Office of Mental Retardation and Developmental Disabilities

 

The enacted budget makes the following changes to the Executive Budget (analysis as of April 2, 2007):

 

 

 

The Senate recommends (analysis as of March 16, 2007):

 

 

 

The Executive Budget recommends (analysis as of February 1, 2007):

A FY 2007-08 workforce of 23,509.  This is an increase of 237 FTEs from the adjusted FTE level for FY 2006-07.  The following chart identifies adjustments in current fiscal years FTEs along with the recommended differences in FY 2007-08 FTEs by program (if the FTE’s are the same the program is not listed):

 

Program

FY 2006-07 Adjustment

FY 2007-08 Difference

Central Coordination and Support

+5

+20

Community Services

 

+143

Institutional Services

 

+74

Research

+5

 

 

 

 

 

 

 

 

Office of Mental Retardation & Developmental Disabilities
Program Details-State Operations 
  Enacted Proposed Enacted Change in Percent
Program 2006-07 Budget 2007-08 Budget 2007-08 Budget Appropriation Change
All Funds $1,454,246,000 $1,465,083,000 $1,465,083,000 $10,837,000 0.7%
General Fund $530,123,000 $472,028,000 $472,028,000 ($58,095,000) -11.0%
Special Revenue-Federal $280,000 $3,495,000 $3,495,000 $3,215,000 1148.2%
Special Revenue-Other $921,319,000 $986,804,000 $986,804,000 $65,485,000 7.1%
Enterprise $2,374,000 $2,406,000 $2,406,000 $32,000 1.3%
Internal Service Fund $150,000 $350,000 $350,000 $200,000 133.3%
        $0  
Personal Services $1,089,926,000 $1,096,507,000 $1,096,507,000 $6,581,000 0.6%
Contractual Services   $131,241,800 $131,241,800 $131,241,800 100.0%
        0  
Central Coordination $72,294,000 $79,000,000 $79,000,000 $6,706,000 9.3%
Personal Service $50,100,000 $51,336,000 $51,336,000 $1,236,000 2.5%
Regular   $48,851,000 $48,851,000    
Temporary service   $2,192,000 $2,192,000    
Holiday/overtime compensation   $293,000 $293,000    
Nonpersonal Service $21,764,000 $23,819,000 $23,819,000 $2,055,000 9.4%
Supplies and materials   $1,576,000 $1,576,000    
Travel   $1,180,000 $1,180,000    
Contractual Services   $19,500,000 $19,500,000    
Equipment   $1,563,000 $1,563,000    
Special Revenue-Fed. (SRF) $280,000 $3,495,000 $3,495,000 $3,215,000 1148.2%
Internal Service Fund (ISF) $150,000 $350,000 $350,000 $200,000 133.3%
           
Real Choice Grant Account - (SRF) $0 $2,865,000 $2,865,000 $2,865,000 100.0%
Federal Operating Grants Fund - (SRF) $280,000 $630,000 $630,000 $350,000 125.0%
           
OMRDD Copy Center Acct - (ISF) $150,000 $350,000 $350,000 $200,000 133.3%
Nonpersonal services   $350,000 $350,000 $350,000 100.0%
Contractual Services   $350,000 $350,000 $350,000 100.0%
           
Community Services $876,486,000 $873,797,200 $873,797,200 ($2,688,800) -0.3%
Personal Service $740,978,000 $737,115,000 $737,115,000 ($3,863,000) -0.5%
Regular   $718,825,000 $718,825,000    
Temporary service   $5,589,000 $5,589,000    
Holiday/overtime compensation   $12,701,000 $12,701,000    
Nonpersonal Service $126,664,000 $127,398,200 $127,398,200 $734,200 0.6%
Supplies and materials   $59,550,000 $59,550,000    
Travel   $11,425,000 $11,425,000    
Contractual Services   $53,550,000 $53,550,000    
Equipment   $2,873,200 $2,873,200    
Maintenance Undist. $8,844,000 $9,284,000 $9,284,000 $440,000 5.0%