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 - Budget and Actual<br />

Justice Complex Fund (037)<br />

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

SCHEDULE 5<br />

Original<br />

Budget<br />

Final Budget<br />

Actual<br />

Amounts<br />

Budgetary<br />

Basis<br />

Variance with<br />

Final Budget-<br />

Positive<br />

(Negative)<br />

Actual<br />

Amounts<br />

GAAP Basis<br />

Actual<br />

Budgetary<br />

Basis to<br />

GAAP<br />

Differences<br />

Over (Under)<br />

Revenues $ 9,601,000 $ 9,241,000 $ 9,206,765 $ (34,235) $ 9,206,765 $<br />

-<br />

Expenditures 9,722,086 9,722,086 8,953,597 768,489 4,767,709 4,185,888<br />

Excess (Deficiency) of Revenues Over Expenditures (121,086) (481,086) 253,168 734,254 4,439,056 4,185,888<br />

Other Financing Sources (Uses)<br />

Transfers out - - - - (4,185,888) (4,185,888)<br />

Net Change in Fund Balance (121,086) (481,086) 253,168 734,254 253,168 -<br />

Fund Balance - beginning 5,923,795 5,923,795 5,923,795 - 5,923,795 -<br />

Fund Balance - ending $ 5,802,709 $ 5,442,709 $ 6,176,963 $ 734,254 $ 6,176,963 $<br />

-<br />

86

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

Saved successfully!

Ooh no, something went wrong!