Aging, Office for the
skip breadcrumbs| Fund Type | Available 2015-16 |
Recommended 2016-17 |
Change |
|---|---|---|---|
| General Fund | 1,311,000 | 1,236,000 | (75,000) |
| Special Revenue Funds - Federal | 9,754,000 | 9,754,000 | 0 |
| Special Revenue Funds - Other | 250,000 | 250,000 | 0 |
| Enterprise Funds | 100,000 | 100,000 | 0 |
| Total | 11,415,000 | 11,340,000 | (75,000) |
| Program | Available 2015-16 |
Recommended 2016-17 |
Change |
|---|---|---|---|
| Administration and Grants Management | |||
| General Fund | 1,311,000 | 1,236,000 | (75,000) |
| Special Revenue Funds - Federal | 9,754,000 | 9,754,000 | 0 |
| Special Revenue Funds - Other | 250,000 | 250,000 | 0 |
| Enterprise Funds | 100,000 | 100,000 | 0 |
| Total | 11,415,000 | 11,340,000 | (75,000) |
| Program | Total | Personal Service Regular (Annual Salaried) |
||
|---|---|---|---|---|
| Amount | Change | Amount | Change | |
| Administration and Grants Management | 1,130,000 | 0 | 1,126,000 | 0 |
| Total | 1,130,000 | 0 | 1,126,000 | 0 |
| Program | Temporary Service (Nonannual Salaried) |
Holiday/Overtime Pay | ||
|---|---|---|---|---|
| Amount | Change | Amount | Change | |
| Administration and Grants Management | 4,000 | 0 | 0 | 0 |
| Total | 4,000 | 0 | 0 | 0 |
| Program | Total | Supplies and Materials | ||
|---|---|---|---|---|
| Amount | Change | Amount | Change | |
| Administration and Grants Management | 106,000 | (75,000) | 15,600 | 0 |
| Total | 106,000 | (75,000) | 15,600 | 0 |
| Program | Travel | Contractual Services | ||
|---|---|---|---|---|
| Amount | Change | Amount | Change | |
| Administration and Grants Management | 29,400 | 0 | 53,000 | (75,000) |
| Total | 29,400 | 0 | 53,000 | (75,000) |
| Program | Equipment | |
|---|---|---|
| Amount | Change | |
| Administration and Grants Management | 8,000 | 0 |
| Total | 8,000 | 0 |
| Program | Total | Personal Service | ||
|---|---|---|---|---|
| Amount | Change | Amount | Change | |
| Administration and Grants Management | 10,104,000 | 0 | 7,725,000 | 0 |
| Total | 10,104,000 | 0 | 7,725,000 | 0 |
| Program | Nonpersonal Service | |
|---|---|---|
| Amount | Change | |
| Administration and Grants Management | 2,379,000 | 0 |
| Total | 2,379,000 | 0 |
| Fund Type | Available 2015-16 |
Recommended 2016-17 |
Change |
|---|---|---|---|
| General Fund | 130,638,000 | 129,860,500 | (777,500) |
| Special Revenue Funds - Federal | 114,985,000 | 114,985,000 | 0 |
| Special Revenue Funds - Other | 980,000 | 980,000 | 0 |
| Total | 246,603,000 | 245,825,500 | (777,500) |
| Program | Available 2015-16 |
Recommended 2016-17 |
Change |
|---|---|---|---|
| Community Services | |||
| General Fund | 130,638,000 | 129,860,500 | (777,500) |
| Special Revenue Funds - Federal | 114,985,000 | 114,985,000 | 0 |
| Special Revenue Funds - Other | 980,000 | 980,000 | 0 |
| Total | 246,603,000 | 245,825,500 | (777,500) |
Note: Most recent estimates as of 01/13/2016