Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
4.4. HRA REVENUES & EXPENDITURES 08-07-2023
7-31-2023 02:16 PM CITY OF ELK RIVER PAGE: 1 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: JULY 31ST, 2023 910-HRA FINANCIAL SUMMARY 58.33% OF YEAR COMP. CURRENT CURRENT YEAR TO DATE % OF BUDGET BUDGET PERIOD ACTUAL BUDGET BALANCE ___________________________________________________________________________________________________________________ REVENUE SUMMARY HRA 408,700.00 209,215.65 211,458.96 51.74 197,241.04 TOTAL REVENUES 408,700.00 209,215.65 211,458.96 51.74 197,241.04 ============= ============= ============= ======= ============= EXPENDITURE SUMMARY Economic Development Housing & Redevelopment 408,700.00 0.00 177,351.32 43.39 231,348.68 TOTAL Economic Development 408,700.00 0.00 177,351.32 43.39 231,348.68 TOTAL EXPENDITURES 408,700.00 0.00 177,351.32 43.39 231,348.68 ============= ============= ============= ======= ============= REVENUES OVER/(UNDER) EXPENDITURES 0.00 209,215.65 34,107.64 ( 34,107.64) 4.4. 7-31-2023 02:16 PM CITY OF ELK RIVER PAGE: 2 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: JULY 31ST, 2023 910-HRA 58.33% OF YEAR COMP. CURRENT CURRENT YEAR TO DATE % OF BUDGET REVENUES BUDGET PERIOD ACTUAL BUDGET BALANCE ___________________________________________________________________________________________________________________ HRA === Taxes 910-3-0000-3111 Property Taxes 402,200.00 209,215.65 209,215.65 52.02 192,984.35 TOTAL Taxes 402,200.00 209,215.65 209,215.65 52.02 192,984.35 Intergovernmental Rev _____________ _____________ _____________ _______ _____________ Charges for Services _____________ _____________ _____________ _______ _____________ Other Revenue 910-3-0000-3621 Interest Income 6,500.00 0.00 2,243.31 34.51 4,256.69 TOTAL Other Revenue 6,500.00 0.00 2,243.31 34.51 4,256.69 Other Financing Sources _____________ _____________ _____________ _______ _____________ Transfers In _____________ _____________ _____________ _______ _____________ _____________________________________________________________________________ TOTAL HRA 408,700.00 209,215.65 211,458.96 51.74 197,241.04 ___________________________________________________________________________________________________________________ TOTAL REVENUE 408,700.00 209,215.65 211,458.96 51.74 197,241.04 ============= ============= ============= ======= ============= 7-31-2023 02:16 PM CITY OF ELK RIVER PAGE: 3 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: JULY 31ST, 2023 910-HRA Economic Development 58.33% 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 0.00 29,110.78 38.51 46,489.22 910-4-6100-4104 PERA 5,650.00 0.00 2,183.30 38.64 3,466.70 910-4-6100-4105 FICA 4,700.00 0.00 1,806.55 38.44 2,893.45 910-4-6100-4107 Medicare 1,100.00 0.00 422.50 38.41 677.50 910-4-6100-4108 Insurance 16,200.00 0.00 6,442.00 39.77 9,758.00 910-4-6100-4109 Workers Comp 350.00 0.00 136.00 38.86 214.00 TOTAL Personal Services 103,600.00 0.00 40,101.13 38.71 63,498.87 Supplies 910-4-6100-4219 Operating Supplies 500.00 0.00 1,092.00 218.40 ( 592.00) TOTAL Supplies 500.00 0.00 1,092.00 218.40 ( 592.00) Services & Charges 910-4-6100-4304 Legal Fees 6,000.00 0.00 195.00 3.25 5,805.00 910-4-6100-4319 Professional Services 10,000.00 0.00 0.00 0.00 10,000.00 910-4-6100-4322 Postage 100.00 0.00 1.30 1.30 98.70 910-4-6100-4331 Travel, Conferences & Schools 200.00 0.00 52.27 26.14 147.73 910-4-6100-4349 Advertising/Marketing 9,200.00 0.00 8,094.76 87.99 1,105.24 910-4-6100-4359 Publishing 350.00 0.00 189.20 54.06 160.80 910-4-6100-4389 Utilities 0.00 0.00 176.50 0.00 ( 176.50) 910-4-6100-4401 Bldg Repair/Maint Services 3,000.00 0.00 400.00 13.33 2,600.00 910-4-6100-4404 Software Services 7,200.00 0.00 7,481.50 103.91 ( 281.50) 910-4-6100-4409 Contractual Services 27,750.00 0.00 117,103.66 422.00 ( 89,353.66) 910-4-6100-4433 Dues & Subscriptions 300.00 0.00 2,464.00 821.33 ( 2,164.00) 910-4-6100-4440 Miscellaneous 200,000.00 0.00 0.00 0.00 200,000.00 TOTAL Services & Charges 264,100.00 0.00 136,158.19 51.56 127,941.81 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 0.00 177,351.32 43.39 231,348.68 ___________________________________________________________________________________________________________________ TOTAL Economic Development 408,700.00 0.00 177,351.32 43.39 231,348.68 ___________________________________________________________________________________________________________________ TOTAL EXPENDITURES 408,700.00 0.00 177,351.32 43.39 231,348.68 ============= ============= ============= ======= ============= REVENUES OVER/(UNDER) EXPENDITURES 0.00 209,215.65 34,107.64 ( 34,107.64)