|
<br /> 7-30-2019 02:17 PM CITY OF ELK RIVER PAGE: 3
<br /> REVENUE & EXPENSE REPORT (UNAUDITED)
<br /> AS OF: JULY 31ST, 2019
<br />910-HRA
<br />Economic Development 58.33% 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 67,900.00 7,734.89 25,782.99 37.97 42,117.01
<br />910-4-6100-4104 PERA 5,100.00 580.12 1,933.74 37.92 3,166.26
<br />910-4-6100-4105 FICA 4,200.00 479.56 1,606.32 38.25 2,593.68
<br />910-4-6100-4107 Medicare 1,000.00 112.16 375.67 37.57 624.33
<br />910-4-6100-4108 Insurance 10,800.00 886.40 4,432.00 41.04 6,368.00
<br />910-4-6100-4109 Workers Comp 350.00 76.25 228.75 65.36 121.25
<br /> TOTAL Personal Services 89,350.00 9,869.38 34,359.47 38.45 54,990.53
<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 3,200.00 640.00 1,200.00 37.50 2,000.00
<br />910-4-6100-4409 Contractual Services 50,000.00 0.00 2,260.00 4.52 47,740.00
<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 195,100.00 640.00 16,669.70 8.54 178,430.30
<br />Capital Outlay _____________ _____________ _____________ _______ _____________
<br />Debt Servic e _____________ _____________ _____________ _______ _____________
<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 10,509.38 51,029.17 15.73 273,420.83
<br />___________________________________________________________________________________________________________________
<br /> TOTAL Economic Development 324,450.00 10,509.38 51,029.17 15.73 273,420.83
<br />___________________________________________________________________________________________________________________
<br />TOTAL EXPENDITURES 324,450.00 10,509.38 51,029.17 15.73 273,420.83
<br /> ============= ============= ============= ======= =============
<br />REVENUES OVER/(UNDER) EXPENDITURES 0.00 151,116.34 115,716.49 ( 115,716.49)
|