Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
4.4 EDA REVENUE AND EXPENDITURE REPORT 04-15-2024
4-10-2024 11:02 AM CITY OF ELK RIVER PAGE: 1 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: MARCH 31ST, 2024 920-EDA FINANCIAL SUMMARY 25.00% OF YEAR COMP. CURRENT CURRENT YEAR TO DATE % OF BUDGET BUDGET PERIOD ACTUAL BUDGET BALANCE ___________________________________________________________________________________________________________________ REVENUE SUMMARY EDA 434,950.00 7,386.13 212,768.68 48.92 222,181.32 TOTAL REVENUES 434,950.00 7,386.13 212,768.68 48.92 222,181.32 ============= ============= ============= ======= ============= EXPENDITURE SUMMARY Economic Development Economic Development 434,950.00 14,851.29 40,099.11 9.22 394,850.89 TOTAL Economic Development 434,950.00 14,851.29 40,099.11 9.22 394,850.89 TOTAL EXPENDITURES 434,950.00 14,851.29 40,099.11 9.22 394,850.89 ============= ============= ============= ======= ============= REVENUES OVER/(UNDER) EXPENDITURES 0.00 ( 7,465.16) 172,669.57 ( 172,669.57) 4.4. Page 10 of 41 4-10-2024 11:02 AM CITY OF ELK RIVER PAGE: 2 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: MARCH 31ST, 2024 920-EDA 25.00% OF YEAR COMP. CURRENT CURRENT YEAR TO DATE % OF BUDGET REVENUES BUDGET PERIOD ACTUAL BUDGET BALANCE ___________________________________________________________________________________________________________________ EDA === Taxes 920-3-0000-3111 Property Taxes 415,950.00 0.00 8,528.95 2.05 407,421.05 TOTAL Taxes 415,950.00 0.00 8,528.95 2.05 407,421.05 Intergovernmental Rev _____________ _____________ _____________ _______ _____________ Other Revenue 920-3-0000-3621 Interest Income 15,000.00 7,386.13 16,972.38 113.15 ( 1,972.38) TOTAL Other Revenue 15,000.00 7,386.13 16,972.38 113.15 ( 1,972.38) Other Financing Sources 920-3-0000-3910 Sale of Assets 0.00 0.00 187,267.35 0.00 ( 187,267.35) TOTAL Other Financing Sources 0.00 0.00 187,267.35 0.00 ( 187,267.35) 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 434,950.00 7,386.13 212,768.68 48.92 222,181.32 ___________________________________________________________________________________________________________________ TOTAL REVENUE 434,950.00 7,386.13 212,768.68 48.92 222,181.32 ============= ============= ============= ======= ============= Page 11 of 41 4-10-2024 11:02 AM CITY OF ELK RIVER PAGE: 3 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: MARCH 31ST, 2024 920-EDA Economic Development 25.00% 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 123,900.00 9,453.04 14,179.56 11.44 109,720.44 920-4-6210-4103 Part-time Pay 12,600.00 1,050.00 2,100.00 16.67 10,500.00 920-4-6210-4104 PERA 9,500.00 716.48 1,078.47 11.35 8,421.53 920-4-6210-4105 FICA 8,350.00 613.17 924.56 11.07 7,425.44 920-4-6210-4107 Medicare 2,000.00 145.58 220.59 11.03 1,779.41 920-4-6210-4108 Insurance 24,300.00 2,392.20 4,784.40 19.69 19,515.60 920-4-6210-4109 Workers Comp 550.00 0.00 147.00 26.73 403.00 TOTAL Personal Services 181,200.00 14,370.47 23,434.58 12.93 157,765.42 Supplies 920-4-6210-4201 Office Supplies 2,500.00 54.32 78.42 3.14 2,421.58 920-4-6210-4212 Fuels & Lubes 50.00 0.00 0.00 0.00 50.00 TOTAL Supplies 2,550.00 54.32 78.42 3.08 2,471.58 Services & Charges 920-4-6210-4304 Legal Fees 10,000.00 426.50 426.50 4.27 9,573.50 920-4-6210-4319 Professional Services 27,000.00 0.00 0.00 0.00 27,000.00 920-4-6210-4321 Telephone 400.00 0.00 0.00 0.00 400.00 920-4-6210-4322 Postage 200.00 0.00 0.00 0.00 200.00 920-4-6210-4331 Travel, Conferences & Schools 10,450.00 0.00 650.71 6.23 9,799.29 920-4-6210-4349 Advertising/Marketing 67,200.00 0.00 6,631.50 9.87 60,568.50 920-4-6210-4359 Publishing 350.00 0.00 77.40 22.11 272.60 920-4-6210-4361 Insurance 250.00 0.00 25.00 10.00 225.00 920-4-6210-4404 Software Services 11,100.00 0.00 3,600.00 32.43 7,500.00 920-4-6210-4433 Dues & Subscriptions 4,750.00 0.00 2,175.00 45.79 2,575.00 920-4-6210-4440 Miscellaneous 73,500.00 0.00 3,000.00 4.08 70,500.00 TOTAL Services & Charges 205,200.00 426.50 16,586.11 8.08 188,613.89 Capital Outlay _____________ _____________ _____________ _______ _____________ Transfers Out 920-4-6210-4721 Transfer-General Fund 46,000.00 0.00 0.00 0.00 46,000.00 TOTAL Transfers Out 46,000.00 0.00 0.00 0.00 46,000.00 ___________________________________________________________________________________________________________________ TOTAL Economic Development 434,950.00 14,851.29 40,099.11 9.22 394,850.89 ___________________________________________________________________________________________________________________ TOTAL Economic Development 434,950.00 14,851.29 40,099.11 9.22 394,850.89 ___________________________________________________________________________________________________________________ TOTAL EXPENDITURES 434,950.00 14,851.29 40,099.11 9.22 394,850.89 ============= ============= ============= ======= ============= REVENUES OVER/(UNDER) EXPENDITURES 0.00 ( 7,465.16) 172,669.57 ( 172,669.57) Page 12 of 41