Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
AUGUST Country Club Preliminary Line Item Detail_as of 9-10-15
09/10/2015 15:10 sjanjua FOR 2015 11 L2100 GRN FEE /CRT RNTLS /MBRSHIP VILLAGE OF NORTH PALM BEACH YEAR -TO -DATE BUDGET REPORT AUGUST 31, 2015 * *PRELIMINARY ** P 1 glytdbud ORIGINAL REVISED ACTUAL YTD ACTUAL MTD REMAINING PCT ESTIM REV EST REV REVENUE REVENUE REVENUE COLL L2100 05231 GOLF GREENS FEES 926,601 926,601 857,637.62 25,155.29 68,963.38 92.6%* L2100 05232 GOLF CART RENTAL 863,931 863,931 779,639.16 47,764.75 84,291.84 90.2%* %* L2100 05234 LOCKER RENTALS 3,078 3,078 2,145.00 .00 933.00 69.7%* %* L2100 05235 GOLF HANDICAP SERVICE 2,476 2,476 2,550.00 75.00 -74.00 103.0 %* L2100 06621 CLUB - RESIDENT 360,465 360,465 340,058.80 395.84 20,406.20 94.3%* %* L2100 06622 CLUB -NON RESIDENT 169,900 169,900 199,885.35 .00 - 29,985.35 117.6 %* L2100 06623 SUMMER MEMBERSHIPS 41,230 41,230 25,260.00 .00 15,970.00 61.3%* %* L2100 06625 BUSINESS MEMBERSHIPS 3,750 3,750 .00 .00 3,750.00 .0%* L2100 06683 SOCIAL - JUNIOR 2,700 2,700 4,200.00 .00 - 1,500.00 155.6 %* L2100 07100 WALKING FEE 42,902 42,902 51,195.86 2,631.43 - 8,293.86 119.3 %* L2100 08310 TOURNAMENT PROCEEDS 2,700 2,700 2,997.80 4.55 - 297.80 111.0 %* DRIVING RANGE INCOME TOTAL REVENUES 2,419,733 2,419,733 2,265,569.59 76,026.86 154,163.41 L3200 07200 L2246 GOLF SHOP REVENUES L2246 02301 GOLF SHOP - SALES 185,000 185,000 169,290.09 11,365.82 15,709.91 91.5%* L2246 02302 BAG ROOM 10,000 10,000 14,680.00 .00 - 4,680.00 146.8 %* L2246 02303 LESSONS 140,000 140,000 148,488.54 7,769.00 - 8,488.54 106.1 %* L2246 02304 GOLF BALL RETRIEVAL 3,000 3,000 3,000.00 750.00 .00 100.0 %* L2246 02307 GOLF GRIP SALES 850 850 1,448.59 24.03 - 598.59 170.4 %* L2246 02309 MISC. GOLF SHOP 0 0 141.51 141.51 - 141.51 100.0 %* L2246 02310 RENTAL -GOLF CLUBS 44,500 44,500 46,227.72 2,253.60 - 1,727.72 103.9 %* TOTAL REVENUES 383,350 383,350 383,276.45 22,303.96 73.55 L3100 INTEREST EARNINGS L3100 08204 INTEREST EARNED - TD B 8,410 8,410 7,126.29 .00 1,283.71 84.7%* TOTAL REVENUES 8,410 8,410 7,126.29 .00 1,283.71 L3200 DRIVING RANGE INCOME L3200 07200 LEASE - GOLF 13,500 13,500 13,500.00 .00 .00 100.0 %* L3200 07500 DRIVING RANGE PROCEEDS 291,048 291,048 289,042.72 14,555.83 2,005.28 99.3%* TOTAL REVENUES 304,548 304,548 302,542.72 14,555.83 2,005.28 L3253 RESTAURANT INCOME L3253 08110 FOOD & BEVERAGE SALES 220,000 220,000 221,092.59 18,423.97 - 1,092.59 100.5 %* 09/10/2015 15:10 sjanjua FOR 2015 11 VILLAGE OF NORTH PALM BEACH YEAR -TO -DATE BUDGET REPORT AUGUST 31, 2015 * *PRELIMINARY ** L3253 08111 BEVERAGE CART SALES L3253 08112 LIQUOR SALES - BVG CAR L3253 08113 NON - ALCOHOLIC BEVERAGE L3253 08120 LIQUOR SALES - F & B L3253 08130 FACILITY - RENTAL L3253 08135 BANQUETS L3253 08999 MISC. REVENUES TOTAL REVENUES L3700 OTHER MISC. REVENUES L3700 08920 DISCOUNTS EARNED L3700 08945 CARD FEE - RESIDENCY L3700 08950 INSURANCE REFUNDS L3700 08980 COMMISSIONS - VENDING MA L3700 08995 DONATIONS -PAVER BRICKS L3700 08999 MISC. REVENUES TOTAL REVENUES GRAND TOTAL P 2 glytdbud ORIGINAL REVISED ACTUAL YTD ACTUAL MTD REMAINING PCT ESTIM REV EST REV REVENUE REVENUE REVENUE COLL 17,000 17,000 17,015.52 1,035.77 -15.52 100.1 %* 25,000 25,000 16,165.80 930.76 8,834.20 64.7%* 32,000 32,000 34,869.63 2,396.95 - 2,869.63 109.0 %* 225,000 225,000 218,715.84 14,679.31 6,284.16 97.2%* 21,000 21,000 10,955.65 475.00 10,044.35 52.2%* 260,000 260,000 169,891.89 5,156.90 90,108.11 65.3%* 0 0 46.62 .23 -46.62 100.0 %* 800,000 800,000 688,753.54 43,098.89 111,246.46 0 0 330.00 30.00 - 330.00 100.0 %* 0 0 1,515.00 .00 - 1,515.00 100.0 %* 0 0 5,400.00 .00 - 5,400.00 100.0 %* 0 0 78.27 .00 -78.27 100.0 %* 0 0 750.95 94.34 - 750.95 100.0 %* 0 0 64.70 -1.03 -64.70 100.0 %* 0 0 8,138.92 123.31 - 8,138.92 3,916,041 3,916,041 3,655,407.51 156,108.85 260,633.49 93.3% ** END OF REPORT - Generated by samia janjua ** 09/10/2015 15:11 VILLAGE OF NORTH PALM BEACH P 1 sjanjua YEAR -TO -DATE BUDGET REPORT glytdbud AUGUST 31, 2015 * *PRELIMINARY ** FOR 2015 11 ORIGINAL REVISED AVAILABLE PCT APPROP BUDGET YTD EXPENDED MTD EXPENDED ENCUMBRANCES BUDGET USED L8045 GOLF COURSE MAINT. EXP. L8045 33491 CONTRACTUAL SERVICES 1,067,719 1,067,719 978,742.49 88,976.59 88,976.51 .00 100.0 %* L8045 34310 ELECTRICITY 31,724 31,724 30,204.47 3,269.80 .00 1,519.53 95.2%* L8045 34320 WATER & SEWER 31,942 31,942 22,929.95 161.22 .00 9,012.05 71.8% L8045 34620 R & M BLDG & GROUNDS 6,500 6,500 6,338.91 .00 .00 161.09 97.5%* L8045 34640 R & M IRRIGATION SYS. 500 500 410.70 .00 .00 89.30 82.1% L8045 34683 R & M GOLF COURSE 0 0 37,630.00 .00 .00 - 37,630.00 100.0 %* L8045 35222 TREES & SOD 8,000 8,000 2,380.19 .00 .00 5,619.81 29.8% L8046 12110 TOTAL EXPENSES 1,146,385 1,146,385 1,078,636.71 92,407.61 88,976.51 - 21,228.22 87.2% L8046 GOLF SHOP EXPENSES L8046 11110 EXECUTIVE SALARIES 64,225 64,225 53,070.52 4,359.90 .00 11,154.48 