|
|
|
|
Return to Summary Page |
|
|
|
|
|
Return to
Web |
|
|
|
|
Maj Fund
Number |
Account Number |
Description |
Actual05/06 |
Actual 06/07 |
Actual 07/08 |
Budget 08/09 |
Actual YTD |
Dept. Request |
Adopted 09/10 |
Amt. Inc/Dec |
% Inc/Dec |
| 1 |
4 |
81050 |
|
**ECON.DEV.COMM./IDA** |
|
|
|
|
|
|
|
|
|
| 1 |
4 |
81050 |
1003 |
BOARD COMPENSATION |
2,800.00 |
2,400.00 |
|
|
|
|
|
|
|
| 1 |
4 |
81050 |
3001 |
COMPENSATION - NON TAXABLE |
|
|
1,200.00 |
4,200.00 |
400.00 |
4,200.00 |
2,400.00 |
(1,800.00) |
-42.86% |
| 1 |
4 |
81050 |
3002 |
PROFESSIONAL SERVICES |
|
|
|
|
|
|
|
|
|
| 1 |
4 |
81050 |
5401 |
SUPPLIES |
107.25 |
114.15 |
|
500.00 |
625.00 |
500.00 |
700.00 |
200.00 |
40.00% |
| 1 |
4 |
81050 |
5501 |
TRAVEL (MILEAGE) |
87.75 |
|
125.84 |
500.00 |
|
200.00 |
400.00 |
(100.00) |
-20.00% |
| 1 |
4 |
81050 |
5504 |
TRAVEL (SUBSIS. & LODGING) |
1,380.00 |
|
96.57 |
1,000.00 |
|
700.00 |
700.00 |
(300.00) |
-30.00% |
| 1 |
4 |
81050 |
5604 |
MIDDLE PENINSULA BUSINESS DEV. PART |
6,000.00 |
|
2,000.00 |
2,210.00 |
2,210.00 |
2,210.00 |
2,210.00 |
|
|
| 1 |
4 |
81050 |
5605 |
SMALL BUSINESS DEVELOPMENT PARTNERS |
|
|
|
2,000.00 |
|
2,000.00 |
|
(2,000.00) |
-100.00% |
| 1 |
4 |
81050 |
5801 |
DUES |
|
|
|
300.00 |
|
300.00 |
300.00 |
|
|
|
81050 |
|
Total IDA |
10,375.00 |
2,514.15 |
3,422.41 |
10,710.00 |
3,235.00 |
10,110.00 |
6,710.00 |
(4,000.00) |
-37.35% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|