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.

ST. TAMMANY PARISH, LOUISIANA<br />

Combining Schedule of Revenues, Expenditures and Changes in Fund Balances<br />

Budget and Actual<br />

Non-Major Capital Project Funds<br />

For the Year Ended December 31, 2010<br />

Final Budget<br />

334 337<br />

Jail Construction<br />

Justice Complex Construction<br />

Variance<br />

Variance<br />

Actual Positive<br />

Actual Positive<br />

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

Revenues<br />

Intergovernmental revenues:<br />

Federal and state grants $ - $ - $ - $ - $ - $ -<br />

Fees and charges for services - - - - - -<br />

Other revenues:<br />

Investment earnings 418 418 - 167,667 167,667 -<br />

Total Revenues 418 418 - 167,667 167,667 -<br />

Expenditures<br />

General government:<br />

Other - unclassified - - - 2,426,460 5,301 2,421,159<br />

Public safety 205,477 30,266 175,211 - - -<br />

Highways and streets - - - - - -<br />

Sanitation - - - - - -<br />

Health and welfare - - - - - -<br />

Cultural and recreation - - - - - -<br />

Economic development - - - - - -<br />

Capital outlay:<br />

Capital assets - - - 9,540,000 988,848 8,551,152<br />

Infrastructure - - - - - -<br />

Total Expenditures 205,477 30,266 175,211 11,966,460 994,149 10,972,311<br />

Excess (Deficiency) of Revenues<br />

Over Expenditures (205,059) (29,848) 175,211 (11,798,793) (826,482) 10,972,311<br />

Other Financing Sources (Uses)<br />

Transfers in 170,000 170,000 - 40,000 40,000 -<br />

Transfers out - - - - - -<br />

Total Other Financing Sources (Uses) 170,000 170,000 - 40,000 40,000 -<br />

Net Change in Fund Balance (35,059) 140,152 175,211 (11,758,793) (786,482) 10,972,311<br />

Fund Balance - beginning 35,420 35,420 - 11,871,278 11,871,278 -<br />

Fund Balance - ending $ 361 $ 175,572 $ 175,211 $ 112,485 $ 11,084,796 $ 10,972,311<br />

154

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

Saved successfully!

Ooh no, something went wrong!