|
City
of Lawrence |
|
|
4/26/2007 15:47 |
|
|
|
|
|
|
General Fund Projection |
|
|
|
|
|
Actual |
Actual |
Actual |
Preliminary |
|
| Revenues |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
|
| Property Taxes |
$9,068,076 |
$11,890,949 |
$12,517,532 |
$12,850,552 |
$13,356,607 |
$13,757,305
|
3% growth in 2008 A.V. |
|
| Franchise Fees |
3,660,488 |
3,684,941 |
3,754,184 |
3,986,982 |
4,500,000 |
4,725,000 |
5% estimated annual increase |
|
| Sales Taxes |
18,893,836 |
20,640,305 |
21,318,108 |
21,733,540 |
22,494,214 |
23,281,511 |
3.5% growth |
|
| State Transfers |
668,044 |
716,688 |
710,932 |
685,315 |
692,000 |
715,000 |
Liquor and Connecting Link only |
|
| Licenses & Permits |
1,024,587 |
1,121,828 |
1,082,191 |
1,128,746 |
1,080,000 |
1,112,400 |
3% growth |
|
| Fines |
2,012,187 |
2,321,690 |
2,637,320 |
2,455,620 |
2,650,000 |
2,650,000 |
|
|
| User Fees |
471,000 |
402,637 |
683,000 |
891,505 |
864,894 |
890,841 |
3% growth |
|
| Interest |
387,341 |
369,078 |
1,087,618 |
1,554,141 |
1,300,000 |
1,000,000 |
Lower rates and balances |
|
| Other |
3,122,342 |
3,259,492
|
3,369,533 |
3,788,914 |
4,297,220 |
4,426,137 |
Ambulance reimbursement 3% annual
increase |
| Transfers |
1,195,000 |
1,195,000 |
1,595,525 |
1,645,662 |
3,025,600 |
3,176,880 |
Transfers in from other funds, 5%
growth |
|
| Total Revenue |
40,502,901 |
45,602,608 |
48,755,943
|
50,720,977 |
54,260,535
|
55,735,074
|
|
|
|
|
| Expenditures |
|
|
|
|
|
|
| City Commission |
64,000 |
63,720 |
68,674 |
73,841 |
|
|
|
| City Manager |
277,763 |
297,670 |
309,803 |
491,569 |
|
|
| Public Information |
74,590 |
80,116 |
77,141 |
130,941 |
|
|
| Planning |
730,660 |
721,791 |
863,892 |
1,103,204 |
|
|
| Human Relations |
301,631 |
298,141 |
247,031 |
295,365 |
|
|
| City Clerk |
151,536 |
134,600 |
152,370 |
152,795 |
|
|
| Personnel |
348,684 |
344,684 |
449,767 |
542,192 |
|
|
|
| Risk Management |
888,207 |
1,042,755 |
1,074,744 |
522,024 |
|
|
|
| Finance |
272,137 |
306,470 |
320,599 |
318,075 |
|
|
| Overhead |
2,190,447 |
2,385,557
|
2,465,094 |
2,679,488 |
|
|
| Transfers |
6,141,101 |
6,396,011 |
7,629,766 |
9,213,255 |
|
|
| Information Systems |
806,681 |
800,430 |
884,680 |
904,905 |
|
|
| Legal |
537,156 |
559,054 |
628,170 |
926,147 |
|
|
| Court |
554,259 |
576,728 |
607,577 |
636,117 |
|
|
| Police |
10,218,925
|
10,057,898
|
11,503,849 |
12,959,791 |
|
|
|
| Fire |
9,018,790
|
9,495,572
|
10,670,263 |
12,034,979 |
|
|
| Health |
817,976 |
834,673 |
847,499 |
931,208 |
|
|
| Streets |
1,780,018 |
1,549,079 |
1,963,040 |
3,116,260 |
|
|
| Engineering |
622,620 |
643,688 |
704,205 |
726,984 |
|
|
| Traffic |
547,426 |
558,172 |
550,794 |
575,282 |
|
|
| Airport |
92,401 |
78,762 |
72,300 |
84,464 |
|
|
| Building |
707,428 |
702,319 |
711,309 |
833,456 |
|
|
| Street Lights |
487,600 |
492,262 |
497,148 |
551,240 |
|
|
| Levee |
104,263 |
101,051 |
116,903 |
111,760 |
|
|
| Parks & Recreation
Facilities |
2,762,279 |
2,551,677 |
2,950,122 |
3,214,441 |
|
|
| Building Inspection |
|
785,761 |
839,247 |
980,326 |
|
|
| Total Expenditures |
40,498,578
|
40,844,267
|
47,205,987 |
54,110,109 |
56,328,374 |
58,581,509 |
4% growth |
|
|
| |
|
|
|
|
|
|
| Revenue over Expenditures |
4,323 |
4,758,341 |
1,549,956 |
(3,389,132) |
(2,067,839) |
(2,846,435) |
|
|
|
|
|
|
|
|
| Beginning Balance |
8,160,260
|
8,164,583 |
12,922,924 |
14,472,880
|
11,083,748
|
9,015,909
|
|
|
|
|
|
| Unreserved End Balance |
8,164,583 |
12,922,924 |
14,472,880
|
11,083,748
|
9,015,909
|
6,169,474
|
|
|
| Assumptions |
|
| Revenues: 3% growth in 2008 A.V., 5% growth in franchise fees, 3.5%
growth in sales tax, 5% increase in transfers |
|
| Expenditures: 97% of budget in 2007,
4% annual operating increases |
|
|
| Fund balance as % of expen. |
20.16% |
31.64% |
30.66% |
20.48% |
16.01% |
10.53% |
|
|
|
|
|
|
|
|
|
|
|
|