|
<br />City of Ramsey 2007 Adopted Street Light Utility Fund Budget
<br />
<br />
<br />
<br />
<br />
<br />
<br />.
<br />
<br />STREETLIGHT UTILITY FUND 603 - Budget Summary
<br />
<br />l~liW'i\lNn~\~it~)::))::::::M::~~t\ttt:::~::::{::::t~::i:::~~:::::~:)t:t:::i::::n:~t~:~~t)ii?::::~:t:,{q
<br />
<br />Street Li~ht Charl!es 88,179 105,495 125,988 141,208 149,464
<br />Operation & Maintenance - Develooer 6,120 13,105 16,580 24,950 17,480
<br />Street Light Penalties 1,703 2,077 2,316 2,849 2,989
<br />Investment Earnings 7,832 10,884 17,495 17,500 17,500
<br />Miscellaneous
<br />\~!!~;~;;~;;;;~~~~~~~;;i~~;;~;;;iif;;~t~~~:~~~~~~~;~~;;~;;;;;;j;;i;;~;~~~~;;;;;;;;;;~~~~;~i~;;;~~~~~tt~;;;;~~;;;;;~~;;t;;;;;;;;;;;:;~;;;;;;;;;j;;;;;;jjj;;;;t;;;tjj;jt;; ~;;~;;;;jj :j:;:;:r;:;:;;;:j:j:};:;:;:j:;:;:;~ ;j;j;j;j;j;j;jt;j;j;j;j;j;j;j;jff; ;.:.:.:.:. .................... .;;j:;;;;~;t;;jj;;j;t;j;;;jjjjjjjt :.:.;.;.:.:.:.:.:.:.:.:.;.:.:.:.:.:.:.,':'
<br /> ...................... j;:;:;=\
<br /> .....................
<br /> ::;:::;:;:;::;:::;:;::;:::::::::;::::::;:;: ......................................,...
<br />..................... ...... ...... ..........................................
<br />. . . . .....................
<br />TOTAL REVENUES 103,834 131 561 162,379 186,507 187,433
<br />
<br />1:t~D.ttu..itES~:::?:::~~~~~:~~~~t~~~~~~~:t~~~~:::~~~:~:::::~,::~i:~~~~:~:~~:~:~,t:~::r,~~~:t::~~,:~~::::~~r~~:~:~~:t,t~:~:tttt~:1
<br />
<br />Personal Services
<br />Supplies
<br />Other Services and Charl!es 50,742 63,937 67,063 94,085 97,141
<br />Other Financinl! Uses:
<br />Depreciation 1 6,852 1 7,895 21,818 25,246 28,675
<br />Administrative Transfer 6,000 7,500 8,000 9,000 1 0,000
<br />t~~~~~~~~~~~~~~~~~~f:~~t~;1:~~j;~;t:t:~;t~~~~~~~~~~~~~~~~~~~~~~;~;;~;;~~~~;;~~;~~;~~~~t~~~~~~~~~~~~~~~~~~~;1:~;~~~~~~~~~~~~~;~~~~~~~~t~~~~~~~~~~~~~;~~~~~~;tt~~t;~~~;~~ ::::~:::;:: ~~~~~;t~~~~\~~~;~~~~~~;~~;;~~;~~~~~f ...... ~;;~jt~~\~;;\~~~~~~~~;tt;~tt :.:.:.:.:. t~~~;j~~j;j~j~m~;;;;~~~;~;;~;~~;~~~~ :::::;:;:: :: ~:;:~:~ ~:~: ~:~:f~:~:~:~: ;:~ ~:~:~: ~:~ ...... ~~~~~~~ttf~~~~~~~~~~~~~;~~~~~~;
<br /> ..-..................
<br />TOTAL EXPENDITURES 73,594 89,332 96,881 128,331 135,816
<br />
<br />.
<br />
<br />1~.~Et~l~;\:fl\'.'~~qS.:i:~~:~~:t:::~::~~:tn;f:::i.i::~~t:~:t:?:~:tti:t~tittiti\t~i:t:::~~:l
<br />,J
<br />
<br />Beginning Balance (Deficit)- III 250,722 280,962 323,191 388,689 446,865
<br />Operating Revenues 103,834 131,561 162,379 186,507 187,433
<br />Operating Expenditures . (73,594 (89,332) (96,881 (128,331 (135,816)
<br />:~~::tt~~~~~~~~~t~~~~~t~:::~~~::~~~t\i~~~~~~ttt:~:~:~~~~~~~r~\t\~~:f~:~~t~:~::~~~~~~:~~:~~~::~:~~~}tt:~t\~?:~~~:f~~~~~:~:::t::::::::r\f\:t)ttt~~~'::: ::::::::::: ~~tf~~~~~~~~~~~~;~~:~~~~~~t~t~~ ~~: ~ ~f~~ ~ ~~~ ~ ~~~ ~ j~~~ ~ ~~~ ~t~ ~t t ..... :~~~t~:::~~~::~~~~:~~\tt~r~I:::::::::::I?t~t~~::~:~:~t::t~tt:
<br /> . ....
<br />Ending Balance (Deficit)- 12131 I 280,962 323,191 388,689 446,865 I I 498,482
<br />
<br />.
<br />
<br />-126-
<br />
<br />Adopted - January 9, 2007
<br />
|