|
CITY OF RAMSEY
<br />FINANCIAL STATEMENT
<br />JANUARY 1, 2018 THROUGH PERIOD ENDING: October 31, 2018
<br />REVENUES
<br />BUSINESS UNIT
<br />ENERAL LEDGER ACCOUNT
<br />9601 WATER UTILITY
<br />CURRENT YEAR CURRENTYTD GENERAL
<br />REQUESTED BUDGET LEDGER
<br />-% 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 />4702 MISCELLANEOUS INTEREST
<br />4606 DEVELOPER FEES (WAC)
<br />4601 MISCELLANEOUS REVENUE
<br />Grand Total
<br />(12,000.00)
<br />62,000.00
<br />1,120,202.00
<br />653,131.00
<br />35,859.00
<br />15,000.00
<br />32,000.00
<br />500.00
<br />120,000.00
<br />2,026,692.00
<br />(8,894.56)
<br />62,255.70
<br />5,915.86
<br />1,222,664.83
<br />660,522.58
<br />18,549.63
<br />15,820.00
<br />38,733.00
<br />(100.00)
<br />8,891.23
<br />953,733.00
<br />1,367.62
<br />2,979,458.89
<br />74.12%
<br />100.41%
<br />0.00%
<br />109.15%
<br />101.13%
<br />51.73%
<br />105.47%
<br />121.04%
<br />-20.00%
<br />0.00%
<br />0.00%
<br />0.00%
<br />0.00%
<br />EXPENSES
<br />BUSINESS UNIT
<br />ENERAL LEDGER ACCOUNT
<br />9601 WATER 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 PREMIUh
<br />6208 MISCELLANEOUS OFFICE SUPPLIES
<br />236,198.00
<br />13, 500.00
<br />17,066.00
<br />47,422.00
<br />19,523.00
<br />33,177.00
<br />9,160.00
<br />600.00
<br />137,204.87
<br />11, 539.93
<br />7,684.68
<br />12,073.93
<br />12,932.95
<br />21,118.67
<br />22.48
<br />58.09%
<br />85.48%
<br />45.03%
<br />25.46%
<br />66.24%
<br />63.65%
<br />0.00%
<br />3.75%
<br />6223 GASOLINE
<br />6225 DIESEL FUEL
<br />2,500.00
<br />4,000.00
<br />2,418.21 96.73%
<br />3,490.77 87.27%
<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 />6550 MOTOR VEHICLES
<br />6722 DEPRECIATION
<br />6820 OPERATING TRANSFERS TO OTHER F
<br />Grand Total
<br />500.00
<br />2,900.00
<br />18,000.00
<br />7,000.00
<br />75,000.00
<br />6,000.00
<br />55,000.00
<br />150,000.00
<br />2,600.00
<br />2,900.00
<br />1,500.00
<br />300.00
<br />28,000.00
<br />125,000.00
<br />3,000.00
<br />700.00
<br />3,000.00
<br />58,000.00
<br />500.00
<br />74,000.00
<br />750,000.00
<br />41,000.00
<br />1,788,046.00
<br />153.50
<br />2,495.83
<br />11,896.61
<br />3,449.33
<br />65,732.80
<br />4,469.64
<br />58,224.52
<br />96,682.00
<br />712.02
<br />2,378.65
<br />768.00
<br />172.00
<br />108,002.49
<br />1,556.26
<br />732.11
<br />2,459.66
<br />1,240.00
<br />40, 538.82
<br />7,744.00
<br />41,000.00
<br />658,894.73
<br />30.70%
<br />86.06%
<br />66.09%
<br />49.28%
<br />87.64%
<br />74.49%
<br />105.86%
<br />64.45%
<br />27.39%
<br />82.02%
<br />51.20%
<br />57.33%
<br />0.00%
<br />86.40%
<br />51.88%
<br />104.59%
<br />81.99%
<br />0.00%
<br />248.00%
<br />54.78%
<br />0.00%
<br />0.00%
<br />100.00%
<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 />
|