|
COSA RDA
<br />DEPARTMENT RESOURCE SUMMARY
<br />COMMUNITY DEVELOPMENT
<br />N.
<br />'- `
<br />u A7¢AL
<br />fSOOPTPD .:
<br />PROPOSED
<br />ACAIiN,TIES .:YUAwi
<br />Y f8'l
<br />5 '1'M1''G7^{8
<br />FY 18.TB '"
<br />FY 19'20 `
<br />REVENUES
<br />57071 Sale of Land
<br />0
<br />155,000
<br />650,000
<br />590,000
<br />57960 Rental Of Property
<br />215,324
<br />211,724
<br />0
<br />0
<br />57993 Write Off Collections
<br />5,750,000
<br />0.
<br />0
<br />0
<br />58000 Earning On Investments
<br />47
<br />3,514
<br />0
<br />0
<br />59000-671 Transfer From Fund 671
<br />1,348,079
<br />282,336
<br />254,742
<br />289,700
<br />TOTAL REVENUES
<br />7,313,451
<br />652,574
<br />904,742
<br />879,700
<br />EXPENDITURES
<br />67018830 COSA RDA CAPITAL PROJECTS
<br />393,201
<br />0
<br />0
<br />0
<br />67018843 COSA RDA ADMIN
<br />246,753
<br />333,698
<br />254,742
<br />289,780
<br />67018850 COSA RDA OBLIGATIONS
<br />222,396
<br />157,000
<br />650,000
<br />590,000
<br />TOTAL EXPENDITURES
<br />862,350
<br />490,698
<br />904,742
<br />879,780
<br />.. :. ..,ACTUAL
<br />_ur.
<br />a= s`(ahE
<br />�`
<br />AfrTItAL
<br />fi JxOOFTEO L"
<br />-
<br />FROPOSEO "
<br />,jJNG.ERP-t<N.SES S.y -1
<br />N-=Nt
<br />`x "�
<br />FY9fi 97
<br />y +"�
<br />R7f'i8-1aE
<br />._._ _,-„ _::.: ., _.: O;
<br />61000 SALARIES & BENEFITS
<br />153,961
<br />266,314
<br />202,790
<br />209,930
<br />62000 CONTRACTUALS
<br />287,714
<br />18,421
<br />20,000
<br />37,860
<br />63000 COMMODITIES
<br />1,569.
<br />7,733
<br />7,029
<br />5,000
<br />65000 FIXED CHARGES
<br />25,905
<br />41,230
<br />24,923
<br />36,990
<br />68000 TRANSFERS
<br />393,201
<br />0
<br />0
<br />0
<br />69000 MISCELLANEOUS
<br />0
<br />155,000
<br />650,000
<br />590,000
<br />TOTAL
<br />862,350
<br />488,698
<br />904,742
<br />$79,780
<br />5-52
<br />
|