|
<br /> 2-24-2021 09:21 AM CITY OF ELK RIVER PAGE: 3
<br /> REVENUE & EXPENSE REPORT (UNAUDITED)
<br /> AS OF: FEBRUARY 28TH, 2021
<br />910-HRA
<br />Economic Development 16.67% 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 74,950.00 2,238.48 1,231.16 1.64 73,718.84
<br />910-4-6100-4104 PERA 4,650.00 167.89 92.34 1.99 4,557.66
<br />910-4-6100-4105 FICA 4,650.00 138.79 77.00 1.66 4,573.00
<br />910-4-6100-4107 Medicare 1,100.00 32.46 18.01 1.64 1,081.99
<br />910-4-6100-4108 Insurance 11,750.00 269.00 269.00 2.29 11,481.00
<br />910-4-6100-4109 Workers Comp 350.00 0.00 0.00 0.00 350.00
<br /> TOTAL Personal Services 97,450.00 2,846.62 1,687.51 1.73 95,762.49
<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 6,000.00 0.00 0.00 0.00 6,000.00
<br />910-4-6100-4322 Postage 100.00 0.00 0.00 0.00 100.00
<br />910-4-6100-4331 Travel, Conferences & Schools 200.00 0.00 0.00 0.00 200.00
<br />910-4-6100-4349 Advertising/Marketing 11,200.00 6,900.00 6,900.00 61.61 4,300.00
<br />910-4-6100-4359 Publishing 300.00 72.00 72.00 24.00 228.00
<br />910-4-6100-4401 Bldg Repair/Maint Services 4,000.00 0.00 0.00 0.00 4,000.00
<br />910-4-6100-4409 Contractual Services 157,000.00 66.00 132.00 0.08 156,868.00
<br />910-4-6100-4433 Dues & Subscriptions 300.00 0.00 246.50 82.17 53.50
<br />910-4-6100-4440 Miscellaneous 145,500.00 0.00 0.00 0.00 145,500.00
<br /> TOTAL Other Services & Charges 324,600.00 7,038.00 7,350.50 2.26 317,249.50
<br />Capital Outlay _____________ _____________ _____________ _______ _____________
<br />Debt Servic e _____________ _____________ _____________ _______ _____________
<br />Transfers Out
<br />910-4-6100-4721 Transfer-General Fund 41,900.00 0.00 0.00 0.00 41,900.00
<br />910-4-6100-4735 Transfer-EDA 3,500.00 0.00 0.00 0.00 3,500.00
<br /> TOTAL Transfers Out 45,400.00 0.00 0.00 0.00 45,400.00
<br />___________________________________________________________________________________________________________________
<br /> TOTAL Housing & Redevelopment 472,450.00 9,884.62 9,038.01 1.91 463,411.99
<br />___________________________________________________________________________________________________________________
<br /> TOTAL Economic Development 472,450.00 9,884.62 9,038.01 1.91 463,411.99
<br />___________________________________________________________________________________________________________________
<br />TOTAL EXPENDITURES 472,450.00 9,884.62 9,038.01 1.91 463,411.99
<br /> ============= ============= ============= ======= =============
<br />REVENUES OVER/(UNDER) EXPENDITURES ( 145,500.00)( 9,423.29)( 7,994.43) ( 137,505.57)
|