|
REVENUEIEXPENDITURE REPORT
<br />MARCH 2007 Page: 3
<br />41412007
<br />CITY OF ELK RIVER 11:56 am
<br />For the Period: 11112007 to 313112007 Ori final Bud. Amended Bud. YTD Actual CURR MTH Encumb. YTD UnencBal % Bud
<br />Fund: 920 -EDA
<br />R• ves
<br />Sept: 000.000
<br />Acct Class: 3100 General property taxes
<br />3111 Current Ad Valorem Taxes 340,100.00 340,100.00 0.00 0.00 0.00 340,100.00 0.0
<br />General property taxes 340,100.00 340,100.00 0.00 0.00 0.00 340,100.00 0.0
<br />Acct Class: 3620 Other revenue
<br />3621 Interest Income 3,300.00 3,300.00 4,731.42 1,651.44 0.00 -1,431.42 143.4
<br />Other revenue 3,300.00 3,300.00 4,731.42 1,651.44 0.00 -1,431.42 143.4
<br />Acct Class: 3920 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: 000.000 346,900.00 346,900.00 4,731.42 1,651.44 0.00 342,168.58 1.4
<br />Revenues 346,900.00 346,900.00 4,731.42 1,651.44 0.00 342,168.58 1.4
<br />Expenditures
<br />Dept: 620.621 ECONOMIC DEVELOPMENT
<br />Acct Class: 4100 Personal services
<br />4101 Regular Pay 78,900.00 78,900.00 0.00 0.00 0.00 78,900.00 0,0
<br />4103 Part-time Pay 12,600.00 12,600.00 0.00 0.00 0.00 12,600.00 0.0
<br />4104 PERA 5,400.00 5,400.00 0.00 0.00 0.00 5,400.00 0.0
<br />4105 FICA 5,650.00 5,650.00 0.00 0.00 0.00 5,650.00 0.0
<br />4107 Medicare 1,300.00 1,300.00 0.00 0,00 0.00 1,300.00 0.0
<br />41081nsurance 8,350.00 8,350.00 0.00 0.00 0.00 8,350.00 0.0
<br />4109 Workers Comp 250.00 250.00 0.00 0.00 0.00 250.00 0.0
<br />Personal services 112,450.00 112,450.00 0.00 0.00 0.00 112,450.00 0.0
<br />Acct Class: 4200 Supplies
<br />4201 Office Supplies 3,000.00 3,000.00 101,91 0.00 0.00 2,898.09 3.4
<br />4212 Fuels & Lubs 150.00 150.00 37.04 0.00 0.00 112.96 24.7
<br />Supplies 3,150.00 3,150.00 138.95 0.00 0.00 3,011.05 4.4
<br />Acct Class: 4300 Other services & charges
<br />4303 Engineering Fees 5,000.00 5,000.00 0.00 0.00 0.00 5,000.00 0.0
<br />4304 Legal Fees 10,000.00 10,000.00 0.00 0.00 0.00 10,000.00 0.0
<br />4319 Other Professional Services 18,000.00 18,000.00 0.00 0.00 0.00 18,000.00 0.0
<br />4321 Telephone 200.00 200,00 0.00 0.00 0.00 200.00 0.0
<br />4322 Postage 1,000.00 1,000.00 208.25 208.25 0.00 791.75 20.8
<br />4331 Travel, Conferences & Schools 4,700.00 4,700.00 510.48 0.00 0.00 4,189.52 10.9
<br />4349 AdvertisinglMarketing 50,600.00 50,600.00 0.00 0.00 0.00 50,600.00 0.0
<br />4359 Publishing 500.00 500.00 0.00 0.00 0.00 500.00 0.0
<br />4361 Insurance 500.00 500.00 0.00 0.00 0.00 500.00 0.0
<br />4433 Dues & Subscriptions 1,100.00 1,100.00 654.00 144.00 0.00 446.00 59.5
<br />4440 Miscellaneous 8,500.00 8,500.00 0.00 0.00 0.00 8,500.00 0.0
<br />Other services & charges 100,100.00 100,100.00 1,372.73 352.25 0.00 98,727.27 1.4
<br />Acct Class: 4700 Transfers out
<br />4721 Transfer-General Fund 17,000.00 17,000.00 0.00 0.00 0.00 17,000.00 0.0
<br />Transfers out 17,000.00 17,000.00 0.00 0.00 0.00 17,000.00 0.0
<br />ECONOMIC DEVELOPMENT 232,700.00 232,700.00 1,511.68 352.25 0.00 231,188.32 0.6
<br />E ''tures 232,700.00 232,700.00 1,511.68 352.25 0.00 231,188.32 0.6
<br />Net Effect for EDA 114,200.00 114,200.00 3,219.74 1,299.19 0.00 110,980.26 2.8
<br />Change in Fund Balance: 3,219.74
<br />
|