82.6% L8046 11210 REGULAR PAY 70,301 70,301 55,576.94 4,505.31 .00 14,724.06 79.1% L8046 11300 PART -TIME PAY 307,074 307,074 275,282.05 21,458.28 .00 31,791.95 89.6% L8046 11400 OVERTIME PAY 1,000 1,000 529.34 143.46 .00 470.66 52.9% L8046 11501 AUTO ALLOWANCE 4,800 4,800 4,430.88 369.24 .00 369.12 92.3%* L8046 11504 TELEPHONE ALLOWANCE 720 720 664.56 55.38 .00 55.44 92.3%* L8046 11506 COMMISSIONS - LESSONS 60,000 60,000 54,257.75 2,400.59 .00 5,742.25 90.4% L8046 12110 F I C A 38,872 38,872 33,892.75 2,542.81 .00 4,979.25 87.2% L8046 12215 ICMA - DIRECTOR 10,462 10,462 .00 .00 .00 10,462.00 .0% L8046 12216 ICMA GENERAL EMPLOYEES 5,708 5,708 11,653.23 1,040.52 .00 - 5,945.23 204.2%* L8046 12217 ICMA MUNICIPAL EMPLOYE 4,839 4,839 2,900.68 289.26 .00 1,938.32 59.9% L8046 12225 ICMA -457 MATCH 2,160 2,160 443.20 55.40 .00 1,716.80 20.5% L8046 12310 HEALTH INSURANCE 39,439 39,439 17,174.93 1,915.36 .00 22,264.07 43.5% L8046 12320 LIFE INSURANCE 261 261 181.25 21.75 .00 79.75 69.4% L8046 12330 L.T.D. INSURANCE 603 603 372.35 41.29 .00 230.65 61.7% L8046 12410 WORKERS' COMPENSATION 8,076 8,076 6,020.60 484.06 .00 2,055.40 74.5% L8046 33190 PROFESSIONAL SERVICES 0 0 90.00 .00 .00 -90.00 100.0 %* L8046 33230 CHARGE CARD FEE 53,042 53,042 56,885.12 2,301.84 .00 - 3,843.12 107.2 %* L8046 33491 CONTRACTUAL SERVICES 18,000 18,000 12,660.00 60.00 2,400.00 2,940.00 83.7% L8046 34010 TRAVEL & LODGING 700 700 .00 .00 .00 700.00 .0% L8046 34110 TELEPHONE 4,102 4,102 1,967.67 99.86 .00 2,134.33 48.0% L8046 34310 ELECTRICITY 26,584 26,584 18,561.14 1,993.13 .00 8,022.86 69.8% L8046 34320 WATER & SEWER 1,273 1,273 1,247.05 47.07 .00 25.95 98.0%* L8046 34620 R & M BLDG & GROUNDS 632 632 125.75 .00 .00 506.25 19.9% L8046 34650 R & M MACH. & EOUIP. 5,310 5,310 5,748.23 1,268.79 .00 - 438.23 108.3 %* L8046 34710 PRINTING & BINDING 1,000 1,000 1,165.20 52.00 .00 - 165.20 116.5 %* L8046 34812 CLUB RELATIONS 1,000 1,000 148.63 .00 .00 851.37 14.9% L8046 34910 ADVERTISING 30,500 30,500 9,300.91 .00 .00 21,199.09 30.5% tylererp solution ia 09/10/2015 15:11 VILLAGE OF NORTH PALM BEACH P 2 sjanjua YEAR -TO -DATE BUDGET REPORT glytdbud AUGUST 31, 2015 * *PRELIMINARY ** FOR 2015 11 ORIGINAL REVISED AVAILABLE PCT L8046 GOLF SHOP EXPENSES APPROP BUDGET YTD EXPENDED MTD EXPENDED ENCUMBRANCES BUDGET USED L8046 34960 TROPHIES, AWARDS & PRI 1,250 1,250 479.85 .00 .00 770.15 38.4% L8046 34970 BAD DEBT EXPENSES 0 0 1,661.42 .00 .00 - 1,661.42 