Senate Bill 25-095 Reengrossed

LLS NO. 25-0533.01 Craig Harper x3481
First Regular Session
Seventy-fifth General Assembly
State of Colorado

Senate Sponsorship

Bridges, Amabile, Kirkmeyer

House Sponsorship

Bird, Sirota, Taggart


This Version Includes All Amendments Adopted in the House of Introduction

Senate 3rd Reading Unamended February 6, 2025

Senate 2nd Reading Unamended February 5, 2025


Senate Committees

Appropriations

House Committees

No committees scheduled.


Strikethrough:
removed from existing law
Screen Reader Only:
all text indicated as strikethrough will begin as 'deleted from existing statue' and finish with 'end deletion'
All-caps or Bold and Italic:
added to existing law
Screen Reader Only:
all text indicated as all-caps or bold and italic will begin as 'added to existing law' and finish with 'end insertion'
Underline:
Senate Amendment
Highlight:
House Amendment

A Bill for an Act


Bill Summary

(Note: This summary applies to this bill as introduced and does not reflect any amendments that may be subsequently adopted. If this bill passes third reading in the house of introduction, a bill summary that applies to the reengrossed version of this bill will be available at http://leg.colorado.gov.)

Supplemental appropriations are made to the department of human services.


Page 1, Line 1Be it enacted by the General Assembly of the State of Colorado:

Page 2, Line 1SECTION 1.  Appropriation to the department of human

Page 2, Line 2services for the fiscal year beginning July 1, 2024.  In Session Laws of

Page 2, Line 3Colorado 2024, section 2 of chapter 519, (HB 24-1430), amend Part VIII

Page 2, Line 4as follows:

Page 2, Line 5Section 2. Appropriation.

Page 3, Line 1Part VIII

Page 3, Line 2DEPARTMENT OF HUMAN SERVICES

Page 3, Line 3

Page 3, Line 4(1) EXECUTIVE DIRECTOR'S OFFICE

Page 3, Line 5(A) General Administration

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 3, Line 6Personal Services

3,156,620

1,849,324

1,307,296a

Page 3, Line 7

(23.3 FTE)

Page 3, Line 8Health, Life, and Dental

62,408,454

37,631,312

3,549,403b

9,226,025a

12,001,714c

Page 3, Line 9Short-term Disability

543,692

350,914

27,666b

70,505a

94,607c

Page 3, Line 10Paid Family Medical Leave

Page 3, Line 11Insurance

1,631,023

1,052,687

82,999b

211,515a

283,822c

Page 3, Line 12Unfunded Liability

Page 3, Line 13Amortization Equalization

Page 3, Line 14Disbursement Payments

36,244,938

23,393,044

1,844,426b

4,700,324a

6,307,144c

Page 3, Line 15Salary Survey

13,579,244

8,743,496

669,022b

1,746,293a

2,420,433c

Page 4, Line 1Step Pay

13,878,502

10,507,319

1,156,211b

1,078,304a

1,136,668c

Page 4, Line 2Incentives and Bonuses39

3,300,480

3,300,480

Page 4, Line 3PERA Direct Distribution

7,859,623

5,305,245

2,554,378a

Page 4, Line 4Shift Differential

10,232,894

6,798,902

373,939b

2,069,602a

990,451c

Page 4, Line 5Temporary Employees

Page 4, Line 6Related to Authorized Leave

1,575,658

1,042,082

57,247b

226,064a

250,265c

Page 4, Line 7Workers' Compensation

9,541,384

5,924,423

3,616,961a

Page 4, Line 8Operating Expenses

494,244

243,052

250,242a

950c

Page 4, Line 9Legal Services

5,964,485

4,354,074

1,610,411a

Page 4, Line 10Administrative Law Judge

Page 4, Line 11Services

834,562

514,280

320,282a

Page 4, Line 12Payment to Risk

Page 4, Line 13Management and Property

Page 4, Line 14Funds

4,043,601

3,511,144

532,457a

Page 5, Line 1Office of the Ombudsman

Page 5, Line 2for Behavioral Health Access

Page 5, Line 3to Care

482,087

482,087

Page 5, Line 4

(4.8 FTE)

Page 5, Line 5

175,771,491

Page 5, Line 6

Page 5, Line 7a Of these amounts, $17,014,235 shall be from Medicaid funds transferred from the Department of Health Care Policy and Financing, Transfers to Other State Department

Page 5, Line 8Medicaid-Funded Programs, $10,019,982 shall be from departmental indirect cost recoveries or the Indirect Costs Excess Recovery Fund created in Section 24-75-1401 (2), C.R.S.,

Page 5, Line 9$325,979 shall be from funds transferred from the Department of Personnel, Colorado Equity Office, $232,662 shall be from funds transferred from the Department of Early Childhood,

Page 5, Line 10and $1,927,801 shall be from various sources of reappropriated funds.

Page 5, Line 11b Of these amounts, $1,962,126 shall be from the Marijuana Tax Cash Fund created in Section 39-28.8-501 (1), C.R.S., an estimated $21,211 shall be from the Records and Reports Fund

Page 5, Line 12created in Section 19-1-307 (2.5)(b), C.R.S., and an estimated $5,777,576 shall be from various sources of cash funds.

Page 5, Line 13c Of these amounts, $1,071,974 shall be from the Temporary Assistance for Needy Families Block Grant, an estimated $235,904(I) shall be from the Substance Abuse Prevention and

Page 5, Line 14Treatment Block Grant, and $22,178,176(I) shall be from various sources of federal funds.

Page 5, Line 15

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 6, Line 1(B) Indirect Cost

Page 6, Line 2Assessment40

1,105,422

902,636a

175,895 b

26,891 (I)

Page 6, Line 3

1,103,021

173,813b

26,572(I)

Page 6, Line 4

Page 6, Line 5a This amount shall be from various sources of cash funds.

Page 6, Line 6b This amount shall be from the Colorado Commission for the Deaf and Hard of Hearing Cash Fund created in Section 26-21-107 (1), C.R.S., and from the Commission for the Deaf

Page 6, Line 7and Hard of Hearing Cash Fund line item in the Department of Regulatory Agencies, Public Utilities Commission.

Page 6, Line 8

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 6, Line 9

176,876,913

Page 6, Line 10

176,874,512

Page 6, Line 11

Page 6, Line 12(2) ADMINISTRATION AND FINANCE

Page 6, Line 13(A) Administration

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 6, Line 14Personal Services

41,833,805

25,254,361

16,579,444a

Page 6, Line 15

(481.2 FTE)

Page 7, Line 1Operating Expenses

6,517,205

4,606,104

1,909,347a

1,754(I)

Page 7, Line 2

48,351,010

Page 7, Line 3

Page 7, Line 4a Of these amounts, an estimated $16,725,740 shall be from departmental indirect cost recoveries or the Indirect Costs Excess Recovery Fund created in Section 24-75-1401 (2), C.R.S.,

Page 7, Line 5an estimated $1,736,652 shall be from statewide indirect cost recoveries or the Indirect Costs Excess Recovery Fund created in Section 24-75-1401 (2), C.R.S., and an estimated $26,399

Page 7, Line 6shall be from funds transferred from the Department of Early Childhood.

Page 7, Line 7

Page 7, Line 8(B) Information Technology

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 7, Line 9IT Project Administration

4,413,766

1,651,817

2,761,949a

Page 7, Line 10

(7.0 FTE)

Page 7, Line 11Operating Expenses

457,269

269,281

187,988a

Page 7, Line 12Microcomputer Lease

Page 7, Line 13Payments

571,919

159,989

411,930a

Page 7, Line 14County Financial

Page 7, Line 15Management System

1,697,283

510,883

1,186,400a

Page 8, Line 1Client Index Project

17,038

6,548

10,490a

Page 8, Line 2Health Information

Page 8, Line 3Management System

146,611

125,000

21,611b

Page 8, Line 4Payments to OIT

57,226,040

23,975,345

706c

33,249,989 a

Page 8, Line 5

55,742,238

23,353,632

32,387,900a

Page 8, Line 6Digital Trunk Radio

Page 8, Line 7Payments

765,228

290,562

7c

474,659a

Page 8, Line 8CORE Operations

252,577

156,376

96,201a

Page 8, Line 9IT Systems Interoperability

5,503,473

2,135,337

3,368,136d

Page 8, Line 10Enterprise Content

Page 8, Line 11Management

727,520

462,614

264,906a

Page 8, Line 12

71,778,724

Page 8, Line 13

70,294,922

Page 8, Line 14

Page 8, Line 15a These amounts shall be from departmental indirect cost recoveries or the Indirect Costs Excess Recovery Fund created in Section 24-75-1401 (2), C.R.S.

Page 9, Line 1b Of this amount, an estimated $12,021 shall be transferred from the Department's Regional Centers and an estimated $9,590 shall be transferred from the Division of Youth Services.

Page 9, Line 2c These amounts are from various sources of cash funds.

Page 9, Line 3d Of this amount, an estimated $1,010,441 shall be from departmental indirect cost recoveries or the Indirect Costs Excess Recovery Fund created in Section 24-75-1401 (2), C.R.S.,

Page 9, Line 4and an estimated $2,357,695 shall be from various sources of reappropriated funds.

Page 9, Line 5

Page 9, Line 6(C) Operations

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 9, Line 7Vehicle Lease Payments

1,436,690

708,335

728,355a

Page 9, Line 8Leased Space

1,780,728

595,779

1,184,949a

Page 9, Line 9Capitol Complex Leased

Page 9, Line 10Space

1,349,084

562,073

787,011a

Page 9, Line 11Annual Depreciation-Lease

Page 9, Line 12Equivalent Payment

7,602,488

7,602,488

Page 9, Line 13Utilities

10,128,145

8,283,368

1,844,777a

Page 9, Line 14

22,297,135

Page 9, Line 15

Page 10, Line 1a These amounts shall be from departmental indirect cost recoveries or the Indirect Costs Excess Recovery Fund created in Section 24-75-1401 (2), C.R.S.

Page 10, Line 2

Page 10, Line 3

Page 10, Line 4(D) Special Purpose

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 10, Line 5Buildings and Grounds

Page 10, Line 6Rental

1,195,501

1,195,501a

Page 10, Line 7

(6.5 FTE)

Page 10, Line 8State Garage Fund

765,145

765,145b

Page 10, Line 9

(2.6 FTE)

Page 10, Line 10Injury Prevention Program

105,777

70,251

35,526c

Page 10, Line 11SNAP Quality Assurance

1,351,559

653,706

697,853(I)

Page 10, Line 12

(15.3 FTE)

Page 10, Line 13Administrative Review Unit

4,140,615

3,251,287

889,328d

Page 10, Line 14

(39.4 FTE)

Page 11, Line 1Records and Reports of

Page 11, Line 2Child Abuse and Neglect

270,520

270,520

Page 11, Line 3

(2.0 FTE)

Page 11, Line 4Quality Assurance Youth

Page 11, Line 5Services

744,083

744,083

Page 11, Line 6

(7.0 FTE)

Page 11, Line 7Health Insurance Portability

Page 11, Line 8and Accountability Act of

Page 11, Line 91996 - Security Remediation

223,975

118,679

105,148c

148d

Page 11, Line 10

(1.0 FTE)

Page 11, Line 112-1-1 Human Services

Page 11, Line 12Referral Service

1,560,581

1,560,581

Page 11, Line 13

(1.0 FTE)

Page 11, Line 14

10,357,756

Page 11, Line 15

Page 12, Line 1a This amount shall be from the Department of Human Services Buildings and Grounds Cash Fund created in Section 26-1-133.5 (2), C.R.S.

