Page 140 - FY 2022-23 Proposed Budget
P. 140

General Services

              Actual       Adopted       Estimated                                                       Total
           Expenditures     Budget      Expenditures                                                    Budget
             2020-21        2021-22       2021-22                                                       2022-23

                                                   SOURCES OF FUNDS

                  10,977             -         10,000 Rent Stabilization Trust Fund (Sch. 23)                    -
                 294,023       250,000        250,000 Arts and Cultural Facilities & Services Fund (Sch. 24)  250,000
                  26,790             -              - Arts Development Fee Trust Fund (Sch. 25)                  -
                                                      Proposition A Local Transit Assistance Fund (Sch.
                 779,748             -              -                                                            -
                                                      26)
                 625,250       713,933        578,000 Proposition C Anti-Gridlock Transit Fund (Sch. 27)   742,277
                 520,560       700,000        541,000 City Employees Ridesharing Fund (Sch. 28)            700,000
                  29,880             -         41,000 Animal Welfare Trust Fund (Sch. 29)                        -
               2,307,663             -        702,000 ATSAC Trust Fund (Sch. 29)                                 -
               5,669,532             -              - CA COVID-19 Emergency Fund (Sch. 29)                       -
                 290,268             -              - City Attorney Consumer Protection Fund (Sch. 29)           -
                 104,884             -        409,000 Council District 14 Real Property Trust Fund (Sch. 29)     -
                  87,868             -              - COVID-19 Federal Relief Fund (Sch. 29)                     -
                   3,113             -              - CRA Non-Housing Bond Proceeds Fund (Sch. 29)               -
                  22,008             -         51,000 El Pueblo Cultural Improvement Trust Fund (Sch. 29)        -
                       -             -          5,000 Energy Conservation Loan Program Fund (Sch. 29)            -
                 293,339             -      1,197,000 Engineering Special Service Fund (Sch. 29)                 -
                  15,729             -              - Fire Department Special Training Fund (Sch. 29)            -
                       -             -         29,000 HCID General Fund Program (Sch. 29)                        -
                  22,096             -         10,000 General Fund- Various Programs Fund (Sch. 29)              -
                  39,981             -         27,000 General Services Department Trust Fund (Sch. 29)           -
                                                      GOB Series 2005A Fire/Para Construction Fund
                 361,992             -              -                                                            -
                                                      (Sch. 29)
                                                      GOB Series 2006A 911 Police Fire Construction
                    516              -              -                                                            -
                                                      (Sch. 29)
                                                      GOB Series 2017-A (Taxable), Prop HHH
                 693,766             -         41,000                                                            -
                                                      Construction (Sch. 29)
                                                      GOB Series 2018-A (Taxable), Prop HHH
               2,571,985             -              -                                                            -
                                                      Construction (Sch. 29)
                                                      Homeless Efforts - County Funding Agreement Fund
                 136,815             -        100,000                                                            -
                                                      (Sch. 29)
                                                      Homeless Emergency Aid Program Grant Fund (Sch.
                 911,728             -         57,000                                                            -
                                                      29)
                                                      Homeless Housing, Assistance, and Prevention Grant
              24,474,129             -         65,000                                                            -
                                                      (Sch. 29)
                   9,013             -          9,000 Housing Production Revolving Fund (Sch. 29)                -
                 105,495             -        118,000 Library Trust Fund (Sch. 29)                               -
                 107,245             -              - Low and Moderate Income Housing Fund (Sch. 29)             -
               3,911,832             -      1,000,000 MICLA Lease Revenue Commercial Paper (Sch. 29)             -
                     62              -         13,000 Motion Picture Coordination Fund (Sch. 29)                 -
                       -             -         12,000 Project Restore Trust Fund (Sch. 29)                       -
                 803,592             -        201,000 Proposition K Projects Fund (Sch. 29)                      -





                                                             122
   135   136   137   138   139   140   141   142   143   144   145