|
CHANGES IN FINANCIAL POSITION
<br />WEST SAN LEANDRO/MACARTHUR PROJECT AREA
<br />REVENUES:
<br />2008-09 2009-10 2010-11
<br />Actual Adjusted Proposed
<br />Property tax increments $ 3,055,550 $ 3,182,712 $ 3,239,674
<br />Use of money and property 118,420 75,582 65,000
<br />Other 17,500 0 0
<br />Total Revenues 3,191,470 3,258,294 3,304,674
<br />EXPENDITURES:
<br />Current:
<br />Salaries and benefits 287,209 335,366 346,692
<br />Contractual and other services 1,825,333 1,372,300 1,879,814
<br />Materials and supplies 1,692 2,400 2,900
<br />Capital Outlay 809,932 0 0
<br />Other Operating Costs 99,446 377,933 267,802
<br />Debt Service:
<br />Principal retirement 0 0 0
<br />Interest and fiscal charges 0 0 0
<br />Total Expenditures 3,023,612 2,087,999 2,497,208
<br />REVENUE OVER/(UNDER) EXPENSES
<br />167,858 1,170,295 807,466
<br />OTHER FINANCING SOURCES (USES)
<br />Operating transfers in
<br />Operating transfers out
<br />Total other financing sources (uses)
<br />REVENUES AND OTHER FINANCING SOURCES
<br />OVER (UNDER) EXPENDITURES AND OTHER
<br />FINANCING SOURCES
<br />0 0 0
<br />(542,229) (396,976) (411,112)
<br />(542,229) (396,976) (411,112)
<br />(374,371) 773,319 396,354
<br />FUND BALANCES:
<br />Beginning of year
<br />End of year
<br />4,177,063 3,802,692 $ 4,576,011
<br />3,802,692 $ 4,576,011 $ 4,972,365
<br />
|