Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
4.4. REVENUE/EXPENDITURE 02-05-2018
4.4. Revenue/Expenditure report 2-02-2018 09:04 AM CITY OF ELK RIVER PAGE: 1 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: JANUARY 31ST, 2018 910 -HRA FINANCIAL SUMMARY REVENUE SUMMARY BRA TOTAL REVENUES EXPENDITURE SUMMARY Economic Development Housing & Redevelopment TOTAL Economic Development TOTAL EXPENDITURES REVENUES OVER/(UNDER) EXPENDITURES 08.33° OF YEAR COMP. CURRENT CURRENT YEAR TO DATE OF BUDGET BUDGET PERIOD ACTUAL BUDGET BALANCE 303,150.00 5,023.22 303,150.00 5,023.22 5,023.22 1.66 298,126.78 5,023.22 1.66 298,126.78 303,150.00 109,979.11 109,979.11 36.28 193,170.89 303,150.00 109,979.11 109,979.11 36.28 193,170.89 303,150.00 109,979.11 109,979.11 36.28 193,170.89 0.00 ( 104,955.89)( 104,955.89) 104,955.89 2-02-2018 09:04 AM CITY OF ELK RIVER PAGE: 2 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: JANUARY 31ST, 2018 910 -HRA 08.33° OF YEAR COMP. CURRENT CURRENT YEAR TO DATE OF BUDGET REVENUES BUDGET PERIOD ACTUAL BUDGET BALANCE HRA Taxes 910-3-0000-3111 Property Taxes 297,650.00 4,319.49 TOTAL Taxes 297,650.00 4,319.49 Intergovernmental Rev Charges for Services Other Revenue 910-3-0000-3621 Interest Income 5,500.00 703.73 TOTAL Other Revenue 5,500.00 703.73 Other Financing Sources Transfers In 4,319.49 1.45 293,330.51 4,319.49 1.45 293,330.51 703.73 12.80 4,796.27 703.73 12.80 4,796.27 TOTAL HRA 303,150.00 5,023.22 5,023.22 1.66 298,126.78 TOTAL REVENUE 303,150.00 5,023.22 5,023.22 1.66 298,126.78 2-02-2018 09:04 AM 910 -HRA Economic Development Housing & Redevelopment DEPARTMENTAL EXPENDITURES CITY OF ELK RIVER PAGE: 3 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: JANUARY 31ST, 2018 Personal Services 910-4-6100-4101 Regular Pay 910-4-6100-4104 PERA 910-4-6100-4105 FICA 910-4-6100-4107 Medicare 910-4-6100-4108 Insurance 910-4-6100-4109 Workers Comp TOTAL Personal Services Supplies Other Services & Charges 910-4-6100-4304 Legal Fees 910-4-6100-4319 Other Professional Services 910-4-6100-4322 Postage 910-4-6100-4331 Travel, Conferences & Schools 910-4-6100-4349 Advertising/Marketing 910-4-6100-4359 Publishing 910-4-6100-4361 Insurance 910-4-6100-4389 Utilities 910-4-6100-4401 Bldg Repair/Maint Services 910-4-6100-4409 Contractual Services 910-4-6100-4433 Dues & Subscriptions TOTAL Other Services & Charges Capital Outlay 910-4-6100-4510 Land TOTAL Capital Outlay Debt Service Transfers Out 910-4-6100-4721 Transfer -General Fund 910-4-6100-4735 Transfer -EDA TOTAL Transfers Out 08.33° OF YEAR COMP. CURRENT CURRENT YEAR TO DATE OF BUDGET BUDGET PERIOD ACTUAL BUDGET BALANCE 63,250.00 ( 1,202.59)( 1,202.59) 1.90- 64,452.59 4,750.00 ( 90.20)( 90.20) 1.90- 4,840.20 3,900.00 ( 73.03)( 73.03) 1.87- 3,973.03 900.00 ( 17.08)( 17.08) 1.90- 917.08 8,400.00 0.00 0.00 0.00 8,400.00 300.00 0.00 0.00 0.00 300.00 81,500.00 ( 1,382.90)( 1,382.90) 1.70- 82,882.90 3,000.00 0.00 0.00 0.00 3,000.00 10,050.00 0.00 0.00 0.00 10,050.00 500.00 0.00 0.00 0.00 500.00 1,000.00 0.00 0.00 0.00 1,000.00 13,900.00 0.00 0.00 0.00 13,900.00 150.00 0.00 0.00 0.00 150.00 1,200.00 53.00 53.00 4.42 1,147.00 600.00 0.00 0.00 0.00 600.00 1,900.00 0.00 0.00 0.00 1,900.00 75,000.00 0.00 0.00 0.00 75,000.00 250.00 236.50 236.50 94.60 13.50 107,550.00 289.50 289.50 0.27 107,260.50 80,600.00 111,072.51 111,072.51 137.81 ( 30,472.51) 80,600.00 111,072.51 111,072.51 137.81 ( 30,472.51) 30,000.00 0.00 0.00 0.00 30,000.00 3,500.00 0.00 0.00 0.00 3,500.00 33,500.00 0.00 0.00 0.00 33,500.00 TOTAL Housing & Redevelopment 303,150.00 109,979.11 109,979.11 36.28 193,170.89 TOTAL Economic Development 303,150.00 109,979.11 109,979.11 36.28 193,170.89 TOTAL EXPENDITURES 303,150.00 109,979.11 109,979.11 36.28 193,170.89 REVENUES OVER/(UNDER) EXPENDITURES 0.00 ( 104,955.89)( 104,955.89) 104,955.89