|
-294-
<br />
<br />City of Ramsey 200I Adopted Sewer Utility Fund Budget Line Item Detail
<br />
<br />SEWER UTILITY FUND 602 - Revenues By Source
<br />
<br /> ~997 ' ~s 1' ~999' --zo00 200~
<br />Account Number & Description Actual Actual [ Aetna Amended .Ad°pted
<br />
<br />::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::::: Accts, 1700 Accts 1800 Accts 1900 Accts 1950 Accts
<br /> (actual) (estimated) (estimated) (estimated) (estimated)
<br />
<br />3491 SAC- Pemait Revenue 2,84I .3,450 2,258 1,100 1,000
<br />3740 Resident/al Sewer Charges 256,630 342,005 391,439 420,000 452,946
<br />3745 Commercial Sewer Charg.es ~1,879 62,406 104,302 6,5,000 89,760
<br /> Special District Sewer Charges
<br />2~;']J~' Residential Sewer Penalties " 4.199 4,'164 4,400 6,050 9,059
<br />3'74;/ Commercial Sewe~ l~enatti~s ' 1,156 1,657 2,2'3-~ 2,850 t,795
<br /> Total S~ewe,' Charg.es 326,705 413,682 504,634 495,000 554,560
<br />
<br />3'810 ]nteres[-On [nvestmer~ts
<br /> .. 33,0.59 54,087 40,389 40,000 40,000
<br />3699 Miscellaneous Revenue~
<br />
<br /> Total Non-Operating Revenues 33,059 54,087 40,389 40,000
<br />
<br />[:~:$F4:?;:E.'J~:~!~!5/::~!~ ................. ::::::::::::::::::::::::::::::::::::::::::::::::::::::::: 359,76 { 467,769 [ [ 545,024 [ [ ~5,000 I [ 594,560
<br />
<br />Adopted - January 23, 2001
<br />
<br /> I
<br /> I
<br /> I
<br /> I
<br /> I
<br />'1
<br /> I
<br /> I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />I
<br />
<br />I
<br />I
<br />I
<br />
<br />
<br />
|