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

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

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

Saved successfully!

Ooh no, something went wrong!