|
CITY OF RAMSEY
<br />FINANCIAL STATEMENT
<br />JANUARY 1, 2013 THROUGH PERIOD ENDING:
<br />May 31, 2013
<br />REVENUES
<br />BUSINESS UNIT
<br />GENERAL LEDGER ACCOUNT
<br />9601 WATER UTILITY
<br />CURRENT YEAR CURRENTYTD GENERAL
<br />REQUESTED BUDGET LEDGER
<br />-% of Budget-
<br />4140 CREDIT CARD PROCESSING FEES
<br />4609 OTHER MISCELLANEOUS REVENUES
<br />4651 WATER REVENUE
<br />4652 WATER SALES - RESIDENTIAL
<br />4653 WATER SALES -COMMERCIAL
<br />4654 WATER PENALTIES
<br />(5,000.00)
<br />61,853.00
<br />963,401.00
<br />676,702.00
<br />32,802.00
<br />(1,318.19)
<br />1,653.33
<br />(2,986.13)
<br />148,264.60
<br />82,007.10
<br />5,025.48
<br />26.36%
<br />2.67%
<br />0.00%
<br />15.39%
<br />12.12%
<br />15.32%
<br />4655 WATER METER INSTALLATION
<br />4656 WATER METERS
<br />10,000.00
<br />20,000.00
<br />11,480.00 114.80%
<br />23,167.00 115.84%
<br />4657 CONNECTION/RECONNECTION FEES
<br />4701 INTEREST ON INVESTMENTS
<br />4506 PREPAID INTEREST
<br />Grand Total
<br />4,000.00
<br />120,000.00
<br />1,883,758.00
<br />580.00
<br />763.41
<br />268,636.60
<br />14.50%
<br />0.00%
<br />0.00%
<br />EXPENSES
<br />BUSINESS UNIT
<br />GENERAL LEDGER ACCOUNT
<br />9601 WATER UTILITY
<br />CURRENT YEAR CURRENTYTD GENERAL
<br />REQUESTED BUDGET LEDGER
<br />-% 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 />6131 GROUP INSURANCE
<br />6133 WORKERS COMP INSURANCE PREMIUF
<br />6208 MISCELLANEOUS OFFICE SUPPLIES
<br />6223 GASOLINE
<br />6225 DIESEL FUEL
<br />6229 SHOP MATERIALS
<br />6231 UNIFORMS & TURN -OUT GEAR
<br />6249 MISCELLANEOUS OPERATING SUPPLY
<br />6257 OTHER VEHICLE PARTS
<br />6259 BUILDING MAINT/REPAIR SUPPLIES
<br />6273 UTILITY SYSTEM MAINT SUPPLIES
<br />6281 SMALL TOOLS & MINOR EQUIPMENT
<br />6292 WATER METERS FOR RESALE
<br />6315 MISCELLANEOUS PROFESSIONAL SER
<br />6322 POSTAGE
<br />6323 CELLULAR PHONES
<br />6335 TRAINING
<br />6352 GENERAL NOTICE & PUBLIC INFOR
<br />6361 GENERAL LIABILITY/PROPERTY INS
<br />6371 ELECTRIC UTILITIES
<br />6372 WATER/IRRIGATION
<br />6373 GAS
<br />6374 REFUSE/RECYCLING
<br />6381 BUILDING & STRUCTURE REPAIR
<br />6415 OTHER EQUIPMENT RENTAL
<br />6439 OTHER MISCELLANEOUS
<br />6451 MEMBERSHIP DUES
<br />6489 OTHER CONTRACTED SERVICES
<br />6722 DEPRECIATION
<br />6820 OPERATING TRANSFERS TO OTHER F
<br />Grand Total
<br />173,233.00
<br />12,500.00
<br />17,000.00
<br />13,069.00
<br />15,677.00
<br />21,120.00
<br />7,436.00
<br />1,000.00
<br />5,000.00
<br />7,000.00
<br />750.00
<br />1,500.00
<br />13,000.00
<br />2,500.00
<br />75,000.00
<br />15,000.00
<br />20,000.00
<br />40,000.00
<br />2,000.00
<br />2,400.00
<br />1,600.00
<br />600.00
<br />24,000.00
<br />125,000.00
<br />800.00
<br />4,000.00
<br />600.00
<br />500.00
<br />17,000.00
<br />800.00
<br />27,000.00
<br />654,473.00
<br />35,000.00
<br />1.336.558.00
<br />62,527.98
<br />5,885.92
<br />4,518.00
<br />5,476.59
<br />6,085.78
<br />8,736.60
<br />36.57
<br />1,656.98
<br />1,807.39
<br />36.48
<br />693.50
<br />5,902.28
<br />749.39
<br />282.40
<br />25,317.56
<br />67.81
<br />538.13
<br />50.00
<br />144.56
<br />858.14
<br />1,002.18
<br />33,392.38
<br />1,589.55
<br />138.44
<br />1,324.00
<br />74.75
<br />37,955.03
<br />206,848.39
<br />36.09%
<br />47.09%
<br />26.58%
<br />41.91%
<br />38.82%
<br />41.37%
<br />0.00%
<br />3.66%
<br />33.14%
<br />25.82%
<br />4.86%
<br />46.23%
<br />45.40%
<br />29.98%
<br />0.00%
<br />33.76%
<br />0.45%
<br />2.69%
<br />0.13%
<br />7.23%
<br />35.76%
<br />62.64%
<br />0.00%
<br />0.00%
<br />26.71%
<br />0.00%
<br />39.74%
<br />23.07%
<br />264.80%
<br />0.00%
<br />0.00%
<br />0.00%
<br />140.57%
<br />0.00%
<br />0.00%
<br />Printed: 6/18/2013
<br />Business Unit: 9601 Page 1 of 6
<br />
|