Page 12, Line 2b This amount shall be from money in the State Garage Fund collected from various Department of Human Services divisions and other state agencies pursuant to Section 24-30-1104

Page 12, Line 3(2)(b), C.R.S.

Page 12, Line 4c Of these amounts, an estimated $138,124 shall be from departmental indirect cost recoveries or the Indirect Costs Excess Recovery Fund created in Section 24-75-1401 (2), C.R.S.,

Page 12, Line 5and $2,550 shall be from funds transferred from the Department of Early Childhood.

Page 12, Line 6d These amounts shall be from Title IV-E of the Social Security Act. These amounts are reflected pursuant to Section 26-1-111 (2)(d)(II)(B), C.R.S., and shall be used in determining

Page 12, Line 7the amount to be deposited to the Excess Federal Title IV-E Reimbursements Cash Fund pursuant to Section 26-1-111 (2)(d)(II)(C), C.R.S.

Page 12, Line 8

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 12, Line 9(E) Indirect Cost

Page 12, Line 10Assessment40

484,422

314,024 a

37,695 b

132,703 (I)

Page 12, Line 11

478,688

310,307a

37,249b

131,132(I)

Page 12, Line 12

Page 12, Line 13a This amount shall be from various sources of cash funds.

Page 12, Line 14b This amount shall be from various sources of reappropriated funds.

Page 12, Line 15

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 13, Line 1

153,269,047

Page 13, Line 2

151,779,511

Page 13, Line 3

Page 13, Line 4(3) OFFICE OF CHILDREN, YOUTH, AND FAMILIES

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 13, Line 5(A) Administration

922,530

907,749

4,567a

174b

10,040c

Page 13, Line 6

(4.0 FTE)

Page 13, Line 7

Page 13, Line 8a Of this amount, an estimated $2,338 shall be from the Colorado Domestic Abuse Program Fund established pursuant to Section 39-22-802 (1), C.R.S., and shall include donations and

Page 13, Line 9money generated from fees pursuant to Section 26-7.5-105, (1)(b), C.R.S., an estimated $1,792 shall be from the Youth Services Program Fund created in Section 26-6.8-102 (2)(d),

Page 13, Line 10C.R.S., which is received as a damage award and, as such, does not constitute fiscal year spending for the purposes of Section 20 of Article X of the State Constitution, and an estimated

Page 13, Line 11$437 shall be from the Marijuana Tax Cash Fund created in Section 39-28.8-501 (1), C.R.S.

Page 13, Line 12b This amount shall be from the Youth Mentoring Services Cash Fund created in Section 26-6.8-104 (6), C.R.S.

Page 13, Line 13c Of this amount, an estimated $7,971 shall be from Title IV-E of the Social Security Act and an estimated $2,069 shall be from various sources of federal funds.

Page 13, Line 14

Page 13, Line 15

Page 14, Line 1(B) Division of Child Welfare

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 14, Line 2Administration

9,394,512

7,949,044

350,837a

1,094,631b

Page 14, Line 3

(73.3 FTE)

Page 14, Line 4County IT Support

1,800,000

1,170,000

630,000c

Page 14, Line 5Colorado Trails

8,436,769

5,495,052

49,486d

2,892,231c

Page 14, Line 6Training41

6,884,413

3,726,651

61,224e

3,096,538f

Page 14, Line 7

(7.0 FTE)

Page 14, Line 8Foster and Adoptive Parent

Page 14, Line 9Recruitment, Training, and

Page 14, Line 10Support41

1,643,222

1,231,254

411,968b

Page 14, Line 11

(2.0 FTE)

Page 14, Line 12Adoption and Relative

Page 14, Line 13Guardianship Assistance

44,940,914

24,325,981

4,530,560 e

16,084,373 g

Page 14, Line 14

49,533,568

29,422,543

5,781,558e

14,329,467g

Page 14, Line 15Child Welfare Services41

413,457,960

218,510,216

77,403,994e

14,383,230a

103,160,520g

Page 15, Line 1County Level Child Welfare

Page 15, Line 2Staffing

38,133,279

29,316,154

3,833,874e

4,983,251g

Page 15, Line 3Residential Placements for

Page 15, Line 4Children with Intellectual

Page 15, Line 5and Developmental

Page 15, Line 6Disabilities

3,865,658

3,850,918

14,740b

Page 15, Line 7

(2.0 FTE)

Page 15, Line 8Child Welfare Prevention

Page 15, Line 9and Intervention Services

598,953

598,953i

Page 15, Line 10Child Welfare Legal

Page 15, Line 11Representation

11,477,216

11,477,216 j

Page 15, Line 12

13,082,799

13,082,799j

Page 15, Line 13Family and Children's

Page 15, Line 14Programs41

60,743,979

51,122,806

6,350,702e

3,270,471k

Page 16, Line 1Collaborative Management

Page 16, Line 2Incentives

6,665,039

2,500,000

3,000,000l

1,165,039m

Page 16, Line 3Collaborative Management

Page 16, Line 4Program Administration and

Page 16, Line 5Evaluation

550,218

550,218

Page 16, Line 6

(3.5 FTE)

Page 16, Line 7Appropriation to the

Page 16, Line 8Collaborative Management

Page 16, Line 9Cash Fund

1,165,039

1,165,039

Page 16, Line 10Independent Living

Page 16, Line 11Programs

2,725,624

2,725,624n

Page 16, Line 12

(4.0 FTE)

Page 17, Line 1Federal Child Abuse

Page 17, Line 2Prevention and Treatment

Page 17, Line 3Act Grant

545,183

545,183o

Page 17, Line 4

(3.0 FTE)

Page 17, Line 5Hotline for Child Abuse and

Page 17, Line 6Neglect41

3,492,513

3,442,125

50,388b

Page 17, Line 7

(6.0 FTE)

Page 17, Line 8Public Awareness Campaign

Page 17, Line 9for Child Welfare

1,016,467

1,016,467

Page 17, Line 10

(1.0 FTE)

Page 17, Line 11Adoption Savings42

1,852,553

1,852,553p

Page 17, Line 12Appropriation to the Foster

Page 17, Line 13Youth Successful Transition

Page 17, Line 14to Adulthood Grant Program

Page 17, Line 15Fund

1,134,609

1,134,609

Page 18, Line 1Foster Youth Successful

Page 18, Line 2Transition to Adulthood

Page 18, Line 3Grant Program

1,134,609

1,134,609q

Page 18, Line 4Fostering Opportunities

1,582,485

1,582,485

Page 18, Line 5Preventing Youth

Page 18, Line 6Homelessness

4,620,978

4,572,592

48,386b

Page 18, Line 7

(4.3 FTE)

Page 18, Line 8Child Welfare Licensing

348,761

348,761r

Page 18, Line 9

(4.0 FTE)

Page 18, Line 10Community Provider

Page 18, Line 11Incentives

1,780,137

1,780,137

Page 18, Line 12High Acuity Treatment and

Page 18, Line 13Services

5,900,000

5,900,000s

Page 18, Line 14

635,891,090

Page 18, Line 15

642,089,327

Page 19, Line 1

Page 19, Line 2a These amounts shall be from Medicaid funds transferred from the Department of Health Care Policy and Financing, Department of Human Services Medicaid-funded Programs.

Page 19, Line 3b These amounts shall be from Title IV-E of the Social Security Act. They are reflected pursuant to Section 26-1-111 (2)(d)(II)(B), C.R.S., and shall be used in determining the amount

Page 19, Line 4to be deposited to the Excess Federal Title IV-E Reimbursements Cash Fund pursuant to Section 26-1-111 (2)(d)(II)(C), C.R.S.

Page 19, Line 5c Of these amounts, an estimated $2,378,042(I) shall be from Title IV-E of the Social Security Act, an estimated $972,485 shall be from the Temporary Assistance for Needy Families

Page 19, Line 6Block Grant, and $171,704 shall be from Title XX of the Social Security Act.

Page 19, Line 7d This amount shall be from funds transferred from the Department of Early Childhood.

Page 19, Line 8e These amounts shall be from local funds. The (L) notation applies to these amounts.

Page 19, Line 9f Of this amount, $2,845,358(I) shall be from Title IV-E of the Social Security Act and $251,180 shall be from the Title XX Social Services Block Grant.

Page 19, Line 10g Of these amounts, $98,989,778(I) $97,234,872(I) shall be from Title IV-E of the Social Security Act, $18,548,592 shall be from the Title XX Social Services Block Grant, $3,886,129(I)

Page 19, Line 11shall be from Title IV-B, Subpart 1, of the Social Security Act, and $2,803,645 shall be from the Temporary Assistance for Needy Families Block Grant. These amounts were assumed

Page 19, Line 12in developing the appropriated fund source amounts in these line items. The amount from Title IV-E of the Social Security Act is reflected pursuant to Section 26-1-111 (2)(d)(II)(B),

Page 19, Line 13C.R.S., and shall be used in determining the amount to be deposited to the Excess Federal Title IV-E Reimbursements Cash Fund pursuant to Section 26-1-111 (2)(d)(II)(C), C.R.S.

Page 20, Line 1h For informational purposes, this amount includes $7,355,339 that is anticipated to be initially held out from state and federal funds that are allocated to county departments of social

Page 20, Line 2services for the administration and provision of child welfare services, including the following estimated amounts: $3,208,511 for parental fee reimbursements to counties pursuant to

Page 20, Line 3Section 26-5-104 (2), C.R.S., $2,750,328 for transportation services for foster children and youth pursuant to Section 22-32-138, C.R.S., $950,000 for department-approved child welfare

Page 20, Line 4services that promote the safety and well-being of Native American children and youth, $346,500 for a statewide insurance policy for county-administered foster homes, and $100,000

Page 20, Line 5for contractual services related to the allocation of funds among counties. The remaining $406,102,621 includes the state and federal funds to be allocated to county departments of social

Page 20, Line 6services pursuant to Section 26-5-104, C.R.S., the estimated local share of child welfare services expenditures, and federal Medicaid funds estimated to be available to county departments

Page 20, Line 7of social services for certain expenditures.

Page 20, Line 8i This amount shall be from the Child Welfare Prevention and Intervention Services Cash Fund created in Section 26-5-104 (7)(a)(I), C.R.S.

Page 20, Line 9j This amount shall be from the Title IV-E Administrative Costs Cash Fund created in Section 26-2-102.5 (3)(b)(I), C.R.S.

Page 20, Line 10k This amount shall be from Title IV-E of the Social Security Act and is reflected for informational purposes pursuant to Section 26-1-111 (2)(d)(II)(B), C.R.S., and shall be used in

Page 20, Line 11determining the amount to be deposited to the Excess Federal Title IV-E Reimbursements Cash Fund pursuant to Section 26-1-111 (2)(d)(II)(C), C.R.S.

Page 20, Line 12l This amount shall be from the Collaborative Management Cash Fund created in Section 24-1.9-104 (1), C.R.S.

Page 20, Line 13m This amount shall be from the Collaborative Management Cash Fund created in Section 24-1.9-104 (1), C.R.S.

Page 20, Line 14n This amount shall be from Title IV-E of the Social Security Act, including an estimated $2,005,936 for the Chafee Foster Care Independence Program and $719,688 for the Education

Page 20, Line 15and Training Voucher Program.

Page 21, Line 1o This amount shall be from the Child Abuse Prevention and Treatment Act state grant.

