H. 3701
General Appropriations Bill for fiscal year 2015-2016
As Reported by the Senate Finance Committee
Hint: To avoid truncation when printing, be sure your software is set to print in Landscape Orientation. Adjust font size as needed.
SEC. 36-0002 SECTION 36 PAGE 0122
DEPT OF DISABILITIES AND SPECIAL NEEDS
---- 2014-2015 ---- ------------------------------ 2015-2016 -----------------------------
APPROPRIATED WAYS & MEANS BILL HOUSE BILL SENATE FINANCE
TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6) (7) (8)
1 2. IN-HOME FAMILY SUPPORTS
2 PERSONAL SERVICE
3 CLASSIFIED POSITIONS 128,120 128,120 172,756 172,756 172,756 172,756 172,756 172,756
4 (3.00) (3.00) (3.00) (3.00) (3.00) (3.00) (3.00) (3.00)
________________________________________________________________________________________________
5 TOTAL PERSONAL SERVICE 128,120 128,120 172,756 172,756 172,756 172,756 172,756 172,756
6 (3.00) (3.00) (3.00) (3.00) (3.00) (3.00) (3.00) (3.00)
7 OTHER OPERATING EXPENSES 57,725,487 24,882,226 69,668,663 36,825,402 69,668,663 36,825,402 76,158,139 36,825,402
8 CASE SERVICES
9 CASE SERVICES 10,000 10,000 10,000 10,000
________________________________________________________________________________________________
10 TOTAL CASE SRVC/PUB ASST 10,000 10,000 10,000 10,000
________________________________________________________________________________________________
11 TOTAL IN-HOME FAMILY SUPPORTS 57,863,607 25,010,346 69,851,419 36,998,158 69,851,419 36,998,158 76,340,895 36,998,158
12 (3.00) (3.00) (3.00) (3.00) (3.00) (3.00) (3.00) (3.00)
13 ================================================================================================
14 3. ADULT DEV & SUPPORTED
15 EMPLOYMENT
16 PERSONAL SERVICE
17 CLASSIFIED POSITIONS 40,286 40,286 40,286 40,286 40,286 40,286 40,286 40,286
18 (1.00) (1.00) (1.00) (1.00) (1.00) (1.00) (1.00) (1.00)
________________________________________________________________________________________________
19 TOTAL PERSONAL SERVICE 40,286 40,286 40,286 40,286 40,286 40,286 40,286 40,286
20 (1.00) (1.00) (1.00) (1.00) (1.00) (1.00) (1.00) (1.00)
21 OTHER OPERATING EXPENSES 64,355,121 15,139,344 64,355,121 15,139,344 64,355,121 15,139,344 64,355,121 15,139,344
________________________________________________________________________________________________
22 TOTAL ADULT DEVELOPMENT &
23 SUPPORTED EMPLOYM 64,395,407 15,179,630 64,395,407 15,179,630 64,395,407 15,179,630 64,395,407 15,179,630
24 (1.00) (1.00) (1.00) (1.00) (1.00) (1.00) (1.00) (1.00)
25 ================================================================================================
26 4. SERVICE COORDINATION
27 PERSONAL SERVICE
28 CLASSIFIED POSITIONS 325,749 325,749 325,749 325,749 325,749 325,749 325,749 325,749
29 (6.00) (6.00) (6.00) (6.00) (6.00) (6.00) (6.00) (6.00)
________________________________________________________________________________________________
30 TOTAL PERSONAL SERVICE 325,749 325,749 325,749 325,749 325,749 325,749 325,749 325,749
31 (6.00) (6.00) (6.00) (6.00) (6.00) (6.00) (6.00) (6.00)
32 OTHER OPERATING EXPENSES 22,329,861 6,239,098 22,329,861 6,239,098 22,329,861 6,239,098 22,329,861 6,239,098
33 CASE SERVICES
34 CASE SERVICES 52,000 2,000 52,000 2,000 52,000 2,000 52,000 2,000
________________________________________________________________________________________________
35 TOTAL CASE SRVC/PUB ASST 52,000 2,000 52,000 2,000 52,000 2,000 52,000 2,000
________________________________________________________________________________________________
36 TOTAL SERVICE COORDINATION 22,707,610 6,566,847 22,707,610 6,566,847 22,707,610 6,566,847 22,707,610 6,566,847
37 (6.00) (6.00) (6.00) (6.00) (6.00) (6.00) (6.00) (6.00)
38 ================================================================================================
