Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
Jan 23 Fin 10
South Bend Venues, Parks and Arts Community Programming REVENUES Current YTD Total Estimated Under/(Over) Percent of Account String Month Revenue Revenues Budget Budget Charges for Services Culture & Recreation 347010 - Concession Sales - - 5,100.00 5,100.00 0.00% 347011 - Recreational Programming 650.00 650.00 38,760.00 38,110.00 1.68% 347026 - Room Rental 13,511.56 13,511.56 20,400.00 6,888.44 66.23% Total Culture & Recreation 14,161.56 14,161.56 64,260.00 50,098.44 22.04% Total Charges for Services 14,161.56 14,161.56 64,260.00 50,098.44 22.04% Miscellaneous Revenue 367000 - Donations from Private Sources 500.00 500.00 - (500.00) 0.00% Total Miscellaneous Revenue 500.00 500.00 - (500.00) 0.00% Refunds & Reimbursements 380000 - Misc Reimbursements 6.75 6.75 - (6.75) 0.00% Total Refunds & Reimbursements 6.75 6.75 - (6.75) 0.00% Total Revenue 14,668.31 14,668.31 64,260.00 49,591.69 22.83% EXPENDITURES Current YTD Total Open YTD Total Amended Available Percent of Account String Month Expenses Encumbrances w/ Encumb. Budget Budget Budget Personnel Expenses Salaries & Wages 410001 - Salaried Wages 36,354.34 36,354.34 - 36,354.34 711,084.00 674,729.66 5.11% 410002 - Teamster Wages - - - - 76,068.00 76,068.00 0.00% 410003 - Permanent Part Time 11,887.80 11,887.80 - 11,887.80 200,700.00 188,812.20 5.92% 410004 - Extra & Overtime 6.86 6.86 - 6.86 - (6.86) 0.00% 410005 - Seasonal & Interns - - - - 50,000.00 50,000.00 0.00% Total Salaries & Wages 48,249.00 48,249.00 - 48,249.00 1,037,852.00 989,603.00 4.65% Employee Benefits 411001 - FICA Regular 3,582.12 3,582.12 - 3,582.12 79,461.00 75,878.88 4.51% 411004 - PERF Regular 4,545.68 4,545.68 - 4,545.68 88,256.00 83,710.32 5.15% 411005 - PERF Union 87.14 87.14 - 87.14 - (87.14) 0.00% 411007 - Unemployment Comp 3.92 3.92 - 3.92 945.00 941.08 0.41% 411008 - Health Insurance 11,763.88 11,763.88 - 11,763.88 196,146.00 184,382.12 6.00% 411009 - Life Insurance 110.00 110.00 - 110.00 1,680.00 1,570.00 6.55% 411010 - Med/Surgical/Dental 128.54 128.54 - 128.54 - (128.54) 0.00% 411014 - Parental Leave 127.25 127.25 - 127.25 2,755.00 2,627.75 4.62% 411203 - Job Readiness Allow. - - - - 850.00 850.00 0.00% Total Employee Benefits 20,348.53 20,348.53 - 20,348.53 370,093.00 349,744.47 5.50% Total Personnel Expenses 68,597.53 68,597.53 - 68,597.53 1,407,945.00 1,339,347.47 4.87% Supplies Expenses Office Supplies 421000 - General Office Supplies 114.95 114.95 - 114.95 3,503.62 3,388.67 3.28% Total Office Supplies 114.95 114.95 - 114.95 3,503.62 3,388.67 3.28% Operating Supplies 422000 - Other Operating Supplies - - - - 5,250.00 5,250.00 0.00% 422005 - Uniforms - - - - 5,040.00 5,040.00 0.00% 422009 - Recreation Supplies 1,001.68 1,001.68 21.00 1,022.68 45,397.68 44,375.00 2.25% 422014 - Concessions Inventory - - - - 5,625.00 5,625.00 0.00% Total Operating Supplies 1,001.68 1,001.68 21.00 1,022.68 61,312.68 60,290.00 1.67% Total Supplies Expenses 1,116.63 1,116.63 21.00 1,137.63 64,816.30 63,678.67 1.76% Services & Charges Expenses Professional Services 431000 - Other Professional Services - - - - 2,000.00 2,000.00 0.00% January 31, 2023 Total Professional Services - - - - 2,000.00 2,000.00 0.00% Communication & Transportation 432003 - Travel - - 66.76 66.76 5,841.76 5,775.00 1.14% 432005 - Mileage Reimb - - 176.96 176.96 1,176.96 1,000.00 15.04% Total Communication & Transportation - - 243.72 243.72 7,018.72 6,775.00 3.47% Printing & Advertising 433001 - Outside Printing Services - - 42.75 42.75 5,250.00 5,207.25 0.81% Total Printing & Advertising - - 42.75 42.75 5,250.00 5,207.25 0.81% Other Charges & Services 439000 - Misc Charges & Svcs 519.95 519.95 10,195.75 10,715.70 62,998.75 52,283.05 17.01% 439002 - Licenses & Permits - - - - 1,648.00 1,648.00 0.00% 439004 - Dues & Memberships - - - - 310.00 310.00 0.00% 439006 - Education & Training 686.28 686.28 773.99 1,460.27 5,771.72 4,311.45 25.30% 439009 - Trash Removal 337.63 337.63 - 337.63 2,497.14 2,159.51 13.52% 439100 - Refunds/Awards/Indemnities 400.00 400.00 - 400.00 3,000.00 2,600.00 13.33% Total Other Services & Charges 1,943.86 1,943.86 10,969.74 12,913.60 76,225.61 63,312.01 16.94% Total Services & Charges Expenses 1,943.86 1,943.86 11,256.21 13,200.07 90,494.33 77,294.26 14.59% Other Uses 452002 - Allocations-Admin Cost - - - - 78,227.00 78,227.00 0.00% 452003 - Allocations-IT - - - - 114,019.00 114,019.00 0.00% Total Other Uses - - - - 192,246.00 192,246.00 0.00% Total Expenses 71,658.02 71,658.02 11,277.21 82,935.23 1,755,501.63 1,672,566.40 4.72%