HomeMy WebLinkAbout[07b] Financial Report St. Joseph Economic Development Authority
Summary Treasurer's Report - Fund 150
October 31, 2011
Fund 150, EDA Balance as of December 31, 2010 (Audited) 5,162.57
Year to Date Revenue:
Interest Earnings 181.94
DEED Housing Reimbursement 16,368.57
Transfers from the City's General Fund 56,000.00
Total Revenue 72,550.51
Year to Date Expenditure Total by Proiect:
Market Development 1,914.87 **
Business Development 37,522.32 **
Organizational Development 3,343.71 **
Infrastructure Development 1,509.18 **
Workforce Development - **
44,290.08
Year to Date Expenditures by Obiect:
Board Stipends -
Staff Salaries -
Workers Comp Premium (1.75)
Office Supplies (63.83)
Software Support (529.52)
Municipal Development Group (10,799.68)
Legal /Engineering Fees (3,123.54)
Telephone (638.65)
Postage -
Business Luncheon -
Advertising (88.89)
Recording Fee -
Rentals (Postage Machine) -
St. Cloud EDA Membership Dues -
EDA Programs (30,366.05)
Total Expenses (45,611.91)
Fund Summaries as of October 31, 2011:
EDA Fund Balance - Fund 150 - (Unaudited) 32,101.17
Designated for Capital Programs 6,795.81
Designated for DEED Housing Projects 16,368.57
Undesignated 8,936.79
TIF 1-4 St. Joseph Development Fund Balance - Fund 156 (5,291.21)
TIF 2 -1 Millstream Shops and Lofts Fund Balance - Fund 157 6,095.90
TIF 2 -2 St. Joseph Meat Market Fund Balance - Fund 158 (296.74)
Revolving Loan Fund Balance - Fund 250 13,108.31
** Detail available upon request
9
t i CITY OF ST JOSEPH 11(08!11 10:23 AM
'"`'�� ,"� EDA Balance Sheet Page 1
Current Period: October 2011
YTD YTD Current
FUND Descr Account Descr Begin Yr Debit Credit Balance
FUND 150 Economic Development
Economic Development G 150 -10100 Cash $8,841.22 $82,990.73 $59,730.78 $32,101.17
Economic Development G 150 -10450 Interest Receivable $31.27 $0.00 $31.27 $0.00
Economic Development G 150 -20200 Accounts Payable - $3,709.92 $3,709.92 $0.00 $0.00
Economic Development G 150 -24415 Design. Fd Bal - Capital Proj - $5,162.57 $0.00 $0.00 - $5,162.57
Economic Development G 150 -25310 Appropriated Fund Balance $0.00 $59,762.05 $86,700.65 - $26,938.60
FUND 150 Economic Development $0.00 $146,462.70 $146,462.70 $0.00
FUND 156 TIF 1-4 St. Joe Development
TIF 1-4 St. Joe Develop G 156 -10100 Cash $41,593.09 $33,943.50 $80,827.80 - $5,291.21
TIF 1-4 St. Joe Develop G 156 -10450 Interest Receivable $105.67 $0.00 $105.67 $0.00
TIF 1 -4 St. Joe Develop G 156 -25310 Appropriated Fund Balance - $41,698.76 $80,933.47 $33,943.50 $5,291.21
FUND 156 TIF 1-4 St. Joe Development $0.00 $114,876.97 $114,876.97 $0.00
FUND 157 TIF 2 -1 Millstream
TIF 2 -1 Millstream G 157 -10100 Cash $4,020.96 $23,689.05 $21,614.11 $6,095.90
TIF 2 -1 Millstream G 157 -10450 Interest Receivable $4.82 $0.00 $4.82 $0.00
TIF 2 -1 Millstream G 157 -20200 Accounts Payable $0.00 $0.00 $0.00 $0.00
TIF 2 -1 Millstream G 157 -25310 Appropriated Fund Balance - $4,025.78 $21,618.93 $23,689.05 - $6,095.90
