California Comprehensive Annual Financial Report - City of Temecula
California Comprehensive Annual Financial Report - City of Temecula
California Comprehensive Annual Financial Report - City of Temecula
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
CITY OF TEMECULA<br />
BUDGETARY COMPARISON SCHEDULE<br />
REDEVELOPMENT AGENCY - CAPITAL PROJECTS<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 $ 73,000 $ 341,040 $ 408,969 $ 67,929<br />
Miscellaneous - - 1,984 1,984<br />
Total Revenues 73,000 341,040 410,953 69,913<br />
Expenditures:<br />
Community development 847,548 1,770,886 661,438 1,109,448<br />
Capital outlay 880,000 868,500 63,649 804,851<br />
Total Expenditures 1,727,548 2,639,386 725,087 1,914,299<br />
Other Financing Sources (Uses):<br />
Transfers in 525,000 525,000 525,000 -<br />
Transfers out (19,325,049) (19,325,049) (12,715,255) 6,609,794<br />
Total Other Financing Sources (18,800,049) (18,800,049) (12,190,255) 6,609,794<br />
Net Change in Fund Balances (20,454,597) (21,098,395) (12,504,389) 8,594,006<br />
Fund Balances, Beginning <strong>of</strong> Year 22,188,319 22,188,319 22,188,319 -<br />
Fund Balances, End <strong>of</strong> Year $ 1,733,722 $ 1,089,924 $ 9,683,930 $ 8,594,006<br />
91