Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
4.4. EDA REVENUES & EXPENDITURES 11-22-2022
11-17-2022 09:37 AM CITY OF ELK RIVER PAGE: 1 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: OCTOBER 31ST, 2022 920-EDA FINANCIAL SUMMARY 83.33% OF YEAR COMP. CURRENT CURRENT YEAR TO DATE % OF BUDGET BUDGET PERIOD ACTUAL BUDGET BALANCE ___________________________________________________________________________________________________________________ REVENUE SUMMARY EDA 371,650.00 1,925.84 198,792.99 53.49 172,857.01 TOTAL REVENUES 371,650.00 1,925.84 198,792.99 53.49 172,857.01 ============= ============= ============= ======= ============= EXPENDITURE SUMMARY Economic Development Economic Development 371,650.00 24,255.73 197,254.24 53.08 174,395.76 TOTAL Economic Development 371,650.00 24,255.73 197,254.24 53.08 174,395.76 TOTAL EXPENDITURES 371,650.00 24,255.73 197,254.24 53.08 174,395.76 ============= ============= ============= ======= ============= REVENUES OVER/(UNDER) EXPENDITURES 0.00 ( 22,329.89) 1,538.75 ( 1,538.75) 4.4. 11-17-2022 09:37 AM CITY OF ELK RIVER PAGE: 2 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: OCTOBER 31ST, 2022 920-EDA 83.33% OF YEAR COMP. CURRENT CURRENT YEAR TO DATE % OF BUDGET REVENUES BUDGET PERIOD ACTUAL BUDGET BALANCE ___________________________________________________________________________________________________________________ EDA === Taxes 920-3-0000-3111 Property Taxes 363,150.00 0.00 187,721.48 51.69 175,428.52 TOTAL Taxes 363,150.00 0.00 187,721.48 51.69 175,428.52 Intergovernmental Rev 920-3-0000-3322 MV Credit 0.00 104.91 104.91 0.00 ( 104.91) TOTAL Intergovernmental Rev 0.00 104.91 104.91 0.00 ( 104.91) Other Revenue 920-3-0000-3621 Interest Income 5,000.00 1,820.93 7,466.60 149.33 ( 2,466.60) TOTAL Other Revenue 5,000.00 1,820.93 7,466.60 149.33 ( 2,466.60) Other Financing Sources _____________ _____________ _____________ _______ _____________ Transfers In 920-3-0000-3949 Transfer-HRA 3,500.00 0.00 3,500.00 100.00 0.00 TOTAL Transfers In 3,500.00 0.00 3,500.00 100.00 0.00 _____________________________________________________________________________ TOTAL EDA 371,650.00 1,925.84 198,792.99 53.49 172,857.01 ___________________________________________________________________________________________________________________ TOTAL REVENUE 371,650.00 1,925.84 198,792.99 53.49 172,857.01 ============= ============= ============= ======= ============= 11-17-2022 09:37 AM CITY OF ELK RIVER PAGE: 3 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: OCTOBER 31ST, 2022 920-EDA Economic Development 83.33% OF YEAR COMP. Economic Development CURRENT CURRENT YEAR TO DATE % OF BUDGET DEPARTMENTAL EXPENDITURES BUDGET PERIOD ACTUAL BUDGET BALANCE ___________________________________________________________________________________________________________________ Personal Services 920-4-6210-4101 Regular Pay 113,100.00 12,438.13 64,275.76 56.83 48,824.24 920-4-6210-4103 Part-time Pay 12,600.00 1,050.00 9,450.00 75.00 3,150.00 920-4-6210-4104 PERA 8,650.00 947.85 4,478.48 51.77 4,171.52 920-4-6210-4105 FICA 7,700.00 812.32 4,365.17 56.69 3,334.83 920-4-6210-4107 Medicare 1,800.00 194.34 1,060.05 58.89 739.95 920-4-6210-4108 Insurance 18,500.00 1,876.20 12,074.40 65.27 6,425.60 920-4-6210-4109 Workers Comp 500.00 120.00 516.00 103.20 ( 16.00) TOTAL Personal Services 162,850.00 17,438.84 96,219.86 59.08 66,630.14 Supplies 920-4-6210-4201 Office Supplies 3,500.00 1,500.00 7,112.52 203.21 ( 3,612.52) 920-4-6210-4212 Fuels & Lubes 50.00 3.33 48.11 96.22 1.89 TOTAL Supplies 3,550.00 1,503.33 7,160.63 201.71 ( 3,610.63) Services & Charges 920-4-6210-4304 Legal Fees 8,000.00 3,210.00 6,533.50 81.67 1,466.50 920-4-6210-4319 Professional Services 10,000.00 0.00 0.00 0.00 10,000.00 920-4-6210-4321 Telephone 1,000.00 0.00 12.47 1.25 987.53 920-4-6210-4322 Postage 500.00 0.00 9.71 1.94 490.29 920-4-6210-4331 Travel, Conferences & Schools 14,800.00 205.00 2,385.24 16.12 12,414.76 920-4-6210-4349 Advertising/Marketing 74,850.00 1,898.56 23,644.06 31.59 51,205.94 920-4-6210-4359 Publishing 250.00 0.00 225.03 90.01 24.97 920-4-6210-4361 Insurance 200.00 0.00 164.00 82.00 36.00 920-4-6210-4433 Dues & Subscriptions 4,650.00 0.00 12,294.24 264.39 ( 7,644.24) 920-4-6210-4440 Miscellaneous 48,000.00 0.00 5,605.50 11.68 42,394.50 TOTAL Services & Charges 162,250.00 5,313.56 50,873.75 31.36 111,376.25 Capital Outlay _____________ _____________ _____________ _______ _____________ Transfers Out 920-4-6210-4721 Transfer-General Fund 43,000.00 0.00 43,000.00 100.00 0.00 TOTAL Transfers Out 43,000.00 0.00 43,000.00 100.00 0.00 ___________________________________________________________________________________________________________________ TOTAL Economic Development 371,650.00 24,255.73 197,254.24 53.08 174,395.76 ___________________________________________________________________________________________________________________ TOTAL Economic Development 371,650.00 24,255.73 197,254.24 53.08 174,395.76 ___________________________________________________________________________________________________________________ TOTAL EXPENDITURES 371,650.00 24,255.73 197,254.24 53.08 174,395.76 ============= ============= ============= ======= ============= REVENUES OVER/(UNDER) EXPENDITURES 0.00 ( 22,329.89) 1,538.75 ( 1,538.75)