Laserfiche WebLink
CITY OF RAMSEY <br />FINANCIAL STATEMENT <br />JANUARY 1, 2012 THROUGH PERIOD ENDING: <br />June 30, 2012 <br />REVENUES <br />BUSINESS UNIT <br />9602 SEWER UTILITY <br />GENERAL LEDGER ACCOUNT -2012 REQUESTED BUDGET- -2012 YTD GENERAL LEDGER• -% of Budget- <br />4140 CREDIT CARD PROCESSING FEES <br />4356 SEWER AVAILABILITY CHARGE -ADM <br />4609 OTHER MISCELLANEOUS REVENUES <br />4661 RESIDENTIAL -SEWER CHARGES <br />4662 COMMERCIAL -SEWER CHARGES <br />4663 SEWER PENALTIES <br />4701 INTEREST ON INVESTMENTS <br />4506 PREPAID INTEREST <br />Grand Total <br />1,000.00 <br />18, 546.00 <br />925,057.00 <br />311,381.00 <br />24,729.00 <br />50,000.00 <br />1,330,713.00 <br />0.00% <br />59.13% <br />0.00% <br />235,847.40 25.50% <br />77,607.78 24.92% <br />7,223.19 29.21% <br />0.00% <br />0.00% <br />319,713.29 <br />(1,556.33) <br />591.25 <br />EXPENSES <br />BUSINESS UNIT <br />9602 SEWER UTILITY <br />GENERAL LEDGER ACCOUNT -2012 REQUESTED BUDGET- -2012 YTD GENERAL LEDGER• -% of Budget- <br />6102 F.T. REGULAR -WAGES & SALARIES <br />6103 FULL TIME -REGULAR -OVERTIME <br />6105 TEMPORARY -WAGES & SALARIES <br />6121 PERA CONTRIBUTIONS <br />6122 FICA/MEDICARE CONTRIBUTIONS <br />6133 WORKERS COMP INSURANCE PREMIUM <br />6225 DIESEL FUEL <br />6249 MISCELLANEOUS OPERATING SUPPLY <br />6275 OTHER EQUIPMENT PARTS <br />6315 MISCELLANEOUS PROFESSIONAL SER <br />6335 TRAINING <br />6361 GENERAL LIABILITY/PROPERTY INS <br />6371 ELECTRIC UTILITIES <br />6373 GAS <br />6374 REFUSE/RECYCLING <br />6377 SEWER SERVICE CHARGE <br />6489 OTHER CONTRACTED SERVICES <br />6722 DEPRECIATION <br />6820 OPERATING TRANSFERS TO OTHER F <br />Grand Total <br />100,563.00 <br />2,000.00 <br />5,500.00 <br />7,436.00 <br />8,267.00 <br />2,798.00 <br />2,500.00 <br />10,000.00 <br />2,500.00 <br />16,000.00 <br />1,500.00 <br />9,500.00 <br />9,500.00 <br />2,400.00 <br />500.00 <br />541,073.00 <br />22,000.00 <br />497,434.00 <br />28,000.00 <br />1,269,471.00 <br />16.77% <br />16.58% <br />41.05% <br />17.05% <br />17.92% <br />0.00% <br />0.00% <br />2,255.79 22.56% <br />0.00% <br />26,821.00 167.63% <br />646.00 43.07% <br />0.00% <br />3,246.95 34.18% <br />603.84 25.16% <br />161.14 32.23% <br />315,625.94 58.33% <br />9,100.59 41.37% <br />0.00% <br />0.00% <br />380,659.18 <br />16,859.48 <br />331.67 <br />2,257.65 <br />1,267.54 <br />1,481.59 <br />Note: The Finance Department has highlighted line items that may be trending towards exceeding budget OR not may not have been <br />included in the adopted budget. <br />Printed: 7/20/2012 <br />Business Unit: 9602 Page 2 of 5 <br />