FUND 157 TIF 2 -1 Millstream $0.00 $45,307.98 $45,307.98 $0.00
FUND 158 TIF 2 -2 Meat Market
TIF 2 -2 Meat Market G 158 -10100 Cash $0.00 $11,204.94 $11,501.68 - $296.74
TIF 2 -2 Meat Market G 158 -25310 Appropriated Fund Balance $0.00 $11,501.68 $11,204.94 $296.74
FUND 158 TIF 2 -2 Meat Market $0.00 $22,706.62 $22,706.62 $0.00
FUND 250 Revolving Loan Fund
Revolving Loan Fund G 250 -10100 Cash $34,565.78 $4,954.57 $26,412.04 $13,108.31
Revolving Loan Fund G 250 -10450 Interest Receivable $89.51 $0.00 $89.51 $0.00
Revolving Loan Fund G 250 -11900 Notes Receivable $20,715.08 $0.00 $20,715.08 $0.00
Revolving Loan Fund G 250 -20200 Accounts Payable $0.00 $0.00 $0.00 $0.00
Revolving Loan Fund G 250 -22204 Deferred Revenue - $20,715.08 $20,715.08 $0.00 $0.00
Revolving Loan Fund G 250 -25310 Appropriated Fund Balance - $34,655.29 $26,501.55 $4,954.57 - $13,108.31
FUND 250 Revolving Loan Fund $0.00 $52,171.20 $52,171.20 $0.00
$0.00 $381,525.47 $381,525.47 $0.00
1
Pi CITY OF ST JOSEPH 11/08/11 10:24 y M
EDA Expenditure Report
Current Period: October 2011
2011 October 2011
Account Descr YTD Budget 2011 Amt YTD Amt
FUND 150 Economic Development
E 150 -46500 -103 Legislative Bodies $1290.00 $0.00 $0.00
E 150 -46500 -151 Workers Comp. Insur. Prem. $150.00 $0.00 $1.75
E 150 -46500 -200 Office Supplies $500.00 $0.00 $63.83
E 150 -46500 -215 Software Support $450.00 $0.00 $529.52
E 150 -46500 -300 Professional Services $30,500.00 $958.27 $10,799.68
E 150 -46500 -303 Engineering Fee $2,000.00 $0.00 $1,947.04
E 150 -46500 -304 Legal Fees $1,000.00 $272.00 $1,176.50
E 150 -46500 -321 Telephone $1200.00 $64.26 $638.65
E 150 -46500 -322 Postage $350.00 $0.00 $0.00
E 150 -46500 -328 Marketing $0.00 $0.00 $0.00
E 150 -46500 -331 Travel & Conference Expense $150.00 $0.00 $0.00
E 150 -46500 -340 Advertising $500.00 $88.89 $88.89
E 150 - 46500 -410 Rentals $0.00 $0.00 $0.00
E 150 -46500 -433 Dues & Memberships $5,500.00 $0.00 $0.00
E 150 - 46500 -434 Certification Fee $0.00 $0.00 $0.00
E 150 -46500 -582 Computer Software $300.00 $0.00 $0.00
E 150-46500-588 EDA Programs $40,000.00 $2,623.21 $30,366.05
FUND 150 Economic Development $83,990.00 $4,006.63 $45,611.91
FUND 156 TIF 1 -4 St. Joe Development
E 156 -46500 -101 Salaries $0.00 $0.00 $322.29
E 156 -46500 -121 PERA Contributions $0.00 $0.00 $23.38
E 156 -46500 -122 RCA Contributions $0.00 $0.00 $19.07
E 156 -46500 -123 Deferred Comp - Employer $0.00 $0.00 $5.78
E 156 -46500 -125 Medicare Contributions $0.00 $0.00 $4.46
E 156 -46500 -131 Health Insurance $0.00 $0.00 $52.41
E 156 -46500 -133 Life Insurance $0.00 $0.00 $0.69
E 156 -46500 -134 Disabilty Insurance $0.00 $0.00 $3.60
E 156-46500 -300 Professional Services $0.00 $0.00 $3,371.00
E 156 -46500 -340 Advertising $0.00 $0.00 $98.34
E 156 -46500 -588 EDA Programs $0.00 $0.00 $47,000.00
E 156 -46500 -622 Tax Increment Payments $0.00 $0.00 $29,873.24
.
