Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
4.4. HRA REVENUES & EXPENDITURES 07-05-2022
6-27-2022 12:05 PM CITY OF ELK RIVER PAGE: 1 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: JUNE 30TH, 2022 910-HRA FINANCIAL SUMMARY 50.00% OF YEAR COMP. CURRENT CURRENT YEAR TO DATE % OF BUDGET BUDGET PERIOD ACTUAL BUDGET BALANCE ___________________________________________________________________________________________________________________ REVENUE SUMMARY HRA 338,100.00 160.58 1,677.81 0.50 336,422.19 TOTAL REVENUES 338,100.00 160.58 1,677.81 0.50 336,422.19 ============= ============= ============= ======= ============= EXPENDITURE SUMMARY Economic Development Housing & Redevelopment 338,100.00 35,364.41 55,370.24 16.38 282,729.76 TOTAL Economic Development 338,100.00 35,364.41 55,370.24 16.38 282,729.76 TOTAL EXPENDITURES 338,100.00 35,364.41 55,370.24 16.38 282,729.76 ============= ============= ============= ======= ============= REVENUES OVER/(UNDER) EXPENDITURES 0.00 ( 35,203.83)( 53,692.43) 53,692.43 4.4. 6-27-2022 12:05 PM CITY OF ELK RIVER PAGE: 2 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: JUNE 30TH, 2022 910-HRA 50.00% OF YEAR COMP. CURRENT CURRENT YEAR TO DATE % OF BUDGET REVENUES BUDGET PERIOD ACTUAL BUDGET BALANCE ___________________________________________________________________________________________________________________ HRA === Taxes 910-3-0000-3111 Property Taxes 331,600.00 0.00 0.00 0.00 331,600.00 TOTAL Taxes 331,600.00 0.00 0.00 0.00 331,600.00 Intergovernmental Rev _____________ _____________ _____________ _______ _____________ Charges for Services _____________ _____________ _____________ _______ _____________ Other Revenue 910-3-0000-3621 Interest Income 6,500.00 160.58 1,677.81 25.81 4,822.19 TOTAL Other Revenue 6,500.00 160.58 1,677.81 25.81 4,822.19 Other Financing Sources _____________ _____________ _____________ _______ _____________ Transfers In _____________ _____________ _____________ _______ _____________ _____________________________________________________________________________ TOTAL HRA 338,100.00 160.58 1,677.81 0.50 336,422.19 ___________________________________________________________________________________________________________________ TOTAL REVENUE 338,100.00 160.58 1,677.81 0.50 336,422.19 ============= ============= ============= ======= ============= 6-27-2022 12:05 PM CITY OF ELK RIVER PAGE: 3 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: JUNE 30TH, 2022 910-HRA Economic Development 50.00% OF YEAR COMP. Housing & Redevelopment CURRENT CURRENT YEAR TO DATE % OF BUDGET DEPARTMENTAL EXPENDITURES BUDGET PERIOD ACTUAL BUDGET BALANCE ___________________________________________________________________________________________________________________ Personal Services 910-4-6100-4101 Regular Pay 75,400.00 10,035.44 18,883.38 25.04 56,516.62 910-4-6100-4104 PERA 5,650.00 752.66 1,416.25 25.07 4,233.75 910-4-6100-4105 FICA 4,700.00 622.20 1,171.75 24.93 3,528.25 910-4-6100-4107 Medicare 1,100.00 145.51 274.03 24.91 825.97 910-4-6100-4108 Insurance 12,300.00 1,432.40 3,581.00 29.11 8,719.00 910-4-6100-4109 Workers Comp 350.00 0.00 176.00 50.29 174.00 TOTAL Personal Services 99,500.00 12,988.21 25,502.41 25.63 73,997.59 Supplies 910-4-6100-4219 Operating Supplies 5,000.00 0.00 0.00 0.00 5,000.00 TOTAL Supplies 5,000.00 0.00 0.00 0.00 5,000.00 Services & Charges 910-4-6100-4304 Legal Fees 6,000.00 0.00 53.75 0.90 5,946.25 910-4-6100-4322 Postage 100.00 0.00 0.00 0.00 100.00 910-4-6100-4331 Travel, Conferences & Schools 200.00 0.00 0.00 0.00 200.00 910-4-6100-4349 Advertising/Marketing 10,400.00 0.00 7,213.88 69.36 3,186.12 910-4-6100-4359 Publishing 300.00 0.00 80.00 26.67 220.00 910-4-6100-4401 Bldg Repair/Maint Services 2,000.00 0.00 0.00 0.00 2,000.00 910-4-6100-4409 Contractual Services 30,800.00 15,251.20 15,395.20 49.98 15,404.80 910-4-6100-4433 Dues & Subscriptions 300.00 7,125.00 7,125.00 2,375.00 ( 6,825.00) 910-4-6100-4440 Miscellaneous 145,000.00 0.00 0.00 0.00 145,000.00 TOTAL Services & Charges 195,100.00 22,376.20 29,867.83 15.31 165,232.17 Capital Outlay _____________ _____________ _____________ _______ _____________ Debt Service _____________ _____________ _____________ _______ _____________ Transfers Out 910-4-6100-4721 Transfer-General Fund 35,000.00 0.00 0.00 0.00 35,000.00 910-4-6100-4735 Transfer-EDA 3,500.00 0.00 0.00 0.00 3,500.00 TOTAL Transfers Out 38,500.00 0.00 0.00 0.00 38,500.00 ___________________________________________________________________________________________________________________ TOTAL Housing & Redevelopment 338,100.00 35,364.41 55,370.24 16.38 282,729.76 ___________________________________________________________________________________________________________________ TOTAL Economic Development 338,100.00 35,364.41 55,370.24 16.38 282,729.76 ___________________________________________________________________________________________________________________ TOTAL EXPENDITURES 338,100.00 35,364.41 55,370.24 16.38 282,729.76 ============= ============= ============= ======= ============= REVENUES OVER/(UNDER) EXPENDITURES 0.00 ( 35,203.83)( 53,692.43) 53,692.43