Office of Mental Retardation and Developmental Disabilities
The Executive Budget recommends a net increase of 245 FTE’s, including in increase of 232 FTE’s in the Community Services program, 38 FTE’s in the Institutional Services program, offset by a reduction of 25 FTE’s in Central Coordination and Support. The FTE workforce will be 22,182 positions on March 31, 2002. The Executive Budget also recommends (analysis as of January 17, 2001):
| Office of Mental Retardation & Developmental Disabilities | ||||
|
Program Details-State Operations |
||||
|
|
Enacted |
Proposed |
Change in |
Percent |
|
Program |
2000-01 Budget |
2001-02 Budget |
Appropriation |
Change |
|
All Funds |
$1,045,451,000 |
$1,140,152,000 |
$94,701,000 |
9.1% |
|
General Fund |
$131,455,000 |
$153,296,000 |
$21,841,000 |
16.6% |
|
Special Revenue-Federal |
$80,000 |
$80,000 |
$0 |
0.0% |
|
Special Revenue-Other |
$911,411,000 |
$983,521,000 |
$72,110,000 |
7.9% |
|
Enterprise |
$1,950,000 |
$2,350,000 |
$400,000 |
20.5% |
|
Fiduciary |
$555,000 |
$755,000 |
$200,000 |
36.0% |
|
Internal Service Fund |
$0 |
$150,000 |
$150,000 |
100.0% |
|
|
|
|
|
|
|
Central Coordination |
$52,705,000 |
$54,563,000 |
$1,858,000 |
3.5% |
|
Personal Service |
$36,051,000 |
$39,171,000 |
$3,120,000 |
8.7% |
|
Nonpersonal Service |
$14,970,000 |
$15,162,000 |
$192,000 |
1.3% |
|
Special Revenue-Other |
$1,604,000 |
$0 |
($1,604,000) |
-100.0% |
|
Special Revenue-Fed. |
$80,000 |
$80,000 |
$0 |
0.0% |
|
Internal Service Fund |
$0 |
$150,000 |
$150,000 |
100.0% |
|
|
|
|
|
|
|
Community Services |
$639,264,000 |
$708,127,000 |
$68,863,000 |
10.8% |
|
Personal Service |
$539,541,000 |
$603,254,000 |
$63,713,000 |
11.8% |
|
Nonpersonal Service |
$94,146,000 |
$99,033,000 |
$4,887,000 |
5.2% |
|
Maintenance Undist. |
$5,577,000 |
$5,840,000 |
$263,000 |
4.7% |
|
|
|
|
|
|
|
Institutional Services |
$337,730,000 |
$360,660,000 |
$22,930,000 |
6.8% |
|
Personal Service |
$208,051,000 |
$221,707,000 |
$13,656,000 |
6.6% |
|
Nonpersonal Service |
$47,051,000 |
$52,230,000 |
$5,179,000 |
11.0% |
|
Enterprise |
$1,950,000 |
$2,350,000 |
$400,000 |
20.5% |
|
Fiduciary |
$505,000 |
$705,000 |
$200,000 |
39.6% |
|
Maintenance Undist. |
$80,173,000 |
$83,668,000 |
$3,495,000 |
4.4% |
|
|
|
|
|
|
|
Maintenance Undistributed |
$0 |
$0 |
$0 |
|
|
Offset |
($909,807,000) |
($983,521,000) |
($73,714,000) |
8.1% |
|
Special Revenue-Other |
$909,807,000 |
$983,521,000 |
$73,714,000 |
8.1% |
|
|
|
|
|
|
|
Research in MR |
$15,752,000 |
$16,802,000 |
$1,050,000 |
6.7% |
|
Personal Service |
$13,601,000 |
$14,894,000 |
$1,293,000 |
9.5% |
|
Nonpersonal Service |
$2,101,000 |
$1,858,000 |
($243,000) |
-11.6% |
|
Fiduciary |
$50,000 |
$50,000 |
$0 |
0.0% |
Last Updated on 1/19/01