|
10-29-2015 03:23 PM CITY OF ELK RIVER PAGE: 3
<br /> REVENUE & EXPENSE REPORT (UNAUDITED)
<br /> AS OF: OCTOBER 31ST, 2015
<br /> 910-HRA
<br /> Economic Development 83.33% 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 54,050.00 4,044.18 30,871.35 57.12 23,178.65
<br /> 910-4-6100-4103 Part-time Pay 0.00 0.00 652.80 0.00 ( 652.80)
<br /> 910-4-6100-4104 PERA 4,050.00 303.31 2,396.82 59.18 1,653.18
<br /> 910-4-6100-4105 FICA 3,350.00 250.74 2,039.39 60.88 1,310.61
<br /> 910-4-6100-4107 Medicare 800.00 58.64 476.94 59.62 323.06
<br /> 910-4-6100-4108 Insurance 6,950.00 563.61 4,056.06 58.36 2,893.94
<br /> 910-4-6100-4109 Workers Comp 300.00 0.00 195.75 65.25 104.25
<br /> TOTAL Personal Services 69,500.00 5,220.48 40,689.11 58.55 28,810.89
<br /> Supplies
<br /> 910-4-6100-4212 Fuels & Lubes 1,400.00 0.00 0.00 0.00 1,400.00
<br /> TOTAL Supplies 1,400.00 0.00 0.00 0.00 1,400.00
<br /> Other Services & Charges
<br /> 910-4-6100-4304 Legal Fees 10,000.00 0.00 1,023.00 10.23 8,977.00
<br /> 910-4-6100-4319 Other Professional Services 32,450.00 600.00 5,850.00 18.03 26,600.00
<br /> 910-4-6100-4322 Postage 7,000.00 0.00 42.04 0.60 6,957.96
<br /> 910-4-6100-4331 Travel, Conferences & Schools 4,250.00 0.00 0.00 0.00 4,250.00
<br /> 910-4-6100-4349 Advertising/Marketing 12,500.00 0.00 50.00 0.40 12,450.00
<br /> 910-4-6100-4359 Publishing 5,000.00 0.00 72.00 1.44 4,928.00
<br /> 910-4-6100-4389 Utilities 600.00 0.00 0.00 0.00 600.00
<br /> 910-4-6100-4409 Contractual Services 150,000.00 34,045.62 64,377.69 42.92 85,622.31
<br /> 910-4-6100-4433 Dues & Subscriptions 0.00 0.00 ' 191.00 0.00 ( 191.00)
<br /> TOTAL Other Services & Charges 221,800.00 34,645.62 71,605.73 32.28 150,194.27
<br /> Capital Outlay
<br /> Debt Service
<br /> Transfers Out
<br /> 910-4-6100-4721 Transfer-General Fund 23,250.00 0.00 23,250.00 100.00 0.00
<br /> 910-4-6100-4735 Transfer-EDA 3,500.00 0.00 3,500.00 100.00 0.00
<br /> TOTAL Transfers Out 26,750.00 0.00 26,750.00 100.00 0.00
<br /> TOTAL Housing & Redevelopment 319,450.00 39,866.10 139,044.84 43.53 180,405.16
<br /> TOTAL Economic Development 319,450.00 39,866.10 139,044.84 43.53 180,405.16
<br /> TOTAL EXPENDITURES 319,450.00 39,866.10 139,044.84 43.53 180,405.16
<br /> REVENUES OVER/(UNDER) EXPENDITURES ( 40,350.00) ( 39,722.42) 1,050.20 ( 41,400.20)
<br />
|