|
CITY OF RAMSEY
<br />FINANCIAL STATEMENT
<br />JANUARY 1, 2013 THROUGH PERIOD ENDING:
<br />July 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 />(2,014.39)
<br />2,412.81
<br />(3,357.51)
<br />417,671.91
<br />254,973.61
<br />9,785.55
<br />40.29%
<br />3.90%
<br />0.00%
<br />43.35%
<br />37.68%
<br />29.83%
<br />4655 WATER METER INSTALLATION
<br />4656 WATER METERS
<br />10,000.00
<br />20,000.00
<br />16,940.00 169.40%
<br />34,976.00 174.88%
<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 />745.00
<br />2,455.65
<br />734,588.63
<br />18.63%
<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 />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 />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 />77,657.44
<br />7,249.72
<br />6,930.00
<br />6,672.26
<br />7,509.64
<br />11,421.00
<br />137.53
<br />2,212.44
<br />2,339.15
<br />74.58
<br />989.45
<br />9,779.89
<br />1,381.67
<br />42,193.02
<br />67.81
<br />538.13
<br />1,050.00
<br />193.50
<br />1,309.48
<br />1,360.18
<br />49,307.99
<br />1,859.90
<br />224.22
<br />1,324.00
<br />370.07
<br />38,561.43
<br />272,714.50
<br />44.83%
<br />58.00%
<br />40.76%
<br />51.05%
<br />47.90%
<br />54.08%
<br />0.00%
<br />13.75%
<br />44.25%
<br />33.42%
<br />9.94%
<br />65.96%
<br />75.23%
<br />55.27%
<br />56.26%
<br />0.45%
<br />2.69%
<br />2.63%
<br />9.68%
<br />54.56%
<br />85.01%
<br />0.00%
<br />0.00%
<br />39.45%
<br />0.00%
<br />46.50%
<br />37.37%
<br />264.80%
<br />2.18%
<br />0.00%
<br />142.82%
<br />0.00%
<br />0.00%
<br />Printed: 8/21/2013
<br />Business Unit: 9601 Page 1 of 6
<br />
|