t'om;'hITY OF LAUDERDALE 05/15/14 9:56 AM
<br />*Expenditure Guideline@ Page 2
<br />Current Period: APRIL 2014
<br />2014
<br />2014
<br />APRIL
<br />Enc
<br />2014 % of YTD
<br />YTD Budget
<br />YTD Amt
<br />MTD Amt
<br />Current YTD Balance
<br />ucI et
<br />Active
<br />E 101-41200-538 COMPUTER SOFT
<br />$1,000.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$1,000.00
<br />0.00%
<br />Active
<br />E 101-41500-101 FULL TIME EMPLO
<br />$8,498.00
<br />$2,736.68
<br />$647.58
<br />$0.00
<br />$5,761.32
<br />32.20%
<br />Active
<br />E 101-41500-103 PART TIME EMPLO
<br />. $0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />0.00%
<br />Active
<br />E 101-41500-104 TEMP EMPLOYEES
<br />$2,600.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$2,600.00
<br />0.00%
<br />Active
<br />E 101-41500-121 PERA CONTRIBUTI
<br />$616.00
<br />$198.43
<br />$46.96
<br />$0.00
<br />$417.57
<br />32.21%
<br />Active
<br />E 101-41500-122 FICA CONTRIBUTI
<br />$650.00
<br />$209.36
<br />$49.54
<br />$0.00
<br />$440.64
<br />32.21%
<br />Active
<br />E 101-41500-131 HEALTH INSURAN
<br />$1,530.00
<br />$510.00
<br />$127.50
<br />$0.00
<br />$1,020.00
<br />33.33%
<br />Active
<br />E 101-41500-133 LIFE INSURANCE
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />0.00%
<br />Active
<br />E 101-41500-151 WORKERS COMP
<br />$83.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$83.00
<br />0.00%
<br />Active
<br />E 101-41500-201 GENERAL SUPPLIE
<br />$150.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$150.00
<br />0.00%
<br />Active
<br />E 101-41500-202 PERMENANT SUPP
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />0.00%
<br />Active
<br />E 101-41500-300 LEGAL FEES - PRO
<br />$11,500.00
<br />$2,550.00
<br />$850.00
<br />$0.00
<br />$8,950.00
<br />22.17%
<br />Active
<br />E 101-41500-301 AUDITING
<br />$14,500.00
<br />$11,760.00
<br />$0.00
<br />$0.00
<br />$2,740.00
<br />81.10%
<br />Active
<br />E 101-41500-305 LEGAL FEES - CIVI
<br />$10,000.00
<br />$5,054.20
<br />$4,521.70
<br />$0.00
<br />$4,945.80
<br />50.54%
<br />Active
<br />E 101-41500-327 OTHER SERV- SE
<br />$700.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$700.00
<br />0.00%
<br />Active
<br />E 101-41500-331 TRAVEL EXPENSE
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />0.00%
<br />Active
<br />E 101-41500-352 PUBLIC INFO NOTI
<br />$400.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$400.00
<br />0.00%
<br />Active
<br />E 101-41500-355 MISC PRINTING/PR
<br />$300.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$300.00
<br />0.00%
<br />Active
<br />E 101-41500-409 OTHER EQUIPMEN
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />0.00%
<br />Active
<br />E 101-41500-440 MEETING EXPENS
<br />$225.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$225.00
<br />0.00%
<br />Active
<br />E 101-41500-442 MISC
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />0.00%
<br />Active
<br />E 101-41500-530 FURNITURE & EQU
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />0.00%
<br />Active
<br />E 101-41500-539 VOTING MACHINE
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />0.00%
<br />Active
<br />'E 101-42100-202 PERMENANT SUPP
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />0.00%
<br />Active
<br />E 101-42100-318 911 Dispatch
<br />$14,200.00
<br />$3,518.64
<br />$1,172.88
<br />$0.00
<br />$10,681.36
<br />24.78%
<br />Active
