Budget Tracking Tool - Fiscal Year 2008

Budget Tracking Tool FY2008

Office of Disabilities and Community Services - Detail


OFFICE OF DISABILITIES AND COMMUNITY SERVICES


FISCAL YEAR 2008 ($000)
DEPARTMENT
FY2007
GAA

FY2008
House 1

FY2008
House Final

FY2008
Senate Final

FY2008
GAA
Massachusetts Commission for the Blind 28,497 28,825 29,025 29,062 29,186
Massachusetts Rehabilitation Commission 42,710 44,441 45,258 45,366 45,266
Massachusetts Commission for the Deaf and Hard of Hearing 5,726 5,603 5,857 5,682 5,682
Soldiers' Home in Massachusetts 24,742 26,078 26,368 25,493 26,343
Soldiers' Home in Holyoke 18,982 20,282 20,282 18,829 20,185
Department of Mental Retardation 1,172,536 1,215,834 1,228,179 1,218,500 1,226,416
TOTAL 1,293,194 1,341,062 1,354,969 1,342,931 1,353,078

 
 
 
Massachusetts Commission for the Blind
FISCAL YEAR 2008 ($000)
                     
FY2007
GAA

FY2008
House 1

FY2008
House Final

FY2008
Senate Final

FY2008
GAA
Budgetary Direct Appropriations 28,497 28,825 29,025 29,062 29,186
4110-0001 Massachusetts Commission for the Blind Administration 1,122 1,137 1,114 1,122 1,122
4110-1000 Community Services for the Blind 4,367 4,124 4,367 4,367 4,367
4110-1010 State Supplement to Supplemental Security Income for the Blind 8,352 8,352 8,352 8,352 8,352
4110-1020 Medical Assistance Eligibility Determination for the Blind 325 331 329 329 329
4110-2000 Turning 22 Program 9,241 9,928 9,909 9,909 9,909
4110-2001 Turning 22 - New Clients 330 175 175 175 175
4110-3010 Vocational Rehabilitation for the Blind 2,865 2,876 2,876 2,906 3,030
4110-4000 Ferguson Industries for the Blind 1,895 1,902 1,902 1,902 1,902
 
Federal Grant Spending * 8,721 8,721 8,568 8,721 8,721
4110-3020 Vocational Rehabilitation Grant for the Blind 153 153 0 153 153
4110-3021 Basic Support Grant for the Blind 7,602 7,602 7,602 7,602 7,602
4110-3023 Independent Living for the Blind - Adaptive Housing 70 70 70 70 70
4110-3026 Independent Living - Services to Older Blind Americans 737 737 737 737 737
4110-3027 Rehabilitation Training for the Blind 29 29 29 29 29
4110-3028 Supported Employment for the Blind 129 129 129 129 129
 
Trust and Other Spending * 0 70 0 0 0
4110-6600 Educational Purposes Trust Fund 0 40 0 0 0
4110-6606 Vending Facility Operators Trust Fund 0 30 0 0 0
 

 

 
 
 
Massachusetts Rehabilitation Commission
FISCAL YEAR 2008 ($000)
                     
FY2007
GAA

FY2008
House 1

FY2008
House Final

FY2008
Senate Final

FY2008
GAA
Budgetary Direct Appropriations 42,710 44,441 45,258 45,366 45,266
Direct Appropriations
4120-1000 Massachusetts Rehabilitation Commission Administration 580 586 586 586 586
4120-2000 Vocational Rehabilitation for the Disabled 7,327 7,848 8,048 8,048 8,048
4120-3000 Employment Assistance for Adults with a Severe Disability 8,463 8,182 8,382 8,382 8,382
4120-4000 Independent Living Assistance for the Multi-Disabled 10,597 11,076 11,401 11,501 11,401
4120-4001 Accessible Housing Registry for Disabled Persons 84 89 89 89 89
4120-4010 Turning 22 Program 749 764 757 764 764
4120-5000 Home Care Services for the Multi-Disabled 5,533 5,647 5,977 5,648 5,978
4120-6000 Head Injury Treatment Services 9,046 9,918 10,018 10,018 10,018
 
Retained Revenues
4120-5050 Home Care, Employment and Independent Living Medicaid Reimbursement 330 330 0 330 0
 
Federal Grant Spending * 87,166 87,166 86,517 87,166 87,166
4120-0020 Vocational Rehabilitation for the Multi-Disabled 44,144 44,144 44,144 44,144 44,144
4120-0040 Vocational Rehabilitation & Comprehensive Systems Personnel Development Training 111 111 111 111 111
4120-0187 Supported Employment Program for the Multi-Disabled 881 881 881 881 881
4120-0189 Projects Providing Vocational Rehabilitation Services to the Severely Disabled 372 372 0 372 372
4120-0191 Informed Members Planning and Assessing Choices Together 461 461 461 461 461
4120-0511 Vocational Rehabilitation for the Multi-Disabled - Determination of Disability 38,556 38,556 38,556 38,556 38,556
4120-0608 Traumatic Brain Injury Implementation 0 0 99 0 0
4120-0760 Independent Living for the Multi-Disabled 1,871 1,871 1,871 1,871 1,871
4120-0767 Assistive Technology 375 375 0 375 375
4120-0768 Assistive Technology Act 395 395 395 395 395
 
Trust and Other Spending * 0 11,194 3,543 0 43
4120-0029 Vocational Rehabilitation for the Multi-Disabled Trust Fund 0 3,500 3,500 0 0
4120-0030 Workforce Coordinating Grant for the Multi-Disabled 0 94 43 0 43
4120-6002 Head Injury Treatment Services Trust Fund 0 7,600 0 0 0
 

