26.04.2014 Views

2009 - City of Lakeland

2009 - City of Lakeland

2009 - City of Lakeland

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

Mid Town Community Redevelopment Area<br />

2008-09<br />

Experience Budget Experience Proposed<br />

For Year For Year 2007-08 by<br />

EXPENSES 2006-07 2007-08 Estimated <strong>City</strong> Manager<br />

Personnel<br />

Salaries & Wages 101,577 126,700 111,712 111,703<br />

Fringe Benefits 23,220 29,846 29,311 27,998<br />

Total Personnel 124,797 156,546 141,024 139,701<br />

Non-Personnel<br />

Internal Service Charges 20,663 22,051 21,083 22,171<br />

Pr<strong>of</strong>essional & Contractual 5,961 236,940 236,751 294,136<br />

Utilities 3,053 3,345 3,339 3,175<br />

Insurance and Fixed Charges 3 0 0 3<br />

All Other Operations and Maintenance 2,254,773 1,731,329 1,730,839 1,313,079<br />

Capital Outlay 1,032,773 2,755,523 2,755,397 2,624,285<br />

Debt Service 0 0 0 0<br />

Total Non-Personnel 3,317,226 4,749,189 4,747,409 4,256,849<br />

Total Expenditures 3,442,023 4,905,734 4,888,432 4,396,550<br />

Transfers<br />

Transfers In 0 0 0 0<br />

Transfers Out 0 0 0 0<br />

Net Transfers 0 0 0 0<br />

Revenue Sources<br />

Taxes<br />

Licenses & Permits 0 0 0 0<br />

Intergovernmental 3,137,022 2,700,000 2,700,000 3,600,000<br />

Charges for Services 131,420 0 175,000 0<br />

Interest Income 199,616 20,000 20,000 41,000<br />

All Other Revenue 0 202 202 0<br />

Total Revenue 3,468,058 2,720,202 2,895,202 3,641,000<br />

Funding to be Provided (26,036) 2,185,532 1,993,230 755,550<br />

D-85 Fiscal Year <strong>2009</strong> Annual Budget

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!