SEC. 36-0003 SECTION 36 PAGE 0123
DEPT OF DISABILITIES AND SPECIAL NEEDS
---- 2014-2015 ---- ------------------------------ 2015-2016 -----------------------------
APPROPRIATED WAYS & MEANS BILL HOUSE BILL SENATE FINANCE
TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6) (7) (8)
________________________________________________________________________________________________
1 TOTAL INTELLECTUAL DISABILITY
2 FAMILY SUPPORT 169,135,929 53,533,402 181,126,071 65,523,544 181,126,071 65,523,544 187,615,547 65,523,544
3 (12.00) (12.00) (12.00) (12.00) (12.00) (12.00) (12.00) (12.00)
4 ================================================================================================
5 C. AUTISM FAMILY SUPPORT
6 PROGRAM
7 1. AUTISM FAMILY SUPPORT
8 SERVICES
9 PERSONAL SERVICE
10 CLASSIFIED POSITIONS 509,706 509,706 519,896 519,896 519,896 519,896 519,896 519,896
11 (14.00) (14.00) (14.00) (14.00) (14.00) (14.00) (14.00) (14.00)
12 OTHER PERSONAL SERVICES 200 200 200 200 200 200 200 200
________________________________________________________________________________________________
13 TOTAL PERSONAL SERVICE 509,906 509,906 520,096 520,096 520,096 520,096 520,096 520,096
14 (14.00) (14.00) (14.00) (14.00) (14.00) (14.00) (14.00) (14.00)
15 OTHER OPERATING EXPENSES 12,193,403 3,272,233 13,050,408 4,129,238 13,050,408 4,129,238 13,576,210 4,129,238
16 CASE SERVICES
17 CASE SERVICES 17,000 17,000 17,000 17,000
________________________________________________________________________________________________
18 TOTAL CASE SRVC/PUB ASST 17,000 17,000 17,000 17,000
________________________________________________________________________________________________
19 TOTAL AUTISM FAMILY SUPPORT
20 SERVICES 12,720,309 3,782,139 13,587,504 4,649,334 13,587,504 4,649,334 14,113,306 4,649,334
21 (14.00) (14.00) (14.00) (14.00) (14.00) (14.00) (14.00) (14.00)
22 ================================================================================================
23 3. PERVASIVE DEVELOPMENTAL
24 DISORDER (PDD)
25 PERSONAL SERVICE
26 CLASSIFIED POSITIONS 90,000 90,000 95,880 95,880 95,880 95,880 95,880 95,880
27 (2.00) (2.00) (2.00) (2.00) (2.00) (2.00) (2.00) (2.00)
________________________________________________________________________________________________
28 TOTAL PERSONAL SERVICE 90,000 90,000 95,880 95,880 95,880 95,880 95,880 95,880
29 (2.00) (2.00) (2.00) (2.00) (2.00) (2.00) (2.00) (2.00)
30 OTHER OPERATING EXPENSES 10,185,000 6,885,000 11,090,914 7,790,914 11,090,914 7,790,914 12,931,223 7,790,914
________________________________________________________________________________________________
31 TOTAL PERVASIVE
32 DEVELOPMENTAL DISORDER(PDD) 10,275,000 6,975,000 11,186,794 7,886,794 11,186,794 7,886,794 13,027,103 7,886,794
33 (2.00) (2.00) (2.00) (2.00) (2.00) (2.00) (2.00) (2.00)
34 ================================================================================================
________________________________________________________________________________________________
35 TOTAL AUTISM FAMILY SUPPORT
36 PROGRAM 22,995,309 10,757,139 24,774,298 12,536,128 24,774,298 12,536,128 27,140,409 12,536,128
37 (16.00) (16.00) (16.00) (16.00) (16.00) (16.00) (16.00) (16.00)
38 ================================================================================================
SEC. 36-0004 SECTION 36 PAGE 0124
DEPT OF DISABILITIES AND SPECIAL NEEDS
---- 2014-2015 ---- ------------------------------ 2015-2016 -----------------------------
APPROPRIATED WAYS & MEANS BILL HOUSE BILL SENATE FINANCE
TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6) (7) (8)
1 D. HEAD & SPINAL CORD INJ
2 FAMILY SUPP
3 PERSONAL SERVICE
4 CLASSIFIED POSITIONS 158,990 158,990 158,990 158,990 158,990 158,990 158,990 158,990
