|
CITY OF RAMSEY
<br />FINANCIAL STATEMENT
<br />JANUARY 1, 2026 THROUGH PERIOD ENDING: May 31, 2026
<br />REVENUES
<br />BUSINESS UNIT
<br />GENERAL LEDGER ACCOUNT
<br />9602 SEWER UTILITY
<br />2026 BUDGET 2026 YTD GENERAL LEDGER -% of Budget-
<br />4140 CREDIT CARD PROCESSING FEES
<br />4356 SEWER AVAI LABILITY CHARGE -ADM
<br />4601 MISCELLANEOUS REVENUE
<br />4606 DEVELOPER FEES (WAC)
<br />4661 RESIDENTIAL -SEWER CHARGES
<br />4662 COMMERCIAL -SEWER CHARGES
<br />4663 SEWER PENALTIES
<br />4701 INTEREST ON INVESTMENTS
<br />Grand Total
<br />(40,000.00)
<br />7,000.00
<br />200, 000.00
<br />2,148,295.00
<br />510,969.00
<br />50, 000.00
<br />50, 000.00
<br />2,926,264.00
<br />(9,998.95)
<br />1,540.70
<br />375.49
<br />25.00%
<br />22.01
<br />0.00%
<br />0.00%
<br />631,872.36 29.41%
<br />80,493.03 15.75%
<br />25,607.39 51.21%
<br />0.00%
<br />729,890.02
<br />EXPENSES
<br />BUSINESS UNIT
<br />GENERAL LEDGER ACCOUNT
<br />9602 SEWER UTILITY
<br />2026 BUDGET 2026 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 />6135 PAID FAMILY MEDICAL LEAVE
<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/I RRIGATION
<br />6373 GAS
<br />323, 085.00
<br />1,000.00
<br />45, 345.00
<br />25,103.00
<br />46, 802.00
<br />9,483.00
<br />1,628.00
<br />4,400.00
<br />5,000.00
<br />500.00
<br />15,000.00
<br />8,100.00
<br />5,500.00
<br />8,000.00
<br />5,000.00
<br />2,500.00
<br />2,500.00
<br />400.00
<br />8,000.00
<br />28, 000.00
<br />30, 000.00
<br />2,500.00
<br />7,500.00
<br />21.55%
<br />109.79%
<br />12.86%
<br />23.67%
<br />0.00%
<br />7,022.18 74.05%
<br />351.29 21.58%
<br />539.52 12.26%
<br />639.89 12.80%
<br />10.20 2.04%
<br />717.83 4.79%
<br />653.09 8.06%
<br />0.00%
<br />231.19 2.89%
<br />402.69 8.05%
<br />1,173.50 46.94%
<br />720.46 28.82%
<br />69.60 17.40%
<br />0.00%
<br />22,856.20 81.63%
<br />8,581.49 28.60%
<br />206.57 8.26%
<br />2,599.78 34.66%
<br />69,614.57
<br />1,097.85
<br />5,832.44
<br />5,941.87
<br />6374 REFUSE/RECYCLING
<br />6377 SEWER SERVICE CHARGE
<br />1,500.00
<br />1,398,657.00
<br />719.47
<br />699, 328.68
<br />47.96%
<br />50.00%
<br />6381 BUILDING & STRUCTURE REPAIR
<br />6489 OTHER CONTRACTED SERVICES
<br />6722 DEPRECIATION
<br />6820 OPERATING TRANSFERS TO OTHER F
<br />Grand Total
<br />10,835.00 2,439.39 22.51%
<br />45,000.00 8,028.24 17.84%
<br />817,500.00 - 0.00%
<br />57,000.00 - 0.00%
<br />2,915,838.00 839,777.99
<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 />
|