|
Conservation
Trust Fund
|
|
|
|
|
|
|
|
|
|
|
|
Description
|
Actual 2008
|
Estimate 2009
|
Final 2010
|
|
|
|
|
|
|
|
|
|
|
Beginning Fund Balance
|
157,251
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
Lottery Funds
|
145,533
|
130,000
|
130,000
|
|
|
Earnings on Investments
|
5,406
|
500
|
500
|
|
|
Total Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Financing Sources
|
|
|
|
Transfers-In from Other Funds
|
0
|
0
|
0
|
|
|
Total Other Financing Sources
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenues and Other
Financing Sources
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Resources
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenditures
|
|
|
|
General
|
0
|
0
|
70,000
|
|
|
Total Expenditures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Financing Uses
|
|
|
|
Transfers-Out to Other Funds
(General Fund)
|
130,378
|
60,000
|
60,000
|
|
|
Transfers-Out to Other Funds
(Road & Bridge Fund)
|
86,699
|
0
|
0
|
|
|
Total Other Financing Uses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Expenditures and Other
Financing Uses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending
Fund Balance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Excess (Deficit) of Revenues
|
|
|
|
Over (Under) Expenditures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Excess (Deficit) of Revenues and Other
Financing Sources
|
|
|
|
Over (Under) Expenditures and Other
Financing Uses
|
|
|
|
|
|
|
|
|