PLUMAS COUNTY MENTAL HEALTH MENTAL HEALTH SERVICES ACT, ANNUAL UPDATE FISCAL YEAR 2012/13

Similar documents
Annual MHSA Revenue and Expenditure Report Fiscal Year INSTRUCTIONS

PLUMAS COUNTY MENTAL HEALTH.

History and Funding Sources of California s Public Mental Health System March 2006

Annual Revenue and Expenditure Report Adopted Budget

County of San Diego Health and Human Services Agency. Final Behavioral Health Services Three Year Strategic Plan

SENATE BILL No. 614 AMENDED IN ASSEMBLY JULY 16, 2015 AMENDED IN ASSEMBLY JULY 6, 2015 AMENDED IN SENATE APRIL 6, 2015

Administration 15.3 FTE. Rosa Gomez Regional Operations & Children s Services FTE

I. General Instructions

Major Fund Sources in Child Welfare and Mental Health October 2013

Marin County s STAR Program: Support and Treatment for Mentally Ill Offenders

Department of Mental Health

&LW\ RI %HUNHOH\ 0HQWDO +HDOWK 0HQWDO +HDOWK 6HUYLFHV $FW

Mental Health Services Act

Creating Linkages Between Child and Adolescent Services

NEW/REVISED PROGRAM DESCRIPTION Innovation. Program Number/Name: INN Access to Mobile/Cellular/Internet Devices in Improving Quality of Life

CALAVERAS COUNTY S COMMUNITY PROGRAM PLANNING AND LOCAL REVIEW PROCESS FOR CFTN PLAN UPDATE

Children s Advocacy Institute

Landlord/Tenant Rights- California Department of Consumer Affairs, A guide to residential tenants and landlords rights and responsibilities.

APPROVAL TO AMEND SEVEN EXISTING LEGAL ENTITY AGREEMENTS FOR FISCAL YEAR (All SUPERVISORIAL DISTRICTS) (3 VOTES)

System Improvement Plan

COMMUNITY-BASED CHILD ABUSE PREVENTION GRANTS. U. S. Department of Health and Human Services Administration for Children and Families

California s Proposed Budget: Impact on California s Seniors and People with Disabilities

REVIEW OF SERVICES FOR INDIVIDUALS WITH SERIOUS MENTAL ILLNESS WHO ARE RESISTANT TO TREATMENT

Impact of Medicaid Expansion on Maricopa County

Fairfax-Falls Church Community Services Board Alcohol and Drug Adult Day Treatment Services

Steven K. Bordin, Chief Probation Officer

Shasta County Grand Jury. A Mental Health Crisis, Following the Call The First 72 Hours Matter

Fairfax-Falls Church Community Services Board

The Ryan White CARE Act 2000 Reauthorization

Butte County Behavioral Health. Anne Robin, MFT Director

Protocol to Support Individuals with a Dual Diagnosis in Central Alberta

FIVE-YEAR FINANCIAL PLAN

Drug and Mental Health Court Support for the Criminal Offender

Fairfax-Falls Church Community Services Board

STUDY OF BEHAVIORAL HEALTH NEEDS - BACKGROUND MEMORANDUM

Possible Opportunities for Collaboration in Health Care Reform

KANSAS DEPARTMENT FOR AGING AND DISABILITY SERVICES

Housing Services Office (HSO) Newsletter Alameda County Behavioral Health Care Services (BHCS)

Jail Mental Health Services

Maximize treatment completion and abstinence for individuals with drug and/or alcohol dependencies, and connect them to follow-up treatment services.

Kitsap County has a retail sales tax to fund a county wide infrastructure for behavioral health treatment programs and services. Substance abuse and

Behavioral Health Policy in Illinois: Major Policy Initiatives in 2013 and Beyond

LEGISLATIVE EDUCATION STUDY COMMITTEE BILL ANALYSIS. Bill Number: HB 204a 51st Legislature, 1st Session, 2013

The Oklahoma Department of Mental Health and Substance Abuse Services

Special Education & Student Services

Alameda County Behavioral Health Care Services FY 14/15 Strategic Update

1/25/2013 PACIFIC CLINICS WELLNESS AND RECOVERY CENTER TAY TUNNEL. Program Background. Wellness Center Staff Career Ladder

Malisett Health and Wellness Center, Littleton, Maine Photo credit: Flickr/BlakeGumprecht. Reducing Disparities in the Federal Health Care Budget