Page 21, Line 2p This amount shall be from the Excess Federal Title IV-E Reimbursements Cash Fund created in Section 26-1-111 (2)(d)(II)(C), C.R.S.

Page 21, Line 3q This amount shall be from the Foster Youth Successful Transition to Adulthood Grant Program Fund created in Section 19-7-314 (2), C.R.S.

Page 21, Line 4r Of this amount, an estimated $284,167 shall be from the Child Welfare Licensing Cash Fund created in Section 26-6-907 (4)(b), C.R.S., and an estimated $64,594 shall be from the

Page 21, Line 5Records and Reports Fund created in Section 19-1-307 (2.5)(b), C.R.S.

Page 21, Line 6s This amount shall be from the High-acuity Treatment and Services Cash Fund creased in Section 26-5-104 (7.5)(a), C.R.S.

Page 21, Line 7

Page 21, Line 8(C) Division of Youth Services

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 21, Line 9(1) Administration

Page 21, Line 10Program Administration

1,433,952

1,433,952

Page 21, Line 11

(12.3 FTE)

Page 21, Line 12Victim Assistance

47,170

47,170a

Page 21, Line 13

(0.3 FTE)

Page 21, Line 14

1,481,122

Page 21, Line 15

Page 22, Line 1a This amount shall be from the Victims Assistance and Law Enforcement Fund created in Section 24-33.5-506 (1), C.R.S., transferred from the Department of Public Safety, Division

Page 22, Line 2of Criminal Justice, Victims Assistance, State Victims Assistance and Law Enforcement Program.

Page 22, Line 3

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 22, Line 4(2) Institutional Programs

Page 22, Line 5Program Administration43

81,984,608

80,677,063

1,294,469a

13,076(I)

Page 22, Line 6

(958.5 FTE)

Page 22, Line 7Medical Services

14,313,659

14,313,659

Page 22, Line 8

(84.2 FTE)

Page 22, Line 9Educational Programs

9,244,582

8,797,139

350,005b

97,438(I)

Page 22, Line 10

(45.9 FTE)

Page 22, Line 11DYS Education Support

394,042

394,042

Page 22, Line 12Prevention/Intervention

Page 22, Line 13Services

50,886

50,886c

Page 22, Line 14

(1.0 FTE)

Page 22, Line 15

105,987,777

Page 23, Line 1

Page 23, Line 2a This amount shall be transferred from the Department of Education, School District Operations, Nutrition, Federal Nutrition Programs for the federal school breakfast and lunch program.

Page 23, Line 3b This amount shall be transferred from the Department of Higher Education, Division of Occupational Education, Area Vocational School Support, and the Department of Education,

Page 23, Line 4School District Operations, Federal and Other Direct Support, Appropriated Sponsored Programs; and Categorical Programs, District Programs Required by Statute, Special Education

Page 23, Line 5Programs for Children with Disabilities.

Page 23, Line 6c This amount shall be transferred from the Behavioral Health Administration, Substance Use Treatment and Prevention Services, Community Prevention and Treatment Programs line

Page 23, Line 7item appropriation.

Page 23, Line 8

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 23, Line 9(3) Community Programs

Page 23, Line 10Program Administration

8,760,025

7,930,178

169,073a

660,774b

Page 23, Line 11

(86.9 FTE)

Page 23, Line 12Purchase of Contract

Page 23, Line 13Placements43

6,941,685

6,061,232

472,315a

408,138b

Page 23, Line 14

6,371,685

5,491,232

Page 23, Line 15Managed Care Project

1,636,688

1,596,630

40,058a

Page 24, Line 1S.B. 91-094 Programs

16,936,531

13,590,418

3,346,113c

Page 24, Line 2

(1.0 FTE)

Page 24, Line 3Parole Program Services

3,713,520

3,713,520

Page 24, Line 4Juvenile Sex Offender Staff

Page 24, Line 5Training

45,548

7,120

38,428d

Page 24, Line 6

38,033,997

Page 24, Line 7

37,463,997

Page 24, Line 8

Page 24, Line 9a These amounts shall be from Medicaid funds transferred from the Department of Health Care Policy and Financing, Department of Human Services Medicaid-funded Programs.

Page 24, Line 10b These amounts shall be from Title IV-E of the Social Security Act.

Page 24, Line 11c This amount shall be from the Marijuana Tax Cash Fund created in Section 39-28.8-501 (1), C.R.S.

Page 24, Line 12d This amount shall be from the Sex Offender Surcharge Fund created in Section 18-21-103 (3), C.R.S.

Page 24, Line 13

Page 24, Line 14

Page 24, Line 15

Page 25, Line 1(D) Division of Community Programs

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 25, Line 2Juvenile Parole Board

413,461

293,758

119,703a

Page 25, Line 3

(3.2 FTE)

Page 25, Line 4Tony Grampsas Youth

Page 25, Line 5Services Program

13,382,009

4,724,855

8,155,538b

501,616c

Page 25, Line 6

(3.0 FTE)

Page 25, Line 7Interagency Prevention

Page 25, Line 8Programs Coordination

153,164

153,164

Page 25, Line 9

(1.0 FTE)

Page 25, Line 10Appropriation to the Youth

Page 25, Line 11Mentoring Services Cash

Page 25, Line 12Fund

500,000

500,000d

Page 25, Line 13Domestic Abuse Program

1,990,554

1,360,877e

629,677f

Page 25, Line 14

(2.7 FTE)

Page 25, Line 15

16,439,188

Page 26, Line 1

Page 26, Line 2a This amount shall be from the Victims Assistance and Law Enforcement Fund created in Section 24-33.5-506 (1), C.R.S., transferred from the Department of Public Safety, Division

Page 26, Line 3of Criminal Justice.

Page 26, Line 4b Of this amount, $6,505,966 shall be from the Youth Services Program Fund created in Section 26-6.8-102 (2)(d), C.R.S., which is received as a damage award and, as such, does not

Page 26, Line 5constitute fiscal year spending for the purposes of Section 20 of Article X of the State Constitution, and $1,649,572 shall be from the Marijuana Tax Cash Fund created in Section

Page 26, Line 639-28.8-501 (1), C.R.S.

Page 26, Line 7c This amount shall be from the Youth Mentoring Services Cash Fund created in Section 26-6.8-104 (6), C.R.S.

Page 26, Line 8d This amount shall be from the Marijuana Tax Cash Fund created in Section 39-28.8-501 (1), C.R.S.

Page 26, Line 9e This amount shall be from the Colorado Domestic Abuse Program Fund established pursuant to Section 39-22-802 (1), C.R.S., and shall include donations and money generated from

Page 26, Line 10fees pursuant to Section 26-7.5-105, (1)(b), C.R.S.

Page 26, Line 11f This amount shall be from the Temporary Assistance for Needy Families Block Grant.

Page 26, Line 12

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 26, Line 13(E) Indirect Cost

Page 26, Line 14Assessment40

14,961,263

288,136 a

79,226 b

14,593,901 c

Page 26, Line 15

14,784,170

284,725a

78,288b

14,421,157c

Page 27, Line 1

Page 27, Line 2a Of this amount, $185,522 $183,326 shall be from the Marijuana Tax Cash Fund created in Section 39-28.8-501 (1), C.R.S., an estimated $55,306(I) $54,651(I) shall be from the Youth

Page 27, Line 3Services Program Fund created in Section 26-6.8-102 (2)(d), C.R.S., and an estimated $47,308 $46,748 shall be from various sources of cash funds. The amount from the Youth Services

Page 27, Line 4Program Fund is received as a damage award and, as such, does not constitute fiscal year spending for the purposes of Section 20 of Article X of the State Constitution.

Page 27, Line 5b This amount shall be from Medicaid funds transferred from the Department of Health Care Policy and Financing, Transfers to Other State Department Medicaid-Funded Programs,

Page 27, Line 6Other, Department of Human Services Indirect Cost Assessment line item.

Page 27, Line 7c Of this amount, $5,989,986 $6,391,425 shall be from the Title XX Social Services Block Grant, an estimated $3,570,299(I) shall be from Title IV-E of the Social Security Act, an

Page 27, Line 8estimated $225,932(I) shall be from Title IV-B, Subpart 1, of the Social Security Act, and an estimated $4,807,684(I) $4,233,501(I) shall be from various sources of federal funds.

Page 27, Line 9

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 27, Line 10

813,716,967

Page 27, Line 11

819,168,111

Page 27, Line 12

Page 27, Line 13(4) OFFICE OF ECONOMIC SECURITY

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 27, Line 14(A) Administration44

1,471,243

500,864

71,320a

899,059b

Page 27, Line 15

(4.0 FTE)

Page 28, Line 1

Page 28, Line 2a Of this amount, an estimated $65,559 shall be from the Old Age Pension Fund created in Section 1 of Article XXIV of the State Constitution and an estimated $5,761(L)(I) shall be

Page 28, Line 3from local funds and is shown for informational purposes only.

Page 28, Line 4b Of this amount, an estimated $269,485 shall be from Title IV-D of the Social Security Act, an estimated $262,065 shall be from the Temporary Assistance for Needy Families Block

Page 28, Line 5Grant, an estimated $142,883(I) shall be from the U.S. Department of Agriculture, an estimated $66,413(I) shall be from the federal Department of Health and Human Services, Office

Page 28, Line 6of Refugee Resettlement, an estimated $32,240(I) shall be from the federal Department of Health and Human Services, Office of Energy Assistance, and an estimated $125,973(I) shall

Page 28, Line 7be from various sources of federal funds.

Page 28, Line 8

Page 28, Line 9(B) Colorado Benefits Management System45

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 28, Line 10(1) Ongoing Expenses

Page 28, Line 11Personal Services

1,009,671

455,572

70,162a

483,937b

Page 28, Line 12Centrally Appropriated Items

117,046

52,812

8,134a

56,100b

Page 28, Line 13Operating and Contract

Page 28, Line 14Expenses46

26,400,697

12,525,654

711,225 a

27,544c

13,136,274 b

Page 28, Line 15

27,098,238

12,851,678

739,894a

13,479,122b

Page 29, Line 1CBMS Emergency

Page 29, Line 2Processing Unit

255,296

92,256

163,040d

Page 29, Line 3

(4.0 FTE)

Page 29, Line 4

27,782,710

Page 29, Line 5

28,480,251

Page 29, Line 6

Page 29, Line 7a These amounts shall be from the Old Age Pension Fund created in Section 1 of Article XXIV of the State Constitution.

Page 29, Line 8b Of these amounts, an estimated $10,056,882(I) shall be from the U.S. Department of Agriculture for the Supplemental Nutrition Assistance Program, an estimated $3,014,373 shall

Page 29, Line 9be from the Temporary Assistance for Needy Families Block Grant, and an estimated $605,056(I) $947,904(I) shall be from various sources of federal funds.

Page 29, Line 10c This amount shall be from funds transferred from the Department of Early Childhood.

Page 29, Line 11d Of these amounts, an estimated $92,256(I) shall be from the U.S. Department of Agriculture for the Supplemental Nutrition Assistance Program and an estimated $70,056(I) shall be

Page 29, Line 12from various sources of federal funds.

Page 29, Line 13

Page 29, Line 14

Page 29, Line 15

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 30, Line 1(2) Special Projects

Page 30, Line 2Health Care and Economic

Page 30, Line 3Security Staff Development

Page 30, Line 4Center

771,879

260,601

42,556a

167,924b

300,798c

Page 30, Line 5

(13.0 FTE)

Page 30, Line 6

Page 30, Line 7a This amount shall be from the Old Age Pension Fund created in Section 1 of Article XXIV of the State Constitution.

