Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Information 2 08-21-2023
Information cty of I Elk -�-�=1 River To: Ma�Tor and CinT Council From: Lori Stich, Finance Manager Date: August 21, 2023 SubjeCt: Jul�r 2023 MonthlyT Financial Report Memorandum This report is designed to provide summaryT information regarding the overall level of revenues and expenditures in the General Fund, the Multipurpose Facility Special Revenue Fund, and the Enterprise Funds. These funds provide an important picture of the cit�-'s financial health. For the month of July, actual revenues (excluding propertyT taxes and transfers in) and expenditures should run about 58% of the annual budget. It is natural for some of the items to varyT from month to month, such as exceeding the budget for Supplies but being below budget for Services. This is not consideYed serious as long as the total expenditure budget amount is not overspent Significant variances from budget are highlighted below accompanied �vith a general discussion for the variance. GENERAL FUND Revenues: ■ JulyT revenues include the remaining first half propertyT tax settlement. ■ License & permit collections are about 67% of budget estimates. Ju1�T collections `vere mainlyT building-related permits, gravel mining licenses and rental licenses. ■ ChaYges for services aYe 62% of estimates with recYeation fees, Elk RiveYFest revenues and plan check fees making up the majorityT of collections in JulyT. ■ Transfers in consist of ERMU's 4% June monthlyT electric revenues and the budgeted transfeYs into the GeneYal Fund. Expenditures: ■ Total departmental expenditures are about 52% of budget and most departments are within or belo`v budget estimates. 2023 Monthly Expenditures Szs,000 SZo,000 � 0 z N $15,000 � O _ � $10,000 $5,000 $p � � � � � _ _� Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec �Actual $1,502 $2,819 $4,615 $6,010 $7,386 $8,912 $10,571 Budget $1,708 $3,415 $5,123 $6,830 $8,538 $10,245 $11,953 $13,660 $15,368 $17,075 $18,783 $20,490 MULTIPURPOSE FACILITY Through the end of Ju1�T, expenditures of $928,380 exceed revenues of $844,805 b�T $83,575. The majorit�r of July collections consist of ice and facility Yentals and YecYeation fees while expenditures are primarily attributable to personal services and utilities. ATTAC H M ENTS ■ General Fund Revenue & Expense Report ■ Multipurpose Facilit�T — Budget to Actual ■ EnteYprise Funds — Budget to Actual ■ Cash Report — All Funds 8-15-2023 08:14 AM CITY OF ELK RIVER PAGE: 1 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: JULY 31ST, 2023 101-GENERAL FUND FINANCIAL SUMMARY 58.33o OF YEAR COMPLETED CURRENT CURRENT YEAR TO DATE o OF BUDGET PRIOR FY BUDGET PERIOD ACTUAL BUDGET BALANCE YTD BALANCE REVENUE SUMMARY General Fund 20,490,000.00 3,961,389.37 11,029,206.19 53.83 9,460,793.81 