My WebLink
|
Help
|
About
|
Sign Out
Home
Browse
Search
Res. #15-020 - Authorizing Unspent Budget and Excess Revenue P & R
Centerville
>
City Council
>
Resolutions
>
2000-2023
>
2015
>
Res. #15-020 - Authorizing Unspent Budget and Excess Revenue P & R
Metadata
Thumbnails
Annotations
Entry Properties
Last modified
7/23/2015 10:26:27 AM
Creation date
5/19/2015 1:23:32 PM
Metadata
There are no annotations on this page.
Document management portal powered by Laserfiche WebLink 9 © 1998-2015
Laserfiche.
All rights reserved.
/
2
PDF
Print
Pages to print
Enter page numbers and/or page ranges separated by commas. For example, 1,3,5-12.
After downloading, print the document using a PDF reader (e.g. Adobe Reader).
View images
View plain text
Parks and Recreation Programs <br /> Year Ended December 31,2014 <br /> 2014 2014 <br /> REVENUE ACTUAL BUDGET VARIANCE <br /> 101-45201-34781 8K Run Fees 4,260.00 2,500.00 1,760.00 <br /> 101-45202-36230 Donations - - - <br /> TOTAL RECEIPTS 4,260.00 2,500.00 1,760.00 <br /> EXPENDITURES <br /> 101-45200-100 Wages and Salaries 486.00 900.00 414.00 <br /> 101-45200-122 FICA 37.15 100.00 62.85 <br /> 101-45200-438 Per Diem 1,520.00 1,800.00 280.00 <br /> 101-45201-100 Wages and Salaries 2,490.50 3,000.00 509.50 <br /> 101-45201-122 FICA 190.52 200.00 9.48 <br /> 101-45201-151 Workers Comp 283.32 200.00 (83.32) <br /> 101-45201-370 Park Programs 1,753.91 3,100.00 1,346.09 <br /> 101-45201-371 Music in the Park 2,498.20 2,200.00 (298.20) <br /> 101-45201-373 8K Run 1,909.17 2,300.00 390.83 <br /> TOTAL EXPENDITURES 11,168.77 13,800.00 2,631.23 <br /> UNSPENT BUDGET AND EXCESS REVENUE 4,391.23 <br /> Plus 2013 Carryover 4,080.53 <br /> TOTAL RESERVES 12/31/2014 8,471.76 <br /> Less Expenditures: <br /> March 2015 Basketball Hoops 5,453.78 <br /> Total Expenditures 5,453.78 <br /> Remaining Reserves 3/31/2015 3,017.98 <br />
The URL can be used to link to this page
Your browser does not support the video tag.