|
City of Louisville
<br />2004 Budget Summary by Fund Type
<br />Cash Flow Statement by Classification
<br />Special
<br />Revenue Capital Enterprise Internal
<br />General Fund Funds Projects Fund Funds Service Funds Total
<br />Beginning Cash Balance, January 1 $ 2,907,443 $ 3,360,387 $ 5,467,970 $ 7,568,124 $ 1,585,108 $ 20,889,032
<br />Revenues
<br />General Property Taxes 1,991,922 - 586,400 - 2,578,322
<br />'Sales Tax 4,733,242 1,103,561 4,105,247 - 9,942.050
<br />Use Tax 1,015,000 160,000 285,421 1,460,421
<br />Franchise Tax
<br />826,066 826,066
<br />Lodging Excise Tax 250,000 250,000
<br />Other Taxes 153,000 - 153,000
<br />Licenses & Permits 577,988 24,000 601.988
<br />Intergovernmental 790,064 325,000 450,000 - 1,565,064
<br />Charges for Services 1,796,130 115,858 8,066,727 332,215 10,310,930
<br />Fines & Forfeitures 156,000 - - 156,000
<br />Miscellaneous 207,000 304,059 269,039 222,550 38.450 1,041,098
<br />Total Revenues
<br />Expenditures
<br />Operations
<br />Debt Service
<br />Capital Outlay
<br />Total Expenditures
<br />Transfers In
<br />Transfers Out
<br />Bond or Loan Proceeds
<br />Interfund Loan In
<br />Interfund Loan Out
<br />12,496,412 1,916,620 5,811,965 8,289,277
<br />12,304,645 103,700 278,160 5,011,868
<br />1,037,923 2,037,572
<br />170,685 3,428,922 13,904,825 2,177,055
<br />370.665 28,884,939
<br />100,700
<br />609,000
<br />17,799,073
<br />3,075,495
<br />20,290.487
<br />12,475,330 3,532,622 15,220,908 9,226,495 709,700 41,165,055
<br />84,000 160,000 553,990 50,000
<br />(573,990) (360,000) (114,000)
<br />7,405,000 750,000
<br />(31,250)
<br />200,000
<br />31,250
<br />1,047,990
<br />(1,047,990)
<br />8,155,000
<br />31,250
<br />(31,250)
<br />TOTAL AVAILABLE SOURCES
<br />TOTAL USES
<br />15,487,855 5,437,007 19,238,925 15,907,401 2,187,023 59,008,211
<br />(12,475,330) (4,106,612) (15,580,908) (9,371,745) (709,700) (42,244,295)
<br />Net Increase ( Decrease) in Cash Balance
<br />Budgeted Ending Cash Balance,
<br />December 31, 2004
<br />105,082 (2,029,992) (1,809,953)
<br />(282,468)
<br />(107,785)
<br />(4,125,116)
<br />$ 3,012,525 $ 1,330,395 $ 3,658,017 $ 7,285,656 $ 1,477,323 $ 16,763,916
<br />Cash Requirements - Reserves, Restrictions, Designations
<br />Reserve - Current Water O&M
<br />Reserve - Windy Gap Debt
<br />Restricted Cash - Lodging Excise Tax (500,000)
<br />(808,022)
<br />(124,530)
<br />(808,022)
<br />(124,530)
<br />(500,000)
<br />Unrestricted Cash Balance,
<br />December 31, 2004 $ 2,512,525 $ 1,330,395 $ 3,658,017 $ 6,353,104 $ 1,477,323 $ 15,331,364
<br />Reserves Recommended per Fiscal Policy $ 1,845,697
<br />$ 1,703.497 $ 3,549,194
<br />1
<br />
|