Comprehensive Annual Financial Report - St. Tammany Parish ...
Comprehensive Annual Financial Report - St. Tammany Parish ...
Comprehensive Annual Financial Report - St. Tammany Parish ...
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
ST. TAMMANY PARISH, LOUISIANA<br />
Combining Schedule of Revenues, Expenditures and Changes in Fund Balances<br />
Budget and Actual<br />
Non-Major Special Revenue Funds<br />
For the Year Ended December 31, 2010<br />
Final Budget<br />
035 043<br />
Law Enforcement<br />
Animal Services<br />
Variance<br />
Actual Positive<br />
Actual<br />
Amounts (Negative) Final Budget Amounts<br />
Variance<br />
Positive<br />
(Negative)<br />
Revenues<br />
Taxes:<br />
Ad valorem/parcel fees $ - $ - $ - $ 1,241,656 $ 1,305,168 $ 63,512<br />
Sales and use - - - - - -<br />
Licenses and permits - - - 98,000 97,291 (709)<br />
Intergovernmental revenues:<br />
Federal and state grants - - - - - -<br />
<strong>St</strong>ate funds:<br />
<strong>St</strong>ate revenue sharing - - - 35,000 34,766 (234)<br />
Fees and charges for services 84,000 121,598 37,598 108,480 103,887 (4,593)<br />
Fines and forfeitures - - - - - -<br />
Other revenues:<br />
Investment earnings 4,000 2,695 (1,305) 22,000 18,890 (3,110)<br />
Contributions - - - 10,000 9,325 (675)<br />
Total Revenues 88,000 124,293 36,293 1,515,136 1,569,327 54,191<br />
Expenditures<br />
General government:<br />
Judicial - - - - - -<br />
Other - unclassified - - - - - -<br />
Public safety 113,520 105,170 8,350 - - -<br />
Highways and streets - - - - - -<br />
Sanitation - - - - - -<br />
Health and welfare - - - 1,273,176 1,149,252 123,924<br />
Cultural and recreation - - - - - -<br />
Economic development - - - - - -<br />
Capital outlay:<br />
Capital assets - - - 70,000 45,793 24,207<br />
Infrastructure - - - - - -<br />
Total Expenditures 113,520 105,170 8,350 1,343,176 1,195,045 148,131<br />
Excess (Deficiency) of Revenues Over Expenditures (25,520) 19,123 44,643 171,960 374,282 202,322<br />
Other Financing Sources (Uses)<br />
Transfers in - - - - 399 399<br />
Transfers out - - - (151,000) (151,000) -<br />
Total Other Financing Sources (Uses) - - - (151,000) (150,601) 399<br />
Net Change in Fund Balance (25,520) 19,123 44,643 20,960 223,681 202,721<br />
Fund Balance - beginning 188,438 188,438 - 1,515,572 1,515,572 -<br />
Fund Balance - ending $ 162,918 $ 207,561 $ 44,643 $ 1,536,532 $ 1,739,253 $ 202,721<br />
112