|
<br />12-15-2022 10:32 AM CITY OF ELK RIVER PAGE: 3
<br /> REVENUE & EXPENSE REPORT (UNAUDITED)
<br /> AS OF: NOVEMBER 30TH, 2022
<br />920-EDA
<br />Economic Development 91.67% 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 113,100.00 8,292.05 72,567.81 64.16 40,532.19
<br />920-4-6210-4103 Part-time Pay 12,600.00 1,050.00 10,500.00 83.33 2,100.00
<br />920-4-6210-4104 PERA 8,650.00 636.90 5,115.38 59.14 3,534.62
<br />920-4-6210-4105 FICA 7,700.00 555.29 4,920.46 63.90 2,779.54
<br />920-4-6210-4107 Medicare 1,800.00 134.19 1,194.24 66.35 605.76
<br />920-4-6210-4108 Insurance 18,500.00 1,876.20 13,950.60 75.41 4,549.40
<br />920-4-6210-4109 Workers Comp 500.00 0.00 516.00 103.20 ( 16.00)
<br /> TOTAL Personal Services 162,850.00 12,544.63 108,764.49 66.79 54,085.51
<br />Supplies
<br />920-4-6210-4201 Office Supplies 3,500.00 106.27 7,218.79 206.25 ( 3,718.79)
<br />920-4-6210-4212 Fuels & Lubes 50.00 0.00 48.11 96.22 1.89
<br /> TOTAL Supplies 3,550.00 106.27 7,266.90 204.70 ( 3,716.90)
<br />Services & Charges
<br />920-4-6210-4304 Legal Fees 8,000.00 130.00 6,663.50 83.29 1,336.50
<br />920-4-6210-4319 Professional Services 10,000.00 0.00 0.00 0.00 10,000.00
<br />920-4-6210-4321 Telephone 1,000.00 0.00 12.47 1.25 987.53
<br />920-4-6210-4322 Postage 500.00 0.00 9.71 1.94 490.29
<br />920-4-6210-4331 Travel, Conferences & Schools 14,800.00 1,241.87 3,627.11 24.51 11,172.89
<br />920-4-6210-4349 Advertising/Marketing 74,850.00 2,832.90 26,476.96 35.37 48,373.04
<br />920-4-6210-4359 Publishing 250.00 0.00 225.03 90.01 24.97
<br />920-4-6210-4361 Insurance 200.00 0.00 164.00 82.00 36.00
<br />920-4-6210-4433 Dues & Subscriptions 4,650.00 199.59 12,493.83 268.68 ( 7,843.83)
<br />920-4-6210-4440 Miscellaneous 48,000.00 14.98 5,620.48 11.71 42,379.52
<br /> TOTAL Services & Charges 162,250.00 4,419.34 55,293.09 34.08 106,956.91
<br />Capital Outlay _____________ _____________ _____________ _______ _____________
<br />Transfers Out
<br />920-4-6210-4721 Transfer-General Fund 43,000.00 0.00 43,000.00 100.00 0.00
<br /> TOTAL Transfers Out 43,000.00 0.00 43,000.00 100.00 0.00
<br />___________________________________________________________________________________________________________________
<br /> TOTAL Economic Development 371,650.00 17,070.24 214,324.48 57.67 157,325.52
<br />___________________________________________________________________________________________________________________
<br /> TOTAL Economic Development 371,650.00 17,070.24 214,324.48 57.67 157,325.52
<br />___________________________________________________________________________________________________________________
<br />TOTAL EXPENDITURES 371,650.00 17,070.24 214,324.48 57.67 157,325.52
<br /> ============= ============= ============= ======= =============
<br />REVENUES OVER/(UNDER) EXPENDITURES 0.00 153,734.14 155,272.89 ( 155,272.89)
|