|
6-25-2019 08:52 AM CITY OF ELK RIVER PAGE: 3
<br /> REVENUE & EXPENSE REPORT (UNAUDITED)
<br /> AS OF: JUNE 30TH, 2019
<br />910-HRA
<br />Economic Development 50.00% OF YEAR COMP.
<br />Housing & Redevelopment
<br /> CURRENT CURRENT YEAR TO DATE % OF BUDGET
<br />DEPARTMENTAL EXPENDITURES BUDGET PERIOD ACTUAL BUDGET BALANCE
<br />___________________________________________________________________________________________________________________
<br />Personal Services
<br />910-4-6100-4101 Regular Pay 67,900.00 5,156.60 18,048.10 26.58 49,851.90
<br />910-4-6100-4104 PERA 5,100.00 386.75 1,353.62 26.54 3,746.38
<br />910-4-6100-4105 FICA 4,200.00 319.71 1,126.76 26.83 3,073.24
<br />910-4-6100-4107 Medicare 1,000.00 74.77 263.51 26.35 736.49
<br />910-4-6100-4108 Insurance 10,800.00 886.40 3,545.60 32.83 7,254.40
<br />910-4-6100-4109 Workers Comp 350.00 0.00 152.50 43.57 197.50
<br /> TOTAL Personal Services 89,350.00 6,824.23 24,490.09 27.41 64,859.91
<br />Supplies
<br />910-4-6100-4219 Operating Supplies 5,000.00 0.00 0.00 0.00 5,000.00
<br /> TOTAL Supplies 5,000.00 0.00 0.00 0.00 5,000.00
<br />Other Services & Charges
<br />910-4-6100-4304 Legal Fees 5,000.00 0.00 1,390.00 27.80 3,610.00
<br />910-4-6100-4319 Other Professional Services 10,000.00 0.00 0.00 0.00 10,000.00
<br />910-4-6100-4322 Postage 250.00 0.00 7.20 2.88 242.80
<br />910-4-6100-4331 Travel, Conferences & Schools 500.00 0.00 0.00 0.00 500.00
<br />910-4-6100-4349 Advertising/Marketing 13,900.00 0.00 5,700.00 41.01 8,200.00
<br />910-4-6100-4359 Publishing 150.00 0.00 312.00 208.00 ( 162.00)
<br />910-4-6100-4361 Insurance 1,200.00 0.00 818.00 68.17 382.00
<br />910-4-6100-4389 Utilities 600.00 0.00 0.00 0.00 600.00
<br />910-4-6100-4401 Bldg Repair/Maint Services 3,200.00 0.00 560.00 17.50 2,640.00
<br />910-4-6100-4409 Contractual Services 50,000.00 0.00 2,179.00 4.36 47,821.00
<br />910-4-6100-4433 Dues & Subscriptions 250.00 0.00 236.50 94.60 13.50
<br />910-4-6100-4437 Taxes 7,000.00 0.00 4,746.00 67.80 2,254.00
<br />910-4-6100-4440 Miscellaneous 103,050.00 0.00 0.00 0.00 103,050.00
<br /> TOTAL Other Services & Charges 195,100.00 0.00 15,948.70 8.17 179,151.30
<br />Capital Outlay _____________ _____________ _____________ _______ _____________
<br />Debt Service _____________ _____________ _____________ _______ _____________
<br />Transfers Out
<br />910-4-6100-4721 Transfer-General Fund 31,500.00 0.00 0.00 0.00 31,500.00
<br />910-4-6100-4735 Transfer-EDA 3,500.00 0.00 0.00 0.00 3,500.00
<br /> TOTAL Transfers Out 35,000.00 0.00 0.00 0.00 35,000.00
<br />___________________________________________________________________________________________________________________
<br /> TOTAL Housing & Redevelopment 324,450.00 6,824.23 40,438.79 12.46 284,011.21
<br />___________________________________________________________________________________________________________________
<br /> TOTAL Economic Development 324,450.00 6,824.23 40,438.79 12.46 284,011.21
<br />___________________________________________________________________________________________________________________
<br />TOTAL EXPENDITURES 324,450.00 6,824.23 40,438.79 12.46 284,011.21
<br /> ============= ============= ============= ======= =============
<br />REVENUES OVER/(UNDER) EXPENDITURES 0.00 ( 6,824.23)( 36,242.63) 36,242.63
<br />
|