Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
4.4 EDSR 05-20-2024
5-16-2024 08:53 AM CITY OF ELK RIVER PAGE: 1 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: APRIL 30TH, 2024 920-EDA FINANCIAL SUMMARY 33.33% OF YEAR COMP. CURRENT CURRENT YEAR TO DATE % OF BUDGET BUDGET PERIOD ACTUAL BUDGET BALANCE ___________________________________________________________________________________________________________________ REVENUE SUMMARY EDA 434,950.00 7,157.29 219,925.97 50.56 215,024.03 TOTAL REVENUES 434,950.00 7,157.29 219,925.97 50.56 215,024.03 ============= ============= ============= ======= ============= EXPENDITURE SUMMARY Economic Development Economic Development 434,950.00 27,405.75 67,504.86 15.52 367,445.14 TOTAL Economic Development 434,950.00 27,405.75 67,504.86 15.52 367,445.14 TOTAL EXPENDITURES 434,950.00 27,405.75 67,504.86 15.52 367,445.14 ============= ============= ============= ======= ============= REVENUES OVER/(UNDER) EXPENDITURES 0.00 ( 20,248.46) 152,421.11 ( 152,421.11) 4.4. Page 8 of 64 5-16-2024 08:53 AM CITY OF ELK RIVER PAGE: 2 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: APRIL 30TH, 2024 920-EDA 33.33% OF YEAR COMP. CURRENT CURRENT YEAR TO DATE % OF BUDGET REVENUES BUDGET PERIOD ACTUAL BUDGET BALANCE ___________________________________________________________________________________________________________________ EDA === Taxes 920-3-0000-3111 Property Taxes 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 7,157.29 24,129.67 160.86 ( 9,129.67) TOTAL Other Revenue 15,000.00 7,157.29 24,129.67 160.86 ( 9,129.67) 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 7,157.29 219,925.97 50.56 215,024.03 ___________________________________________________________________________________________________________________ TOTAL REVENUE 434,950.00 7,157.29 219,925.97 50.56 215,024.03 ============= ============= ============= ======= ============= Page 9 of 64 5-16-2024 08:53 AM CITY OF ELK RIVER PAGE: 3 REVENUE & EXPENSE REPORT (UNAUDITED) AS OF: APRIL 30TH, 2024 920-EDA Economic Development 33.33% 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 123,900.00 14,179.57 28,359.13 22.89 95,540.87 920-4-6210-4103 Part-time Pay 12,600.00 1,050.00 3,150.00 25.00 9,450.00 920-4-6210-4104 PERA 9,500.00 1,070.97 2,149.44 22.63 7,350.56 920-4-6210-4105 FICA 8,350.00 875.22 1,799.78 21.55 6,550.22 920-4-6210-4107 Medicare 2,000.00 206.83 427.42 21.37 1,572.58 920-4-6210-4108 Insurance 24,300.00 2,392.20 7,176.60 29.53 17,123.40 920-4-6210-4109 Workers Comp 550.00 215.63 362.63 65.93 187.37 TOTAL Personal Services 181,200.00 19,990.42 43,425.00 23.97 137,775.00 Supplies 920-4-6210-4201 Office Supplies 2,500.00 0.00 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 0.00 78.42 3.08 2,471.58 Services & Charges 920-4-6210-4304 Legal Fees 10,000.00 651.50 1,078.00 10.78 8,922.00 920-4-6210-4319 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 1,197.03 1,847.74 17.68 8,602.26 920-4-6210-4349 Advertising/Marketing 67,200.00 3,040.00 9,671.50 14.39 57,528.50 920-4-6210-4359 Publishing 350.00 111.80 189.20 54.06 160.80 920-4-6210-4361 Insurance 250.00 25.00 50.00 20.00 200.00 920-4-6210-4404 Software Services 11,100.00 0.00 3,600.00 32.43 7,500.00 920-4-6210-4433 Dues & Subscriptions 4,750.00 2,390.00 4,565.00 96.11 185.00 920-4-6210-4440 Miscellaneous 73,500.00 0.00 3,000.00 4.08 70,500.00 TOTAL Services & Charges 205,200.00 7,415.33 24,001.44 11.70 181,198.56 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 27,405.75 67,504.86 15.52 367,445.14 ___________________________________________________________________________________________________________________ TOTAL Economic Development 434,950.00 27,405.75 67,504.86 15.52 367,445.14 ___________________________________________________________________________________________________________________ TOTAL EXPENDITURES 434,950.00 27,405.75 67,504.86 15.52 367,445.14 ============= ============= ============= ======= ============= REVENUES OVER/(UNDER) EXPENDITURES 0.00 ( 20,248.46) 152,421.11 ( 152,421.11) Page 10 of 64