Page 30, Line 8b This amount shall be from Medicaid funds transferred from the Department of Health Care Policy and Financing, Executive Director's Office, Information Technology Contracts and

Page 30, Line 9Projects, Colorado Benefits Management Systems, Health Care and Economic Security Staff Development Center line item.

Page 30, Line 10c Of this amount, an estimated $267,291(I) shall be from the U.S. Department of Agriculture for the Supplemental Nutrition Assistance Program and an estimated $33,507 shall be from

Page 30, Line 11the Temporary Assistance for Needy Families Block Grant.

Page 30, Line 12

Page 30, Line 13(C) Employment and Benefits Division

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 30, Line 14(1) Administration

4,538,455

4,538,455a

Page 30, Line 15

(23.0 FTE)

Page 31, Line 1

Page 31, Line 2a This amount shall be from the Temporary Assistance for Needy Families Block Grant.

Page 31, Line 3

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 31, Line 4(2) Colorado Works Program

Page 31, Line 5County Block

Page 31, Line 6Grants47484950

172,816,036

14,886,272

25,833,887a

132,095,877b

Page 31, Line 7County Training

430,092

430,092b

Page 31, Line 8

(2.0 FTE)

Page 31, Line 9Works Program Evaluation

495,440

495,440b

Page 31, Line 10

173,741,568

Page 31, Line 11

Page 31, Line 12a Of this amount, an estimated $22,149,730(I)(L) shall be from local funds and shall represent the local cash funds expenditure obligation pursuant to Section 26-2-714 (6)(c)(I), C.R.S.,

Page 31, Line 13$3,484,157 shall be from the Colorado Long-term Works Reserve created in Section 26-2-721 (1), C.R.S., and an estimated $200,000 shall be from the State's share of cash funds

Page 31, Line 14recoveries, including retained fraud refunds, state revenue intercepts, and other refunds.

Page 31, Line 15b These amounts shall be from the Temporary Assistance for Needy Families Block Grant.

Page 32, Line 1

Page 32, Line 2(3) Other Employment-focused Programs

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 32, Line 3Workforce Development

Page 32, Line 4Council

111,211

111,211a

Page 32, Line 5Transitional Jobs Program

2,854,895

2,854,895

Page 32, Line 6

(2.0 FTE)

Page 32, Line 7Child Support Services

Page 32, Line 8Program

1,149,064

1,149,064a

Page 32, Line 9

(1.0 FTE)

Page 32, Line 10Food Stamp Job Search

Page 32, Line 11Units - Program Costs

2,147,123

204,297

413,436b

1,529,390(I)

Page 32, Line 12

(6.2 FTE)

Page 32, Line 13Food Stamp Job Search

Page 32, Line 14Units - Supportive Services

261,452

78,435

52,291b

130,726(I)

Page 33, Line 1Employment Opportunities

Page 33, Line 2With Wages Program

2,000,000

2,000,000a

Page 33, Line 3Refugee Assistance

11,140,350

11,140,350c

Page 33, Line 4

(10.0 FTE)

Page 33, Line 5Teen Parent Driver's License

Page 33, Line 6Program

100,000

100,000

Page 33, Line 7

19,764,095

Page 33, Line 8

Page 33, Line 9a These amounts shall be from the Temporary Assistance for Needy Families Block Grant.

Page 33, Line 10b Of these amounts, an estimated $264,927(L)(I) shall be from county matching funds and an estimated $200,800 shall be from in-kind donations.

Page 33, Line 11c Of this amount, an estimated $8,316,327(I) shall be from the federal Department of Health and Human Services, Office of Refugee Resettlement and an estimated $2,824,023 shall

Page 33, Line 12be from the Temporary Assistance for Needy Families Block.

Page 33, Line 13

Page 33, Line 14

Page 33, Line 15

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 34, Line 1(4) Adult Financial Programs

Page 34, Line 2Program Administration

537,573

408,023

129,550a

Page 34, Line 3

(6.9 FTE)

Page 34, Line 4Cash Assistance Programs

78,905,051

78,905,051b

Page 34, Line 5Refunds

588,362

588,362a

Page 34, Line 6OAP Burial Reimbursements

918,364

918,364b

Page 34, Line 7State Administration

552,817

552,817b

Page 34, Line 8

(3.5 FTE)

Page 34, Line 9County Administration

2,566,974

2,566,974b

Page 34, Line 10Administration - Home Care

Page 34, Line 11Allowance SEP Contract

1,063,259

1,063,259

Page 34, Line 12Aid to the Needy Disabled

Page 34, Line 13Programs

13,394,238

7,654,065

5,740,173c

Page 34, Line 14Other Burial

Page 34, Line 15Reimbursements

508,000

402,985

105,015d

Page 35, Line 1Home Care Allowance

2,017,171

1,850,370

166,801d

Page 35, Line 2SSI Stabilization Fund

Page 35, Line 3Programs

1,000,000

1,000,000e

Page 35, Line 4

102,051,809

Page 35, Line 5

Page 35, Line 6a These amounts shall be from various sources of cash funds, including refunds and state revenue intercepts.

Page 35, Line 7b These amounts shall be from the Old Age Pension Fund pursuant to Section 1, Article XXIV, of the State Constitution. For purposes of complying with the limitation on state fiscal

Page 35, Line 8year spending imposed by Section 20, Article X of the State Constitution, this money is included for informational purposes as it is continuously appropriated by Article XXIV of the

Page 35, Line 9State Constitution.

Page 35, Line 10c Of this amount, an estimated $2,863,687(L)(I) shall be from local funds, an estimated $2,279,944 shall be from federal interim assistance reimbursement payments, and an estimated

Page 35, Line 11$596,542 shall be from other refunds and state revenue intercepts.

Page 35, Line 12d This amount shall be from local funds. The (L) notation and the (I) notation apply to these amounts.

Page 35, Line 13e This amount shall be from the State Supplemental Security Income Stabilization Fund, created pursuant to Section 26-2-210 (1), C.R.S. This amount is shown for informational purposes

Page 35, Line 14only, as the State Supplemental Security Income Stabilization Fund is continuously appropriated to the Department of Human Services for qualified expenditures pursuant to Section

Page 35, Line 1526-2-210 (1), C.R.S.

Page 36, Line 1

Page 36, Line 2

Page 36, Line 3

Page 36, Line 4

Page 36, Line 5(D) Food and Energy Assistance

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 36, Line 6Low Income Energy

Page 36, Line 7Assistance Program

43,998,898

43,998,898(I)

Page 36, Line 8

(5.2 FTE)

Page 36, Line 9Supplemental Nutrition

Page 36, Line 10Assistance Program

Page 36, Line 11Administration44

4,697,136

2,261,477

2,435,659(I)

Page 36, Line 12

(22.6 FTE)

Page 36, Line 13Supplemental Nutrition

Page 36, Line 14Assistance Program State

Page 36, Line 15Staff Training

25,000

12,500

12,500(I)

Page 37, Line 1Food Distribution Program

1,198,546

161,012

544,282 a

493,252(I)

Page 37, Line 2

1,498,546

844,282a

Page 37, Line 3

(10.9 FTE)

Page 37, Line 4Income Tax Offset

4,128

2,064

2,064(I)

Page 37, Line 5Electronic Benefits Transfer

Page 37, Line 6Service

3,217,151

716,849

1,022,415b

35,701c

1,442,186d

Page 37, Line 7

(7.0 FTE)

Page 37, Line 8Systematic Alien

Page 37, Line 9Verification for Eligibility

130,073

20,405

2,541b

80,345e

26,782f

Page 37, Line 10

(1.0 FTE)

Page 37, Line 11Colorado Diaper Distribution

Page 37, Line 12Program

2,007,529

2,007,529

Page 37, Line 13

(2.0 FTE)

Page 38, Line 1Summer Electronic Benefits

Page 38, Line 2Transfer for Children

Page 38, Line 3Program

3,600,654

1,800,327

1,800,327(I)

Page 38, Line 4

(4.0 FTE)

Page 38, Line 5

58,879,115

Page 38, Line 6

59,179,115

Page 38, Line 7

Page 38, Line 8a This amount shall be from recipient non-governmental agencies.

Page 38, Line 9b Of these amounts, an estimated $753,415(L)(I) shall be from local funds and is shown for informational purposes only, and an estimated $271,541 shall be from the Old Age Pension

Page 38, Line 10Fund established in Section 1, Article XXIV, of the State Constitution. For purposes of complying with the limitation on state fiscal year spending imposed by Section 20, Article X,

Page 38, Line 11of the State Constitution, the Old Age Pension Fund money are included for informational purposes as they are continuously appropriated by Article XXIV of the State Constitution.

Page 38, Line 12c This amount shall be from fund transferred from the Department of Early Childhood.

Page 38, Line 13d Of this amount, an estimated $205,406 shall be from the Temporary Assistance for Needy Families Block Grant and an estimated $1,236,780(I) shall be from various sources of federal

Page 38, Line 14funds. Although the various sources of federal funds amount is not appropriated, this amount was assumed in developing the appropriated fund source amounts in this line item.

Page 38, Line 15e This amount shall be from Medicaid funds transferred from the Department of Health Care Policy and Financing, Department of Human Services Medicaid-funded Programs.

Page 39, Line 1f Of this amount, an estimated $7,483 shall be from the Temporary Assistance for Needy Families Block Grant and an estimated $19,299(I) shall be from various sources of federal funds.

Page 39, Line 2

Page 39, Line 3(E) Child Support Services

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 39, Line 4Automated Child Support

Page 39, Line 5Enforcement System

10,097,906

2,867,358

877,141a

6,353,407b

Page 39, Line 6

(22.9 FTE)

Page 39, Line 7Child Support Services47

3,290,710

958,667

182,026c

2,150,017b

Page 39, Line 8

(31.5 FTE)

Page 39, Line 9Child Support Payment

Page 39, Line 10Pass-through

Page 39, Line 11Reimbursements

5,200,000

5,200,000

Page 39, Line 12

18,588,616

Page 39, Line 13

Page 40, Line 1a Of this amount, an estimated $304,999 shall be from the state's share of retained child support collections and fraud refunds, an estimated $281,509 shall be from the federal government's

Page 40, Line 2share of revenues earned on funds in the Family Support Registry Fund created in Section 26-13-115.5 (1), C.R.S., an estimated $146,983 shall be from the State's share of revenues

Page 40, Line 3earned on funds in the Family Support Registry Fund, and an estimated $143,650 shall be from various sources of cash funds.

Page 40, Line 4b These amounts shall be from Title IV-D of the Social Security Act.

Page 40, Line 5c This amount shall be from the state's share of retained child support collections and fraud refunds.

Page 40, Line 6

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 40, Line 7(F) County Administration

Page 40, Line 8County Administration51

100,319,500

32,835,564(M)

20,063,901a

47,420,035b

Page 40, Line 9County Tax Base Relief

3,879,756

3,879,756

Page 40, Line 10County Share of Offsetting

Page 40, Line 11Revenues

2,986,000

2,986,000c

Page 40, Line 12County Incentive Payments47

4,113,000

4,113,000d

Page 40, Line 13

111,298,256

Page 40, Line 14

Page 40, Line 15a This amount shall be from local funds. The (L) notation and the (I) notation apply to this amount.

Page 41, Line 1b This amount shall be from various sources of federal funds.