100.0 %* L8046 35110 OFFICE SUPPLIES 1,859 1,859 1,381.35 181.65 .00 477.65 74.3% L8046 35111 COMPUTER SUPPLIES 1,661 1,661 2,175.34 .00 .00 - 514.34 131.0 %* L8046 35120 GOLF SUPPLIES 27,116 27,116 28,104.72 31.32 .00 - 988.72 103.6 %* L8046 35213 SHOP TOOLS & SUPPLIES 1,000 1,000 274.52 .00 .00 725.48 27.5% L8046 35214 BUILDING MAINT. SUPPLI 500 500 .00 .00 .00 500.00 .0% L8046 35215 FURNITURE /FIXTURE SUPP 1,500 1,500 1,399.96 51.00 .00 100.04 93.3%* L8046 35217 MACH. & EOUIP. SUPPLIE 5,000 5,000 542.51 341.05 5,069.00 - 611.51 112.2 %* L8046 35240 MEDICAL & SAFETY SUPPL 0 0 13.98 .00 .00 -13.98 100.0 %* L8046 35270 CUSTODIAL SUPPLIES 100 100 3.99 .00 .00 96.01 4.0% L8046 35294 UNIFORMS & SHOES 4,000 4,000 4,190.94 .00 15.63 - 206.57 105.2 %* L8046 35410 BOOKS, PUBLS., & SUBSC 100 100 .00 .00 .00 100.00 .0% L8046 35420 MEMBERSHIP & DUES 3,200 3,200 1,358.00 .00 .00 1,842.00 42.4% L8046 35430 CONFERENCE & SEMINARS 2,400 2,400 903.38 .00 .00 1,496.62 37.6% L8046 35530 GOLF MERCHANDISE 120,250 120,250 98,411.87 5,772.04 .00 21,838.13 81.8% L8046 35532 GOLF LESSONS EXPENSE 52,000 52,000 55,153.29 - 2,582.80 .00 - 3,153.29 106.1 %* L8046 35533 SPECIAL EVENTS /CAMPS 250 250 491.14 104.75 .00 - 241.14 196.5 %* L8046 35534 GOLF CLUB RENTAL EXPEN 7,000 7,000 7,214.49 .00 .00 - 214.49 103.1 %* L8046 35550 GOLF HANDICAP EXPENSES 3,000 3,000 3,671.50 .00 .00 - 671.50 122.4 %* TOTAL EXPENSES 992,869 992,869 831,782.98 49,404.31 7,484.63 153,601.39 L8053 FOOD & BEVERAGE EXPENSES L8053 11110 EXECUTIVE SALARIES 59,675 59,675 41,047.80 .00 .00 18,627.20 68.8% L8053 11210 REGULAR PAY 129,206 129,206 104,741.56 8,094.23 .00 24,464.44 81.1% L8053 11300 PART -TIME PAY 202,330 202,330 167,409.40 13,445.31 .00 34,920.60 82.7% L8053 11400 OVERTIME PAY 0 0 9,704.23 721.26 .00 - 9,704.23 100.0 %* L8053 11501 AUTO ALLOWANCE 4,800 4,800 3,507.78 .00 .00 1,292.22 73.1% L8053 12110 F I C A 30,295 30,295 33,280.57 2,216.98 .00 - 2,985.57 109.9 %* L8053 12215 ICMA - DIRECTOR 9,672 9,672 6,157.17 .00 .00 3,514.83 63.7% L8053 12216 ICMA GENERAL EMPLOYEES 19,381 19,381 16,565.17 1,449.42 .00 2,815.83 85.5% L8053 12225 ICMA -457 MATCH 2,880 2,880 540.00 45.00 .00 2,340.00 18.8% L8053 12310 HEALTH INSURANCE 41,420 41,420 35,211.58 2,361.48 .00 6,208.42 85.0% L8053 12320 LIFE INSURANCE 348 348 297.25 21.75 .00 50.75 85.4% L8053 12330 L.T.D. INSURANCE 833 833 667.33 45.95 .00 165.67 80.1% L8053 12410 WORKERS' COMPENSATION 12,597 12,597 