|
<br />City of Ramsey 2009 Adopted
<br />Economic Development Author~ty Fund Budget
<br />
<br />.CONOMIC DEVELOPMENT AUTHORITY FUND 230 - Budget Summary
<br />
<br />2005
<br />Actual
<br />
<br />
<br />
<br />
<br />
<br />
<br />I n'1J<:.:t.,; NijE. ,,::; i: i;::! ~ i' i:: I i;:: i:! II: I: I'::' I ,: I I: i!'!: i i i!: i: i i i i i!'::'::':: i';:: I:' " I::' I 'i: I:!:: i 1 i 'ii!: i i ij
<br />J\,:.Jl.ur:,;;,' .' o:.:,:!;,:,:.J,:,:.:,:,;...;.:.:.:l:'l,:.J.:...j.:::.!.:.!.:,:,j.::;.::;,:::ll.:.:.:.t:j,:i:,:.j.j::,.!
<br />. . ,. ,..' ,'.',, 'j' ",(",,\> . . . Il' /,' ,,," , , , ',' ,.j,' "'1'" '.' ',' .,0"\'i'J' , . , , .
<br />
<br />Miscellaneous
<br />Taxes 164,189 312,953 385,304 382,700 291 705
<br />Investment Earn in ItS 3,207 18 947 39.845 20,000 5,000
<br />Sale ofProoertv 106,864
<br />Transfers From Other Funds
<br />Tax Increment Funds
<br />Landfill Trust Fund
<br />l H i j H,; n l ~ 11 i! 1! n n! jj il ~ n H ~ H 1l 11 i n 1 i 1 j II n j ii 11 ~ i l1! i i l ~ 1 \ 1 ~ n 11 n;1 i1 n l i ~ H 1 ~ 1 ~ 1 11 111 1111; 1 j 11l1!i l j j 1 ~ 1 ~n i 1 ~i l;!ll H;; 1 n 1 iinn 1;lniHli[11i;1~li!H;1 11.iii1 i 1 1;1 1 ~ni rn 1 111;11 ~H i !inii ;11H11nnU;1;i;!il11; ;inn 1 ~H1Hl1 n; 1 ~ 1 nnlili i
<br />TOTAL REVENUES 167.396 331,900 425,149 509,564 296.705
<br />
<br />I iEXjp'E' 'N' D' . OCT' 'URE' . . . 'S";';"':':"';"':':i;':"':';"':';"':"':""':.'.'.;.'.'.:.:.'.:.:.;.:.;.;.'.:.:.'.'.,
<br />. . . . '.'. ...,..'.'.'......,.....................,....'...' ...........,....'.................'....
<br />.,'" ;'., .,.:,:":.'.,., .:::::::::;:::::::::::::::::;::::::::::::::::::::;l:::::::::::::;:::::::::::::::::::::::::
<br />
<br />.
<br />
<br />
<br />23,360
<br />6,872
<br />53.949
<br />
<br />15,354
<br />1,608
<br />32416
<br />
<br />]5,436
<br />5.]90
<br />36,397
<br />
<br />]4,273
<br />5,000
<br />113,800
<br />349,5] 5
<br />
<br />9,919
<br />9,000
<br />58,450
<br />214,336
<br />
<br />TOTAL EXPENDITURES
<br />
<br />
<br />Hi/ii!HUHiliii:1 iiH
<br />49 378
<br />
<br />
<br />~ 1 ~ 11 i! l j 11 ~ 111;;! i 1 U 1 H!~. j 1 ~;! i 1 i i; 1 ~ 11 ~ 11 j 1l1; ~; 1! ~ ~ l; 1 ~ j j ~ ~ ~.j i ~; 1 i ~ ij j ~ l! 1 ~ ~ i 1 f ~ ~; 1 ~! 1 j; j ~ ~ j! 1; i 1 ~ ~ ~; j ~! 1 ~
<br />
<br />I ~(I:Nt)~ ~A!Jij*NC~ i i!:! i!!! i! 1 i i:!! 1: i!!: i!: i i i ~: i i:!! i:!!:!:! i! i ~ ~:! ~ i ~::! i i:! i: 1 i ~!: i i! i! i ~ i!!! i!:!:::! i :1
<br />
<br />FUND BALANCE, End ofYr
<br />
<br />
<br />979,004
<br />296,705
<br />(291,705
<br />
<br />FUND BALANCE. Be inin on Yr
<br />Revenues & Other Sources
<br />Ex enditures & Other Uses
<br />
<br />~ ~ ~ 1~! n~ n ~ ~ Hl 1 ~n HH 1; ~ ~nH~j ~! 1 ~~jnHn~ ~n nnl ~ ~; 1;1 j ~ j 11 n ~ 1 ~ j 1 ~ 1 ~ n nH1! ~HH ~ i nj; ~ 1H H~n in;n n 1n 1 j~! ~H H1 ~ HH H1 j ~ ~ 1 ~ j ~ HU ~ nn nl U! i ~ 1\l 1 111 1! ~ ~ H
<br />
<br />301,380
<br />
<br />583,902
<br />
<br />984,004
<br />
<br />.
<br />
<br />Adopted 12-9-08
<br />
<br />-337-
<br />
|