Page 41, Line 2c This amount shall be from the counties' share of offsetting cash funds revenues, including retained child support collections, retained fraud refunds, state revenue intercepts, and other

Page 41, Line 3refunds pursuant to Section 26-13-108, C.R.S.

Page 41, Line 4d This amount shall be from the State's share of retained child support collections and fraud refunds, pursuant to Section 26-13-108, C.R.S.

Page 41, Line 5

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 41, Line 6(G) Indirect Cost

Page 41, Line 7Assessment40

30,170,579

149,999 a

7,408,795 b

22,611,785 c

Page 41, Line 8

29,813,457

148,223a

7,321,099b

22,344,135c

Page 41, Line 9

Page 41, Line 10a This amount shall be from various sources of cash funds.

Page 41, Line 11b This amount shall be from Medicaid funds transferred from the Department of Health Care Policy and Financing, Transfers to Other State Department Medicaid-Funded Programs,

Page 41, Line 12Other, Department of Human Services Indirect Cost Assessment line item.

Page 41, Line 13c Of this amount, $5,061,021 $5,001,115 shall be from the Temporary Assistance for Needy Families Block Grant, an estimated $3,630,412(I) shall be from Titles II and XVI of the Social

Page 41, Line 14Security Act, an estimated $3,451,909(I) shall be from the U.S. Department of Agriculture, an estimated $3,191,002(I) shall be from Title IV-D of the Social Security Act, and an

Page 41, Line 15estimated $7,277,441(I) $7,069,697(I) shall be from various sources of federal funds.

Page 42, Line 1

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 42, Line 2

549,058,325

Page 42, Line 3

549,698,744

Page 42, Line 4

Page 42, Line 5(5) BEHAVIORAL HEALTH ADMINISTRATION

Page 42, Line 6(A) Community Behavioral Health Administration

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 42, Line 7Program Administration

19,605,565

11,848,344

2,208,232a

905,883b

4,643,106(I)

Page 42, Line 8

(163.7 FTE)

Page 42, Line 9Behavioral Health Capacity

Page 42, Line 10Tracking System

42,611

42,611a

Page 42, Line 11Behavioral Health

Page 42, Line 12Workforce Learning

Page 42, Line 13Management System

740,935

740,935

Page 42, Line 14

(1.0 FTE)

Page 42, Line 15

20,389,111

Page 43, Line 1

Page 43, Line 2a Of these amounts, $1,058,980 shall be from the Marijuana Tax Cash Fund created in Section 39-28.8-501 (1), C.R.S., $945,391 shall be funds transferred from the Alcohol and Drug

Page 43, Line 3Driving Safety Program created in Section 42-4-1301.3 (4)(a), C.R.S., $99,179 shall be from patient revenues collected by the Mental Health Institutes, $33,919 shall be from the Law

Page 43, Line 4Enforcement Assistance Fund created in Section 43-4-401, C.R.S., $26,263 shall be from the Persistent Drunk Driver Cash Fund created in Section 42-3-303 (1), C.R.S., $16,488 shall

Page 43, Line 5be from the Addiction Counselor Training Fund created in Section 27-80-111 (2), C.R.S., $14,324 shall be from the Controlled Substances Program Fund created in Section 27-80-206,

Page 43, Line 6C.R.S., $4,800 shall be from the Peer Support Professional Workforce Cash Fund created in Section 27-60-108 (6)(a), C.R.S., and $51,499 shall be from various sources of cash funds.

Page 43, Line 7b Of this amount, $552,950 shall be transferred from Medicaid Funds appropriated to the Department of Health Care Policy and Financing and $352,933 shall be from various sources

Page 43, Line 8of reappropriated funds.

Page 43, Line 9

Page 43, Line 10(B) Community-based Mental Health Services

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 43, Line 11Mental Health Community

Page 43, Line 12Programs

38,303,570

30,063,993

8,239,577(I)

Page 44, Line 1Assertive Community

Page 44, Line 2Treatment Programs and

Page 44, Line 3Other Alternatives to the

Page 44, Line 4Mental Health Institutes52

18,366,392

18,366,392

Page 44, Line 5Mental Health Services for

Page 44, Line 6Juvenile and Adult Offenders

6,210,075

6,210,075a

Page 44, Line 7Children and Youth Mental

Page 44, Line 8Health Treatment Act

8,455,159

7,863,781

453,698a

137,680b

Page 44, Line 9

7,955,159

7,363,781

Page 44, Line 10Family First Prevention

Page 44, Line 11Services Act

663,253

663,253

Page 44, Line 12Behavioral Health Vouchers

50,000

50,000

Page 44, Line 13Veteran Suicide Prevention

Page 44, Line 14Pilot Program

3,089,376

3,089,376

Page 44, Line 15

75,137,825

Page 45, Line 1

74,637,825

Page 45, Line 2

Page 45, Line 3a These amounts shall be from the Marijuana Tax Cash Fund created in Section 39-28.8-501 (1), C.R.S.

Page 45, Line 4b This amount shall be from Medicaid funds transferred from the Department of Health Care Policy and Financing.

Page 45, Line 5

Page 45, Line 6

Page 45, Line 7(C) Substance Use Treatment and Prevention Services

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 45, Line 8Treatment and Detoxification

Page 45, Line 9Programs53

40,310,674

14,096,426

7,020,781a

19,193,467(I)

Page 45, Line 10

(2.1 FTE)

Page 45, Line 11Increasing Access to

Page 45, Line 12Effective Substance Use

Page 45, Line 13Disorder Services (SB

Page 45, Line 1416-202)

16,938,566

16,938,566b

Page 45, Line 15Prevention Programs

6,382,165

51,149c

6,331,016(I)

Page 46, Line 1Community Prevention and

Page 46, Line 2Treatment Programs

5,971,093

2,583,275d

3,387,818(I)

Page 46, Line 3Housing Assistance for

Page 46, Line 4Individuals with a Substance

Page 46, Line 5Use Disorder

4,000,000

4,000,000

Page 46, Line 6

(1.0 FTE)

Page 46, Line 7Offender Services

4,423,789

3,318,616

1,105,173e

Page 46, Line 8Recovery Residence

Page 46, Line 9Certification Program

200,000

200,000

Page 46, Line 10Fentanyl Education Program

25,000

25,000f

Page 46, Line 11Study on the Health Effects

Page 46, Line 12of Criminal Penalties

202,963

202,963f

Page 46, Line 13

(0.5 FTE)

Page 46, Line 14

78,454,250

Page 46, Line 15

Page 47, Line 1a Of this amount, $6,825,126 shall be from the Marijuana Tax Cash Fund created in Section 39-28.8-501 (1), C.R.S., and $195,655 shall be from the Adolescent Substance Abuse

Page 47, Line 2Prevention and Treatment Fund created in Section 18-13-122 (18), C.R.S.

Page 47, Line 3b This amount shall be from the Marijuana Tax Cash Fund created in Section 39-28.8-501 (1), C.R.S.

Page 47, Line 4c Of this amount, $41,149 shall be from the Adolescent Substance Abuse Prevention and Treatment Fund created in Section 18-13-122 (18), C.R.S., and $10,000 shall be from the

Page 47, Line 5Cigarette, Tobacco Product, and Nicotine Product Use by Minors Prevention Fund created in Section 44-7-107 (1), C.R.S.

Page 47, Line 6d Of this amount, $1,534,596 shall be from the Persistent Drunk Driver Cash Fund created in Section 42-3-303 (1), C.R.S., $642,479 shall be from the Marijuana Tax Cash Fund created

Page 47, Line 7in Section 39-28.8-501 (1), C.R.S., $255,000 shall be from the Law Enforcement Assistance Fund created in Section 43-4-401, C.R.S., and $151,200 shall be from the Rural Alcohol

Page 47, Line 8and Substance Abuse Cash Fund created in Section 27-80-117 (3)(a), C.R.S.

Page 47, Line 9e This amount shall be transferred from the Judicial Department, Probation and Related Services, from the Correctional Treatment Cash Fund Expenditures line item appropriation.

Page 47, Line 10f These amounts shall be from the Correctional Treatment Cash Fund created in Section 18-19-103 (4)(a), C.R.S.

Page 47, Line 11

Page 47, Line 12(D) Integrated Behavioral Health Services

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 47, Line 13Behavioral Health Crisis

Page 47, Line 14Response System Services

31,134,228

26,787,396

4,346,832a

Page 48, Line 1Behavioral Health Crisis

Page 48, Line 2Response System Secure

Page 48, Line 3Transportation Pilot

Page 48, Line 4Programs

594,572

594,572a

Page 48, Line 5Behavioral Health Crisis

Page 48, Line 6Response System Telephone

Page 48, Line 7Hotline

3,863,938

3,496,622

367,316a

Page 48, Line 8Behavioral Health Crisis

Page 48, Line 9Response System Public

Page 48, Line 10Information Campaign

792,075

792,075

Page 48, Line 11Community Transition

Page 48, Line 12Services

7,945,867

7,945,867

Page 48, Line 13Criminal Justice Diversion

Page 48, Line 14Programs

7,837,273

1,737,498

6,099,775a

Page 48, Line 15

(1.0 FTE)

(1.3 FTE)

Page 49, Line 1Jail-based Behavioral Health

Page 49, Line 2Services

16,748,929

7,241,451

9,507,478b

Page 49, Line 3Circle Program and Other

Page 49, Line 4Rural Treatment Programs

Page 49, Line 5for People with Co-occurring

Page 49, Line 6Disorders54

7,083,945

638,286

5,741,377a

704,282b

Page 49, Line 7

6,783,945

338,286

Page 49, Line 8Recovery Support Services

Page 49, Line 9Grant Program

1,600,000

1,600,000

Page 49, Line 10

(1.0 FTE)

Page 49, Line 11Care Coordination

1,751,331

1,751,331

Page 49, Line 12988 Crisis Hotline

12,530,464

12,530,464c

Page 49, Line 13

(2.0 FTE)

Page 50, Line 1School Mental Health

Page 50, Line 2Screening Program

2,536,706

2,536,706

Page 50, Line 3

898,930

898,930

Page 50, Line 4Medication Consistency and

Page 50, Line 5Health Information

Page 50, Line 6Exchange

760,700

760,700a

Page 50, Line 7

95,180,028

Page 50, Line 8

93,242,252

Page 50, Line 9

Page 50, Line 10a These amounts shall be from the Marijuana Tax Cash Fund created in Section 39-28.8-501 (1), C.R.S.

Page 50, Line 11b These amounts shall be transferred from the Judicial Department, Probation and Related Services, from the Correctional Treatment Cash Fund Expenditures line item appropriation.

Page 50, Line 12c This amount shall be from the 988 Crisis Hotline Cash Fund created in Section 27-64-104 (1), C.R.S., and are shown for informational purposes only as the cash fund is continuously

Page 50, Line 13appropriated pursuant to Section 27-64-104 (3), C.R.S.

Page 50, Line 14

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 51, Line 1(E) Indirect Cost

Page 51, Line 2Assessment40

3,697,193

1,976,728 a

59,304 b

1,661,161 (I)

Page 51, Line 3

3,653,430

1,953,330a

58,602b

1,641,498(I)

Page 51, Line 4

Page 51, Line 5a Of this amount $1,720,367 $1,700,003 shall be from the Marijuana Tax Cash Fund created in Section 39-28.8-501 (1), C.R.S., and $256,361 $253,327 shall be from various sources

Page 51, Line 6of cash funds.