5 (2.00) (2.00) (2.00) (2.00) (2.00) (2.00) (2.00) (2.00)
________________________________________________________________________________________________
6 TOTAL PERSONAL SERVICE 158,990 158,990 158,990 158,990 158,990 158,990 158,990 158,990
7 (2.00) (2.00) (2.00) (2.00) (2.00) (2.00) (2.00) (2.00)
8 OTHER OPERATING EXPENSES 21,583,720 5,784,000 23,221,883 7,422,163 23,221,883 7,422,163 25,587,997 7,422,163
9 CASE SERVICES
10 CASE SERVICES 12,000 12,000 12,000 12,000 12,000 12,000 12,000 12,000
________________________________________________________________________________________________
11 TOTAL CASE SRVC/PUB ASST 12,000 12,000 12,000 12,000 12,000 12,000 12,000 12,000
________________________________________________________________________________________________
12 TOTAL HEAD & SPINAL CORD
13 INJURY FAMILY SUPPO 21,754,710 5,954,990 23,392,873 7,593,153 23,392,873 7,593,153 25,758,987 7,593,153
14 (2.00) (2.00) (2.00) (2.00) (2.00) (2.00) (2.00) (2.00)
15 ================================================================================================
16 E. INTELLECTUAL DISABILITIES
17 COMM RESIDENTIA
18 PERSONAL SERVICE
19 CLASSIFIED POSITIONS 2,014,493 1,829,977 2,294,988 2,110,472 2,294,988 2,110,472 2,294,988 2,110,472
20 (39.00) (36.00) (39.00) (36.00) (39.00) (36.00) (39.00) (36.00)
21 OTHER PERSONAL SERVICES 210,000 50,000 210,000 50,000 210,000 50,000 210,000 50,000
________________________________________________________________________________________________
22 TOTAL PERSONAL SERVICE 2,224,493 1,879,977 2,504,988 2,160,472 2,504,988 2,160,472 2,504,988 2,160,472
23 (39.00) (36.00) (39.00) (36.00) (39.00) (36.00) (39.00) (36.00)
24 OTHER OPERATING EXPENSES 246,584,513 46,507,981 258,239,812 58,163,280 258,239,812 58,163,280 269,083,176 58,163,280
25 CASE SERVICES
26 CASE SERVICES 14,863,063 900,800 14,863,063 900,800 14,863,063 900,800 14,863,063 900,800
________________________________________________________________________________________________
27 TOTAL CASE SRVC/PUB ASST 14,863,063 900,800 14,863,063 900,800 14,863,063 900,800 14,863,063 900,800
________________________________________________________________________________________________
28 TOTAL INTELLECTUAL DISABILITY
29 COMMUNITY RESI 263,672,069 49,288,758 275,607,863 61,224,552 275,607,863 61,224,552 286,451,227 61,224,552
30 (39.00) (36.00) (39.00) (36.00) (39.00) (36.00) (39.00) (36.00)
31 ================================================================================================
32 F. AUTISM COMMUNITY
33 RESIDENTIAL PROGRAM
34 PERSONAL SERVICE
35 CLASSIFIED POSITIONS 1,384,324 1,209,713 1,404,704 1,230,093 1,404,704 1,230,093 1,404,704 1,230,093
36 (49.00) (44.00) (49.00) (44.00) (49.00) (44.00) (49.00) (44.00)
37 OTHER PERSONAL SERVICES 299,696 166,312 299,696 166,312 299,696 166,312 299,696 166,312
________________________________________________________________________________________________
38 TOTAL PERSONAL SERVICE 1,684,020 1,376,025 1,704,400 1,396,405 1,704,400 1,396,405 1,704,400 1,396,405
39 (49.00) (44.00) (49.00) (44.00) (49.00) (44.00) (49.00) (44.00)
SEC. 36-0005 SECTION 36 PAGE 0125
DEPT OF DISABILITIES AND SPECIAL NEEDS
---- 2014-2015 ---- ------------------------------ 2015-2016 -----------------------------
APPROPRIATED WAYS & MEANS BILL HOUSE BILL SENATE FINANCE
TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6) (7) (8)
1 OTHER OPERATING EXPENSES 21,820,184 3,927,592 21,820,184 3,927,592 21,820,184 3,927,592 21,820,184 3,927,592
2 CASE SERVICES
3 CASE SERVICES 33,025 33,025 33,025 33,025
________________________________________________________________________________________________
4 TOTAL CASE SRVC/PUB ASST 33,025 33,025 33,025 33,025
________________________________________________________________________________________________
5 TOTAL AUTISM COMMUNITY
