|
CityofRamsey 2011
<br />Economic Development Authority Fund Budget
<br />ECONOMIC DEVELOPMENT AUTHORITY FUND 230 - Budget Summary
<br />2007
<br />Actual
<br />IRt DI.HRN l i>; iti:€>€tii:i i ii <
<br />Miscellaneous
<br />Taxes
<br />Investment Earnings
<br />Sale ofProperty
<br />Transfers From Other Funds
<br />Tax Increment Funds
<br />Landfill Trust Fund
<br />TOTAL REVENUES
<br />1 7LI'k)T17 tIVI EN :i!i!!!: ii
<br />Personal Services
<br />Supplies
<br />Other Services and Charges
<br />Capital Outlay
<br />Other Financin%Uses;
<br />Transfers to Other Funds
<br />TOTAL EXPENDITURES
<br />FUND BALANCE, Begining on Yr
<br />Revenues & Other Sources
<br />Expenditures & Other Uses
<br />FUND BALANCE, End of Yr
<br />385,304
<br />39,845
<br />425,149
<br />15,436
<br />5,190
<br />36,397
<br />2008
<br />Actual
<br />1
<br />376,690 i
<br />49,613 1
<br />106,864 1
<br />2009
<br />Actual
<br />2010
<br />Adopted
<br />2,146
<br />296,154 I 291,705
<br />38,470 1 3,000
<br />I I
<br />1
<br />2011
<br />Proposed
<br />291,705
<br />3,000
<br />933,167.I..... 336,770 I 294,705 1 1 294,705 1
<br />19,027
<br />4,155
<br />127,971
<br />349,515
<br />57,023 500,668
<br />9,988
<br />7,141
<br />70,451
<br />80,897
<br />8,500
<br />140,850
<br />61,458
<br />79,098
<br />8,500 1
<br />51,650 1
<br />152,457
<br />26,625 I 1
<br />ii '114 205 291,705 1, . .
<br />705...�I• 291,705
<br />583,902 II 952,0281 984,527 1,207,092 1 1,210,092
<br />I 425,1491 533,1671 1It 336,770 294,7051 1 294,7051
<br />(57,023)1 (500,668)1 1 (114,205) (291,705)1 1 (291,705)1
<br />11
<br />952,028 984,527 �.,.,I.. 1,207,092 1,210,092 1.213,092
<br />
|