|
<br />Redevelopment Agency of the City of Redwood City
<br />Supplemental Information
<br />Schedule of Revenues, Expenditures and Changes in Fund Balances -
<br />Budget and 1997 Tax Allocation Refunding Bonds Fund
<br />For the year ended June 30, 2005
<br />
<br /> Budget Amounts Variance
<br /> Original Final Actual Over (Under)
<br />REVENUES:
<br />Use of money and property $ 95,000 $ 95,000 $ 110,617 $ 15,617
<br />Total revenues 95,000 95,000 110,617 15,617
<br />EXPENDITURES:
<br />Debt Service:
<br />Principal retirement 1,060,000 1,060,000 1,060,000
<br />Interest and fiscal charges 469,463 469,463 469,463
<br />Total expenditures 1,529,463 1,529,463 1,529,463
<br />REVENUES OVER (UNDER) EXPENDITURES (1,434,463) (1,434,463) (1,418,846) 15,617
<br />OTHER FINANCING SOURCES (USES):
<br />Transfers in 1,434,463 1,434,463 1,431,409 (3,054)
<br />Total other financing sources (uses) 1,434,463 1,434,463 1,431,409 (3,054)
<br />REVENUES AND OTHER FINANCING
<br />SOURCES OVER (UNDER) EXPENDITURES
<br />AND OTHER FINANCING USES $ $ 12,563 $ 12,563
<br />FUND BALANCES:
<br />Beginning of year 1,589,437
<br />End of year $ 1,602,000
<br />
<br />39
<br />
|