Temporary and Disability Assistance, Office of
skip breadcrumbsFund Type | Available 2012-13 |
Recommended 2013-14 |
Change |
---|---|---|---|
General Fund | 190,712,000 | 190,712,000 | 0 |
Special Revenue Funds - Federal | 257,981,000 | 255,422,000 | (2,559,000) |
Special Revenue Funds - Other | 2,500,000 | 2,500,000 | 0 |
Internal Service Funds | 1,000,000 | 0 | (1,000,000) |
Total | 452,193,000 | 448,634,000 | (3,559,000) |
Adjustments: | |||
Transfer(s) To | |||
Information Technology Services, Office of | |||
General Fund | 16,987,000 | ||
Appropriated 2012-13 | 469,180,000 |
Program | Available 2012-13 |
Recommended 2013-14 |
Change |
---|---|---|---|
Administration | |||
General Fund | 47,292,000 | 46,954,000 | (338,000) |
Special Revenue Funds - Other | 2,500,000 | 2,500,000 | 0 |
Internal Service Funds | 1,000,000 | 0 | (1,000,000) |
Child Well Being Program | |||
General Fund | 10,828,000 | 10,525,000 | (303,000) |
Special Revenue Funds - Federal | 36,855,000 | 36,900,000 | 45,000 |
Disability Determinations Program | |||
Special Revenue Funds - Federal | 180,000,000 | 180,000,000 | 0 |
Employment and Economic Support Program | |||
General Fund | 19,182,000 | 19,620,000 | 438,000 |
Special Revenue Funds - Federal | 10,155,000 | 7,551,000 | (2,604,000) |
Information Technology Program | |||
General Fund | 82,702,000 | 79,142,000 | (3,560,000) |
Special Revenue Funds - Federal | 27,500,000 | 27,500,000 | 0 |
Legal Affairs | |||
General Fund | 27,360,000 | 31,083,000 | 3,723,000 |
Specialized Services Program | |||
General Fund | 3,348,000 | 3,388,000 | 40,000 |
Special Revenue Funds - Federal | 3,471,000 | 3,471,000 | 0 |
Total | 452,193,000 | 448,634,000 | (3,559,000) |
Program | Total | Personal Service Regular (Annual Salaried) |
||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Administration | 23,580,000 | (855,000) | 23,488,000 | (843,000) |
Child Well Being Program | 1,707,000 | 12,000 | 1,632,000 | 12,000 |
Employment and Economic Support Program | 14,594,000 | (703,000) | 14,548,000 | (714,000) |
Legal Affairs | 25,150,000 | 2,344,000 | 24,415,000 | 2,059,000 |
Specialized Services Program | 2,341,000 | (280,000) | 2,328,000 | (280,000) |
Total | 67,372,000 | 518,000 | 66,411,000 | 234,000 |
Program | Temporary Service (Nonannual Salaried) |
Holiday/Overtime Pay | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Administration | 50,000 | (50,000) | 42,000 | 38,000 |
Child Well Being Program | 0 | 0 | 75,000 | 0 |
Employment and Economic Support Program | 0 | 0 | 46,000 | 11,000 |
Legal Affairs | 0 | 0 | 735,000 | 285,000 |
Specialized Services Program | 0 | 0 | 13,000 | 0 |
Total | 50,000 | (50,000) | 911,000 | 334,000 |
Program | Total | Supplies and Materials | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Administration | 23,374,000 | 517,000 | 739,000 | 640,000 |
Child Well Being Program | 8,818,000 | (315,000) | 227,000 | 227,000 |
Employment and Economic Support Program | 5,026,000 | 1,141,000 | 1,032,000 | 1,013,000 |
Information Technology Program | 79,142,000 | (2,479,000) | 6,734,000 | 6,682,000 |
Legal Affairs | 5,933,000 | 1,379,000 | 346,000 | 233,000 |
Specialized Services Program | 1,047,000 | 320,000 | 20,000 | 9,000 |
Total | 123,340,000 | 563,000 | 9,098,000 | 8,804,000 |
