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 />

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

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

Saved successfully!

Ooh no, something went wrong!