|
CITY OF RAMSEY
<br />FINANCIAL STATEMENT
<br />JANUARY 1, 2025 THROUGH PERIOD ENDING: April 30, 2025
<br />City of 1
<br />RAMSEY
<br />REVENUES
<br />BUSINESS UNIT
<br />GENERAL LEDGER ACCOUNT
<br />9602 SEWER UTILITY
<br />2025 BUDGET 2025 YTD GENERAL LEDGER -% of Budget-
<br />4140 CREDIT CARD PROCESSING FEES
<br />4356 SEWER AVAILABILITY CHARGE -ADM
<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 />(35,000.00)
<br />7,000.00
<br />1,912, 050.00
<br />484, 000.00
<br />40, 000.00
<br />38,600.00
<br />138, 900.00
<br />2,585,550.00
<br />(8,275.29)
<br />1,863.75
<br />498, 787.18
<br />120, 997.54
<br />11,233.69
<br />15,819.00
<br />1,862.19
<br />642,288.06
<br />23.64%
<br />26.63%
<br />26.09%
<br />25.00%
<br />28.08%
<br />0.00%
<br />11.39%
<br />0.00%
<br />EXPENSES
<br />BUSINESS UNIT
<br />GENERAL LEDGER ACCOUNT
<br />9602 SEWER UTILITY
<br />2025 BUDGET 2025 YTD GENERAL LEDGER -% 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 />6257 OTHER VEHICLE PARTS
<br />6273 UTILITY SYSTEM MAINT SUPPLIES
<br />6275 OTHER EQUIPMENT PARTS
<br />6281 SMALL TOOLS & MINOR EQUIPMENT
<br />6315 MISCELLANEOUS PROFESSIONAL SER
<br />6323 CELLULAR PHONES
<br />6334 MILEAGE REIMBURSEMENT
<br />6335 TRAINING
<br />6361 GENERAL LIABILITY/PROPERTY INS
<br />6371 ELECTRIC UTILITIES
<br />6372 WATER/IRRIGATION
<br />6373 GAS
<br />6374 REFUSE/RECYCLING
<br />6377 SEWER SERVICE CHARGE
<br />6381 BUILDING & STRUCTURE REPAIR
<br />6489 OTHER CONTRACTED SERVICES
<br />6722 DEPRECIATION
<br />6820 OPERATING TRANSFERS TO OTHER F
<br />Grand Total
<br />284,147.00
<br />1,000.00
<br />40, 545.00
<br />22,258.00
<br />34,150.00
<br />13, 962.00
<br />4,300.00
<br />3,500.00
<br />500.00
<br />15, 000.00
<br />8,000.00
<br />5,000.00
<br />8,000.00
<br />5,000.00
<br />2,000.00
<br />2,000.00
<br />400.00
<br />8,000.00
<br />30, 000.00
<br />30, 000.00
<br />2,000.00
<br />7,500.00
<br />1,500.00
<br />1,277,649.00
<br />10, 835.00
<br />45, 000.00
<br />793,692.00
<br />53, 000.00
<br />2,708,938.00
<br />47, 346.15
<br />3,960.21
<br />16.66%
<br />0.00%
<br />9.77%
<br />4,170.66 18.74%
<br />0.00%
<br />8,018.25 57.43%
<br />242.19 5.63%
<br />308.16 8.80%
<br />71.40 14.28%
<br />2,567.42 17.12%
<br />324.86 4.06%
<br />0.00%
<br />0.00%
<br />367.67 7.35%
<br />800.00 40.00%
<br />1,215.26 60.76%
<br />0.00%
<br />90.00 1.13%
<br />21,956.17 73.19%
<br />6,876.66 22.92%
<br />0.00%
<br />2,463.14 32.84%
<br />291.41 19.43%
<br />532,353.95 41.67%
<br />2,698.74 24.91%
<br />3,222.64 7.16%
<br />0.00%
<br />0.00%
<br />639,344.94
<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 />
|