Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
03 Recycling
Budget Comparison Report Cottage Grove Group Summary 7/23/2018 11:08:31 AM Page 1 of 2 Comparison 1 Comparison 1 Comparison 2 Comparison 2 Parent Budget Budget to Parent ry Budget to Comparison Budget 1 Budget 2016 2017 2018 2018 2019 Increase / 2020 Increase / Total Activity Total Activity YTD Activity 2018 2019 (Decrease) 2020 FALL 2018 (Decrease) Object Through Jun Fund: 215 - RECYCLING Category: 3310 - INTERGOVERNMENTAL 3349 - COUNTY AID 77,495.00 58,880.00 58,880.00 57,140.00 58,000.00 860.00 1,51% 55,000.00 -3,000.00 -5.17% Total Category: 3310 - INTERGOVERNMENTAL: 77,495.00 58,880.00 58,880.00 57,140.00 58,000.00 860.00 1.51% 55,000.00 -3,000.00 -5.17% Category: 3809 -INVESTMENT INTEREST 3810 - INVEST INTEREST 339.99 442.01 287.66 0.00 0.00 0.00 0.00% 0.00 0.00 0.00% Total Category: 3809 - INVESTMENT INTEREST: 339.99 442.01 287.66 0.00 0.00 0.00 0.00% 0.00 0.00 0.00% Category: 3812 - MISCELLANEOUS 3816 - REFUND & REIMBRS 3,500.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00 0.00 0.00% Total Category: 3812 - MISCELLANEOUS: 3,500.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00 0.00 0.00% Total Fund: 215 - RECYCLING: 81,334.99 59,322.01 59,167.66 57,140.00 58,000.00 860.00 1.51% 55,000.00 -3,000.00 -5.17% Report Total: 81,334.99 59,322.01 59,167.66 57,140.00 58,000.00 860.00 1.51% 55,000.00 -3,000.00 -5.17% 7/23/2018 11:08:31 AM Page 1 of 2 Cottage Grove Budget Comparison Report Group Summary 7/23/2018 11:09:42 AM Page 1 of 2 Comparison 1 Comparison 1 Comparison 2 Comparison 2 Parent Budget Budget to Parent % Budget to Comparison % Budget 1 Budget 2016 2017 2018 2018 2019 Increase / 2020 Increase / Total Activity Total Activity YTD Activity 2018 2019 (Decrease) 2020 FALL 2018 (Decrease) Object Through Jun Fund: 215 - RECYCLING Department: 54 - RECYCLING Category: 4100 - PERSONAL SERVICES 4100 -SALARY -FULL TIME 25,702.02 21,683.04 -5.00 20,000.00 22,100.00 2,100.00 10.50% 25,000.00 2,900,00 13.129/. 4141- PERA 1,912.45 1,694.50 0,00 1,550.00 1,710.00 160,00 10.32% 1,935.00 225.00 13.16% 4142 - FICA 1,919.13 1,658.76 0,00 1,530.00 1,690.00 160,00 10.46% 1,910.00 220.00 13.02% 4144 -HEALTH INSURANCE 3,699.96 4,500.00 2,317.50 4,635.00 0.00 -4,635.00 -100,00% 0,00 0.00 0.00% 4148 - WORKERS COMP 300.00 399.96 199.98 400.00 160,00 -240.00 -60.00% 180.00 20.00 12.50% Total Category: 4100 - PERSONAL SERVICES: 33,533.56 29,936.26 2,512.48 28,115.00 25,660.00 -2,455.00 -8.73% 29,025.00 3,365.00 13.11% Category: 4200 - COMMODITIES 4200 - OFFICE SUPPLIES 0.00 512.94 0.00 0.00 0.00 0.00 0.00% 0,00 0.00 0.00% 4210 - OP SUPPLY -OTHER 4,349.26 1,979.73 649,24 9,100.00 7,600.00 -1,500,00 -16.48% 7,830,00 230.00 3.03% Total Category: 4200 - COMMODITIES: 4,349.26 2,492,67 649.24 9,100.00 7,600.00 -1,500,00 -16,48% 7,830.00 230.00 3.03% Category: 4300 - CONTRACTUAL SERVICES 4300 - PROF SERVICES 35,100.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00 0.00 0.009/. 4305 - FEES FOR SERVICE 0.00 0.00 0.00 3,070.00 3,070.00 0.00 0.00% 3,160.00 90.00 2,939/. 4311- POSTAGE 0.00 0.00 0.00 2,000.00 1,000.00 -1,000.00 -50.00% 1,030.00 30.00 3,0094. 4341-ADVER/PUBLISH 68.48 0.00 0.00 2,000.00 1,000.00 -1,000.00 -50.00% 1,030.00 30.00 3.00% 4380 - RENTAL/LEASE 7,000.00 7,000.00 7,000.00 3,500.00 7,000.00 3,500.00 100.00% 7,000.00 0.00 0.00% 4401- DUES & SUBS 0.00 0.00 0.00 100.00 0.00 -100.00 -100.00% 100.00 100,00 0,00% 4403 - TRAVEL/TRAIN/CON 0.00 0.00 0.00 100.00 0.00 -100.00 -100.00% 100,00 100,00 0.009/. 4434 - SPECIAL EVENTS 350.70 3,525.00 0.00 8,460.00 8,460.00 0.00 0.00% 8,460.00 0,00 0,00% Total Category: 4300 - CONTRACTUAL SERVICES: 42,519.18 10,525.00 7,000.00 19,230.00 20,530.00 1,300.00 6.76% 20,880.00 350.00 1.70% Category: 4500 - CAPITAL OUTLAY 4540 -OTHER CAP OUTLAY 0.00 0.00 0.00 0.00 0.00 0.00 0.009/0 0.00 0.00 0.009/. Total Category: 4500 - CAPITAL OUTLAY: 0.00 0.00 0.00 0.00 0.00 0.00 0.00% 0.00 0.00 0.00% Total Department: 54 - RECYCLING: 80,402.00 42,953.93 10,161.72 56,445.00 53,790.00 -2,655.00 -4.70% 57,735.00 3,945.00 7.33% Total Fund: 215 - RECYCLING: 80,402.00 42,953.93 10,161.72 56,445.00 53,790.00 -2,655.00 -4.709 57,735.00 3,945.00 7.33% Report Total: 80,402.00 42,953.93 10,161.72 56,445.00 53,790.00 -2,655.00 -4.70% 57,735.00 3,945.00 7.339/. 7/23/2018 11:09:42 AM Page 1 of 2