20-Year Resource Allocation Plan - City of Sunnyvale
20-Year Resource Allocation Plan - City of Sunnyvale
20-Year Resource Allocation Plan - City of Sunnyvale
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
RESERVE/FUND BALANCE, JULY 1<br />
CURRENT RESOURCES:<br />
HOME Grant <strong>Allocation</strong>s:<br />
HUD Program <strong>Year</strong> <strong>20</strong>04<br />
HUD Program <strong>Year</strong> <strong>20</strong>05<br />
HUD Program <strong>Year</strong> <strong>20</strong>06<br />
HUD Program <strong>Year</strong> <strong>20</strong>07<br />
HUD Program <strong>Year</strong> <strong>20</strong>08<br />
HUD Program <strong>Year</strong> <strong>20</strong>09<br />
HUD Program <strong>Year</strong> <strong>20</strong>10<br />
HUD Program <strong>Year</strong> <strong>20</strong>11<br />
Future HUD <strong>Allocation</strong>s<br />
Transfer From CDBG (RLF)<br />
Housing Loan Repayments<br />
TOTAL CURRENT RESOURCES<br />
TOTAL AVAILABLE RESOURCES<br />
CURRENT REQUIREMENTS:<br />
Operations<br />
In-Lieu Charges<br />
Special Projects<br />
Future HOME/Housing Projects<br />
TOTAL CURRENT REQUIREMENTS<br />
RESERVES:<br />
HOME Reserve<br />
TOTAL RESERVES<br />
FUND BALANCE, JUNE 30<br />
CITY OF SUNNYVALE<br />
071. HOME GRANT FUND<br />
LONG TERM FINANCIAL PLAN<br />
JULY 1, <strong>20</strong>10 TO JUNE 30, <strong>20</strong>21<br />
ACTUAL CURRENT BUDGET PLAN PLAN PLAN PLAN PLAN PLAN PLAN PLAN PLAN<br />
FY <strong>20</strong>10/<strong>20</strong>11<br />
TO<br />
FY <strong>20</strong><strong>20</strong>/<strong>20</strong>21<br />
<strong>20</strong>09/<strong>20</strong>10 <strong>20</strong>10/<strong>20</strong>11 <strong>20</strong>11/<strong>20</strong>12 <strong>20</strong>12/<strong>20</strong>13 <strong>20</strong>13/<strong>20</strong>14 <strong>20</strong>14/<strong>20</strong>15 <strong>20</strong>15/<strong>20</strong>16 <strong>20</strong>16/<strong>20</strong>17 <strong>20</strong>17/<strong>20</strong>18 <strong>20</strong>18/<strong>20</strong>19 <strong>20</strong>19/<strong>20</strong><strong>20</strong> <strong>20</strong><strong>20</strong>/<strong>20</strong>21 TOTAL<br />
------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ----------------------<br />
0 0 792,530 792,531 0 0 0 0 0 0 0 0 0<br />
------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ----------------------<br />
214,798 0 0 0 0 0 0 0 0 0 0 0 0<br />
<strong>20</strong>8,028 0 0 0 0 0 0 0 0 0 0 0 0<br />
436,868 196,192 0 0 0 0 0 0 0 0 0 0 196,192<br />
0 617,337 0 0 0 0 0 0 0 0 0 0 617,337<br />
0 602,533 0 0 0 0 0 0 0 0 0 0 602,533<br />
76,163 685,471 0 0 0 0 0 0 0 0 0 0 685,471<br />
0 758,883 0 0 0 0 0 0 0 0 0 0 758,883<br />
0 0 645,000 0 0 0 0 0 0 0 0 0 645,000<br />
0 0 0 645,000 645,000 645,000 645,000 645,000 645,000 645,000 645,000 645,000 5,805,000<br />
0 0 53,000 0 0 0 0 0 0 0 0 0 53,000<br />
0 0 0 35,000 55,000 55,000 55,000 55,000 55,000 55,000 55,000 55,000 475,000<br />
------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ----------------------<br />
935,858 2,860,416 698,000 680,000 700,000 700,000 700,000 700,000 700,000 700,000 700,000 700,000 9,838,416<br />
------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ----------------------<br />
935,858 2,860,416 1,490,530 1,472,531 700,000 700,000 700,000 700,000 700,000 700,000 700,000 700,000 9,838,416<br />
------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ----------------------<br />
70,456 96,439 81,101 81,101 81,101 81,101 81,101 81,101 81,101 81,101 81,101 81,101 907,449<br />
5,707 8,622 4,556 4,556 4,556 4,556 4,556 4,556 4,556 4,556 4,556 4,556 54,178<br />
859,695 1,962,825 612,342 0 0 0 0 0 0 0 0 0 2,575,167<br />
0 0 0 1,386,874 614,343 614,343 614,343 614,343 614,343 614,343 614,343 614,343 6,301,621<br />
------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ----------------------<br />
935,858 2,067,886 697,999 1,472,531 700,000 700,000 700,000 700,000 700,000 700,000 700,000 700,000 9,838,416<br />
------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- -----------------------<br />
0 792,530 792,531 0 0 0 0 0 0 0 0 0 0<br />
------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ----------------------<br />
0 792,530 792,531 0 0 0 0 0 0 0 0 0 0<br />
------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ------------------- ----------------------<br />
0 0 0 0 0 0 0 0 0 0 0 0 0<br />
=========== =========== =========== =========== =========== =========== =========== =========== =========== =========== =========== =========== =============