|
3-03-2011 11:47 AM CITY OF ELK RIVER PAGE: 3
<br />REVENUE & EXPENSE REPORT (UNAUDITED)
<br />AS OF: JANUARY 31ST, 2011
<br />910-HRA
<br />Economic Development
<br />Housing & Redevelopment
<br />DEPARTMENTAL EXPENDITURES
<br />08.330 OF YEAR COMP.
<br />CURRENT CURRENT YEAR TO DATE % OF BUDGET
<br />BUDGET PERIOD ACTUAL BUDGET BALANCE
<br />Personal Services
<br />910-4-6100-4101 Regular Pay
<br />910-4-6100-4104 PERA
<br />910-4-6100-4105 FICA
<br />910-4-6100-4107 Medicare
<br />910-4-6100-4108 Insurance
<br />910-4-6100-4109 Workers Comp
<br />TOTAL Personal Services
<br />Supplies
<br />Other Services & Charges
<br />910-4-6100-4304 Legal Fees
<br />910-4-6100-4319 Other Professional Services
<br />910-4-6100-4349 Advertising/Marketing
<br />910-4-6100-4359 Publishing
<br />910-4-6100-4361 Insurance
<br />910-4-6100-4389 Otilities
<br />910-4-6100-4401 Bldg Repair/Maint Services
<br />910-4-6100-4433 Dues & Subscriptions
<br />TOTAL Other Services & Charges
<br />Capital Outlay
<br />Debt Service
<br />Transfers Out
<br />910-4-6100-4721 Transfer-General Fund
<br />910-4-6100-4735 Transfer-EDA
<br />TOTAL Transfers Out
<br />53,250.00 ( 2,106.16)( 2,106.16) 3.96- 55,356.16
<br />3,850.00 0.00 0.00 0.00 3,850.00
<br />3,300.00 0.00 0.00 0.00 3,300.00
<br />800.00 0.00 0.00 0.00 800.00
<br />4,650.00 0.00 0.00 0.00 4,650.00
<br />300.00 0.00 0.00 0.00 300.00
<br />66,150.00 ( 2,106.16)( 2,106.16) 3.18- 68,256.16
<br />10,000.00 0.00 0.00 0.00 10,000.00
<br />65,000.00 0.00 0.00 0.00 65,000.00
<br />2,500.00 0.00 0.00 0.00 2,500.00
<br />16,000.00 0.00 0.00 0.00 16,000.00
<br />3,200.00 ( 112.00)( 112.00) 3.50- 3,312.00
<br />1,000.00 0.00 0.00 0.00 1,000.00
<br />5,000.00 0.00 0.00 0.00 5,000.00
<br />250.00 0.00 0.00 0.00 250.00
<br />102,950.00 ( 112.00)( 112.00) 0.11- 103,062.00
<br />15,000.00 0.00 0.00 0.00 15,000.00
<br />3,500.00 0.00 0.00 0.00 3,500.00
<br />18,500.00 0.00 0.00 0.00 18,500.00
<br />I TOTAL Housing & Redevelopment
<br />187,600.00 ( 2,218.16)( 2,218.16) 1.18- 189,818.16
<br />TOTAL Economic Development
<br />TOTAL EXPENDITURES
<br />REVENUES OVER/(UNDER) EXPENDITURES
<br />187,600.00 ( 2,218.16)( 2,218.16) 1.18- 189,818.16
<br />187,600.00 (
<br />------------- -- 2,218.16)(
<br />----------- -- 2,218.16)
<br />----------- - 1.18- 189,818.16
<br />------ -------------
<br />116,950.00 2,677.39 2,677.39 114,272.61
<br />
|