Quick Links
- Introduction
- Budget Development
- Financial Statements
- Budget Recommendations
- H.1 Revisions
- Local Aid Overview
- Local Aid - Section 3
- Outside Sections
- Account Listing
- Capital Budget
- Tax Expenditure Budget
- Budget Downloads
- Navigation Guide
- Budget Glossary
- Related Legislation
- Site Map
Executive Office of Health and Human Services - Detail
SECRETARIAT | FY2010 Budgetary Recommendations |
FY2010 Federal, Trust, and ISF |
FY2010 Total Spending |
FY2010 Budgetary Non-Tax Revenue |
---|---|---|---|---|
Office of the Secretary of Health and Human Services | 9,163,000 | 457,004 | 9,620,004 | 5,084,903 |
Department of Elder Affairs | 277,548 | 33,464 | 311,012 | 1,214,437 |
Office of Health Services | 1,166,292 | 745,883 | 1,912,175 | 492,048 |
Office of Children, Youth, and Family Services | 1,716,146 | 30,627 | 1,746,773 | 665,820 |
Office of Disabilities and Community Services | 1,367,555 | 117,844 | 1,485,399 | 450,053 |
Department of Veterans' Services | 57,879 | 619 | 58,498 | 315 |
TOTAL | 13,748,419 | 1,385,441 | 15,133,860 | 7,907,576 |
Secretariat |
FY2007 GAA |
FY2008 GAA |
FY2009 GAA |
FY2009 Projected Spending * |
FY2010 House 1 |
---|---|---|---|---|---|
Executive Office of Health and Human Services | 5,777,034 | 5,912,274 | 6,178,821 | 6,157,552 | 9,163,000 |
Department of Elder Affairs | 2,100,816 | 2,635,036 | 2,742,996 | 2,709,961 | 277,548 |
Office of Health Services | 1,132,639 | 1,230,069 | 1,291,608 | 1,224,804 | 1,166,292 |
Office of Children, Youth, and Family Services | 1,776,925 | 1,806,740 | 1,892,939 | 1,889,753 | 1,716,146 |
Office of Disabilities and Community Services | 1,293,194 | 1,353,078 | 1,406,241 | 1,395,118 | 1,367,555 |
Department of Veterans' Services | 42,008 | 43,793 | 50,624 | 52,005 | 57,879 | TOTAL | 12,122,616 | 12,980,991 | 13,563,228 | 13,429,192 | 13,748,419 |
Note: GAA is General Appropriation Act.
* Projected spending reflects budget reductions implemented through the Governor's authority under section 9C of Chapter 29.
SPENDING CATEGORY |
FY202006 Expended |
FY202007 Expended |
FY202008 Expended |
FY202009 Projected Spending * |
FY202010 House 1 |
---|---|---|---|---|---|
Wages & Salaries | 3,838,756 | 4,092,090 | 4,306,665 | 4,264,205 | 4,064,621 |
Employee Benefits | 1,114,725 | 1,182,179 | 1,011,388 | 1,058,472 | 1,193,795 |
Operating Expenses | 1,396,846 | 1,217,032 | 1,968,672 | 1,128,908 | 1,034,961 |
Public Assistance | 10,779,003 | 11,663,047 | 12,590,652 | 13,002,138 | 13,445,194 |
Grants & Subsidies | 5,350,815 | 6,055,275 | 6,185,698 | 6,228,349 | 6,101,973 |
Debt Service | 1,832,219 | 2,008,220 | 1,989,968 | 2,047,538 | 2,132,592 |
TOTAL | 24,312,364 | 26,217,844 | 28,053,043 | 27,729,610 | 27,973,136 |
* Projected spending reflects budget reductions implemented through the Governor's authority under section 9C of Chapter 29.
Secretariat |
June FY2006 |
June FY2007 |
June FY2008 |
Jan. FY2009 |
Projected FY2010 |
---|---|---|---|---|---|
Executive Office of Health and Human Services | 1,190 | 1,205 | 1,250 | 1,306 | 1,634 |
Department of Elder Affairs | 34 | 44 | 47 | 50 | 45 |
Office of Health Services | 6,168 | 6,181 | 6,321 | 6,244 | 5,917 |
Office of Children, Youth, and Family Services | 5,721 | 5,859 | 5,954 | 5,915 | 5,655 |
Office of Disabilities and Community Services | 7,897 | 7,784 | 7,878 | 7,624 | 7,360 |
Department of Veterans' Services | 45 | 43 | 47 | 47 | 46 |
TOTAL | 21,055 | 21,117 | 21,496 | 21,185 | 20,657 |
Figures represent full-time equivalents (FTEs) paid from budgeted funds, and exclude those paid from capital, federal grants and trust funds. FY2010 FTE figures are preliminary and may not represent actual levels.
Office of the Secretary of Health and Human Services
DEPARTMENT | FY2010 Budgetary Recommendations |
FY2010 Federal, Trust, and ISF |
FY2010 Total Spending |
FY2010 Budgetary Non-Tax Revenue |
---|---|---|---|---|
Office of the Secretary of Health and Human Services | 9,163,000 | 457,004 | 9,620,004 | 5,084,903 |
account | description | amount | ||||
---|---|---|---|---|---|---|
OFFICE OF THE SECRETARY OF HEALTH AND HUMAN SERVICES | 9,620,003,592 | |||||
Budgetary Direct Appropriations | 9,162,999,755 | |||||
Direct Appropriations | ||||||
4000-0050 | Personal Care Attendant Council | 206,285 | ||||
4000-0300 | Executive Office of Health and Human Services and Medicaid Administration | 96,948,844 | ||||
4000-0301 | MassHealth Auditing and Utilization Reviews | 1,948,560 | ||||
4000-0355 | Health Care Quality and Cost Council | 1,115,952 | ||||
4000-0500 | MassHealth Managed Care | 2,489,337,036 | ||||
4000-0700 | MassHealth Fee-for-Service Payments | 3,361,041,116 | ||||
4000-0740 | MassHealth Primary Care Plan | 2,197,718,795 | ||||
4000-0835 | MassHealth Premium and Subsidy Payments | 695,190,011 | ||||
4000-1700 | Health and Human Services Information Technology Costs | 94,393,156 |
account | description | amount | ||||
---|---|---|---|---|---|---|
Retained Revenues | ||||||
4000-0320 | MassHealth Recoveries from Current and Prior Fiscal Years Retained Revenue | 225,000,000 | ||||
4000-0360 | Health Information Analysis Retained Revenue | 100,000 |
account | description | amount | ||||
---|---|---|---|---|---|---|
Intragovernmental Service Spending | 59,801,819 | |||||
4000-0102 | Chargeback for Human Services Transportation | 7,272,275 | ||||
4000-0103 | Chargeback for Human Services Administration | 19,824,955 | ||||
4000-1701 | Chargeback for Health and Human Services Information Technology Costs | 32,704,589 |
account | description | amount | ||||
---|---|---|---|---|---|---|
Federal Grant Spending | 8,202,018 | |||||
4000-7560 | Medicaid Emergency Diversion Grant | 143,034 | ||||
4000-9401 | Community Mental Health Services | 8,058,984 |
account | description | amount |
---|---|---|
Trust and Other Spending | 389,000,000 | |
4000-0330 | Connector Administration Expendable Trust | 5,000,000 |
4000-1068 | Medical Assistance Trust Fund | 379,000,000 |
4000-4000 | Health Insurance Portability and Accountability Act Fund | 5,000,000 |
Account |
FY2007 GAA |
FY2008 GAA |
FY2009 GAA |
FY2009 Projected Spending * |
FY2010 House 1 |
|
---|---|---|---|---|---|---|
4000-0050 | Personal Care Attendant Council | 0 | 0 | 300 | 495 | 206 |
4000-0300 | Executive Office of Health and Human Services and Medicaid Administration | 137,095 | 142,273 | 145,369 | 143,652 | 96,949 |
4000-0301 | MassHealth Auditing and Utilization Reviews | 0 | 2,200 | 2,226 | 2,026 | 1,949 |
4000-0320 | MassHealth Recoveries from Current and Prior Fiscal Years Retained Revenue | 225,000 | 225,000 | 225,000 | 225,000 | 225,000 |
4000-0355 | Health Care Quality and Cost Council | 0 | 1,000 | 1,889 | 1,143 | 1,116 |
4000-0360 | Health Information Analysis Retained Revenue | 0 | 0 | 100 | 100 | 100 |
4000-0500 | MassHealth Managed Care | 2,520,228 | 2,884,675 | 3,121,385 | 3,119,939 | 2,489,337 |
4000-0700 | MassHealth Fee-for-Service Payments | 1,538,638 | 1,683,747 | 1,535,816 | 1,586,886 | 3,361,041 |
4000-0740 | MassHealth Primary Care Plan | 0 | 0 | 0 | 0 | 2,197,719 |
4000-0835 | MassHealth Premium and Subsidy Payments | 0 | 0 | 0 | 0 | 695,190 |
4000-1700 | Health and Human Services Information Technology Costs | 0 | 0 | 0 | 0 | 94,393 | TOTAL | 4,420,961 | 4,938,895 | 5,032,084 | 5,079,241 | 9,163,000 |
Note: GAA is General Appropriation Act.
* Projected spending reflects budget reductions implemented through the Governor's authority under section 9C of Chapter 29.
No budgetary historical spending data available.
