Aging, Office for the
skip breadcrumbsFund Type | Available 2013-14 |
Recommended 2014-15 |
Change |
---|---|---|---|
General Fund | 1,608,000 | 1,439,000 | (169,000) |
Special Revenue Funds - Federal | 10,987,000 | 9,754,000 | (1,233,000) |
Special Revenue Funds - Other | 250,000 | 250,000 | 0 |
Enterprise Funds | 100,000 | 100,000 | 0 |
Total | 12,945,000 | 11,543,000 | (1,402,000) |
Program | Available 2013-14 |
Recommended 2014-15 |
Change |
---|---|---|---|
Administration and Grants Management | |||
General Fund | 1,608,000 | 1,439,000 | (169,000) |
Special Revenue Funds - Federal | 10,987,000 | 9,754,000 | (1,233,000) |
Special Revenue Funds - Other | 250,000 | 250,000 | 0 |
Enterprise Funds | 100,000 | 100,000 | 0 |
Total | 12,945,000 | 11,543,000 | (1,402,000) |
Program | Total | Personal Service Regular (Annual Salaried) |
||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Administration and Grants Management | 1,258,000 | (169,000) | 1,254,000 | (169,000) |
Total | 1,258,000 | (169,000) | 1,254,000 | (169,000) |
Program | Temporary Service (Nonannual Salaried) |
Holiday/Overtime Pay | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Administration and Grants Management | 4,000 | 4,000 | 0 | (4,000) |
Total | 4,000 | 4,000 | 0 | (4,000) |
Program | Total | Supplies and Materials | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Administration and Grants Management | 181,000 | 0 | 15,600 | 0 |
Total | 181,000 | 0 | 15,600 | 0 |
Program | Travel | Contractual Services | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Administration and Grants Management | 29,400 | 0 | 128,000 | 0 |
Total | 29,400 | 0 | 128,000 | 0 |
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 | (1,233,000) | 7,725,000 | (772,000) |
Total | 10,104,000 | (1,233,000) | 7,725,000 | (772,000) |
Program | Nonpersonal Service | |
---|---|---|
Amount | Change | |
Administration and Grants Management | 2,379,000 | (461,000) |
Total | 2,379,000 | (461,000) |
Fund Type | Available 2013-14 |
Recommended 2014-15 |
Change |
---|---|---|---|
General Fund | 114,069,500 | 114,119,500 | 50,000 |
Special Revenue Funds - Federal | 114,985,000 | 114,985,000 | 0 |
Special Revenue Funds - Other | 980,000 | 980,000 | 0 |
Total | 230,034,500 | 230,084,500 | 50,000 |
Program | Available 2013-14 |
Recommended 2014-15 |
Change |
---|---|---|---|
Community Services | |||
General Fund | 114,069,500 | 114,119,500 | 50,000 |
Special Revenue Funds - Federal | 114,985,000 | 114,985,000 | 0 |
Special Revenue Funds - Other | 980,000 | 980,000 | 0 |
Total | 230,034,500 | 230,084,500 | 50,000 |
Note: Most recent estimates as of 01/20/2014