FUND 156 TIF 1-4 St. Joe Development $0.00 $0
p $0.00 $80,774.26
FUND 157 TIF 2 -1 Millstream
E 157-46500-101 Salaries $0.00 $0.00 $253.46
E 157 -46500 -121 PERA Contributions $0.00 $0.00 $18.38
E 157 -46500 -122 FICA Contributions $0.00 $0.00 $14.99
E 157 -46500 -123 Deferred Comp - Employer $0.00 $0.00 $4.54
E 157 - 46500 -125 Medicare Contributions $0.00 $0.00 $3.51
E 157 -46500 -131 Health Insurance $0.00 $0.00 $43.44
E 157 -46500 -133 Life Insurance $0.00 $0.00 $0.53
E 157 -46500 -134 Disabilty Insurance $0.00 $0.00 $3.07
E 157 -46500 -300 Professional Services $0.00 $0.00 $0.00
E 157 -46500 -317 Other fees $0.00 $0.00 $0.00
E 157 -46500 -331 Travel & Conference Expense $0.00 $0.00 $0.00
E 157 -46500 -340 Advertising $0.00 $0.00 $32.34
E 157 -46500 -622 Tax Increment Payments $0.00 $0.00 $21222.80
E 157 -49300 -720 Transfers to Other Funds $0.00 $0.00 $0.00
FUND 157 TIF 2 -1 Millstream $0.00 $0.00 $21,597.06
FUND 158 TIF 2 -2 Meat Market
E 158 -46500 -101 Salaries $0.00 $0.00 $17.58
E 158 -46500 -121 PERA Contributions $0.00 $0.00 $1.27
E 158 -46500 -122 FICA Contributions $0.00 $0.00 $1.05
E 158 -46500 -123 Deferred Comp - Employer $0.00 $0.00' $0.31
1 I
f CITY OF ST JOSEPH 11/08/11 10:24 AM
,� A �� Page 2
EDA Expenditure Report
Current Period: October 2011
2011 October 2011
Account Descr YTD Budget 2011 Amt YTD Amt
E 158-46500-125 Medicare Contributions $0.00 $0.00 $0.25
E 158 -46500 -131 Health Insurance $0.00 $0.00 $3.00
E 15846500 -133 Life Insurance $0.00 $0.00 $0.03
E 158 -46500 -134 Disabilty Insurance $0.00 $0.00 $0.25
E 15846500 -300 Professional Services $0.00 $0.00 $108.00
E 158 -46500 -340 Advertising $0.00 $0.00 $165.00
E 158 -46500 -622 Tax Increment Payments $0.00 $0.00 $0.00
FUND 158 TIF 2 -2 Meat Market $0.00 $0.00 $296.74
FUND 250 Revolving Loan Fund
E 250 -46500 -300 Professional Services $0.00 $0.00 $0.00
E 250 -46500 -304 Legal Fees $0.00 $0.00 $54.00
E 25046500 -317 Other fees $0.00 $0.00 $0.00
E 250 - 46500 -434 Certification Fee $0.00 $0.00 $0.00
E 250 - 46500 -455 Revolving Loan Proceeds $0.00 $0.00 $26,000.00
FUND 250 Revolving Loan Fund $0.00 $0.00 $26,054.00
$83,990.00 $4,006.63 $174,333.97
)2
r CITY OF ST JOSEPH 11/08/11 10:25 AM
.1lA�..hiLICIL- Page 1
EDA Revenue Report
Current Period: October 2011
2011 October 2011
FUND Descr SOURCE SOURCE Descr YTD Budget 2011 Amt Y,TD Amt
FUND 150 Economic Development
