Office of Temporary Disability Assistance
The Executive Budget recommends (analysis as December 22, 2008):
A FY 2008-09 workforce of 2,280 This level of FTEs remains unchanged from the adjusted FTE level for FY 2008-09.
The following chart identifies adjustments in the current fiscal year’s FTEs along with the recommended differences in FY 2008-09 FTEs by program (if the FTE’s are the same the program is not listed):
|
Program |
FY 2008-09 Adjustment |
FY 2009-10 Difference |
|
Child Well Being Program SRF -- Other |
(-44) |
0 |
|
Child Well Being Program SRF – Federal |
+57 |
0 |
|
Disability Determinations Program -- Federal |
(-37) |
0 |
|
Employment and Economic Support Program (Federal) |
+12 |
0 |
|
Information Technology Program – General Fund |
(-13) |
0 |
|
Total |
(-25) |
0 |
Other budget highlights:
| Office of Temporary & Disability Assistance | |||||
| Program Details - State Operations | |||||
| Enacted | Proposed | Enacted | Change in | Percent | |
| Program | 2008-09 Budget | 2009-10 Budget | 2009-10 Budget | Appropriation | Change |
| All Funds | $475,597,000 | $467,808,000 | $468,458,000 | ($7,139,000) | -1.5% |
| General Fund | $62,017,000 | $60,750,000 | $60,750,000 | ($1,267,000) | -2.0% |
| Special Revenue-Federal | $244,946,000 | $246,347,000 | $246,997,000 | $2,051,000 | 0.8% |
| Special Revenue-Other | $167,434,000 | $159,511,000 | $159,511,000 | ($7,923,000) | -4.7% |
| Internal Services Fund | $1,200,000 | $1,200,000 | $1,200,000 | $0 | 0.0% |
| Personal Services | $162,669,000 | $166,975,000 | $167,275,000 | $4,606,000 | 2.8% |
| Contractual Services | $146,827,400 | $141,152,400 | $141,152,400 | ($5,675,000) | -3.9% |
| Administration Program | $59,692,000 | $57,904,000 | $57,904,000 | ($1,788,000) | -3.0% |
| Personal Services | $1,491,000 | $2,892,000 | $2,892,000 | $1,401,000 | 94.0% |
| Regular | $1,336,000 | $2,738,000 | $2,738,000 | $1,402,000 | 104.9% |
| Temporary Service | $120,000 | $120,000 | $120,000 | $0 | 0.0% |
| Holiday/overtime compensation | $35,000 | $34,000 | $34,000 | ($1,000) | -2.9% |
| Nonpersonal Service | $11,976,000 | $10,097,000 | $10,097,000 | ($1,879,000) | -15.7% |
| Supplies and materials | $110,000 | $110,000 | $110,000 | $0 | 0.0% |
| Travel | $290,000 | $290,000 | $290,000 | $0 | 0.0% |
| Contractual Services | $11,226,000 | $9,347,000 | $9,347,000 | ($1,879,000) | -16.7% |
| Equipment | $350,000 | $350,000 | $350,000 | $0 | 0.0% |
| Special Revenue-Federal (SRF) | $9,000,000 | $9,000,000 | $9,000,000 | $0 | 0.0% |
| Special Revenue-Other (SRO) | $36,025,000 | $34,715,000 | $34,715,000 | ($1,310,000) | -3.6% |
| Internal Services Fund (INS) | $1,200,000 | $1,200,000 | $1,200,000 | $0 | 0.0% |
| Federal Health and Human Services Fund - (SRF) | $9,000,000 | $9,000,000 | $9,000,000 | $0 | 0.0% |
