21.01.2015 Views

2010 Component Unit Financial Statements - Regional ...

2010 Component Unit Financial Statements - Regional ...

2010 Component Unit Financial Statements - Regional ...

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.

REGIONAL TRANSPORTATION COMMISSION OF SOUTHERN NEVADA<br />

REGIONAL TRANSPORTATION FUND<br />

SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES - BUDGET AND ACTUAL<br />

FOR THE YEAR ENDED JUNE 30, <strong>2010</strong><br />

(WITH COMPARATIVE ACTUAL AMOUNTS FOR THE YEAR ENDED JUNE 30, 2009)<br />

REVENUES<br />

Intergovernmental revenue:<br />

Sales and excise tax 39,325,000<br />

<strong>2010</strong> 2009<br />

Original Budget Final Budget Actual Variance Actual<br />

$ $ 39,250,000 $ 33,934,033 $ (5,315,967) $ 37,480,578<br />

Interest 100,000 100,000 (100,000) 574,067<br />

Total revenues 39,425,000 39,350,000 33,934,033 (5,415,967) 38,054,645<br />

EXPENDITURES<br />

Current:<br />

Services and supplies 3,296,000 6,430,000 5,433,376 (996,624) 6,013,018<br />

OTHER FINANCING USES<br />

Transfers out 40,201,810 33,651,810 28,504,588 (5,147,222) 31,587,740<br />

CHANGE IN FUND BALANCES (4,072,810) (731,810) (3,931) 727,879 453,887<br />

Fund balances - beginning 4,357,471 780,471 482,456 (298,015) 28,569<br />

Fund balances - ending $ 284,661 $ 48,661 $ 478,525 $ 429,864 $ 482,456<br />

51

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

Saved successfully!

Ooh no, something went wrong!