11.07.2015 Views

FYE 14 Budget prelim - City of Norman

FYE 14 Budget prelim - City of Norman

FYE 14 Budget prelim - City of Norman

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 NORMANCOMMUNITY DEVELOPMENT FUND (21)STATEMENT OF REVENUES AND EXPENDITURES<strong>FYE</strong> 12 <strong>FYE</strong> 13 <strong>FYE</strong> 13 <strong>FYE</strong> <strong>14</strong>ACTUAL BUDGET ESTIMATED BUDGET------------------------ ------------------------ ------------------------ ------------------------1 Beginning Fund Balance 0 0 <strong>14</strong>7,221 <strong>14</strong>7,2212 ------------------------ ------------------------ ------------------------ ------------------------3 Revenues4 Other Revenues 0 0 0 05 Interest Inc. on Afford. Housing 0 0 06 Grant Revenue 841,551 738,883 1,504,092 768,3887 Home Grant Revenue 437,855 368,420 829,019 350,0008 Emergency Shelter 2<strong>14</strong>,983 0 551,229 09 SHPRP ARRA Grant 187,327 0 0 010 ------------------------ ------------------------ ------------------------ ------------------------11 Total Revenue 1,681,716 1,107,303 2,884,340 1,118,38812 ------------------------ ------------------------ ------------------------ ------------------------13 Expenditures<strong>14</strong> Community Development 07 7,674 0 45,201 015 Community Development 08 12,600 0 53,580 016 Community Development 09 0 0 100,092 017 Community Development 10 0 0 124,262 018 CDBG Housing 10 48,570 0 0 019 Community Development 11 27,282 0 113,363 020 CDBG Housing 11 173,<strong>14</strong>3 0 1<strong>14</strong>,102 021 Community Development 12 300,080 0 65,168 022 CDBG Housing 12 270,787 0 <strong>14</strong>4,656 023 Community Development 13 0 357,096 357,097 024 CDBG Housing 13 0 381,787 386,571 025 Community Development <strong>14</strong> 0 0 0 483,33526 CDBG Housing <strong>14</strong> 0 0 0 285,05327 FY09 Home Grant 31,825 0 23,726 028 FY10 Home Grant <strong>14</strong>1,394 0 81,624 029 FY11 Home Grant 187,348 0 355,249 030 FY12 Home Grant 0 368,420 368,420 031 FY13 Home Grant 0 0 350,00032 Emergency Shelter Grant 82,819 0 551,229 033 Accruals/Adjustments 63,646 0 0 034 SHPRP ARRA Grant 187,327 0 0 035 ------------------------ ------------------------ ------------------------ ------------------------36 ------------------------ ------------------------ ------------------------ ------------------------37 Total Expenditures 1,534,495 1,107,303 2,884,340 1,118,38838 ------------------------ ------------------------ ------------------------ ------------------------39 Net Difference <strong>14</strong>7,221 0 0 040 ------------------------ ------------------------ ------------------------ ------------------------41 Ending Fund Balance <strong>14</strong>7,221 0 <strong>14</strong>7,221 <strong>14</strong>7,22<strong>14</strong>2 ============= ============= ============= =============43 Reserves:44 Reserve for Contingency <strong>14</strong>7,221 0 <strong>14</strong>7,221 <strong>14</strong>7,22<strong>14</strong>5 Reserve for Affordable Housing 0 0 0 046 ------------------------ ------------------------ ------------------------ ------------------------47 Total Reserves <strong>14</strong>7,221 0 <strong>14</strong>7,221 <strong>14</strong>7,221============= ============= ============= =============ANNUAL BUDGET62

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

Saved successfully!

Ooh no, something went wrong!