10,101.57 716.79 .00 2,495.43 80.2% L8053 33190 PROFESSIONAL SERVICES 0 0 30.00 .00 .00 -30.00 100.0 %* L8053 33230 CHARGE CARD FEE 8,922 8,922 10,609.80 590.57 .00 - 1,687.80 118.9 %* L8053 33411 LINEN RENTAL 10,000 10,000 8,681.55 516.03 .00 1,318.45 86.8% L8053 33434 ENTERTAINMENT & ETC. 8,000 8,000 5,152.40 657.39 .00 2,847.60 64.4% L8053 33491 CONTRACTUAL SERVICES 23,000 23,000 21,207.37 1,940.67 1,880.63 -88.00 100.4 %* L8053 34210 POSTAGE 0 0 35.38 .00 .00 -35.38 100.0 %* munis- ia 09/10/2015 15:11 VILLAGE OF NORTH PALM BEACH P 3 sjanjua YEAR -TO -DATE BUDGET REPORT glytdbud AUGUST 31, 2015 * *PRELIMINARY ** FOR 2015 11 ORIGINAL REVISED AVAILABLE PCT L8053 FOOD & BEVERAGE EXPENSES APPROP BUDGET YTD EXPENDED MTD EXPENDED ENCUMBRANCES BUDGET USED L8053 34310 ELECTRICITY 22,177 22,177 23,098.09 2,679.59 .00 - 921.09 104.2 %* L8053 34320 WATER & SEWER 13,007 13,007 11,885.00 1,020.49 .00 1,122.00 91.4% L8053 34330 GAS 9,599 9,599 7,247.15 615.54 .00 2,351.85 75.5% L8053 34420 RENTAL - EQUIPMENT 1,000 1,000 755.00 .00 .00 245.00 75.5% L8053 34620 R & M BLDG & GROUNDS 3,000 3,000 1,957.66 30.05 .00 1,042.34 65.3% L8053 34622 R & M CARPET /TILE 2,500 2,500 1,070.00 .00 .00 1,430.00 42.8% L8053 34630 R & M FURN. & OFF. EO 1,000 1,000 10.49 .00 .00 989.51 1.0% L8053 34650 R & M MACH. & EQUIP. 3,000 3,000 4,585.18 841.03 .00 - 1,585.18 152.8 %* L8053 34655 R & M BURGLAR /FIRE AL 1,400 1,400 120.00 .00 .00 1,280.00 8.6% L8053 34710 PRINTING & BINDING 0 0 39.00 .00 .00 -39.00 100.0 %* L8053 34910 ADVERTISING 5,000 5,000 2,947.34 .00 .00 2,052.66 58.9% L8053 34940 LICENSES & FEES 8,500 8,500 3,281.17 .00 .00 5,218.83 38.6% L8053 35110 OFFICE SUPPLIES 1,000 1,000 2,083.26 807.25 .00 - 1,083.26 208.3 %* L8053 35111 COMPUTER SUPPLIES 1,500 1,500 2,072.71 330.95 .00 - 572.71 138.2 %* L8053 35130 PAPER GOODS & SUPPLIES 8,000 8,000 6,453.56 629.03 .00 1,546.44 80.7% L8053 35131 KITCHEN SUPPLIES 3,000 3,000 3,581.22 241.29 .00 - 581.22 119.4%* L8053 35135 CHINA, GLASS, SILVERWA 2,000 2,000 1,585.40 82.00 .00 414.60 79.3% L8053 35214 BUILDING MAINT. SUPPLI 1,000 1,000 25.94 .00 .00 974.06 2.6% L8053 35217 MACH. & EQUIP. SUPPLIE 1,500 1,500 2,181.21 .00 .00 - 681.21 145.4 %* L8053 35240 MEDICAL & SAFETY SUPPL 0 0 431.56 73.64 .00 - 431.56 100.0 %* L8053 35243 FURNITURE, FIXTURES & 20,000 20,000 4,072.89 .00 .00 15,927.11 20.4% L8053 35250 AMBIENCE 1,000 1,000 701.14 .00 .00 298.86 70.1% L8053 35270 CUSTODIAL SUPPLIES 7,000 