|
REVENUE/EXPENDITURE REPORT
<br /> NOVEMBER 2004 Page: 2
<br /> Item a # 3.7. 12/1/2004
<br /> CITY OF ELK RIVER 11:27 am
<br /> For the Period: 1/1/2004 to 11/30/2004 Original Bud. Amended Bud. YTD Actual CURR MTH Encumb.YTD UnencBal %Bud
<br /> Fund: 920-EDA
<br /> OHues
<br /> Dept 000.000
<br /> Acct Class: 3100 General property taxes
<br /> 3111 Current Ad Valorem Taxes 230,350.00 230,350.00 111,768.63 0.00 0.00 118,581.37 48.5
<br /> General property taxes 230,350.00 230,350.00 111,768.63 0.00 0.00 118,581.37 48.5
<br /> Acct Class: 3300 Intergovernmental revenue
<br /> 3322 MV Credit 0.00 0.00 5,231.28 0.00 0.00 -5,231.28 0.0
<br /> Intergovernmental revenue 0.00 0.00 5,231.28 0.00 0.00 -5,231.28 0.0
<br /> Acct Class: 3620 Other revenue
<br /> 3621 Interest Income 2,000.00 2,000.00 2,228.53 215.44 0.00 -228.53 111.4
<br /> Other revenue 2,000.00 2,000.00 2,228.53 215.44 0.00 -228.53 111.4
<br /> Acct Class: 3920 Transfers in
<br /> 3949 Transfer-HRA 3,500.00 3,500.00 3,500.00 0.00 0.00 0.00 100.0
<br /> Transfers in 3,500.00 3,500.00 3,500.00 0.00 0.00 0.00 100.0
<br /> Dept: 000.000 235,850.00 235,850.00 122,728.44 215.44 0.00 113,121.56 52.0
<br /> Dept 620.623 BUSINESS INCUBATOR
<br /> Acct Class: 3620 Other revenue
<br /> 3629 Miscellaneous Revenue 15,000.00 15,000.00 15,464.00 0.00 0.00 -464.00 103.1
<br /> Other revenue 15,000.00 15,000.00 15,464.00 0.00 0.00 -464.00 103.1
<br /> Acct Class: 3920 Transfers in
<br /> 3921 Transfers 16,300.00 16,300.00 0.00 0.00 0.00 16,300.00 0.0
<br /> Transfers in 16,300.00 16,300.00 0.00 0.00 0.00 16,300.00 0.0
<br /> 111,
<br /> BUSINESS INCUBATOR 31,300.00 31,300.00 15,464.00 0.00 0.00 15,836.00 49.4
<br /> Revenues 267,150.00 267,150.00 138,192.44 215.44 0.00 128,957.56 51.7
<br /> Expenditures
<br /> Dept 620.621 ECONOMIC DEVELOPMENT
<br /> Acct Class: 4100 Personal services
<br /> 4101 Regular Pay 62,050.00 62,050.00 39,095.05 0.00 0.00 22,954.95 63.0
<br /> 4103 Part-time Pay 12,600.00 12,600.00 8,164.58 0.00 0.00 4,435.42 64.8
<br /> 4104 PERA 3,800.00 3,800.00 2,364.41 0.00 0.00 1,435.59 62.2
<br /> 4105 FICA 4,600.00 4,600.00 2,901.23 0.00 0.00 1,698.77 63.1
<br /> 4107 Medicare 1,100.00 1,100.00 678.37 0.00 0.00 421.63 61.7
<br /> 4108 Insurance 6,900.00 6,900.00 4,656.05 0.00 0.00 2,243.95 67.5
<br /> 4109 Workers Comp 200.00 200.00 259.75 54.25 0.00 -59.75 129.9
<br /> Personal services 91,250.00 91,250.00 58,119.44 54.25 0.00 33,130.56 63.7
<br /> Acct Class: 4200 Supplies
<br /> 4201 Office Supplies 3,450.00 3,450.00 4,040.89 109.62 0.00 -590.89 117.1
<br /> 4212 Fuels&Lubs 150.00 150.00 118.17 0.00 0.00 31.83 78.8
<br /> Supplies 3,600.00 3,600.00 4,159.06 109.62 0.00 -559.06 115.5
<br /> Acct Class: 4300 Other services&charges
<br /> 4304 Legal Fees 1,750.00 1,750.00 3,316.25 135.00 0.00 -1,566.25 189.5
<br /> 4319 Other Professional Services 10,000.00 10,000.00 4,912.50 -150.00 0.00 5,087.50 49.1
<br /> 4321 Telephone 200.00 200.00 102.24 7.69 0.00 97.76 51.1
<br /> 4322 Postage 1,500.00 1,500.00 1,427.41 0.00 0.00 72.59 95.2
<br /> 4331 Travel,Conferences&Schools 6,000.00 6,000.00 4,877.16 383.39 0.00 1,122.84 81.3
<br /> 0 Advertising/Marketing 53,500.00 53,500.00 17,743.42 41.74 0.00 35,756.58 33.2
<br /> Publishing 1,000.00 1,000.00 951.45 0.00 0.00 48.55 95.1
<br /> 4361 Insurance 500.00 500.00 262.90 0.00 0.00 237.10 52.6
<br /> 4433 Dues&Subscriptions 1,400.00 1,400.00 1,912.50 136.00 0.00 -512.50 136.6
<br /> 4440 Miscellaneous 8,500.00 8,500.00 184.24 54.40 0.00 8,315.76 2.2
<br />
|