Revenue Report
As Of: 1/1/2026 to 4/30/2026
| Account | Description | Budget | MTD Revenue | YTD Revenue | Uncollected | % Collected |
|---|---|---|---|---|---|---|
| - Totals: | $2,481,516.00 | $232,616.16 | $832,525.11 | $1,648,990.89 | 33.55% | |
| 607 Total: | $2,481,516.00 | $232,616.16 | $832,525.11 | $1,648,990.89 | 33.55% | |
| 608 | SEWER IMPROVE/EQUIP REPLACE | Target Percent: | 33.33% | |||
| - | ||||||
| 608-000-40000 | REVENUE | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 608-000-44000 | MISCELLANEOUS | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 608-000-44220 | MISC REIMBURSEMENT | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 608-000-49000 | TRANSFERS FROM | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 608-000-49607 | TRANSFER FROM SEWER | $300,000.00 | $150,000.00 | $150,000.00 | $150,000.00 | 50.00% |
| - Totals: | $300,000.00 | $150,000.00 | $150,000.00 | $150,000.00 | 50.00% | |
| 608 Total: | $300,000.00 | $150,000.00 | $150,000.00 | $150,000.00 | 50.00% | |
| 615 | STORMWATER OPERATING | Target Percent: | 33.33% | |||
| - | ||||||
| 615-000-40000 | REVENUE | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 615-000-42608 | STORMWATER FEES | $475,000.00 | $41,235.86 | $156,773.49 | $318,226.51 | 33.00% |
| 615-000-44220 | MISC REIMBURSEMENT | $100.00 | $0.00 | ($725.50) | $825.50 | -725.50% |
| 615-000-46100 | INTEREST | $5,000.00 | $2,129.00 | $8,799.00 | ($3,799.00) | 175.98% |
| 615-000-47615 | ASSESSMENT COLLECTION | $5,000.00 | $5,718.71 | $5,718.71 | ($718.71) | 114.37% |
| 615-000-48000 | ADVANCES | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 615-000-48101 | ADVANCES - GENERAL | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 615-000-49000 | TRANSFERS | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 615-000-49101 | TRANSFERS-GENERAL | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| - Totals: | $485,100.00 | $49,083.57 | $170,565.70 | $314,534.30 | 35.16% | |
| 615 Total: | $485,100.00 | $49,083.57 | $170,565.70 | $314,534.30 | 35.16% | |
| 616 | STORMWATER IMPROVE/EQUIP REPLACE | Target Percent: | 33.33% | |||
| - | ||||||
| 616-000-40000 | REVENUE | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 616-000-43900 | GOVERNMENT GRANTS | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 616-000-49101 | TRANSFER FROM GENERAL FUND | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 616-000-49615 | TRANSFER FROM STORMWATER OPE | $250,000.00 | $125,000.00 | $125,000.00 | $125,000.00 | 50.00% |
| - Totals: | $250,000.00 | $125,000.00 | $125,000.00 | $125,000.00 | 50.00% | |
| 616 Total: | $250,000.00 | $125,000.00 | $125,000.00 | $125,000.00 | 50.00% | |
| 706 | SELF-FUNDING INSURANCE TRUST | Target Percent: | 33.33% | |||
| - | ||||||
| 706-000-40000 | REVENUE | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 706-000-44000 | MISCELLANEOUS | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 706-000-44220 | MISC REIMBURSEMENT | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 706-000-44706 | VISION PREMIUMS PAYMENTS | $0.00 | $0.00 | $0.00 | $0.00 | N/A |
| 706-000-49101 | TRANSFER FROM GENERAL FUND | $17,500.00 | $0.00 | $60.00 | $17,440.00 | 0.34% |
| - Totals: | $17,500.00 | $0.00 | $60.00 | $17,440.00 | 0.34% | |
| 706 Total: | $17,500.00 | $0.00 | $60.00 | $17,440.00 | 0.34% | |