| Personal Service | $5,200,000 | $5,200,000 | $5,200,000 | $0 | 0.0% |
| Non-Personal Service | $1,200,000 | $1,200,000 | $1,200,000 | $0 | 0.0% |
| Fringe Benefits | $2,600,000 | $2,369,000 | $2,369,000 | ($231,000) | -8.9% |
| Indirect costs | $0 | $231,000 | $231,000 | $231,000 | 100.0% |
| Food Stamp Recovery Acct - (SRO) | $1,350,000 | $1,350,000 | $1,350,000 | $0 | 0.0% |
| Personal Service | $1,350,000 | $1,350,000 | $1,350,000 | $0 | 0.0% |
| Regular | $1,350,000 | $1,350,000 | $1,350,000 | $0 | 0.0% |
| OTDA Earned Revenue Acct - (SRO) | $13,100,000 | $11,911,000 | $11,911,000 | ($1,189,000) | -9.1% |
| Personal Service | $11,000,000 | $10,386,000 | $10,386,000 | ($614,000) | -5.6% |
| Regular | $11,000,000 | $10,386,000 | $10,386,000 | ($614,000) | -5.6% |
| Nonpersonal Service | $2,100,000 | $1,525,000 | $1,525,000 | ($575,000) | -27.4% |
| Contractual services | $2,100,000 | $1,525,000 | $1,525,000 | ($575,000) | -27.4% |
| OTDA Program Acct - (SRO) | $7,500,000 | $7,500,000 | $7,500,000 | $0 | 0.0% |
| Personal Service | $5,500,000 | $5,000,000 | $5,000,000 | ($500,000) | -9.1% |
| Regular | $5,500,000 | $5,000,000 | $5,000,000 | ($500,000) | -9.1% |
| Nonpersonal Service | $2,000,000 | $2,500,000 | $2,500,000 | $500,000 | 25.0% |
| Contractual services | $1,750,000 | $1,750,000 | $1,750,000 | $0 | 0.0% |
| Equipment | $250,000 | $750,000 | $750,000 | $500,000 | 200.0% |
| State Match Acct. - (SRO) | $2,561,000 | $2,322,000 | $2,322,000 | ($239,000) | -9.3% |
| Nonpersonal Service | $2,561,000 | $2,322,000 | $2,322,000 | ($239,000) | -9.3% |
| Contractual services | $2,561,000 | $2,322,000 | $2,322,000 | ($239,000) | -9.3% |
| OTDA Training Contract Acct (SRO) | $10,595,000 | $10,731,000 | $10,731,000 | $136,000 | 1.3% |
| Personal Service | $150,000 | $150,000 | $150,000 | $0 | 0.0% |
| Regular | $150,000 | $150,000 | $150,000 | $0 | 0.0% |
| Nonpersonal Service | $10,445,000 | $10,581,000 | $10,581,000 | $136,000 | 1.3% |
| Contractual services | $10,365,000 | $10,501,000 | $10,501,000 | $136,000 | 1.3% |
| Fringe benefits | $75,000 | $75,000 | $75,000 | $0 | 0.0% |
| Indirect costs | $5,000 | $5,000 | $5,000 | $0 | 0.0% |
| Training, Mgmt & Evaluation Acct - (SRO) | $919,000 | $901,000 | $901,000 | ($18,000) | -2.0% |
| Personal Service | $490,000 | $490,000 | $490,000 | $0 | 0.0% |
| Regular | $490,000 | $490,000 | $490,000 | $0 | 0.0% |
| Nonpersonal Service | $429,000 | $411,000 | $411,000 | ($18,000) | -4.2% |
| Supplies and meterials | $5,000 | $5,000 | $5,000 | $0 | 0.0% |
| Travel | $25,000 | $10,000 | $10,000 | ($15,000) | -60.0% |
| Contractual services | $134,000 | $131,000 | $131,000 | ($3,000) | -2.2% |
| Equip.ent | $5,000 | $5,000 | $5,000 | $0 | 0.0% |
| Fringe benefits | $243,000 | $243,000 | $243,000 | $0 | 0.0% |
