|
<br />12-01-2022 08:16 AM CITY OF ELK RIVER PAGE: 3
<br /> REVENUE & EXPENSE REPORT (UNAUDITED)
<br /> AS OF: NOVEMBER 30TH, 2022
<br />910-HRA
<br />Economic Development 91.67% 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 13,820.08 48,378.49 64.16 27,021.51
<br />910-4-6100-4104 PERA 5,650.00 1,036.50 3,628.37 64.22 2,021.63
<br />910-4-6100-4105 FICA 4,700.00 856.85 3,000.46 63.84 1,699.54
<br />910-4-6100-4107 Medicare 1,100.00 200.39 701.71 63.79 398.29
<br />910-4-6100-4108 Insurance 12,300.00 2,501.60 9,300.40 75.61 2,999.60
<br />910-4-6100-4109 Workers Comp 350.00 80.00 344.00 98.29 6.00
<br /> TOTAL Personal Services 99,500.00 18,495.42 65,353.43 65.68 34,146.57
<br />Supplies
<br />910-4-6100-4219 Operating Supplies 5,000.00 27.00 861.30 17.23 4,138.70
<br /> TOTAL Supplies 5,000.00 27.00 861.30 17.23 4,138.70
<br />Services & Charges
<br />910-4-6100-4304 Legal Fees 6,000.00 1,250.00 1,303.75 21.73 4,696.25
<br />910-4-6100-4322 Postage 100.00 0.00 1.57 1.57 98.43
<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 0.00 8,048.88 77.39 2,351.12
<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 2,000.00 400.00 1,970.00 98.50 30.00
<br />910-4-6100-4409 Contractual Services 30,800.00 0.00 25,571.00 83.02 5,229.00
<br />910-4-6100-4433 Dues & Subscriptions 300.00 0.00 7,125.00 2,375.00 ( 6,825.00)
<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 1,650.00 44,100.20 22.60 150,999.80
<br />Capital Outlay
<br />910-4-6100-4510 Land 0.00 1,000.00 1,000.00 0.00 ( 1,000.00)
<br /> TOTAL Capital Outlay 0.00 1,000.00 1,000.00 0.00 ( 1,000.00)
<br />Debt Service _____________ _____________ _____________ _______ _____________
<br />Transfers Out
<br />910-4-6100-4721 Transfer-General Fund 35,000.00 0.00 35,000.00 100.00 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 38,500.00 0.00 38,500.00 100.00 0.00
<br />___________________________________________________________________________________________________________________
<br /> TOTAL Housing & Redevelopment 338,100.00 21,172.42 149,814.93 44.31 188,285.07
<br />___________________________________________________________________________________________________________________
<br /> TOTAL Economic Development 338,100.00 21,172.42 149,814.93 44.31 188,285.07
<br />___________________________________________________________________________________________________________________
<br />TOTAL EXPENDITURES 338,100.00 21,172.42 149,814.93 44.31 188,285.07
<br /> ============= ============= ============= ======= =============
<br />REVENUES OVER/(UNDER) EXPENDITURES 0.00 ( 21,172.42) 24,909.22 ( 24,909.22)
|