05-13-08 - Laserfiche WebLink

Home Browse Search

City of Arden Hills 0 2008 Budget Function: Economic Development Department: EDA General Fund Account Proposed Actual Balance YTD No. Activity FY 2008 YTD 3/31/08 Available %of Budget Personal Services 701-47300-41010 Regular Salaries - - 701-47300-41110 Unused PTO - - 701-47300-41130 Employer Savings Match - - 701-47300-41210 PERA Employer Expense - - 701-47300-41220 FICA Expense - 701-47300-41300 Insurance Expense - - 701-47300-41310 Life Insurance/STD/LTD - - 701-47300-41410 Paid Unemployment Benefits - - 701-47300-41510 Workers Comp Ins Premiums - - Total Personal Services - - - - Materials and Supplies 701-47300-42010 Supplies/Accessories 6,000 15 5,985 0.25% 701-47300-42030 Printed Forms - - 701-47300-42245 Maintenance Materials - Total Materials and Supplies 6,000 15 5,985 0.25% Other Services and Charges 701-47300-43030 Engineering Fees - - 701-47300-43040 Legal Fees - - 701-47300-43090 Financial Consulting Fees - - 701-47300-43100 Other Professional Service - - 701-47300-43210 Telephone/Cell Phone Charges - - 701-47300-43220 Postage 500 500 0.00% 0 701-47300-43310 Mileage Reimbursement 200 200 0.00% 01-47300-43430 Other Advertising 2,000 2,000 0.00% 701-47300-43510 Legal Notice/Advertising - - 701-47300-44040 Maint of Vehicles and Equip - - 701-47300-44325 Training/Subsistence 500 36 464 7.21% 701-47300-44330 Dues/Licenses - - 701-47300-44335 Public Official Training 3,000 3,000 0.00% 701-47300-44390 Miscellaneous Other - - 701-47300-44410 Bus Retention and Expansion 5,000 5,000 0.00% 701-47300-44601 State Grant Pass Thru - - 701-47300-44901 Misc Community Projects - - Other Services and Charges 11,200 36 11,164 0.32% Total Operating Expenses 17,200 51 17,149 0.30% Capital Outlay 701-47300-45600 Equipment - - 701-47300-45300 lmpr Other than Buildings 11,000 11,000 0.00% 701-47300-45700 Office Equip&Furnishings - - Total Capital 11,000 - 11,000 0.00% Department Total $ 28,200 $ 51 $ 28,149 0.18% Funding Source: EDA General Fund • 34