|
7-29-2013 10:13 AM CITY OF ELK RIVER PAGE: 3
<br /> REVENUE & EXPENSE REPORT (UNAUDITED)
<br /> AS OF: JUNE 30TH, 2013
<br /> 910-HRA
<br /> Economic Development 50.00% OF YEAR COMP.
<br /> Housing & Redevelopment
<br /> CURRENT CURRENT YEAR TO DATE % OF BUDGET
<br /> DEPARTMENTAL EXPENDITURES BUDGET PERIOD ACTUAL BUDGET BALANCE
<br /> Personal Services
<br /> 910-4-6100-4101 Regular Pay 54,350.00 0.00 6,659.48 12.25 47,690.52
<br /> 910-4-6100-4103 Part-time Pay 20,000.00 0.00 0.00 0.00 20,000.00
<br /> 910-4-6100-4104 PERA 3,950.00 0.00 642.82 16.27 3,307.18
<br /> 910-4-6100-4105 FICA 4,600.00 0.00 498.94 10.85 4,101.06
<br /> 910-4-6100-4107 Medicare 1,100.00 0.00 116.72 10.61 983.28
<br /> 910-4-6100-4108 Insurance 7,450.00 0.00 1,400.42 18.80 6,049.58
<br /> 910-4-6100-4109 Workers Comp 350.00 0.00 200.50 57.29 149.50
<br /> TOTAL Personal Services 91,800.00 0.00 9,518.88 10.37 82,281.12
<br /> Supplies
<br /> Other Services & Charges
<br /> 910-4-6100-4304 Legal Fees 10,000.00 0.00 0.00 0.00 10,000.00
<br /> 910-4-6100-4319 Other Professional Services 30,000.00 285.46 285.46 0.95 29,714.54
<br /> 910-4-6100-4322 Postage 7,000.00 0.00 8.97 0.13 6,991.03
<br /> 910-4-6100-4349 Advertising/Marketing 15,000.00 0.00 0.00 0.00 15,000.00
<br /> 910-4-6100-4359 Publishing 5,000.00 0.00 45.00 0.90 4,955.00
<br /> 910-4-6100-4361 Insurance 1,500.00 0.00 0.00 0.00 1,500.00
<br /> 910-4-6100-4437 Taxes & Licenses 0.00 0.00 23.00 0.00 ( 23.00)
<br /> TOTAL Other Services & Charges 68,500.00 285.46 362.43 0.53 68,137.57
<br /> Capital Outlay
<br /> Debt Service
<br /> Transfers Out
<br /> 910-4-6100-4721 Transfer-General Fund 18,200.00 0.00 0.00 0.00 18,200.00
<br /> 910-4-6100-4735 Transfer-EDA 3,500.00 0.00 0.00 0.00 3,500.00
<br /> TOTAL Transfers Out 21,700.00 0.00 0.00 0.00 21,700.00
<br /> TOTAL Housing & Redevelopment 182,000.00 285.46 9,881.31 5.43 172,118.69
<br /> TOTAL Economic Development 182,000.00 285.46 9,881.31 5.43 172,118.69
<br /> TOTAL EXPENDITURES 182,000.00 285.46 9,881.31 5.43 172,118.69
<br /> ------------- ------------- ------------- ------- -------------
<br /> REVENUES OVER/(UNDER) EXPENDITURES 57,100.00 49.34 ( 7,799.41) 64,899.41
<br /> I
<br />
|