Account | Description |
June FY2006 |
June FY2007 |
June FY2008 |
Jan. FY2009 |
Projected FY2010 |
---|---|---|---|---|---|---|
4000-0050 | Personal Care Attendant Council | 0 | 0 | 3 | 2 | 2 |
4000-0102 | Chargeback for Human Services Transportation | 12 | 11 | 12 | 15 | 15 |
4000-0103 | Chargeback for Human Services Administration | 377 | 378 | 394 | 394 | 300 |
4000-0140 | Betsy Lehman Center | 0 | 2 | 0 | 0 | 0 |
4000-0300 | Executive Office of Health and Human Services and Medicaid Administration | 792 | 810 | 838 | 874 | 787 |
4000-0301 | MassHealth Auditing and Utilization Reviews | 0 | 5 | 0 | 0 | 0 |
4000-0351 | Office of Residential and Placement Licensure | 9 | 0 | 0 | 0 | 0 |
4000-0355 | Health Care Quality and Cost Council | 0 | 0 | 3 | 1 | 1 |
4000-0650 | Community First Initiative | 0 | 0 | 0 | 19 | 0 |
4000-1700 | Health and Human Services Information Technology Costs | 0 | 0 | 0 | 0 | 334 |
4000-1701 | Chargeback for Health and Human Services Information Technology Costs | 0 | 0 | 0 | 0 | 196 |
TOTAL | 1,190 | 1,205 | 1,250 | 1,306 | 1,634 |
Figures represent full-time equivalents (FTEs) paid from budgeted funds, and exclude those paid from capital, federal grants and trust funds. FY2010 FTE figures are preliminary and may not represent actual levels.
Department of Elder Affairs
DEPARTMENT | FY2010 Budgetary Recommendations |
FY2010 Federal, Trust, and ISF |
FY2010 Total Spending |
FY2010 Budgetary Non-Tax Revenue |
---|---|---|---|---|
Department of Elder Affairs | 277,548 | 33,464 | 311,012 | 1,214,437 |
account | description | amount | ||||
---|---|---|---|---|---|---|
DEPARTMENT OF ELDER AFFAIRS | 311,012,364 | |||||
Budgetary Direct Appropriations | 277,548,014 | |||||
9110-0100 | Department of Elder Affairs Administration | 2,143,395 | ||||
9110-1455 | Prescription Advantage | 45,000,000 | ||||
9110-1555 | Elder POS Home Care Services | 199,176,025 | ||||
9110-1636 | Elder Protective Services | 16,252,499 | ||||
9110-1800 | Elder Housing Programs | 6,361,027 | ||||
9110-9002 | Grants to Councils on Aging | 8,615,068 |
account | description | amount | ||||
---|---|---|---|---|---|---|
Federal Grant Spending | 33,384,350 | |||||
9110-1074 | Older Americans Act - Title III and Title VII | 9,467,410 | ||||
9110-1077 | National Family Caregiver Support Program | 3,544,442 | ||||
9110-1095 | Health Information Counseling and Assistance | 710,010 | ||||
9110-1150 | Empowering Older People | 70,743 | ||||
9110-1173 | Older Americans Act - Title III Nutrition Program | 14,289,338 | ||||
9110-1174 | Nutrition Services Incentive Program | 3,155,164 | ||||
9110-1178 | Community Service Employment Program | 1,931,361 | ||||
9110-1179 | Performance Outcome Measures Project | 28,100 | ||||
9110-2760 | New England Massachusetts Aging and Disability Resource Center | 187,782 |
account | description | amount |
---|---|---|
Trust and Other Spending | 80,000 | |
9110-1155 | NCOA Sustainable Systems Expendable Trust | 80,000 |
Account |
FY2007 GAA |
FY2008 GAA |
FY2009 GAA |
FY2009 Projected Spending * |
FY2010 House 1 |
|
---|---|---|---|---|---|---|
9110-0100 | Department of Elder Affairs Administration | 2,490 | 2,916 | 3,742 | 3,605 | 2,143 |
9110-1455 | Prescription Advantage | 63,573 | 60,504 | 57,534 | 50,234 | 45,000 |
9110-1555 | Elder POS Home Care Services | 0 | 0 | 0 | 0 | 199,176 |
9110-1636 | Elder Protective Services | 13,962 | 15,009 | 16,246 | 16,103 | 16,252 |
9110-1800 | Elder Housing Programs | 0 | 0 | 0 | 0 | 6,361 |
9110-9002 | Grants to Councils on Aging | 7,550 | 7,885 | 8,615 | 7,543 | 8,615 | TOTAL | 87,575 | 86,315 | 86,137 | 77,485 | 277,548 |
Note: GAA is General Appropriation Act.
* Projected spending reflects budget reductions implemented through the Governor's authority under section 9C of Chapter 29.
No budgetary historical spending data available.
Account | Description |
June FY2006 |
June FY2007 |
June FY2008 |
Jan. FY2009 |
Projected FY2010 |
---|---|---|---|---|---|---|
9110-0100 | Department of Elder Affairs Administration | 19 | 27 | 33 | 32 | 30 |
9110-0102 | For the Regulation of Assisted Living | 3 | 1 | 0 | 0 | 0 |
9110-1455 | Prescription Advantage | 12 | 13 | 10 | 12 | 10 |
9110-1555 | Elder POS Home Care Services | 0 | 0 | 0 | 0 | 2 |
9110-1630 | Elder Home Care Purchased Services | 0 | 1 | 1 | 1 | 0 |
9110-1636 | Elder Protective Services | 0 | 1 | 2 | 4 | 3 |
9110-1900 | Elder Nutrition Program | 0 | 1 | 1 | 1 | 0 |
TOTAL | 34 | 44 | 47 | 50 | 45 |
Figures represent full-time equivalents (FTEs) paid from budgeted funds, and exclude those paid from capital, federal grants and trust funds. FY2010 FTE figures are preliminary and may not represent actual levels.
Office of Health Services
DEPARTMENT | FY2010 Budgetary Recommendations |
FY2010 Federal, Trust, and ISF |
FY2010 Total Spending |
FY2010 Budgetary Non-Tax Revenue |
---|---|---|---|---|
Division of Health Care Finance and Policy | 17,449 | 381,000 | 398,449 | 240,122 |
Department of Public Health | 512,945 | 335,907 | 848,853 | 149,994 |
Department of Mental Health | 635,897 | 28,975 | 664,873 | 101,933 |
TOTAL | 1,166,292 | 745,883 | 1,912,175 | 492,048 |
Department |
FY2007 GAA |
FY2008 GAA |
FY2009 GAA |
FY2009 Projected Spending * |
FY2010 House 1 |
---|---|---|---|---|---|
Division of Health Care Finance and Policy | 12,836 | 13,979 | 17,513 | 17,170 | 17,449 |
Department of Public Health | 473,427 | 548,684 | 588,655 | 559,523 | 512,945 |
Department of Mental Health | 646,376 | 667,407 | 685,441 | 648,111 | 635,897 | TOTAL | 1,132,639 | 1,230,069 | 1,291,608 | 1,224,804 | 1,166,292 |
Note: GAA is General Appropriation Act.
* Projected spending reflects budget reductions implemented through the Governor's authority under section 9C of Chapter 29.
SPENDING CATEGORY |
FY202006 Expended |
FY202007 Expended |
FY202008 Expended |
FY202009 Projected Spending * |
FY202010 House 1 |
---|---|---|---|---|---|
Wages & Salaries | 336,378 | 364,776 | 380,126 | 382,503 | 361,282 |
Employee Benefits | 14,340 | 14,892 | 14,765 | 14,851 | 14,246 |
Operating Expenses | 117,869 | 131,979 | 145,961 | 149,431 | 139,980 |
Public Assistance | 604,296 | 657,617 | 674,730 | 658,609 | 627,794 |
Grants & Subsidies | 12,449 | 16,238 | 18,367 | 19,410 | 22,989 |
TOTAL | 1,085,331 | 1,185,502 | 1,233,950 | 1,224,804 | 1,166,292 |
* Projected spending reflects budget reductions implemented through the Governor's authority under section 9C of Chapter 29.
Department |
June FY2006 |
June FY2007 |
June FY2008 |
Jan. FY2009 |
Projected FY2010 |
---|---|---|---|---|---|
Division of Health Care Finance and Policy | 99 | 95 | 101 | 101 | 104 |
Department of Public Health | 2,314 | 2,352 | 2,477 | 2,456 | 2,274 |
Department of Mental Health | 3,756 | 3,733 | 3,743 | 3,687 | 3,539 |
TOTAL | 6,168 | 6,181 | 6,321 | 6,244 | 5,917 |
Figures represent full-time equivalents (FTEs) paid from budgeted funds, and exclude those paid from capital, federal grants and trust funds. FY2010 FTE figures are preliminary and may not represent actual levels.
Division of Health Care Finance and Policy
account | description | amount | ||||
---|---|---|---|---|---|---|
DIVISION OF HEALTH CARE FINANCE AND POLICY | 398,449,078 | |||||
Budgetary Direct Appropriations | 17,449,078 | |||||
4100-0060 | Division of Health Care Finance and Policy | 17,449,078 |
account | description | amount |
---|---|---|
Trust and Other Spending | 381,000,000 | |
4100-0090 | Health Safety Net Trust Fund - Community Health Centers | 29,000,000 |
4100-0091 | Health Safety Net Trust Fund - Hospital | 346,000,000 |
4100-0092 | Health Safety Net and Demonstration Projects | 6,000,000 |
Account |
FY2007 GAA |
FY2008 GAA |
FY2009 GAA |
FY2009 Projected Spending * |
FY2010 House 1 |
|
---|---|---|---|---|---|---|
4100-0060 | Division of Health Care Finance and Policy | 12,836 | 13,979 | 17,513 | 17,170 | 17,449 | TOTAL | 12,836 | 13,979 | 17,513 | 17,170 | 17,449 |
Note: GAA is General Appropriation Act.
* Projected spending reflects budget reductions implemented through the Governor's authority under section 9C of Chapter 29.
No budgetary historical spending data available.
Account | Description |
June FY2006 |
June FY2007 |
June FY2008 |
Jan. FY2009 |
Projected FY2010 |
---|---|---|---|---|---|---|
4100-0060 | Division of Health Care Finance and Policy | 99 | 95 | 101 | 101 | 104 |
TOTAL | 99 | 95 | 101 | 101 | 104 |
Figures represent full-time equivalents (FTEs) paid from budgeted funds, and exclude those paid from capital, federal grants and trust funds. FY2010 FTE figures are preliminary and may not represent actual levels.
