LLS NO. 97-0266.01D JBC SENATE BILL 97-187
Section 2. Appropriation.
|
ITEM &SUBTOTAL
$ |
TOTAL
$ |
GENERAL FUND $ |
GENERAL FUNDEXEMPT$ |
|
CASH FUNDS $ |
CASH FUNDSEXEMPT $ |
FEDERAL FUNDS $ |
PART XII
|
DEPARTMENT OF LOCAL AFFAIRS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) EXECUTIVE DIRECTOR'S OFFICE
|
|
|
|
|
|
|
|
|
|
|
|
|
(A) Administration
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
813,744
|
|
|
449,431
|
|
|
|
|
|
364,313
|
(T)a
|
|
|
|
|
|
|
(7.0 FTE)
|
|
|
|
|
|
(7.0 FTE)
|
|
|
|
Health, Life, and Dental
|
439,973
|
|
|
251,698
|
|
|
|
4,838
|
b
|
12,946
|
c
|
170,491
|
|
Short-term Disability
|
14,276
|
|
|
12,569
|
|
|
|
335
|
b
|
1,372
|
c
|
|
|
Salary Survey and Anniversary Increases
|
340,630
|
|
|
233,071
|
|
|
|
8,161
|
b
|
23,301
|
c
|
76,097
|
|
Workers' Compensation
|
19,629
|
|
|
17,887
|
|
|
|
216
|
b
|
1,526
|
c
|
|
|
Operating Expenses
|
519,104
|
|
|
380,709
|
|
|
|
|
|
28,263
|
d
|
110,132
|
|
Legal Services for 2,535 3,285 hours
|
120,278
|
|
|
96,221
|
|
|
|
|
|
20,451
|
c
|
3,606
|
|
|
158,725
|
|
|
134,668
|
|
|
|
|
|
|
|
|
|
Purchase of Services from Computer Center
|
5,918
|
|
|
5,583
|
|
|
|
|
|
335
|
c
|
|
|
Payment to Risk Management and Property Funds
|
165,925
|
|
|
150,828
|
|
|
|
|
|
15,097
|
c
|
|
|
Vehicle Lease Payments
|
98,004
|
|
|
98,004
|
|
|
|
|
|
|
|
|
|
ADP Capital Outlay
|
17,353
|
|
|
15,472
|
|
|
|
|
|
1,881
|
c
|
|
|
Leased Space
|
25,460
|
|
|
23,745
|
|
|
|
|
|
1,715
|
(T)e
|
|
|
Capitol Complex Leased Space
|
310,826
|
|
|
276,098
|
|
|
|
219
|
f
|
9,170
|
g
|
25,339
|
|
Indirect Cost Assessment
|
364,313
|
|
|
|
|
|
|
9,491
|
h
|
354,822
|
i
|
|
|
|
3,255,433
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,293,880
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from indirect cost recoveries.
|
b These amounts shall be from various sources of cash funds.
|
c These amounts shall be from various sources of cash funds exempt.
|
d Of this amount, $17,207(T) shall be from state agency user charges for the Automated Mapping System, $7,218 shall be from the State Lottery Fund, and $3,838(T) shall be from Limited Gaming Funds appropriated in the Department of Revenue.
|
e Of this amount, $1,143 shall be from the Local Government Severance Tax Fund, and $572 shall be from the Local Government Mineral Impact Fund.
f Of this amount, $100 shall be from the Nonresidential Structure Regulation Fund and $119 shall be from the Local Utility Management Assistance Fund.
|
g Of this amount, $5,150(T) shall be from the Local Government Severance Tax Fund, $2,575(T) shall be from the Local Government Mineral Impact Fund, $595 shall be from the Local Utility Management Assistance Fund and $850(T) shall be from limited gaming funds appropriated in the Department of Revenue.
|
h Of this amount, $1,399 shall be from Local Utility Management Assistance funds and $8,092 shall be from the Nonresidential Structure Regulation Fund.
