FY24 Adopted Budget

Affordable Housing (2500) Fund Summary

2020

2021

2022

2023

2024

2025

Actual

Actual

Actual

Revised

Budget

Projected

Fund Balance, July 1

$ 1,635,738 1,622,344 $ $ 3,598,374 5,281,899 $ $ 5,281,899 $ 5,281,899

Revenues:

Use Of Money And Property Interest Revenues

$

25,861 $

10,246 $

16,880

$

-

$

-

$

-

Intergovernmental Federal Intergovernmental Revenue

- -

8,100 2,700

- -

- -

- -

- -

Disaster Assistance

Charges for Fees & Services Building & Development Other Financial Sources Loans

(52,476)

1,805,648 3,047,031

-

-

-

-

9,844

13,063

- -

- -

- -

Sub-Total Revenues

(26,615)

1,836,537 3,076,974

Transfers In:

Transfer-In from General Fund

1,000,000 1,000,000 1,000,000 1,000,000

1,000,000 1,000,000 1,000,000 1,000,000

1,000,000 1,000,000

1,000,000 1,000,000

Sub-Total Transfers In

Total Revenues & Transfers In

$ 973,385 2,836,537 $ $ 4,076,974 1,000,000 $ $ 1,000,000 $ 1,000,000

Expenditures: Services

$

782,779 $

826,295 $

866,743 $

850,000 $

850,000 $

850,000 150,000

Capital Outlay

-

34,212 860,507

6,705

150,000

150,000

Sub-Total Expenditures

782,779

873,448 1,000,000

1,000,000

1,000,000

Transfers Out:

Capital Projects Fund Sub-Total Transfers Out

$

204,000 204,000

$

- -

$ 1,520,000

$

- -

$

- -

$

- -

1,520,000

Total Expenditures

$

986,779 $

860,507 2,393,448 $ $ 1,000,000 $ 1,000,000 $ 1,000,000

Fund Balance, June 30

$ 1,622,344 3,598,374 $ $ 5,281,899 5,281,899 $ $ 5,281,899 $ 5,281,899

Restricted / Committed /Assigned

-

-

-

-

-

-

Unassigned Balance

$ 1,622,344 3,598,374 $ $ 5,281,899 5,281,899 $ $ 5,281,899 $ 5,281,899

% of Revenues and Transfers In

167%

127%

130%

528%

528%

528%

404