|
CITY OF RAMSEY
<br />PERIOD DETAIL BY DEPARTMENT
<br />ENTERPRISE FUND
<br />ENTERPRISE FUND -- 9604 RECYCLING UTILITY
<br />Reporting Period.
<br />111/2010-7/31
<br />2010
<br />2010
<br />Personal Services
<br />2009
<br />4,188.55
<br />2008 YTD
<br />Description
<br />Budget
<br />YTD Actual
<br />2009 Budget
<br />YTD Actual
<br />2008 Budget
<br />Actual
<br />REVENUE
<br />10,000.00
<br />5,608.04
<br />Other Services & Charges
<br />300,400.00
<br />170,037.55
<br />311,250.00
<br />Fund Revenue /Penalties
<br />285,600.00
<br />146,130.97
<br />285,600.00
<br />141,426.96
<br />281,593.00
<br />137,483.15
<br />Charges for Services
<br />-
<br />-
<br />-
<br />-
<br />-
<br />-
<br />Taxes
<br />-
<br />-
<br />-
<br />-
<br />-
<br />-
<br />Business Licenses /Permits
<br />-
<br />-
<br />-
<br />-
<br />-
<br />-
<br />Non- Business Licenses /Permits
<br />-
<br />-
<br />-
<br />-
<br />-
<br />-
<br />Federal Intergovernmental
<br />-
<br />-
<br />-
<br />-
<br />-
<br />-
<br />State Intergovernmental
<br />-
<br />-
<br />-
<br />-
<br />-
<br />-
<br />Local Intergovernmental
<br />49,873.00
<br />-
<br />48,145.00
<br />-
<br />47,850.00
<br />-
<br />Fines and Forfeits
<br />-
<br />-
<br />-
<br />-
<br />-
<br />-
<br />Miscellaneous
<br />-
<br />1,067.60
<br />-
<br />120.00
<br />-
<br />475.15
<br />Interest
<br />200.00
<br />-
<br />500.00
<br />-
<br />1
<br />Transfers in
<br />TOTAL REVENUE
<br />335,673.00
<br />147,198.57
<br />334,245.00
<br />141,546.96
<br />330,443.00
<br />137,958.30
<br />EXPENSES
<br />Personal Services
<br />5,992.00
<br />4,188.55
<br />5,992.00
<br />4,320.31
<br />4,209.00
<br />3,721.29
<br />Supplies
<br />10,000.00
<br />4,411.38
<br />10,000.00
<br />2,447.72
<br />10,000.00
<br />5,608.04
<br />Other Services & Charges
<br />300,400.00
<br />170,037.55
<br />311,250.00
<br />163,782.12
<br />311,791.00
<br />164,203.16
<br />Transfers out
<br />7,000.00
<br />-
<br />6,800.00
<br />6,800.00
<br />6,600.00
<br />6,600.00
<br />Capital Outlay
<br />-
<br />-
<br />-
<br />-
<br />-
<br />-
<br />Depreciation
<br />-
<br />TOTAL EXPENSES
<br />323,392.00
<br />178,637.48
<br />334,042.00
<br />177,350.15
<br />332,600.00
<br />180,132.49
<br />EXCESS OF REVENUES 12,281.00 (31,438.91) 203.00 (35,803.19) (2,157.00) (42,174.19)
<br />OVERIUNDER EXPENSES
<br />PREPARED BY: CITY OF RAMSEY FINANCE DEPARTMENT
<br />
|