|
i Of this amount, $112,862(T) shall be from the Office of Emergency Management, $35,037(T) shall be from the Office of Rural Job Training, $26,598(T) shall be from the Local Government Severance Tax Fund, $73,176(T) shall be from the HUD Programs, $29,208(T) shall be from the Community Services Block Grant, $34,539(T) shall be from the Community Development Block Grant, $13,299(T) shall be from the Local Government Mineral Impact Fund, $6,785 shall be from the State Lottery Fund, $6,995 shall be from Local Utility Management Assistance funds, $6,573(T) shall be from limited gaming funds appropriated in the Department of Revenue, and $9,750(T) shall be from the Department of Education.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(B) Youth Crime Prevention and Positive Intervention Programs
|
|
|
|
|
|
|
|
|
|
Family Development Center Grants69
|
960,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Build A Generation Program Grants
|
300,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Prevention/Intervention Grants116
|
7,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,260,000
|
|
|
8,260,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,515,433
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,553,880
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) PROPERTY TAXATION
|
|
|
|
|
|
|
|
|
|
|
|
|
Board of Assessment Appeals
|
612,408
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(16.0 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Taxation
|
2,091,241
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(42.0 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Tax Advisory Committee
|
2,423
|
|
|
|
|
|
|
|
|
|
|
|
|
State Board of Equalization
|
16,091
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,722,163
|
|
2,722,163
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) COMMUNITY DEVELOPMENT
|
|
|
|
|
|
|
|
|
|
|
|
|
(A) Division of Housing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
824,863
|
|
|
824,863
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(15.0 FTE)
|
|
|
|
|
|
|
|
|
|
Factory Built Commercial Buildings Inspections
|
71,288
|
|
|
|
|
|
|
71,288
|
a
|
|
|
|
|
|
|
|
|
|
|
|
|
(1.0 FTE)
|
|
|
|
|
|
HUD Programs - Personal Services
|
491,500
|
|
|
|
|
|
|
|
|
|
|
491,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(9.6 FTE)
|
|
Housing Rehabilitation and Construction Grants
|
600,000
|
|
|
600,000
|
|
|
|
|
|
|
|
|
|
Section 8 Grants
|
2,589,109
|
|
|
|
|
|
|
|
|
|
|
2,589,109
|
|
Housing Assistance Voucher Program
|
2,270,000
|
|
|
|
|
|
|
|
|
|
|
2,270,000
|
|
Emergency Shelter Program
|
893,450
|
|
|
|
|
|
|
|
|
|
|
893,450
|
|
HUD Housing Assistance
|
3,783,226
|
|
|
|
|
|
|
|
|
|
|
3,783,226
|
|
Housing Seminars
|
30,000
|
|
|
|
|
|
|
30,000
|
b
|
|
|
|
|
|
11,553,436
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from the Nonresidential Structure Regulation Fund pursuant to Section 24-32-1905, C.R.S.
|
b This amount shall be from user fees.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(B) Division of Local Government
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
1,158,215
|
|
|
1,084,086
|
|
|
|
15,703
|
a
|
58,426
|
(T)b
|
|
|
|
|
|
|
(18.7 FTE)
|
|
|
|
(0.5 FTE)
|
|
(1.0 FTE)
|
|
|
|
Local Utility Management Assistance
|
84,585
|
|
|
|
|
|
|
14,041
|
c
|
70,544
|
d
|
|
|
|
|
|
|
|
|
|
|
53,322
|
c
|
31,263
|
d
|
|
|
|
|
|
|
|
|
|
|
(0.3 FTE)
|
|
(1.7 FTE)
|
|
|
|
|
|
|
|
|
|
|
(1.2 FTE)
|
|
(0.8 FTE)
|
|
|
|
Local Government
|
|
|
|
|
|
|
|
|
|
|
|
|
Training Seminars
|
40,000
|
|
|
|
|
|
|
40,000
|
e
|
|
|
|
|
Bond Allocation Committee
|
2,850
|
|
|
2,850
|
|
|
|
|
|
|
|
|
|
Nonrated Public Securities
|
15,000
|
|
|
|
|
|
|
15,000
|
f
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.5 FTE)
|
|
|
|
|
|
|
1,300,650
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from user charges for the Automated Mapping System.
|
b Of this amount, $4,000 shall be from state agency user charges for the Automated Mapping System, and $54,426 shall be from the State Lottery Fund.
|
c This amount shall be from the Colorado Water Resources and Power Development Authority pursuant to Section 37-95-107.6, C.R.S.
|
d This amount shall be from federal funds received from the Colorado Water Resources and Power Development Authority pursuant to Section 37-95-107.6, C.R.S.
|
e This amount shall be from fees paid by seminar participants.
