![]()
|
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 | ||||