Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
4.4. HRA REVENUE & EXPENDITURE REPORT 04-03-2023
3-27-2023 02:56 PM CITY OF ELK RIVER PAGE: 1 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: MARCH 31ST, 2023 910-HRA FINANCIAL SUMMARY 25.00% OF YEAR COMP. CURRENT CURRENT YEAR TO DATE % OF BUDGET BUDGET PERIOD ACTUAL BUDGET BALANCE ___________________________________________________________________________________________________________________ REVENUE SUMMARY HRA 408,700.00 148.13 785.01 0.19 407,914.99 TOTAL REVENUES 408,700.00 148.13 785.01 0.19 407,914.99 ============= ============= ============= ======= ============= EXPENDITURE SUMMARY Economic Development Housing & Redevelopment 408,700.00 12,535.47 17,285.46 4.23 391,414.54 TOTAL Economic Development 408,700.00 12,535.47 17,285.46 4.23 391,414.54 TOTAL EXPENDITURES 408,700.00 12,535.47 17,285.46 4.23 391,414.54 ============= ============= ============= ======= ============= REVENUES OVER/(UNDER) EXPENDITURES 0.00 ( 12,387.34)( 16,500.45) 16,500.45 3-27-2023 02:56 PM CITY OF ELK RIVER PAGE: 2 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: MARCH 31ST, 2023 910-HRA 25.00% OF YEAR COMP. CURRENT CURRENT YEAR TO DATE % OF BUDGET REVENUES BUDGET PERIOD ACTUAL BUDGET BALANCE ___________________________________________________________________________________________________________________ HRA === Taxes 910-3-0000-3111 Property Taxes 402,200.00 0.00 0.00 0.00 402,200.00 TOTAL Taxes 402,200.00 0.00 0.00 0.00 402,200.00 Intergovernmental Rev _____________ _____________ _____________ _______ _____________ Charges for Services _____________ _____________ _____________ _______ _____________ Other Revenue 910-3-0000-3621 Interest Income 6,500.00 148.13 785.01 12.08 5,714.99 TOTAL Other Revenue 6,500.00 148.13 785.01 12.08 5,714.99 Other Financing Sources _____________ _____________ _____________ _______ _____________ Transfers In _____________ _____________ _____________ _______ _____________ _____________________________________________________________________________ TOTAL HRA 408,700.00 148.13 785.01 0.19 407,914.99 ___________________________________________________________________________________________________________________ TOTAL REVENUE 408,700.00 148.13 785.01 0.19 407,914.99 ============= ============= ============= ======= ============= 3-27-2023 02:56 PM CITY OF ELK RIVER PAGE: 3 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: MARCH 31ST, 2023 910-HRA Economic Development 25.00% 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 75,600.00 5,822.16 8,733.23 11.55 66,866.77 910-4-6100-4104 PERA 5,650.00 436.66 654.99 11.59 4,995.01 910-4-6100-4105 FICA 4,700.00 360.97 543.15 11.56 4,156.85 910-4-6100-4107 Medicare 1,100.00 84.42 127.03 11.55 972.97 910-4-6100-4108 Insurance 16,200.00 1,288.40 2,576.80 15.91 13,623.20 910-4-6100-4109 Workers Comp 350.00 0.00 0.00 0.00 350.00 TOTAL Personal Services 103,600.00 7,992.61 12,635.20 12.20 90,964.80 Supplies 910-4-6100-4219 Operating Supplies 500.00 0.00 0.00 0.00 500.00 TOTAL Supplies 500.00 0.00 0.00 0.00 500.00 Services & Charges 910-4-6100-4304 Legal Fees 6,000.00 0.00 0.00 0.00 6,000.00 910-4-6100-4319 Professional Services 10,000.00 0.00 0.00 0.00 10,000.00 910-4-6100-4322 Postage 100.00 0.00 0.00 0.00 100.00 910-4-6100-4331 Travel, Conferences & Schools 200.00 52.27 52.27 26.14 147.73 910-4-6100-4349 Advertising/Marketing 9,200.00 1,879.76 1,879.76 20.43 7,320.24 910-4-6100-4359 Publishing 350.00 0.00 77.40 22.11 272.60 910-4-6100-4389 Utilities 0.00 80.83 80.83 0.00 ( 80.83) 910-4-6100-4401 Bldg Repair/Maint Services 3,000.00 0.00 0.00 0.00 3,000.00 910-4-6100-4404 Software Services 7,200.00 0.00 0.00 0.00 7,200.00 910-4-6100-4409 Contractual Services 27,750.00 2,530.00 2,560.00 9.23 25,190.00 910-4-6100-4433 Dues & Subscriptions 300.00 0.00 0.00 0.00 300.00 910-4-6100-4440 Miscellaneous 200,000.00 0.00 0.00 0.00 200,000.00 TOTAL Services & Charges 264,100.00 4,542.86 4,650.26 1.76 259,449.74 Capital Outlay _____________ _____________ _____________ _______ _____________ Debt Service _____________ _____________ _____________ _______ _____________ Transfers Out 910-4-6100-4721 Transfer-General Fund 36,500.00 0.00 0.00 0.00 36,500.00 910-4-6100-4735 Transfer-EDA 4,000.00 0.00 0.00 0.00 4,000.00 TOTAL Transfers Out 40,500.00 0.00 0.00 0.00 40,500.00 ___________________________________________________________________________________________________________________ TOTAL Housing & Redevelopment 408,700.00 12,535.47 17,285.46 4.23 391,414.54 ___________________________________________________________________________________________________________________ TOTAL Economic Development 408,700.00 12,535.47 17,285.46 4.23 391,414.54 ___________________________________________________________________________________________________________________ TOTAL EXPENDITURES 408,700.00 12,535.47 17,285.46 4.23 391,414.54 ============= ============= ============= ======= ============= REVENUES OVER/(UNDER) EXPENDITURES 0.00 ( 12,387.34)( 16,500.45) 16,500.45