|
11-10-2015 12:44 PM CITY OF ELK RIVER PAGE: 7
<br /> REVENUE & EXPENSE REPORT (UNAUDITED)
<br /> AS OF: OCTOBER 31ST, 2015
<br /> 101-GENERAL FUND
<br /> General Government 83.33° OF YEAR COMP.
<br /> CURRENT CURRENT YEAR TO DATE o OF BUDGET
<br /> DEPARTMENTAL EXPENDITURES BUDGET PERIOD ACTUAL BUDGET BALANCE
<br /> Capital Outlay
<br /> TOTAL Administrative Services 600,000.00 44,293.31 472,652.13 78.78 127,347.87
<br /> Human Resources
<br />---------------
<br /> Personal Services
<br /> 101-4-1220-4101 Regular Pay 116,300.00 9,046.26 86,044.71 73.99 30,255.29
<br /> 101-4-1220-4104 PERA 8,700.00 678.46 6,724.51 77.29 1,975.49
<br /> 101-4-1220-4105 FICA 7,200.00 565.97 5,572.37 77.39 1,627.63
<br /> 101-4-1220-4107 Medicare 1,700.00 132.35 1,303.10 76.65 396.90
<br /> 101-4-1220-4108 Insurance 17,400.00 889.01 8,290.08 47.64 9,109.92
<br /> 101-4-1220-4109 Workers Comp 350.00 136.00 514.75 147.07 ( 164.75)
<br /> TOTAL Personal Services 151,650.00 11,448.05 108,449.52 71.51 43,200.48
<br /> Supplies
<br /> 101-4-1220-4201 Office Supplies 4,650.00 0.00 3,637.31 78.22 1,012.69
<br /> TOTAL Supplies 4,650.00 0.00 3,637.31 78.22 1,012.69
<br /> Other Services & Charges
<br /> 101-4-1220-4319 Other Professional Services 1,000.00 0.00 590.65 59.07 409.35
<br /> 101-4-1220-4322 Postage 500.00 0.00 250.31 50.06 249.69
<br /> 101-4-1220-4331 Travel, Conferences & Schools 3,200.00 40.00 629.93 19.69 2,570.07
<br /> 101-4-1220-4404 Equip Repair/Maint 0.00 0.00 1,206.05 0.00 ( 1,206.05)
<br /> 101-4-1220-4433 Dues & Subscriptions 750.00 0.00 200.00 26.67 550.00
<br /> TOTAL Other Services & Charges 5,450.00 40.00 2,876.94 52.79 2,573.06
<br /> Capital Outlay
<br /> TOTAL Human Resources 161,750.00 11,488.05 114,963.77 71.07 46,786.23
<br /> Elections
<br /> Personal Services
<br /> Supplies
<br /> 101-4-1230-4219 Operating Supplies 2,550.00 0.00 0.00 0.00 2,550.00
<br /> TOTAL Supplies 2,550.00 0.00 0.00 0.00 2,550.00
<br /> Other Services & Charges
<br /> 101-4-1230-4322 Postage 300.00 0.00 3.37 1.12 296.63
<br /> 101-4-1230-4331 Travel, Conferences & Schools 250.00 0.00 0.00 0.00 250.00
<br /> 101-4-1230-4359 Publishing 700.00 0.00 0.00 0.00 700.00
<br /> 101-4-1230-4404 Equip Repair/Maint Services 8,850.00 0.00 8,800.00 99.44 50.00
<br /> 101-4-1230-4415 Equipment Rental 700.00 0.00 0.00 0.00 700.00
<br /> TOTAL Other Services & Charges 10,800.00 0.00 8,803.37 81.51 1,996.63
<br />
|