|
3-07-2013 10:02 AM CITY OF ELK RIVER PAGE: 3
<br /> REVENUE & EXPENSE REPORT (UNAUDITED)
<br /> AS OF: FEBRUARY 28TH, 2013
<br /> 920-EDA
<br /> Economic Development 16.67% OF YEAR COMP.
<br /> Economic Development
<br /> CURRENT CURRENT YEAR TO DATE % OF BUDGET
<br /> DEPARTMENTAL EXPENDITURES BUDGET PERIOD ACTUAL BUDGET BALANCE
<br /> Personal Services
<br /> 920-4-6210-4101 Regular Pay 81,500.00 0.00 ( 9,329.55) 11.45- 90,829.55
<br /> 920-4-6210-4103 Part-time Pay 12,600.00 0.00 ( 1,058.40) 8.40- 13,658.40
<br /> 920-4-6210-4104 PERA 6,450.00 0.00 ( 830.87) 12.88- 7,280.87
<br /> 920-4-6210-4105 FICA 5,850.00 0.00 ( 621.73) 10.63- 6,471.73
<br /> 920-4-6210-4107 Medicare 1,350.00 0.00 ( 148.19) 10.98- 1,498.19
<br /> 920-4-6210-4108 Insurance 11,150.00 0.00 ( 894.60) 8.02- 12,044.60
<br /> 920-4-6210-4109 Workers Comp 500.00 0.00 0.00 0.00 500.00
<br /> TOTAL Personal Services 119,400.00 0.00 ( 12,883.34) 10.79- 132,283.34
<br /> Supplies
<br /> 920-4-6210-4201 Office Supplies 2,700.00 2.95 40.32 1.49 2,659.68
<br /> TOTAL Supplies 2,700.00 2.95 40.32 1.49 2,659.68
<br /> Other Services & Charges
<br /> 920-4-6210-4304 Legal Fees 10,000.00 0.00 0.00 0.00 10,000.00
<br /> 920-4-6210-4319 Other Professional Services 20,000.00 0.00 0.00 0.00 20,000.00
<br /> 920-4-6210-4321 Telephone 1,050.00 4.20 22.30 2.12 1,027.70
<br /> 920-4-6210-4322 Postage 2,000.00 0.00 0.00 0.00 2,000.00
<br /> 920-4-6210-4331 Travel, Conferences & Schools 12,800.00 149.57 491.89 3.84 12,308.11
<br /> 920-4-6210-4349 Advertising/Marketing 75,200.00 3,500.00 4,861.57 6.46 70,338.43
<br /> 920-4-6210-4359 Publishing 400.00 0.00 45.00 11.25 355.00
<br /> 920-4-6210-4361 Insurance 150.00 0.00 0.00 0.00 150.00
<br /> 920-4-6210-4433 Dues & Subscriptions 1,600.00 575.00 1,005.00 62.81 595.00
<br /> 920-4-6210-4440 Miscellaneous 2,500.00 0.00 0.00 0.00 2,500.00
<br /> TOTAL Other Services & Charges 125,700.00 4,228.77 6,425.76 5.11 119,274.24
<br /> Capital Outlay
<br /> Transfers Out
<br /> 920-4-6210-4721 Transfer-General Fund 25,000.00 0.00 0.00 0.00 25,000.00
<br /> TOTAL Transfers Out 25,000.00 0.00 0.00 0.00 25,000.00
<br /> TOTAL Economic Development 272,800.00 4,231.72 ( 6,417.26) 2.35- 279,217.26
<br /> TOTAL Economic Development 272,800.00 4,231.72 ( 6,417.26) 2.35- 279,217.26
<br /> TOTAL EXPENDITURES 272,800.00 4,231.72 ( 6,417.26) 2.35- 279,.217,26
<br /> REVENUES OVER/(UNDER) EXPENDITURES 30,200.00 ( 2,816.79) 10,574.25 19,625.75
<br />
|