State Office for the Aging

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

 

 

 

 

 

 

The Senate and Assembly recommend (analysis as of March 16, 2007):

 

 

The 21-day amendments to the Executive Budget recommend the following changes (analysis as of February 22, 2007):

 

The Executive Budget recommends (analysis as of February 2, 2007):

A FY 2007-08 workforce of 141, unchanged from the adjusted FTE level for FY 2006-07.  The following chart identifies adjustments in the current fiscal year’s 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

Administration and Grants Management

+7

0

 

 

 

 

 

State Office For The Aging 
Program Details-State Operations 
  Enacted Proposed Enacted Change in Percent
Program 2006-07 Budget 2007-08 Budget 2007-08 Budget Appropriation Change
All Funds $13,034,000 $13,406,000 $14,016,000 $982,000 7.5%
General Fund $2,384,000 $2,756,000 $3,366,000 $982,000 41.2%
Special Revenue-Federal $10,250,000 $10,250,000 $10,250,000 $0 0.0%
Special Revenue-Other $300,000 $300,000 $300,000 $0 0.0%
Enterprise Funds $100,000 $100,000 $100,000 $0 0.0%
           
Personal Services $1,903,000 $2,345,000 $2,430,000 $527,000 27.7%
           
Administration & Grants Management Program $13,034,000 $13,406,000 $14,016,000 $982,000 7.5%
Personal Service $1,903,000 $2,225,000 $2,310,000 $407,000 21.4%
Regular   $2,211,000 $2,211,000    
Enacted Budget adds staff for oversight of NORC   $0 $85,000 $85,000 100.0%
Temporary Service   $14,000 $14,000    
Nonpersonal Service $306,000 $306,000 $306,000 $0 0.0%
Supplies and materials   $33,000 $33,000    
Travel   $56,000 $56,000    
Contractual services   $210,000 $210,000    
Equipment   $7,000 $7,000    
Maintenance Undistributed $175,000 $225,000 $750,000 $575,000 328.6%
Personal Service   $75,000 $75,000    
Regular   $75,000 $75,000    
Nonpersonal Service $0 $150,000 $675,000 $675,000 100.0%
Supplies and materials   $15,000 $15,000    
Travel   $40,000 $40,000    
Contractual services   $80,000 $80,000    
Equipment   $15,000 $15,000    
Enacted Budget Adds   $0 $525,000 $525,000 100.0%
Special Revenue-Federal $10,250,000 $10,250,000 $10,250,000 $0 0.0%
Special Revenue-Other $300,000 $300,000 $300,000 $0 0.0%
Enterprise $100,000 $100,000 $100,000 $0 0.0%
           
Federal Health & Human Services Fund - (SRF) $8,700,000 $8,700,000 $8,700,000 $0 0.0%
Office for Aging Federal Grants Account - (SRF)  $1,200,000 $1,200,000 $1,200,000 $0 0.0%
Senior Community Svcs Employment Acct - (SRF)  $350,000 $350,000 $350,000 $0 0.0%
           
Aging Grants & Bequests Acct - (SRO)  $250,000 $250,000 $250,000 $0 0.0%
Nonpersonal Service   $250,000 $250,000    
Supplies and materials   $50,000 $50,000    
Travel   $50,000 $50,000    
Contractual services   $150,000 $150,000    
Long Term Care Insurance Resource Center Acct - (SRO)  $50,000 $50,000 $50,000 $0 0.0%
Personal Service   $45,000 $45,000    
Regular   $45,000 $45,000