|
REVENUE 1 EXPENDITURE REPORT
<br /> ITEM 1 3.3.
<br /> APRIL 2004 Page: 1
<br /> 5/4/2004
<br /> CITY OF ELK RIVER 2:51 pm
<br /> like Period: 1/1/2004 to 4/30/2004 Original Bud. Amended Bud. YTD Actual CURR MTH Encumb.YTD UnencBal %Bud
<br /> Fund: 910-HRA
<br /> Revenues
<br /> Dept 000.000
<br /> Acct Class: 3100 General property taxes
<br /> 3111 Current Ad Valorem Taxes 166,450.00 166,450.00 0.00 0.00 0.00 166,450.00 0.0
<br /> General property taxes 166,450.00 166,450.00 0.00 0.00 0.00 166,450.00 0.0
<br /> Acct Class: 3620 Other revenue
<br /> 3621 Interest Income 1,000.00 1,000.00 241.31 0.00 0.00 758.69 24.1
<br /> Other revenue 1,000.00 1,000.00 241.31 0.00 0.00 758.69 24.1
<br /> Acct Class: 3920 Transfers in
<br /> 3947 Transfer-TIF 42,000.00 42,000.00 0.00 0.00 0.00 42,000.00 0.0
<br /> Transfers in 42,000.00 42,000.00 0.00 0.00 0.00 42,000.00 0.0
<br /> Dept: 000.000 209,450.00 209,450.00 241.31 0.00 0.00 209,208.69 0.1
<br /> Revenues 209,450.00 209,450.00 241.31 0.00 0.00 209,208.69 0.1
<br /> Expenditures
<br /> Dept: 610.610 HOUSING&REDEVELOPMENT
<br /> Acct Class: 4100 Personal services
<br /> 4101 Regular Pay 41,350.00 41,350.00 9,278.14 7,769.38 0.00 32,071.86 22.4
<br /> 4103 Part-time Pay 0.00 0.00 373.84 -166.15 0.00 -373.84 0.0
<br /> 4104 PERA 2,300.00 2,300.00 607.96 429.64 0.00 1,692.04 26.4
<br /> 4105 FICA 2,550.00 2,550.00 670.76 476.56 0.00 1,879.24 26.3
<br /> 4107 Medicare 600.00 600.00 156.84 111.43 0.00 443.16 26.1
<br /> 4108 Insurance 4,600.00 4,600.00 1,164.01 776.01 0.00 3,435.99 25.3
<br /> SWorkers Comp 150.00 150.00 17.00 0.00 0.00 133.00 11.3
<br /> Personal services 51,550.00 51,550.00 12,268.55 9,396.87 0.00 39,281.45 23.8
<br /> Acct Class: 4300 Other services&charges
<br /> 4304 Legal Fees 12,000.00 12,000.00 1,465.00 27.00 0.00 10,535.00 12.2
<br /> 4319 Other Professional Services 52,500.00 52,500.00 17,343.96 6,934.91 0.00 35,156.04 33.0
<br /> 4322 Postage 1,000.00 1,000.00 283.12 0.00 0.00 716.88 28.3
<br /> 4359 Publishing 8,200.00 8,200.00 0.00 0.00 0.00 8,200.00 0.0
<br /> 4361 Insurance 200.00 200.00 0.00 0.00 0.00 200.00 0.0
<br /> Other services&charges 73,900.00 73,900.00 19,092.08 6,961.91 0.00 54,807.92 25.8
<br /> Acct Class: 4700 Transfers out
<br /> 4721 Transfer-General Fund 8,700.00 8,700.00 0.00 0.00 0.00 8,700.00 0.0
<br /> 4725 Transfer-Capital Outlay Resery 67 650.00 67 650.00 0.00 0.00 0.00 67,650.00 0.0
<br /> p y
<br /> 4735 Transfer-EDA 3,500.00 3,500.00 0.00 0.00 0.00 3,500.00 0.0
<br /> Transfers out 79,850.00 79,850.00 0.00 0.00 0.00 79,850.00 0.0
<br /> HOUSING&REDEVELOPMENT 205,300.00 205,300.00 31,360.63 16,358.78 0.00 173,939.37 15.3
<br /> Expenditures 205,300.00 205,300.00 31,360.63 16,358.78 0.00 173,939.37 15.3
<br /> Net Effect for HRA 4,150.00 4,150.00 -31,119.32 -16,358.78 0.00 35,269.32 -749.9
<br /> Change in Fund Balance: -31,119.32
<br /> 0
<br />
|