| Indirect costs | $17,000 | $17,000 | $17,000 | $0 | 0.0% |
| Quick Copy Center Acct - (INS) | $1,200,000 | $1,200,000 | $1,200,000 | $0 | 0.0% |
| Personal Service | $150,000 | $150,000 | $150,000 | $0 | 0.0% |
| Regular | $150,000 | $150,000 | $150,000 | $0 | 0.0% |
| Nonpersonal Service | $1,050,000 | $1,050,000 | $1,050,000 | $0 | 0.0% |
| Supplies and meterials | $40,000 | $40,000 | $40,000 | $0 | 0.0% |
| Contractual services | $75,000 | $70,000 | $70,000 | ($5,000) | -6.7% |
| Equip.ent | $855,000 | $860,000 | $860,000 | $5,000 | 0.6% |
| Fringe benefits | $75,000 | $75,000 | $75,000 | $0 | 0.0% |
| Indirect costs | $5,000 | $5,000 | $5,000 | $0 | 0.0% |
| Child Well Being Program (Child Supprt Enforce) | $42,046,000 | $41,659,000 | $41,659,000 | ($387,000) | -0.9% |
| Personal Services | $300,000 | $300,000 | $300,000 | $0 | 0.0% |
| Regular | $300,000 | $300,000 | $300,000 | $0 | 0.0% |
| Nonpersonal Service | $2,200,000 | $2,100,000 | $2,100,000 | ($100,000) | -4.5% |
| Contractual Services | $2,200,000 | $2,100,000 | $2,100,000 | ($100,000) | -4.5% |
| Special Revenue-Federal (SRF) | $12,046,000 | $17,447,000 | $17,447,000 | $5,401,000 | 44.8% |
| Special Revenue-Other (SRO) | $30,000,000 | $24,212,000 | $24,212,000 | ($5,788,000) | -19.3% |
| Child Support Acct - (SRF) | $12,046,000 | $17,447,000 | $17,447,000 | $5,401,000 | 44.8% |
| Personal Services | $2,341,000 | $6,046,000 | $6,046,000 | $3,705,000 | 158.3% |
| Nonpersonal Service | $8,229,000 | $8,229,000 | $8,229,000 | $0 | 0.0% |
| Fringe Benefits | $1,249,000 | $2,902,000 | $2,902,000 | $1,653,000 | 132.3% |
| Indirect costs | $227,000 | $270,000 | $270,000 | $43,000 | 18.9% |
| Child Support Revenue Acct - (SRO) | $30,000,000 | $24,212,000 | $24,212,000 | ($5,788,000) | -19.3% |
| Personal Services | $5,603,000 | $2,318,000 | $2,318,000 | ($3,285,000) | -58.6% |
| Regular | $5,528,000 | $2,243,000 | $2,243,000 | ($3,285,000) | -59.4% |
| Holiday/overtime compensation | $75,000 | $75,000 | $75,000 | $0 | 0.0% |
| Nonpersonal Service | $24,397,000 | $21,894,000 | $21,894,000 | ($2,503,000) | -10.3% |
| Supplies and materials | $35,000 | $35,000 | $35,000 | $0 | 0.0% |
| Travel | $165,000 | $165,000 | $165,000 | $0 | 0.0% |
| Contractual Services | $21,187,000 | $20,602,000 | $20,602,000 | ($585,000) | -2.8% |
| Equipment | $30,000 | $30,000 | $30,000 | $0 | 0.0% |
| Fringe benefits | $2,780,000 | $985,000 | $985,000 | ($1,795,000) | -64.6% |
| Indirect costs | $200,000 | $77,000 | $77,000 | ($123,000) | -61.5% |
| Disability Determinations | $174,600,000 | $170,600,000 | $170,600,000 | ($4,000,000) | -2.3% |
| Special Revenue-Federal (SRF) | $164,000,000 | $160,000,000 | $160,000,000 | ($4,000,000) | -2.4% |
| Special Revenue-Other (SRO) | $10,600,000 | $10,600,000 | $10,600,000 | $0 | 0.0% |