M E M O R A N D U M. DATE: June 15, TO: Members of the House of Representatives. FROM: Mary Ann Cleary, Director

December, Salary, Education, Benefits, and Job Descriptions of Nurses, Teachers, and Social Workers: A Comparative Analysis

STATE OF NEVADA Department of Administration Division of Human Resource Management CLASS SPECIFICATION

Fund 103 Aging Grants and Programs

DEPARTMENT OF HUMAN RESOURCES FAMILY INVESTMENT ADMINISTRATION TEMPORARY CASH ASSISTANCE MANUAL COMAR SUPPORTIVE SERVICES 1300

Contra Costa County System of Care Planning and Policy Council Memorandum of Understanding

Steven K. Bordin, Chief Probation Officer

Westchester County Department of Social Services Budget Presentation November 18, 2008

Senate Bill No. 2 CHAPTER 673

Leadership for a Learning Support System in State Departments of Education: Example Job Descriptions

Quality Management Plan Fiscal Year 2014 Version: 1

SAN DIEGO COUNTY COMMUNITY CORRECTIONS PARTNERSHIP MEETING O C T O B E R 1 6,

Virginia s Publicly-Funded Behavioral Health and Developmental Services System. BHDS Biennium Budget Update

Community and Social Services

DISTRICT OF COLUMBIA OFFICIAL CODE TITLE 7. HUMAN HEALTH CARE AND SAFETY SUBTITLE L. SUBSTANCE ABUSE CHAPTER 30. CHOICE IN DRUG TREATMENT

SUBSTITUTE SENATE BILL State of Washington 64th Legislature 2016 Regular Session

Office of Statewide Health Planning and Development. California Social Work Education Center (CalSWEC) February 8, Linda Onstad-Adkins

DEPT: Behavioral Health Division UNIT NO FUND: General Budget Summary

Redesigning the Publicly-Funded Mental Health System in Texas

Rider Comparison Packet General Appropriations Bill

Health Resources and Services Administration Core Medical Services Waiver. April 29, 2015

ENROLLED ACT NO. 77, SENATE FIFTY-NINTH LEGISLATURE OF THE STATE OF WYOMING 2007 GENERAL SESSION

Orange County is located between Los Angeles and San Diego

The primary focus of state and local government is to provide basic services,

SOCIAL WORKER I SOCIAL WORKER II

EMERGENCY SOLUTIONS GRANTS PROGRAM (ESG) ELIGIBLE EXPENSE GUIDE

Classification Series: Behavioral Health Clinician I/II/Senior

Statement Of Arthur C. Evans, Jr. PhD Commissioner, Department of Behavioral Health and Intellectual disability Services, Philadelphia, Pennsylvania

IMPACTS ON LOW-INCOME CHILDREN

Behavioral Health Services for Adults Program Capacity Eligibility Description of Services Funding Dosage Phase I 33 hours

TABLE OF CONTENTS. DRAFT MHSA Annual Plan Update FY15/16

Service Area Plan. Department of Rehabilitation Services. Community Rehabilitation Programs

Carroll County, Maryland Strategic Plan for Alcohol and Drug Abuse For July 2011 to June 2013

Homeless Veterans Services Birmingham VA Medical Center

SENATE FILE NO. SF0076. Mental health and substance abuse appropriations.

Mode & Service Function Information

Comprehensive System of Personnel Development

HIPAA Privacy Rule CLIN-203: Special Privacy Considerations

DEPARTMENT OF SERVICES FOR CHILDREN, YOUTH AND THEIR FAMILIES DIVISION OF CHILD MENTAL HEALTH SERVICES PROGRAM DESCRIPTIONS

Pennsylvania Olmstead Plan. York & Adams Counties. Wernersville Service Area

TN No: Supersedes Approval Date: Effective Date: 10/01/09 TN No:

Counselors

CALIFORNIA DEPARTMENT OF REHABILITATION 2015 STATE PLAN. October 1, 2014 September 30, 2015

Act 80 of 2012 Human Services Block Grant. Report of the Expenditures of Block Grant Funds by County Governments

Collaborative Protocol between Cenpatico Integrated Care and Cochise County Adult Probation

INYO COUNTY BEHAVIORAL HEALTH Mental Health Services. Mental Health Services Act CAPITAL FACILITIES and TECHNOLOGICAL NEEDS COMPONENT PROPOSAL

VII. GUIDE TO AGENCY PROGRAMS - CONTINUED

Students SCHOOL HEALTH SERVICES

This Attachment represents a triennial assessment updated for the threeyear period beginning FFY 2014.