Page 51, Line 7b This amount shall be Medicaid funds transferred from the Department of Health Care Policy and Financing, Transfers to Other State Department Medicaid-Funded Programs, Other,

Page 51, Line 8Department of Human Services Indirect Cost Assessment line item.

Page 51, Line 9

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 51, Line 10

272,858,407

Page 51, Line 11

270,376,868

Page 51, Line 12

Page 51, Line 13

Page 51, Line 14

Page 51, Line 15

Page 52, Line 1(6) OFFICE OF BEHAVIORAL HEALTH

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 52, Line 2(A) Administration

Page 52, Line 3Administration

812,773

812,773

Page 52, Line 4

(4.0 FTE)

Page 52, Line 5Electronic Health Record and

Page 52, Line 6Pharmacy System

2,403,802

2,403,802

Page 52, Line 7

3,216,575

Page 52, Line 8

Page 52, Line 9(B) Mental Health Institute at Ft. Logan55

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 52, Line 10Personal Services

49,735,907

Page 52, Line 11

48,229,845

Page 52, Line 12

(331.2 FTE)

Page 52, Line 13

(322.8 FTE)

Page 52, Line 14Contract Medical Services

815,297

Page 52, Line 15Operating Expenses

1,871,796

Page 53, Line 1Capital Outlay

112,916

Page 53, Line 2Pharmaceuticals

1,707,007

Page 53, Line 3

54,242,923

52,180,177

1,921,845a

140,901b

Page 53, Line 4

52,736,861

50,674,115

Page 53, Line 5

Page 53, Line 6a Of this amount, $1,667,900 shall be from Medicare and other sources of patient revenues, and $253,945 shall be from the Marijuana Tax Cash Fund created in Section 39-28.8-501

Page 53, Line 7(1), C.R.S.

Page 53, Line 8b This amount shall be from patient revenues. For informational purposes only, patient revenues are estimated to include $106,191 earned from regional accountable entitiesthrough

Page 53, Line 9the Behavioral Health Capitation Payments line item appropriation, and $34,710 Medicaid funds transferred from the Department of Health Care Policy and Financing from the Office

Page 53, Line 10of Behavioral Health line item appropriation.

Page 53, Line 11

Page 53, Line 12(C) Mental Health Institute at Pueblo55

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 53, Line 13Personal Services

138,793,222

Page 53, Line 14

138,919,434

Page 53, Line 15

(1,059.0 FTE)

Page 54, Line 1Contract Medical Services

2,784,664

Page 54, Line 2Operating Expenses

8,568,451

Page 54, Line 3

9,059,068

Page 54, Line 4Capital Outlay

324,068

Page 54, Line 5Pharmaceuticals

4,714,182

Page 54, Line 6Educational Programs

236,402

Page 54, Line 7

(2.7 FTE)

Page 54, Line 8

155,420,989

138,907,346

4,489,165a

12,024,478 b

Page 54, Line 9

156,037,818

12,641,307b

Page 54, Line 10

Page 54, Line 11a Of this amount, $4,021,069 shall be from Medicare and other sources of patient revenues, and $468,096 shall be from the Marijuana Tax Cash Fund created in Section 39-28.8-501

Page 54, Line 12(1), C.R.S.

Page 54, Line 13b Of this amount, $8,313,235 shall be from patient revenues, $3,505,935 $4,122,764 shall be transferred from the Department of Corrections, and $205,308 shall be transferred from

Page 54, Line 14the Department of Education. For informational purposes only, patient revenues are estimated to include $8,285,488 Medicaid funds transferred from the Department of Health Care

Page 54, Line 15Policy and Financing from the Office of Behavioral Health line item appropriation.

Page 55, Line 1

Page 55, Line 2(D) Forensic Services55

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 55, Line 3Forensic Services

Page 55, Line 4Administration

1,279,624

1,279,624

Page 55, Line 5

(15.9 FTE)

Page 55, Line 6Forensic Support Team

2,518,734

2,518,734

Page 55, Line 7

(28.0 FTE)

Page 55, Line 8Court Services

8,877,265

8,877,265

Page 55, Line 9

(67.6 FTE)

Page 55, Line 10Forensic Community-based

Page 55, Line 11Services

4,439,893

4,439,893

Page 55, Line 12

(20.4 FTE)

Page 55, Line 13Jail-based Competency

Page 55, Line 14Restoration Program

17,050,457

17,050,457

Page 55, Line 15

(5.3 FTE)

Page 56, Line 1Purchased Psychiatric Bed

Page 56, Line 2Capacity

29,860,026

29,860,026

Page 56, Line 3

(1.0 FTE)

Page 56, Line 4Outpatient Competency

Page 56, Line 5Restoration Program

4,490,063

4,490,063

Page 56, Line 6

(3.0 FTE)

Page 56, Line 7Quality Assurance

389,428

389,428

Page 56, Line 8

(6.0 FTE)

Page 56, Line 9

68,905,490

Page 56, Line 10

Page 56, Line 11(E) Consent Decree Fines and Fees55

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 56, Line 12Fines and Fees

12,230,000

12,230,000

Page 56, Line 13

Page 56, Line 14

Page 56, Line 15

Page 57, Line 1(F) Residential Behavioral Health Beds

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 57, Line 2Residential Bed Program

12,599,486

12,599,486

Page 57, Line 3

10,016,971

2,582,515a

Page 57, Line 4

(21.8 FTE)

Page 57, Line 5aThis amount shall be from Medicaid funds transferred from the Department of Health Care Policy and Financing, Transfers to Other State Department

Page 57, Line 6Medicaid-Funded Programs, Mental Health Transitional Living Homes line item.

Page 57, Line 7

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 57, Line 8(G) Indirect Cost

Page 57, Line 9Assessment40

3,548,420

1,969,395 a

1,579,025 b

Page 57, Line 10

3,506,419

1,946,084a

1,560,335b

Page 57, Line 11

Page 57, Line 12a This amount shall be from Medicare and other sources of patient revenues earned by the mental health institutes.

Page 57, Line 13b This amount shall be from Medicaid funds transferred from the Department of Health Care Policy and Financing, Transfers to Other State Department Medicaid-Funded Programs,

Page 57, Line 14Other, Department of Human Services Indirect Cost Assessment line item.

Page 57, Line 15

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 58, Line 1

310,163,883

Page 58, Line 2

309,232,649

Page 58, Line 3

Page 58, Line 4(7) OFFICE OF ADULTS, AGING, AND DISABILITY SERVICES

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 58, Line 5(A) Administration

1,719,352

723,426

366,581a

510,410b

118,935(I)

Page 58, Line 6

(8.9 FTE)

Page 58, Line 7

Page 58, Line 8a Of this amount, an estimated $357,581 $357,581(I) shall be from the Central Fund for Veterans Community Living Centers created in Section 26-12-108 (1)(a), C.R.S., and is shown

Page 58, Line 9for informational purposes only as the cash fund is continuously appropriated pursuant to Section 26-12-108 (1)(b)(I.5)(A), C.R.S., an estimated $2,500 shall be from

Page 58, Line 10the Colorado Brain Injury Trust Fund created in Section 26-1-309 (1), C.R.S., and an estimated $6,500 shall be from various sources of cash funds.

Page 58, Line 11b Of this amount, $505,357 shall be from Medicaid funds transferred from the Department of Health Care Policy and Financing, Transfers to Other State Department Medicaid-Funded

Page 58, Line 12Programs, Human Services, Office of Adults, Aging, and Disability Services, Administration line item, and $5,053 shall be from the Colorado Commission for the Deaf and Hard of

Page 58, Line 13Hearing Cash Fund created in Section 26-21-107 (1), C.R.S., and from the Commission for the Deaf and Hard of Hearing Cash Fund line item in the Department of Regulatory Agencies,

Page 58, Line 14Public Utilities Commission.

Page 58, Line 15

Page 59, Line 1

Page 59, Line 2

Page 59, Line 3(B) Programs and Commissions for Persons with Disabilities

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 59, Line 4Developmental Disabilities

Page 59, Line 5Council

1,081,969

1,081,969(I)

Page 59, Line 6

(6.0 FTE)

Page 59, Line 7Colorado Commission for

Page 59, Line 8the Deaf, Hard of Hearing,

Page 59, Line 9and DeafBlind

3,184,187

603,214

2,580,973a

Page 59, Line 10

(13.8 FTE)

Page 59, Line 11Brain Injury Program -

Page 59, Line 12Appropriation to the

Page 59, Line 13Colorado Brain Injury Trust

Page 59, Line 14Fund

450,000

450,000

Page 60, Line 1Colorado Brain Injury Trust

Page 60, Line 2Fund

3,561,861

3,111,861b

450,000c

Page 60, Line 3

(1.5 FTE)

Page 60, Line 4

8,278,017

Page 60, Line 5

Page 60, Line 6a This amount shall be from the Colorado Commission for the Deaf, Hard of Hearing, and DeafBlind Cash Fund created in Section 26-21-107 (1), C.R.S., and from the Commission for

Page 60, Line 7the Deaf, Hard of Hearing, and DeafBlind Cash Fund line item in the Department of Regulatory Agencies, Public Utilities Commission.

Page 60, Line 8b This amount shall be from the Colorado Brain Injury Trust Fund created in Section 26-1-309 (1), C.R.S.

Page 60, Line 9c This amount shall be from the Colorado Brain Injury Trust Fund created in Section 26-1-309 (1), C.R.S.

Page 60, Line 10

Page 60, Line 11(C) Regional Centers for People with Developmental Disabilities

Page 60, Line 12(1) Administration

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 60, Line 13Regional Centers Electronic

Page 60, Line 14Health Record System

698,688

698,688a

Page 61, Line 1

Page 61, Line 2a Of this amount, $680,382 shall be from Medicaid funds transferred from the Department of Health Care Policy and Financing, Transfers to Other State Department Medicaid-Funded

Page 61, Line 3Programs, Human Services, Office of Adults, Aging, and Disability Services, Regional Centers for People with Developmental Disabilities line item and $18,306 shall be transferred

Page 61, Line 4from the Department's Regional Centers.

Page 61, Line 5

Page 61, Line 6(2) Wheat Ridge Regional Center

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 61, Line 7Wheat Ridge Regional

Page 61, Line 8Center Intermediate Care

Page 61, Line 9Facility56

26,719,271

780,314a

25,938,957b

Page 61, Line 10

(369.0 FTE)

Page 61, Line 11Wheat Ridge Regional

Page 61, Line 12Center Provider Fee

1,435,612

1,435,612b

Page 61, Line 13Wheat Ridge Regional

Page 61, Line 14Center Depreciation

180,718

180,718b

Page 61, Line 15

28,335,601

Page 62, Line 1

Page 62, Line 2a This amount shall be from client cash revenues.

Page 62, Line 3b These amounts shall be from Medicaid funds transferred from the Department of Health Care Policy and Financing, Transfers to Other State Department Medicaid-Funded Programs,

Page 62, Line 4Human Services, Office of Adults, Aging, and Disability Services, Regional Centers for People with Developmental Disabilities line item.

Page 62, Line 5

Page 62, Line 6(3) Grand Junction Regional Center

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 62, Line 7Grand Junction Regional

Page 62, Line 8Center Intermediate Care

Page 62, Line 9Facility56

7,588,758

1,039,362a

6,549,396b

Page 62, Line 10

(98.8 FTE)

Page 62, Line 11Grand Junction Regional

Page 62, Line 12Center Provider Fee

453,291

453,291b

Page 62, Line 13Grand Junction Regional

Page 62, Line 14Center Waiver Services57

11,733,839

350,322

402,721a

10,980,796b

Page 62, Line 15

(174.2 FTE)

Page 63, Line 1Grand Junction Regional

Page 63, Line 2Center Depreciation

323,681

323,681b

Page 63, Line 3

20,099,569

Page 63, Line 4

Page 63, Line 5a These amounts shall be from client cash revenues.

