COG Comprehensive Annual Financial Report
Schedule 81 Page 2 of 2
Employee Risk Retention Fund Schedule of Revenues, Expenses and Changes in Fund Balance - Budget and Actual (Non-GAAP) For the Fiscal Year Ended June 30, 2018
Reconciliation of Modified Accrual Basis to Full Accrual Basis:
Total Revenues Total Expenses
$ 50,961,559 49,212,815
Excess of Revenues Over Expenses
1,748,744
Adjustment to Full Accrual Basis: Depreciation/Amortization Capital Outlay Deferred Outflows of Resources for Contributions Made to Pension Plan in Current Fiscal Year Pension Expense OPEB Expense Decrease in Workers' Compensation Accrued Actuarial Liability Compensated Absences
(732)
5,691
40,355 (41,689) (24,430) (495,274) (5,731)
Income Before Transfers
$ 1,226,934
-159-
Made with FlippingBook - Online Brochure Maker