|
ENTERPRISE FUNDS
<br />Descrption
<br />An Enter�rise Fund is a fund established to finance and account for the acquisition,
<br />operation, and maintenance of governmental facilitie� and services, which are entirely ar
<br />predominantly self-supporting by user charges. The Ciiy operates .four Enierprise Funds.
<br />The accrual basis of accounting is used far these funds. However, capital outlay items
<br />are recorded as expenses. These pages are a summary of the E�terprise �unds_
<br />Bud�ef �ssues
<br />See the individual funds for the variaus budget issues facing each fund.
<br />B�dget Sum�nary
<br />Appropriation Oetail
<br />Actual Achraf 8udget Ameaded Actua{ Pmposed Adopted % Change
<br />Actiufy FY 2603 FY 2014 FY 2U11 FY 2011 6f30120it FY 2012 FY 2012 11 vs 12
<br />Revenues
<br />Taxes - - - - - - -
<br />ucenses and Pertnits 3.386 5,479 4,000 4,OOD 726 4,000 - 0.00°/a
<br />6ftergotiemmenfa[ t9,866 20,114 2D,846 20,846 20.845 20.0�0 - d.06°.6
<br />SpecialAssessment �5,146 5,369 4,900 4,90D i,9n0 2,5D6 - -48.98%
<br />Miscellaneous 58,102 72,296 5�,5W 50,a06 34,139 68,iD0 - 34.85%
<br />Charges ior Sendces 3,602,779 3,972,000 A,2tB,954 4,218,954 1,376,i05 4,336,257 - 2.78°!c
<br />Totai Re�.enues 3,689,278 4,075,431 4,299,200 4,299,200 t,433,756 4,430,657 - 3_06%
<br />EspendiWreS -
<br />Persasal Serrices 538,327 692,219 774,279 774,279 375,777 835,326 - 7.86°6
<br />Ma[enals and Supplies - 89,4A6 83,831 B1,D85 8f,085 29,409 86,085 - &,17°�
<br />Other Sertices and Charges 2,572,320 2,635,395 2,942,50D 2,942,5D[3 763,275 3,024,973 - 2.8C1%
<br />CapitalOutlay � 4,500 85,766 1,553,2413 1,553,24b 28,846 828,750 - -05.64%
<br />Trdnsfers i32,500 143,OD0 143,000 143,000 143,000 - 0.00%
<br />7otai Expenditures 3,437,d93 3,640,213 5,494,144 5,444,104 i,i97,308 4,918,136 - -10.48%
<br />Fund Balarice-.3anuary 1 12,573,567 i2,830,253 i3,351,236 13,359,236 13,351,236 12,156,332
<br />ExcessRe�enueO�erExp�ditures z5z,�s5 a�,2n (i,�sa,soa) {�,isa.9oa� 23s,aso �as�,2�sy
<br />FundBalance-Decem6er31 $ 12,825,752 $ 53,2&5,474 $ 12,156,332 $ 12,15G,332 $13,587,fi85 $1t,669,052 $
<br />8alance Without Capltat Outlay $ 12,830,253 $ i3,351,236 $ 13,709,572 $ 13,769,572 $13,6i6,532 $12,497,962 $ -
<br />(Nate: Capita.l Outlays are reclassified as Assets th�s having no effect on the Net Assets
<br />or Fund Balance - th�se balances include capital outlay fQr budget puiposes.}
<br />90
<br />
|