<br />E 101-42100-319 POLICE CONTRAC
<br />$617,081.00
<br />$205,693.64
<br />$51,423.41
<br />$0.00
<br />$411,387.36
<br />33.33%
<br />Active
<br />E 101-42100-320 FIRE CONTRACT
<br />$18,000.00
<br />$14,903.00
<br />$0.00
<br />$0.00
<br />$3,097.00
<br />82.79%
<br />Active
<br />E 101-42100-321 FIRE CALLS
<br />$16,000.00
<br />$5,034.48
<br />$915.36
<br />$0.00
<br />$10,965.52
<br />31.47%
<br />Active
<br />E 101-42100-322 FIRE FALSE ALAR
<br />$500.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$500.00
<br />0.00%
<br />Active
<br />E 101-42100-323 FIRE INSPECTION
<br />$1,000.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$1,000.00
<br />0.00%
<br />Active
<br />E 101-42100-355 MISC PRINTING/PR
<br />$0.00
<br />$18.72
<br />$6.24
<br />$0.00
<br />-$18.72
<br />0.00%
<br />Active
<br />E 101-42100-360 INSURANCE
<br />$0.00
<br />$0;00
<br />$0.00
<br />$0.00
<br />$0.00
<br />0.00%
<br />Active
<br />E 101-42100-391 TELEPHONE/PAGE
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />0.00%
<br />Active
<br />E 101-42100-442 MISC
<br />$300.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$300.00
<br />0.00%
<br />Active
<br />E 101-42100-530 FURNITURE & EQU
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />0.00%
<br />Active
<br />E 101-43000-101 FULL TIME EMPLO
<br />$29,200.00
<br />$10,173.79
<br />$2,445.97
<br />$0.00
<br />$19,026.21
<br />34.84%
<br />Active
<br />E 101-43000-102 EMPLOYEE OVERT
<br />$3,000.00
<br />$1,547.64
<br />$0.00
<br />$0.00
<br />$1,452.36
<br />51.59%
<br />Active
<br />E 101-43000-104 TEMP EMPLOYEES
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />0.00%
<br />Active
<br />E 101-43000-121 PERA CONTRIBUTI
<br />$2,335.00
<br />$849.83
<br />$177.34
<br />$0.00
<br />$1,485.17
<br />36.40%
<br />Active
<br />E 101-43000-122 FICA CONTRIBUTI
<br />$2,463.00
<br />$1,003.36
<br />$212.35
<br />$0.00
<br />$1,459.64
<br />40.74%
<br />Active
<br />E 101-43000-131 HEALTH INSURAN
<br />$5,100.00
<br />$1,707.88
<br />$404.53
<br />$0.00
<br />$3,392.12
<br />33.49%
<br />Active
<br />E 101-43000-151 WORKERS COMP
<br />$1,481.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$1,481.00
<br />0.00%
<br />Active
<br />E 101-43000-202 PERMENANT SUPP
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />0.00%
<br />Active
<br />E 101-43000-212 MOTOR FUELS
<br />$3,100.00
<br />$863.03
<br />$272.33
<br />$0.00
<br />$2,236.97
<br />27.84%
<br />Active
<br />E 101-43000-213 LUBRICANTS & OT
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />0.00%
<br />Active
<br />E 101-43000-225 LANDSCAPING MA
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />0.00%
<br />Active
<br />E 101-43000-226 SIGNS
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />0.00%
<br />Active
<br />E 101-43000-227 TOOLS & EQUIPME
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />0.00%
<br />Active
<br />E 101-43000-228 MISC REPAIRS MAI
<br />$2,000.00
<br />$419.68
<br />$66.68
<br />$0.00
<br />$1,580.32
<br />20.98%
<br />Active
<br />E 101-43000-304 ENGINEERING
<br />$1,000.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$1,000.00
<br />0.00%
<br />Active
<br />E 101-43000-308 TRAINING\CONFER
<br />$400.00
<br />$0.00
<br />$0.00
<br />$0.00
<br />$400.00
<br />0.00%
<br />Active
<br />E 101-43000-313 SNOW & ICE REMO
<br />$15,000.00
<br />$4,513.00
<br />$4,513.00
<br />$0.00
<br />$10,487.00
<br />30.09%
<br />
|