Program | Travel | Contractual Services | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Administration | 186,000 | 0 | 22,197,000 | (185,000) |
Child Well Being Program | 165,000 | 165,000 | 8,396,000 | (737,000) |
Employment and Economic Support Program | 93,000 | 19,000 | 3,861,000 | 87,000 |
Information Technology Program | 42,000 | 0 | 70,417,000 | (10,084,000) |
Legal Affairs | 147,000 | (20,000) | 5,055,000 | 1,087,000 |
Specialized Services Program | 93,000 | (2,000) | 926,000 | 313,000 |
Total | 726,000 | 162,000 | 110,852,000 | (9,519,000) |
Program | Equipment | |
---|---|---|
Amount | Change | |
Administration | 252,000 | 62,000 |
Child Well Being Program | 30,000 | 30,000 |
Employment and Economic Support Program | 40,000 | 22,000 |
Information Technology Program | 1,949,000 | 923,000 |
Legal Affairs | 385,000 | 79,000 |
Specialized Services Program | 8,000 | 0 |
Total | 2,664,000 | 1,116,000 |
Program | Total | Personal Service | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Administration | 2,500,000 | (1,000,000) | 0 | (168,000) |
Child Well Being Program | 36,900,000 | 45,000 | 4,760,000 | (240,000) |
Disability Determinations Program | 180,000,000 | 0 | 79,000,000 | (4,000,000) |
Employment and Economic Support Program | 7,551,000 | (2,604,000) | 3,167,000 | 2,664,000 |
Information Technology Program | 27,500,000 | 0 | 0 | 0 |
Specialized Services Program | 3,471,000 | 0 | 1,784,000 | (121,000) |
Total | 257,922,000 | (3,559,000) | 88,711,000 | (1,865,000) |
Program | Nonpersonal Service | Maintenance Undistributed | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Administration | 2,500,000 | (832,000) | 0 | 0 |
Child Well Being Program | 32,140,000 | 285,000 | 0 | 0 |
Disability Determinations Program | 101,000,000 | 4,000,000 | 0 | 0 |
Employment and Economic Support Program | 4,384,000 | (3,584,000) | 0 | (1,684,000) |
Information Technology Program | 27,500,000 | 0 | 0 | 0 |
Specialized Services Program | 1,687,000 | 121,000 | 0 | 0 |
Total | 169,211,000 | (10,000) | 0 | (1,684,000) |
Fund Type | Available 2012-13 |
Recommended 2013-14 |
Change |
---|---|---|---|
General Fund | 1,464,655,000 | 1,426,149,000 | (38,506,000) |
Special Revenue Funds - Federal | 3,785,457,000 | 3,824,965,000 | 39,508,000 |
Special Revenue Funds - Other | 19,900,000 | 19,900,000 | 0 |
Fiduciary Funds | 10,000,000 | 10,000,000 | 0 |
Total | 5,280,012,000 | 5,281,014,000 | 1,002,000 |
Program | Available 2012-13 |
Recommended 2013-14 |
Change |
---|---|---|---|
Child Well Being Program | |||
Special Revenue Funds - Federal | 140,000,000 | 140,000,000 | 0 |
Employment and Economic Support Program | |||
General Fund | 1,360,959,000 | 1,323,053,000 | (37,906,000) |
Special Revenue Funds - Federal | 3,612,957,000 | 3,649,465,000 | 36,508,000 |
Special Revenue Funds - Other | 10,000,000 | 10,000,000 | 0 |
Fiduciary Funds | 10,000,000 | 10,000,000 | 0 |
Specialized Services Program | |||
General Fund | 103,696,000 | 103,096,000 | (600,000) |
Special Revenue Funds - Federal | 32,500,000 | 35,500,000 | 3,000,000 |
Special Revenue Funds - Other | 9,900,000 | 9,900,000 | 0 |
Total | 5,280,012,000 | 5,281,014,000 | 1,002,000 |
Note: Most recent estimates as of 01/22/2013