Budget Detail
4510-0025 - SEAL Dental Program Retained Revenue

 
FY2017
House 1

FY2017
House Final

FY2017
Senate Final

FY2017
GAA
891,286 891,286 891,286 891,286

  FY2014
GAA
FY2015
GAA
FY2016
GAA
FY2016
Projected
FY2017
GAA
889,889 891,286 893,149 384,000 891,286

* GAA is General Appropriation Act.


HISTORICAL SPENDING CATEGORIES ($000)
SPENDING CATEGORY
FY2013
Expended

FY2014
Expended

FY2015
Expended
FY2016
Projected
FY2017
GAA
Wages & Salaries 254 193 219 -220 287
Employee Benefits 3 2 3 8 8
Operating Expenses 34 43 58 597 597
TOTAL 291 239 280 384 891

 

FY2017 Spending Category Chart

Pie Chart: Wages & Salaries=32%, Employee Benefits=1%, Operating Expenses=67%