View original file203688
CITY OF CULDESAC
First Quartley Report
For Quarter Ending 12/31/2025
% OF
GENERAL FUND QUARTERLEY BUDGET
Revenue 13720 0.03
Fund Carryover 25000 1
Total Revenue 38720 0.07
Expenses
Salaries & Benefits 14394 0.17
Other Expenses 44373 0.11
Capital Outlay
Total Expenses 58767 0.11
Balance at 12/31/2025 -20047
STREET FUND
Revenue 5954 0.0095
Fund Carryover 5000 0.2273
Total Revenue 10954 0.0168
Expenses:
Salaries & Benefits 5630 0.2
Other Expenses 3048 0.01
Capital Outlay
Total Expenses 8678 0.0134
Balance at 12/31/2025 2276
WATER FUND
Revenue 41231 0.28
Grants-USDA/RD &/or DEQ
American Rescue Plan - Funds
Fund Carryover 20000 0.3846
Total Revenue 61231 0.02
Expenses:
Salaries & Benefits 11347 0.22
Other Expenses 44794 0.04
Capital Outlay-W/Bond
Total Expenses 56141 0.01
Balance at 12/31/2025 5090
SEWER FUND
Revenue 30884 0.27
Fund Carryover
Total Revenue 30884 0.21
Expenses:
Salaries & Benefits 10111 0.2
Other Expenses 12343 0.2
Capital Outlay-Sewer Bond
Total Expenses 22454 0.16
Balance at 12/31/2025
SANITATION FUND
Revenue 17705 0.22
Expenses:
Sanitation 17049 0.22
Other Expenses
Total Expenses 17049 0.22
Balance at 12/31/2025 656
FIRE DEPARTMENT
Revenue 83 0
Fund Carryover
Total Revenue 83 0.21
Expenses:
Other Expenses
Capital Outlay
Total Expenses 0 0
Balance at 12/31/2025 83
Citizens are invited to inspect the detailed supporting records of the above financial statements.
Carol Spencer, City Treasurer
This report is presented for review at January 12, 2026 City Council Meeting.