Page 63, Line 6b These amounts shall be from Medicaid funds transferred from the Department of Health Care Policy and Financing, Transfers to Other State Department Medicaid-Funded Programs,

Page 63, Line 7Human Services, Office of Adults, Aging, and Disability Services, Regional Centers for People with Developmental Disabilities line item..

Page 63, Line 8

Page 63, Line 9(4) Pueblo Regional Center

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 63, Line 10Pueblo Regional Center

Page 63, Line 11Waiver Services57

12,337,229

250,195

540,272a

11,546,762b

Page 63, Line 12

(181.8 FTE)

Page 63, Line 13Pueblo Regional Center

Page 63, Line 14Depreciation

187,326

187,326b

Page 63, Line 15

12,524,555

Page 64, Line 1

Page 64, Line 2a This amount shall be from client cash revenues.

Page 64, Line 3b These amounts shall be from Medicaid funds transferred from the Department of Health Care Policy and Financing, Transfers to Other State Department Medicaid-Funded Programs,

Page 64, Line 4Human Services, Office of Adults, Aging, and Disability Services, Regional Centers for People with Developmental Disabilities line item.

Page 64, Line 5

Page 64, Line 6

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 64, Line 7(5) Work Therapy Program

602,742

602,742a

Page 64, Line 8

(1.5 FTE)

Page 64, Line 9

Page 64, Line 10a This amount shall be from the Work Therapy Cash Fund created in Section 26-8-107 (2)(a), C.R.S.

Page 64, Line 11

Page 64, Line 12(D) Veterans Community Living Centers

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 64, Line 13Administration

1,723,048

1,723,048a

Page 64, Line 14

(5.0 FTE)

Page 65, Line 1Fitzsimons Veterans

Page 65, Line 2Community Living Center

24,982,891

1,145,807

12,179,141a

11,657,943(I)

Page 65, Line 3

(236.4 FTE)

Page 65, Line 4Florence Veterans

Page 65, Line 5Community Living Center

12,871,134

591,598

7,823,446a

4,456,090(I)

Page 65, Line 6

(135.0 FTE)

Page 65, Line 7Homelake Veterans

Page 65, Line 8Community Living Center

8,857,315

615,863

5,257,383a

2,984,069(I)

Page 65, Line 9

(95.3 FTE)

Page 65, Line 10Homelake Military Veterans

Page 65, Line 11Cemetery

72,152

64,487

7,665a

Page 65, Line 12

(0.5 FTE)

Page 65, Line 13Rifle Veterans Community

Page 65, Line 14Living Center

10,615,613

739,620

7,240,792a

2,635,201(I)

Page 65, Line 15

(110.6 FTE)

Page 66, Line 1Walsenburg Veterans

Page 66, Line 2Community Living Center

373,985

373,985a

Page 66, Line 3

(1.0 FTE)

Page 66, Line 4Appropriation to the Central

Page 66, Line 5Fund Pursuant to Section

Page 66, Line 626-12-108 (1)(a.5), C.R.S.

800,000

800,000

Page 66, Line 7

60,296,138

Page 66, Line 8

Page 66, Line 9a These amounts are shown for informational purposes only and shall be from the Central Fund for Veterans Community Living Centers created in Section 26-12-108 (1)(a), C.R.S. These

Page 66, Line 10amounts reflect estimated operating costs for the veterans community living centers that are funded with resident payments for care and other revenues. The veterans community living

Page 66, Line 11centers have continuous spending authority pursuant to Sections 26-12-108 and 110, C.R.S. The veterans community living centers and Homelake Domiciliary are also anticipated to

Page 66, Line 12qualify as enterprises as defined by Section 20, Article X of the State Constitution.

Page 66, Line 13

Page 66, Line 14

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 67, Line 1(E) Disability

Page 67, Line 2Determination Services

21,694,589

21,694,589(I)

Page 67, Line 3

(121.7 FTE)

Page 67, Line 4

Page 67, Line 5(F) Aging Programs

Page 67, Line 6(1) Adult Protective Services

Page 67, Line 7State Administration

1,531,474

1,460,674

70,800a

Page 67, Line 8

(11.6 FTE)

Page 67, Line 9Adult Protective Services51

21,451,831

14,867,037

4,290,346b

2,294,448c

Page 67, Line 10Adult Protective Services

Page 67, Line 11Data System

156,154

133,754

22,400a

Page 67, Line 12Records and Reports of

Page 67, Line 13At-Risk Adult Abuse or

Page 67, Line 14Neglect

569,237

569,237a

Page 67, Line 15

(7.5 FTE)

Page 68, Line 1

23,708,696

Page 68, Line 2

Page 68, Line 3a These amounts shall be from the Records and Reports Fund created in Section 19-1-307 (2.5), C.R.S.

Page 68, Line 4b This amount shall be from local funds. The (L) notation and the (I) notation apply to this amount.

Page 68, Line 5c This amount shall be from the Title XX Social Services Block Grant.

Page 68, Line 6

Page 68, Line 7(2) Community Services for the Elderly

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 68, Line 8Program Administration

1,414,202

344,990

1,069,212a

Page 68, Line 9

(8.0 FTE)

Page 68, Line 10Senior Community Services

Page 68, Line 11Employment

861,682

861,682b

Page 68, Line 12

(0.5 FTE)

Page 68, Line 13Older Americans Act

Page 68, Line 14Programs58

20,918,207

990,653

3,079,710c

16,847,844a

Page 69, Line 1National Family Caregiver

Page 69, Line 2Support Program

2,173,936

142,041

423,805d

1,608,090a

Page 69, Line 3State Ombudsman Program

751,422

591,289

1,800e

158,333f

Page 69, Line 4

(1.0 FTE)

Page 69, Line 5State Funding for Senior

Page 69, Line 6Services58

31,578,817

16,487,707

14,091,110g

1,000,000e

Page 69, Line 7Contingency Funding for

Page 69, Line 8Senior Services

2,000,000

2,000,000h

Page 69, Line 9Area Agencies on Aging

Page 69, Line 10Administration

1,375,384

1,375,384a

Page 69, Line 11Respite Services

398,370

350,000

48,370i

Page 69, Line 12Strategic Action Plan on

Page 69, Line 13Aging

102,335

102,335

Page 69, Line 14

(1.0 FTE)

Page 69, Line 15

61,574,355

Page 70, Line 1

Page 70, Line 2a These amounts shall be from Title III of the Older Americans Act and is shown for informational purposes only. A state match is required to expend these funds, except in the Area

Page 70, Line 3Agencies on Aging Administration line item, where local expenditures provide the required non-federal match.

Page 70, Line 4b This amount shall be from Title V of the Older Americans Act and is shown for informational purposes only.

Page 70, Line 5c Of this amount, an estimated $3,039,710(L)(I) shall be from local funds and an estimated $40,000 shall be from the Older Coloradans Cash Fund created in Section 26-11-205.5 (5)(a),

Page 70, Line 6C.R.S.

Page 70, Line 7d This amount shall be from local funds. The (L) notation and the (I) notation apply to this amount.

Page 70, Line 8e These amounts shall be from Medicaid funds transferred from the Department of Health Care Policy and Financing, Transfers to Other State Department Medicaid-Funded Programs,

Page 70, Line 9Human Services, Office of Adults, Aging, and Disability Services, Community Services for the Elderly line item.

Page 70, Line 10f This amount shall be from Title III and Title VII of the Older Americans Act and is shown for informational purposes only. A state match is required to expend these funds, except

Page 70, Line 11in the Area Agencies on Aging Administration line item, where local expenditures provide the required non-federal match.

Page 70, Line 12g This amount shall be from the Older Coloradans Cash Fund created in Section 26-11-205.5 (5)(a), C.R.S.

Page 70, Line 13h This amount shall be from the State Funding for Senior Services Contingency Reserve Fund created in Section 26-11-209 (2), C.R.S.

Page 70, Line 14i This amount shall be from the Crimes Against At-Risk Persons Surcharge Fund created in Section 18-6.5-107 (4)(a), C.R.S.

Page 70, Line 15

Page 71, Line 1

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 71, Line 2(G) Indirect Cost

Page 71, Line 3Assessment40

18,864,122

4,155,086 a

14,488,038 b

220,998 (I)

Page 71, Line 4

18,630,147

4,095,219a

14,316,546b

218,382(I)

Page 71, Line 5

Page 71, Line 6a This amount shall be from various sources of cash funds.

Page 71, Line 7b This amount shall be from Medicaid funds transferred from the Department of Health Care Policy and Financing, Transfers to Other State Department Medicaid-Funded Programs,

Page 71, Line 8Other, Department of Human Services Indirect Cost Assessment line item.

Page 71, Line 9

Agency Name or Title Item & Subtotal Total General Fund General Fund Exempt Cash Funds Reappropriated Funds Federal Funds

Page 71, Line 10

258,396,424

Page 71, Line 11

258,162,449

Page 71, Line 12

Page 71, Line 13

Page 71, Line 14TOTALS PART VIII

Page 71, Line 15(HUMAN SERVICES)

$2,534,339,966

$1,282,851,761

$433,777,402 a

$227,127,067 b

$590,583,736 c

Page 72, Line 1

$2,535,292,844

$1,280,556,281

$436,847,172a

$229,182,276b

$588,707,115c

Page 72, Line 2

Page 72, Line 3a Of this amount, $146,315,686 $147,566,684 contains an (L) notation and $282,720,151 $284,356,744 contains an (I) notation and are included for informational purposes only.

Page 72, Line 4b Of this amount, $1,986,194 contains an (I) notation and is included for informational purposes only.

Page 72, Line 5c Of this amount, $349,353,491 $347,135,337 contains an (I) notation and is included for informational purposes only.

Page 72, Line 6

Page 72, Line 7Footnotes: The following statements are referenced to the numbered footnotes throughout section 2.

Page 72, Line 8

Page 72, Line 939Department of Human Services, Executive Director's Office, General Administration, Incentives and Bonuses -- It is the General Assembly's intent that this

Page 72, Line 10appropriation be used to provide hiring incentives up to $25,000 for nurses, licensed practical nurses, mid-level providers, health professionals, and social

Page 72, Line 11workers. The Department may also use this appropriation to provide incentives for psychologists if they identify that position as an area of greatest need. It

Page 72, Line 12is also the General Assembly's intent that of the $25,000 hiring incentive, new hires receive incentives as installments paid over the course of a year as

Page 72, Line 13determined by the Department, with the final installment after twelve months of employment. This appropriation remains available until the close of the

Page 72, Line 142025-26 state fiscal year.

Page 72, Line 15

Page 73, Line 140Department of Human Services, Executive Director's Office, Indirect Cost Assessment; Administration and Finance, Indirect Cost Assessment; Office of

Page 73, Line 2Children, Youth, and Families, Indirect Cost Assessment; Office of Economic Security, Indirect Cost Assessment; Behavioral Health Administration, Indirect

Page 73, Line 3Cost Assessment; Office of Behavioral Health, Indirect Cost Assessment; Office of Adult, Aging and Disability Services; Indirect Cost Assessment -- In

Page 73, Line 4addition to the transfer authority provided in Section 24-75-108, C.R.S., the Department may transfer up to 5.0 percent of the total appropriations in these

Page 73, Line 5subsections among line items in these subsections.

