|
REVENUE/EXPENDITURE REPORT
<br /> APRIL 30, 2002 Date: 05/09/02
<br /> Time: 3:03pm
<br /> CITY OF ELK RIVER Page: 2
<br /> For the Period: 04/01/02 to 04/30/02 Original Budget Amended Budget YTD Actual CURR MTH Encumbered YTD Unenc. Balance 5 Bud
<br /> 920 EDA
<br /> es
<br /> T ES
<br /> 3111 Current Ad Valorem Taxes 153,950.00 153,950.00 0.00 0.00 0.00 153,950.00 0.0
<br /> TAXES 153,950.00 153,950.00 0.00 0.00 0.00 153,950.00 0.0
<br /> OTHER REVENUE
<br /> 3621 Interest Income 3,000.00 3,000.00 845.76 0.00 0.00 2,154.24 28.2
<br /> 3629 Miscellaneous Revenue 5,000.00 5,000.00 0.00 0.00 0.00 5,000.00 0.0
<br /> OTHER REVENUE 8,000.00 8,000.00 845.76 0.00 0.00 7,154.24 10.6
<br /> TRANSFERS IN
<br /> 3949 Transfer-HRA 3,500.00 3,500.00 0.00 0.00 0.00 3,500.00 0.0
<br /> TRANSFERS IN 3,500.00 3,500.00 0.00 0.00 0.00 3,500.00 0.0
<br /> Dept: 620.623 BUSINESS INCUBATOR
<br /> OTHER REVENUE
<br /> 3629 Miscellaneous Revenue 7,000.00 7,000.00 2,505.00 626.25 0.00 4,495.00 35.8
<br /> OTHER REVENUE 7,000.00 7,000.00 2,505.00 626.25 0.00 4,495.00 35.8
<br /> TRANSFERS IN
<br /> 3921 Transfers 18,200.00 18,200.00 0.00 0.00 0.00 18,200.00 0.0
<br /> TRANSFERS IN 18,200.00 18,200.00 0.00 0.00 0.00 18,200.00 0.0
<br /> BUSINESS INCUBATOR 25,200.00 25,200.00 2,505.00 626.25 0.00 22,695.00 9.9
<br /> Revenues 190,650.00 190,650.00 3,350.76 626.25 0.00 187,299.24 1.8
<br /> Expenditures
<br /> Dept: 620.621 ECONOMIC DEVELOPMENT
<br /> PERSONAL SERVICES
<br /> 4101 Regular Pay 65,250.00 65,250.00 5,615.28 0.00 0.00 59,634.72 8.6
<br /> 4103 Part-time Pay 12,600.00 12,600.00 2,030.82 0.00 0.00 10,569.18 16.1
<br /> 4104 PERA 3,750.00 3,750.00 411.04 0.00 0.00 3,338.96 11.0
<br /> 4105 FICA 4,800.00 4,800.00 593.72 0.00 0.00 4,206.28 12.4
<br /> dicare 1,100.00 1,100.00 138.79 0.00 0.00 961.21 12.6
<br /> surance 5,800.00 5,800.00 924.00 0.00 0.00 4,876.00 15.9
<br /> 4 orkers Comp 350.00 350.00 28.50 0.00 0.00 321.50 8.1
<br /> PERSONAL SERVICES 93,650.00 93,650.00 9,742.15 0.00 0.00 83,907.85 10.4
<br /> SUPPLIES
<br /> 4201 Office Supplies 3,000.00 3,000.00 638.55 173.04 0.00 2,361.45 21.3
<br /> 4212 Fuels & Lubs 150.00 150.00 17.37 6.93 0.00 132.63 11.6
<br /> SUPPLIES 3,150.00 3,150.00 655.92 179.97 0.00 2,494.08 20.8
<br /> OTHER SERVICES & CHARGES
<br /> 4304 Legal Fees 1,750.00 1,750.00 1,181.20 0.00 0.00 568.80 67.5
<br /> 4319 Other Professional Services 9,000.00 9,000.00 1,057.37 0.00 0.00 7,942.63 11.7
<br /> 4321 Telephone 200.00 200.00 8.59 1.03 0.00 191.41 4.3
<br /> 4322 Postage 1,500.00 1,500.00 194.92 58.48 0.00 1,305.08 13.0
<br /> 4331 Travel, Conferences & Schools 5,000.00 5,000.00 663.20 10.00 0.00 4,336.80 13.3
<br /> 4349 Advertising/Marketing 40,000.00 40,000.00 5,113.80 0.00 0.00 34,886.20 12.8
<br /> 4359 Publishing 1,000.00 1,000.00 64.81 41.48 0.00 935.19 6.5
<br /> 4361 Insurance 500.00 500.00 109.75 0.00 0.00 390.25 22.0
<br /> 4433 Dues & Subscriptions 700.00 700.00 0.00 0.00 0.00 700.00 0.0
<br /> 4440 Miscellaneous 6,000.00 6,000.00 -60.00 0.00 0.00 6,060.00 -1.0
<br /> OTHER SERVICES & CHARGES 65,650.00 65,650.00 8,333.64 110.99 0.00 57,316.36 12.7
<br /> TRANSFERS OUT
<br /> 4721 Transfer-General Fund 3,000.00 3,000.00 0.00 0.00 0.00 3,000.00 0.0
<br /> TRANSFERS OUT 3,000.00 3,000.00 0.00 0.00 0.00 3,000.00 0.0
<br /> ECONOMIC DEVELOPMENT 165,450.00 165,450.00 18,731.71 290.96 0.00 146,718.29 11.3
<br /> Dept: 620.623 BUSINESS INCUBATOR
<br /> SUPPLIES
<br /> 4219 Operating Supplies 2,200.00 2,200.00 181.75 160.59 0.00 2,018.25 8.3
<br /> SUPPLIES 2,200.00 2,200.00 181.75 160.59 0.00 2,018.25 8.3
<br /> OTHER SERVICES & CHARGES
<br /> 4319 Other Professional Services 6,000.00 6,000.00 2,000.00 500.00 0.00 4,000.00 33.3
<br /> 434 Advertising/Marketing 2,500.00 2,500.00 0.00 0.00 0.00 2,500.00 0.0
<br /> 4 eaning Services 500.00 500.00 362.10 0.00 0.00 137.90 72.4
<br /> 4 ilding Rent 14,000.00 14,000.00 4,638.56 1,159.64 0.00 9,361.44 33.1
<br /> OTHER SERVICES & CHARGES 23,000.00 23,000.00 7,000.66 1,659.64 0.00 15,999.34 30.4
<br /> BUSINESS INCUBATOR 25,200.00 25,200.00 7,182.41 1,820.23 0.00 18,017.59 28.5
<br />
|