|
CITY OF RAMSEY
<br />FINANCIAL STATEMENT
<br />JANUARY 1, 2020 THROUGH PERIOD ENDING:
<br />September 30, 2021
<br />REVENUES
<br />BUSINESS UNIT
<br />GENERAL LEDGER ACCOUNT
<br />9602
<br />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 />4606 DEVELOPER FEES (WAC)
<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 />1,772,000.00
<br />(10,955.66)
<br />3,926.30
<br />110,838.00
<br />684,519.35
<br />212,911.66
<br />5,072.73
<br />144,144.00
<br />1,975.09
<br />1,152,431.47
<br />78.25%
<br />78.53%
<br />0.00%
<br />0.00%
<br />53.27%
<br />58.98%
<br />33.82%
<br />0.00%
<br />0.00%
<br />0.00%
<br />EXPENSES
<br />BUSINESS UNIT
<br />GENERAL LEDGER ACCOUNT
<br />9602
<br />SEWER UTILITY
<br />CURRENT YEAR CURRENT YTD 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 />6249 MISCELLANEOUS OPERATING SUPPLY
<br />6257 OTHER VEHICLE PARTS
<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 />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 />64,019.31
<br />1,081.37
<br />6,174.44
<br />5,468.50
<br />5,735.24
<br />2,567.73
<br />2,907.80
<br />11,901.92
<br />181.08
<br />1,833.81
<br />10,875.22
<br />17.92
<br />45.00
<br />571.00
<br />14, 048.19
<br />982.59
<br />36.38%
<br />0.00%
<br />0.00%
<br />17.53%
<br />42.24%
<br />0.00%
<br />0.00%
<br />64.19%
<br />103.85%
<br />47.61
<br />0.00%
<br />20.38%
<br />21.75%
<br />4.48%
<br />1.88%
<br />2.60%
<br />82.64%
<br />39.30%
<br />6374 REFUSE/RECYCLING
<br />6377 SEWER SERVICE CHARGE
<br />6489 OTHER CONTRACTED SERVICES
<br />700.00
<br />845,201.00
<br />28,000.00
<br />666.11
<br />704,333.90
<br />22,593.10
<br />95.16%
<br />83.33%
<br />80.69%
<br />6722 DEPRECIATION
<br />6820 OPERATING TRANSFERS TO OTHER F
<br />Grand Total
<br />551,565.00
<br />41,000.00
<br />1,839,723.00
<br />856,004.23
<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 />
|