Laserfiche WebLink
CITY OF RAMSEY <br />FINANCIAL STATEMENT <br />JANUARY 1, 2013 THROUGH PERIOD ENDING: <br />October 31, 2013 <br />REVENUES <br />BUSINESS UNIT <br />GENERAL LEDGER ACCOUNT <br />9605 STORM WATER UTILITY <br />CURRENT YEAR REQUESTED <br />BUDGET <br />CURRENTYTD GENERAL <br />LEDGER <br />-% of Budget- <br />4140 CREDIT CARD PROCESSING FEES <br />4693 STORM WATER -RESIDENTIAL <br />4694 STORM WATER -COMMERCIAL <br />4695 STORM WATER -PENALTIES <br />4701 INTEREST ON INVESTMENTS <br />Grand Total <br />(1,000.00) <br />321,920.00 <br />329,716.00 <br />19, 549.00 <br />4,000.00 <br />674,185.00 <br />(868.69) <br />248,514.59 <br />252,209.36 <br />10,991.32 <br />510,846.58 <br />86.87% <br />77.20% <br />76.49% <br />56.22% <br />0.00% <br />EXPENSES <br />BUSINESS UNIT <br />GENERAL LEDGER ACCOUNT <br />9605 STORM WATER UTILITY <br />CURRENT YEAR REQUESTED CURRENTYTD GENERAL -% of Budget - <br />BUDGET LEDGER <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 />6223 GASOLINE <br />6225 DIESEL FUEL <br />6249 MISCELLANEOUS OPERATING SUPPLY <br />107,882.00 <br />7,830.00 <br />8,214.00 <br />2,923.00 <br />1,500.00 <br />1,500.00 <br />10,000.00 <br />14,150.93 <br />104.67 <br />504.00 <br />1,033.55 <br />1,057.56 <br />665.06 <br />2,044.81 <br />5,529.30 <br />13.12% <br />0.00% <br />0.00% <br />13.20% <br />12.88% <br />0.00% <br />44.34% <br />136.32% <br />55.29% <br />6257 OTHER VEHICLE PARTS <br />6315 MISCELLANEOUS PROFESSIONAL SER <br />5,000.00 <br />42,000.00 <br />4,238.49 <br />38,482.11 <br />84.77% <br />91.62% <br />6361 GENERAL LIABILITY/PROPERTY INS <br />6371 ELECTRIC UTILITIES <br />6373 GAS <br />6374 REFUSE/RECYCLING <br />6451 MEMBERSHIP DUES <br />6489 OTHER CONTRACTED SERVICES <br />6722 DEPRECIATION <br />6820 OPERATING TRANSFERS TO OTHER F <br />Grand Total <br />6,500.00 <br />2,420.00 <br />2,000.00 <br />500.00 <br />24,689.00 <br />17,200.00 <br />242,582.00 <br />24,000.00 <br />506,740.00 <br />1,938.35 <br />1,030.40 <br />342.51 <br />24,689.00 <br />8,524.98 <br />104,335.72 <br />0.00% <br />80.10% <br />51.52% <br />68.50% <br />100.00% <br />49.56% <br />0.00% <br />0.00% <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: 11 /21 /2013 <br />Business Unit: 9605 Page 6 of 6 <br />