Housing

Fiscal Year:
DescriptionBudgeted ExpensesYTD ExpensesYTD % SpentBudgeted RevenueYTD RevenueYTD % Received
Admin Fees - Housing Anglers   $15,000$80,000533%
Admin Fees - Housing Brett Ranch   $8,500  
Admin Fees - Housing Eagle Ranch   $6,500  
Admin Fees - Housing Good Deeds   $65,000  
Admin Fees - Housing Haymeadow   $215,000  
Admin Fees - Housing Miller Ranch   $112,500  
Admin Fees - Housing Other   $5,000$1,50030%
Admin Fees - Housing Riverwalk   $750$50067%
Admin Fees - Housing Town of Avon   $750  
Asset sales   $19,227,500  
County property rentals   $1,750,115  
Donations and contributions   $30,000  
Donations and contributions TVHS Program Sponsorship   $1,200$20017%
Fed Grant   $6,500,000  
Housing CMC B1   $22,495  
Housing CMC B1 Wage Reimb   $72,737  
Housing CMC B2   $30,337  
Housing Consolidated Financial Mgt Rev   $168,000  
Housing ECSD    $74,758  
Housing Fed grant Misc Fed grants   $258,333  
Housing Golden Eagle mgt & cost recovery   $8,316  
Housing Intergovernmental TVHS IGA Program Income   $11,800  
Housing Prop Mgmt Revenue - ECWF   $24,000  
Housing Prop Mgmt Revenue - Two10   $12,000  
Housing Property Mgmt - Firehouse   $3,000  
Housing Riverview mgt & cost recovery   $285,323$77,08027%
Housing Seniors(SOB) Mgt & Cost Recovery   $8,076  
Interest on investments   $1,771,392$384,16922%
Interest on loans   $60,000  
Listing Fees - Housing Miller Ranch   $37,500$2,3896%
Maintenance Contracts$16,880     
Miscellaneous revenue   $16,708  
Operating supplies$4,000     
Telephone services$1,500     
Transfers in Transfer from General Fund   $2,000,000  
Transfers in Transfer in from Housing 1400   $150,000  
Trash Services$2,400     
Utilities-electric$4,000     
Utilities-gas$2,500     
Utilties-water$2,000     
Total:$33,280$00%$32,952,590$545,8382%