Department of Public Health
account | description | amount | ||||
---|---|---|---|---|---|---|
DEPARTMENT OF PUBLIC HEALTH | 848,852,948 | |||||
Budgetary Direct Appropriations | 512,945,450 | |||||
Direct Appropriations | ||||||
4510-0100 | Department of Public Health | 10,764,104 | ||||
4510-0600 | Environmental Health Assessment and Compliance | 4,722,227 | ||||
4510-0700 | Addiction and Tobacco Control Services | 92,146,883 | ||||
4510-0723 | Board of Registration in Medicine and Acupuncture | 2,112,024 | ||||
4510-1000 | Infectious Disease Prevention and Control | 97,577,016 | ||||
4510-2500 | Health Promotion, Violence Prevention and Workforce Expansion | 52,544,238 | ||||
4512-0120 | Child's Health and Nutrition | 43,610,926 | ||||
4512-9999 | Public Health Hospitals and State Office of Pharmacy Services | 155,003,347 | ||||
4513-0100 | Health Care Safety and Quality Programs | 12,593,142 | ||||
4513-0400 | Critical Operations and Essential Services | 6,018,175 | ||||
4518-0201 | Vital Records, Research, Cancer and Community Data | 2,465,811 |
account | description | amount | ||||
---|---|---|---|---|---|---|
Retained Revenues | ||||||
4512-1500 | DPH Federal/Intergovernmental Retained Revenues | 33,387,557 |
account | description | amount | ||||
---|---|---|---|---|---|---|
Intragovernmental Service Spending | 51,815,393 | |||||
4510-0108 | Chargeback for State Office Pharmacy Services | 47,865,393 | ||||
4590-0901 | Chargeback for Consolidated Public Health Hospitals | 150,000 | ||||
4590-0903 | Chargeback for Medical Services for County Corrections Inmates | 3,800,000 |
account | description | amount | ||||
---|---|---|---|---|---|---|
Federal Grant Spending | 264,811,533 | |||||
4500-1000 | Preventive Health Services Block Grant | 3,205,114 | ||||
4500-1050 | Rape Prevention and Education | 879,343 | ||||
4500-1065 | State Partnership to Improve Minority Health | 113,523 | ||||
4500-2000 | Maternal and Child Health Services Block Grant | 11,863,729 | ||||
4502-1012 | Cooperative Health Statistics System | 426,970 | ||||
4510-0109 | State Loan Repayment Project | 250,000 | ||||
4510-0113 | Office of Rural Health | 147,480 | ||||
4510-0118 | Primary Care Cooperative Agreement | 108,983 | ||||
4510-0119 | Rural Hospital Flexibility Program | 297,900 | ||||
4510-0219 | Small Rural Hospital Improvement Grant | 89,340 | ||||
4510-0221 | Targeted Oral Health Services | 160,000 | ||||
4510-0400 | Medicare and Medicaid Survey and Certification | 7,703,529 | ||||
4510-0404 | Bioterrorism Hospital Preparedness | 9,454,744 | ||||
4510-0500 | Clinical Laboratory Improvement Amendments | 291,613 | ||||
4510-0609 | Nuclear Regulatory Commission Security Inspections | 5,000 | ||||
4510-0619 | Food and Drug Administration Inspection of Food Establishments | 317,508 | ||||
4510-0626 | Statewide Surveillance of Health Concerns & Toxic Algae Blooms | 149,339 | ||||
4510-0627 | Prescription Drug Monitoring | 46,332 | ||||
4510-0628 | Developing and Enhancing Prescription Drugs | 66,667 | ||||
4510-0630 | Enabling Electronic Prescribing and Enhancement | 467,981 | ||||
4510-0636 | Childhood Lead Paint Poisoning Prevention | 1,149,690 | ||||
4510-0638 | Edward Byrne Memorial State and Local Law Enforcement Assistance | 200,000 | ||||
4510-0639 | Food Protection Rapid Response Team | 497,519 | ||||
4510-0640 | Mass Food Protection Task Force Conference | 5,000 | ||||
4510-9014 | Mammography Quality Standards Act Inspections | 163,405 | ||||
4510-9040 | Diabetes Control Program | 1,070,134 | ||||
4510-9043 | Demonstration Program to Conduct Toxic Waste Site Health Impact Assessments | 412,000 | ||||
4510-9048 | Indoor Radon Development Program | 159,243 | ||||
4510-9053 | Beaches Environmental Assessment | 314,988 | ||||
4510-9056 | National Environmental Public Health Tracking | 901,502 | ||||
4512-0102 | Sexually Transmitted Disease Control | 1,534,840 | ||||
4512-0179 | Vaccination Assistance Project | 5,928,069 | ||||
4512-0180 | Epidemiology and Lab Surveillance | 978,028 | ||||
4512-9064 | Adolescent Treatment | 50,950 | ||||
4512-9065 | State Outcomes Measurement and Management System | 150,000 | ||||
4512-9067 | Screening and Brief Intervention | 2,800,000 | ||||
4512-9068 | Collaborative for Action, Leadership and Learning | 2,093,000 | ||||
4512-9069 | Substance Abuse Prevention and Treatment - Block Grant | 37,576,554 | ||||
4512-9070 | Promoting Safe and Stable Families | 500,000 | ||||
4512-9426 | Uniform Alcohol and Drug Abuse Data Collection | 82,226 | ||||
4513-0111 | Housing Opportunities - People with AIDS | 246,507 | ||||
4513-1123 | Adult Viral Hepatitis Prevention Coordinator | 107,351 | ||||
4513-9007 | Nutritional Status of Women, Infants, and Children | 91,536,061 | ||||
4513-9018 | Augmentation and Evaluation of Established Health Education - Risk Reduction | 11,092,885 | ||||
4513-9020 | Expanded and Integrated HIV Testing | 677,946 | ||||
4513-9021 | Program for Infants and Toddlers with Handicaps | 7,346,249 | ||||
4513-9022 | Prevention Disability State-Based Project | 275,000 | ||||
4513-9023 | Mass HIV/AIDS National Behavioral Surveillance | 402,797 | ||||
4513-9027 | MassCare - Community AIDS Resource Enhancement | 879,806 | ||||
4513-9030 | Comprehensive Primary Care System Planning for Massachusetts Children | 99,750 | ||||
4513-9035 | AIDS Surveillance and Seroprevalence Project | 976,614 | ||||
4513-9037 | Ryan White Comprehensive AIDS Resources | 24,458,758 | ||||
4513-9038 | Shelter Plus Care - Worcester | 312,684 | ||||
4513-9046 | Congenital Anomalies Center of Excellence | 1,004,400 | ||||
4513-9051 | Rural Domestic Violence and Child Victimization Project | 449,779 | ||||
4513-9060 | Residential Fire Injury Prevention, Intervention and Surveillance | 145,000 | ||||
4513-9066 | Universal Newborn Hearing Screening - Enhancement Project | 175,000 | ||||
4513-9071 | Early Hearing Detection and Intervention - Tracking and Research | 194,579 | ||||
4513-9077 | Emergency Medical Services for Children Partnership II | 115,000 | ||||
4513-9078 | Asthma Planning Collaborative | 335,000 | ||||
4513-9082 | CAPTA Requirement to Identify and Serve Substance Exposed Newborns | 250,000 | ||||
4513-9083 | Mass Youth Suicide Prevention Program | 254,039 | ||||
4513-9085 | Massachusetts Pregnancy Risk | 175,864 | ||||
4513-9086 | Oral Health Workforce Activities Support Grant | 97,098 | ||||
4513-9087 | Grants to States to Support Oral Health Workforce Activities | 144,331 | ||||
4513-9088 | Helping Hands for Infants and their Families | 475,000 | ||||
4513-9089 | First Time Motherhood'-New Parents Initiative | 335,000 | ||||
4514-1006 | Getting to the Heart of the Matter | 87,103 | ||||
4515-0115 | Tuberculosis Control Project | 1,572,316 | ||||
4515-0121 | Tuberculosis Epidemiologic Studies Consortium | 308,061 | ||||
4515-0200 | STD/HIV Prevention Training Centers | 433,774 | ||||
4515-0204 | Strengthening Surveillance for Infectious Disease | 175,000 | ||||
4515-0205 | HIV Training through Prevention Training Centers | 99,999 | ||||
4516-1021 | Public Health Preparedness and Response for Bioterrorism | 15,109,316 | ||||
4516-1025 | Morbidity and Risk Behavior Surveillance | 255,363 | ||||
4516-1027 | Massachusetts Electronic Lab Data Exchange Project Supports | 561,254 | ||||
4518-0505 | Technical Data - Massachusetts Birth/Infant Death File Linkage and Analysis | 82,721 | ||||
4518-0514 | National Violent Death Reporting System | 257,839 | ||||
4518-0534 | Public Health Injury Surveillance and Prevention | 752,732 | ||||
4518-1000 | Procurement of Information for the National Death Index | 20,327 | ||||
4518-1002 | Massachusetts Death File - Social Security Administration | 33,000 | ||||
4518-1003 | Massachusetts Birth Records - Social Security Administration | 168,000 | ||||
4518-1004 | Promoting Integration State Health | 41,155 | ||||
4518-9023 | Census of Fatal Occupational Injuries | 44,200 | ||||
4518-9030 | Public Health Injury Surveillance and Prevention Program | 116,760 | ||||
4570-1509 | Massachusetts Cardiovascular Disease Prevention | 1,144,034 | ||||
4570-1512 | National Cancer Prevention Control | 3,440,786 | ||||
4570-1514 | Wise Woman | 900,000 | ||||
4570-1515 | Chronic Disease Prevention and Health Promotion | 2,357,900 | ||||
4570-1516 | Paul Coverdell Acute Stroke Registry | 600,000 | ||||
4570-1517 | Nutrition Obesity | 1,075,152 |
account | description | amount |
---|---|---|
Trust and Other Spending | 19,280,572 | |
4510-0606 | Urea Formaldehyde Foam Insulation for Homeowners | 21,600 |
4510-0622 | Radiation Control Trust | 363,141 |
4510-0623 | Surveillance of Health Outcomes and Drinking Water Quality Testing Trust | 49,504 |
4510-0625 | Low Level Radioactive Waste Rebate | 292,384 |
4510-0635 | Lead Paint Education and Training | 2,106,435 |
4510-0714 | Civil Monetary Penalties | 550,000 |
4510-0727 | Health Boards Professional Licensure Trust | 6,853,211 |
4510-0729 | Board of Registration in Medicine Trust | 6,001,097 |
4510-2059 | Mass Hospital School Telecommunications | 9,827 |
4510-6921 | Organ Transplant Fund | 150,000 |
4512-0105 | Massachusetts AIDS Fund | 165,000 |
4512-9410 | Share Revolving Loan Fund | 20,000 |
4514-0100 | Catastrophic Illness in Children Relief | 2,598,373 |
4514-0200 | Spinal Cord Injury Trust Fund | 100,000 |
Account |
FY2007 GAA |
FY2008 GAA |
FY2009 GAA |
FY2009 Projected Spending * |
FY2010 House 1 |
|
---|---|---|---|---|---|---|
4510-0100 | Department of Public Health | 17,052 | 17,091 | 21,912 | 21,229 | 10,764 |
4510-0600 | Environmental Health Assessment and Compliance | 3,509 | 3,997 | 4,134 | 3,750 | 4,722 |
4510-0700 | Addiction and Tobacco Control Services | 0 | 0 | 0 | 0 | 92,147 |
4510-0723 | Board of Registration in Medicine and Acupuncture | 2,318 | 2,545 | 2,670 | 2,241 | 2,112 |
4510-1000 | Infectious Disease Prevention and Control | 0 | 0 | 0 | 0 | 97,577 |
4510-2500 | Health Promotion, Violence Prevention and Workforce Expansion | 0 | 0 | 0 | 0 | 52,544 |
4512-0120 | Child's Health and Nutrition | 0 | 0 | 0 | 0 | 43,611 |
4512-1500 | DPH Federal/Intergovernmental Retained Revenues | 0 | 0 | 0 | 0 | 33,388 |
4512-9999 | Public Health Hospitals and State Office of Pharmacy Services | 0 | 0 | 0 | 0 | 155,003 |
4513-0100 | Health Care Safety and Quality Programs | 0 | 0 | 0 | 0 | 12,593 |
4513-0400 | Critical Operations and Essential Services | 0 | 0 | 0 | 0 | 6,018 |
4518-0201 | Vital Records, Research, Cancer and Community Data | 0 | 0 | 0 | 0 | 2,466 | TOTAL | 22,879 | 23,633 | 28,716 | 27,220 | 512,945 |
Note: GAA is General Appropriation Act.
