|
<br />11-14-2023 09:25 AM CITY OF ELK RIVER PAGE: 3
<br /> REVENUE & EXPENSE REPORT (UNAUDITED)
<br /> AS OF: OCTOBER 31ST, 2023
<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 113,350.00 13,634.17 84,165.87 74.25 29,184.13
<br />920-4-6210-4103 Part-time Pay 12,600.00 1,050.00 9,450.00 75.00 3,150.00
<br />920-4-6210-4104 PERA 8,700.00 1,030.06 6,379.99 73.33 2,320.01
<br />920-4-6210-4105 FICA 7,700.00 885.28 5,620.85 73.00 2,079.15
<br />920-4-6210-4107 Medicare 1,850.00 209.22 1,334.14 72.12 515.86
<br />920-4-6210-4108 Insurance 24,300.00 1,932.60 17,393.40 71.58 6,906.60
<br />920-4-6210-4109 Workers Comp 500.00 147.00 473.00 94.60 27.00
<br /> TOTAL Personal Services 169,000.00 18,888.33 124,817.25 73.86 44,182.75
<br />Supplies
<br />920-4-6210-4201 Office Supplies 3,800.00 210.17 598.73 15.76 3,201.27
<br />920-4-6210-4212 Fuels & Lubes 50.00 0.00 0.00 0.00 50.00
<br /> TOTAL Supplies 3,850.00 210.17 598.73 15.55 3,251.27
<br />Services & Charges
<br />920-4-6210-4304 Legal Fees 9,500.00 78.00 8,151.50 85.81 1,348.50
<br />920-4-6210-4319 Professional Services 6,000.00 0.00 0.00 0.00 6,000.00
<br />920-4-6210-4321 Telephone 1,000.00 0.00 0.00 0.00 1,000.00
<br />920-4-6210-4322 Postage 500.00 19.90 36.24 7.25 463.76
<br />920-4-6210-4331 Travel, Conferences & Schools 10,000.00 140.00 5,795.63 57.96 4,204.37
<br />920-4-6210-4349 Advertising/Marketing 72,100.00 1,650.00 28,843.92 40.01 43,256.08
<br />920-4-6210-4359 Publishing 350.00 0.00 275.20 78.63 74.80
<br />920-4-6210-4361 Insurance 250.00 0.00 92.62 37.05 157.38
<br />920-4-6210-4404 Software Services 9,350.00 0.00 11,422.91 122.17 ( 2,072.91)
<br />920-4-6210-4433 Dues & Subscriptions 5,100.00 249.08 3,629.08 71.16 1,470.92
<br />920-4-6210-4440 Miscellaneous 73,000.00 0.00 3,442.33 4.72 69,557.67
<br /> TOTAL Services & Charges 187,150.00 2,136.98 61,689.43 32.96 125,460.57
<br />Capital Outlay _____________ _____________ _____________ _______ _____________
<br />Transfers Out
<br />920-4-6210-4721 Transfer-General Fund 45,000.00 0.00 45,000.00 100.00 0.00
<br /> TOTAL Transfers Out 45,000.00 0.00 45,000.00 100.00 0.00
<br />___________________________________________________________________________________________________________________
<br /> TOTAL Economic Development 405,000.00 21,235.48 232,105.41 57.31 172,894.59
<br />___________________________________________________________________________________________________________________
<br /> TOTAL Economic Development 405,000.00 21,235.48 232,105.41 57.31 172,894.59
<br />___________________________________________________________________________________________________________________
<br />TOTAL EXPENDITURES 405,000.00 21,235.48 232,105.41 57.31 172,894.59
<br /> ============= ============= ============= ======= =============
<br />REVENUES OVER/(UNDER) EXPENDITURES 0.00 ( 15,488.59) 18,771.18 ( 18,771.18)
|