|
<br />11-01-2018 01:14 PM CITY OF ELK RIVER PAGE: 3
<br /> REVENUE & EXPENSE REPORT (UNAUDITED)
<br /> AS OF: OCTOBER 31ST, 2018
<br />910-HRA
<br />Economic Development 83.33% OF YEAR COMP.
<br />Housing & Redevelopment
<br /> CURRENT CURRENT YEAR TO DATE % OF BUDGET
<br />DEPARTMENTAL EXPENDITURES BUDGET PERIOD ACTUAL BUDGET BALANCE
<br />___________________________________________________________________________________________________________________
<br />
<br />Personal Services
<br />910-4-6100-4101 Regular Pay 63,250.00 5,050.63 40,077.42 63.36 23,172.58
<br />910-4-6100-4104 PERA 4,750.00 378.80 3,005.82 63.28 1,744.18
<br />910-4-6100-4105 FICA 3,900.00 313.14 2,486.32 63.75 1,413.68
<br />910-4-6100-4107 Medicare 900.00 73.23 581.47 64.61 318.53
<br />910-4-6100-4108 Insurance 8,400.00 857.60 6,860.80 81.68 1,539.20
<br />910-4-6100-4109 Workers Comp 300.00 76.25 314.75 104.92 ( 14.75)
<br /> TOTAL Personal Services 81,500.00 6,749.65 53,326.58 65.43 28,173.42
<br />Supplies _____________ _____________ _____________ _______ _____________
<br />Other Services & Charges
<br />910-4-6100-4304 Legal Fees 3,000.00 0.00 3,240.00 108.00 ( 240.00)
<br />910-4-6100-4319 Other Professional Services 10,050.00 12,900.00 23,016.00 229.01 ( 12,966.00)
<br />910-4-6100-4322 Postage 500.00 0.00 19.78 3.96 480.22
<br />910-4-6100-4331 Travel, Conferences & Schools 1,000.00 0.00 595.76 59.58 404.24
<br />910-4-6100-4349 Advertising/Marketing 13,900.00 0.00 8,485.00 61.04 5,415.00
<br />910-4-6100-4359 Publishing 150.00 0.00 637.00 424.67 ( 487.00)
<br />910-4-6100-4361 Insurance 1,200.00 818.00 924.00 77.00 276.00
<br />910-4-6100-4389 Utilities 600.00 15.76 87.00 14.50 513.00
<br />910-4-6100-4401 Bldg Repair/Maint Services 1,900.00 1,140.00 2,235.00 117.63 ( 335.00)
<br />910-4-6100-4409 Contractual Services 75,000.00 0.00 7,925.00 10.57 67,075.00
<br />910-4-6100-4433 Dues & Subscriptions 250.00 0.00 236.50 94.60 13.50
<br />910-4-6100-4437 Taxes 0.00 1,470.00 4,812.00 0.00 ( 4,812.00)
<br />910-4-6100-4440 Miscellaneous 0.00 0.00 82,886.00 0.00 ( 82,886.00)
<br /> TOTAL Other Services & Charges 107,550.00 16,343.76 135,099.04 125.62 ( 27,549.04)
<br />Capital Outlay
<br />910-4-6100-4510 Land 80,600.00 0.00 403,010.67 500.01 ( 322,410.67)
<br /> TOTAL Capital Outlay 80,600.00 0.00 403,010.67 500.01 ( 322,410.67)
<br />Debt Service _____________ _____________ _____________ _______ _____________
<br />Transfers Out
<br />910-4-6100-4721 Transfer-General Fund 30,000.00 0.00 30,000.00 100.00 0.00
<br />910-4-6100-4735 Transfer-EDA 3,500.00 0.00 3,500.00 100.00 0.00
<br /> TOTAL Transfers Out 33,500.00 0.00 33,500.00 100.00 0.00
<br />___________________________________________________________________________________________________________________
<br /> TOTAL Housing & Redevelopment 303,150.00 23,093.41 624,936.29 206.15 ( 321,786.29)
<br />___________________________________________________________________________________________________________________
<br /> TOTAL Economic Development 303,150.00 23,093.41 624,936.29 206.15 ( 321,786.29)
<br />___________________________________________________________________________________________________________________
<br />TOTAL EXPENDITURES 303,150.00 23,093.41 624,936.29 206.15 ( 321,786.29)
<br /> ============= ============= ============= ======= =============
<br />REVENUES OVER/(UNDER) EXPENDITURES 0.00 ( 22,569.36)( 463,881.00) 463,881.00
<br />
|