* Projected spending reflects budget reductions implemented through the Governor's authority under section 9C of Chapter 29.
No budgetary historical spending data available.
Account | Description |
June FY2006 |
June FY2007 |
June FY2008 |
Jan. FY2009 |
Projected FY2010 |
---|---|---|---|---|---|---|
4510-0100 | Department of Public Health | 204 | 209 | 215 | 204 | 175 |
4510-0110 | Community Health Center Services | 0 | 0 | 0 | 2 | 0 |
4510-0600 | Environmental Health Assessment and Compliance | 51 | 48 | 61 | 57 | 64 |
4510-0615 | Nuclear Power Reactor Monitoring Fee Retained Revenue | 17 | 17 | 16 | 17 | 0 |
4510-0616 | Prescription Drug Registration and Monitoring Fee Retained Revenue | 6 | 6 | 6 | 6 | 0 |
4510-0710 | Division of Health Care Quality and Improvement | 105 | 105 | 105 | 102 | 0 |
4510-0712 | Division of Health Care Quality Health Facility Licensing Fee Retained Revenue | 13 | 12 | 13 | 16 | 0 |
4510-0715 | Primary Care Center and Loan Forgiveness Program | 0 | 0 | 0 | 1 | 0 |
4510-0721 | Board of Registration in Nursing | 33 | 31 | 31 | 34 | 0 |
4510-0722 | Board of Registration in Pharmacy | 11 | 11 | 13 | 13 | 0 |
4510-0723 | Board of Registration in Medicine and Acupuncture | 62 | 63 | 76 | 72 | 60 |
4510-0725 | Health Boards of Registration | 10 | 11 | 12 | 12 | 0 |
4510-0810 | Sexual Assault Nurse Examiner (SANE) and Pediatric SANE Programs | 9 | 13 | 15 | 16 | 0 |
4510-0820 | Pediatric Sexual Assault Nurse Examiner Program | 5 | 0 | 0 | 0 | 0 |
4510-1000 | Infectious Disease Prevention and Control | 0 | 0 | 0 | 0 | 111 |
4510-2500 | Health Promotion, Violence Prevention and Workforce Expansion | 0 | 0 | 0 | 0 | 54 |
4512-0120 | Child's Health and Nutrition | 0 | 0 | 0 | 0 | 2 |
4512-0500 | Dental Health Services | 0 | 0 | 0 | 1 | 0 |
4512-1500 | DPH Federal/Intergovernmental Retained Revenues | 0 | 0 | 0 | 0 | 8 |
4512-9999 | Public Health Hospitals and State Office of Pharmacy Services | 0 | 0 | 0 | 0 | 1,636 |
4513-0100 | Health Care Safety and Quality Programs | 0 | 0 | 0 | 0 | 164 |
4513-1000 | Family Health Services | 0 | 0 | 0 | 4 | 0 |
4513-1020 | Early Intervention Services | 0 | 0 | 0 | 1 | 1 |
4513-1023 | Newborn Hearing Screening Program | 0 | 0 | 0 | 1 | 0 |
4513-1024 | Shaken Baby Syndrome Prevention Program | 0 | 0 | 1 | 1 | 0 |
4513-1026 | Suicide Prevention and Intervention Program | 0 | 0 | 3 | 6 | 0 |
4513-1111 | Health Promotion and Disease Prevention | 0 | 0 | 15 | 17 | 0 |
4513-1130 | Domestic Violence and Sexual Assault Prevention and Treatment | 0 | 0 | 0 | 2 | 0 |
4516-0263 | Blood Lead Testing Fee Retained Revenue | 17 | 18 | 17 | 16 | 0 |
4516-1000 | State Laboratory and Communicable Disease Control Services | 113 | 133 | 144 | 144 | 0 |
4516-1022 | State Laboratory Tuberculosis Testing Fee Retained Revenue | 1 | 1 | 1 | 2 | 0 |
4530-9000 | Teenage Pregnancy Prevention Services | 0 | 0 | 0 | 1 | 0 |
4570-1502 | Infection Prevention Program | 0 | 0 | 5 | 5 | 0 |
4590-0250 | School-Based Health Programs | 0 | 0 | 0 | 3 | 0 |
4590-0912 | Western Massachusetts Hospital Federal Reimbursement Retained Revenue | 194 | 195 | 213 | 213 | 0 |
4590-0915 | Public Health Hospitals | 1,463 | 1,478 | 1,508 | 1,478 | 0 |
4590-0917 | Shattuck Hospital Department of Correction Inmate Retained Revenue | 0 | 0 | 8 | 8 | 0 |
4590-1503 | Pediatric Palliative Care | 0 | 0 | 1 | 1 | 0 |
TOTAL | 2,314 | 2,352 | 2,477 | 2,456 | 2,274 |
Figures represent full-time equivalents (FTEs) paid from budgeted funds, and exclude those paid from capital, federal grants and trust funds. FY2010 FTE figures are preliminary and may not represent actual levels.
Department of Mental Health
account | description | amount | ||||
---|---|---|---|---|---|---|
DEPARTMENT OF MENTAL HEALTH | 664,872,500 | |||||
Budgetary Direct Appropriations | 635,897,285 | |||||
Direct Appropriations | ||||||
5011-0100 | Department of Mental Health Administration | 29,648,399 | ||||
5042-5000 | Child and Adolescent Mental Health Services | 73,138,409 | ||||
5046-0000 | Mental Health Services Including Adult, Homeless and Emergency Supports | 363,052,065 | ||||
5095-0015 | Inpatient Facilities and Community-Based Mental Health Services | 169,933,412 |
account | description | amount | ||||
---|---|---|---|---|---|---|
Retained Revenues | ||||||
5046-4000 | CHOICE Program Retained Revenue | 125,000 |
account | description | amount | ||||
---|---|---|---|---|---|---|
Federal Grant Spending | 4,437,584 | |||||
5012-9121 | Project for Assistance in Transition from Homelessness | 1,851,990 | ||||
5012-9159 | State Mental Health Data Infrastructure Grant | 106,650 | ||||
5046-9102 | Shelter Plus Care Program | 201,120 | ||||
5047-9102 | Comprehensive Mental Health Services for Children and their Families | 2,277,824 |
account | description | amount |
---|---|---|
Trust and Other Spending | 24,537,631 | |
5011-2001 | Mental Health Information System Fund | 4,875,342 |
5311-9101 | Solomon Mental Health Center | 809,876 |
5535-2689 | Cape Cod and Islands Mental Health and Mental Retardation Center | 2,825,451 |
5540-2689 | Brockton Multi-Service Center | 2,698,068 |
5541-2689 | Dr. John C. Corrigan, Jr. Mental Health Center | 3,990,244 |
5542-2689 | Research and Training Trust | 10,000 |
5651-2689 | Massachusetts Mental Health Center | 1,174,429 |
5652-2689 | Dr. Solomon Carter Fuller Mental Health Center | 3,440,828 |
5653-2689 | Lindemann Mental Health Center | 1,669,516 |
5654-2689 | Mary Palmer's Mental Health Center Expendable Trust | 23,000 |
5655-2690 | Governor Francis P. Murphy Fund | 83,000 |
5851-2689 | Quincy Mental Health Center | 2,937,877 |
Account |
FY2007 GAA |
FY2008 GAA |
FY2009 GAA |
FY2009 Projected Spending * |
FY2010 House 1 |
|
---|---|---|---|---|---|---|
5011-0100 | Department of Mental Health Administration | 39,014 | 40,142 | 38,360 | 37,127 | 29,648 |
5042-5000 | Child and Adolescent Mental Health Services | 72,540 | 73,531 | 76,202 | 73,825 | 73,138 |
5046-0000 | Mental Health Services Including Adult, Homeless and Emergency Supports | 304,933 | 315,563 | 322,068 | 292,426 | 363,052 |
5046-4000 | CHOICE Program Retained Revenue | 125 | 125 | 125 | 125 | 125 |
5095-0015 | Inpatient Facilities and Community-Based Mental Health Services | 164,026 | 171,484 | 181,900 | 180,407 | 169,933 | TOTAL | 580,638 | 600,844 | 618,654 | 583,909 | 635,897 |
Note: GAA is General Appropriation Act.