Developing Supported Education Programs at California Universities: Possibilities and Potential Applications

CSI Training Supplement Evidence-Based Practices (EBPs) and Service Strategies (SSs) (S-25.0)

What is CCS? Eligibility

Transcription:

PLUMAS COUNTY MENTAL HEALTH MENTAL HEALTH SERVICES ACT, ANNUAL UPDATE FISCAL YEAR 2012/13 DRAFT DRAFT DRAFT DRAFT DRAFT 8/6/2012 Proposition 63, the Mental Health Services Act (MHSA) In 2004 voters approved (Proposition 63) to tax millionaires in California 1% of their income to increase county mental health funding. The intent of the Mental Health Services Act (MHSA) is to serve the underserved and the previously unserved (i.e. to expand to those not previously in the system of mental health services); as well as to expand mental health services through promotion of wellness, recovery, and resiliency. To meet those purposes, the state developed guidelines to increase access to mental health services by addressing stigma of mental illness; improve efforts to provide culturally relevant services; increase points of access; address system issues (such as where services are provided); and support community services (such as housing, meals, etc.). This anticipated increase in client services required a simultaneous increase in training and new recruitment into the mental health workforce. The majority of the MHSA annual funds have a 3 year use or lose requirement (one category of funding, WET, has a 10 year period); thus, counties are expected to expend funds or return them to the state. In 2011, seventh year of MHSA, the California Committee on Budget utilized Assembly Bill (AB) 100 to significantly amend implementation and oversight of the Mental Health Services Act (MHSA). With the 2012 Budget Act, AB 1497 made additional changes to the implementation of a county MHSA service plan. After Assembly Bills 100 and 1497 were passed, work plans and expenditures are to be approved at the local government level, i.e. Plumas County Board of Supervisors, reduce state required approval and oversight of county service plans, and to distribute funds by the State Controller on a monthly cashin/cashout basis. The State Department of Mental Health no longer provides MHSA funding estimates. Thus, Plumas County s Fiscal Year 12/13 MHSA plan is a projection and uses FY 2011/12 estimates. Projection of new MHSA funding (FY 12/13) for Plumas County, is an estimated total $1,400,700. Community Services and Support, $1,200,400 Prevention and Early Intervention, $128,400 PEI training & technical assistance, $2,100 Innovation $69,800 1 P a g e o f 9

Historical MHSA funding allocations to Plumas County Annual funding of MHSA is determined from a formula, developed by the state, based on population and statistical enumeration of potential new eligible people for services. Historical annual MHSA funding to Plumas County has been an average of $1,120,811. average funding for CSS, for 7 years of funding, is $871,826 of annual revenue. average funding for PEI, for 5 years of funding, is $140,160 of annual revenue. average funding for INN, for 4 years of funding, is $108,825 of annual revenue. Table: Historical funding of three MHSA components, to Plumas County. $1,600,000 $1,400,000 $1,200,000 $1,000,000 $800,000 $600,000 $400,000 $200,000 $0 CSS PEI INN Community Collaboration, known as community services and supports (CSS) is a broad category which includes: children s system of care; wraparound services; transitional aged youth (young adult) services; technology enhancements; capital improvements; and to establish and maintain a Prudent Reserve 1. CSS represents 75% of the county FY 12/13 MHSA funding. Prevention and Early Intervention (PEI) is a category with the goal to identify and serve individuals early to reduce the severity of mental illness. PEI represents 20% of the county FY 12/13 MHSA funding. Innovation funding encourages counties to think outside the box of how to reach previously unserved individuals; and/or how to expand services (typically integrating services with physical health care; or addressing holistic health services); and/or 1 Counties are required in the MHSA Act to establish and maintain a Prudent Reserve to ensure the county programs will continue to be able to provide services and quantity at the levels established at the early years of the programs. This is a hedge against decreased MHSA funds below recent averages. Most counties set aside Prudent Reserve funds at 50% of their Fiscal Year 2008/09 CSS funding. 2 P a g e o f 9

