Alcoholism and Substance Abuse Services, Office of
skip breadcrumbsFund Type | Available 2012-13 |
Recommended 2013-14 |
Change |
---|---|---|---|
Special Revenue Funds - Federal | 6,530,000 | 6,170,000 | (360,000) |
Special Revenue Funds - Other | 110,421,000 | 111,696,000 | 1,275,000 |
Total | 116,951,000 | 117,866,000 | 915,000 |
Program | Available 2012-13 |
Recommended 2013-14 |
Change |
---|---|---|---|
Executive Direction | |||
Special Revenue Funds - Federal | 5,320,000 | 4,960,000 | (360,000) |
Special Revenue Funds - Other | 48,517,000 | 48,517,000 | 0 |
Institutional Services | |||
Special Revenue Funds - Federal | 1,210,000 | 1,210,000 | 0 |
Special Revenue Funds - Other | 61,904,000 | 63,179,000 | 1,275,000 |
Total | 116,951,000 | 117,866,000 | 915,000 |
Program | Total | Personal Service | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Executive Direction | 53,477,000 | (360,000) | 28,243,000 | 0 |
Institutional Services | 64,389,000 | 1,275,000 | 32,664,000 | 0 |
Total | 117,866,000 | 915,000 | 60,907,000 | 0 |
Program | Nonpersonal Service | |
---|---|---|
Amount | Change | |
Executive Direction | 25,234,000 | (360,000) |
Institutional Services | 31,725,000 | 1,275,000 |
Total | 56,959,000 | 915,000 |
Fund Type | Available 2012-13 |
Recommended 2013-14 |
Change |
---|---|---|---|
General Fund | 25,523,000 | 25,523,000 | 0 |
Special Revenue Funds - Federal | 135,000,000 | 135,000,000 | 0 |
Special Revenue Funds - Other | 296,973,000 | 296,973,000 | 0 |
Total | 457,496,000 | 457,496,000 | 0 |
Adjustments: | |||
Transfer(s) From | |||
Alcoholism and Substance Abuse Services, Office of | |||
General Fund | (11,355,000) | ||
Transfer(s) To | |||
Special Revenue Funds - Other | 11,355,000 | ||
Appropriated 2012-13 | 457,496,000 |
Program | Available 2012-13 |
Recommended 2013-14 |
Change |
---|---|---|---|
Community Treatment Services Program | |||
General Fund | 25,523,000 | 25,523,000 | 0 |
Special Revenue Funds - Federal | 106,000,000 | 106,000,000 | 0 |
Special Revenue Funds - Other | 246,970,000 | 246,970,000 | 0 |
Prevention and Program Support | |||
Special Revenue Funds - Federal | 29,000,000 | 29,000,000 | 0 |
Special Revenue Funds - Other | 50,003,000 | 50,003,000 | 0 |
Total | 457,496,000 | 457,496,000 | 0 |
Comprehensive Construction Program | Available 2012-13 |
Recommended 2013-14 |
Change | Reappropriations 2013-14 |
---|---|---|---|---|
Design and Construction Supervision | ||||
Capital Projects Fund | 3,000,000 | 4,000,000 | 1,000,000 | 3,060,000 |
MH Capital Improvements - Authority Bonds | 500,000 | 500,000 | 0 | 1,868,000 |
Community Alcoholism and Substance Abuse Facilities | ||||
Capital Projects Fund | 4,810,000 | 3,810,000 | (1,000,000) | 21,335,000 |
MH Capital Improvements - Authority Bonds | 84,546,000 | 69,546,000 | (15,000,000) | 428,296,000 |
Institutional Services Program | ||||
Capital Projects Fund | 1,000,000 | 1,000,000 | 0 | 4,207,000 |
MH Capital Improvements - Authority Bonds | 3,000,000 | 18,000,000 | 15,000,000 | 24,886,000 |
Non-Bondable | ||||
Capital Projects Fund | 750,000 | 750,000 | 0 | 0 |
Total | 97,606,000 | 97,606,000 | 0 | 483,652,000 |
Note: Most recent estimates as of 01/22/2013