* Projected spending reflects budget reductions implemented through the Governor's authority under section 9C of Chapter 29.
No budgetary historical spending data available.
Account | Description |
June FY2006 |
June FY2007 |
June FY2008 |
Jan. FY2009 |
Projected FY2010 |
---|---|---|---|---|---|---|
5011-0100 | Department of Mental Health Administration | 361 | 364 | 361 | 362 | 313 |
5042-5000 | Child and Adolescent Mental Health Services | 112 | 111 | 113 | 113 | 98 |
5046-0000 | Mental Health Services Including Adult, Homeless and Emergency Supports | 1,039 | 1,034 | 1,045 | 1,005 | 1,013 |
5047-0001 | Emergency Services and Acute Mental Health Care | 7 | 7 | 17 | 17 | 0 |
5047-0002 | Emergency Services and Acute Mental Health Care Retained Revenue | 10 | 9 | 0 | 0 | 0 |
5055-0000 | Forensic Services Program for Mentally Ill Persons | 32 | 34 | 34 | 33 | 0 |
5095-0015 | Inpatient Facilities and Community-Based Mental Health Services | 2,194 | 2,174 | 2,174 | 2,157 | 2,114 |
TOTAL | 3,756 | 3,733 | 3,743 | 3,687 | 3,539 |
Figures represent full-time equivalents (FTEs) paid from budgeted funds, and exclude those paid from capital, federal grants and trust funds. FY2010 FTE figures are preliminary and may not represent actual levels.
Office of Children, Youth, and Family Services
DEPARTMENT | FY2010 Budgetary Recommendations |
FY2010 Federal, Trust, and ISF |
FY2010 Total Spending |
FY2010 Budgetary Non-Tax Revenue |
---|---|---|---|---|
Office for Refugees and Immigrants | 581 | 11,124 | 11,705 | 0 |
Department of Youth Services | 150,481 | 50 | 150,531 | 1,211 |
Department of Transitional Assistance | 773,621 | 3,325 | 776,946 | 475,231 |
Department of Children and Families | 791,464 | 16,128 | 807,591 | 189,378 |
TOTAL | 1,716,146 | 30,627 | 1,746,773 | 665,820 |
Department |
FY2007 GAA |
FY2008 GAA |
FY2009 GAA |
FY2009 Projected Spending * |
FY2010 House 1 |
---|---|---|---|---|---|
Office for Refugees and Immigrants | 500 | 500 | 650 | 605 | 581 |
Department of Youth Services | 157,543 | 160,354 | 163,069 | 158,577 | 150,481 |
Department of Transitional Assistance | 849,393 | 845,792 | 892,742 | 914,217 | 773,621 |
Department of Children and Families | 769,488 | 800,095 | 836,478 | 816,353 | 791,464 | TOTAL | 1,776,925 | 1,806,740 | 1,892,939 | 1,889,753 | 1,716,146 |
Note: GAA is General Appropriation Act.
* Projected spending reflects budget reductions implemented through the Governor's authority under section 9C of Chapter 29.
SPENDING CATEGORY |
FY202006 Expended |
FY202007 Expended |
FY202008 Expended |
FY202009 Projected Spending * |
FY202010 House 1 |
---|---|---|---|---|---|
Wages & Salaries | 322,851 | 323,812 | 347,755 | 345,554 | 329,625 |
Employee Benefits | 13,673 | 14,840 | 12,302 | 13,218 | 12,693 |
Operating Expenses | 61,866 | 72,728 | 76,005 | 76,488 | 64,441 |
Public Assistance | 1,293,156 | 1,346,541 | 1,391,681 | 1,448,442 | 1,306,672 |
Grants & Subsidies | 3,886 | 6,465 | 6,876 | 6,051 | 2,715 |
TOTAL | 1,695,432 | 1,764,385 | 1,834,620 | 1,889,753 | 1,716,146 |
* Projected spending reflects budget reductions implemented through the Governor's authority under section 9C of Chapter 29.
Department |
June FY2006 |
June FY2007 |
June FY2008 |
Jan. FY2009 |
Projected FY2010 |
---|---|---|---|---|---|
Department of Youth Services | 841 | 878 | 881 | 884 | 892 |
Department of Transitional Assistance | 1,555 | 1,583 | 1,627 | 1,589 | 1,498 |
Department of Children and Families | 3,326 | 3,398 | 3,446 | 3,442 | 3,265 |
TOTAL | 5,721 | 5,859 | 5,954 | 5,915 | 5,655 |
Figures represent full-time equivalents (FTEs) paid from budgeted funds, and exclude those paid from capital, federal grants and trust funds. FY2010 FTE figures are preliminary and may not represent actual levels.
Office for Refugees and Immigrants
account | description | amount | ||||
---|---|---|---|---|---|---|
OFFICE FOR REFUGEES AND IMMIGRANTS | 11,704,734 | |||||
Budgetary Direct Appropriations | 580,787 | |||||
4003-0122 | Low-Income Citizenship Program | 580,787 |
account | description | amount |
---|---|---|
Federal Grant Spending | 11,123,947 | |
4003-0801 | Targeted Assistance Program | 335,000 |
4003-0803 | Refugee School Impact | 287,500 |
4003-0804 | Refugee Targeted Assistance Grant | 1,092,828 |
4003-0805 | Refugee Resettlement Program | 1,416,979 |
4003-0806 | Refugee Cash, Medical and Administration | 7,763,562 |
4003-0809 | Reach Program | 134,559 |
4003-0810 | Refugee Agricultural Partnership | 93,519 |
Account |
FY2007 GAA |
FY2008 GAA |
FY2009 GAA |
FY2009 Projected Spending * |
FY2010 House 1 |
|
---|---|---|---|---|---|---|
4003-0122 | Low-Income Citizenship Program | 500 | 500 | 650 | 605 | 581 | TOTAL | 500 | 500 | 650 | 605 | 581 |
Note: GAA is General Appropriation Act.
* Projected spending reflects budget reductions implemented through the Governor's authority under section 9C of Chapter 29.
No budgetary historical spending data available.
No budgetary historical employment levels data available.
Department of Youth Services
account | description | amount | ||||
---|---|---|---|---|---|---|
DEPARTMENT OF YOUTH SERVICES | 150,531,014 | |||||
Budgetary Direct Appropriations | 150,481,014 | |||||
4200-0010 | Department of Youth Services Administration | 4,750,165 | ||||
4200-0100 | Non-Residential Services for Committed Population | 21,268,382 | ||||
4200-0200 | Residential Services for Detained Population | 24,830,278 | ||||
4200-0300 | Residential Services for Committed Population | 99,632,189 |
account | description | amount |
---|---|---|
Trust and Other Spending | 50,000 | |
4202-0602 | Annie E. Casey Foundation Grant | 50,000 |
Account |
FY2007 GAA |
FY2008 GAA |
FY2009 GAA |
FY2009 Projected Spending * |
FY2010 House 1 |
|
---|---|---|---|---|---|---|
4200-0010 | Department of Youth Services Administration | 5,456 | 5,547 | 5,658 | 5,476 | 4,750 |
4200-0100 | Non-Residential Services for Committed Population | 23,442 | 22,427 | 22,829 | 22,277 | 21,268 |
4200-0200 | Residential Services for Detained Population | 19,923 | 24,730 | 25,719 | 25,408 | 24,830 |
4200-0300 | Residential Services for Committed Population | 105,423 | 104,350 | 105,564 | 102,116 | 99,632 | TOTAL | 154,243 | 157,054 | 159,769 | 155,277 | 150,481 |
Note: GAA is General Appropriation Act.
* Projected spending reflects budget reductions implemented through the Governor's authority under section 9C of Chapter 29.
No budgetary historical spending data available.
Account | Description |
June FY2006 |
June FY2007 |
June FY2008 |
Jan. FY2009 |
Projected FY2010 |
---|---|---|---|---|---|---|
4200-0010 | Department of Youth Services Administration | 35 | 42 | 41 | 38 | 38 |
4200-0100 | Non-Residential Services for Committed Population | 200 | 218 | 209 | 212 | 218 |
4200-0200 | Residential Services for Detained Population | 199 | 198 | 208 | 206 | 211 |
4200-0300 | Residential Services for Committed Population | 406 | 419 | 424 | 427 | 426 |
TOTAL | 841 | 878 | 881 | 884 | 892 |
Figures represent full-time equivalents (FTEs) paid from budgeted funds, and exclude those paid from capital, federal grants and trust funds. FY2010 FTE figures are preliminary and may not represent actual levels.
Department of Transitional Assistance
account | description | amount | ||||
---|---|---|---|---|---|---|
DEPARTMENT OF TRANSITIONAL ASSISTANCE | 776,945,693 | |||||
Budgetary Direct Appropriations | 773,620,693 | |||||
Direct Appropriations | ||||||
4400-1000 | Department of Transitional Assistance | 114,585,486 | ||||
4403-0100 | Employment and Supportive Services for TAFDC Families | 31,202,410 | ||||
4403-5000 | Transitional Assistance Payments | 625,382,797 |
account | description | amount | ||||
---|---|---|---|---|---|---|
Retained Revenues | ||||||
4401-1101 | Employment Services Program Retained Revenue | 2,450,000 |
account | description | amount |
---|---|---|
Federal Grant Spending | 3,325,000 | |
4400-3066 | Training for Supplemental Nutrition Assistance Employment and Training ABAWDS | 1,200,000 |
4400-3067 | Supplemental Nutrition Assistance Program Employment and Training | 2,100,000 |
4400-3069 | Full Employment Supplemental Nutrition Assistance Program Cash Out | 25,000 |
Account |
FY2007 GAA |
FY2008 GAA |
FY2009 GAA |
FY2009 Projected Spending * |
FY2010 House 1 |
|
---|---|---|---|---|---|---|
4400-1000 | Department of Transitional Assistance | 66,221 | 68,058 | 68,137 | 66,021 | 114,585 |
4401-1101 | Employment Services Program Retained Revenue | 0 | 0 | 7,000 | 7,000 | 2,450 |
4403-0100 | Employment and Supportive Services for TAFDC Families | 0 | 0 | 0 | 0 | 31,202 |
4403-5000 | Transitional Assistance Payments | 0 | 0 | 0 | 0 | 625,383 | TOTAL | 66,221 | 68,058 | 75,137 | 73,021 | 773,621 |
Note: GAA is General Appropriation Act.