| Federal Health and Human Services Fund - (SRF) | $164,000,000 | $160,000,000 | $160,000,000 | ($4,000,000) | -2.4% |
| Personal Service | $71,000,000 | $73,000,000 | $73,000,000 | $2,000,000 | 2.8% |
| Nonpersonal Service | $58,000,000 | $53,000,000 | $53,000,000 | ($5,000,000) | -8.6% |
| Fringe Benefits | $35,000,000 | $34,000,000 | $34,000,000 | ($1,000,000) | -2.9% |
| Disability Determinations Acct - (SRO) | $3,300,000 | $3,300,000 | $3,300,000 | $0 | 0.0% |
| Personal Services | $950,000 | $950,000 | $950,000 | $0 | 0.0% |
| Regular | $950,000 | $950,000 | $950,000 | $0 | 0.0% |
| Nonpersonal Service | $2,350,000 | $2,350,000 | $2,350,000 | $0 | 0.0% |
| Contractual Services | $1,865,000 | $1,865,000 | $1,865,000 | $0 | 0.0% |
| Fringe benefits | $450,000 | $450,000 | $450,000 | $0 | 0.0% |
| Indirect costs | $35,000 | $35,000 | $35,000 | $0 | 0.0% |
| Disability Determ. Earned Revenue Acct - (SRO) | $7,300,000 | $7,300,000 | $7,300,000 | $0 | 0.0% |
| Personal Services | $6,100,000 | $6,100,000 | $6,100,000 | $0 | 0.0% |
| Regular | $6,100,000 | $6,100,000 | $6,100,000 | $0 | 0.0% |
| Nonpersonal Service | $1,200,000 | $1,200,000 | $1,200,000 | $0 | 0.0% |
| Contractual Services | $1,200,000 | $1,200,000 | $1,200,000 | $0 | 0.0% |
| Employment and Economic Support Program | $33,178,000 | $33,099,000 | $33,099,000 | ($79,000) | -0.2% |
| Personal Services | $1,638,000 | $283,000 | $283,000 | ($1,355,000) | -82.7% |
| Regular | $1,556,000 | $202,000 | $202,000 | ($1,354,000) | -87.0% |
| Holiday/overtime compensation | $82,000 | $81,000 | $81,000 | ($1,000) | -1.2% |
| Nonpersonal Service | $3,031,000 | $2,732,000 | $2,732,000 | ($299,000) | -9.9% |
| Supplies and materials | $27,000 | $27,000 | $27,000 | $0 | 0.0% |
| Travel | $147,000 | $112,000 | $112,000 | ($35,000) | -23.8% |
| Contractual Services | $2,833,000 | $2,569,000 | $2,569,000 | ($264,000) | -9.3% |
| Equipment | $24,000 | $24,000 | $24,000 | $0 | 0.0% |
| Special Revenue-Federal (SRF) | $21,400,000 | $21,400,000 | $21,400,000 | $0 | 0.0% |
| Special Revenue-Other (SRO) | $7,109,000 | $8,684,000 | $8,684,000 | $1,575,000 | 22.2% |
| Federal Food and Nutrition Services Acct (SRF) | $2,800,000 | $2,800,000 | $2,800,000 | $0 | 0.0% |
| Personal Service | $1,726,000 | $1,740,000 | $1,740,000 | $14,000 | 0.8% |
| Nonpersonal Service | $150,000 | $150,000 | $150,000 | $0 | 0.0% |
| Fringe Benefits | $840,000 | $812,000 | $812,000 | ($28,000) | -3.3% |
| Indirect costs | $84,000 | $98,000 | $98,000 | $14,000 | 16.7% |
| Federal Health and Human Services Fund - (SRF) | $16,100,000 | $16,100,000 | $16,100,000 | $0 | 0.0% |
| Personal Service | $9,221,000 | $9,888,000 | $9,888,000 | $667,000 | 7.2% |
| Nonpersonal Service | $1,836,000 | $1,035,000 | $1,035,000 | ($801,000) | -43.6% |