10,496,836.06 TOTAL REVENUES 20,490,000.00 3,961,389.37 11,029,206.19 53.83 9,460,793.81 10,496,836.06 EXPENDITURE SUMMARY General Government City Council Communications Administrative Services Human Resources Elections Finance Information Technology Legal Community Development Planning Building Maintenance TOTAL General Government Public Safety Police Administration Patrol Investigations Police Support Services Police Reserves Public safety building Fire Administration Fire Operations Emergency Management Building Safety Code Enforcement Environmental TOTAL Public Safety Public Works Street Maintenance Snow Removal Equipment Services Engineering TOTAL Public Works 203,750.00 30,338.99 102,413.77 50.26 101,336.23 88,548.69 451,550.00 32,257.28 226,550.49 50.17 224,999.51 204,845.96 677,500.00 52,186.67 365,831.82 54.00 311,668.18 319,514.81 402,500.00 24,109.71 213,091.42 52.94 189,408.58 195,012.21 6,600.00 0.00 6,213.68 94.15 386.32 10,064.28 717,950.00 51,715.06 426,574.85 59.42 291,375.15 411,629.79 614,450.00 47,264.98 323,839.29 52.70 290,610.71 260,168.58 275,000.00 23,139.05 133,506.91 48.55 141,493.09 128,357.45 0.00 14,380.64 133,445.73 0.00 ( 133,445.73) 126,174.21 486,250.00 19,104.71 133,131.48 27.38 353,118.52 173,646.43 1,029,550.00 86,767.22 565,873.51 54.96 463,676.49 459,605.20 4,865,100.00 381,264.31 2,630,472.95 54.07 2,234,627.05 2,377,567.61 1,120,850.00 59,237.39 693,735.24 61.89 427,114.76 596,733.00 3,877,900.00 309,342.42 1,914,937.49 49.38 1,962,962.51 1,724,288.44 1,373,150.00 116,791.23 703,942.23 51.26 669,207.77 671,296.61 829,100.00 49,615.14 354,643.48 42.77 474,456.52 435,362.30 16,250.00 1,812.74 5,221.02 32.13 11,028.98 4,490.01 201,100.00 12,404.31 108,457.41 53.93 92,642.59 118,620.29 1,212,650.00 74,250.07 570,251.45 47.03 642,398.55 506,462.40 596,300.00 52,834.18 390,888.54 65.55 205,411.46 250,804.46 33,750.00 818.52 16,444.12 48.72 17,305.88 7,999.11 583,600.00 44,544.49 311,582.75 53.39 272,017.25 372,146.06 117,500.00 9,103.99 61,615.91 52.44 55,884.09 32,875.40 99,650.00 8,343.25 53,278.46 53.47 46,371.54 49,823.83 10,061,800.00 739,097.73 5,184,998.10 51.53 4,876,801.90 4,770,901.91 1,567,000.00 109,684.92 770,966.45 49.20 796,033.55 726,198.11 360,000.00 950.00 237,737.21 66.04 122,262.79 214,381.92 386,300.00 28,254.82 194,666.74 50.39 191,633.26 195,125.83 458,200.00 35,486.55 253,995.37 55.43 204,204.63 229,033.39 2,771,500.00 174,376.29 1,457,365.77 52.58 1,314,134.23 1,364,739.25 8-15-2023 08:14 AM CITY OF ELK RIVER PAGE: 2 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: JULY 31ST, 2023 101-GENERAL FUND FINANCIAL SUMMARY Culture & Recreation Parks Department Parks & Rec Admin Recreation Programs Farmers Market Sr Citizen Programs TOTAL Culture & Recreation Economic Development Economic Development Energy City TOTAL