|
REVENUE/EXPENDITURE REPORT
<br /> MARCH 31, 2002 Date: 04/02/02
<br /> Time: 9:23am
<br /> CITY OF ELK RIVER Page: 1
<br /> For the Period: 03/01/02 to 03/31/02 Original Budget Amended Budget YTD Actual CURR MTH Encumbered YTD Unenc. Balance % Bud
<br /> 910 HRA
<br /> R S
<br /> T
<br /> 3111 Current Ad Valorem Taxes 111,100.00 111,100.00 0.00 0.00 0.00 111,100.00 0.0
<br /> TAXES 111,100.00 111,100.00 0.00 0.00 0.00 111,100.00 0.0
<br /> OTHER REVENUE
<br /> 3621 Interest Income 2,000.00 2,000.00 556.83 0.00 0.00 1,443.17 27.8
<br /> OTHER REVENUE 2,000.00 2,000.00 556.83 0.00 0.00 1,443.17 27.8
<br /> Revenues 113,100.00 113,100.00 556.83 0.00 0.00 112,543.17 0.5
<br /> Expenditures
<br /> Dept: 610.610 HOUSING & REDEVELOPMENT
<br /> PERSONAL SERVICES
<br /> 4101 Regular Pay 21,750.00 21,750.00 1,871.76 0.00 0.00 19,878.24 8.6
<br /> 4104 PERA 1,200.00 1,200.00 137.01 0.00 0.00 1,062.99 11.4
<br /> 4105 FICA 1,350.00 1,350.00 158.60 0.00 0.00 1,191.40 11.7
<br /> 4107 Medicare 300.00 300.00 37.10 0.00 0.00 262.90 12.4
<br /> 4108 Insurance 1,950.00 1,950.00 308.00 0.00 0.00 1,642.00 15.8
<br /> 4109 Workers Comp 100.00 100.00 9.50 0.00 0.00 90.50 9.5
<br /> PERSONAL SERVICES 26,650.00 26,650.00 2,521.97 0.00 0.00 24,128.03 9.5
<br /> SUPPLIES
<br /> 4201 Office Supplies 0.00 0.00 167.76 124.71 0.00 -167.76 0.0
<br /> SUPPLIES 0.00 0.00 167.76 124.71 0.00 -167.76 0.0
<br /> OTHER SERVICES & CHARGES
<br /> 4304 Legal Fees 1,750.00 1,750.00 0.00 0.00 0.00 1,750.00 0.0
<br /> 4319 Other Professional Services 24,000.00 24,000.00 7,943.10 2,224.35 0.00 16,056.90 33.1
<br /> 4322 Postage 0.00 0.00 3.93 0.00 0.00 -3.93 0.0
<br /> 4331 Travel, Conferences & Schools 0.00 0.00 25.72 25.72 0.00 -25.72 0.0
<br /> 4359 Publishing 0.00 0.00 813.56 0.00 0.00 -813.56 0.0
<br /> 4361 Insurance 200.00 200.00 51.00 0.00 0.00 149.00 25.5
<br /> OTHER SERVICES & CHARGES 25,950.00 25,950.00 8,837.31 2,250.07 0.00 17,112.69 34.1
<br /> 4
<br /> �RS OUT
<br /> ansfer-General Fund 1,500.00 1,500.00 0.00 0.00 0.00 1,500.00 0.0
<br /> ansfer-Capital Outlay Resery 50,000.00 50,000.00 0.00 0.00 0.00 50,000.00 0.0
<br /> 4735 Transfer-EDA 3,500.00 3,500.00 0.00 0.00 0.00 3,500.00 0.0
<br /> TRANSFERS OUT 55,000.00 55,000.00 0.00 0.00 0.00 55,000.00 0.0
<br /> HOUSING & REDEVELOPMENT 107,600.00 107,600.00 11,527.04 2,374.78 0.00 96,072.96 10.7
<br /> Expenditures 107,600.00 107,600.00 11,527.04 2,374.78 0.00 96,072.96 10.7
<br /> Net Effect for HRA 5,500.00 5,500.00 -10,970.21 -2,374.78 0.00 16,470.21 -199.5
<br /> Change in Fund Balance: -10,970.21
<br /> •
<br />
|