|
CITY OF RAMSEY
<br />FINANCIAL STATEMENT
<br />JANUARY 1, 2015 THROUGH PERIOD ENDING:
<br />December 31, 2015
<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 />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 />(8,146.33)
<br />7,455.00
<br />3,533.68
<br />770,569.74
<br />241,152.17
<br />31,151.91
<br />2,766.92
<br />15,895.25
<br />277,277.00
<br />1,341,655.34
<br />135.77%
<br />497.00%
<br />19.05%
<br />76.26%
<br />72.55%
<br />115.99%
<br />0.00%
<br />0.00%
<br />0.00%
<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 />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 />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 />110,976.66
<br />108.90
<br />6,057.89
<br />8,455.24
<br />9,146.81
<br />6,980.00
<br />3,068.83
<br />2,964.47
<br />1,264.74
<br />96.00
<br />10,787.03
<br />4,182.03
<br />5,220.65
<br />801.00
<br />15,965.38
<br />9,476.72
<br />1,231.19
<br />459.50
<br />610,514.04
<br />19,484.68
<br />32,000.00
<br />859,241.76
<br />73.06%
<br />0.00%
<br />0.00%
<br />74.22%
<br />78.00%
<br />108.52%
<br />60.27%
<br />0.00%
<br />30.11%
<br />0.00%
<br />98.06%
<br />83.64%
<br />104.41%
<br />80.10%
<br />106.44%
<br />59.23%
<br />47.35%
<br />76.58%
<br />100.00%
<br />97.42%
<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 7
<br />
|