Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
5.b) August Expenditure Report
SCANDIA, MN 09/05/13 3:37 PM *Expenditure Guideline© Page 1 Current Period: August 2013 2013 2013 August 2013 % of YTD YTD Budget YTD Amt MTD Amt YTD Balance Budget Parks & Recreation Active E 10145000-101 Regular Wages & $3,121.00 $2,168.61 $281.34 $952.39 69.48% Active E 10145000-104 Temporary Employee $15,672.00 $8,737.93 $1,489.19 $6,934.07 55.76% Active E 101-45000-121 PERA Coord. Employer $226.00 $157.21 $20.40 $68.79 69.56% Active E 101-45000-122 FICA Employer $1,165.00 $641.84 $109.77 $523.16 55.09% Active E 101-45000-126 MEDICARE Employer $272.00 $158.16 $25.67 $113.84 58.15% Active E 101-45000-141 Unemployment $0.00 $0.00 $0.00 $0.00 0.00% Active E 101-45000-151 Workers Comp $876.00 $567.00 $0.00 $309.00 64.73% Active E 101-45000-200 Office Supplies $50.00 $6.50 $0.00 $43.50 13.00% Active E 101-45000-203 Printed Forms & $450.00 $367.25 $0.00 $82.75 81.61% Active E 101-45000-210 Operating Supplies $2,000.00 $318.32 $0.00 $1,681.68 15.92% Active E 101-45000-212 Fuel $350.00 $680.00 $295.41 -$330.00 194.29% Active E 101-45000-221 Equipment Parts $0.00 $417.88 $0.00 -$417.88 0.00% Active E 101-45000-223 Structure Repair & $500.00 $0.00 $0.00 $500.00 0.00% Active E 101-45000-240 Small Tools and Minor $300.00 $104.94 $0.00 $195.06 34.98% Active E 101-45000-312 Planning Services $0.00 $0.00 $0.00 $0.00 0.00% Active E 101-45000-313 Committee & $2,160.00 $620.00 $0.00 $1,540.00 28.70% Active E 101-45000-319 Other Services $5,500.00 $8.00 $0.00 $5,492.00 0.15% Active E 101-45000-322 Postage $200.00 $170.22 $0.00 $29.78 85.11% Active E101-45000-340 Advertising $2,000.00 $1,054.24 $177.00 $945.76 52.71% Active E 101-45000-353 Sales Tax $90.00 $138.25 $36.52 -$48.25 153.61% Active E 101-45000-361 Liability/Property Ins $4,979.00 $6,017.97 $0.00 -$1,038.97 120.87% Active E 101-45000-381 Utilities -Electric & Gas $5,000.00 $2,767.95 $267.61 $2,232.05 55.36% Active E 101-45000-384 Refuse/Garbage $3,500.00 $1,400.92 $364.09 $2,099.08 40.03% Active E 101-45000-385 Sewer Pumping & $3,000.00 $1,417.99 $114.48 $1,582.01 47.27% Active E 101-45000-401 Building $500.00 $0.00 $0.00 $500.00 0.00% Active E 101-45000-403 Improvements Other $0.00 $0.00 $0.00 $0.00 0.00% Active E 101-45000-404 Repair $1,000.00 $370.36 $0.00 $629.64 37.04% Active E 101-45000-406 Grounds Care $0.00 $0.00 $0.00 $0.00 0.00% Active E 101-45000-438 Misc. Contractual $1,000.00 $0.00 $0.00 $1,000.00 0.00% Active E 101-45000-439 Refunds Issued $500.00 $451.00 $57.00 $49.00 90.20% Active E 10145000-440 Events $2,000.00 $128.28 $0.00 $1,871.72 6.41% Active E 10145000-530 Capital Impr Other $9,912.00 $9,912.00 $0.00 $0.00 100.00% Active E 10145000-720 Operating Transfers $0.00 $0.00 $0.00 $0.00 0.00% Total Parks & Recreation $66,323.00 $38,782.82 $3,238.48 $27,540.18 58.48% PARK CAPITAL IMPROVEMENTS Capital Improvements Active E 404-48000-302 Surveying $0.00 $1,450.00 $0.00 -$1,450.00 0.00% Active E 404-48000-303 Engineering Fees $0.00 $0.00 $0.00 $0.00 0.00% Active E 404-48000-304 Legal Services $0.00 $0.00 $0.00 $0.00 0.00% Active E 404-48000-308 Other Professional $0.00 $0.00 $0.00 $0.00 0.00% Active E 404-48000-312 Planning Services $0.00 $0.00 $0.00 $0.00 0.00% Active E 404-48000-510 Capital Outlay -Land $0.00 $0.00 $0.00 $0.00 0.00% Active E 404-48000-512 Easement Acquisition $0.00 $0.00 $0.00 $0.00 0.00% Active E 404-48000-530 Capital Impr Other $103,000.00 $0.00 $0.00 $103,000.00 0.00% Active E 404-48000-720 Operating Transfers $0.00 $0.00 $0.00 $0.00 0.00% Total Capital Improvements $103,000.00 $1,450.00 $0.00 $101,550.00 1.41% Total PARK CAPITAL IMPROVEMENTS $103,000.00 $1,450.00 $0.00 $101,550.00 1.41%