|
City of Ramsey 2010 Adopted Stree[ Light Utility Fund Budget
<br />• STREETLIGHT UTILITY FUND 603 -Budge[ Summary
<br /> t t p
<br /> A[ual A
<br />usl uel
<br />A Amended Ado
<br />ted
<br />REi'~IVtiES
<br />S[reet Li ht Chaz es 139,902 !48,221 160,384 163,410 168,312
<br />O eration & Maintenance - Develo r 24,950 22,340 21,150 8,550 3,690
<br />Street Li ht Penalties 2,696 2,980 2,026 3,160 3,366
<br />Investment Earnin s 40,676 54,628 52,781 22,000 20,000
<br />Miscellaneous
<br />..
<br />TOTAL REVENUES 208,224 228,169 236,341 197,120 195,368
<br />C~
<br />EXPENDITURES
<br />Be innin Balance (Deficit)- 1/1 388,689 ~ 479,274 586,606 688,109 718,881
<br />O eratin Revenues 208,224 228,169 236,341 197,!20 195,368
<br />O erntin Ex enditures 117,639) 120,837) 134,838 (166,348) (171,479)
<br />
<br /> ~~ ~
<br />Endin Balance Deficit)- 12/31, 479,274 586,606 688,309 718,881 742,770
<br />`I
<br />-285-
<br />Adopted -January 26, 2010
<br />
|