|
Attachment 2B
<br /> 2008 -09 OPERATING BUDGET
<br /> ESTIMATED CHANGES IN FUND BALANCES (ACTUAL CARRYOVERS)
<br /> JUN1 NET NET JUNE30,2009
<br /> BALANCE REVENUE TRANSFERS EXPENDITURES INCOME BALANCE
<br /> GENERAL FUND $25,287,727 $89,954,506 ($4,688,200) $88,664,031 ($3,397,725) $21,890,002
<br /> ENTERPRISE FUNDS
<br /> Storm Drain $432,220 $662,836 $310,561 $917,406 $55,991 $488,210
<br /> Golf Course Operations 2,354,749 4,433,054 (1,293,491) 3,650,391 (510,828) 1,843,922
<br /> Cemetery Operations 100,134 12,354 30,200 62,982 (20,429) 79,705
<br /> Senior Transportation 0 235,534 398,981 739,415 (104,900) (104,900)
<br /> Water Operations and Maintenance 10,120,734 16,611,903 (1,660,674) 16,715,378 (1,764,148) 8,356,586
<br /> Sewer Operations and Maintenance 3,983,435 10,662,061 (874,600) 10,290,718 (503,257) 3,480,179
<br /> Enterprise Funds $16,991,273 $32,617,742 ($3,089,022) $32,376,290 ($2,847,570) $14,143,702
<br /> INTERNAL SERVICE FUNDS
<br /> Employee Benefit Fund $2,001,498 $26,211,717 ($1,392,775) $24,804,428 $14,514 $2,016,012
<br /> LPFD Replacement Fund 416,209 98,197 0 164,831 (66,634) 349,575
<br /> Public Art Acquisition Fund 413,669 66,448 0 89,000 (22,552) 391,118
<br /> Public Art Maintenance Fund 46,611 1,562 0 9,999 (8,437) 38,174
<br /> Vehicle Replacement Fund 2,008,901 169,041 0 430,354 (261,314) 1,747,588
<br /> Equipment Replacement Fund 4,094,395 324,192 0 1,205,036 (880,844) 3,213,551
<br /> Facilities Renovation Fund 3,038,595 438,461 0 1,203,533 (765,072) 2,273,523
<br /> If Replacement Fund 2,978,943 458,561 0 1,379,233 (920,672) 2,058,271
<br /> Pleas Fire Apparatus Replacement Fund 2,043,072 447,866 0 580,369 (132,503) 1,910,569
<br /> Police Vehicle Replacement Fund 838,928 179,878 0 505,603 (325,724) 513,203
<br /> Park Median Renovation Fund 7,733,652 420,980 0 2,348,528 (1,927,548) 5,806,103
<br /> Street Light Replacement Fund 1,397,118 74,027 0 429,999 (355,972) 1,041,145
<br /> Traffic Signal Replacement Fund 1,026,925 96,868 0 260,999 (164,131) 862,794
<br /> LPFD Retirees Medical Reserve Fund 12,483,209 1,175,546 0 2,422,889 (1,247,344) 11,235,865
<br /> Workers Compensation Fund 2,350,104 554,657 0 975,164 (420,507) 1,929,597
<br /> Self- Insurance Retention Fund 8,357,833 1,392,583 0 1,084,269 308,314 8,666,147
<br /> LPFD Workers Comp Fund 1,790,262 923,178 0 470,892 452,287 2,242,549
<br /> Retirees Medical Reserve Fund 30,341,755 5,854,375 0 4,964,117 890,258 31,232,013
<br /> Internal Service Funds $83,361,677 $38,888,138 ($1,392,775) $43,329,245 ($5,833,881) $77,527,795
<br /> SPECIAI. REVENUE FUNDS
<br /> DARE Fund $26,547 $3,963 $0 $12,632 ($8,669) $17,878
<br /> Asset Forfeiture Fund 50,035 52,885 (33,600) 5,030 14,255 64,289
<br /> Downtown Parking Fund 3,785 45,785 0 0 45,785 49,570
<br /> Recycling Waste Mgmt. Fund 647,578 358,274 0 1,014,328 (656,053) (8,475)
<br /> Senior Center Donations Fund 4,376 26 0 1,890 (1,864) 2,511
<br /> Miscellaneous Donations Fund 203,979 429,335 0 73,037 356,299 560,278
<br /> Youth Master Plan Fund 3,106 121 0 0 121 3,227
<br /> Downtown Economic Devel Loan Fund 24,544 937 0 0 937 25,481
<br /> Lower Income [lousing Fund 13,149,764 1,302,578 1,475,406 921,131 1,856,852 15,006,616
<br /> Ridgeview Mortgage Fund 428,916 11,617 (440,532) 0 (428,916) 0
<br /> Livermore -Pleas Fire Department Fund 306,767 28,536,941 0 28,839,723 (303,282) 3,485
<br /> Used Oil Grant Fund (3,738) 18,690 0 16,590 2,100 (1,638)
<br /> Law Enforcement Fund 150,736 104,941 0 249,102 (144,160) 6,576
<br /> Misc. Federal Block Grant Fund 0 0 0 0 0 0
<br /> Lemoine Geologic Hazard District 34,131 7,505 0 5,200 2,305 36,436
<br /> Laurel Creek Geologic Hazard District 437,323 58,393 0 8,458 49,935 487,257
<br /> Ponderosa Landscape District 73,972 18,148 0 18,089 59 74,031
<br /> Windsor Landscape District (4,691) 31,754 0 27,063 4,691 0
<br /> Moller Geologic Hazard District 70,422 12,199 0 5,300 6,899 77,321
<br /> Oak Tree Farm Geologic Hazard District 34,341 12,073 0 3,407 8,666 43,006
<br /> Bonde Landscape District 35,447 27,022 0 40,157 (13,134) 22,313
<br /> Moller Ranch Landscape District 184,125 62,001 0 49,344 12,657 196,782
<br /> Ridgeview Commons Housing Fund 35,906 973 (36,879) 0 (35,906) 0
<br /> Oak Tree Farm Landscape District 36,950 20,991 0 19,349 1,642 38,592
<br /> Community Develop Block Grant Fund 0 652,724 0 652,724 0 0
<br /> HOME Program Fund 0 677,621 0 677,621 0 0
<br /> HBPOA Maintenance District Fund 0 88,230 0 153,230 (65,000) (65,000)
<br /> Abandoned Vehicle Fund 249,166 38,821 0 12,000 26,821 275,988
<br /> Urban Forestry Fund 272,505 9,058 0 6,647 2,411 274,916
<br /> Library Donations Fund 10,584 6,296 0 0 6,296 16,880
<br /> Special Revenue Funds $16,466,575 $32,589,400 $964,394 $32,812,050 $741,744 $17,208,319
<br /> OTHER FUNDS
<br /> 2003 2004 Certificates of Participation $406,282 $2,332 $2,550,177 $2,554,603 (52,094) 404,188
<br /> PTCWD #3 Trust Fund 522,169 20,600 0 14,781 5,819 527,988
<br /> Other Funds $928,451 522,932 $2,550,177 $2,569,383 $3,726 $932,177
<br /> TOTAL ALL FUNDS $143,035,703 $194,072,718 ($5,655,426) $199,750,999 ($11,333,708) $131,701,995
<br /> 6 of 7
<br />
|