Laserfiche WebLink
CITY OF RAMSEY <br />FINANCIAL STATEMENT <br />JANUARY 1, 2014 THROUGH PERIOD ENDING: <br />April 30, 2014 <br />REVENUES <br />BUSINESS UNIT <br />GENERAL LEDGER ACCOUNT <br />9602 SEWER UTILITY <br />CURRENT YEAR CURRENTYTD GENERAL <br />REQUESTED BUDGET LEDGER <br />-% 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 />Grand Total <br />(4,500.00) <br />4,000.00 <br />18,546.00 <br />965,000.00 <br />313,000.00 <br />25,560.00 <br />35,000.00 <br />1,356,606.00 <br />(1,064.26) <br />248.50 <br />5,582.52 <br />248,925.34 <br />75,079.01 <br />6,916.58 <br />335,687.69 <br />23.65% <br />6.21% <br />30.10% <br />25.80% <br />23.99% <br />27.06% <br />0.00% <br />EXPENSES <br />BUSINESS UNIT <br />GENERAL LEDGER ACCOUNT <br />9602 SEWER 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 />6121 PERA CONTRIBUTIONS <br />6122 FICA/MEDICARE CONTRIBUTIONS <br />6131 GROUP INSURANCE <br />6133 WORKERS COMP INSURANCE PREMIUM <br />6225 DIESEL FUEL <br />6249 MISCELLANEOUS OPERATING SUPPLY <br />6257 OTHER VEHICLE PARTS <br />6275 OTHER EQUIPMENT PARTS <br />6315 MISCELLANEOUS PROFESSIONAL SER <br />6335 TRAINING <br />6361 GENERAL LIABILITY/PROPERTY INS <br />130,854.00 <br />9,487.00 <br />10,114.00 <br />5,997.00 <br />4,049.00 <br />3,500.00 <br />8,000.00 <br />2,400.00 <br />15,000.00 <br />1,000.00 <br />12,900.00 <br />9,629.11 <br />106.77 <br />635.87 <br />820.76 <br />114.70 <br />241.89 <br />40.82 <br />1,267.72 <br />7.36% <br />0.00% <br />6.70% <br />8.12% <br />0.00% <br />0.00% <br />3.28% <br />3.02% <br />0.00% <br />52.82% <br />0.00% <br />0.00% <br />0.00% <br />6371 ELECTRIC UTILITIES 11,000.00 <br />6373 GAS <br />2,000.00 <br />8,194.42 74.49% <br />955.94 47.80% <br />6374 REFUSE/RECYCLING <br />6377 SEWER SERVICE CHARGE <br />6388 OTHER VEHICLE REPAIR <br />6489 OTHER CONTRACTED SERVICES <br />6722 DEPRECIATION <br />6820 OPERATING TRANSFERS TO OTHER F <br />Grand Total <br />500.00 <br />623,600.00 <br />14,000.00 <br />467,250.00 <br />31,000.00 <br />1,352,651.00 <br />152.91 <br />259,840.95 <br />915.84 <br />2,556.28 <br />285,473.98 <br />30.58% <br />41.67% <br />0.00% <br />18.26% <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: 5/22/2014 <br />Business Unit: 9602 Page 3 of 6 <br />