This is an Unaudited Statement.
<br />City of La Porte
<br />La Porte Development Corporation (038) Fund Summary
<br />(Section 4B Sales Tax)
<br />Previous
<br />ReportFY 2013-14FY 2012-13
<br />Unaudited Beginning Fund Balance 9/30$2,768,155$2,768,155$2,196,935
<br />Plus Year to Date Revenues:
<br />1/2 Cent Sales Tax569,498736,187650,047
<br />Interest Income2,0072,7512,253
<br />Total Revenues571,505738,938652,300
<br />Equals Total Resources3,339,6603,507,0932,849,235
<br />Less Year to Date Expenditures:
<br />Payroll26,70432,11418,670
<br />Supplies411411153
<br />Services & Charges (Memberships, Training, Advertising, Legal, Utilities)78,950149,49645,083
<br />Debt Service Transfer395,227474,273205,031
<br />*
<br />Capital Projects Transfers32,08338,50062,500
<br />**
<br />Total Expenditures533,375694,794331,437
<br />Estimated Year to Date Fund Balance as of 3/31/2014$2,806,285$2,812,299$2,517,798
<br />Commitments
<br />Project Nebula$1,000,000
<br />Intergulf125,000
<br />Rob Johnson Interests106,000
<br />Richard Industrial Group15,000
<br />Debt Service Reserve948,545
<br />$2,194,545
<br />Adjusted Year to Date Fund Balance$617,754
<br />Projection Through Year End
<br />Adjusted Year to Date Fund Balance$617,754
<br />Plus: Estimated Sales Tax1,253,251
<br />Less: Estimated Operational Costs(143,567)
<br />Less: Debt Service Transfers(474,272)
<br />Less: Capital Projects Transfers(138,500)
<br />Projected Year End Fund Balance$1,114,666
<br />Sales tax revenues for Fiscal Year 2015 are estimated to be $2,029,227. (2% growth over current year)
<br />Previously Funded Projects (Funding in Fund 015 - General CIP Fund)
<br />BudgetExpendituresBalance
<br />District 23 Street Paving175,000-175,000
<br />Façade Grants300,00081,570218,430
<br /> Total475,00081,570393,430
<br />*Debt Service Payments for Library, Bay Area Boulevard & Canada Road and Ballfields.
<br /> **Capital Project Transfer is for 1/2 of the Golf Course/Little Cedar Bayou Park Irrigation Sytstem.
<br />
|