Economic Development General TOTAL EXPENDITURES REVENUES OVER/(UNDER) EXPENDITURES CURRENT CURRENT BUDGET PERIOD 58.33o OF YEAR COMPLETED YEAR TO DATE o OF BUDGET PRIOR FY ACTUAL BUDGET BALANCE YTD BALANCE 1,676,300.00 136,336.96 740,954.78 44.20 935,345.22 752,699.14 710,900.00 43,174.03 307,542.85 43.26 403,357.15 362,503.36 197,750.00 25,287.89 91,075.88 46.06 106,674.12 61,019.93 8,750.00 3,438.20 5,820.90 66.52 2,929.10 8,910.01 149,900.00 13,933.47 93,911.78 62.65 55,988.22 71,778.66 2,743,600.00 222,170.55 1,239,306.19 45.17 1,504,293.81 1,256,911.10 0.00 8,236.00 29,614.07 0.00 ( 29,614.07) 20,123.91 48,000.00 2,023.88 29,172.08 60.78 18,827.92 12,913.88 48,000.00 10,259.88 58,786.15 122.47 ( 10,786.15) 33,037.79 20,490,000.00 1,527,168.76 10,570,929.16 51.59 9,919,070.84 9,803,157.66 0.00 2,434,220.61 458,277.03 ( 458,277.03) 693,678.40 8-15-2023 08:14 AM CITY OF ELK RIVER PAGE: 3 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: JULY 31ST, 2023 101-GENERAL FUND 58.33o OF YEAR COMPLETED CURRENT CURRENT YEAR TO DATE o OF BUDGET PRIOR FY REVENUES BUDGET PERIOD ACTUAL BUDGET BALANCE YTD BALANCE General Fund raxes 101-3-0000-3111 Current Ad Valorem Taxes 13,893,000.00 2,161,715.69 7,201,889.90 51.84 6,691,110.10 6,730,384.44 101-3-0000-3112 Delinquent Ad Valorem Taxes 0.00 28,680.86 28,680.86 0.00 ( 28,680.86) 39,984.14 101-3-0000-3121 Gravel Tax 225,000.00 0.00 8,943.23 3.97 216,056.77 17,760.97 101-3-0000-3131 Penalties/Interest 0.00 251.38 251.38 0.00 ( 251.38) 1,508.77 TOTAL Taxes 14,118,000.00 2,190,647.93 7,239,765.37 51.28 6,878,234.63 6,789,638.32 Licenses & Permits 101-3-0000-3211 Liquor License 101-3-0000-3212 THC License 101-3-0000-3213 Cigarette License 101-3-0000-3214 Rental License 101-3-0000-3216 Mining License 101-3-0000-3217 Garbage Hauler License 101-3-0000-3218 Other Business License/Permit 101-3-0000-3229 NPDES Permit 101-3-0000-3231 Building Permit 101-3-0000-3232 Plumbing/Heating Permit 101-3-0000-3233 Permit Surcharge 101-3-0000-3235 Animal License 101-3-0000-3237 Other Non-Business Lic/Permit TOTAL Licenses & Permits Intergovernmental Rev 101-3-0000-3311 Federal Grant 101-3-0000-3322 MV Credit 101-3-0000-3323 Fire State Aid 101-3-0000-3325 Police 2o Aid 101-3-0000-3326 Police Training Reimb 101-3-0000-3329 State Crime Prevention Grant TOTAL Intergovernmental Rev Charges for Services 101-3-0000-3412 Planning & Zoning Fees 101-3-0000-3413 Plan Check Fee 101-3-0000-3415 Special Assessment Search 101-3-0000-3417 Copies 101-3-0000-3418 Other General Govt Services 101-3-0000-3430 Lockout Fees 101-3-0000-3431 Police Services 101-3-0000-3432 School Liaison 101-3-0000-3434 Animal Impound Fee 101-3-0000-3436 Fire Contracts 101-3-0000-3437 Fire Services 101-3-0000-3451 Street Services 82,000.00 80.00 77,630.00 94.67 4,370.00 81,850.00 4,000.00 0.00 2,400.00 