Page 73, Line 6

Page 73, Line 741Department of Human Services, Office of Children, Youth, and Families, Division of Child Welfare, Training; Foster and Adoptive Parent Recruitment,

Page 73, Line 8Training, and Support; Child Welfare Services; Family and Children's Programs; Hotline for Child Abuse and Neglect -- It is the General Assembly's intent

Page 73, Line 9to encourage counties to serve children in the most appropriate and least restrictive manner. For this purpose, the Department may transfer funds between the

Page 73, Line 10specified line items in the Division of Child Welfare.

Page 73, Line 11

Page 73, Line 1242Department of Human Services, Office of Children, Youth, and Families, Division of Child Welfare, Adoption Savings -- It is the General Assembly's intent,

Page 73, Line 13in order to improve permanency outcomes and reduce the administrative burden on state agencies and counties, that $340,000 of this appropriation is used

Page 73, Line 14to support contracts with non-governmental program providers that assist with placement services for foster youth.

Page 73, Line 15

Page 74, Line 143Department of Human Services, Office of Children, Youth, and Families, Division of Youth Services, Institutional Programs, Program Administration; and

Page 74, Line 2Community Programs, Purchase of Contract Placements -- The Department may transfer up to $1,000,000 of the total appropriations within the line items

Page 74, Line 3designated with this footnote.

Page 74, Line 4

Page 74, Line 544Department of Human Services, Office of Economic Security, Administration; Food and Energy Assistance, Supplemental Nutrition Assistance Program

Page 74, Line 6Administration -- In addition to the transfer authority provided in Section 24-75-108, C.R.S., the Department may transfer up to 5.0 percent of the total

Page 74, Line 7appropriations between these line items.

Page 74, Line 8

Page 74, Line 945Department of Human Services, Office of Economic Security, Colorado Benefits Management System -- In addition to the transfer authority provided in

Page 74, Line 10Section 24-75-108, C.R.S., the Department may transfer up to 5.0 percent of the total appropriations in this subsection among line items in this subsection.

Page 74, Line 11The Department may also transfer up to 5.0 percent of the total appropriations in this subsection to the following line item appropriations within the Department

Page 74, Line 12of Health Care Policy and Financing: Executive Director's Office, Information Technology Contracts and Projects, Colorado Benefits Management Systems,

Page 74, Line 13Operating and Contract Expenses and Colorado Benefits Management System, Health Care and Economic Security Staff Development Center.

Page 74, Line 14

Page 74, Line 1546Department of Human Services, Office of Economic Security, Colorado Benefits Management System, Ongoing Expenses, Operating and Contract Expenses

Page 74, Line 16-- Of this appropriation, $2,500,000 remains available for expenditure until the close of the 2025-26 state fiscal year.

Page 74, Line 17

Page 75, Line 147Department of Human Services, Office of Economic Security, Employment and Benefits Division, Colorado Works Program, County Block Grants; Child

Page 75, Line 2Support Services, Child Support Services; County Administration, County Incentive Payments -- Pursuant to Sections 26-13-108 and 26-13-112.5 (2), C.R.S.,

Page 75, Line 3the Department shall distribute child support incentive payments to counties. Further, the State share of recoveries of amounts of support for public assistance

Page 75, Line 4recipients, less annual appropriations from this fund source for state child support enforcement operations, must be distributed to counties, as described in

Page 75, Line 5Sections 26-13-108 and 26-2-108, C.R.S. If the total amount of the State share of recoveries is greater than the total annual appropriations from this fund

Page 75, Line 6source, the Department may distribute to counties, for county incentive payments, the actual State share of any additional recoveries.

Page 75, Line 7

Page 75, Line 848Department of Human Services, Office of Economic Security, Employment and Benefits Division, Colorado Works Program, County Block Grants -- Pursuant

Page 75, Line 9to Sections 26-2-714 (7) and 26-2-714 (9), C.R.S., under certain conditions, a county may transfer federal Temporary Assistance for Needy Families (TANF)

Page 75, Line 10funds within its Colorado Works Program Block Grant to the federal child care development fund or to programs funded by Title XX of the federal Social

Page 75, Line 11Security Act. One of the conditions specified is that the amount a county transfers must be specified by the Department of Human Services as being available

Page 75, Line 12for transfer within the limitation imposed by federal law. The Department may allow individual counties to transfer a greater percent of federal TANF funds

Page 75, Line 13than the state is allowed under federal law so long as: (a) Each county has had an opportunity to transfer an amount up to the federal maximum allowed; and,

Page 75, Line 14(b) the total amount transferred statewide does not exceed the federal maximum.

Page 75, Line 15

Page 76, Line 149Department of Human Services, Office of Economic Security, Employment and Benefits Division, Colorado Works Program, County Block Grants -- The

Page 76, Line 2appropriation of local funds for Colorado Works program county block grants may be decreased by a maximum of $100,000 to reduce one or more small

Page 76, Line 3counties' fiscal year 2024-25 targeted or actual spending level pursuant to Section 26-2-714 (8), C.R.S.

Page 76, Line 4

Page 76, Line 550Department of Human Services, Office of Economic Security, Employment and Benefits Division, Colorado Works Program, County Block Grants -- The

Page 76, Line 6Department may comply with the provisions of Section 26-2-714 (10), C.R.S., by reducing required county Temporary Assistance for Needy Families (TANF)

Page 76, Line 7maintenance of effort expenditures in the fiscal year after the state is notified that the state has met federal work participation rates and qualifies for a percent

Page 76, Line 8reduction in the state's maintenance of effort. If the state is notified during the 2024-25 state fiscal year that it has met federal work participation rates for the

Page 76, Line 9prior year and therefore qualifies for a percent reduction in the state's maintenance of effort, local cash funds expenditure obligations that are established in

Page 76, Line 10this line item pursuant to Section 26-2-714 (6) (c) (I), C.R.S., are reduced by $5,524,726.

Page 76, Line 11

Page 76, Line 1251Department of Human Services, Office of Economic Security, County Administration, County Administration; Office of Adults, Aging and Disability Services,

Page 76, Line 13Aging Programs, Adult Protective Services, Adult Protective Services -- In addition to the transfer authority provided in Section 24-75-108, C.R.S., any amount

Page 76, Line 14in the Adult Protective Services line item that is not required for the provision of adult protective services may be transferred to the County Administration

Page 76, Line 15line item and used to provide additional benefits under that program. Further, if county spending exceeds the total appropriations from the Adult Protective

Page 76, Line 16Services line item, any amount in the County Administration line item that is not required for the provision of services under that program may be transferred

Page 76, Line 17to the Adult Protective Services line item and used to provide adult protective services.

Page 77, Line 152Department of Human Services, Behavioral Health Administration, Community-based Mental Health Services, Assertive Community Treatment Programs

Page 77, Line 2and Other Alternatives to the Mental Health Institutes -- It is the General Assembly's intent that $576,050 of this General Fund appropriation be allocated to

Page 77, Line 3a community mental health center in western Colorado for the purpose of providing behavioral health services for individuals who seek care from the

Page 77, Line 4emergency department of a regional medical center and who are diagnosed with physical health conditions that may be exacerbated by co-occurring mental

Page 77, Line 5health conditions.

Page 77, Line 6

Page 77, Line 753Department of Human Services, Behavioral Health Administration, Substance Use Treatment and Prevention Services, Treatment and Detoxification Programs

Page 77, Line 8-- It is the General Assembly's intent that this appropriation be used to provide services and to expand access to residential treatment services for individuals

Page 77, Line 9with substance use disorders, including initial expenses necessary to establish, license, and begin operating one or more programs that provide these services,

Page 77, Line 10such as building renovations, furnishings, and equipment.

Page 77, Line 11

Page 77, Line 1254Department of Human Services, Behavioral Health Administration, Integrated Behavioral Health Services, Circle Program and Other Rural Treatment

Page 77, Line 13Programs for People with Co-occurring Disorders -- It is the General Assembly's intent that this appropriation be used to: support the community-based Circle

Page 77, Line 14Program; support the provision of a full continuum of co-occurring behavioral health treatment services in southern Colorado and the Arkansas Valley; and

Page 77, Line 15expand access to residential treatment services in one or more rural areas of Colorado for individuals with co-occurring mental health and substance use

Page 77, Line 16disorders. It is also the General Assembly's intent that the appropriation may be used to provide services and to cover initial expenses necessary to establish,

Page 77, Line 17license, and begin operating one or more programs that provide these services, such as building renovations, furnishing, and equipment.

Page 78, Line 155Department of Human Services, Office of Behavioral Health, Mental Health Institute at Ft. Logan; Mental Health Institute at Pueblo; Forensic Services;

Page 78, Line 2Consent Decree Fines and Fees -- In addition to the transfer authority provided in Section 24-75-108, C.R.S., the Department may transfer up to 5.0 percent

Page 78, Line 3of the total appropriations in these subsections among line items in these subsections.

Page 78, Line 4

Page 78, Line 556Department of Human Services, Office of Adults, Aging, and Disability Services, Regional Centers for People with Developmental Disabilities, Wheat Ridge

Page 78, Line 6Regional Center, Wheat Ridge Regional Center Intermediate Care Facility; Grand Junction Regional Center, Grand Junction Regional Center Intermediate

Page 78, Line 7Care Facility -- In addition to the transfer authority provided in Section 24-75-108, C.R.S., the Department may transfer up to 5.0 percent of the total

Page 78, Line 8appropriation for Intermediate Care Facilities between the Wheat Ridge Regional Center and the Grand Junction Regional Center.

Page 78, Line 9

Page 78, Line 1057Department of Human Services, Office of Adults, Aging, and Disability Services, Regional Centers for People with Developmental Disabilities, Grand Junction

Page 78, Line 11Regional Center, Grand Junction Regional Center Waiver Services; Pueblo Regional Center, Pueblo Regional Center Waiver Services -- In addition to the

Page 78, Line 12transfer authority provided in Section 24-75-108, C.R.S., the Department may transfer up to 5.0 percent of the total appropriation for Regional Center waiver

Page 78, Line 13services between the Grand Junction Regional Center and the Pueblo Regional Center.

Page 78, Line 14

Page 78, Line 1558Department of Human Services, Office of Adults, Aging, and Disability Services, Aging Programs, Community Services for the Elderly, Older Americans

Page 78, Line 16Act Programs; State Funding for Senior Services -- Amounts in the Older Americans Act Programs line item are calculated based on a requirement for a

Page 78, Line 17non-federal match of at least 15 percent, including a 5.0 percent state match, pursuant to Title III of the federal Older Americans Act. In addition to the transfer

Page 79, Line 1authority provided in Section 24-75-108, C.R.S., the Department is authorized to transfer General Fund and cash funds from the State Funding for Senior

Page 79, Line 2Services line item to the Older Americans Act Programs line item to comply with the 5.0 percent state match requirement for the Older Americans Act

Page 79, Line 3Programs. This appropriation is based on the assumption that all federal Title III funds requiring a state match that are not for purposes of administration or

Page 79, Line 4included in the appropriations for other line items will be expended from the Older Americans Act Programs line item.


Page 80, Line 1SECTION 2. Safety clause. The general assembly finds,

Page 80, Line 2determines, and declares that this act is necessary for the immediate

Page 80, Line 3preservation of the public peace, health, or safety or for appropriations for

Page 80, Line 4the support and maintenance of the departments of the state and state

Page 80, Line 5institutions.