|
<br />11-14-2019 01:32 PM CITY OF ELK RIVER PAGE: 3
<br /> REVENUE & EXPENSE REPORT (UNAUDITED)
<br /> AS OF: OCTOBER 31ST, 2019
<br />920-EDA
<br />Economic Development 83.33% OF YEAR COMP.
<br />Economic Development
<br /> CURRENT CURRENT YEAR TO DATE % OF BUDGET
<br />DEPARTMENTAL EXPENDITURES BUDGET PERIOD ACTUAL BUDGET BALANCE
<br />___________________________________________________________________________________________________________________
<br />
<br />Personal Services
<br />920-4-6210-4101 Regular Pay 101,850.00 7,928.00 70,193.36 68.92 31,656.64
<br />920-4-6210-4103 Part-time Pay 12,600.00 1,275.00 8,475.00 67.26 4,125.00
<br />920-4-6210-4104 PERA 7,750.00 609.60 5,369.47 69.28 2,380.53
<br />920-4-6210-4105 FICA 7,000.00 513.14 4,326.09 61.80 2,673.91
<br />920-4-6210-4107 Medicare 1,650.00 124.37 1,042.19 63.16 607.81
<br />920-4-6210-4108 Insurance 16,200.00 1,329.60 11,966.40 73.87 4,233.60
<br />920-4-6210-4109 Workers Comp 550.00 109.75 452.50 82.27 97.50
<br /> TOTAL Personal Services 147,600.00 11,889.46 101,825.01 68.99 45,774.99
<br />Supplies
<br />920-4-6210-4201 Office Supplies 2,100.00 19.57 443.05 21.10 1,656.95
<br />920-4-6210-4212 Fuels & Lubes 200.00 0.00 166.10 83.05 33.90
<br /> TOTAL Supplies 2,300.00 19.57 609.15 26.48 1,690.85
<br />Other Services & Charges
<br />920-4-6210-4304 Legal Fees 7,000.00 546.75 6,479.25 92.56 520.75
<br />920-4-6210-4321 Telephone 1,000.00 148.21 665.97 66.60 334.03
<br />920-4-6210-4322 Postage 350.00 0.00 377.06 107.73 ( 27.06)
<br />920-4-6210-4331 Travel, Conferences & Schools 11,500.00 1,282.55 8,051.53 70.01 3,448.47
<br />920-4-6210-4349 Advertising/Marketing 71,850.00 7,509.14 64,364.73 89.58 7,485.27
<br />920-4-6210-4359 Publishing 350.00 0.00 136.00 38.86 214.00
<br />920-4-6210-4361 Insurance 100.00 0.00 158.00 158.00 ( 58.00)
<br />920-4-6210-4433 Dues & Subscriptions 4,550.00 300.00 3,960.00 87.03 590.00
<br />920-4-6210-4440 Miscellaneous 48,000.00 0.00 3,000.00 6.25 45,000.00
<br /> TOTAL Other Services & Charges 144,700.00 9,786.65 87,192.54 60.26 57,507.46
<br />Capital Outlay _____________ _____________ _____________ _______ _____________
<br />Transfers Out
<br />920-4-6210-4721 Transfer-General Fund 38,000.00 0.00 38,000.00 100.00 0.00
<br /> TOTAL Transfers Out 38,000.00 0.00 38,000.00 100.00 0.00
<br />___________________________________________________________________________________________________________________
<br /> TOTAL Economic Development 332,600.00 21,695.68 227,626.70 68.44 104,973.30
<br />___________________________________________________________________________________________________________________
<br /> TOTAL Economic Development 332,600.00 21,695.68 227,626.70 68.44 104,973.30
<br />___________________________________________________________________________________________________________________
<br />TOTAL EXPENDITURES 332,600.00 21,695.68 227,626.70 68.44 104,973.30
<br /> ============= ============= ============= ======= =============
<br />REVENUES OVER/(UNDER) EXPENDITURES 0.00 ( 20,364.43)( 39,517.11) 39,517.11
|