6 RESIDENTIAL PROGRAM 23,537,229 5,303,617 23,557,609 5,323,997 23,557,609 5,323,997 23,557,609 5,323,997
7 (49.00) (44.00) (49.00) (44.00) (49.00) (44.00) (49.00) (44.00)
8 ================================================================================================
9 G. HEAD & SPINAL CORD INJURY
10 COMMUNITY RESID
11 OTHER OPERATING EXPENSES
12 OTHER OPERATING EXPENSES 3,040,532 958,763 3,040,532 958,763 3,040,532 958,763 3,040,532 958,763
________________________________________________________________________________________________
13 TOTAL HEAD & SPINAL CORD
14 INJURY COMMUNITY R 3,040,532 958,763 3,040,532 958,763 3,040,532 958,763 3,040,532 958,763
15 ================================================================================================
16 H. REGIONAL CENTER
17 RESIDENTIAL PROGRAM
18 PERSONAL SERVICE
19 CLASSIFIED POSITIONS 48,083,038 34,109,291 48,677,121 34,703,374 48,677,121 34,703,374 48,677,121 34,703,374
20 (1949.40) (1291.85) (1919.90) (1270.85) (1919.90) (1270.85) (1919.90) (1270.85)
21 OTHER PERSONAL SERVICES 4,458,773 1,836,989 4,458,773 1,836,989 4,458,773 1,836,989 4,458,773 1,836,989
________________________________________________________________________________________________
22 TOTAL PERSONAL SERVICE 52,541,811 35,946,280 53,135,894 36,540,363 53,135,894 36,540,363 53,135,894 36,540,363
23 (1949.40) (1291.85) (1919.90) (1270.85) (1919.90) (1270.85) (1919.90) (1270.85)
24 OTHER OPERATING EXPENSES 17,873,449 17,873,449 17,873,449 17,873,449
25 CASE SERVICES
26 CASE SERVICES 441,222 441,222 441,222 441,222
________________________________________________________________________________________________
27 TOTAL CASE SRVC/PUB ASST 441,222 441,222 441,222 441,222
________________________________________________________________________________________________
28 TOTAL REGIONAL CENTER
29 RESIDENTIAL PROGRAM 70,856,482 35,946,280 71,450,565 36,540,363 71,450,565 36,540,363 71,450,565 36,540,363
30 (1949.40) (1291.85) (1919.90) (1270.85) (1919.90) (1270.85) (1919.90) (1270.85)
31 ================================================================================================
32 TOTAL PROGRAM & SERVICES 584,717,734 164,677,249 612,675,285 192,634,800 612,675,285 192,634,800 635,240,350 193,134,800
33 (2067.40) (1401.85) (2037.90) (1380.85) (2037.90) (1380.85) (2037.90) (1380.85)
34 ================================================================================================
35 III. EMPLOYEE BENEFITS
36 C. STATE EMPLOYER CONTRIBUTIONS
37 EMPLOYER CONTRIBUTIONS 27,735,121 20,925,634 28,368,232 21,558,745 28,368,232 21,558,745 28,368,232 21,558,745
________________________________________________________________________________________________
38 TOTAL FRINGE BENEFITS 27,735,121 20,925,634 28,368,232 21,558,745 28,368,232 21,558,745 28,368,232 21,558,745
39 ================================================================================================
SEC. 36-0006 SECTION 36 PAGE 0126
DEPT OF DISABILITIES AND SPECIAL NEEDS
---- 2014-2015 ---- ------------------------------ 2015-2016 -----------------------------
APPROPRIATED WAYS & MEANS BILL HOUSE BILL SENATE FINANCE
TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6) (7) (8)
1 TOTAL EMPLOYEE BENEFITS 27,735,121 20,925,634 28,368,232 21,558,745 28,368,232 21,558,745 28,368,232 21,558,745
2 ================================================================================================
3 DEPT OF DISABILITIES AND
4 SPECIAL NEEDS
5
6 TOTAL FUNDS AVAILABLE 632,687,054 202,751,437 648,322,486 218,136,869 648,322,486 218,136,869 670,887,551 218,636,869
7 TOTAL AUTHORIZED FTE POSITIONS (2152.40) (1483.85) (2122.90) (1462.85) (2122.90) (1462.85) (2122.90) (1462.85)
