March 2014 KCFD #28: Financial Report
January Expense Report Budget - YearBudget-MonthActual ExpenseDifference Personal Services Wages1,503, , , Benefits646, , , Total Payroll2,149, , ,298.38( ) Operations Services373, , Supplies136, , Total: Operations42, ,910.29(121,419.29) Capital93, , , , Miscellaneous (tax refund) (697.55) Miscellaneous (bank service charge) 8.86(8.86) Total2,752, , ,521.59(121,156.43) Monthly Expense to Budget Report
February Expense Report Budget - YearBudget-MonthActual ExpenseDifference Personal Services Wages1,503, , , Benefits646, , , Miscellaneous (severance cash- out) 27, Total Payroll2,149, , , , Operations Services373, , Supplies136, , Total: Operations42, ,236.92(5,745.92) Capital93, , , , Miscellaneous (tax refund) Miscellaneous (bank service charge) Total2,752, , , ,879.27
March Expense Report Budget - YearBudget-MonthActual ExpenseDifference Personal Services Wages1,503, , , Benefits646, , , Total Payroll2,149, , , , Operations Services373, , Supplies136, , Total: Operations42, , , Capital93, , , Miscellaneous (tax refund) Miscellaneous (bank service charge) Total2,752, , , ,560.96
January 2014Expected Revenue Year Actual Revenue/Month Additional (Expected) Revenue/Month Monthly Total Cash Balance580, Property Tax2,143, EMS Levy297, , Aid Fees350, , , , Misc. Revenue50, , Total Revenue (Month) 3,421, , , , Actual/monthActual/YTD Expenses350, RevenueExpenseBalance Cash714, , , Monthly Revenue to Expense Report
February 2014Expected Revenue Year Actual Revenue/Month Additional (Expected) Revenue/Month Monthly Total Cash Balance580, , Property Tax2,143, EMS Levy297, , Aid Fees350, , Misc. Revenue50, Total Revenue (Month) 3,421, , , Actual/monthActual/YTD Expenses217, , RevenueExpenseBalance Cash450, , ,176.14
March 2014Expected Revenue Year Actual Revenue/Month Additional (Expected) Revenue/Month Monthly Total Cash Balance580, , Property Tax2,143, EMS Levy297, , Aid Fees350, , Misc. Revenue50, Total Revenue (Month) 3,421, , , Actual/monthActual/YTD Expenses188, , RevenueExpenseBalance Cash339, , ,371.94
April 2014Expected Revenue Year Actual Revenue/Month Additional (Expected) Revenue/Month Monthly Total Cash Balance580, , Property Tax2,143, , EMS Levy297, , Aid Fees350, , Misc. Revenue50, Total Revenue (Month) 3,421, , , Actual/monthActual/YTD Expenses229, , RevenueExpenseBalance Cash792, , ,062.03