Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
4.4. EDA REVENUES & EXPENDITURES 08-21-2023
8-17-2023 04:01 PM CITY OF ELK RIVER PAGE: 1 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: JULY 31ST, 2023 920-EDA FINANCIAL SUMMARY 58.33% OF YEAR COMP. CURRENT CURRENT YEAR TO DATE % OF BUDGET BUDGET PERIOD ACTUAL BUDGET BALANCE ___________________________________________________________________________________________________________________ REVENUE SUMMARY EDA 405,000.00 209,335.19 231,206.69 57.09 173,793.31 TOTAL REVENUES 405,000.00 209,335.19 231,206.69 57.09 173,793.31 ============= ============= ============= ======= ============= EXPENDITURE SUMMARY Economic Development Economic Development 405,000.00 19,173.76 131,941.56 32.58 273,058.44 TOTAL Economic Development 405,000.00 19,173.76 131,941.56 32.58 273,058.44 TOTAL EXPENDITURES 405,000.00 19,173.76 131,941.56 32.58 273,058.44 ============= ============= ============= ======= ============= REVENUES OVER/(UNDER) EXPENDITURES 0.00 190,161.43 99,265.13 ( 99,265.13) 4.4. 8-17-2023 04:01 PM CITY OF ELK RIVER PAGE: 2 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: JULY 31ST, 2023 920-EDA 58.33% OF YEAR COMP. CURRENT CURRENT YEAR TO DATE % OF BUDGET REVENUES BUDGET PERIOD ACTUAL BUDGET BALANCE ___________________________________________________________________________________________________________________ EDA === Taxes 920-3-0000-3111 Property Taxes 396,000.00 205,891.96 205,891.96 51.99 190,108.04 TOTAL Taxes 396,000.00 205,891.96 205,891.96 51.99 190,108.04 Intergovernmental Rev _____________ _____________ _____________ _______ _____________ Other Revenue 920-3-0000-3621 Interest Income 5,000.00 3,443.23 25,314.73 506.29 ( 20,314.73) TOTAL Other Revenue 5,000.00 3,443.23 25,314.73 506.29 ( 20,314.73) Other Financing Sources _____________ _____________ _____________ _______ _____________ Transfers In 920-3-0000-3949 Transfer-HRA 4,000.00 0.00 0.00 0.00 4,000.00 TOTAL Transfers In 4,000.00 0.00 0.00 0.00 4,000.00 _____________________________________________________________________________ TOTAL EDA 405,000.00 209,335.19 231,206.69 57.09 173,793.31 ___________________________________________________________________________________________________________________ TOTAL REVENUE 405,000.00 209,335.19 231,206.69 57.09 173,793.31 ============= ============= ============= ======= ============= 8-17-2023 04:01 PM CITY OF ELK RIVER PAGE: 3 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: JULY 31ST, 2023 920-EDA Economic Development 58.33% 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 113,350.00 8,733.23 52,399.40 46.23 60,950.60 920-4-6210-4103 Part-time Pay 12,600.00 1,050.00 6,300.00 50.00 6,300.00 920-4-6210-4104 PERA 8,700.00 662.50 3,975.00 45.69 4,725.00 920-4-6210-4105 FICA 7,700.00 581.43 3,531.41 45.86 4,168.59 920-4-6210-4107 Medicare 1,850.00 138.12 838.93 45.35 1,011.07 920-4-6210-4108 Insurance 24,300.00 1,932.60 11,595.60 47.72 12,704.40 920-4-6210-4109 Workers Comp 500.00 120.00 326.00 65.20 174.00 TOTAL Personal Services 169,000.00 13,217.88 78,966.34 46.73 90,033.66 Supplies 920-4-6210-4201 Office Supplies 3,800.00 10.68 333.10 8.77 3,466.90 920-4-6210-4212 Fuels & Lubes 50.00 0.00 0.00 0.00 50.00 TOTAL Supplies 3,850.00 10.68 333.10 8.65 3,516.90 Services & Charges 920-4-6210-4304 Legal Fees 9,500.00 3,275.50 7,979.50 83.99 1,520.50 920-4-6210-4319 Professional Services 6,000.00 0.00 0.00 0.00 6,000.00 920-4-6210-4321 Telephone 1,000.00 0.00 0.00 0.00 1,000.00 920-4-6210-4322 Postage 500.00 0.00 16.34 3.27 483.66 920-4-6210-4331 Travel, Conferences & Schools 10,000.00 897.37 5,694.54 56.95 4,305.46 920-4-6210-4349 Advertising/Marketing 72,100.00 1,300.00 20,750.09 28.78 51,349.91 920-4-6210-4359 Publishing 350.00 0.00 275.20 78.63 74.80 920-4-6210-4361 Insurance 250.00 0.00 42.62 17.05 207.38 920-4-6210-4404 Software Services 9,350.00 0.00 11,081.50 118.52 ( 1,731.50) 920-4-6210-4433 Dues & Subscriptions 5,100.00 350.00 3,380.00 66.27 1,720.00 920-4-6210-4440 Miscellaneous 73,000.00 122.33 3,422.33 4.69 69,577.67 TOTAL Services & Charges 187,150.00 5,945.20 52,642.12 28.13 134,507.88 Capital Outlay _____________ _____________ _____________ _______ _____________ Transfers Out 920-4-6210-4721 Transfer-General Fund 45,000.00 0.00 0.00 0.00 45,000.00 TOTAL Transfers Out 45,000.00 0.00 0.00 0.00 45,000.00 ___________________________________________________________________________________________________________________ TOTAL Economic Development 405,000.00 19,173.76 131,941.56 32.58 273,058.44 ___________________________________________________________________________________________________________________ TOTAL Economic Development 405,000.00 19,173.76 131,941.56 32.58 273,058.44 ___________________________________________________________________________________________________________________ TOTAL EXPENDITURES 405,000.00 19,173.76 131,941.56 32.58 273,058.44 ============= ============= ============= ======= ============= REVENUES OVER/(UNDER) EXPENDITURES 0.00 190,161.43 99,265.13 ( 99,265.13)