|
5-01-2014 08:28 AM CITY OF ELK RIVER PAGE: 3
<br /> REVENUE & EXPENSE REPORT (UNAUDITED)
<br /> AS OF: APRIL 30TH, 2014
<br /> 910-HRA
<br /> Economic Development 33.33% 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 56,450.00 0.00 2,096.80 3.71 54,353.20
<br /> 910-4-6100-4103 Part-time Pay 8,000.00 0.00 0.00 0.00 8,000.00
<br /> 910-4-6100-4104 PERA 4,100.00 0.00 251.21 6.13 3,848.79
<br /> 910-4-6100-4105 FICA 3,500.00 0.00 202.49 5.79 3,297.51
<br /> 910-4-6100-4107 Medicare 800.00 0.00 47.36 5.92 752.64
<br /> 910-4-6100-4108 Insurance 9,200.00 0.00 328.00 3.57 8,872.00
<br /> 910-4-6100-4109 Workers Comp 400.00 66.50 133.00 33.25 267.00
<br /> TOTAL Personal Services 82,450.00 66.50 3,058.86 3.71 79,391.14
<br /> Supplies
<br /> Other Services & Charges
<br /> 910-4-6100-4304 Legal Fees 10,000.00 31.00 31.00 0.31 9,969.00
<br /> 910-4-6100-4319 Other Professional Services 20,400.00 5,235.00 5,235.00 25.66 15,165.00
<br /> 910-4-6100-4322 Postage 7,000.00 0.00 3.67 0.05 6,996.33
<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 /> 910-4-6100-4409 Contractual Services 50,000.00 0.00 0.00 0.00 50,000.00
<br /> 910-4-6100-4437 Taxes & Licenses 300.00 0.00 0.00 0.00 300.00
<br /> TOTAL Other Services & Charges 109,200.00 5,266.00 5,314.67 4.87 103,885.33
<br /> Capital Outlay
<br /> Debt Service
<br /> Transfers Out
<br /> 910-4-6100-4721 Transfer-General Fund 22,850.00 0.00 0.00 0.00 22,850.00
<br /> 910-4-6100-4735 Transfer-EDA 3,500.00 0.00 0.00 0.00 3,500.00
<br /> TOTAL Transfers Out 26,350.00 0.00 0.00 0.00 26,350.00
<br /> TOTAL Housing & Redevelopment 218,000.00 5,332.50 8,373.53 3.84 209,626.47
<br /> TOTAL Economic Development 218,000.00 5,332.50 8,373.53 3.84 209,626.47
<br /> TOTAL EXPENDITURES 218,000.00 5,332.50 8,373.53 3.84 209,626.47
<br /> REVENUES OVER/(UNDER) EXPENDITURES 26,650.00 ( 5,332.50) ( 7,177.90) 33,827.90
<br />
|