Laserfiche WebLink
City of Centerville <br /> Proposed Budget - Detailed <br /> Fiscal Year 2014 <br /> 2013 Actual - <br /> Account Description 2010 Actual 2011 Actual 2012 Actual 5131113 FY 2013 Budget FY 2014 Budget Percent Changr <br /> E 101 - 45201 -374 Movies in the Park - - - 750.00 75000 0.00 <br /> E 101 - 45201 -374 Park and Rec Reserve 2,80381 54847 - <br /> E 101 - 45201 -430 Miscellaneous 1800 - - - - - <br /> Concessions <br /> E 101- 45204 -100 Wages and Salaries (GENERAL) 1,468 "82 1,21758 - <br /> E 101- 45204 -122 FICA 112.33 9315 - <br /> E 101 - 45204 -210 Operating Supplies 69548 3024 <br /> E 101 - 45204 - 250 Merchandise Resale (GENERAL) 86967 89803 <br /> E 101- 45204331 Travel Expenses 8682 4398 - <br /> E 101 - 45204-430 Miscellaneous 11625 18850 - <br /> City Festival <br /> E 101- 50000 -170 Fireworks Display Insurance 25000 250.00 25000 - 25000 25000 0 00 % <br /> E 101 - 50000 -490 Community Event 5,57988 5,45660 5,31909 5000 5,250.00 5,25000 000% <br /> Recycling <br /> E 101 - 45350 -100 Wages and Salaries (GENERAL) 3,13986 3,17990 3,191 56 2,47691 6,50000 6,60000 1 54 % <br /> E 101 - 45350 -121 PERA 22004 230.58 231 38 17948 50000 50000 000% <br /> E 101- 45350 -122 FICA 211 72 223.94 21942 16271 50000 50000 000% <br /> E 101 - 45350 -130 Cafeteria Contribution 55720 55489 531 98 47500 1,100.00 1,200 00 909% <br /> E 101- 45350 -231 Recycling Supplies 92149 1,212.01 3854 - 100.00 10000 0.00% <br /> E 101- 45350 -300 Professional Srvs 10,513 95 11,019 79 11,756 03 75000 7,800.00 7,80000 000% <br /> E 101 - 45350 -322 Postage 65507 - - - - - <br /> E 101- 45350 -331 Travel Expenses 3295 - - <br /> E 101 - 45350 -340 Advertising & Printing 42023 140 45 T3 00 - 20000 30000 50 00% <br /> Economic Development - N <br /> E 101 -46500 -210 Operating Supplies 9896 963 - - - - M <br /> E 101.46500 -300 Professional Srvs - 7,60997 2,40000 2,03750 - <br /> E 101 -46500 -322 Postage - 841 - - <br /> E 101- 46500 -510 Land 29,000 00 - - - <br /> E101- 46500 -345 Advertising /Promotion(Cougar) 30000 - - - - - <br /> 2 1 1 78% <br /> General Fund Levy 1,739,600 00 1,739,600 00 <br /> 2012 A 70,000 00 70,000 00 <br /> 2009 A 215,000 00 215,000 00 <br /> 2009 B - ? ?vo , )? <br /> 2011 A 244,000.00 244,000 00 <br /> 2013 A 7.70000 <br /> Debt Service Le 529,000.00 536 700 00 <br /> ".� 034% <br /> 572,900 00 <br /> 572,900 00 <br /> OK <br /> Unaudited - For Management Purposes Only 8/22/2013 <br />