7,000 6,321.04 422.33 .00 678.96 90.3% L8053 35280 GAS, OIL & LUBRICANTS 500 500 121.40 15.00 .00 378.60 24.3% L8053 35290 MISC. OPERATING EXPENS 500 500 437.86 .00 .00 62.14 87.6% L8053 35294 UNIFORMS & SHOES 1,200 1,200 1,354.73 228.45 .00 - 154.73 112.9 %* L8053 35298 FLOWER EXPENSE 700 700 193.41 12.00 .00 506.59 27.6% L8053 35440 TRAINING & ED. COURSES 0 0 225.00 .00 .00 - 225.00 100.0 %* L8053 35510 MERCHANDISE - F &B 195,840 195,840 188,965.64 12,971.83 .00 6,874.36 96.5%* L8053 35520 MERCHANDISE - LIQUOR 67,500 67,500 73,916.32 6,043.04 .00 - 6,416.32 109.5 %* TOTAL EXPENSES 945,782 945,782 826,668.28 59,866.34 1,880.63 117,233.09 L8056 ADMINISTRATIVE EXPENSES L8056 11210 REGULAR PAY 34,546 34,546 31,789.69 2,793.90 .00 2,756.31 92.0%* L8056 11400 OVERTIME PAY 0 0 253.29 .00 .00 - 253.29 100.0 %* L8056 12110 F I C A 2,643 2,643 2,209.92 192.05 .00 433.08 83.6% L8056 12216 ICMA GENERAL EMPLOYEES 5,182 5,182 4,653.81 419.09 .00 528.19 89.8% L8056 12225 ICMA -457 MATCH 720 720 664.80 55.40 .00 55.20 92.3%* L8056 12310 HEALTH INSURANCE 18,730 18,730 17,456.50 1,565.78 .00 1,273.50 93.2%* L8056 12320 LIFE INSURANCE 87 87 79.75 7.25 .00 7.25 91.7% L8056 12330 L.T.D. INSURANCE 149 149 135.51 12.71 .00 13.49 90.9% L8056 12410 WORKERS' COMPENSATION 64 64 57.55 5.03 .00 6.45 89.9% 09/10/2015 15:11 VILLAGE OF NORTH PALM BEACH P 4 sjanjua YEAR -TO -DATE BUDGET REPORT glytdbud AUGUST 31, 2015 * *PRELIMINARY ** FOR 2015 11 ORIGINAL REVISED AVAILABLE PCT L8056 ADMINISTRATIVE EXPENSES APPROP BUDGET YTD EXPENDED MTD EXPENDED ENCUMBRANCES BUDGET USED L8056 33160 DONATIONS EXP -PAVER BR 0 0 488.00 35.00 .00 - 488.00 100.0 %* L8056 33210 ACCOUNTING & AUDITING 7,000 7,000 5,319.00 .00 .00 1,681.00 76.0% L8056 33491 CONTRACTUAL SERVICES 4,144 4,144 3,422.32 .00 .00 721.68 82.6% L8056 34110 TELEPHONE 4,959 4,959 2,319.04 109.61 .00 2,639.96 46.8% L8056 34210 POSTAGE 2,000 2,000 1,376.44 74.85 .00 623.56 68.8% L8056 34422 RENTAL - COPIER 0 0 5,862.28 224.05 1,139.39 - 7,001.67 100.0%* L8056 34710 PRINTING & BINDING 2,000 2,000 381.05 .00 .00 1,618.95 19.1% L8056 35110 OFFICE SUPPLIES 3,000 3,000 3,375.90 101.66 .00 - 375.90 112.5%* L8056 35111 COMPUTER SUPPLIES 1,500 1,500 656.99 102.00 .00 843.01 43.8% L8059 34655 TOTAL EXPENSES 86,724 86,724 80,501.84 5,698.38 1,139.39 5,082.77 145.8 %* L8059 CLUBHOUSE GROUNDS EXPENSE L8059 33440 EXTERMINATING 3,761 3,761 3,492.54 285.48 .00 268.46 92.9%* L8059 33491 CONTRACTUAL SERVICES 