03.11.2014 Views

Table of Contents - Governor's Office of Planning and Budget

Table of Contents - Governor's Office of Planning and Budget

Table of Contents - Governor's Office of Planning and Budget

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

Department <strong>of</strong> Community Affairs<br />

ZBB Program: Coordinated <strong>Planning</strong><br />

Financial Summary<br />

Objects <strong>of</strong> Expenditure<br />

Expenditures FY 2013<br />

FY 2014<br />

FY 2011 FY 2012 Current <strong>Budget</strong> Changes Recommendation<br />

Personal Services $1,574,233 $1,268,283 $1,209,761 ($260,686) $949,075<br />

Regular Operating Expenses 55,235 51,731 140,283 140,283<br />

Computer Charges 62,280 69,663 23,488 23,488<br />

Real Estate Rentals 92,187 65,581 111,336 111,336<br />

Telecommunications 29,183 29,136 14,636 14,636<br />

Contractual Services 130,306 751,233 151,612 (61,114) 90,498<br />

Contracts, Regional <strong>Planning</strong> <strong>and</strong> Development<br />

2,687,307 2,527,060 2,499,284 (73,057) 2,426,227<br />

Total Expenditures $4,630,730 $4,762,688 $4,150,400 ($394,857) $3,755,543<br />

State General Funds $4,283,598 $4,021,282 $4,023,494 ($394,857) $3,628,637<br />

Federal Funds 197,211 701,054<br />

Other Funds 149,621 40,352 126,906 126,906<br />

Total Funds $4,630,430 $4,762,688 $4,150,400 ($394,857) $3,755,543<br />

Positions 20 18 17 (4) 13<br />

<strong>Office</strong> <strong>of</strong> <strong>Planning</strong> <strong>and</strong> <strong>Budget</strong> 40

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!