|
CITY OF RAMSEY
<br />FINANCIAL STATEMENT
<br />JANUARY 1, 2015 THROUGH PERIOD ENDING:
<br />June 30, 2015
<br />REVENUES
<br />BUSINESS UNIT
<br />GENERAL LEDGER ACCOUNT
<br />9602
<br />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 />4506 PREPAID INTEREST
<br />4702 MISCELLANEOUS INTEREST
<br />4705 CAPTIAL CONTRIBUTIONS
<br />Grand Total
<br />(6,000.00)
<br />1,500.00
<br />18,546.00
<br />1,010,480.00
<br />332,380.00
<br />26,858.00
<br />55,000.00
<br />1,438,764.00
<br />(3,990.34)
<br />1,565.55
<br />3,083.68
<br />254,124.95
<br />78,731.47
<br />7,164.30
<br />15,895.25
<br />69,928.00
<br />426,502.86
<br />66.51%
<br />104.37%
<br />16.63%
<br />25.15%
<br />23.69%
<br />26.67%
<br />0.00%
<br />0.00%
<br />0.00%
<br />0.00%
<br />EXPENSES
<br />BUSINESS UNIT
<br />GENERAL LEDGER ACCOUNT
<br />9602
<br />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 />6105 TEMPORARY -WAGES & SALARIES
<br />6121 PERA CONTRIBUTIONS
<br />6122 FICA/MEDICARE CONTRIBUTIONS
<br />6131 GROUP INSURANCE
<br />6133 WORKERS COMP INSURANCE PREMIUM
<br />6223 GASOLINE
<br />6225 DIESEL FUEL
<br />6229 SHOP MATERIALS
<br />6249 MISCELLANEOUS OPERATING SUPPLY
<br />6273 UTILITY SYSTEM MAINT SUPPLIES
<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 />151,897.00
<br />11,392.00
<br />11,727.00
<br />6,432.00
<br />5,092.00
<br />4,200.00
<br />11,000.00
<br />5,000.00
<br />5,000.00
<br />1,000.00
<br />15,000.00
<br />16,000.00
<br />2,600.00
<br />600.00
<br />610,514.00
<br />20,000.00
<br />481,270.00
<br />32,000.00
<br />1,390,724.00
<br />31,232.47
<br />108.90
<br />3,266.27
<br />2,473.83
<br />2,831.84
<br />1,335.11
<br />1,048.14
<br />2,459.71
<br />1,614.50
<br />3,750.40
<br />701.00
<br />3,860.92
<br />939.41
<br />215.13
<br />356,133.19
<br />7,758.24
<br />32,000.00
<br />451,729.06
<br />20.56%
<br />0.00%
<br />0.00%
<br />21.72%
<br />24.15%
<br />0.00%
<br />0.00%
<br />0.00%
<br />24.96%
<br />0.00%
<br />22.36%
<br />0.00%
<br />75.01%
<br />0.00%
<br />70.10%
<br />0.00%
<br />24.13%
<br />36.13%
<br />35.86%
<br />58.33%
<br />38.79%
<br />0.00%
<br />100.00%
<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 />This report reflects year to date revenue and expenditures as compared to annual budget.
<br />It does not reflect fund balance. Business Unit: 9602
<br />Page 3 of 6
<br />
|