|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY 97 FTEs |
|
General Fund-State |
|
Other Funds |
|
Total Funds |
1995-97 Expenditure Authority |
|
635.2 |
|
764,349 |
|
780,388 |
|
1,544,737 |
Supplemental Changes |
ACES Cost Recovery |
|
269 |
|
269 |
|
538 |
SSPS Year 2000 Critical Maintenance |
|
188 |
|
155 |
|
343 |
Community Program Caseload |
|
3,331 |
|
3,048 |
|
6,379 |
Fire Inspections in Nursing Homes |
|
273 |
|
273 |
Nursing Home Caseload/Rate |
|
(9,197) |
|
(9,360) |
|
(18,557) |
Nursing Home Resident Protection |
|
6.0 |
|
253 |
|
253 |
|
506 |
Transfer BHP Funding to DDD |
|
(1,120) |
|
(1,120) |
|
Subtotal - Supplemental Changes |
|
6.0 |
|
(4,883) |
|
(6,755) |
|
(11,638) |
Total Proposed Budget |
|
641.2 |
|
759,466 |
|
773,633 |
|
1,533,099 |
Difference |
|
6.0 |
|
(4,883) |
|
(6,755) |
|
(11,638) |
Percent Change from Current Biennium |
|
.9% |
|
(.6)% |
|
(.9)% |
|
(.8)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|