Alcoholism and Substance Abuse Services, Office of
skip breadcrumbsFund Type | Available 2015-16 |
Recommended 2016-17 |
Change |
---|---|---|---|
Special Revenue Funds - Federal | 7,010,000 | 7,010,000 | 0 |
Special Revenue Funds - Other | 109,109,000 | 112,494,000 | 3,385,000 |
Total | 116,119,000 | 119,504,000 | 3,385,000 |
Adjustments: | |||
Transfer(s) From | |||
Alcoholism and Substance Abuse Services, Office of | |||
Special Revenue Funds - Federal | |||
(Aid To Localities) | (840,000) | ||
Appropriated 2015-16 | 115,279,000 |
Program | Available 2015-16 |
Recommended 2016-17 |
Change |
---|---|---|---|
Executive Direction | |||
Special Revenue Funds - Federal | 5,800,000 | 5,800,000 | 0 |
Special Revenue Funds - Other | 45,057,000 | 45,543,000 | 486,000 |
Institutional Services | |||
Special Revenue Funds - Federal | 1,210,000 | 1,210,000 | 0 |
Special Revenue Funds - Other | 64,052,000 | 66,951,000 | 2,899,000 |
Total | 116,119,000 | 119,504,000 | 3,385,000 |
Program | Total | Personal Service | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Executive Direction | 51,343,000 | 486,000 | 25,776,000 | 538,000 |
Institutional Services | 68,161,000 | 2,899,000 | 34,052,000 | 546,000 |
Total | 119,504,000 | 3,385,000 | 59,828,000 | 1,084,000 |
Program | Nonpersonal Service | |
---|---|---|
Amount | Change | |
Executive Direction | 25,567,000 | (52,000) |
Institutional Services | 34,109,000 | 2,353,000 |
Total | 59,676,000 | 2,301,000 |
Fund Type | Available 2015-16 |
Recommended 2016-17 |
Change |
---|---|---|---|
General Fund | 28,325,000 | 25,325,000 | (3,000,000) |
Special Revenue Funds - Federal | 134,160,000 | 134,160,000 | 0 |
Special Revenue Funds - Other | 311,391,000 | 314,180,000 | 2,789,000 |
Total | 473,876,000 | 473,665,000 | (211,000) |
Adjustments: | |||
Transfer(s) From | |||
Alcoholism and Substance Abuse Services, Office of | |||
General Fund | (198,000) | ||
Transfer(s) To | |||
Alcoholism and Substance Abuse Services, Office of | |||
Special Revenue Funds - Federal | |||
(State Operations) | 840,000 | ||
Special Revenue Funds - Other | 198,000 | ||
Appropriated 2015-16 | 474,716,000 |
Program | Available 2015-16 |
Recommended 2016-17 |
Change |
---|---|---|---|
Community Treatment Services Program | |||
General Fund | 28,325,000 | 25,325,000 | (3,000,000) |
Special Revenue Funds - Federal | 105,160,000 | 105,160,000 | 0 |
Special Revenue Funds - Other | 256,288,000 | 257,077,000 | 789,000 |
Prevention and Program Support | |||
Special Revenue Funds - Federal | 29,000,000 | 29,000,000 | 0 |
Special Revenue Funds - Other | 55,103,000 | 57,103,000 | 2,000,000 |
Total | 473,876,000 | 473,665,000 | (211,000) |
Comprehensive Construction Program | Available 2015-16 |
Recommended 2016-17 |
Change | Reappropriations 2016-17 |
---|---|---|---|---|
Design and Construction Supervision | ||||
Capital Projects Fund | 4,000,000 | 5,000,000 | 1,000,000 | 4,681,000 |
MH Capital Improvements - Authority Bonds | 500,000 | 1,000,000 | 500,000 | 838,000 |
Community Alcoholism and Substance Abuse Facilities | ||||
Capital Projects Fund | 0 | 0 | 0 | 14,702,000 |
Chemical Dependence Service Capital | 0 | 5,000,000 | 5,000,000 | 0 |
MH Capital Improvements - Authority Bonds | 0 | 0 | 0 | 440,835,000 |
Institutional Services Program | ||||
Capital Projects Fund | 1,000,000 | 1,000,000 | 0 | 5,760,000 |
MH Capital Improvements - Authority Bonds | 3,000,000 | 10,000,000 | 7,000,000 | 40,068,000 |
Non-Bondable | ||||
Capital Projects Fund | 1,000,000 | 1,000,000 | 0 | 0 |
Total | 9,500,000 | 23,000,000 | 13,500,000 | 506,884,000 |
Note: Most recent estimates as of 01/13/2016