* Projected spending reflects budget reductions implemented through the Governor's authority under section 9C of Chapter 29.
No budgetary historical spending data available.
Account | Description |
June FY2006 |
June FY2007 |
June FY2008 |
Jan. FY2009 |
Projected FY2010 |
---|---|---|---|---|---|---|
4400-1000 | Department of Transitional Assistance | 493 | 491 | 494 | 497 | 1,474 |
4400-1001 | Food Stamp Participation Rate Programs | 0 | 8 | 9 | 7 | 0 |
4400-1025 | Domestic Violence Specialists | 12 | 11 | 12 | 12 | 0 |
4400-1100 | Caseworker Salaries and Benefits | 1,024 | 1,049 | 1,087 | 1,048 | 0 |
4403-0100 | Employment and Supportive Services for TAFDC Families | 0 | 0 | 0 | 0 | 2 |
4403-2119 | Teen Structured Settings Program | 2 | 2 | 2 | 2 | 0 |
4403-2120 | Emergency Assistance - Family Shelters and Services | 24 | 22 | 23 | 23 | 22 |
TOTAL | 1,555 | 1,583 | 1,627 | 1,589 | 1,498 |
Figures represent full-time equivalents (FTEs) paid from budgeted funds, and exclude those paid from capital, federal grants and trust funds. FY2010 FTE figures are preliminary and may not represent actual levels.
Department of Children and Families
account | description | amount | ||||
---|---|---|---|---|---|---|
DEPARTMENT OF CHILDREN AND FAMILIES | 807,591,428 | |||||
Budgetary Direct Appropriations | 791,463,548 | |||||
Direct Appropriations | ||||||
4800-0015 | Social Worker Services and Related Operational Support | 244,838,724 | ||||
4800-0038 | Services for Children and Families | 519,936,364 | ||||
4800-1400 | Support Services for People at Risk of Domestic Violence | 23,482,061 |
account | description | amount | ||||
---|---|---|---|---|---|---|
Retained Revenues | ||||||
4800-0016 | Roca Retained Revenue for Cities and Towns | 484,000 | ||||
4800-0091 | Child Welfare Training Institute Retained Revenue | 2,722,399 |
account | description | amount | ||||
---|---|---|---|---|---|---|
Federal Grant Spending | 15,726,558 | |||||
4800-0005 | Children's Justice Act | 358,829 | ||||
4800-0007 | Family Violence Prevention and Support Services | 1,765,034 | ||||
4800-0009 | Title IV-E Independent Living Program | 3,016,802 | ||||
4800-0013 | Family Preservation and Support Services | 4,752,044 | ||||
4800-0085 | Education and Training Voucher Program | 1,008,441 | ||||
4800-0086 | Adoption Opportunities | 139,335 | ||||
4800-0089 | Adoption Incentive Payments | 57,376 | ||||
4899-0001 | Title IV-B Child Welfare Services | 4,100,000 | ||||
4899-0022 | Child Abuse and Neglect Prevention and Treatment | 528,697 |
account | description | amount |
---|---|---|
Trust and Other Spending | 401,322 | |
4800-3110 | Private Donations | 146,380 |
4899-8103 | Scholarship Trust Fund | 3,600 |
4899-8104 | Casey Family - Centered Practice Expendable Trust | 251,342 |
Account |
FY2007 GAA |
FY2008 GAA |
FY2009 GAA |
FY2009 Projected Spending * |
FY2010 House 1 |
|
---|---|---|---|---|---|---|
4800-0015 | Social Worker Services and Related Operational Support | 75,564 | 78,031 | 77,338 | 75,364 | 244,839 |
4800-0016 | Roca Retained Revenue for Cities and Towns | 2,000 | 2,000 | 2,000 | 2,000 | 484 |
4800-0038 | Services for Children and Families | 281,278 | 293,663 | 313,793 | 306,414 | 519,936 |
4800-0091 | Child Welfare Training Institute Retained Revenue | 3,000 | 3,000 | 3,000 | 2,673 | 2,722 |
4800-1400 | Support Services for People at Risk of Domestic Violence | 21,689 | 23,020 | 23,473 | 23,465 | 23,482 | TOTAL | 383,530 | 399,713 | 419,604 | 409,915 | 791,464 |
Note: GAA is General Appropriation Act.
* Projected spending reflects budget reductions implemented through the Governor's authority under section 9C of Chapter 29.
No budgetary historical spending data available.
Account | Description |
June FY2006 |
June FY2007 |
June FY2008 |
Jan. FY2009 |
Projected FY2010 |
---|---|---|---|---|---|---|
4800-0015 | Social Worker Services and Related Operational Support | 584 | 597 | 631 | 613 | 3,227 |
4800-0025 | Foster Care Review | 43 | 43 | 44 | 42 | 0 |
4800-0036 | Sexual Abuse Intervention Network | 4 | 6 | 6 | 9 | 0 |
4800-0038 | Services for Children and Families | 8 | 8 | 8 | 7 | 10 |
4800-0091 | Child Welfare Training Institute Retained Revenue | 6 | 8 | 7 | 11 | 5 |
4800-0151 | Placement Services for Juvenile Offenders | 0 | 0 | 0 | 1 | 0 |
4800-1100 | Social Workers for Case Management | 2,659 | 2,714 | 2,728 | 2,740 | 0 |
4800-1400 | Support Services for People at Risk of Domestic Violence | 21 | 23 | 23 | 19 | 23 |
TOTAL | 3,326 | 3,398 | 3,446 | 3,442 | 3,265 |
Figures represent full-time equivalents (FTEs) paid from budgeted funds, and exclude those paid from capital, federal grants and trust funds. FY2010 FTE figures are preliminary and may not represent actual levels.
Office of Disabilities and Community Services
DEPARTMENT | FY2010 Budgetary Recommendations |
FY2010 Federal, Trust, and ISF |
FY2010 Total Spending |
FY2010 Budgetary Non-Tax Revenue |
---|---|---|---|---|
Massachusetts Commission for the Blind | 26,364 | 8,288 | 34,652 | 2,801 |
Massachusetts Rehabilitation Commission | 44,284 | 98,230 | 142,514 | 3,051 |
Massachusetts Commission for the Deaf and Hard of Hearing | 5,169 | 443 | 5,612 | 154 |
Soldiers' Home in Massachusetts | 26,264 | 0 | 26,264 | 12,265 |
Soldiers' Home in Holyoke | 19,803 | 0 | 19,803 | 11,988 |
Department of Developmental Services | 1,245,671 | 10,883 | 1,256,554 | 419,795 |
TOTAL | 1,367,555 | 117,844 | 1,485,399 | 450,053 |
Department |
FY2007 GAA |
FY2008 GAA |
FY2009 GAA |
FY2009 Projected Spending * |
FY2010 House 1 |
---|---|---|---|---|---|
Massachusetts Commission for the Blind | 28,497 | 29,186 | 30,068 | 28,238 | 26,364 |
Massachusetts Rehabilitation Commission | 42,710 | 45,266 | 50,415 | 48,111 | 44,284 |
Massachusetts Commission for the Deaf and Hard of Hearing | 5,726 | 5,682 | 5,795 | 5,536 | 5,169 |
Soldiers' Home in Massachusetts | 24,742 | 26,343 | 27,269 | 26,659 | 26,264 |
Soldiers' Home in Holyoke | 18,982 | 20,185 | 20,806 | 20,869 | 19,803 |
Department of Developmental Services | 1,172,536 | 1,226,416 | 1,271,886 | 1,265,705 | 1,245,671 | TOTAL | 1,293,194 | 1,353,078 | 1,406,241 | 1,395,118 | 1,367,555 |
Note: GAA is General Appropriation Act.
* Projected spending reflects budget reductions implemented through the Governor's authority under section 9C of Chapter 29.
SPENDING CATEGORY |
FY202006 Expended |
FY202007 Expended |
FY202008 Expended |
FY202009 Projected Spending * |
FY202010 House 1 |
---|---|---|---|---|---|
Wages & Salaries | 332,670 | 349,631 | 360,920 | 354,726 | 337,419 |
Employee Benefits | 13,118 | 13,818 | 14,070 | 14,243 | 14,675 |
Operating Expenses | 78,463 | 86,529 | 89,692 | 90,818 | 86,974 |
Public Assistance | 820,497 | 863,154 | 900,203 | 935,330 | 928,488 |
Grants & Subsidies | 11 | 0 | 0 | 0 | 0 |
TOTAL | 1,244,759 | 1,313,132 | 1,364,885 | 1,395,118 | 1,367,555 |
* Projected spending reflects budget reductions implemented through the Governor's authority under section 9C of Chapter 29.
Department |
June FY2006 |
June FY2007 |
June FY2008 |
Jan. FY2009 |
Projected FY2010 |
---|---|---|---|---|---|
Massachusetts Commission for the Blind | 94 | 93 | 96 | 55 | 53 |
Massachusetts Rehabilitation Commission | 56 | 59 | 61 | 63 | 62 |
Massachusetts Commission for the Deaf and Hard of Hearing | 52 | 55 | 55 | 52 | 52 |
Soldiers' Home in Massachusetts | 396 | 398 | 388 | 389 | 375 |
Soldiers' Home in Holyoke | 322 | 323 | 324 | 319 | 296 |
Department of Developmental Services | 6,976 | 6,857 | 6,955 | 6,745 | 6,522 |
TOTAL | 7,897 | 7,784 | 7,878 | 7,624 | 7,360 |
Figures represent full-time equivalents (FTEs) paid from budgeted funds, and exclude those paid from capital, federal grants and trust funds. FY2010 FTE figures are preliminary and may not represent actual levels.
