INFORMATION 06-16-2014 - Laserfiche WebLink

Home Browse Search

6-10-2014 12:40 PM CITY OF ELK RIVER PAGE: REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: MAY 31ST, 2014 221-ICE ARENA Culture & Recreation 41.67° OF YEAR COMP. CURRENT CURRENT YEAR TO DATE o OF BUDGET DEPARTMENTAL EXPENDITURES BUDGET PERIOD ACTUAL BUDGET BALANCE Hockey Personal Services 221-4-5410-4103 Part-time Pay 850.00 0.00 0.00 0.00 850.00 221-4-5410-4105 FICA 50.00 0.00 0.00 0.0C 50.00 TOTAL Personal Services 900.00 0.00 0.00 0.00 900.00 Supplies 221-4-5410-4219 Operating Supplies 9,500.00 426.60 8,525.16 89.74 974.84 TOTAL Supplies 9,500.00 426.60 8,525.16 89.74 974.84 Other Services & Charges 221-4-5410-4359 Publishing 500.00 0.00 0.00 0.00 500.00 221-4-5410-4409 Contractual Services 5,350.00 0.00 0.00 0.00 5,350.00 221-4-5410-4438 Credit Card Fees 2,800.00 0.00 1,476.86 52.75 1,323.14 TOTAL Other Services & Charges 8,650.00 0.00 1,476.86 17.07 7,173.14 TOTAL Hockey 19,050.00 426.60 10,002.02 52.50 9,047.98 Skating Personal Services 221-4-5420-4103 Part-time Pay 17,800.00 1,430.15 5,451.07 30.62 12,348.93 221-4-5420-4104 PERA 1,000.00 51.55 116.20 11.62 883.8C 221-4-5420-4105 FICA 1,100.00 88.66 365.21 33.20 734.79 221-4-5420-4107 Medicare 250.00 20.75 85.38 34.15 164.62 TOTAL Personal Services 20,150.00 1,591.11 6,017.86 29.87 14,132.14 Supplies 221-4-5420-4219 Operating Supplies 4,850.00 504.00 1,434.30 29.57 3,415.7C TOTAL Supplies 4,850.00 504.00 1,434.30 29.57 3,415.7C Other Services & Charges 221-4-5420-4359 Publishing 1,050.00 0.00 0.00 0.00 1,050.00 221-4-5420-4409 Contractual Services 2,200.00 170.00 602.49 27.39 1,597.51 221-4-5420-4438 Credit Card Fees 2,000.00 16.13 288.47 14.42 1,711.53 TOTAL Other Services & Charges 5,250.00 186.13 890.96 16.97 4,359.04 TOTAL Skating 30,250.00 2,281.24 8,343.12 27.58 21,906.88