60.00 1,600.00 0.00 4,000.00 0.00 300.00 7.50 3,700.00 100.00 65,000.00 2,360.00 39,810.00 61.25 25,190.00 44,745.00 26,000.00 7,607.40 26,842.75 103.24 ( 842.75) 24,539.70 2,500.00 0.00 865.00 34.60 1,635.00 125.00 16,000.00 60.00 8,270.00 51.69 7,730.00 11,485.00 24,000.00 525.00 5,075.00 21.15 18,925.00 13,679.51 600,000.00 47,550.60 324,062.50 54.01 275,937.50 403,093.15 160,000.00 11,191.35 170,368.49 106.48 ( 10,368.49) 104,800.47 800.00 549.79 3,222.71 402.84 ( 2,422.71) 4,724.72 0.00 0.00 560.00 0.00 ( 560.00) 410.00 20,000.00 4,850.00 17,645.00 88.23 2,355.00 11,470.00 1,004,300.00 74,774.14 677,051.45 67.42 327,248.55 701,022.55 0.00 0.00 308.70 6,000.00 0.00 0.00 225,000.00 0.00 4,000.00 320,000.00 0.00 0.00 35,000.00 0.00 0.00 48,000.00 19,166.53 21,236.32 634,000.00 19,166.53 25,545.02 25,000.00 250,000.00 500.00 1,500.00 ( 0.00 3,500.00 30,000.00 175,000.00 500.00 400,000.00 3,000.00 30,000.00 900.00 14,078.47 0.00 17.01) 0.00 140.00 2,287.12 0.00 0.00 0.00 0.00 ( 3,222.50 13,581.50 151,621.24 65.00 668.38 0.00 1,660.00 21,502.18 82,810.50 300.00 238,139.39 300.00) 11,652.50 0.00 ( 0.00 1.78 0.00 0.00 44.24 4.03 54.33 60.65 13.00 44.56 0.00 47.43 71.67 47.32 60.00 59.53 10.00- 38.84 308.70) 0.00 6,000.00 0.00 221,000.00 3,000.00 320,000.00 0.00 35,000.00 0.00 26,763.68 8,322.28 608,454.98 11,322.28 11,418.50 98,378.76 435.00 831.62 0.00 1,840.00 8,497.82 92,189.50 200.00 161,860.61 3,300.00 18,347.50 17,230.00 204,074.29 210.00 555.15 13.00 1,805.00 10,040.00 170,581.63 375.00 380,316.61 0.00 12,531.67 8-15-2023 08:14 AM CITY OF ELK RIVER PAGE: 4 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: JULY 31ST, 2023 101-GENERAL FUND CURRENT BUDGET 20,000.00 60,000.00 37,000.00 20,000.00 20,000.00 35,000.00 15,000.00 1,200.00 1,127,200.00 CURRENT PERIOD 0.00 7,134.87 2,406.67 8,240.86 16,998.15 4,477.00 2,470.00 50.00 62,388.63 58.33o OF YEAR COMPLETED YEAR TO DATE o OF BUDGET PRIOR FY ACTUAL BUDGET BALANCE YTD BALANCE 14,635.45 73.18 5,364.55 9,675.08 45,259.02 75.43 14,740.98 36,160.00 27,971.05 75.60 9,028.95 22,580.00 25,350.86 126.75 ( 5,350.86) 31,134.00 24,023.05 120.12 ( 4,023.05) 13,305.00 31,202.54 89.15 3,797.46 16,123.32 8,660.00 57.73 6,340.00 8,790.00 375.00 31.25 825.00 740.00 699,177.66 62.03 428,022.34 936,239.75 REVENUES 101-3-0000-3452 Engineering Services Reimb 101-3-0000-3461 Recreation Fees 101-3-0000-3462 Sr Center Activities 101-3-0000-3463 Farmer's Market 101-3-0000-3469 Elk RiverFest 101-3-0000-3472 Park Use Fee 101-3-0000-3483 Sewer Inspection Fee 101-3-0000-3484 Contractor License Check TOTAL Charges for Services Fines & Forfeits 101-3-0000-3510 Court Fines 101-3-0000-3512 Ordinance Violations TOTAL Fines & Forfeits Special Assessments 101-3-0000-3610 Special Assmts-County TOTAL Special Assessments Other Revenue 101-3-0000-3621 Interest Income 