Compare reading text with the preserved source. Line breaks and spacing are retained; long lines wrap to fit the screen. A file's role does not establish that its text has been checked.
Initial Budget 2015 2016 County Commissioners Final — extracted reading text
Machine-extracted OCR text · Review label: Known limitations
CareerSource Okaloosa Walton
2015/2016 Initial Budget
Revenue 2015/2016
Initial Budget
Adult Estimated Carry Forward $301,817
Adult Allocation $340,067
Dislocated Worker (DW) Estimated Carry Forward $145,966
Dislocated Worker (DW) Allocation $371,404
Dislocated Worker Supplemental Allocation $92,478
Youth Estimated Carry Forward $282,127
Youth Allocation $279,495
WIA Incentives Carry Forward Estimated Carry Forward $16,667
Welfare Transition (WTP or TANF) Allocation $428,547
Wagner Peyser Estimated Carry Forward $87,254
Wagner Peyser Allocation $149,693
Wagner Peyser Incentives Carry Forward Estimated Carry Forward $56,501
Disabled Veteran Program (DVOP) Proposal to DEO $91,000
Local Veteran Program (LVER) Proposal to DEO $60,778
Reemployment Assessments (REA) Allocation $63,240
University of West Florida Contract Estimated Carry Forward $129,005
Military Spouse Allocation $230,044
Jobs Driven National Emergency Grant Estimated Carry Forward $207,722
Supplemental Nutrition Assistance
Program (SNAP) Allocation $68,000
Rural Initiative Allocation $120,000
Project Jump Start Estimated Carry Forward $20,950
Est. Carry Forward $1,248,009
Proposals Submitted $151,778
Initial Allocations $2,142,968 Last Year Initial Budget
Total Revenue 2015/2016 $3,542,755 $3,770,920
Expense
Program Expense Admin Expense Total Expense
Salaries $1,277,872 $191,403 $1,469,275
Temp Services $4,500 $0 $4,500
Accrued Leave $0 $0 $0
Employer FICA $98,643 $14,757 $113,400
Workers Comp $5,750 $861 $6,611
Unemployment Tax $4,076 $611 $4,687
Health & Life Insurance Benefits $69,475 $5,187 $74,662
Retirement $97,798 $14,797 $112,595
Consulting Services $1,500 $0 $1,500
Accounting and Audit $0 $22,500 $22,500
Legal $
Download this text file with its original spacing ↓
Only a preview is loaded on this record page. The linked reading pages contain the remaining text and work without JavaScript.