Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
April 2007 Budget Summary
glptbam RGONZALE Trophy Club Entities Page 48 11:54 05/11/07 Budget Summary with Amendment Fund: 132 TROPHY CLUB M.U.D. 1 Department: Revenues Program: Period Ending: 04/2007 Account Description Total Amended Total Current YTD % of Remaining Budget Budget Encumb. Month Total Budget Budget 132-40000-000-000 Property Taxes │ 88,238.00-│ 88,238.00-│ │ 124,254.51 │ 89,779.28-│ 101.747 │ 1,541.28 132-40010-000-000 Property Taxes/MUD Fire │ 409,261.00-│ 409,261.00-│ │ 126,851.31-│ 398,312.92-│ 97.325 │ 10,948.08- 132-40015-000-000 Property Taxes/P & I │ 1,000.00-│ 1,000.00-│ │ 1,740.73 │ 663.10-│ 66.310 │ 336.90- 132-40020-000-000 Property Taxes/Fire P&I │ 2,000.00-│ 2,000.00-│ │ 268.45-│ 1,262.84-│ 63.142 │ 737.16- Subtotal: │ 500,499.00-│ 500,499.00-│ │ 1,124.52-│ 490,018.14-│ 97.906 │ 10,480.86- 132-49010-000-000 Interest Income │ 19,000.00-│ 19,000.00-│ │ 3,042.61-│ 17,140.99-│ 90.216 │ 1,859.01- 132-49900-000-000 Miscellaneous Income │ │ │ │ 4,526.00-│ 56,526.00-│ │ 56,526.00 Subtotal: │ 19,000.00-│ 19,000.00-│ │ 7,568.61-│ 73,666.99-│ 387.721 │ 54,666.99 Program number: │ 519,499.00-│ 519,499.00-│ │ 8,693.13-│ 563,685.13-│ 108.506 │ 44,186.13 Department number: Revenues │ 519,499.00-│ 519,499.00-│ │ 8,693.13-│ 563,685.13-│ 108.506 │ 44,186.13 Revenues Subtotal - - - - - - │ 519,499.00-│ 519,499.00-│ │ 8,693.13-│ 563,685.13-│ 108.506 │ 44,186.13 . │ │ │ │ │ │ │ glptbam RGONZALE Trophy Club Entities Page 49 11:54 05/11/07 Budget Summary with Amendment Fund: 132 TROPHY CLUB M.U.D. 1 Department: 50 Operating & Maintenance Program: Period Ending: 04/2007 Account Description Total Amended Total Current YTD % of Remaining Budget Budget Encumb. Month Total Budget Budget 132-50005-050-000 Salaries & Wages │ 6,000.00 │ 6,000.00 │ │ 900.00 │ 3,300.00 │ 55.000 │ 2,700.00 132-50030-050-000 Social Security Taxes │ 405.00 │ 405.00 │ │ 55.80 │ 204.60 │ 50.519 │ 200.40 132-50035-050-000 Medicare Taxes │ 87.00 │ 87.00 │ │ 13.05 │ 47.85 │ 55.000 │ 39.15 132-50040-050-000 Unemployment Taxes │ 50.00 │ 50.00 │ │ 4.50 │ 54.00 │ 108.000 │ 4.00- 132-50045-050-000 Workman's Compensation │ 30.00 │ 30.00 │ │ 4.72 │ 14.16 │ 47.200 │ 15.84 Subtotal: │ 6,572.00 │ 6,572.00 │ │ 978.07 │ 3,620.61 │ 55.091 │ 2,951.39 132-55045-050-000 Legal │ 6,500.00 │ 6,500.00 │ │ 339.25 │ 2,626.84 │ 40.413 │ 3,873.16 132-55055-050-000 Auditing │ 9,000.00 │ 9,000.00 │ │ 637.00-│ 7,933.00 │ 88.144 │ 1,067.00 132-55065-050-000 Tax Admin Fees │ 12,000.00 │ 12,000.00 │ │ │ 7,216.43 │ 60.137 │ 4,783.57 Subtotal: │ 27,500.00 │ 27,500.00 │ │ 297.75-│ 17,776.27 │ 64.641 │ 9,723.73 132-60070-050-000 Dues & Memberships │ 600.00 │ 600.00 │ │ │ 585.00 │ 97.500 │ 15.00 132-60080-050-000 Schools & Training │ 1,200.00 │ 1,200.00 │ │ │ 1,395.00 │ 116.250 │ 195.00- 132-60100-050-000 Travel & per diem │ 5,500.00 │ 5,500.00 │ │ │ 3,685.65 │ 67.012 │ 1,814.35 132-60245-050-000 Miscellaneous Expenses │ 150.00 │ 150.00 │ │ │ 3,640.00 │ 2,426.667 │ 