Massachusetts Commission for the Blind
account | description | amount | ||||
---|---|---|---|---|---|---|
MASSACHUSETTS COMMISSION FOR THE BLIND | 34,652,227 | |||||
Budgetary Direct Appropriations | 26,364,197 | |||||
4110-0001 | Massachusetts Commission for the Blind Administration and Services | 17,952,989 | ||||
4110-1010 | State Supplement to Federal Supplemental Security Income (SSI) for the Blind | 8,411,208 |
account | description | amount | ||||
---|---|---|---|---|---|---|
Federal Grant Spending | 8,163,030 | |||||
4110-3020 | Vocational Rehabilitation Grant for the Blind | 194,885 | ||||
4110-3021 | Basic Support Grant for the Blind | 7,023,706 | ||||
4110-3023 | Independent Living for the Blind - Adaptive Housing | 65,550 | ||||
4110-3026 | Independent Living - Services to Older Blind Americans | 774,609 | ||||
4110-3027 | Rehabilitation Training for the Blind | 29,280 | ||||
4110-3028 | Supported Employment for the Blind | 75,000 |
account | description | amount |
---|---|---|
Trust and Other Spending | 125,000 | |
4110-6600 | Educational Purposes Trust Fund | 75,000 |
4110-6606 | Vending Facility Operators Trust Fund | 50,000 |
Account |
FY2007 GAA |
FY2008 GAA |
FY2009 GAA |
FY2009 Projected Spending * |
FY2010 House 1 |
|
---|---|---|---|---|---|---|
4110-0001 | Massachusetts Commission for the Blind Administration and Services | 1,122 | 1,122 | 1,169 | 1,159 | 17,953 |
4110-1010 | State Supplement to Federal Supplemental Security Income (SSI) for the Blind | 8,352 | 8,352 | 8,352 | 8,198 | 8,411 | TOTAL | 9,473 | 9,473 | 9,521 | 9,356 | 26,364 |
Note: GAA is General Appropriation Act.
* Projected spending reflects budget reductions implemented through the Governor's authority under section 9C of Chapter 29.
No budgetary historical spending data available.
Account | Description |
June FY2006 |
June FY2007 |
June FY2008 |
Jan. FY2009 |
Projected FY2010 |
---|---|---|---|---|---|---|
4110-0001 | Massachusetts Commission for the Blind Administration and Services | 6 | 6 | 7 | 7 | 53 |
4110-1000 | Community Services for the Blind | 40 | 41 | 40 | 40 | 0 |
4110-1020 | Medical Assistance Eligibility Determination for the Blind | 6 | 5 | 6 | 0 | 0 |
4110-2000 | Turning 22 Program and Services | 8 | 8 | 8 | 8 | 0 |
4110-4000 | Ferguson Industries for the Blind | 34 | 34 | 34 | 0 | 0 |
TOTAL | 94 | 93 | 96 | 55 | 53 |
Figures represent full-time equivalents (FTEs) paid from budgeted funds, and exclude those paid from capital, federal grants and trust funds. FY2010 FTE figures are preliminary and may not represent actual levels.
Massachusetts Rehabilitation Commission
account | description | amount | ||||
---|---|---|---|---|---|---|
MASSACHUSETTS REHABILITATION COMMISSION | 142,513,623 | |||||
Budgetary Direct Appropriations | 44,283,876 | |||||
4120-1000 | Massachusetts Rehabilitation Commission Administration | 561,817 | ||||
4120-2000 | Vocational Rehabilitation for the Disabled | 10,599,024 | ||||
4120-3000 | Employment and Homecare Assistance Including Independent Living and Turning 22 | 21,733,505 | ||||
4120-6000 | Head Injury Treatment Services | 11,389,530 |
account | description | amount | ||||
---|---|---|---|---|---|---|
Federal Grant Spending | 83,664,951 | |||||
4120-0020 | Vocational Rehabilitation Program Federal Funds | 40,119,565 | ||||
4120-0040 | Vocational Rehabilitation Comprehensive Systems Personnel Development Training | 110,200 | ||||
4120-0187 | Supported Employment Program Federal Funds | 516,463 | ||||
4120-0191 | Informed Members Planning and Assessing Choices Together | 165,637 | ||||
4120-0511 | Disability Determination Services | 40,032,148 | ||||
4120-0603 | Innovation Strategies for Transition Youth with Disabilities | 350,000 | ||||
4120-0608 | TBI Implementation Grant | 120,000 | ||||
4120-0760 | Independent Living Federal Funds | 1,750,000 | ||||
4120-0768 | Assistive Technology Act | 500,938 |
account | description | amount |
---|---|---|
Trust and Other Spending | 14,564,796 | |
4120-0029 | Vocational Rehabilitation for the Multi-Disabled Trust Fund | 4,000,000 |
4120-0030 | Workforce Coordinating Grant Trust Account | 44,796 |
4120-0032 | Employment Services Training | 20,000 |
4120-6002 | Head Injury Treatment Services Trust Fund | 10,500,000 |
Account |
FY2007 GAA |
FY2008 GAA |
FY2009 GAA |
FY2009 Projected Spending * |
FY2010 House 1 |
|
---|---|---|---|---|---|---|
4120-1000 | Massachusetts Rehabilitation Commission Administration | 580 | 586 | 647 | 638 | 562 |
4120-2000 | Vocational Rehabilitation for the Disabled | 7,327 | 8,048 | 10,982 | 10,942 | 10,599 |
4120-3000 | Employment and Homecare Assistance Including Independent Living and Turning 22 | 8,463 | 8,382 | 8,561 | 7,439 | 21,734 |
4120-6000 | Head Injury Treatment Services | 9,046 | 10,018 | 10,934 | 10,844 | 11,390 | TOTAL | 25,416 | 27,034 | 31,125 | 29,863 | 44,284 |
Note: GAA is General Appropriation Act.
* Projected spending reflects budget reductions implemented through the Governor's authority under section 9C of Chapter 29.
No budgetary historical spending data available.
Account | Description |
June FY2006 |
June FY2007 |
June FY2008 |
Jan. FY2009 |
Projected FY2010 |
---|---|---|---|---|---|---|
4120-1000 | Massachusetts Rehabilitation Commission Administration | 3 | 3 | 4 | 3 | 3 |
4120-3000 | Employment and Homecare Assistance Including Independent Living and Turning 22 | 10 | 10 | 11 | 11 | 44 |
4120-4000 | Independent Living Assistance for the Multi-Disabled | 13 | 13 | 14 | 16 | 0 |
4120-5000 | Home Care Services for the Multi-Disabled | 15 | 17 | 17 | 18 | 0 |
4120-5050 | Home Care, Employment and Independent Living Medicaid Reimbursement | 1 | 2 | 0 | 0 | 0 |
4120-6000 | Head Injury Treatment Services | 15 | 15 | 15 | 15 | 15 |
TOTAL | 56 | 59 | 61 | 63 | 62 |
Figures represent full-time equivalents (FTEs) paid from budgeted funds, and exclude those paid from capital, federal grants and trust funds. FY2010 FTE figures are preliminary and may not represent actual levels.
Massachusetts Commission for the Deaf and Hard of Hearing
account | description | amount | ||||
---|---|---|---|---|---|---|
MASSACHUSETTS COMMISSION FOR THE DEAF AND HARD OF HEARING | 5,612,078 | |||||
Budgetary Direct Appropriations | 5,169,020 | |||||
Direct Appropriations | ||||||
4125-0100 | Massachusetts Commission for the Deaf and Hard of Hearing | 5,169,020 |
account | description | amount | ||||
---|---|---|---|---|---|---|
Intragovernmental Service Spending | 250,000 | |||||
4125-0122 | Chargeback for Interpreter Services | 250,000 |
account | description | amount |
---|---|---|
Trust and Other Spending | 193,058 | |
4125-0104 | Interpreter Services Revolving Fund | 193,058 |
Account |
FY2007 GAA |
FY2008 GAA |
FY2009 GAA |
FY2009 Projected Spending * |
FY2010 House 1 |
|
---|---|---|---|---|---|---|
4125-0100 | Massachusetts Commission for the Deaf and Hard of Hearing | 5,539 | 5,670 | 5,783 | 5,536 | 5,169 | TOTAL | 5,539 | 5,670 | 5,783 | 5,536 | 5,169 |
Note: GAA is General Appropriation Act.
* Projected spending reflects budget reductions implemented through the Governor's authority under section 9C of Chapter 29.
No budgetary historical spending data available.
Account | Description |
June FY2006 |
June FY2007 |
June FY2008 |
Jan. FY2009 |
Projected FY2010 |
---|---|---|---|---|---|---|
4125-0100 | Massachusetts Commission for the Deaf and Hard of Hearing | 52 | 55 | 55 | 52 | 52 |
TOTAL | 52 | 55 | 55 | 52 | 52 |
Figures represent full-time equivalents (FTEs) paid from budgeted funds, and exclude those paid from capital, federal grants and trust funds. FY2010 FTE figures are preliminary and may not represent actual levels.
Soldiers' Home in Massachusetts
account | description | amount | ||||
---|---|---|---|---|---|---|
SOLDIERS' HOME IN MASSACHUSETTS | 26,263,874 | |||||
Budgetary Direct Appropriations | ||||||
Direct Appropriations | ||||||
4180-0100 | Soldiers' Home in Massachusetts | 25,963,213 |
account | description | amount |
---|---|---|
Retained Revenues | ||
4180-1100 | License Plate Sales Retained Revenue | 300,661 |
Account |
FY2007 GAA |
FY2008 GAA |
FY2009 GAA |
FY2009 Projected Spending * |
FY2010 House 1 |
|
---|---|---|---|---|---|---|
4180-0100 | Soldiers' Home in Massachusetts | 24,417 | 26,043 | 26,969 | 26,316 | 25,963 |
4180-1100 | License Plate Sales Retained Revenue | 301 | 301 | 301 | 342 | 301 | TOTAL | 24,717 | 26,343 | 27,269 | 26,659 | 26,264 |
Note: GAA is General Appropriation Act.
