|
CITY OF RAMSEY
<br />FINANCIAL STATEMENT
<br />JANUARY 1, 2020 THROUGH PERIOD ENDING: April 30, 2020
<br />REVENUES
<br />•
<br />AF
<br />BUSINESS UNIT
<br />GENERAL LEDGER ACCOUNT
<br />9601
<br />CURRENT YEAR
<br />REQUESTED BUDGET
<br />WATER UTILITY
<br />CURRENT YTD GENERAL
<br />LEDGER
<br />-% of Budget-
<br />4140 CREDIT CARD PROCESSING FEES
<br />4609 OTHER MISCELLANEOUS REVENUES
<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 />4606 DEVELOPER FEES (WAC)
<br />4601 MISCELLANEOUS REVENUE
<br />Grand Total
<br />(15,000.00)
<br />62,000.00
<br />1, 301, 588.00
<br />679,518.00
<br />37, 308.00
<br />12,000.00
<br />30,000.00
<br />500.00
<br />175,000.00
<br />2,282,914.00
<br />(2,740.30)
<br />(1,542.15)
<br />239,683.65
<br />63,510.95
<br />4,870.52
<br />3,650.00
<br />12,224.00
<br />150.00
<br />146,358.00
<br />1,804.15
<br />467,968.82
<br />18.27%
<br />-2.49%
<br />18.41%
<br />9.35%
<br />13.05%
<br />30.42%
<br />40.75%
<br />30.00%
<br />0.00%
<br />0.00%
<br />0.00%
<br />BUSINESS UNIT
<br />GENERAL LEDGER ACCOUNT
<br />9601
<br />CURRENT YEAR
<br />REQUESTED BUDGET
<br />WATER UTILITY
<br />CURRENT YTD GENERAL
<br />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 PREMIUI\
<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 />6334 MILEAGE REIMBURSEMENT
<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 />247,637.00
<br />13, 500.00
<br />19,167.00
<br />54, 585.00
<br />21,667.00
<br />34,467.00
<br />14,954.00
<br />600.00
<br />5,000.00
<br />3,500.00
<br />600.00
<br />2,900.00
<br />18,000.00
<br />7,000.00
<br />78,000.00
<br />6,000.00
<br />70,000.00
<br />150,000.00
<br />3,000.00
<br />4,000.00
<br />400.00
<br />2,400.00
<br />300.00
<br />32,000.00
<br />150,000.00
<br />3,000.00
<br />700.00
<br />3,500.00
<br />64,000.00
<br />1,400.00
<br />76,000.00
<br />798,000.00
<br />45,000.00
<br />1,931,277.00
<br />65,311.56
<br />5,029.96
<br />1,179.52
<br />5,754.27
<br />6,250.72
<br />9,620.34
<br />1,497.01
<br />202.40
<br />25.85
<br />2,173.74
<br />2,051.23
<br />1,135.79
<br />10,978.93
<br />8,913.72
<br />22, 536.80
<br />117.15
<br />857.94
<br />74.08
<br />1,998.22
<br />5,567.00
<br />29,556.54
<br />834.90
<br />185.20
<br />1,592.11
<br />1,000.00
<br />16,071.73
<br />200,516.71
<br />26.37%
<br />37.26%
<br />6.15%
<br />10.54%
<br />28.85%
<br />27.91
<br />0.00%
<br />0.00%
<br />29.94%
<br />5.78%
<br />4.31
<br />74.96%
<br />11.40%
<br />16.23%
<br />14.08%
<br />0.00%
<br />12.73%
<br />15.02%
<br />3.91
<br />21.45%
<br />18.52%
<br />83.26%
<br />0.00%
<br />17.40%
<br />19.70%
<br />27.83%
<br />26.46%
<br />45.49%
<br />0.00%
<br />71.43%
<br />21.15%
<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 />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 5
<br />
|