Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
May 2006 Budget Summary
glptbds RGONZALE Trophy Club Entities Page 47 12:02 06/09/06 BUDGET SUMMARY Fund: 132 TROPHY CLUB M.U.D. 1 Department: Revenues Program: Period Ending: 05/2006 Account Description Total Total Current YTD % of Remaining Budget Encumb. Month Total Budget Budget 132-40000-000-000 Property Taxes │ 134,110.00-│ │ 1,399.11-│ 132,815.53-│ 99.035 1,294.47- 132-40010-000-000 Property Taxes/MUD Fire │ 446,878.00-│ │ 4,758.46-│ 434,503.20-│ 97.231 12,374.80- 132-40015-000-000 Property Taxes/P & I │ 500.00-│ │ 165.32-│ 959.08-│ 191.816 459.08 132-40020-000-000 Property Taxes/Fire P&I │ 2,000.00-│ │ 576.90-│ 1,765.24-│ 88.262 234.76- Subtotal: │ 583,488.00-│ │ 6,899.79-│ 570,043.05-│ 97.696 13,444.95- 132-49010-000-000 Interest Income │ 8,000.00-│ │ 2,297.13-│ 11,464.47-│ 143.306 3,464.47 Subtotal: │ 8,000.00-│ │ 2,297.13-│ 11,464.47-│ 143.306 3,464.47 Program number: │ 591,488.00-│ │ 9,196.92-│ 581,507.52-│ 98.313 9,980.48- Department number: Revenues │ 591,488.00-│ │ 9,196.92-│ 581,507.52-│ 98.313 9,980.48- Revenues Subtotal - - - - - - │ 591,488.00-│ │ 9,196.92-│ 581,507.52-│ 98.313 9,980.48- . │ │ │ │ │ glptbds RGONZALE Trophy Club Entities Page 48 12:02 06/09/06 BUDGET SUMMARY Fund: 132 TROPHY CLUB M.U.D. 1 Department: 50 Operating & Maintenance Program: Period Ending: 05/2006 Account Description Total Total Current YTD % of Remaining Budget Encumb. Month Total Budget Budget 132-50005-050-000 Salaries & Wages │ 6,000.00 │ │ │ 2,400.00 │ 40.000 3,600.00 132-50030-050-000 Social Security Taxes │ 372.00 │ │ │ 148.80 │ 40.000 223.20 132-50035-050-000 Medicare Taxes │ 87.00 │ │ │ 34.80 │ 40.000 52.20 132-50040-050-000 Unemployment Taxes │ 211.00 │ │ │ 50.40 │ 23.886 160.60 132-50045-050-000 Workman's Compensation │ 45.00 │ │ │ 26.00 │ 57.778 19.00 Subtotal: │ 6,715.00 │ │ │ 2,660.00 │ 39.613 4,055.00 132-55045-050-000 Legal │ 7,500.00 │ │ 90.00 │ 1,523.45 │ 20.313 5,976.55 132-55055-050-000 Auditing │ 8,000.00 │ │ │ 8,799.38 │ 109.992 799.38- 132-55065-050-000 Tax Admin Fees │ 13,200.00 │ │ 46.80 │ 4,729.09 │ 35.826 8,470.91 132-55160-050-000 Professional Outside Services │ 1,000.00 │ │ │ │ 1,000.00 Subtotal: │ 29,700.00 │ │ 136.80 │ 15,051.92 │ 50.680 14,648.08 132-60070-050-000 Dues & Memberships │ 600.00 │ │ │ 550.00 │ 91.667 50.00 132-60080-050-000 Schools & Training │ 1,200.00 │ │ 545.00 │ 1,314.17 │ 109.514 114.17- 132-60100-050-000 Travel & per diem │ 6,000.00 │ │ │ 2,550.37 │ 42.506 3,449.63 132-60115-050-000 Elections │ 4,100.00 │ │ 854.37 │ 1,486.98 │ 36.268 2,613.02 132-60245-050-000 Miscellaneous Expenses │ 200.00 │ │ │ │ 200.00 132-60345-050-000 Fire Dept. Funding │ 446,878.00 │ │ 