Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
5.b)i) Parks General Fund Expenditure Guideline
CITY OF SCANDIA 05/29/18 12:31 PM C Page 1 a *Expenditure Guideline© SCANDIA Current Period: May 2018 2018 2018 May Enc 2018 % of YTD YTD Budget YTD Amt MTD Amt Current YTD Balance Budget GENERALFUND Parks & Recreation Active E 101-45000-101 Regular Wages & $17,800.00 $10,885.14 $4,415.74 $0.00 $6,914.86 61.15% Active E 101-45000-104 Temporary Emplo $11,500.00 $6,457.49 $0.00 $0.00 $5,042.51 56.15% Active E 101-45000-121 PERA Coord. Em $1,900.00 $815.17 $331.20 $0.00 $1,084.83 42.90% Active E 101-45000-122 FICA Employer $1,600.00 $988.96 $267.33 $0.00 $611.04 61.81% Active E 101-45000-126 MEDICARE Empl $400.00 $257.56 $62.54 $0.00 $142.44 64.39% Active E 101-45000-141 Unemployment C $1,000.00 $0.00 $0.00 $0.00 $1,000.00 0.00% Active E 101-45000-151 Workers Comp 1 $1,100.00 $1,193.00 $0.00 $0.00 -$93.00 108.45% Active E 101-45000-200 Office Supplies $100.00 $0.00 $0.00 $0.00 $100.00 0.00% Active E 101-45000-203 Printed Forms & $400.00 $414.75 $0.00 $0.00 -$14.75 103.69% Active E 101-45000-210 Operating Supplie $1,400.00 $185.86 $0.00 $0.00 $1,214.14 13.28% Active E 101-45000-212 Fuel $1,200.00 $92.92 $0.00 $0.00 $1,107.08 7.74% Active E 101-45000-221 Equipment Parts $1,500.00 $0.00 $0.00 $0.00 $1,500.00 0.00% Active E 101-45000-223 Structure Repair $2,500.00 $701.66 $173.70 $0.00 $1,798.34 28.07% Active E 101-45000-240 Small Tools and $500.00 $0.00 $0.00 $0.00 $500.00 0.00% Active E 101-45000-312 Planning Services $0.00 $0.00 $0.00 $0.00 $0.00 0.00% Active E 101-45000-313 Committee & Co $1,200.00 $300.00 $0.00 $0.00 $900.00 25.00% Active E 101-45000-319 Other Services $7,400.00 $920.95 $0.00 $0.00 $6,479.05 12.45% Active E 101-45000-322 Postage $300.00 $195.29 $0.00 $0.00 $104.71 65.10% Active E 101-45000-340 Advertising $300.00 $234.00 $84.00 $0.00 $66.00 78.00% Active E 101-45000-353 Sales Tax $0.00 $0.00 $0.00 $0.00 $0.00 0.00% Active E 101-45000-361 Liability/Property $6,000.00 $5,764.09 $0.00 $0.00 $235.91 96.07% Active E 101-45000-381 Utilities -Electric & $3,500.00 $2,028.81 $380.46 $0.00 $1,471.19 57.97% Active E 101-45000-384 Refuse/Garbage $2,300.00 $0.00 $0.00 $0.00 $2,300.00 0.00% Active E 101-45000-385 Sewer Pumping & $1,000.00 $132.21 $0.00 $0.00 $867.79 13.22% Active E 101-45000-401 Building Maintena $1,200.00 $0.00 $0.00 $0.00 $1,200.00 0.00% Active E 101-45000-403 Improvements Ot $0.00 $0.00 $0.00 $0.00 $0.00 0.00% Active E 101-45000-404 Repair Machinery $500.00 $0.00 $0.00 $0.00 $500.00 0.00% Active E 101-45000-406 Grounds Care $700.00 $0.00 $0.00 $0.00 $700.00 0.00% Active E 101-45000-438 Misc. Contractual $1,000.00 $0.00 $0.00 $0.00 $1,000.00 0.00% Active E 101-45000-439 Refunds Issued $0.00 $0.00 $0.00 $0.00 $0.00 0.00% Active E 101-45000-440 Events $1,000.00 $203.00 $0.00 $0.00 $797.00 20.30% Active E 101-45000-530 Capital Impr Othe $0.00 $0.00 $0.00 $0.00 $0.00 0.00% Active E 101-45000-720 Operating Transfe $0.00 $0.00 $0.00 $0.00 $0.00 0.00% Total Parks & Recreatio $69,300.00 $31,770.86 $5,714.97 $0.00 $37,529.14 45.85% Total GENERAL FUND $69,300.00 $31,770.86 $5,714.97 $0.00 $37,529.14 45.85% Report Total $69,300.00 $31,770.86 $5,714.97 $0.00 $37,529.14 45.85%