|
CITY OF RAMSEY
<br />FINANCIAL STATEMENT
<br />JANUARY 1, 2020 THROUGH PERIOD ENDING: April 30, 2021
<br />REVENUES
<br />BUSINESS UNIT
<br />GENERAL LEDGER ACCOUNT
<br />9602 SEWER UTILITY
<br />CURRENT YEAR CURRENT YTD GENERAL
<br />REQUESTED BUDGET LEDGER
<br />-% of Budget-
<br />4140 CREDIT CARD PROCESSING FEES
<br />4356 SEWER AVAILABILITY CHARGE -ADM
<br />4604 SURCHARGES
<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 />4601 MISCELLANEOUS REVENUE
<br />Grand Total
<br />(14,000.00)
<br />5,000.00
<br />5,000.00
<br />1,285,000.00
<br />361,000.00
<br />15,000.00
<br />115,000.00
<br />(3,844.72)
<br />720.65
<br />110,838.00
<br />337,877.50
<br />98,055.86
<br />1,568.95
<br />27.46%
<br />14.41
<br />0.00%
<br />0.00%
<br />26.29%
<br />27.16%
<br />0.00%
<br />0.00%
<br />0.00%
<br />1,772,000.00 545,216.24
<br />EXPENSES
<br />BUSINESS UNIT
<br />GENERAL LEDGER ACCOUNT
<br />9602 SEWER UTILITY
<br />CURRENT YEAR CURRENT YTD GENERAL
<br />REQUESTED BUDGET
<br />LEDGER
<br />-% of Budget-
<br />6102 F.T. REGULAR -WAGES & SALARIES
<br />6103 FULL TIME -REGULAR -OVERTIME
<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 />6334 MILEAGE REIMBURSEMENT
<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 />175,965.00
<br />31,197.00
<br />13,577.00
<br />7,779.00
<br />9,639.00
<br />4,000.00
<br />2,800.00
<br />25,000.00
<br />9,000.00
<br />50,000.00
<br />400.00
<br />2,400.00
<br />22,000.00
<br />17,000.00
<br />2,500.00
<br />700.00
<br />845,201.00
<br />28,000.00
<br />551,565.00
<br />41,000.00
<br />24,401.21
<br />475.95
<br />1,988.55
<br />2,074.36
<br />986.61
<br />531.10
<br />12.55
<br />2,255.25
<br />1,833.81
<br />2,094.00
<br />45.00
<br />571.00
<br />4,816.85
<br />708.22
<br />212.07
<br />352,166.95
<br />3,096.91
<br />1,839,723.00 398,270.39
<br />13.87%
<br />0.00%
<br />6.37%
<br />15.28%
<br />0.00%
<br />0.00%
<br />24.67%
<br />18.97%
<br />0.00%
<br />9.02%
<br />20.38%
<br />4.19%
<br />0.00%
<br />1.88%
<br />2.60%
<br />28.33%
<br />28.33%
<br />30.30%
<br />41.67%
<br />11.06%
<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: 9602
<br />Page 2 of 5
<br />
|