|
Fund: 230 FDA
<br />Revenues
<br />Account Description 2018 2019 2020
<br />2021 Description
<br />3101
<br />Tax revenue
<br />100,000
<br />100,000
<br />100,000
<br />100,000
<br />EDA/HPA Levy
<br />100,000
<br />100,000
<br />100,000
<br />100,000
<br />3972
<br />Transfers
<br />83,543
<br />85,563
<br />88,036
<br />89,000
<br />Transfers from TIF 5
<br />-
<br />-
<br />-
<br />5,000
<br />Transfers from TIF 6
<br />50,000
<br />50,000
<br />50,000
<br />50,000
<br />Transfers from General Fund
<br />701,000
<br />Transfer from Street Improvement
<br />133,543
<br />135,563
<br />839,036
<br />144,000
<br />233,543 235,563 939,036 244.000
<br />Fund: 230 Department: 4650
<br />1600 Supplies, operating
<br />500 400
<br />360
<br />Housing and Economic Development
<br />200 Misc office supplies
<br />200
<br />500
<br />400
<br />360
<br />2100
<br />Books & periodicals
<br />200
<br />200
<br />200
<br />150
<br />Misc. reports & periodicals (Finance & Commerce)
<br />200
<br />200
<br />200
<br />150
<br />3030
<br />Other professional services
<br />4,000
<br />5,000
<br />14,500
<br />1,670
<br />4,500
<br />7,000
<br />4,000
<br />5,000
<br />14,500
<br />1,703
<br />4,500
<br />7,000
<br />4,000
<br />5,000
<br />14,500
<br />1,738
<br />4,500
<br />1,000
<br />4,000
<br />5,000
<br />14,500
<br />1,772
<br />4,500
<br />3,000
<br />Legal fees for development reviews
<br />Financial consultant fees (Ehlers)
<br />Special project consultant fees
<br />5% of audit (2019 - $34,065, 2020 - $34,745, 2021 - $35,440)
<br />Loan Program and Energy Audit Consultant (CEE)
<br />Marketing Consultant fees
<br />36,670
<br />36,703
<br />30,738
<br />32,772
<br />3100
<br />Telephone
<br />600
<br />600
<br />Cell phone
<br />-
<br />-
<br />600
<br />600
<br />3420
<br />Advertising
<br />1,500
<br />1,500
<br />1,500
<br />1,500
<br />Targeted advertisements.
<br />1,500
<br />1,500
<br />1,500
<br />1,500
<br />3430
<br />Printing
<br />400
<br />100
<br />400
<br />100
<br />400
<br />100
<br />400
<br />100
<br />Property ad printing
<br />Misc printing
<br />500
<br />500
<br />500
<br />500
<br />3610
<br />Mcmbcrships
<br />400
<br />250
<br />60
<br />400
<br />250
<br />60
<br />400
<br />250
<br />60
<br />400
<br />250
<br />60
<br />Economic Development Assoc of MN (EDAM)
<br />Twin Cities North Chamber of Commerce dues
<br />MN Assoc. of Govt. Communicators (MAGC)
<br />710
<br />710
<br />710
<br />710
<br />3630
<br />Training & conferences
<br />535
<br />275
<br />600
<br />-
<br />2,000
<br />535
<br />275
<br />600
<br />-
<br />2,000
<br />535
<br />275
<br />600
<br />6,000
<br />2,007
<br />535
<br />275
<br />600
<br />-
<br />2,020
<br />IEDC Conference Minneapolis
<br />Ehlers Finance Seminar
<br />EDAM summer conference
<br />Development certification
<br />Other miscellaneous training
<br />3,410
<br />3,410
<br />9,417
<br />3,430
<br />3800
<br />Mileage
<br />350
<br />350
<br />350
<br />350
<br />Misc. mileage
<br />4800
<br />Insurance
<br />649
<br />649
<br />649
<br />649
<br />Allocation of the City's property & liability insurance
<br />649
<br />649
<br />649
<br />649
<br />5210
<br />Housing programs
<br />50,000
<br />50,000
<br />23,000
<br />23,000
<br />Housing Improvement programs
<br />50,000
<br />1 50,000
<br />1 23,000
<br />23,000
<br />5220
<br />Highway 10 redevelopment
<br />28,000
<br />28,000
<br />Trailways & lighting in highway corridor, Gateway Signage
<br />28,000
<br />28,000
<br />9300
<br />Business loans/subsidies
<br />50,000
<br />50,000
<br />25,000
<br />30,000
<br />Business improvement partnership loans/subsidies
<br />50,000
<br />50,000
<br />25,000
<br />30,000
<br />172,489 172,422 93,024 93,861
<br />43.96% -0.04%-46.05% 0.90%
<br />
|