something new identified by the local community. Innovation represents 5% of the county FY 12/13 MHSA funding. Development of Plumas County MHSA Prudent Reserve As required by statute, Plumas developed a Prudent Reserve account and made deposits, from the early years of MHSA revenue, at nearly 50% of FY 2009/10 of CSS revenue (peak year of funding). MHSA Prudent Reserve deposits from 2005 through 2009 total $695,829. $400,000 $300,000 $200,000 $100,000 $0 Prudent Reserve, deposits Prudent Reserve, deposits The three MHSA components noted above (CSS, PEI, INN) are currently sustained with state guidance and funding in FY 12/13. Other prior MHSA components were shortlived funding streams and are no longer a resource of new MHSA funding from the state. These closed components include: CF/TN; WET; and Housing. For FY 12/13 Plumas County has a balance of funds in local accounts for the CF/TN; WET; and Housing components of MHSA and the county work plan describes (below) the status of services. CF/TN component and funding Plumas received onetime funding in 2007/08 for capital/technology. Plumas County Mental Health is utilizing the funding to meet the federal requirements for electronic health records. Plumas County has a balance of funds remaining that will support the project for 1.5 years (estimated balance of zero at December 2013). Workforce Education and Training: Workforce Education and Training (WET) component funding was received from 2006 through 2009 totaled $519,000. WET funding is for increasing skills of staff on wellness, recovery, and resilience; and enlarging the workforce. The WET component is no longer a separate fund for counties. Counties were expected to sustain local efforts of WET through use of CSS component funds. Plumas County has a balance of WET funds, from FY 10/11 year carried 3 P a g e o f 9

forward, for use with FY 12/13 services, and estimates it will spend down the balance of funds in FY 12/13. Permanent Supportive Housing Plumas received the onetime allocation of FY 07/08 MHSA funds for permanent supportive housing. The intent of the state was to require Plumas to assign these funds to the California Housing Finance Agency (Cal HFA) to administer to a developer. Plumas declined to assign funds to Cal HFA, then pursued and attained approval to keep the minimal ($250,000) MHSA housing support funds local and within the CSS component for collaborative efforts with community partners. These funds remain in Plumas for potential project support. Community member participation in development of Plumas County MHSA FY 12/13 service plan: Title 9 of the California Code of Regulations Section 3300 requires an annual services plan be developed with the participation of the community members ( stakeholders ). For Fiscal Year 2012/13 the MHSA planning process for community input is conducted as follows: Continuation of ongoing services and newly identified service needs described in this document. Public announcement to occur in four editions (geographically throughout Plumas County) of the weekly newspaper by the Feather River Bulletin on Wednesday August 8, 2012. The announcement states the availability of this service plan document for public review and comment. Direct Email distribution announcement from Plumas County Mental Health, to ongoing partners (stakeholders) regarding the availability of the document for review. Historically agency partners that shall receive the direct distribution email include: Alcohol and Drug Administrator; Child Abuse Prevention Council; District Attorney; Eastern Plumas Hospital; Human Services Cabinet; Mental Health staff; NAMI, local chapter; Plumas County Mental Health Commission members; Plumas Crisis Intervention and Resource Center; Plumas District Hospital; Plumas Rural Services; Public Health; Probation Chief; Rancheria; Round House Council; School District Special Education; Seneca Hospital; Social Services and Veteran s Services. The service plan (this document) is posted, for public review, to the county website and available as hardcopy at four mental health service sites, and upon request at the Plumas County Mental Health Department. New postings to the county website are announced with email distributed to over 200 registered individuals. The public comment period is open from August 8, 2012 through September 9, 2012. 4 P a g e o f 9

The Public Hearing is scheduled for September 12, 2012 at noon, at the regularly scheduled Plumas County Mental Health Commission meeting. The MHSA service plan is to be submitted to the Plumas County Board of Supervisors for review and approval, scheduled for between September 13, 2012 and October 2, 2012 (at the next available Board of Supervisors meeting). MHSA Revenue components and Plumas service plan for FY 2012/13 Welfare and Institutions Code 5847 outlines the required elements of a service plan. This service plan, for Plumas County, builds on previous and ongoing services, and describes newly identified service needs. What does Plumas do with current MHSA funds? Plumas County s MHSA work plan for FY 12/13 addresses the funds to be received from the state for this year, as well as the rollforward balance for the components no longer funded by the state. Community Services and Supports (CSS) The purpose of community service and support is to provide services to those whose needs were not met with other funding sources. Specifically, MHSA is to support people without MediCal, private insurance, or those eligible for federal dual diagnosis funding. MHSA funding enables expansion of mental health services to unserved and underserved individuals. State guidelines required the majority of MHSA funding to be spent on Children/youth, full service partnerships, and the historically underserved groups. Thus, Plumas County Mental Health Department s service population was expanded beyond the previously mandated MediCal population. The intent of MHSA is to focus services on those with serious emotional disturbances or mental illness for the following: Address geographic, cultural and linguistic access to mental health service; Children s System of Care (high level mental health services including counseling, case management, and medication assistance and a multiagency team approach); Wraparound ( whatever it takes across multiple domains of life, for youth and family); Full service partnerships (all ages), which include: youth wilderness therapy, youth girls group, supported employment for youth and adult clients, peer support, consumer support (computers and furniture in service centers for adult independent living skills), community engagement, informal social skills, peer activities, etc.; 5 P a g e o f 9