|
f This amount shall be from the Nonrated Public Securities Cash Fund pursuant to Section 11-58-106(5), C.R.S.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(C) Conservation Trust Fund
|
26,560,000
|
|
|
|
|
|
|
|
|
26,560,000
|
a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from the State Lottery Fund pursuant to Section 24-35-210(4)(b), C.R.S.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(D) Contiguous County Limited Gaming Impact Fund
|
2,750,000
|
|
|
|
|
|
|
|
|
2,750,000
|
(T)a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from Limited Gaming Funds appropriated in the Department of Revenue.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(E) Community Partnership Office
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Americorp Community Service Program
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
160,232
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3.4 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Service Programs
|
2,102,763
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,262,995
|
|
|
|
|
|
|
|
|
|
|
2,262,995
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) U. S. Department of Education Grant
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
66,388
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1.0 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Service Programs
|
1,581,149
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,647,537
|
|
|
|
|
|
|
|
|
|
|
1,647,537
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) U.S. Department of Justice Grant
|
|
|
|
|
|
|
|
|
|
|
|
|
Program Costs
|
75,000
|
|
|
|
|
|
|
|
|
|
|
75,000
|
|
|
(1.0 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46,149,618
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) ECONOMIC DEVELOPMENT
|
|
|
|
|
|
|
|
|
|
|
|
|
(A) Community Development
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Field Services Program Costs
|
1,892,224
|
|
|
961,912
|
|
|
|
|
|
439,208
|
(T)a
|
491,104
|
|
|
|
|
|
(12.5 FTE)
|
|
|
|
|
|
(7.0 FTE)
|
|
(8.7 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a Of this amount, $256,865 shall be from the Local Government Severance Tax Fund, $132,324 shall be from the Local Government Mineral Impact Fund, and $50,019 shall be from Limited Gaming Funds in the Department of Revenue.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Office of Emergency Management
|
|
|
|
|
|
|
|
|
|
|
|
|
Program Costs
|
6,566,303
|
|
|
|
|
|
|
40,000
|
a
|
20,000
|
b
|
6,506,303
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(18.5 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from local government emergency training programs.
|
b This amount shall be from the non-appropriated budget of the Colorado Department of Transportation.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) Grants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Community Services Block Grant
|
2,665,854
|
|
|
|
|
|
|
|
|
|
|
2,665,854
|
|
Community Development Block Grant
|
11,200,000
|
|
|
|
|
|
|
|
|
|
|
11,200,000
|
|
Severance Tax Funds
|
15,000,000
|
|
|
|
|
|
|
12,500,000
|
a
|
2,500,000
|
b
|
|
|
Mineral Impact Funds
|
12,600,000
|
|
|
|
|
|
|
|
|
12,600,000
|
c
|
|
|
Rural Development Coordination Grant
|
170,000
|
|
|
|
|
|
|
|
|
|
|
170,000
|
|
Economic Development Administration Grant Program
|
12,000
|
|
|
|
|
|
|
|
|
|
|
12,000
|
|
Search and Rescue
|
433,846
|
|
|
|
|
|
|
363,846
|
d
|
70,000
|
e
|
|
|
|
(0.3 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42,081,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from the Local Government Severance Tax Fund pursuant to Section 39-29-110(1)(a), C.R.S.
|
b This amount shall be from reserves in the Local Government Severance Tax Fund.
|
c This amount shall be from the Local Government Mineral Impact Fund pursuant to Section 34-63-102(5)(a), C.R.S., which is comprised of federal mineral leasing revenues and the existing fund balance.
|
d This amount shall be from the Search and Rescue Fund.
|
e This amount shall be from reserves in the Search and Rescue Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) Office of Rural Job Training
|
|
|
|
|
|
|
|
|
|
|
|
|
Program Costs
|
7,919,437
|
|
|
|
|
|
|
|
|
7,919,437
|
(T)a
|
|
|
|
|
|
|
|
|
|
|
|
|
(49.0 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from federal funds appropriated in the Office of the Governor.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(B) Economic Development
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Motion Picture and Television Production Program Costs
|
393,947
|
|
|
393,947
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6.0 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Colorado Tourism Board
|
|
|
|
|
|
|
|
|
|
|
|
|
Colorado Welcome Centers
|
377,156
|
|
|
306,456
|
|
|
|
|
|
70,700
|
a
|
|
|
|
|
|
|
(3.3 FTE)
|
|
|
|
|
|
|
|
|
|
Other Program Costs
|
442,500
|
|
|
|
|
|
|
|
|
442,500
|
b
|
|
|
Production and Distribution of State Highway Maps117
|
80,000
|
|
|
|
|
|
|
|
|
80,000
|
(T)c
|
|
|
|
1,293,603
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from reserves in the Colorado Tourism Promotion Fund.
|
b Of this amount, $342,500(T) shall be from competitive grants that may be received from the Economic Development Commission and $100,000 shall be from grants and donations.
|
c This amount shall be from competitive grants that may be received from the Economic Development Commission.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) Economic Development Commission
|
|
|
|
|
|
|
|
|
|
|
|
|
General Economic Incentives and Marketing118, 119
|
2,192,500
|
|
|
2,192,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) Colorado Housing and Finance Authority Waste Tire Recycling Development
|
2,144,000
|
|
|
|
|
|
|
2,144,000
|
a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from the Waste Tire Recycling Development Cash Fund pursuant to Section 25-17-202(3), C.R.S.
