Laserfiche WebLink
Economic Development Authority <br />Monthly Financial Report <br /> Month Ended June 30.2023 <br />% of year <br />50.00% <br />MTDYTDBudgetVariance% Budget <br />6/30/202320232023+(-)Used <br />Revenues: <br /> 201-46500-39201 Transfers In -$ 36,600 $ 36,600$ -100.00% <br /> 201-46500-39500 Use of Fund Balance -$ 20,500 $ 20,500$ -100.00% <br /> 201-46500-36270 Miscellaneous-$ - $ -$ - <br /> 201-46500-36270 Refunds/Reimburseme-$ 150 $ -$ 150 <br />Total Revenues-$ 57,250 $ 57,100$ -100.26% <br />Expenditures: <br />201-46500-100 Wages and Salaries-$ 450 $ 2,400$ 1,95018.75% <br />201-46500-122 FICA-$ 34 $ 200$ 16617.22% <br />201-46500-210 Operating Supplies-$ - $ 3,000$ 3,0000.00% <br />201-46500-300 Professional Srvs **-$ 20,500 $ 23,500$ 3,00087.23% <br />201-46500-303 Engineering Fees-$ - $ 6,000$ 6,0000.00% <br />201-46500-304 Legal Fees409$ 409 $ -$ (409) <br />201-46500-331 Travel Expense-$ - $ 100 <br />$ 1000.00% <br />201-46500-340 Advertising & Printing-$ 600 $ 15,400$ 14,8003.90% <br />201-46500-343 Marketing-$ - $ 2,500$ 2,5000.00% <br />201-46500-378 EDA Reserve Funds-$ - $ -$ - <br />201-46500-377 Appreciation/Events-$ - $ 1,300$ 1,3000.00% <br />201-46500-430 Miscellaneous-$ 405 $ 100$ (305)404.60% <br />201-46500-433 Dues and Subscriptions-$ 693 $ 1,100$ 40763.00% <br />201-46500-441 Conf. & Schooling-$ 240 $ 1,500$ 1,26016.00% <br />201-46500-810 Refunds & Reimb.-$ 742 $ -$ (742) <br />Total Expenditures409$ 24,073 $ 57,100$ 33,02742.16% <br />NET REVENUE/EXPENDITURES(409)$ 33,177 $ -$ (33,027) <br />Fund Balance, January 1 less Usage 24,439 <br />Fund Balance, Current57,616 <br /> <br />