30.11.2014 Views

California Comprehensive Annual Financial Report - City of Temecula

California Comprehensive Annual Financial Report - City of Temecula

California Comprehensive Annual Financial Report - City of Temecula

SHOW MORE
SHOW LESS

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

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!