|
9-11-2013 10:31 AM CITY OF ELK RIVER PAGE: 3
<br /> REVENUE & EXPENSE REPORT (UNAUDITED)
<br /> AS OF: AUGUST 31ST, 2013
<br /> 920-EDA
<br /> Economic Development 66.67% 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 78,000.00 0.00 20,710.13 26.55 57,289.87
<br /> 920-4-6210-4103 Part-time Pay 20,600.00 0.00 5,025.00 24.39 15,575.00
<br /> 920-4-6210-4104 PERA 6,450.00 0.00 1,191.81 18.48 5,258.19
<br /> 920-4-6210-4105 FICA 5,850.00 0.00 1,407.40 24.06 4,442.60
<br /> 920-4-6210-4107 Medicare 1,350.00 0.00 329.16 24.38 1,020.84
<br /> 920-4-6210-4108 Insurance 11,150.00 0.00 3,715.84 33.33 7,434.16
<br /> 920-4-6210-4109 Workers Comp 500.00 0.00 436.75 87.35 63.25
<br /> TOTAL Personal Services 123,900.00 0.00 32,816.09 26.49 91,083.91
<br /> Supplies
<br /> 920-4-6210-4201 Office Supplies 2,700.00 58.37 1,686.18 62.45 1,013.82
<br /> TOTAL Supplies 2,700.00 58.37 1,686.18 62.45 1,013.82
<br /> Other Services & Charges
<br /> 920-4-6210-4304 Legal Fees 10,000.00 5,260.50 9,355.50 93.56 644.50
<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 44.52 332.67 31.68 717.33
<br /> 920-4-6210-4322 Postage 2,000.00 76.06 271.04 13.55 1,728.96
<br /> 920-4-6210-4331 Travel, Conferences & Schools 16,300.00 1,332.88 10,868.47 66.68 5,431.53
<br /> 920-4-6210-4349 Advertising/Marketing 67,200.00 1,673.58 27,550.01 41.00 39,649.99
<br /> 920-4-6210-4359 Publishing 400.00 0.00 265.00 66.25 135.00
<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 0.00 1,574.00 98.38 26.00
<br /> 920-4-6210-4440 Miscellaneous 2,500.00 0.00 0.00 0.00 2,500.00
<br /> TOTAL Other Services & Charges 121,200.00 8,387.54 50,216.69 41.43 70,983.31
<br /> Capital Outlay
<br /> Transfers Out
<br /> 920-4-6210-4721 Transfer-General Fund 25,000.00 25,000.00 25,000.00 100.00 0.00
<br /> TOTAL Transfers Out 25,000.00 25,000.00 25,000.00 100.00 0.00
<br /> TOTAL Economic Development 272,800.00 33,445.91 109,718.96 40.22 163,081.04
<br /> TOTAL Economic Development 272,800.00 33,445.91 109,718.96 40.22 163,081.04
<br /> TOTAL EXPENDITURES 272,800.00 33,445.91 109,718.96 40.22 163,081.04
<br /> REVENUES OVER/(UNDER) EXPENDITURES 30,200.00 ( 29,137.61) 42,195.70 ( 11,995.70)
<br />
|