|
11-09-2016 10:26 AM CITY OF ELK RIVER PAGE: 3
<br /> REVENUE & EXPENSE REPORT (UNAUDITED)
<br /> AS OF: OCTOBER 31ST, 2016
<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 56,100.00 4,403.01 35,439.09 63.17 20,660.91
<br /> 910-4-6100-4104 PERA 4,200.00 330.23 2,721.35 64.79 1,478.65
<br /> 910-4-6100-4105 FICA 3,500.00 272.99 2,249.65 64.28 1,250.35
<br /> 910-4-6100-4107 Medicare 800.00 63.84 526.13 65.77 273.87
<br /> 910-4-6100-4108 Insurance 7,250.00 596.40 4,771.22 65.81 2,478.78
<br /> 910-4-6100-4109 Workers Comp 300.00 0.00 215.25 71.75 84.75
<br /> TOTAL Personal Services 72,150.00 5,666.47 45,922.69 63.65 26,227.31
<br /> Supplies
<br /> 910-4-6100-4201 Office Supplies 0.00 0.00 49.10 0.00 ( 49.10)
<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 49.10 3.51 1,350.90
<br /> Other Services & Charges
<br /> 910-4-6100-4304 Legal Fees 10,000.00 0.00 1,978.35 19.78 8,021.65
<br /> 910-4-6100-4319 Other Professional Services 20,450.00 0.00 0.00 0.00 20,450.00
<br /> 910-4-6100-4322 Postage 7,000.00 11.22 20.22 0.29 6,979.78
<br /> 910-4-6100-4331 Travel, Conferences & Schools 4,500.00 0.00 1,893.70 42.08 2,606.30
<br /> 910-4-6100-4349 Advertising/Marketing 6,000.00 0.00 6,328.00 105.47 ( 328.00)
<br /> 910-4-6100-4359 Publishing 5,000.00 0.00 125.00 2.50 4,875.00
<br /> 910-4-6100-4409 Contractual Services 150,000.00 3,750.00 6,389.00 4.26 143,611.00
<br /> 910-4-6100-4433 Dues & Subscriptions 0.00 0.00 236.50 0.00 ( 236.50)
<br /> 910-4-6100-4440 Miscellaneous 0.00 0.00 75,310.50 0.00 ( 75,310.50)
<br /> TOTAL Other Services & Charges 202,950.00 3,761.22 92,281.27 45.47 110,668.73
<br /> Capital Outlay
<br /> Debt Service
<br /> Transfers Out
<br /> 910-4-6100-4721 Transfer-General Fund 24,750.00 0.00 24,750.00 100.00 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 28,250.00 0.00 28,250.00 100.00 0.00
<br /> TOTAL Housing & Redevelopment 304,750.00 9,427.69 166,503.06 54.64 138,246.94
<br /> TOTAL Economic Development 304,750.00 9,427.69 166,503.06 54.64 138,246.94
<br /> TOTAL EXPENDITURES 304,750.00 9,427.69 166,503.06 54.64 138,246.94
<br /> REVENUES OVER/(UNDER) EXPENDITURES 0.00 ( 8,445.39) ( 7,918.18) 7,918.18
<br />
|