37,239.84 │ 305,466.26 │ 68.356 141,411.74 Subtotal: │ 458,978.00 │ │ 38,639.21 │ 311,367.78 │ 67.839 147,610.22 132-65085-050-000 Office Supplies │ 200.00 │ │ │ │ 200.00 Subtotal: │ 200.00 │ │ │ │ 200.00 132-69290-050-000 To MUD2 Water Plant Renovation │ 29,379.00 │ │ │ │ 29,379.00 Subtotal: │ 29,379.00 │ │ │ │ 29,379.00 Program number: │ 524,972.00 │ │ 38,776.01 │ 329,079.70 │ 62.685 195,892.30 Department number: 50 Operating & Maintenance │ 524,972.00 │ │ 38,776.01 │ 329,079.70 │ 62.685 195,892.30 Expenditures Subtotal - - - - - - │ 524,972.00 │ │ 38,776.01 │ 329,079.70 │ 62.685 195,892.30 Fund number: 132 TROPHY CLUB M.U.D. 1 O & M │ 66,516.00-│ │ 29,579.09 │ 252,427.82-│ 379.499 185,911.82 . │ │ │ │ │ glptbds RGONZALE Trophy Club Entities Page 66 12:02 06/09/06 BUDGET SUMMARY Fund: 532 TROPHY CLUB M.U.D. 1 Department: Revenues Program: Period Ending: 05/2006 Account Description Total Total Current YTD % of Remaining Budget Encumb. Month Total Budget Budget 532-40000-000-000 Property Taxes │ 637,026.00-│ │ 6,787.25-│ 622,119.22-│ 97.660 14,906.78- 532-40015-000-000 Property Taxes/P & I │ 4,500.00-│ │ 909.41-│ 2,590.03-│ 57.556 1,909.97- Subtotal: │ 641,526.00-│ │ 7,696.66-│ 624,709.25-│ 97.379 16,816.75- 532-49010-000-000 Interest Income │ 3,000.00-│ │ 2,599.38-│ 9,366.53-│ 312.218 6,366.53 532-49070-000-000 Roanoke Annual Water Line Pmt │ 11,831.00-│ │ │ 11,831.40-│ 100.003 .40 Subtotal: │ 14,831.00-│ │ 2,599.38-│ 21,197.93-│ 142.930 6,366.93 Program number: │ 656,357.00-│ │ 10,296.04-│ 645,907.18-│ 98.408 10,449.82- Department number: Revenues │ 656,357.00-│ │ 10,296.04-│ 645,907.18-│ 98.408 10,449.82- Revenues Subtotal - - - - - - │ 656,357.00-│ │ 10,296.04-│ 645,907.18-│ 98.408 10,449.82- . │ │ │ │ │ glptbds RGONZALE Trophy Club Entities Page 67 12:02 06/09/06 BUDGET SUMMARY Fund: 532 TROPHY CLUB M.U.D. 1 Department: 51 Interest & Sinking Program: Period Ending: 05/2006 Account Description Total Total Current YTD % of Remaining Budget Encumb. Month Total Budget Budget 532-70005-051-000 Paying Agent Fee │ 3,000.00 │ │ 300.00 │ 300.00 │ 10.000 2,700.00 532-70025-051-000 Bond Interest Expense │ 123,357.00 │ │ │ 61,678.75 │ 50.000 61,678.25 532-70035-051-000 Bond Principal Payment │ 530,000.00 │ │ │ │ 530,000.00 Subtotal: │ 656,357.00 │ │ 300.00 │ 61,978.75 │ 9.443 594,378.25 Program number: │ 656,357.00 │ │ 300.00 │ 61,978.75 │ 9.443 594,378.25 Department number: 51 Interest & Sinking │ 656,357.00 │ │ 300.00 │ 61,978.75 │ 9.443 594,378.25 Expenditures Subtotal - - - - - - │ 656,357.00 │ │ 300.00 │ 61,978.75 │ 9.443 594,378.25 Fund number: 532 TROPHY CLUB M.U.D. 1 I & S │ │ │ 9,996.04-│ 583,928.43-│ 583,928.43 ******* End of Report ********* │ │ │ │ │ │ │ │ │ │