| Fringe Benefits | $4,532,000 | $4,629,000 | $4,629,000 | $97,000 | 2.1% |
| Indirect costs | $511,000 | $548,000 | $548,000 | $37,000 | 7.2% |
| HEAP Acct (SRF) | $2,500,000 | $2,500,000 | $2,500,000 | $0 | 0.0% |
| OTDA Earned Revenue Acct (SRO) | $2,800,000 | $4,375,000 | $4,375,000 | $1,575,000 | 56.3% |
| Personal Services | $2,800,000 | $4,375,000 | $4,375,000 | $1,575,000 | 56.3% |
| Regular | $2,800,000 | $4,375,000 | $4,375,000 | $1,575,000 | 56.3% |
| HEAP Earned Revenue Acct - (SRO) | $4,309,000 | $4,309,000 | $4,309,000 | $0 | 0.0% |
| Personal Services | $2,500,000 | $2,324,000 | $2,324,000 | ($176,000) | -7.0% |
| Regular | $2,500,000 | $2,324,000 | $2,324,000 | ($176,000) | -7.0% |
| Nonpersonal Service | $1,809,000 | $1,985,000 | $1,985,000 | $176,000 | 9.7% |
| Supplies and materials | $25,000 | $29,000 | $29,000 | $4,000 | 16.0% |
| Travel | $50,000 | $80,000 | $80,000 | $30,000 | 60.0% |
| Contractual Services | $925,000 | $995,000 | $995,000 | $70,000 | 7.6% |
| Equipment | $500,000 | $500,000 | $500,000 | $0 | 0.0% |
| Fringe benefits | $285,000 | $352,000 | $352,000 | $67,000 | 23.5% |
| Indirect costs | $24,000 | $29,000 | $29,000 | $5,000 | 20.8% |
| Executive Direction | $608,000 | $648,000 | $648,000 | $40,000 | 6.6% |
| Personal Services | $303,000 | $328,000 | $328,000 | $25,000 | 8.3% |
| Regular | $235,000 | $267,000 | $267,000 | $32,000 | 13.6% |
| Temporary Service | $65,000 | $56,000 | $56,000 | ($9,000) | -13.8% |
| Holiday/overtime compensation | $3,000 | $5,000 | $5,000 | $2,000 | 66.7% |
| Nonpersonal Service | $305,000 | $320,000 | $320,000 | $15,000 | 4.9% |
| Supplies and materials | $24,000 | $20,000 | $20,000 | ($4,000) | -16.7% |
| Travel | $35,000 | $47,000 | $47,000 | $12,000 | 34.3% |
| Contractual Services | $225,000 | $235,000 | $235,000 | $10,000 | 4.4% |
| Equipment | $21,000 | $18,000 | $18,000 | ($3,000) | -14.3% |
| Special Revenue-Other (SRO) | $1,200,000 | $1,200,000 | $1,200,000 | $0 | 0.0% |
| OTDA Earned Revenue Acct (SRO) | $1,200,000 | $1,200,000 | $1,200,000 | $0 | 0.0% |
| Personal Services | $1,200,000 | $1,200,000 | $1,200,000 | $0 | 0.0% |
| Regular | $1,200,000 | $1,200,000 | $1,200,000 | $0 | 0.0% |
| Information Technology Program | $133,256,000 | $129,880,000 | $129,880,000 | ($3,376,000) | -2.5% |
| Personal Services | $1,139,000 | $848,000 | $848,000 | ($291,000) | -25.5% |
| Regular | $1,139,000 | $848,000 | $848,000 | ($291,000) | -25.5% |
| Nonpersonal Service | $6,743,000 | $6,743,000 | $6,743,000 | $0 | 0.0% |
| Supplies and materials | $37,900 | $37,900 | $37,900 | $0 | 0.0% |
| Travel | $36,700 | $36,700 | $36,700 | $0 | 0.0% |
| Contractual Services | $6,598,400 | $6,598,400 | $6,598,400 | $0 | 0.0% |
| Equipment | $70,000 | $70,000 | $70,000 | $0 | 0.0% |
