29.08.2014 Views

Comprehensive Annual Financial Report - St. Tammany Parish ...

Comprehensive Annual Financial Report - St. Tammany Parish ...

Comprehensive Annual Financial Report - St. Tammany Parish ...

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

SCHEDULE 11<br />

continued<br />

Final Budget<br />

017 018 020<br />

Public Health Economic Development Districts Environmental Services<br />

Variance<br />

Variance<br />

Variance<br />

Actual Positive<br />

Actual Positive<br />

Actual Positive<br />

Amounts (Negative) Final Budget Amounts (Negative) Final Budget Amounts (Negative)<br />

$ 2,687,789 $ 2,826,575 $ 138,786 $ - $ - $ - $ - $ - $ -<br />

- - - 291,860 291,860 - - - -<br />

- - - - - - 1,005,850 1,182,407 176,557<br />

- - - - - - - - -<br />

- - - - - - - - -<br />

- - - - - - 13,250 11,354 (1,896)<br />

- - - - - - 7,700 7,643 (57)<br />

18,000 33,469 15,469 - - - 48,000 34,889 (13,111)<br />

- - - - - - - - -<br />

2,705,789 2,860,044 154,255 291,860 291,860 - 1,074,800 1,236,293 161,493<br />

- - - - - - - - -<br />

- - - - - - - - -<br />

- - - - - - - - -<br />

- - - - - - - - -<br />

- - - - - - 1,371,655 1,041,887 329,768<br />

1,636,444 1,534,120 102,324 - - - - - -<br />

- - - - - - - - -<br />

- - - 291,860 291,860 - - - -<br />

- - - - - - 32,000 29,371 2,629<br />

- - - - - - - - -<br />

1,636,444 1,534,120 102,324 291,860 291,860 - 1,403,655 1,071,258 332,397<br />

1,069,345 1,325,924 256,579 - - - (328,855) 165,035 493,890<br />

- - - - - - - - -<br />

(1,205,498) (1,204,998) 500 - - - (10,875) (1,054) 9,821<br />

(1,205,498) (1,204,998) 500 - - - (10,875) (1,054) 9,821<br />

(136,153) 120,926 257,079 - - - (339,730) 163,981 503,711<br />

2,843,131 2,843,131 - - - - 2,357,066 2,357,066 -<br />

$ 2,706,978 $ 2,964,057 $ 257,079 $ - $ - $ - $ 2,017,336 $ 2,521,047 $ 503,711<br />

109

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!