Office of Children and Family Services
Revised Information (January 27, 2000):
The Executive Budget recommends (analysis as of January 12, 2000):
|
Office of Children & Family Services |
||||
|
Program Details-State Operations |
||||
|
|
Enacted |
Proposed |
Change in |
Percent |
|
Program |
1999-00 Budget |
2000-01 Budget |
Appropriation |
Change |
|
All Funds |
$454,593,000 |
$464,318,100 |
$9,725,100 |
2.1% |
|
General Fund |
$221,779,000 |
$239,010,100 |
$17,231,100 |
7.8% |
|
Special Revenue-Federal |
$119,600,000 |
$111,810,000 |
($7,790,000) |
-6.5% |
|
Special Revenue-Other |
$109,389,000 |
$109,673,000 |
$284,000 |
0.3% |
|
Fiduciary Funds |
$3,225,000 |
$3,225,000 |
$0 |
0.0% |
|
Enterprise Funds |
$500,000 |
$500,000 |
$0 |
0.0% |
|
Internal Service Funds |
$100,000 |
$100,000 |
$0 |
0.0% |
|
|
|
|
$0 |
|
|
Administration Program |
$40,494,000 |
$43,179,900 |
$2,685,900 |
6.6% |
|
Personal Service |
$19,793,000 |
$19,275,700 |
($517,300) |
-2.6% |
|
Nonpersonal Service |
$8,413,000 |
$10,416,200 |
$2,003,200 |
23.8% |
|
Special Revenue-Other |
$9,100,000 |
$9,100,000 |
$0 |
0.0% |
|
Internal Service Funds |
$100,000 |
$100,000 |
$0 |
0.0% |
|
Fiduciary Funds |
$1,825,000 |
$1,825,000 |
$0 |
0.0% |
|
Maintenance Undistributed |
$1,263,000 |
$2,463,000 |
$1,200,000 |
95.0% |
|
|
|
|
$0 |
|
|
Systems Support Program |
$43,212,000 |
$88,986,300 |
$45,774,300 |
105.9% |
|
Personal Service |
$9,148,000 |
$9,388,300 |
$240,300 |
2.6% |
|
Nonpersonal Service |
$3,298,000 |
$3,298,000 |
$0 |
0.0% |
|
Maintenance Undistributed |
$30,766,000 |
$41,300,000 |
$10,534,000 |
34.2% |
|
Special Revenue - Federal |
$0 |
$25,000,000 |
$25,000,000 |
100.0% |
|
Special Revenue - Other |
$0 |
$10,000,000 |
$10,000,000 |
100.0% |
|
|
|
|
$0 |
|
|
Trng & Development Pgm |
$135,500,000 |
$96,334,000 |
($39,166,000) |
-28.9% |
|
Maintenance Undistributed |
$10,000,000 |
$10,000,000 |
$0 |
0.0% |
|
Special Revenue-Federal |
$64,000,000 |
$36,000,000 |
($28,000,000) |
-43.8% |
|
Special Revenue-Other |
$61,300,000 |
$50,134,000 |
($11,166,000) |
-18.2% |
|
Enterprise Funds |
$200,000 |
$200,000 |
$0 |
0.0% |
|
|
|
|
$0 |
|
|
Family & Childrens Svs |
$51,033,000 |
$45,919,800 |
($5,113,200) |
-10.0% |
|
Personal Service |
$18,121,000 |
$18,396,800 |
$275,800 |
1.5% |
|
Nonpersonal Service |
$15,156,000 |
$8,577,000 |
($6,579,000) |
-43.4% |
|
Maintenance Undistributed |
$0 |
$100,000 |
$100,000 |
100.0% |
|
Special Revenue-Federal |
$16,800,000 |
$17,800,000 |
$1,000,000 |
6.0% |
|
Special Revenue-Other |
$956,000 |
$1,046,000 |
$90,000 |
9.4% |
|
|
|
|
$0 |
|
|
Child Care Program |
$14,578,000 |
$13,277,100 |
($1,300,900) |
-8.9% |
|
Personal Service |
$2,836,000 |
$1,526,800 |
($1,309,200) |
-46.2% |
|
Nonpersonal Service |
$942,000 |
$950,300 |
$8,300 |
0.9% |
|
Special Revenue-Federal |
$10,800,000 |
$10,800,000 |
$0 |
0.0% |
|
|
|
|
$0 |
|
|
Youth Facilities Program |
$134,434,000 |
$137,632,000 |
$3,198,000 |
2.4% |
|
Personal Service |
$110,571,000 |
$112,564,000 |
$1,993,000 |
1.8% |
|
Nonpersonal Service |
$23,263,000 |
$24,218,000 |
$955,000 |
4.1% |
|
Maintenance Undistributed |
$0 |
$250,000 |
$250,000 |
100.0% |
|
Special Revenue-Other |
$300,000 |
$300,000 |
$0 |
0.0% |
|
Enterprise Funds |
$300,000 |
$300,000 |
$0 |
0.0% |
|
|
|
|
$0 |
|
|
Comm Blnd & Vis Hndcppd |
$38,842,000 |
$32,489,000 |
($6,353,000) |
-16.4% |
|
Maintenance Undistributed |
$8,942,000 |
$8,379,000 |
($563,000) |
-6.3% |
|
Special Revenue- Federal |
$28,000,000 |
$22,210,000 |
($5,790,000) |
-20.7% |
|
Special Revenue- Other |
$500,000 |
$500,000 |
$0 |
0.0% |
|
Fiduciary Funds |
$1,400,000 |
$1,400,000 |
$0 |
0.0% |
|
|
|
|
$0 |
|
|
Deptl Admn Reimbsmt Pgm |
$0 |
$6,500,000 |
$6,500,000 |
100.0% |
|
Maintenance Undistributed |
($37,233,000) |
($32,093,000) |
$5,140,000 |
-13.8% |
|
Special Revenue-Other |
$37,233,000 |
$38,593,000 |
$1,360,000 |
3.7% |
|
|
|
|
$0 |
|
|
Maintenance Undistributed |
($3,500,000) |
$0 |
$3,500,000 |
-100.0% |
|
Maintenance Undistributed |
($3,500,000) |
$0 |
$3,500,000 |
-100.0% |
Last Updated on 02/03/00