|
Page 3
<br />Final 2005 Budget
<br />City of Louisville 2005 Expense Highlights
<br />Category
<br />Division
<br />2005 Budget % of Total
<br />Utilities
<br />Water & Wastewater Operations
<br />5,749,635 Eldorado Pipeline Modification
<br />Windy Gap Firming Project
<br />Operations & Plant Capital
<br />3,397,827
<br />675,000
<br />100,000
<br />1,576,808
<br />7.69%
<br />1.53%
<br />0.23%
<br />3.57%
<br />Golf Course
<br />Operations
<br />1,797,711
<br />4.07%
<br />Land Management
<br />Operations
<br />Community Park Construction
<br />Playground Equipment
<br />7,257,133 Entryway (Gateway) Signs
<br />Tennis Court Resurfacing
<br />Monarch Tennis Court Lights
<br />Cemetery Improvements
<br />Trail Improvements
<br />Land Acquisitions - Open Space
<br />Operations - Open Space
<br />1,200,939
<br />2,264,900
<br />50,000
<br />30,000
<br />40,000
<br />120,000
<br />11,220
<br />364,000
<br />3,010,587
<br />165,487
<br />2.72%
<br />5.13%
<br />0.11%
<br />0.07%
<br />0.09%
<br />0.27%
<br />0.03%
<br />0.82%
<br />6.82%
<br />0.37%
<br />Recreation/Senior Center Operations
<br />Equipment Replacement
<br />2,310,560 Memory Square Pool Liner
<br />Recreation Center Improvements
<br />2,015,560
<br />65,000
<br />80,000
<br />150,000
<br />4.56%
<br />0.15%
<br />0.18%
<br />0.34%
<br />Public Works
<br />Operations
<br />Street Reconstruction Program
<br />7,163,594 Traffic Signals
<br />Bella Vista/County Road Connection
<br />Street Lights
<br />McCaslin Interchange - Phase II Design
<br />Dillon Rd Engineering/Construction
<br />2,358,094
<br />1,643,000
<br />335,000
<br />672,500
<br />35,000
<br />500,000
<br />1,620,000
<br />5.34%
<br />3.72%
<br />0.76%
<br />1.52%
<br />0.08%
<br />1.13%
<br />3.67%
<br />General Governement Operations
<br />2,434,896 City Hall Renovations
<br />2,048,296
<br />386,600
<br />4.64%
<br />0.88%
<br />Library
<br />Operations
<br />8,278,266 Library Technology Fund
<br />New Library Construction
<br />826,939
<br />450,000
<br />7,001,327
<br />1.87%
<br />1.02%
<br />15.85%
<br />Planning
<br />Operations
<br />1,003,799
<br />2.27%
<br />Police
<br />Operations
<br />3,632,050
<br />8.23%
<br />Debt Service
<br />Sales Tax Bonds
<br />Library Bonds
<br />2,999,225 Water & Wastewater Bonds
<br />Golf Course Bonds
<br />452,563
<br />511,434
<br />1,773,515
<br />261,713
<br />1.02%1
<br />1.16%
<br />4.02%
<br />0.59%
<br />Capital Projects
<br />Other Capital Expenditures
<br />1,531,667 Capital Projects Fund Operations Costs
<br />1,243,771
<br />287,896
<br />2.82%
<br />0.65%
<br />Total Expenditures
<br />$ 44,158, 536
<br />100%
<br />
|