|
<br /> 6-03-2022 07:47 AM CITY OF ELK RIVER PAGE: 3
<br /> REVENUE & EXPENSE REPORT (UNAUDITED)
<br /> AS OF: MAY 31ST, 2022
<br />910-HRA
<br />Economic Development 41.67% 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 75,400.00 0.00 8,847.94 11.73 66,552.06
<br />910-4-6100-4104 PERA 5,650.00 0.00 663.59 11.74 4,986.41
<br />910-4-6100-4105 FICA 4,700.00 0.00 549.55 11.69 4,150.45
<br />910-4-6100-4107 Medicare 1,100.00 0.00 128.52 11.68 971.48
<br />910-4-6100-4108 Insurance 12,300.00 0.00 2,148.60 17.47 10,151.40
<br />910-4-6100-4109 Workers Comp 350.00 0.00 176.00 50.29 174.00
<br /> TOTAL Personal Services 99,500.00 0.00 12,514.20 12.58 86,985.80
<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 />Services & Charges
<br />910-4-6100-4304 Legal Fees 6,000.00 53.75 53.75 0.90 5,946.25
<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 10,400.00 313.88 7,213.88 69.36 3,186.12
<br />910-4-6100-4359 Publishing 300.00 0.00 80.00 26.67 220.00
<br />910-4-6100-4401 Bldg Repair/Maint Services 2,000.00 0.00 0.00 0.00 2,000.00
<br />910-4-6100-4409 Contractual Services 30,800.00 36.00 144.00 0.47 30,656.00
<br />910-4-6100-4433 Dues & Subscriptions 300.00 0.00 0.00 0.00 300.00
<br />910-4-6100-4440 Miscellaneous 145,000.00 0.00 0.00 0.00 145,000.00
<br /> TOTAL Services & Charges 195,100.00 403.63 7,491.63 3.84 187,608.37
<br />Capital Outlay _____________ _____________ _____________ _______ _____________
<br />Debt Service _____________ _____________ _____________ _______ _____________
<br />Transfers Out
<br />910-4-6100-4721 Transfer-General Fund 35,000.00 0.00 0.00 0.00 35,000.00
<br />910-4-6100-4735 Transfer-EDA 3,500.00 0.00 0.00 0.00 3,500.00
<br /> TOTAL Transfers Out 38,500.00 0.00 0.00 0.00 38,500.00
<br />___________________________________________________________________________________________________________________
<br /> TOTAL Housing & Redevelopment 338,100.00 403.63 20,005.83 5.92 318,094.17
<br />___________________________________________________________________________________________________________________
<br /> TOTAL Economic Development 338,100.00 403.63 20,005.83 5.92 318,094.17
<br />___________________________________________________________________________________________________________________
<br />TOTAL EXPENDITURES 338,100.00 403.63 20,005.83 5.92 318,094.17
<br /> ============= ============= ============= ======= =============
<br />REVENUES OVER/(UNDER) EXPENDITURES 0.00 ( 198.71)( 18,629.80) 18,629.80
|