Combining Schedule of Revenues, Expenditures and |
Part 3 of 4
|
|||||
Criminal Injuries Compensation |
Mashantucket Pequot and Mohegan Fund |
|||||
---|---|---|---|---|---|---|
Budget | Actual | Variance | Budget | Actual | Variance | |
Revenues: | ||||||
Budgeted | ||||||
Taxes, Net of Refunds | $ - | $ - | $ - | $ - | $ - | $ - |
Operating Transfers In | - | - | - | 180,000 | 180,000 | - |
Licenses, Permits, and Fees | - | - | - | - | - | - |
Other | 1,900 | 1,582 | (318) | - | - | - |
Federal Grants | - | - | - | - | - | - |
Operating Transfers Out | - | - | - | - | - | - |
Total Budgeted | 1,900 | 1,582 | (318) | 180,000 | 180,000 | - |
Federal and Other Restricted | - | - | - | - | - | - |
Total Revenues | 1,900 | 1,582 | (318) | 180,000 | 180,000 | - |
Expenditures: | ||||||
Budgeted | ||||||
General Government | - | - | - | - | - | - |
Regulation and Protection | 1,900 | 1,777 | 123 | - | - | - |
Conservation and Development | - | - | - | - | - | - |
Transportation. | - | - | - | - | - | - |
Human Services | - | - | - | - | - | - |
Non Functional | - | - | - | 135,000 | 135,000 | - |
Total Budgeted | 1,900 | 1,777 | 123 | 135,000 | 135,000 | - |
Federal and Other Restricted | - | - | - | - | - | - |
Total Expenditures | 1,900 | 1,777 | 123 | 135,000 | 135,000 | - |
Appropriations Lapsed | - | - | - | - | - | - |
Excess (Deficiency) of Revenues | ||||||
Over Expenditures | - | (195) | (195) | 45,000 | 45,000 | - |
Other Financing Sources (Uses): | ||||||
Prior Year Appropriations Carried Forward | - | - | - | - | - | - |
Appropriations Continued to Fiscal Year 2000-2001 | - | - | - | - | - | - |
Miscellaneous Adjustments | - | - | - | - | - | - |
Total Other Financing Sources (Uses) | - | - | - | - | - | - |
Excess (Deficiency) of Revenues and Other | ||||||
Sources Over Expenditures and Other Uses | $ - | (195) | $ (195) | $ 45,000 | 45,000 | $ - |
Budgetary Fund Balances - July 1 |
1,314 | 9 | ||||
Changes in Reserves | - | - | ||||
Budgetary Fund Balances - June 30 | $ 1,119 | $ 45,009 |