System development (capital projects, such as Greenville mental health office; information technology project, community capacity development, such as agreements with partners for services and supports, etc.); and Homeless support (hygiene, meals, respite, beds, psychotropic medication vouchers). Plumas plans to maintain the prior year level of staff service for CSS and continue contracts with Plumas Crisis Intervention and Resource Center for medication vouchers & housing assistance, and with NAMI for advocacy, activities, and education/training. Additional needs have been identified and Plumas plans to add services for Fiscal Year 2012/13 for the following target populations. Memorandum of Understanding (MOU) with Plumas County Public Health s Senior Nutrition Program, for outreach to senior population. Plumas County Mental Health will sponsor a monthly congregate meal and will provide a case manager for engagement, assessment, brokerage and linkage to services. MOUs with the Departments of Alcohol and Drug Administrator and Probation for AB 109 population (county jail services). Plumas County Mental Health will provide a therapist to conduct assessment of service need, provision of clinical service, brokerage and linkage to integrated care (modeling services of the Mentally Ill Offender Crime Reduction Program, MIOCR). CSS service plan: In FY 12/13, Plumas CSS funded services are anticipated to assist the following community members with Full Service Partnership (FSP) activities of direct staff services to: 10 youth, 100 adults (including TAY), 3 older adults and 25 AB 109 adults. Outreach and education (OE) services are anticipated to reach: 5 youth, 25 adults (including TAY, and Hispanic) and 100 older adults. Prevention and Early Intervention (PEI) The focus of early identification services for PEI is to provide education to community partners to help them identify and outreach to individuals with onset of serious emotional/behavioral disorder or mental illness; and provision of family support services to build capacity for improving interventions. Plumas County Mental Health provides services to meet PEI requirements, which include: Provision of family therapy services, to youth involved in the justice system program. The service model is for voluntary participation of families, with open ended commitment. PEI service plan: Plumas PEI funded services is anticipated to assist 4 families. Prevention and Early Intervention Training and Technical Assistance (PEI TTA) 6 P a g e o f 9

Prior years funding have supported staff and community members to participate in a regional training by Dr. Perry on traumatized children. Current needs have been identified and Plumas plans to add services, through a MOU with Plumas Crisis Intervention and Resource Center, for Fiscal Year 2012/13 for community education for suicide prevention. PEI TTA service plan: To provide training and increase awareness of early symptoms of suicide behaviors for an estimated 21 community members. Statewide PEI projects Although each county is to define local needs and services, there are three goals that are to be addressed statewide, they are: suicide prevention; stigma and discrimination reduction; and student mental health initiative. To address these global services the State Department of Mental Health expected that prior year funding to the county would be voluntarily (re)assigned to the Department of Mental Health (DMH) and CalMHSA for planned statewide efforts. Plumas County did not assign these prior year funds ($25,000 per year) to DMH and CalMHSA. During fiscal year 2012/13, the new permanent Director of Plumas County Mental Health (not yet identified as of the development of this document) will need to ascertain the value of such assignment of funds to the state and determine route to proceed. Innovation (INN) Projects that are primarily learningbased that are intended to affect mental health service/practice is the focus of Innovation funds. Innovation projects must address one of the following: increase access to underserved groups; increase the quality of services including measurable outcomes; promote interagency and community collaboration; and increase access to services. Due to the rigorous oversight and bureaucracy of the state regarding the Innovation component, Plumas has not (todate) successfully attained approval for services/program/project to implement and expend these funds. Plumas County Mental Health is hopeful that the changes enacted by AB 100 & AB 1497 will enable any future county designed plan to be approved by the state. Workforce Education and Training (WET) Limited MHSA funds were provided, from 2006 through 2009, to the counties for promoting employability of individuals within the county mental health workforce. Plumas ongoing plan has been to utilize the WET funding, across 10 years (allowed by statute), for skill development of professionals; paraprofessionals; peers; and career ladder efforts. Additionally, it has been important to Plumas County Mental Health to develop individuals that have capacity for career ladders from paraprofessional to clinical license; and for development of management skills among existing staff. WET service plan: Plumas WET funds continue to support training for 38 fulltime equivalent staff across topics of wellness, recovery, resiliency and cultural and linguistic skills. It is important to note that larger efforts have been undertaken by the state to utilize state allocated WET funds to address the shortage of qualified individuals to work in county mental 7 P a g e o f 9

