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