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