health services; through development of distance education programs and scholarships and loan forgiveness programs. Plumas has one clinical staff member (therapist) currently receiving student loan repayment; and one staff member (case manager) that will initiate the distance education Masters of Social Work degree in the fall semester 2012. Capital Facilities and Technological needs (CF/TN) The one time funding of CF/TN allowed the county to identify the most pressing system (infrastructure) improvement. Plumas is in the last year of this funding for the support of moving from paper charts to electronic health records (E.H.R.) and billing feature. This effort prepares Plumas County Mental Health to be in compliance with numerous Federal Regulations for health care providers. Plumas County Mental Health has contracted with Kings View Corporation for the management information system support, and the Anasazi electronic health record software. For the past 18 months, implementation and conversion to Anasazi has occurred. Plumas County Mental Health anticipates that full implementation should be attained within this fiscal year (2012/13). Within the first 10 months of the E.H.R. nearly 800 individual records have been created and utilized in the database. Highlights and key accomplishments, prior performance and outcomes: The goals of MHSA are to improve access to services and promote recovery and resilience through comprehensive, integrated, consumerdriven, strengthbased care. For individuals with serious mental health needs, individualized services are intensive and focused on stabilizing disease symptoms and selfreliance. Although the California Department of Mental Health established a database for recording demographic and changes in life status (indicators of stability) for full service partnership clients, it is difficult (due to small total numbers, and missing data for fidelity) for Plumas County to perform statistical analysis and conclude cause and effect from program services upon client functioning. Plumas County s MHSA client numbers is statistically negligible; thus, Plumas is unable to formulate evaluation analysis or consider trends for plan modifications. Evidence of from data of large counties (i.e. San Diego County, etc.) show client recovery outcomes (changes in clients) resulting from intensive, highly individualized, helping services. Plumas does collect anecdotal (subjective) data is accumulated twice yearly from client selfreport survey that indicate satisfaction. Additionally, annual program audits (from external reviewers) indicate Plumas County is accessing the Hispanic population at one of the highest rates in the state. Plumas is small enough to be responsive to new needs and is able to initiate new service supports, even in the 8 th year of MHSA while in an economic downturn. 8 P a g e o f 9

9 P a g e o f 9

FY 12/13 MHSA Budget, for Plumas County Component & Services FY 12/13 Budget CSS: FSP & OE Personnel salary & benefits $593,570 Professional services, PCIRC $10,000 Professional services, NAMI $10,000 Professional services, Public Health $12,000 Transfers: CSOC, Wraparound, etc. $143,545 Service supplies $128,603 Indirect Administration costs (15% max). i.e. overhead (A87) $42,746 Operating reserve (10% max) $259,936 Prudent Reserve Housing Contingencies CSS FY 12/13 $1,200,400 PEI Family Therapy Personnel salary & benefits $85,754 Service supplies $38,546 Indirect Administration costs (15% max). i.e. overhead (A87) $8,825 Operating reserve (10% max) Prudent Reserve PEI FY 12/13 $128,400 PEI Training & Technical Assistance Professional services, PCIRC $2,100 Subtotal, new FY 12/13 MHSA funds $1,330,900 WET Personnel salary & benefits $25,937 supplies $38,022 Clinical competence, training 25,500 Indirect Administration costs $6,315 WET FY 12/13 (prior year funds rolled forward) $95,774 CF/TN Personnel salary & benefits $95,893 Professional services, Kings View $108,050 Service supplies $8,592 Contingencies $36,800 Indirect Administration costs $4,911 CF/TN FY 12/13 (prior year funds rolled forward) $254,246 Grand total $1,680,920 10 P a g e o f 9