Economic Development 31010 Current Ad Valorem Taxes $0.00 $0.00 $0.00
Economic Development 34150 TIF/MIF Deposit $0.00 $0.00 $0.00
Economic Development 34200 DEED Housing Reimbursem $0.00 $0.00 $16,368.57
Economic Development 36210 Interest Eamings $150.00 $9.91 $181.94
Economic Development 39201 Transfers from Other Funds $83,840.00 $0.00 $56,000.00
FUND 150 Economic Development $83,990.00 $9.91 $72,550.51
FUND 156 TIF 1-4 St. Joe Development
TIF 1 -4 St. Joe Development 31050 Tax Increment $0.00 $0.00 $33,192.49
TIF 1-4 St. Joe Development 36210 Interest Earnings $0.00 $3.69 $591.80
FUND 156 TIF 1-4 St. Joe Development $0.00 $3.69 $33,784.29
FUND 157 TIF 2 -1 Millstream
TIF 2 -1 Millstream 31050 Tax Increment $0.00 $0.00 $23,580.89
TIF 2 -1 Millstream 33404 Market Value Credit $0.00 $0.00 $0.00
TIF 2 -1 Millstream 34150 TIF /MIF Deposit $0.00 $0.00 $0.00
TIF 2 -1 Millstream 36210 Interest Earnings $0.00 $2.48 $86.29
FUND 157 TIF 2 -1 Millstream $0.00 $2.48 $23,667.18
FUND 250 Revolving Loan Fund
Revolving Loan Fund 36210 Interest Earnings $0.00 $5.07 $387.99
Revolving Loan Fund 39320 Revolving Loan Principal $0.00 $284.62 $2,848.77
Revolving Loan Fund 39321 Revolving Loan Interest $0.00 $45.38 $485.26
Revolving Loan Fund 39322 Revolving Loan Origination $0.00 $0.00 $785.00
FUND 250 Revolving Loan Fund $0.00 $335.07 $4,507.02
$83,990.00 $351.15 $134,509.00
13
a N z g • 0) N o_ - L L
w d N y yU) j '4 CO
N 2 C 2 w 'L E N (C E
U W U ' u 3 010 w 2 w 0 7 - N !n
w v) w w y E a 7, m w -ca, 12
z o
0 o m o o� w P w o
UM U aU' Uam 2� 2UV)2
0 I 0 ' -' , 4 0, rn v m co m
"Ai c' 0 0 m 0 0 O a . coo m m 0 n
O ., N V V1 N O M l0 V V to
N •" ati `-- v :V M N u'f
N
9,_
4 , 1 1! i f g *, ' ! sgoo ; .„,„,,,, ,..: lisg i - 8 ' . [ - i
S
..4 ;-"Zi O 01 n N 0 �7 0 1 l0 t0
rM1 0 0 . .--I 0 O V 01 N 1 '
0 tG
. c .y ' m 0 O 0 V . ° .--$ m l
. + Io L?, N u1 m rn v to
3 V a l N v l0 O 41 v v v co M
v
G
L
+
O \ O
N N \ .-1
m N t r O
U1 0- a) p ` N
y Y L
3 aJ N a--1 «
u O
'a d a) N O 0 h 0 0 O O O V N
d p O O j u O N O O O O O N N 0 0
X ▪ Q. a L . \ i • 1 N N • 01 O N O V1 1I1 N u 1
`" O. O M d ra N .-1 V
o N Q C m
R Q u
N
CL = 0
CO
.-r u m o ? a)
.-, . a `^ = E 2
p C 3 4 13; N
N 3 m C C 0) V)
O C
LL a C N C p E O L O C , O
I! U W m _ E 8 a 3 y N O J p 0 D
O U N
a 0 c c = 0 m 2
E O W F) to V_ O Q C Q
U .-I 0 CO m I= 0. mCtU
q ' . l
al 00 00
O Lo Lo
■ 0
L lID LID
7
Y 1" i•
a
° 1 a
U
a+ W 0
y E ul
•— t
e 4, J
s d 0 0 0
0 ul w H
1 4