|
5-13-2016 01:55 PM CITY OF ELK RIVER PAGE: 3
<br /> REVENUE & EXPENSE REPORT (UNAUDITED)
<br /> AS OF: MARCH 31ST, 2016
<br /> 211-LIBRARY
<br /> Culture & Recreation 25.00% OF YEAR COMP.
<br /> Library
<br /> CURRENT CURRENT YEAR TO DATE % OF BUDGET
<br /> DEPARTMENTAL EXPENDITURES BUDGET PERIOD ACTUAL BUDGET BALANCE
<br /> Personal Services
<br /> 211-4-5600-4103 Part-time Pay 500.00 0.00 49.83 9.97 450.17
<br /> 211-4-5600-4104 PERA 0.00 0.00 3.74 0.00 ( 3.74)
<br /> 211-4-5600-4105 FICA 0.00 0.00 3.09 0.00 ( 3.09)
<br /> 211-4-5600-4107 Medicare 0.00 0.00 0.72 0.00 ( 0.72)
<br /> TOTAL Personal Services 500.00 0.00 57.38 11.48 442.62
<br /> Supplies
<br /> 211-4-5600-4201 Office Supplies 100.00 0.00 0.00 0.00 100.00
<br /> 211-4-5600-4219 Operating Supplies 14,650.00 660.94 2,199.20 15.01 12,450.80
<br /> TOTAL Supplies 14,750.00 660.94 2,199.20 14.91 12,550.80
<br /> Other Services & Charges
<br /> 211-4-5600-4321 Telephone 1,100.00 91.17 273.64 24.88 826.36
<br /> 211-4-5600-4331 Travel, Conferences & Schools 650.00 0.00 0.00 0.00 650.00
<br /> 211-4-5600-4361 Insurance 2,150.00 0.00 499.75 23.24 1,650.25
<br /> 211-4-5600-4389 Utilities 29,450.00 2,477.38 4,766.95 16.19 24,683.05
<br /> 211-4-5600-4401 Bldg Repair/Maint Services 16,050.00 0.00 205.00 1.28 15,845.00
<br /> 211-4-5600-4404 Equip Repair/Maint Services 1,000.00 0.00 0.00 0.00 1,000.00
<br /> 211-4-5600-4405 Cleaning Services 15,000.00 1,245.00 3,735.00 24.90 11,265.00
<br /> 211-4-5600-4409 Contractual Services 11,000.00 480.00 2,607.25 23.70 8,392.75
<br /> 211-4-5600-4433 Dues & Subscriptions 100.00 0.00 0.00 0.00 100.00
<br /> TOTAL Other Services & Charges 76,500.00 4,293.55 12,087.59 15.80 64,412.41
<br /> Capital Outlay
<br /> 211-4-5600-4560 Equipment 19,000.00 0.00 0.00 0.00 19,000.00
<br /> TOTAL Capital Outlay 19,000.00 0.00 0.00 0.00 19,000.00
<br /> Transfers Out
<br /> TOTAL Library 110,750.00 4,954.49 14,344.17 12.95 96,405.83
<br /> TOTAL Culture & Recreation 110,750.00 4,954.49 14,344.17 12.95 96,405.83
<br /> TOTAL EXPENDITURES 110,750.00 4,954.49 14,344.17 12.95 96,405.83
<br /> REVENUES OVER/(UNDER) EXPENDITURES ( 19,000.00) 23,395.51 15,119.35 ( 34,119.35)
<br />
|