101-3-0000-3625 Refunds & Reimbursements 101-3-0000-3626 Contributions 101-3-0000-3629 Miscellaneous Revenue TOTAL Other Revenue Other Financing Sources Transfers In 101-3-0000-3921 Transfers 101-3-0000-3926 Transfer-Capital Outlay Resery 101-3-0000-3930 Transfer-Development 101-3-0000-3942 Transfer-WGSTS 101-3-0000-3943 Transfer-Liquor 101-3-0000-3944 Transfer-Garbage 101-3-0000-3945 Transfer-Utilities 101-3-0000-3946 Transfer-Stormwater 101-3-0000-3948 Transfer-EDA 101-3-0000-3949 Transfer-HRA TOTAL Transfers In TOTAL General Fund TOTAL REVENUE 130,000.00 0.00 130,000.00 0.00 0.00 15,599.48 79,484.18 61.14 50,515.82 62,927.48 0.00 3,100.00 0.00 ( 3,100.00) 2,000.00 15,599.48 82,584.18 63.53 47,415.82 64,927.48 0.00 ( 190.33) 0.00 190.33 0.00 0.00 ( 190.33) 0.00 190.33 0.00 120,000.00 0.00 73,344.57 61.12 46,655.43 70,656.56 125,000.00 0.00 ( 1,043.92) 0.84- 126,043.92 11,230.49 20,000.00 2,500.00 42,260.00 211.30 ( 22,260.00) 25,900.00 10,000.00 149.12 4,820.83 48.21 5,179.17 4,570.91 275,000.00 2,649.12 119,381.48 43.41 155,618.52 112,357.96 300,000.00 0.00 748.79 0.25 299,251.21 1,656.17 78,500.00 78,500.00 78,500.00 100.00 0.00 50,000.00 0.00 0.00 0.00 0.00 0.00 10,650.00 170,000.00 170,000.00 170,000.00 100.00 0.00 165,000.00 1,000,000.00 1,000,000.00 1,000,000.00 100.00 0.00 750,000.00 56,500.00 56,500.00 56,500.00 100.00 0.00 54,000.00 1,380,000.00 156,163.54 745,142.57 54.00 634,857.43 672,021.55 135,000.00 135,000.00 135,000.00 100.00 0.00 135,000.00 45,000.00 0.00 0.00 0.00 45,000.00 43,000.00 36,500.00 0.00 0.00 0.00 36,500.00 0.00 3,201,500.00 1,596,163.54 2,185,891.36 68.28 1,015,608.64 1,881,327.72 20,490,000.00 3,961,389.37 11,029,206.19 53.83 9,460,793.81 10,496,836.06 20,490,000.00 3,961,389.37 11,029,206.19 53.83 9,460,793.81 10,496,836.06 CITY OF ELK RIVER MULTIPURPOSE FACILITY - BUDGET TO ACTUAL MONTH ENDED JULY, 2023 Revenues: Ice Rental Admissions Dry Floor Events/Craft Shows Facility Rental Advertising/Naming Rights/Sponsorships Recreation fees (Skating/Hockey) Concessions/vending Other Revenues (interest, etc.) Use of Fund Balance Total Revenues Operating expenses: Personal services Supplies Other service charges Capital Outlay Total Expenditures Revenues over/(under) expenditures $0 $361,670 22,470 2,956 112,161 42,150 169,572 77,683 56,143 0 $844,805 $534,303 87,070 307,007 0 $928,380 ($83,575) 43.57% 5 6.18% 59.12% 47.11% 25.09% 96.90% 70.62% 403.91% 0.00% 50.28% 58.22% 84.66% 67.08% 0.00% 55.25% FTCenter July 2023 $1,800,000 $1,600,000 $1,400,000 $1,200,000 $1,000,000 $800,000 $600,000 $400,000 $200,000 $0 Budget, $1,680,350 Actual $844,805 Total Revenues Actual $928,380 Total Expenditures Current Year to Date % of Budget Actual Budget $830,000 40,000 5,000 238,100 168,000 175,000 110,000 13,900 100,350 $1,680,350 $917,800 102,850 457,700 202,000 $1,680,350 Budget, $1,680,350 CITY OF ELK RIVER ENTERPRISE FUNDS - BUDGET TO ACTUAL MONTH ENDED JULY, 2023 Sales and cost of sales: Sales Cost of sales Gross proft Opereting revenues: User charges Delinquency collections Other Total opereting revenues Operating expenses: Personal services Supplies Other service charges Depreciation ' Total opereting expenses Opereting income (loss) Nonoperating revenues (expenses�: Interest income Interest expense/agent fees Total nonopereting revenues (expenses) Income (loss) before contributions & transfers Contributions - connection fees Transfers out NETINCOME (LOSS) Items reclassifed to balance sheet at year end: Bond Proceeds Capital Outlay Bond Payment (Payoff 2014B Refunded Debt) Revenues over/�under) expenditures Liquor Sewer Garbage Stormwater Current Year to Date % of Current Year to Date % of Current Year to Date % of Current Year to Date % of Budget Actual Budget Budget Actual Budget Budget Actual Budget Budget Actual Budget $ 6,816,250 $ 4,528,683 66.44% 4,937,100 3,112,488 63.04% 1,879,150 1,416,195 75.36% - - - $ 2,52Q000 $ 1,244,991 49.40% $ 1,925,000 $ 956,446 49.69% $ 62Q000 $ 315,098 50.82% - - - 1,000 862 86.16% - 1,158 - - 229 - 9,000 4,306 47.85% 17Q000 88,293 51.94% 17,414 9000 4306 47.85% 2,691,000 1,334,145 49.58% 1,925,000 957,604 4975% 620000 332741 53.67% 1,046,950 607,667 58.04% 815,000 44Q050 53.99% 45,450 23,620 51.97% - - - 26,600 1Q871 40.87% 333,850 173,392 51.94% 23,400 1,358 5.80% 1,000 499 49.88% 349,650 198,475 5676% 886,500 494,919 55.83% 1,705,450 819,128 48.03% 146,550 11Q923 75.69% 99,000 0.00% 1,645,000 0.00% 475,000 0.00% 1,522,200 817,012 53.67% 3,68Q350 1,108,361 30.12% 1,774,300 844,106 47.57% 622,550 111,422 17.90% 365950 603489 164.91% (989,350) 225,784 -22.82% 750,700 713,498 75.31% 2550 221319 -8679.18% 10Q000 49,265 4927% 10Q000 98,682 98.68% 7,500 8,366 111.55% 2Q000 2Q141 10071% (88,050) (8,003) 9.09% 10Q000 49,265 4927% 11,950 9Q680 758.82% 7,500 8,366 111.55% 2Q000 2Q141 10071% 465,950 652,754 140.09% (977,400) 316,464 32.38% 758,200 721,864 77.03% 77,450 241,460 1383.73% - - - 1,OOQ000 548,091 54.81% - - - - - - 1,25Q000 1,25Q000 100.00% (17Q000) (17Q000) 100.00% (56,500) (56,500) 100.00% 135,000 135,000 100.00% 784050 597246 76.17% (147,400) 694,554 -471.20% 701,700 65,364 64.27% 117550 106460 -90.57% (8Q000) (182,250) - (266,000) (135,673) - - - - (25Q000) - - - - - (52Q000) (52Q000) - - - - - - - (864,050) (779,496) (933,400) 38,881 701,700 65,364 (367,550) 106,460 * Recorded at year-end 8-15-2023 02:34 PM CITY OF ELK RIVER PAGE: 1 POOLED CASH REPORT (FUND 999) AS OF: JULY 31ST, 2023 FUND ACCOUNT# ACCOUNT NAME CLAIM ON CASH 002-1010 Cash - Section 125 101-1010 Cash - General Fund 211-1010 Cash - Library 219-1010 Cash - Federal COVID Fund 221-1010 Cash - Multipurpose Facility 225-1010 Cash - Park Dedication 228-1010 Cash - Landfill 231-1010 Cash - Landfill Const Debris 240-1010 Cash - Micro Loan Fund 242-1010 Cash - State DEED 245-1010 Cash - Development Fund 290-1010 Cash - Capital Outlay Reserve 291-1010 Cash - Insurance Reserve 292-1010 Cash - Govt Bldgs Reserve 294-1010 Cash - Drug Forfeiture 296-1010 Cash - GRE Reserve 301-1010 Cash - 2020A GO CIP Bonds 302-1010 Cash - 2021A GO CIP BONDS 333-1010 Cash - 2020B (2010/2012) Bonds 343-1010 Cash - 2019A Sales Tax Bonds 401-1010 Cash - Pavement Mgmt 403-1010 Cash - Street Improvement 406-1010 Cash - City Wide Trunk Util 410-1010 Cash - Equipment Replacement 411-1010 Cash - Technology Replacement 420-1010 Cash - Active ER 421-1010 Cash - PS Building/Fire Sta 3 440-1010 Cash - Park Improvement 463-1010 Cash - TIF #23 Pref Powder 464-1010 Cash - TIF #24 Beaudry Truck 465-1010 Cash - TIF 25 Jackson Hills 466-1010 Cash - TIF #26 Shoot Steel 467-1010 Cash - TIF #27 Delta Apartment 602-1010 Cash - Wastewater Treatment 603-1010 Cash - Liquor 605-1010 Cash - Garbage 607-1010 Cash - Storm Water 801-1010 Cash - Interest 821-1010 Cash - Developer Escrow TOTAL CLAIM ON CASH CASH IN BANK - POOLED CASH 999-1000 A/P BANK ACCOUNTS 999-1001 PY BANK ACCOUNT 999-1002 POOLED INVESTMENTS SUBTOTAL CASH IN BANK - POOLED CASH BEGINNING CURRENT CURRENT BALANCE ACTIVITY BALANCE 5,595.59 1,187.54 6,783.13 6,788,853.83 2,438,765.28 9,227,619.11 247,207.69 3,792.60 251,000.29 2,123,792.36 8,410.75 2,132,203.11 200,200.18 ( 54,012.58) 146,187.60 1,687,482.05 ( 2,553.79) 1,684,928.26 169,600.32 ( 1,691.27) 167,909.05 832,819.99 0.00 832,819.99 988,004.10 554.60 988,558.70 418,773.06 3,138.13 421,911.19 1,051,430.06 ( 118,118.16) 933,311.90 1,765,200.28 ( 89,543.17) 1,675,657.11 ( 3,940.80)( 3,837.04)( 7,777.84) 4,033,634.10 24,543.16 4,058,177.26 17,793.19 ( 6,911.11) 10,882.08 821,955.44 0.00 821,955.44 223,698.04 94,363.74 318,061.78 142,391.42 60,523.65 202,915.07 209,997.87 1,323.17 211,321.04 6,112,524.95 399,148.18 6,511,673.13 5,905,259.63 ( 422,456.47) 5,482,803.16 585,429.64 1,663.47 587,093.11 2,630,262.63 67,104.30 2,697,366.93 1,836,837.37 265,308.80 2,102,146.17 22,139.83 ( 1,776.06) 20,363.77 1,179,892.07 2,976.35 1,182,868.42 1,130,879.01 ( 234,729.26) 896,149.75 148,605.12 237,258.18 385,863.30 7,728.12 80,298.40 88,026.52 0.00 5,115.09 5,115.09 10,918.37 3,690.96 14,609.33 0.00 13,206.04 13,206.04 0.00 699.14 699.14 9,376,334.87 ( 59,218.95) 9,317,115.92 4,578,721.47 ( 1,169,638.66) 3,409,082.81 834,611.98 ( 41,620.18) 792,991.80 2,020,053.96 ( 109,163.45) 1,910,890.51 0.00 118,966.00 118,966.00 797,652.83 11,982.50 809,635.33 58,902,340.62 1,528,749.88 60,431,090.50 201,438,069.06 2,943,108.88 204,381,177.94 (170,917,918.00)( 1,414,359.00)(172,332,277.00) 28,382,189.56 0.00 28,382,189.56 58,902,340.62 1,528,749.88 60,431,090.50