Volume 1 - Executive Summary - Office of the Chief Financial Officer
Volume 1 - Executive Summary - Office of the Chief Financial Officer
Volume 1 - Executive Summary - Office of the Chief Financial Officer
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
Table 3-5<br />
FY 2013 - FY 2016 Federal and Private Resources <strong>Financial</strong> Plan<br />
($ thousands)<br />
FY 2011 FY 2012 FY 2012 FY 2013 FY 2014 FY 2015 FY 2016<br />
Revenues Actual Approved Revised Proposed Projected Projected Projected<br />
F1 Federal Grants 2,490,231 2,484,699 2,879,438 2,622,870 2,779,056 2,944,104 3,120,486<br />
F2 Federal Payment/Contribution 126,155 90,075 90,075 141,900 141,900 141,900 141,900<br />
F3 Private Grants 24,327 23,269 23,269 6,305 6,476 6,652 6,816<br />
F4 Subtotal, Federal and Private Resources 2,640,713 2,598,043 2,992,782 2,771,075 2,927,432 3,092,657 3,269,202<br />
F5 Fund Balance Use 22,192 0 0 0 0 0 0<br />
F6 Transfer to General Fund (1,349) (3,497) (3,497) (3,497) (3,497) (3,497) (3,497)<br />
F7 Total Federal and Private Resources 2,661,556 2,594,546 2,989,285 2,767,578 2,923,935 3,089,160 3,265,705<br />
F8<br />
F9<br />
Expenditures (by Appropriation Title)<br />
F10 Governmental Direction and Support 28,980 29,798 38,501 29,556 30,372 31,215 32,000<br />
F11 Economic Development and Regulation 100,102 139,130 152,867 101,748 104,032 106,385 108,546<br />
F12 Public Safety and Justice 135,227 160,072 235,211 117,129 119,966 122,879 125,515<br />
F13 Public Education System 334,044 303,859 404,275 336,868 342,802 348,888 354,378<br />
F14 Human Support Services 1,998,422 1,908,352 2,087,158 2,123,510 2,267,133 2,421,526 2,586,176<br />
F15 Public Works 38,967 38,435 54,910 31,818 32,679 33,567 34,391<br />
F16 Financing and O<strong>the</strong>r 13,507 14,900 16,363 26,950 26,950 24,700 24,700<br />
F17 Total Federal and Private Expenditures 2,649,251 2,594,546 2,989,285 2,767,578 2,923,935 3,089,160 3,265,705<br />
F18 Operating Margin, Budget Basis 12,305 0 0 0 0 0 0<br />
F19<br />
F20 Beginning Federal and Private Fund Balance 191,023 183,610 183,610 183,610 183,610 183,610 183,610<br />
F21 Operating Margin, Budget Basis 12,305 0 0 0 0 0 0<br />
F22 Projected GAAP Adjustments (Net) 2,474 0 0 0 0 0 0<br />
F23 Fund Balance Use (22,192) 0 0 0 0 0 0<br />
F24 Ending Federal and Private Fund Balance 183,610 183,610 183,610 183,610 183,610 183,610 183,610<br />
<strong>Financial</strong> Plan<br />
3-16<br />
FY 2013 Proposed Budget and <strong>Financial</strong> Plan