Laserfiche WebLink
CITY OF RAMSEY <br />FINANCIAL STATEMENT <br />JANUARY 1, 2021 THROUGH PERIOD ENDING: <br />November 30, 2021 <br />REVENUES <br />BUSINESS UNIT <br />GENERAL LEDGER ACCOUNT <br />9605 <br />2021 BUDGET <br />STORM WATER UTILITY <br />2021 YTD GENERAL LEDGER -% of Budget- <br />4140 CREDIT CARD PROCESSING FEES <br />4693 STORM WATER -RESIDENTIAL <br />4694 STORM WATER -COMMERCIAL <br />4695 STORM WATER -PENALTIES <br />4701 INTEREST ON INVESTMENTS <br />Grand Total <br />(6,500.00) <br />570,000.00 <br />585,000.00 <br />10,000.00 <br />12,000.00 <br />1,170,500.00 <br />(5,581.05) <br />441,623.50 <br />455,982.31 <br />7,135.41 <br />899,160.17 <br />85.86% <br />77.48% <br />77.95% <br />71.35% <br />0.00% <br />EXPENSES <br />BUSINESS UNIT <br />GENERAL LEDGER ACCOUNT <br />9605 <br />2021 BUDGET <br />STORM WATER UTILITY <br />2021 YTD GENERAL LEDGER -% of Budget- <br />6102 F.T. REGULAR -WAGES & SALARIES <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 />6225 DIESEL FUEL <br />6249 MISCELLANEOUS OPERATING SUPPLY <br />6257 OTHER VEHICLE PARTS <br />6315 MISCELLANEOUS PROFESSIONAL SER <br />6334 MILEAGE REIMBURSEMENT <br />6361 GENERAL LIABILITY/PROPERTY INS <br />6371 ELECTRIC UTILITIES <br />6373 GAS <br />6374 REFUSE/RECYCLING <br />6451 MEMBERSHIP DUES <br />6489 OTHER CONTRACTED SERVICES <br />6722 DEPRECIATION <br />6820 OPERATING TRANSFERS TO OTHER F <br />Grand Total <br />185,400.00 <br />27,955.00 <br />15,450.00 <br />21,130.00 <br />7,985.00 <br />5,500.00 <br />12,000.00 <br />7,500.00 <br />100,000.00 <br />9,240.00 <br />3,000.00 <br />2,500.00 <br />700.00 <br />26,000.00 <br />30,000.00 <br />335,374.00 <br />36,000.00 <br />825,734.00 <br />23.26% <br />0.00% <br />12.34% <br />23.05% <br />- 0.00% <br />- 0.00% <br />5,534.58 100.63% <br />(3,639.96) -30.33% <br />4,251.17 56.68% <br />40,385.50 40.39% <br />17.92 0.00% <br />- 0.00% <br />4,120.52 137.35% <br />1,011.74 40.47% <br />881.37 125.91% <br />23,132.00 88.97% <br />39,065.19 130.22% <br />- 0.00% <br />- 0.00% <br />167,639.85 <br />43,129.53 <br />2,739.71 <br />3,449.35 <br />3,561.23 <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: 9605 <br />Page 5 of 5 <br />