| Nonpersonal Service - Welfare Mgmt Sys Operations | $12,874,000 | $13,874,000 | $13,874,000 | $1,000,000 | 7.8% |
| Supplies and materials | $54,000 | $54,000 | $54,000 | $0 | 0.0% |
| Contractual Services | $12,420,000 | $13,420,000 | $13,420,000 | $1,000,000 | 8.1% |
| Equipment | $400,000 | $400,000 | $400,000 | $0 | 0.0% |
| Nonpersonal Service - System Design and Modification | $8,500,000 | $6,815,000 | $6,815,000 | ($1,685,000) | -19.8% |
| Supplies and materials | $20,000 | $20,000 | $20,000 | $0 | 0.0% |
| Travel | $10,000 | $10,000 | $10,000 | $0 | 0.0% |
| Contractual Services | $7,400,000 | $5,715,000 | $5,715,000 | ($1,685,000) | -22.8% |
| Equipment | $1,070,000 | $1,070,000 | $1,070,000 | $0 | 0.0% |
| Special Revenue-Federal (SRF) | $35,000,000 | $35,000,000 | $35,000,000 | $0 | 0.0% |
| Special Revenue-Other (SRO) | $69,000,000 | $66,600,000 | $66,600,000 | ($2,400,000) | -3.5% |
| USDA-Food & Nutrition Services Fund - (SRF) | $10,000,000 | $10,000,000 | $10,000,000 | $0 | 0.0% |
| Federal Health and Human Service Fund - (SRF) | $25,000,000 | $25,000,000 | $25,000,000 | $0 | 0.0% |
| Client Notices Acct - (SRO) | $8,300,000 | $8,300,000 | $8,300,000 | $0 | 0.0% |
| Personal Services | $1,208,000 | $1,350,000 | $1,350,000 | $142,000 | 11.8% |
| Regular | $1,208,000 | $1,350,000 | $1,350,000 | $142,000 | 11.8% |
| Nonpersonal Service | $7,092,000 | $6,950,000 | $6,950,000 | ($142,000) | -2.0% |
| Supplies and materials | $8,000 | $8,000 | $8,000 | $0 | 0.0% |
| Contractual services | $7,084,000 | $6,942,000 | $6,942,000 | ($142,000) | -2.0% |
| Multiagency Systems Dev Acct. - (SRO) | $6,300,000 | $6,300,000 | $6,300,000 | $0 | 0.0% |
| Nonpersonal Service | $6,300,000 | $6,300,000 | $6,300,000 | $0 | 0.0% |
| Contractual services | $4,400,000 | $4,400,000 | $4,400,000 | $0 | 0.0% |
| Equipment | $1,900,000 | $1,900,000 | $1,900,000 | $0 | 0.0% |
| OTDA Earned Revenue Acct (SRO) | $54,400,000 | $52,000,000 | $52,000,000 | ($2,400,000) | -4.4% |
| Personal Services | $6,830,000 | $6,000,000 | $6,000,000 | ($830,000) | -12.2% |
| Regular | $6,830,000 | $6,000,000 | $6,000,000 | ($830,000) | -12.2% |
| Nonpersonal Service | $47,570,000 | $46,000,000 | $46,000,000 | ($1,570,000) | -3.3% |
| Contractual services | $47,570,000 | $46,000,000 | $46,000,000 | ($1,570,000) | -3.3% |
| Legal Affairs | $21,541,000 | $23,349,000 | $23,349,000 | $1,808,000 | 8.4% |
| Personal Services | $7,003,000 | $8,811,000 | $8,811,000 | $1,808,000 | 25.8% |
| Regular | $6,589,000 | $8,387,000 | $8,387,000 | $1,798,000 | 27.3% |
| Temporary Service | $29,000 | $39,000 | $39,000 | $10,000 | 34.5% |
| Holiday/overtime compensation | $385,000 | $385,000 | $385,000 | $0 | 0.0% |
| Nonpersonal Service | $3,538,000 | $3,538,000 | $3,538,000 | $0 | 0.0% |
| Supplies and materials | $160,000 | $128,000 | $128,000 | ($32,000) | -20.0% |
