| STATE OF CONNECTICUT TRANSPORTATION FUND | ||||
| ANALYSIS OF UNAPPROPRIATED SURPLUS | ||||
| AS OF FEBRUARY 28, 2003 | ||||
| (In Thousands) | ||||
| Exhibit F | ||||
| Budgetary | Other | |||
|---|---|---|---|---|
| Budget | Increases | Increases | Revised | |
| Plan | (Decreases) | (Decreases) | Estimates | |
| BUDGETED REVENUE - EXHIBIT G | ||||
| Taxes | $ 539,300 | $ (21,100) | $ - | $ 518,200 |
| Other Revenue | 364,700 | (51,400) | - | 313,300 |
| Total Budgeted Revenue | 904,000 | (72,500) | - | 831,500 |
| APPROPRIATIONS - EXHIBIT H | ||||
| Budgeted Appropriations | 946,354 | - | - | 946,354 |
| Continued from Prior Year | 28,192 | - | - | 28,192 |
| Current Year Appropriations | 918,162 | - | - | 918,162 |
| Estimated Lapses | (15,000) | (11,700) | - | (26,700) |
| Restricted Grants Affecting Surplus | - | - | 102 | 102 |
| Net Appropriations | 903,162 | (11,700) | 102 | 891,564 |
| Surplus from Operations | 838 | (60,800) | (102) | (60,064) |
| Miscellaneous Adjustments | - | - | 107 | 107 |
| Surplus, July 1, 2002 | 189,400 | - | 282 | 189,682 |
| Projected Surplus, June 30, 2003 | $ 190,238 | $ (60,800) | $ 287 | $ 129,725 |
Back to Monthly Letter Index
Back to Comptroller's Home Page