|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY 97 FTEs |
|
General Fund-State |
|
Other Funds |
|
Total Funds |
1995-97 Expenditure Authority |
|
755.3 |
|
1,327,503 |
|
2,181,120 |
|
3,508,623 |
Supplemental Changes |
ACES Cost Recovery |
|
463 |
|
428 |
|
891 |
GA-U for New Aliens |
|
3 |
|
(76) |
|
(73) |
DDDS Workload |
|
13.6 |
|
196 |
|
196 |
SSI Drug Addiction & Alcohol |
|
(417) |
|
(1,792) |
|
(2,209) |
Forecast Change |
|
5,939 |
|
(28,154) |
|
(22,215) |
Increase Admin FFP-Other Entities |
|
24,000 |
|
24,000 |
Medicare Limit for Dual Eligibles |
|
3,086 |
|
4,509 |
|
7,595 |
Protease Inhibitors |
|
2,418 |
|
2,788 |
|
5,206 |
|
Subtotal - Supplemental Changes |
|
13.6 |
|
11,492 |
|
1,899 |
|
13,391 |
Total Proposed Budget |
|
768.9 |
|
1,338,995 |
|
2,183,019 |
|
3,522,014 |
Difference |
|
13.6 |
|
11,492 |
|
1,899 |
|
13,391 |
Percent Change from Current Biennium |
|
1.8% |
|
.9% |
|
.1% |
|
.4% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|