3,490.00- 132-60345-050-000 Fire Dept. Funding │ 409,261.00 │ 409,261.00 │ │ 34,105.09 │ 238,735.63 │ 58.333 │ 170,525.37 Subtotal: │ 416,711.00 │ 416,711.00 │ │ 34,105.09 │ 248,041.28 │ 59.524 │ 168,669.72 132-65085-050-000 Office Supplies │ │ │ │ │ 78.19 │ │ 78.19- Subtotal: │ │ │ │ │ 78.19 │ │ 78.19- 132-69290-050-000 To MUD2 Water Plant Renovation │ 29,379.00 │ 29,379.00 │ │ │ │ │ 29,379.00 Subtotal: │ 29,379.00 │ 29,379.00 │ │ │ │ │ 29,379.00 Program number: │ 480,162.00 │ 480,162.00 │ │ 34,785.41 │ 269,516.35 │ 56.130 │ 210,645.65 Department number: 50 Operating & Maintenance │ 480,162.00 │ 480,162.00 │ │ 34,785.41 │ 269,516.35 │ 56.130 │ 210,645.65 Expenditures Subtotal - - - - - - │ 480,162.00 │ 480,162.00 │ │ 34,785.41 │ 269,516.35 │ 56.130 │ 210,645.65 Fund number: 132 TROPHY CLUB M.U.D. 1 O & M │ 39,337.00-│ 39,337.00-│ │ 26,092.28 │ 294,168.78-│ 747.817 │ 254,831.78 . │ │ │ │ │ │ │ glptbam RGONZALE Trophy Club Entities Page 70 11:54 05/11/07 Budget Summary with Amendment Fund: 532 TROPHY CLUB M.U.D. 1 Department: Revenues Program: Period Ending: 04/2007 Account Description Total Amended Total Current YTD % of Remaining Budget Budget Encumb. Month Total Budget Budget 532-40000-000-000 Property Taxes │ 632,005.00-│ 632,005.00-│ │ 1,284.65-│ 619,452.42-│ 98.014 │ 12,552.58- 532-40015-000-000 Property Taxes/P & I │ 3,500.00-│ 3,500.00-│ │ 118.17-│ 1,836.44-│ 52.470 │ 1,663.56- Subtotal: │ 635,505.00-│ 635,505.00-│ │ 1,402.82-│ 621,288.86-│ 97.763 │ 14,216.14- 532-49010-000-000 Interest Income │ 18,500.00-│ 18,500.00-│ │ 2,754.43-│ 11,630.21-│ 62.866 │ 6,869.79- Subtotal: │ 18,500.00-│ 18,500.00-│ │ 2,754.43-│ 11,630.21-│ 62.866 │ 6,869.79- Program number: │ 654,005.00-│ 654,005.00-│ │ 4,157.25-│ 632,919.07-│ 96.776 │ 21,085.93- Department number: Revenues │ 654,005.00-│ 654,005.00-│ │ 4,157.25-│ 632,919.07-│ 96.776 │ 21,085.93- Revenues Subtotal - - - - - - │ 654,005.00-│ 654,005.00-│ │ 4,157.25-│ 632,919.07-│ 96.776 │ 21,085.93- . │ │ │ │ │ │ │ glptbam RGONZALE Trophy Club Entities Page 71 11:54 05/11/07 Budget Summary with Amendment Fund: 532 TROPHY CLUB M.U.D. 1 Department: 51 Interest & Sinking Program: Period Ending: 04/2007 Account Description Total Amended Total Current YTD % of Remaining Budget Budget Encumb. Month Total Budget Budget 532-70005-051-000 Paying Agent Fee │ 1,560.00 │ 1,560.00 │ │ │ │ │ 1,560.00 532-70025-051-000 Bond Interest Expense │ 117,445.00 │ 117,445.00 │ │ │ 58,722.50 │ 50.000 │ 58,722.50 532-70035-051-000 Bond Principal Payment │ 535,000.00 │ 535,000.00 │ │ │ │ │ 535,000.00 Subtotal: │ 654,005.00 │ 654,005.00 │ │ │ 58,722.50 │ 8.979 │ 595,282.50 Program number: │ 654,005.00 │ 654,005.00 │ │ │ 58,722.50 │ 8.979 │ 595,282.50 Department number: 51 Interest & Sinking │ 654,005.00 │ 654,005.00 │ │ │ 58,722.50 │ 8.979 │ 595,282.50 Expenditures Subtotal - - - - - - │ 654,005.00 │ 654,005.00 │ │ │ 58,722.50 │ 8.979 │ 595,282.50 Fund number: 532 TROPHY CLUB M.U.D. 1 I & S │ │ │ │ 4,157.25-│ 574,196.57-│ │ 574,196.57 . │ │ │ │ │ │ │