INFORMATION #1 10-20-2014 - Laserfiche WebLink

Home Browse Search

10-10-2014 09:33 AM CITY OF ELK RIVER PAGE: REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: SEPTEMBER 30TH, 2014 221-ICE ARENA Culture & Recreation 75.00° 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 0.00 13,903.74 146.36 ( 4,403.74) TOTAL Supplies 9,500.00 0.00 13,903.74 146.36 ( 4,403.74) 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 1,188.00 4,084.00 76.34 1,266.00 221-4-5410-4438 Credit Card Fees 2,800.00 291.17 2,411.50 86.13 388.5C TOTAL Other Services & Charges 8,650.00 1,479.17 6,495.50 75.09 2,154.5C TOTAL Hockey 19,050.00 1,479.17 20,399.24 107.08 ( 1,349.24) Skating Personal Services 221-4-5420-4103 Part-time Pay 17,800.00 28.00 5,581.75 31.36 12,218.2E 221-4-5420-4104 PERA 1,000.00 0.00 116.20 11.62 883.8C 221-4-5420-4105 FICA 1,100.00 1.74 373.32 33.94 726.68 221-4-5420-4107 Medicare 250.00 0.41 87.29 34.92 162.71 TOTAL Personal Services 20,150.00 30.15 6,158.56 30.56 13,991.44 Supplies 221-4-5420-4219 Operating Supplies 4,850.00 0.00 1,883.64 38.84 2,966.36 TOTAL Supplies 4,850.00 0.00 1,883.64 38.84 2,966.36 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 0.00 602.49 27.39 1,597.51 221-4-5420-4438 Credit Card Fees 2,000.00 35.90 360.33 18.02 1,639.67 TOTAL Other Services & Charges 5,250.00 35.90 962.82 18.34 4,287.18 TOTAL Skating 30,250.00 66.05 9,005.02 29.77 21,244.98