|
RECYCLING FUND
<br />STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE
<br />REVENUES
<br />2007
<br />2008
<br />2009
<br />2010
<br />2011
<br />ACTUAL
<br />ACTUAL
<br />ACTUAL
<br />BUDGET
<br />BUDGET
<br />Hennepin County Grants
<br />$12,813
<br />$14,410
<br />$17,338
<br />$6,500
<br />$6,500
<br />Ramsey County Grants
<br />$1,051
<br />$0
<br />$6,126
<br />$5,000
<br />$5,000
<br />Clean -Up Day Revenues
<br />$2,955
<br />$1,700
<br />$3,261
<br />$3,500
<br />$4,000
<br />Interest Earnings
<br />$328
<br />$0
<br />$1
<br />$0
<br />$0
<br />Transfer from General Fund/Ramsey County Compost
<br />$0
<br />$0
<br />$5,000
<br />$0
<br />$0
<br />Fund Balance Reserves
<br />10
<br />$0
<br />$0
<br />$4,400
<br />$5,800
<br />RECYCLING FUND TOTAL REVENUES
<br />$17,147
<br />$16,110
<br />$31,726$19400$21
<br />19400
<br />300
<br />EXPENDITURES
<br />2007
<br />2008
<br />2009
<br />2010
<br />2011
<br />ACTUAL
<br />ACTUAL
<br />ACTUAL
<br />BUDGET
<br />BUDGET
<br />Personal Services
<br />$2,465
<br />$3,290
<br />$4,072
<br />$3,500
<br />$4,300
<br />Ramsey County Compost Services
<br />$5,000
<br />$0
<br />$5,000
<br />$5,000
<br />$5,000
<br />Printing & Publishing
<br />$6,367
<br />$7,804
<br />$8,083
<br />$7,400
<br />$8,000
<br />Recycling Bins/Mist.
<br />$0
<br />$0
<br />$0
<br />$3,500
<br />$4,000
<br />Clean -Up Day Expenses
<br />$4,293
<br />$2,457
<br />$5,148
<br />$0
<br />$0
<br />Transfers to Other Funds
<br />$0
<br />$0
<br />$0
<br />$0
<br />$0
<br />RECYCLING FUND TOTAL EXPENDITURES
<br />$18,125
<br />13551
<br />$22,303
<br />19400
<br />$21,300
<br />FUND BALANCE AT END OF YEAR $14,196 $16,725 $26,148 $21,748 $15,948
<br />
|