Housing and Community Renewal, Division of
skip breadcrumbs| Fund Type | Available 2015-16 |
Recommended 2016-17 |
Change |
|---|---|---|---|
| General Fund | 12,418,000 | 12,408,000 | (10,000) |
| Special Revenue Funds - Federal | 14,269,000 | 15,436,000 | 1,167,000 |
| Special Revenue Funds - Other | 60,159,000 | 64,669,000 | 4,510,000 |
| Total | 86,846,000 | 92,513,000 | 5,667,000 |
| Program | Available 2015-16 |
Recommended 2016-17 |
Change |
|---|---|---|---|
| F&D - Community Development | |||
| General Fund | 689,000 | 689,000 | 0 |
| Special Revenue Funds - Other | 7,816,000 | 7,816,000 | 0 |
| OCR - Community Renewal | |||
| General Fund | 327,000 | 327,000 | 0 |
| OHP - Low Income Weatherization | |||
| Special Revenue Funds - Federal | 4,072,000 | 4,453,000 | 381,000 |
| OHP - Rent Administration | |||
| General Fund | 1,835,000 | 1,825,000 | (10,000) |
| Special Revenue Funds - Other | 39,042,000 | 43,552,000 | 4,510,000 |
| OHP - Housing | |||
| General Fund | 864,000 | 864,000 | 0 |
| Special Revenue Funds - Federal | 10,197,000 | 10,983,000 | 786,000 |
| Special Revenue Funds - Other | 8,608,000 | 8,608,000 | 0 |
| OPS - Administration | |||
| General Fund | 7,341,000 | 7,669,000 | 328,000 |
| Special Revenue Funds - Other | 4,693,000 | 4,693,000 | 0 |
| OPS - Housing Information Systems | |||
| General Fund | 1,362,000 | 1,034,000 | (328,000) |
| Total | 86,846,000 | 92,513,000 | 5,667,000 |
| Program | Total | Personal Service Regular (Annual Salaried) |
||
|---|---|---|---|---|
| Amount | Change | Amount | Change | |
| F&D - Community Development | 684,000 | 0 | 674,000 | 0 |
| OCR - Community Renewal | 322,000 | 0 | 315,000 | 0 |
| OHP - Rent Administration | 1,787,000 | 206,000 | 1,784,000 | 206,000 |
| OHP - Housing | 859,000 | 0 | 855,000 | 0 |
| OPS - Administration | 1,971,000 | 0 | 1,956,000 | 0 |
| Total | 5,623,000 | 206,000 | 5,584,000 | 206,000 |
| Program | Temporary Service (Nonannual Salaried) |
Holiday/Overtime Pay | ||
|---|---|---|---|---|
| Amount | Change | Amount | Change | |
| F&D - Community Development | 0 | 0 | 10,000 | 0 |
| OCR - Community Renewal | 0 | 0 | 7,000 | 0 |
| OHP - Rent Administration | 0 | 0 | 3,000 | 0 |
| OHP - Housing | 0 | 0 | 4,000 | 0 |
| OPS - Administration | 0 | 0 | 15,000 | 0 |
| Total | 0 | 0 | 39,000 | 0 |
| Program | Total | Supplies and Materials | ||
|---|---|---|---|---|
| Amount | Change | Amount | Change | |
| F&D - Community Development | 5,000 | 0 | 1,000 | 0 |
| OCR - Community Renewal | 5,000 | 0 | 1,000 | 0 |
| OHP - Rent Administration | 38,000 | (216,000) | 1,000 | (26,000) |
| OHP - Housing | 5,000 | 0 | 1,000 | 0 |
| OPS - Administration | 5,698,000 | 328,000 | 288,000 | 103,000 |
| OPS - Housing Information Systems | 1,034,000 | (328,000) | 23,000 | 10,000 |
| Total | 6,785,000 | (216,000) | 315,000 | 87,000 |
| Program | Travel | Contractual Services | ||
|---|---|---|---|---|
| Amount | Change | Amount | Change | |
| F&D - Community Development | 2,000 | 1,000 | 1,000 | (1,000) |
| OCR - Community Renewal | 2,000 | 1,000 | 1,000 | (1,000) |
| OHP - Rent Administration | 35,000 | 33,000 | 1,000 | (165,000) |
| OHP - Housing | 2,000 | 1,000 | 1,000 | (1,000) |
| OPS - Administration | 157,000 | 0 | 5,003,000 | 328,000 |
| OPS - Housing Information Systems | 0 | (28,000) | 599,000 | (10,000) |
| Total | 198,000 | 8,000 | 5,606,000 | 150,000 |
| Program | Equipment | |
|---|---|---|
| Amount | Change | |
| F&D - Community Development | 1,000 | 0 |
| OCR - Community Renewal | 1,000 | 0 |
| OHP - Rent Administration | 1,000 | (58,000) |
| OHP - Housing | 1,000 | 0 |
| OPS - Administration | 250,000 | (103,000) |
| OPS - Housing Information Systems | 412,000 | (300,000) |
| Total | 666,000 | (461,000) |
