|
City of Ramsey
<br />
<br />2005 Adopted Economic Development Authority Fund Budget
<br />
<br />ECONOMIC I)I,;VELOI'MENT AUTHORITY FUND 230 - Budget Summary
<br />
<br /> 2001
<br /> i Actual
<br />
<br />Actual Actual Amended Adopted
<br />
<br />Miscellaneous 6;906 4,430 7,508
<br />Taxes 121,100 172,347
<br />Investment Earnings 15,515 12,278 4,221 3,000 3,000
<br />Sale of Property 375,000
<br />Transfers From Other Funds
<br />Tax Increment Funds
<br />Landlill Trust Ftmd
<br />
<br />TOTAL I,IEVENUES 397,421 16,708 11,729I 124,100 175,347
<br />
<br />Personal Services 7,710 12,567 13,576 18,500 26,265
<br />Supplies 2,656 6,398 10,988 7,000 9,000
<br />Other Services and Char~;cs ;83,049 67,431 41,435 39,000 58,200
<br />Capital Outlay 248,190 3,042 78,882
<br />Other Financin~ Uses:
<br />Transfers to Other Funds 658 658 658 658
<br />TOTAL EXPENDITURES 342,263 90,096 66,657 65,158 172,347
<br />
<br />FUND BA[,ANCE~ Be¢ining on Yr 220,865 276,023 202,635 147,707 206,649
<br />Revenues & Other Sources 397,421 16,708 11,729 124,100 175,347
<br />Expenditures & Other Uses (342,263) (90,096) (66,657) (65,158) (172,347)
<br />
<br /> :::::::: : : : :~!~ ii !i~i ~:iiiii!i! ii:iiii !~i~: ::::::::::::::::::: ::: :i:~: i :i:!i~i :i:ii!i~i
<br /> ! ~ ~ ~ ~ i i ~ ~:i:~ ~ ~:i :::::::::::::::::::::::: i:!:! :}:~:i: :~:~:~:! : ~:~: :!:~:~ :~ ~:~ i:~: :~:~:~ ~:~:~:
<br />FUNI) BAI~ANCE, End of Yr 276,023 202,635 147,707 206,649 209,649
<br />
<br />Adopted:- January 11, 2005
<br />
<br />
<br />
|