| | | |
| ESTIMATED EXPENDITURES | | |
| | ESTIMATED EXPENDITURES - OPERATIONS | STATE FUNDS - NONMATCHING | 3,280,839 |
| | SUNCOM SERVICES RATE REDUCTION | STATE FUNDS - NONMATCHING | -45,231 |
| ESTIMATED EXPENDITURES REALIGNMENT | | |
| | REALIGNMENT OF VEHICLE MAINTENANCE COSTS - DEDUCT | STATE FUNDS - NONMATCHING | -2,900 |
| SCHEDULE VIIIB REDUCTIONS - OPERATING | | |
| | REDUCE BUDGET AUTHORITY FOR FURNITURE PURCHASES | STATE FUNDS - NONMATCHING | -40 |
| | REDUCE VACANT POSITION(S) OVER 180 DAYS | STATE FUNDS - NONMATCHING | -14,400 |
| | REDUCTIONS DUE TO SPAN OF CONTROL | STATE FUNDS - NONMATCHING | -7,200 |
| FUND SHIFT | | |
| | FUND SHIFT GENERAL REVENUE TO ADMINISTATIVE TRUST FUND- INFORMATION TECHNOLOGY (ADD) | STATE FUNDS - NONMATCHING | 14,400 |
| | Total | | 3,225,468 |