Laserfiche WebLink
HOUSING AUTHORITY -NEW CONSTR <br />DEPARTMENT RESOURCE SUMMARY <br />COMMUNITY DEVELOPMENT <br />ACTUAL <br />ACTUAL <br />ADOPTED <br />PROPOSED <br />ACTIVITIES <br />FY 21-22 <br />FY 22-23 <br />FY 23-24 <br />FY 24-25 <br />REVENUES <br />52000 Federal Grant -Direct <br />181,816 <br />341,646 <br />244,730 <br />244,730 <br />52004 HCV - Additional Admin Fee <br />249 <br />1,238 <br />0 <br />0 <br />57000 Expense Reimbursement <br />3,747 <br />0 <br />0 <br />0 <br />TOTAL REVENUES <br />185,812 <br />342,884 <br />244,730 <br />244,730 <br />EXPENDITURES <br />13918760 Housing Authority- New Construction <br />0 <br />0 <br />309,480 <br />0 <br />13918780 ADMIN - Mainstream 5 Vouchers <br />153,874 <br />158,025 <br />235,770 <br />315,570 <br />TOTAL EXPENDITURES <br />153,874 <br />158,025 <br />545,250 <br />315,570 <br />ACTUAL <br />ACTUAL <br />ADOPTED <br />PROPOSED <br />OPERATING EXPENSES <br />FY 21-22 <br />FY 22-23 <br />FY 23-24 <br />FY 24-25 <br />61000 SALARIES & BENEFITS <br />126,429 <br />117,400 <br />214,740 <br />243,130 <br />62000 CONTRACTUALS <br />8,500 <br />4,918 <br />2,350 <br />5,500 <br />63000 COMMODITIES <br />130 <br />0 <br />0 <br />0 <br />65000 FIXED CHARGES <br />15,008 <br />26,787 <br />18,490 <br />45,240 <br />66000 CAPITAL <br />0 <br />4,231 <br />0 <br />0 <br />68000 TRANSFERS <br />61 <br />237 <br />190 <br />200 <br />69000 MISCELLANEOUS <br />3,747 <br />4,451 <br />309,480 <br />21,500 <br />TOTAL <br />153,874 <br />158,025 <br />545,250 <br />315,570 <br />589 <br />