|
Cabarrus County, North Carolina
<br />Sheriff's Department Special Revenue Fund
<br />Schedule of Revenues, Expenditures, and Changes in Fund
<br />Balances - Budget and Actual
<br />From Inception and for the Fiscal Year Ended June 30, 2011
<br />Actual
<br />Schedule 7
<br />85 Attachment number 1
<br />1 -3 Page 209
<br />Project
<br />Prior
<br />Current
<br />Total to
<br />Authorization
<br />Years
<br />Year
<br />Date
<br />Revenues:
<br />Federal Forfeiture Sharing
<br />$ 99,923
<br />$ 99,922
<br />$ -
<br />$ 99,922
<br />Federal Forfeiture Sharing - Treasury
<br />194,599
<br />194,597
<br />59,332
<br />253,929
<br />NC Substance Control Tax
<br />296,715
<br />287,219
<br />13,232
<br />300,451
<br />Firing Range fees
<br />5,426
<br />4,062
<br />1,364
<br />5,426
<br />Investment earnings:
<br />Federal Forfeiture sharing
<br />16,412
<br />16,193
<br />189
<br />16,382
<br />NC Substance Control Tax
<br />53,015
<br />51,662
<br />569
<br />52,231
<br />Firing Range
<br />175
<br />168
<br />5
<br />173
<br />Total revenues
<br />666,265
<br />653,823
<br />74,691
<br />728,514
<br />Expenditures:
<br />Public Safety
<br />534,192
<br />228,165
<br />19,697
<br />247,862
<br />Capital Outlay:
<br />Vehicles
<br />309,524
<br />296,801
<br />12,723
<br />309,524
<br />Total expenditures
<br />843,716
<br />524,966
<br />32,420
<br />557,386
<br />Excess (deficiency) of revenues
<br />over (under) expenditures
<br />(177,451)
<br />128,857
<br />42,271
<br />171,128
<br />Other financing sources (uses):
<br />Transfer in- General Fund
<br />285,138
<br />285,139
<br />-
<br />285,139
<br />Transfer (out) - General Fund
<br />(107,687)
<br />(107,687)
<br />-
<br />(107,687)
<br />Total other financing sources (uses)
<br />177,451
<br />177,452
<br />-
<br />177,452
<br />Net change in fund balance
<br />$ -
<br />$ 306,309
<br />42,271
<br />$ 348,580
<br />Fund balance, July 1
<br />306,309
<br />Fund balance, June 30
<br />$ 348,580
<br />85 Attachment number 1
<br />1 -3 Page 209
<br />
|