 

 
 
 
Massachusetts Commission for the Deaf and Hard of Hearing
FISCAL YEAR 2008 ($000)
                     
FY2007
GAA

FY2008
House 1

FY2008
House Final

FY2008
Senate Final

FY2008
GAA
Budgetary Direct Appropriations 5,726 5,603 5,857 5,682 5,682
Direct Appropriations
4125-0100 Massachusetts Commission for the Deaf and Hard of Hearing 5,539 5,591 5,670 5,670 5,670
4125-0102 Interpreters for State House Events 12 12 12 12 12
 
Retained Revenues
4125-0101 Interpreter Services Fee Retained Revenue 175 0 175 0 0
 
Intragovernmental Service Spending 200 200 200 200 200
4125-0122 Chargeback for Interpreter Services 200 200 200 200 200
 
Trust and Other Spending * 0 150 0 0 0
4125-0104 Interpreter Services Revolving Fund 0 150 0 0 0
 

 

 
 
 
Soldiers' Home in Massachusetts
FISCAL YEAR 2008 ($000)
                     
FY2007
GAA

FY2008
House 1

FY2008
House Final

FY2008
Senate Final

FY2008
GAA
Budgetary Direct Appropriations 24,742 26,078 26,368 25,493 26,343
Direct Appropriations
4180-0100 Soldiers' Home in Massachusetts 24,417 25,752 26,043 25,493 26,043
 
Retained Revenues
4180-0200 Chelsea Telephone and Television Retained Revenue 25 25 25 0 0
4180-1100 License Plate Sales Retained Revenue 301 301 301 0 301
 

 

 
 
 
Soldiers' Home in Holyoke
FISCAL YEAR 2008 ($000)
                     
FY2007
GAA

FY2008
House 1

FY2008
House Final

FY2008
Senate Final

FY2008
GAA
Budgetary Direct Appropriations 18,982 20,282 20,282 18,829 20,185
Direct Appropriations
4190-0100 Soldiers' Home in Holyoke 18,532 19,832 19,832 18,510 19,734
 
Retained Revenues
4190-0102 Pharmacy Co-Payment Fee Retained Revenue 225 225 225 225 225
4190-0200 Holyoke Telephone and Television Retained Revenue 25 25 25 25 25
4190-1100 License Plate Sales Retained Revenue 200 200 200 69 200
 

 

 
 
 
Department of Mental Retardation
FISCAL YEAR 2008 ($000)
                     
FY2007
GAA

FY2008
House 1

FY2008
House Final

FY2008
Senate Final

FY2008
GAA
Budgetary Direct Appropriations 1,172,536 1,215,834 1,228,179 1,218,500 1,226,416
Direct Appropriations
5911-1000 Department of Mental Retardation Central Administration 13,324 0 0 14,516 0
5911-1003 Department of Mental Retardation Administration and Operations 0 73,678 73,256 0 72,093
5911-2000 Community Transportation Services for the Mentally Retarded 14,052 0 13,972 14,137 14,137
5920-1000 Regional Administration 55,915 0 0 57,047 0
5920-2000 Community Residential Supports for the Mentally Retarded 524,742 0 549,158 547,158 547,808
5920-2006 Residential Rate Increases 2,000 0 2,000 2,000 2,000
5920-2007 Community Support Programs 0 185,687 0 0 0
5920-2010 State-Operated Residential Supports for the Mentally Retarded 121,999 0 130,965 130,965 130,965
5920-2020 Boulet Lawsuit - Residential and Interim Services for the Mentally Retarded 86,362 0 87,813 87,813 87,813
5920-2025 Community Day and Work Programs for the Mentally Retarded 117,434 0 121,982 122,570 122,670
5920-2045 Community Residential Programs 0 767,435 0 0 0
5920-3000 Respite Family Supports for the Mentally Retarded 53,094 0 55,421 54,794 55,044
5920-3010 Autism Division 3,000 3,003 3,253 3,253 3,278
5920-5000 Turning 22 Services for the Mentally Retarded 8,500 5,500 7,500 7,700 7,700
5930-1000 State Facilities for the Mentally Retarded 172,013 180,431 182,759 176,398 182,759
 
Retained Revenues
5982-1000 Templeton Developmental Center Farm Product Sales Retained Revenue 100 100 100 150 150
 
Intragovernmental Service Spending 8,000 8,000 8,000 8,000 8,000
5948-0012 Chargeback for Special Education Alternatives for Mentally Retarded Children 8,000 8,000 8,000 8,000 8,000
 
Federal Grant Spending * 354 354 354 0 0
5947-0008 Community Integrated Personal Assistant Services 104 104 104 0 0
5947-0010 Family Support 360 - Project of National Significance 250 250 250 0 0
 
Trust and Other Spending * 0 4,889 0 0 0
5011-9101 Surety Money - Transportation of Mental Retardation Clients 0 3 0 0 0
5483-9101 Walter E. Fernald State School 0 6 0 0 0
5581-2600 School Lunch Program - Payments I 0 2 0 0 0
5781-2600 School Lunch Program - Payments II 0 2 0 0 0
5911-0001 Parents, Guardians and Friends Expendable Trust 0 3 0 0 0
5911-2001 Department of Mental Retardation Commissioner's Trust 0 4,864 0 0 0
5920-0002 Belchertown Carousel Trust 0 8 0 0 0