|
<br />11-28-2023 01:23 PM CITY OF ELK RIVER PAGE: 3
<br /> REVENUE & EXPENSE REPORT (UNAUDITED)
<br /> AS OF: NOVEMBER 30TH, 2023
<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 75,600.00 9,089.45 62,170.22 82.24 13,429.78
<br />910-4-6100-4104 PERA 5,650.00 681.71 4,662.75 82.53 987.25
<br />910-4-6100-4105 FICA 4,700.00 563.55 3,856.24 82.05 843.76
<br />910-4-6100-4107 Medicare 1,100.00 131.80 901.85 81.99 198.15
<br />910-4-6100-4108 Insurance 16,200.00 1,491.60 13,087.20 80.79 3,112.80
<br />910-4-6100-4109 Workers Comp 350.00 0.00 314.00 89.71 36.00
<br /> TOTAL Personal Services 103,600.00 11,958.11 84,992.26 82.04 18,607.74
<br />Supplies
<br />910-4-6100-4219 Operating Supplies 500.00 0.00 1,092.00 218.40 ( 592.00)
<br /> TOTAL Supplies 500.00 0.00 1,092.00 218.40 ( 592.00)
<br />Services & Charges
<br />910-4-6100-4304 Legal Fees 6,000.00 0.00 975.00 16.25 5,025.00
<br />910-4-6100-4319 Professional Services 10,000.00 0.00 0.00 0.00 10,000.00
<br />910-4-6100-4322 Postage 100.00 0.00 1.30 1.30 98.70
<br />910-4-6100-4331 Travel, Conferences & Schools 200.00 0.00 52.27 26.14 147.73
<br />910-4-6100-4349 Advertising/Marketing 9,200.00 0.00 9,109.76 99.02 90.24
<br />910-4-6100-4359 Publishing 350.00 0.00 189.20 54.06 160.80
<br />910-4-6100-4389 Utilities 0.00 0.00 176.50 0.00 ( 176.50)
<br />910-4-6100-4401 Bldg Repair/Maint Services 3,000.00 0.00 4,734.60 157.82 ( 1,734.60)
<br />910-4-6100-4404 Software Services 7,200.00 0.00 7,481.50 103.91 ( 281.50)
<br />910-4-6100-4409 Contractual Services 27,750.00 74.00 90,829.80 327.31 ( 63,079.80)
<br />910-4-6100-4433 Dues & Subscriptions 300.00 0.00 2,464.00 821.33 ( 2,164.00)
<br />910-4-6100-4440 Miscellaneous 200,000.00 0.00 0.00 0.00 200,000.00
<br /> TOTAL Services & Charges 264,100.00 74.00 116,013.93 43.93 148,086.07
<br />Capital Outlay _____________ _____________ _____________ _______ _____________
<br />Debt Service _____________ _____________ _____________ _______ _____________
<br />Transfers Out
<br />910-4-6100-4721 Transfer-General Fund 36,500.00 0.00 36,500.00 100.00 0.00
<br />910-4-6100-4735 Transfer-EDA 4,000.00 0.00 4,000.00 100.00 0.00
<br /> TOTAL Transfers Out 40,500.00 0.00 40,500.00 100.00 0.00
<br />___________________________________________________________________________________________________________________
<br /> TOTAL Housing & Redevelopment 408,700.00 12,032.11 242,598.19 59.36 166,101.81
<br />___________________________________________________________________________________________________________________
<br /> TOTAL Economic Development 408,700.00 12,032.11 242,598.19 59.36 166,101.81
<br />___________________________________________________________________________________________________________________
<br />TOTAL EXPENDITURES 408,700.00 12,032.11 242,598.19 59.36 166,101.81
<br /> ============= ============= ============= ======= =============
<br />REVENUES OVER/(UNDER) EXPENDITURES 0.00 ( 11,583.81)( 27,468.36) 27,468.36
|