Comprehensive Annual Financial Report - St. Tammany Parish ...
Comprehensive Annual Financial Report - St. Tammany Parish ...
Comprehensive Annual Financial Report - St. Tammany Parish ...
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 />
Schedule of Revenues, Expenditures and Changes in Fund Balances<br />
Budget and Actual<br />
Sub-Drainage District No. 1 of Drainage District No. 3 Governmental Funds<br />
For the Year Ended December 31, 2010<br />
103 203<br />
Sub-Drainage Dist. 1 of 3 General<br />
Sub-Drainage Dist. 1 of 3 Debt<br />
Variance<br />
Variance<br />
Final Budget<br />
Actual<br />
Amounts<br />
Positive<br />
(Negative) Final Budget<br />
Actual<br />
Amounts<br />
Positive<br />
(Negative)<br />
Revenues<br />
Ad valorem/parcel fees $ 83,220 $ 83,220 $ - $ - $ - $ -<br />
Other revenues:<br />
Investment earnings 1,540 1,170 (370) 500 170 (330)<br />
Total Revenues 84,760 84,390 (370) 500 170 (330)<br />
Expenditures<br />
Highways and streets 57,450 21,995 35,455 - - -<br />
Capital Outlay:<br />
Infrastructure - - - - - -<br />
Debt Service:<br />
Principal - - - 25,000 25,000 -<br />
Interest - - - 10,590 10,590 -<br />
Total Expenditures 57,450 21,995 35,455 35,590 35,590 -<br />
Excess (Deficiency) of Revenues Over Expenditures 27,310 62,395 35,085 (35,090) (35,420) (330)<br />
Other Financing Sources (Uses)<br />
Transfers in - - - 35,600 35,600 -<br />
Transfers out (35,600) (35,600) - - - -<br />
Total Other Financing Sources (Uses) (35,600) (35,600) - 35,600 35,600 -<br />
Net Change in Fund Balance (8,290) 26,795 35,085 510 180 (330)<br />
Fund Balance - beginning 115,312 115,312 - 5,157 5,157 -<br />
Fund Balance - ending $ 107,022 $ 142,107 $ 35,085 $ 5,667 $ 5,337 $ (330)<br />
196