Adopted Budget Projected Budget 2016-2017
Community Services - Nussbaum Housing Partnership Revolving Fund
BUDGET SUMMARY
2014-15
2015-16 Budget
2016-17 Adopted
2017-18 Projected
Actual
Expenditures:
Personnel Costs
783,208
938,772
1,088,854
1,123,709
Maintenance & Operations
2,067,354
2,406,245
904,905
939,862
Capital Outlay
62,754
6,610
0
0
Total
2,913,316
3,351,627
1,993,759
2,063,571
Total FTE Positions
12.045
12.045
13.175
13.175
Revenues:
User Charges
1,294,727
51,000
51,000 121,159
51,000 159,811
Appropriated Fund Balance
299,368
1,504,867 1,754,000
Property Taxes
1,744,380
1,782,000
1,811,000
General Fund Transfer
0
0
0
0
All Other
790,327
41,760
39,600
41,760
Subtotal
4,128,802
3,351,627
1,993,759
2,063,571
Total
4,128,802
3,351,627
1,993,759
2,063,571
BUDGET HIGHLIGHTS The FY 16-17 Adopted Budget is decreasing by $1,357,868, or 40.5%. In FY 15-16, the appropriation of additional fund balance was used for more housing rehabilitation, housing development, and homebuyer assistance and education programs. The FY 16-17 Adopted Budget includes a net increase of 1.13 FTE. An Assistant City Attorney position is added, which will be equally funded between the Housing Partnership Fund and the General Fund. Two full-time positions, a Grants Compliance Administrator and a Financial Analyst position, were transferred from the Community Development Block Grant (CDBG) Fund to the Nussbaum Fund during the FY 15-16 year. One full-time position, a Business Office Supervisor, was transferred from the Nussbaum Fund to the Planning Department. One full-time position, an Administrative Support Specialist, previously fully funded in the Nussbaum Fund has been partially allocated to the Planning Department. The Nussbaum Housing Partnership Fund programs and finances will continue to be managed by the Neighborhood Development Department.
41
Made with FlippingBook