25,000 25,000 8,305.00 755.00 755.00 15,940.00 36.2% L8059 34110 TELEPHONE 1,405 1,405 1,888.67 101.27 .00 - 483.67 134.4 %* L8059 34310 ELECTRICITY 14,785 14,785 15,398.71 1,786.39 .00 - 613.71 104.2 %* L8059 34320 WATER & SEWER 31,789 31,789 29,099.86 2,500.98 .00 2,689.14 91.5% L8059 34330 GAS 996 996 429.85 25.30 .00 566.15 43.2% L8059 34620 R & M BLDG & GROUNDS 20,000 20,000 13,488.28 5,527.44 .00 6,511.72 67.4% L8059 34640 R & M IRRIGATION SYS. 500 500 .00 .00 .00 500.00 .0% L8059 34650 R & M MACH. & EQUIP. 1,500 1,500 1,452.61 .00 .00 47.39 96.8%* L8059 34655 R & M BURGLAR /FIRE AL 1,900 1,900 2,770.00 337.00 .00 - 870.00 145.8 %* L8059 34656 R & M FIRE EQUIPMENT 426 426 379.00 .00 .00 47.00 89.0% L8059 34657 R & M PLUMB.,HEAT. & 2,750 2,750 6,993.36 .00 .00 - 4,243.36 254.3 %* L8059 34658 R &M FACILITY SAFETY CO 1,000 1,000 -11.59 .00 .00 1,011.59 -1.2% L8059 35213 SHOP TOOLS & SUPPLIES 150 150 .00 .00 .00 150.00 .0% L8059 35214 BUILDING MAINT. SUPPLI 245 245 .00 .00 .00 245.00 .0% L8059 35216 IRRIGATION SUPPLIES 200 200 200.00 .00 .00 .00 100.0 %* L8059 35243 FURNITURE, FIXTURES & 0 0 2,905.73 .00 .00 - 2,905.73 100.0 %* L8059 35270 CUSTODIAL SUPPLIES 200 200 .00 .00 .00 200.00 .0% L8059 66410 AUTOMOTIVE 0 0 8,160.85 .00 .00 - 8,160.85 100.0 %* TOTAL EXPENSES 106,607 106,607 94,952.87 11,318.86 755.00 10,899.13 L8062 INSURANCE EXPENSES L8062 34530 INSURANCE- COMP.GEN'L L 55,809 55,809 58,354.01 5,304.91 .00 - 2,545.01 104.6 %* TOTAL EXPENSES 55,809 55,809 58,354.01 5,304.91 .00 - 2,545.01 L8070 RESERVES EXPENSES L8070 33112 SPECIAL LEGAL SERVICES 10,000 10,000 9,055.00 1,522.50 .00 945.00 90.6% tylererp solution ia 09/10/2015 15:11 VILLAGE OF NORTH PALM BEACH P 5 sjanjua YEAR -TO -DATE BUDGET REPORT glytdbud AUGUST 31, 2015 * *PRELIMINARY ** FOR L8070 2015 11 RESERVES EXPENSES ORIGINAL APPROP REVISED BUDGET YTD EXPENDED MTD EXPENDED ENCUMBRANCES AVAILABLE BUDGET PCT USED L8070 49910 COUNTRY CLUB CONTINGEN 33,714 33,714 .00 .00 .00 33,714.00 .0% TOTAL EXPENSES 43,714 43,714 9,055.00 1,522.50 .00 34,659.00 L8565 DEBT SERVICE EXPENSES L8565 49157 GOLF CART LEASE 140,000 140,000 124,356.98 11,305.18 .00 15,643.02 88.81-8 L8565 49170 DEBT PMT -BOA 4.893M 398,151 398,151 199,079.45 .00 .00 199,071.55 50.0% TOTAL EXPENSES 538,151 538,151 323,436.43 11,305.18 .00 214,714.57 GRAND TOTAL 3,916,041 3,916,041 3,303,388.12 236,828.09 100,236.16 512,416.72 86.9% ** END OF REPORT - Generated by samia janjua **