| Travel | $198,000 | $200,000 | $200,000 | $2,000 | 1.0% |
| Contractual Services | $2,603,000 | $2,753,000 | $2,753,000 | $150,000 | 5.8% |
| Equipment | $577,000 | $457,000 | $457,000 | ($120,000) | -20.8% |
| Special Revenue-Other (SRO) | $11,000,000 | $11,000,000 | $11,000,000 | $0 | 0.0% |
| OTDA Earned Revenue Acct (SRO) | $11,000,000 | $11,000,000 | $11,000,000 | $0 | 0.0% |
| Personal Services | $11,000,000 | $11,000,000 | $11,000,000 | $0 | 0.0% |
| Regular | $11,000,000 | $11,000,000 | $11,000,000 | $0 | 0.0% |
| Specialized Services Program (Trans Supprt & Policy Pgm) | $6,976,000 | $7,069,000 | $7,719,000 | $743,000 | 10.7% |
| Personal Service | $733,000 | $826,000 | $826,000 | $93,000 | 12.7% |
| Regular | $687,000 | $777,000 | $777,000 | $90,000 | 13.1% |
| Holiday/overtime compensation | $46,000 | $49,000 | $49,000 | $3,000 | 6.5% |
| Nonpersonal Service | $243,000 | $243,000 | $243,000 | $0 | 0.0% |
| Supplies and materials | $21,000 | $12,000 | $12,000 | ($9,000) | -42.9% |
| Travel | $107,000 | $110,000 | $110,000 | $3,000 | 2.8% |
| Contractual Services | $106,000 | $112,000 | $112,000 | $6,000 | 5.7% |
| Equipment | $9,000 | $9,000 | $9,000 | $0 | 0.0% |
| Special Revenue-Federal (SRF) | $3,500,000 | $3,500,000 | $4,150,000 | $650,000 | 18.6% |
| Special Revenue-Other (SRO) | $2,500,000 | $2,500,000 | $2,500,000 | $0 | 0.0% |
| Refugee Resettlement Acct (SRF) | $3,000,000 | $3,000,000 | $3,000,000 | $0 | 0.0% |
| Personal Service | $1,503,000 | $1,421,000 | $1,421,000 | ($82,000) | -5.5% |
| Nonpersonal Service | $700,000 | $849,000 | $849,000 | $149,000 | 21.3% |
| Fringe Benefits | $745,000 | $666,000 | $666,000 | ($79,000) | -10.6% |
| Indirect costs | $52,000 | $64,000 | $64,000 | $12,000 | 23.1% |
| Federal Miscellaneous Grant Acct - (SRF) | $500,000 | $500,000 | $1,150,000 | $650,000 | 130.0% |
| Personal Service | $260,000 | $262,000 | $562,000 | $302,000 | 116.2% |
| Nonpersonal Service | $100,000 | $100,000 | $300,000 | $200,000 | 200.0% |
| Fringe Benefits | $128,000 | $123,000 | $258,000 | $130,000 | 101.6% |
| Indirect costs | $12,000 | $15,000 | $30,000 | $18,000 | 150.0% |
| Homeless Housing Asst. - (SRO) | $1,500,000 | $1,500,000 | $1,500,000 | $0 | 0.0% |
| Personal Service | $980,000 | $987,000 | $987,000 | $7,000 | 0.7% |
| Regular | $980,000 | $987,000 | $987,000 | $7,000 | 0.7% |
| Nonpersonal Service | $520,000 | $513,000 | $513,000 | ($7,000) | -1.3% |
| Fringe benefits | $486,000 | $474,000 | $474,000 | ($12,000) | -2.5% |
| Indirect costs | $34,000 | $39,000 | $39,000 | $5,000 | 14.7% |
| OTDA Earned Revenue Acct (SRO) | $1,000,000 | $1,000,000 | $1,000,000 | $0 | 0.0% |
| Personal Services | $1,000,000 | $1,000,000 | $1,000,000 | $0 | 0.0% |
| Regular | $1,000,000 | $1,000,000 | $1,000,000 | $0 | 0.0% |