8 ================================================================================================
SEC. 36-0001 SECTION 36 PAGE 0121
DEPT OF DISABILITIES AND SPECIAL NEEDS
---- 2014-2015 ---- ------------------------------ 2015-2016 -----------------------------
APPROPRIATED WAYS & MEANS BILL HOUSE BILL SENATE FINANCE
TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6) (7) (8)
1 I. ADMINISTRATION
2 PERSONAL SERVICE
3 COMMISSIONER/S 155,000 155,000 155,000 155,000 155,000 155,000 155,000 155,000
4 (1.00) (1.00) (1.00) (1.00) (1.00) (1.00) (1.00) (1.00)
5 CLASSIFIED POSITIONS 3,845,866 3,679,729 3,934,461 3,768,324 3,934,461 3,768,324 3,934,461 3,768,324
6 (84.00) (81.00) (84.00) (81.00) (84.00) (81.00) (84.00) (81.00)
7 OTHER PERSONAL SERVICES 157,637 20,000 157,637 20,000 157,637 20,000 157,637 20,000
________________________________________________________________________________________________
8 TOTAL PERSONAL SERVICE 4,158,503 3,854,729 4,247,098 3,943,324 4,247,098 3,943,324 4,247,098 3,943,324
9 (85.00) (82.00) (85.00) (82.00) (85.00) (82.00) (85.00) (82.00)
10 OTHER OPERATING EXPENSES 2,781,871 3,031,871 3,031,871 3,031,871
11 SPECIAL ITEM:
12 WAITING LIST 13,293,825 13,293,825
________________________________________________________________________________________________
13 TOTAL SPECIAL ITEMS 13,293,825 13,293,825
14 ================================================================================================
15 TOTAL ADMINISTRATION 20,234,199 17,148,554 7,278,969 3,943,324 7,278,969 3,943,324 7,278,969 3,943,324
16 (85.00) (82.00) (85.00) (82.00) (85.00) (82.00) (85.00) (82.00)
17 ================================================================================================
18 II.PROGRAM & SERVICES
19 A. PREVENTION PROGRAM
20 OTHER OPERATING EXPENSES 257,098 257,098 257,098 257,098
21 SPECIAL ITEMS:
22 GREENWOOD GENETIC CENTER 9,468,376 2,934,300 9,468,376 2,934,300 9,468,376 2,934,300 9,968,376 3,434,300
________________________________________________________________________________________________
23 TOTAL SPECIAL ITEMS 9,468,376 2,934,300 9,468,376 2,934,300 9,468,376 2,934,300 9,968,376 3,434,300
________________________________________________________________________________________________
24 TOTAL PREVENTION PROGRAM 9,725,474 2,934,300 9,725,474 2,934,300 9,725,474 2,934,300 10,225,474 3,434,300
25 ================================================================================================
26 B. INTELLECTUAL DISABILITIES
27 FAMILY SUPPORT
28 1. CHILDREN'S SERVICES
29 PERSONAL SERVICE
30 CLASSIFIED POSITIONS 116,542 116,542 118,872 118,872 118,872 118,872 118,872 118,872
31 (2.00) (2.00) (2.00) (2.00) (2.00) (2.00) (2.00) (2.00)
________________________________________________________________________________________________
32 TOTAL PERSONAL SERVICE 116,542 116,542 118,872 118,872 118,872 118,872 118,872 118,872
33 (2.00) (2.00) (2.00) (2.00) (2.00) (2.00) (2.00) (2.00)
34 OTHER OPERATING EXPENSES 14,740,263 2,935,037 14,740,263 2,935,037 14,740,263 2,935,037 14,740,263 2,935,037
35 SPECIAL ITEM:
36 BABYNET 9,312,500 3,725,000 9,312,500 3,725,000 9,312,500 3,725,000 9,312,500 3,725,000
________________________________________________________________________________________________
37 TOTAL SPECIAL ITEMS 9,312,500 3,725,000 9,312,500 3,725,000 9,312,500 3,725,000 9,312,500 3,725,000
________________________________________________________________________________________________
38 TOTAL CHILDREN'S SERVICES 24,169,305 6,776,579 24,171,635 6,778,909 24,171,635 6,778,909 24,171,635 6,778,909
39 (2.00) (2.00) (2.00) (2.00) (2.00) (2.00) (2.00) (2.00)
40 ================================================================================================
This web page was last updated on Monday, April 27, 2015 at 3:13 PM