| Program | Total | Personal Service | ||
|---|---|---|---|---|
| Amount | Change | Amount | Change | |
| F&D - Community Development | 7,816,000 | 0 | 4,206,000 | 6,000 |
| OHP - Low Income Weatherization | 4,453,000 | 381,000 | 2,500,000 | 0 |
| OHP - Rent Administration | 43,552,000 | 4,510,000 | 25,019,000 | 2,164,000 |
| OHP - Housing | 19,591,000 | 786,000 | 11,454,000 | 0 |
| OPS - Administration | 4,693,000 | 0 | 2,700,000 | 0 |
| Total | 80,105,000 | 5,677,000 | 45,879,000 | 2,170,000 |
| Program | Nonpersonal Service | |
|---|---|---|
| Amount | Change | |
| F&D - Community Development | 3,610,000 | (6,000) |
| OHP - Low Income Weatherization | 1,953,000 | 381,000 |
| OHP - Rent Administration | 18,533,000 | 2,346,000 |
| OHP - Housing | 8,137,000 | 786,000 |
| OPS - Administration | 1,993,000 | 0 |
| Total | 34,226,000 | 3,507,000 |
| Fund Type | Available 2015-16 |
Recommended 2016-17 |
Change |
|---|---|---|---|
| General Fund | 5,404,000 | 4,374,000 | (1,030,000) |
| Special Revenue Funds - Federal | 72,500,000 | 72,500,000 | 0 |
| Special Revenue Funds - Other | 8,227,000 | 8,227,000 | 0 |
| Fiduciary Funds | 439,549,965 | 0 | (439,549,965) |
| Total | 525,680,965 | 85,101,000 | (440,579,965) |
| Program | Available 2015-16 |
Recommended 2016-17 |
Change |
|---|---|---|---|
| Foreclosure Avoidance and Amelioration | |||
| Fiduciary Funds | 439,549,965 | 0 | (439,549,965) |
| F&D - Community Development | |||
| General Fund | 170,000 | 0 | (170,000) |
| F&D - Housing Development Fund Program | |||
| Special Revenue Funds - Other | 8,227,000 | 8,227,000 | 0 |
| OHP - Tenant Pilot Program | |||
| General Fund | 742,000 | 0 | (742,000) |
| OCR - Small Cities Community Development Block Grant | |||
| Special Revenue Funds - Federal | 40,000,000 | 40,000,000 | 0 |
| OHP - Low Income Weatherization | |||
| Special Revenue Funds - Federal | 32,500,000 | 32,500,000 | 0 |
| OHP - Periodic Subsidies - Local Areas | |||
| General Fund | 4,492,000 | 4,374,000 | (118,000) |
| Total | 525,680,965 | 85,101,000 | (440,579,965) |
| Comprehensive Construction Program | Available 2015-16 |
Recommended 2016-17 |
Change | Reappropriations 2016-17 |
|---|---|---|---|---|
| Affordable Housing Corporation | ||||
| Housing Program Fund | 29,000,000 | 26,000,000 | (3,000,000) | 103,175,000 |
| Access to Home | ||||
| Housing Program Fund | 1,000,000 | 1,000,000 | 0 | 0 |
| Low Income Housing Trust Fund | ||||
| Housing Program Fund | 40,200,000 | 44,200,000 | 4,000,000 | 152,347,000 |
| Housing Program | ||||
| Housing Program Fund | 0 | 1,383,475,000 | 1,383,475,000 | 0 |
| Infrastructure Investment Account | 0 | 590,000,000 | 590,000,000 | 0 |
| Greater Catskill Flood Remediation Program | ||||
| Housing Assistance Fund | 0 | 0 | 0 | 3,900,000 |
| Housing Opportunity Program For Elderly | ||||
| Housing Program Fund | 1,400,000 | 1,400,000 | 0 | 1,089,000 |
| Housing Program Capital Improvement | ||||
| Capital Projects Fund | 0 | 0 | 0 | 19,720,000 |
| State Housing Bond Fund | ||||
| State Housing Bond Fund | 0 | 0 | 0 | 7,344,000 |
| Main Street Program | ||||
| Housing Program Fund | 4,200,000 | 4,200,000 | 0 | 5,650,000 |
| New Facilities | ||||
| Federal Capital Projects Fund | 0 | 0 | 0 | 10,100,000 |
| Public Housing Modernization Program | ||||
| Housing Program Fund | 6,400,000 | 6,400,000 | 0 | 38,521,000 |
| Rural Revitalization Program | ||||
| Housing Program Fund | 0 | 0 | 0 | 932,000 |
| Urban Initiatives Program | ||||
| Housing Program Fund | 0 | 0 | 0 | 766,000 |
| Homes for Working Families Program | ||||
| Housing Program Fund | 9,000,000 | 14,000,000 | 5,000,000 | 26,714,000 |
| Total | 91,200,000 | 2,070,675,000 | 1,979,475,000 | 370,258,000 |
Note: Most recent estimates as of 01/13/2016