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$5006%
Admin Fees - Housing Eagle Ranch   $6,500  
Admin Fees - Housing Good Deeds   $65,000$15,00023%
Admin Fees - Housing Haymeadow   $215,000$45,00021%
Admin Fees - Housing Miller Ranch   $112,500$56,80850%
Admin Fees - Housing Other   $5,000$2,70054%
Admin Fees - Housing Riverwalk   $750$1,025137%
Admin Fees - Housing Town of Avon   $750$2,066275%
Asset sales   $19,227,500  
County property rentals   $1,750,115$38,7982%
Donations and contributions   $30,000$415,0001383%
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$70,84297%
Housing CMC B2   $30,337  
Housing Consolidated Financial Mgt Rev   $168,000  
Housing Fed grant Misc Fed grants   $258,333$137,38253%
Housing Golden Eagle mgt & cost recovery   $8,316$6,23775%
Housing Intergovernmental TVHS IGA Program Income   $11,800  
Housing Prop Mgmt ECSD    $74,758$70,75795%
Housing Prop Mgmt Revenue - ECWF   $24,000$18,00075%
Housing Prop Mgmt Revenue - Two10   $12,000$9,00075%
Housing Property Mgmt - Firehouse   $3,000$2,25075%
Housing Riverview mgt & cost recovery   $285,323$186,75265%
Housing Seniors(SOB) Mgt & Cost Recovery   $8,076$6,05775%
Interest on investments   $1,771,392$1,476,17883%
Interest on loans   $60,000$65,505109%
Listing Fees - Housing Miller Ranch   $37,500$37,555100%
Maintenance Contracts$16,880$8,45750%   
Miscellaneous revenue   $16,708$5733%
Operating supplies$4,000$60215%   
Telephone services$1,500$1,02668%   
Transfers in Transfer from General Fund   $2,000,000  
Transfers in Transfer in from Housing 1400   $150,000$52,95335%
Trash Services$2,400$1,87878%   
Utilities-electric$4,000$1,19630%   
Utilities-gas$2,500$1,90576%   
Utilties-water$2,000$39620%   
Total:$33,280$15,46046%$32,952,590$2,797,1378%