|
|
|
|
|
|
|
|
(C) Economic Development Programs
|
|
|
|
|
|
|
|
|
|
|
|
(1) Department of Agriculture
Agriculture Marketing
|
631,777
|
a
|
|
564,099
|
|
|
|
|
|
67,678
|
(T)b
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This subtotal does not include $51,458 of fees for services and cash raised for economic development programs which is appropriated directly in the Department of Agriculture, Agricultural Markets Division.
|
b This amount shall be from competitive grants that may be received from the Economic Development Commission.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Governor's Office of Economic Development
|
|
|
|
|
|
|
|
|
|
|
|
Administration
|
231,068
|
|
|
226,952
|
|
|
|
|
|
4,116
|
(T)a
|
|
|
Business Development
|
1,081,265
|
|
|
882,719
|
|
|
|
50,000
|
b
|
30,000
|
(T)c
|
118,546
|
|
Defense Conversion and Retention Council
|
606,979
|
|
|
|
|
|
|
|
|
500,000
|
(T)c
|
106,979
|
|
Grand Junction Satellite Office
|
51,562
|
|
|
51,562
|
|
|
|
|
|
|
|
|
|
Minority Business Office
|
148,638
|
|
|
143,638
|
|
|
|
5,000
|
d
|
|
|
|
|
Small Business Assistance
|
183,886
|
|
|
183,886
|
|
|
|
|
|
|
|
|
|
Leading Edge Program Grants
|
140,000
|
|
|
64,569
|
|
|
|
|
|
75,431
|
e
|
|
|
Small Business Development Centers
|
1,091,242
|
|
|
56,320
|
|
|
|
|
|
|
|
1,034,922
|
|
International Trade Office30
|
1,139,013
|
|
|
1,077,013
|
|
|
|
62,000
|
f
|
|
|
|
|
|
4,673,653
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from indirect cost recoveries.
|
b This amount shall be from fees collected for the Gateway Economic Development Computer Network.
|
c These amounts shall be from competitive grants that may be received from the Economic Development Commission.
|
d This amount shall be from the Minority Business Fund pursuant to Section 24-49.5-104, C.R.S.
|
e This amount shall be from grants and donations.
|
f This amount shall be from various fees collected.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) Department of Regulatory Agencies
|
|
|
|
|
|
|
|
|
|
|
|
Office of Regulatory Reform Program Costs
|
273,080
|
|
|
197,960
|
|
|
|
75,120
|
a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from the Stationary Sources Control Fund pursuant to Section 25-7-114.6, C.R.S. Included in this amount is $10,419 of indirect cost recoveries.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) Department of Higher Education
|
|
|
|
|
|
|
|
|
|
|
|
|
Colorado Advanced Technology Institute Program Costs52
|
3,552,445
|
|
|
3,552,445
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
73,220,722
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTALS PART XII
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(LOCAL AFFAIRS)2,3
|
|
$133,607,936
|
|
$26,361,256
|
|
|
|
$15,449,258
|
|
$55,093,232
|
a
|
$36,704,190
|
|
|
|
$133,646,383
|
|
$26,399,703
|
|
|
|
$15,488,539
|
|
$55,053,951
|
a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
aOf this amount, $12,928,055 contains a (T) notation.
|
2(Governor lined through this provision. See L. 96, p. 2345.)
3All Departments, Totals -- The General Assembly requests that copies of all reports requested in other footnotes contained in this act be delivered to the Joint Budget Committee and the majority and minority leadership in each house of the General Assembly.
52Department of Higher Education, Colorado Advanced Technology Institute; and Department of Local Affairs, Economic Development, Economic Development Programs, Department of Higher Education, Colorado Advanced Technology Institute, Program Costs -- The Institute is requested to have an overall cash funds matching ratio of at least 1.2 private funds to 1.0 state funds, and a federal funds matching ratio of at least 3.0 federal funds to 1.0 state funds. The Institute is also requested to submit a concise report to the Joint Budget Committee by November 1, 1996, showing what has been achieved in this area as aresult of the Institute's efforts and what has not worked.
117Department of Local Affairs, Economic Development, Economic Development, Colorado Tourism Board, Production and Distribution of State Highway Maps -- It is the intent of the General Assembly that the Board may apply for and receive funding from the Economic Development Commission and from the Department of Transportation for costs associated with the production and distribution of state highway maps.
119Department of Local Affairs, Economic Development, Economic Development, Economic Development Commission, General Economic Incentives and Marketing -- It is the intent of the General Assembly that the Commission give priority consideration to funding projects which are designed to develop strategies for coping with anticipated defense industry downsizing and other related economic developments.