Comprehensive Annual Financial Report - City of Santa Monica
Comprehensive Annual Financial Report - City of Santa Monica
Comprehensive Annual Financial Report - City of Santa Monica
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 SANTA MONICA, CALIFORNIA<br />
Schedule <strong>of</strong> Revenues, Expenditures and Changes in<br />
Fund Balance – Budget and Actual (Non-GAAP Basis)<br />
Housing Authority Special Revenue Fund<br />
Year ended June 30, 2009<br />
100<br />
Less<br />
2007-2008 Plus Actual, Variance –<br />
encumbered 2008-2009 budgetary positive<br />
Budget Actual expenditures* encumbrances* basis (negative)<br />
Revenues:<br />
Intergovernmental $ 15,460,700 14,957,808 — — 14,957,808 (502,892)<br />
Investment income 45,000 86,629 — — 86,629 41,629<br />
Other — 50,770 — — 50,770 50,770<br />
Total revenues 15,505,700 15,095,207 — — 15,095,207 (410,493)<br />
Expenditures:<br />
Housing and community development:<br />
Supplies 15,553,600 14,560,948 — — 14,560,948 992,652<br />
Capital improvement 6,100 6,100 — — 6,100 —<br />
Total housing and community development 15,559,700 14,567,048 — — 14,567,048 992,652<br />
Excess (deficiency) <strong>of</strong> revenues over<br />
(under) expenditures (54,000) 528,159 — — 528,159 582,159<br />
Other financing sources (uses):<br />
Transfers in 1,200,000 410,541 — — 410,541 (789,459)<br />
Transfers out (1,355,515) (1,179,659) — — (1,179,659) 175,856<br />
Net change in fund balance (209,515) (240,959) — — (240,959) (31,444)<br />
Fund balance at beginning <strong>of</strong> year 2,985,478 2,985,478 — — 2,985,478 —<br />
Fund balance at end <strong>of</strong> year $ 2,775,963 2,744,519 — — 2,744,519 (31,444)<br />
* No encumbrances were outstanding at June 30, 2008 and 2009.
Change language