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

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 />

SCHEDULE 11<br />

continued<br />

Final Budget<br />

460<br />

Grants - CDBG<br />

Actual<br />

Amounts<br />

Variance<br />

Positive<br />

(Negative)<br />

TOTAL Non-Major Special Revenue Funds<br />

Variance<br />

Actual Positive<br />

Final Budget Amounts (Negative)<br />

Revenues<br />

Taxes:<br />

Ad valorem/parcel fees $ - $ - $ - $ 10,102,848 $ 10,508,756 $ 405,908<br />

Sales and use - - - 291,860 291,860 -<br />

Licenses and permits - - - 1,103,850 1,279,698 175,848<br />

Intergovernmental revenues:<br />

Federal and state grants 2,048,693 2,048,693 - 15,908,822 15,935,984 27,162<br />

<strong>St</strong>ate funds:<br />

<strong>St</strong>ate revenue sharing - - - 104,488 104,254 (234)<br />

Fees and charges for services - - - 1,063,234 1,183,846 120,612<br />

Fines and forfeitures - - - 2,587,700 2,589,995 2,295<br />

Other revenues:<br />

Investment earnings - - - 240,200 225,367 (14,833)<br />

Contributions - - - 853,480 851,734 (1,746)<br />

Total Revenues 2,048,693 2,048,693 - 32,256,482 32,971,494 715,012<br />

Expenditures<br />

General government:<br />

Judicial - - - 3,379,523<br />

379, 3,332,733<br />

332, 46,790<br />

Other - unclassified - - - 118,711 118,711 -<br />

Public safety - - - 2,570,723 2,562,373 8,350<br />

Highways and streets - - - 5,233,437 4,306,001 927,436<br />

Sanitation - - - 2,046,033 1,716,265 329,768<br />

Health and welfare 1,572,265 1,572,265 - 13,839,120 13,635,733 203,387<br />

Cultural and recreation - - - 438,982 438,982 -<br />

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

Capital outlay:<br />

Capital assets - - - 2,589,249 2,562,413 26,836<br />

Infrastructure 476,429 476,429 - 1,177,060 1,097,672 79,388<br />

Total Expenditures 2,048,694 2,048,694 - 31,684,698 30,062,743 1,621,955<br />

Excess (Deficiency) of Revenues Over Expenditures (1) (1) - 571,784 2,908,751 2,336,967<br />

Other Financing Sources (Uses)<br />

Transfers in - - - 205,561 309,083 103,522<br />

Transfers out - - - (4,156,446) (4,146,125) 10,321<br />

Total Other Financing Sources (Uses) - - - (3,950,885) (3,837,042) 113,843<br />

Net Change in Fund Balance (1) (1) - (3,379,101) (928,291) 2,450,810<br />

Fund Balance - beginning 1 1 - 18,563,009 18,563,009 -<br />

Fund Balance - ending $ - $ - $ - $ 15,183,908 $ 17,634,718 $ 2,450,810<br />

124

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

Saved successfully!

Ooh no, something went wrong!