California Comprehensive Annual Financial Report - City of Temecula
California Comprehensive Annual Financial Report - City of Temecula
California Comprehensive Annual Financial Report - City of Temecula
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
CITY OF TEMECULA<br />
BUDGETARY COMPARISON SCHEDULE<br />
DEVELOPMENT IMPACT<br />
YEAR ENDED JUNE 30, 2009<br />
Variance with<br />
Final Budget<br />
Budget Amounts Actual Positive<br />
Original Final Amounts (Negative)<br />
Revenues:<br />
Use <strong>of</strong> money and property $ - $ - $ 133,923 $ 133,923<br />
Developer participation 4,408,698 4,408,698 3,977,338 (431,360)<br />
Total Revenues 4,408,698 4,408,698 4,111,261 (297,437)<br />
Expenditures:<br />
Community development - 316,185 316,185 -<br />
Capital outlay 362,000 45,815 45,815 -<br />
Total Expenditures 362,000 362,000 362,000 -<br />
Other Financing Sources (Uses):<br />
Transfers out (8,293,021) (7,171,576) (2,035,800) 5,135,776<br />
Total Other Financing Sources (8,293,021) (7,171,576) (2,035,800) 5,135,776<br />
Net Change in Fund Balances (4,246,323) (3,124,878) 1,713,461 4,838,339<br />
Fund Balances, Beginning <strong>of</strong> Year 3,408,344 3,408,344 3,408,344 -<br />
Fund Balances, End <strong>of</strong> Year $ (837,979) $ 283,466 $ 5,121,805 $ 4,838,339<br />
84