2020 Comprehensive Annual Financial Report

Schedule 2 5

State and Federal Grants (ARRA) Fund Schedule of Revenues, Expenditures and Changes in Fund Balance - Budget and Actual From Project Inception and For the Fiscal Year Ended June 30, 2020

Actual Current Year

Project

Prior Years

Total To Date

Authorization

Revenues:

Intergovernmental: Federal Grants

$

8,243,026

$

8,102,911

$

$

8,102,911

Investment Income (Loss)

(20,231)

1,436

(18,795)

Miscellaneous:

Sale of Real Estate

159,603 159,603

159,602 159,602

159,602 159,602

Total Miscellaneous

Total Revenues

8,402,629

8,242,282

1,436

8,243,718

Expenditures:

Neighborhood Development: NSP (HERA) Better Homes (ARRA)

3,402,629 5,000,000 8,402,629

3,320,546 4,866,067 8,186,613

3,320,546 4,866,067 8,186,613

Total Planning and Community Development

Total Expenditures

8,402,629

8,186,613

8,186,613

Excess of Revenues Over Expenditures

$

55,669

1,436

57,105

Fund Balance - July 1

55,669

Fund Balance - June 30

$

55,669

$

57,105

$

57,105

- 79 -