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 />
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