|
CITY OF RAMSEY
<br />FINANCIAL STATEMENT
<br />JANUARY 1, 2015 THROUGH PERIOD ENDING:
<br />April 30, 2015
<br />REVENUES
<br />BUSINESS UNIT
<br />GENERAL LEDGER ACCOUNT
<br />9601 WATER UTILITY
<br />CURRENT YEAR CURRENTYTD GENERAL
<br />REQUESTED BUDGET LEDGER
<br />"/o 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 />4655 WATER METER INSTALLATION
<br />4656 WATER METERS
<br />4657 CONNECTION/RECONNECTION FEES
<br />4701 INTEREST ON INVESTMENTS
<br />Grand Total
<br />(7,000.00)
<br />59, 527.00
<br />999,433.00
<br />728,417.00
<br />34,013.00
<br />10,000.00
<br />25,000.00
<br />2,500.00
<br />120,000.00
<br />1,971,890.00
<br />(2,332.77)
<br />4,361.66
<br />(62.06)
<br />152,902.05
<br />86,237.52
<br />4,533.37
<br />6,440.00
<br />13, 709.00
<br />365.00
<br />266,153.77
<br />33.33%
<br />7.33%
<br />0.00%
<br />15.30%
<br />11.84%
<br />13.33%
<br />64.40%
<br />54.84%
<br />14.60%
<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 />-70 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 />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 />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 />193,994.00
<br />13, 500.00
<br />12,480.00
<br />14, 550.00
<br />15,940.00
<br />31,045.00
<br />6,822.00
<br />600.00
<br />4,500.00
<br />5,500.00
<br />500.00
<br />2,800.00
<br />15,000.00
<br />6,000.00
<br />75,000.00
<br />10,000.00
<br />25,000.00
<br />20,000.00
<br />1,000.00
<br />2,200.00
<br />1,200.00
<br />700.00
<br />28,800.00
<br />112,000.00
<br />5,500.00
<br />600.00
<br />1,000.00
<br />15,000.00
<br />800.00
<br />32,000.00
<br />665,123.00
<br />38,000.00
<br />1,357,154.00
<br />47, 326.33
<br />2,320.00
<br />643.60
<br />4,429.39
<br />4,784.91
<br />7,642.96
<br />323.51
<br />640.01
<br />1,390.20
<br />2,440.00
<br />4,162.18
<br />1,892.37
<br />9,671.93
<br />1,021.92
<br />1,410.00
<br />123.75
<br />508.46
<br />570.95
<br />18,430.60
<br />1,264.88
<br />147.57
<br />105.00
<br />6,666.94
<br />117,917.46
<br />24.40%
<br />17.19%
<br />5.16%
<br />30.44%
<br />30.02%
<br />24.62%
<br />0.00%
<br />53.92%
<br />14.22%
<br />25.28%
<br />0.00%
<br />87.14%
<br />27.75%
<br />31.54%
<br />12.90%
<br />10.22%
<br />0.00%
<br />7.05%
<br />12.38%
<br />23.11%
<br />47.58%
<br />0.00%
<br />0.00%
<br />16.46%
<br />23.00%
<br />24.60%
<br />10.50%
<br />0.00%
<br />0.00%
<br />20.83%
<br />0.00%
<br />0.00%
<br />This report reflects year to date revenue and expenditures as compared to annual budget.
<br />It does not reflect fund balance. Business Unit: 9601
<br />Page 1 of 6
<br />
|