* Projected spending reflects budget reductions implemented through the Governor's authority under section 9C of Chapter 29.
No budgetary historical spending data available.
Account | Description |
June FY2006 |
June FY2007 |
June FY2008 |
Jan. FY2009 |
Projected FY2010 |
---|---|---|---|---|---|---|
4180-0100 | Soldiers' Home in Massachusetts | 396 | 398 | 388 | 389 | 375 |
TOTAL | 396 | 398 | 388 | 389 | 375 |
Figures represent full-time equivalents (FTEs) paid from budgeted funds, and exclude those paid from capital, federal grants and trust funds. FY2010 FTE figures are preliminary and may not represent actual levels.
Soldiers' Home in Holyoke
account | description | amount | ||||
---|---|---|---|---|---|---|
SOLDIERS' HOME IN HOLYOKE | 19,803,450 | |||||
Budgetary Direct Appropriations | ||||||
Direct Appropriations | ||||||
4190-0100 | Soldiers' Home in Holyoke | 19,438,450 |
account | description | amount |
---|---|---|
Retained Revenues | ||
4190-0102 | Pharmacy Co-Payment Fee Retained Revenue | 110,000 |
4190-0200 | Holyoke Telephone and Television Retained Revenue | 30,000 |
4190-1100 | License Plate Sales Retained Revenue | 225,000 |
Account |
FY2007 GAA |
FY2008 GAA |
FY2009 GAA |
FY2009 Projected Spending * |
FY2010 House 1 |
|
---|---|---|---|---|---|---|
4190-0100 | Soldiers' Home in Holyoke | 18,532 | 19,734 | 20,323 | 20,196 | 19,438 |
4190-0102 | Pharmacy Co-Payment Fee Retained Revenue | 225 | 225 | 151 | 151 | 110 |
4190-0200 | Holyoke Telephone and Television Retained Revenue | 25 | 25 | 25 | 25 | 30 |
4190-1100 | License Plate Sales Retained Revenue | 200 | 200 | 225 | 414 | 225 | TOTAL | 18,982 | 20,185 | 20,723 | 20,786 | 19,803 |
Note: GAA is General Appropriation Act.
* Projected spending reflects budget reductions implemented through the Governor's authority under section 9C of Chapter 29.
No budgetary historical spending data available.
Account | Description |
June FY2006 |
June FY2007 |
June FY2008 |
Jan. FY2009 |
Projected FY2010 |
---|---|---|---|---|---|---|
4190-0100 | Soldiers' Home in Holyoke | 322 | 323 | 324 | 319 | 296 |
TOTAL | 322 | 323 | 324 | 319 | 296 |
Figures represent full-time equivalents (FTEs) paid from budgeted funds, and exclude those paid from capital, federal grants and trust funds. FY2010 FTE figures are preliminary and may not represent actual levels.
Department of Developmental Services
account | description | amount | ||||
---|---|---|---|---|---|---|
DEPARTMENT OF DEVELOPMENTAL SERVICES | 1,256,554,206 | |||||
Budgetary Direct Appropriations | 1,245,670,784 | |||||
Direct Appropriations | ||||||
5911-1003 | Department of Developmental Services Administration | 68,224,506 | ||||
5911-2000 | Community Programs for the Mentally Retarded | 146,869,768 | ||||
5920-2000 | Community and State Operated Residential Services | 852,653,065 | ||||
5920-3010 | Autism Division | 3,717,509 | ||||
5920-5000 | Turning 22 Program and Services | 7,700,000 | ||||
5930-1000 | State Facilities for the Mentally Retarded | 166,355,936 |
account | description | amount | ||||
---|---|---|---|---|---|---|
Retained Revenues | ||||||
5982-1000 | Templeton Developmental Center Farm Product Sales Retained Revenue | 150,000 |
account | description | amount | ||||
---|---|---|---|---|---|---|
Intragovernmental Service Spending | 6,500,000 | |||||
5948-0012 | Chargeback for Special Education Alternatives for Mentally Retarded Children | 6,500,000 |
account | description | amount | ||||
---|---|---|---|---|---|---|
Federal Grant Spending | 261,100 | |||||
5947-0010 | Family Support 360 - Project of National Significance | 55,000 | ||||
5947-0011 | Real Choice Systems Change Grant Program | 206,100 |
account | description | amount |
---|---|---|
Trust and Other Spending | 4,122,322 | |
5011-9101 | Surety Money - Transportation of Mental Retardation Clients | 1,069 |
5483-9101 | Walter E. Fernald State School | 7,000 |
5911-0001 | Templeton Parents Guardians Friends Expendable Trust | 8,704 |
5911-2001 | Department of Mental Retardation Commissioner's Trust | 4,090,549 |
5920-0002 | Belchertown Carousel Trust | 15,000 |
Account |
FY2007 GAA |
FY2008 GAA |
FY2009 GAA |
FY2009 Projected Spending * |
FY2010 House 1 |
|
---|---|---|---|---|---|---|
5911-1003 | Department of Developmental Services Administration | 0 | 72,093 | 73,864 | 71,828 | 68,225 |
5911-2000 | Community Programs for the Mentally Retarded | 14,052 | 14,137 | 14,137 | 17,137 | 146,870 |
5920-2000 | Community and State Operated Residential Services | 524,742 | 547,808 | 569,561 | 567,321 | 852,653 |
5920-3010 | Autism Division | 3,000 | 3,278 | 6,264 | 4,460 | 3,718 |
5920-5000 | Turning 22 Program and Services | 8,500 | 7,700 | 7,700 | 7,700 | 7,700 |
5930-1000 | State Facilities for the Mentally Retarded | 172,013 | 182,759 | 187,546 | 180,827 | 166,356 |
5982-1000 | Templeton Developmental Center Farm Product Sales Retained Revenue | 100 | 150 | 150 | 150 | 150 | TOTAL | 722,408 | 827,925 | 859,223 | 849,423 | 1,245,671 |
Note: GAA is General Appropriation Act.
* Projected spending reflects budget reductions implemented through the Governor's authority under section 9C of Chapter 29.
No budgetary historical spending data available.
Account | Description |
June FY2006 |
June FY2007 |
June FY2008 |
Jan. FY2009 |
Projected FY2010 |
---|---|---|---|---|---|---|
5911-1000 | Department of Mental Retardation Central Administration | 38 | 57 | 0 | 0 | 0 |
5911-1003 | Department of Developmental Services Administration | 0 | 0 | 949 | 927 | 872 |
5920-1000 | Regional Administration | 869 | 858 | 0 | 0 | 0 |
5920-2000 | Community and State Operated Residential Services | 3 | 2 | 2 | 3 | 3,020 |
5920-2010 | State-Operated Residential Supports for the Mentally Retarded | 2,852 | 2,825 | 2,902 | 2,877 | 0 |
5920-2020 | Boulet Lawsuit - Residential Services for the Mentally Retarded | 78 | 60 | 85 | 88 | 0 |
5920-3010 | Autism Division | 0 | 0 | 3 | 3 | 6 |
5930-1000 | State Facilities for the Mentally Retarded | 3,136 | 3,053 | 3,014 | 2,848 | 2,625 |
TOTAL | 6,976 | 6,857 | 6,955 | 6,745 | 6,522 |
Figures represent full-time equivalents (FTEs) paid from budgeted funds, and exclude those paid from capital, federal grants and trust funds. FY2010 FTE figures are preliminary and may not represent actual levels.
Department of Veterans' Services
DEPARTMENT | FY2010 Budgetary Recommendations |
FY2010 Federal, Trust, and ISF |
FY2010 Total Spending |
FY2010 Budgetary Non-Tax Revenue |
---|---|---|---|---|
Department of Veterans' Services | 57,879 | 619 | 58,498 | 315 |
account | description | amount | ||||
---|---|---|---|---|---|---|
DEPARTMENT OF VETERANS' SERVICES | 58,497,618 | |||||
Budgetary Direct Appropriations | 57,878,618 | |||||
Direct Appropriations | ||||||
1410-0010 | Veterans' Services Administration and Pension Determination | 2,353,796 | ||||
1410-0012 | Veterans' Outreach Centers Including Homeless Shelters | 7,513,445 | ||||
1410-0400 | Veterans' Benefits and Annuities to Disabled Veterans | 46,808,777 | ||||
1410-0630 | Agawam and Winchendon Veterans' Cemeteries | 902,600 |
account | description | amount | ||||
---|---|---|---|---|---|---|
Retained Revenues | ||||||
1410-0018 | Agawam and Winchendon Veterans' Cemeteries Fees and Grants Retained Revenue | 300,000 |
account | description | amount | ||||
---|---|---|---|---|---|---|
Federal Grant Spending | 600,000 | |||||
1410-0254 | Homeless Veterans' Reintegration, Training, and Placement | 300,000 | ||||
1410-0256 | Veterans' Workforce Investment | 300,000 |
account | description | amount |
---|---|---|
Trust and Other Spending | 19,000 | |
1410-0600 | War Veterans' Reimbursement Fund | 1,000 |
1410-2526 | Agent Training | 18,000 |
Account |
FY2007 GAA |
FY2008 GAA |
FY2009 GAA |
FY2009 Projected Spending * |
FY2010 House 1 |
|
---|---|---|---|---|---|---|
1410-0010 | Veterans' Services Administration and Pension Determination | 2,012 | 2,157 | 2,339 | 2,254 | 2,354 |
1410-0012 | Veterans' Outreach Centers Including Homeless Shelters | 1,663 | 1,943 | 2,390 | 2,390 | 7,513 |
1410-0018 | Agawam and Winchendon Veterans' Cemeteries Fees and Grants Retained Revenue | 300 | 300 | 300 | 313 | 300 |
1410-0400 | Veterans' Benefits and Annuities to Disabled Veterans | 14,413 | 15,165 | 20,904 | 22,889 | 46,809 |
1410-0630 | Agawam and Winchendon Veterans' Cemeteries | 872 | 879 | 913 | 908 | 903 | TOTAL | 19,260 | 20,445 | 26,845 | 28,754 | 57,879 |
Note: GAA is General Appropriation Act.
* Projected spending reflects budget reductions implemented through the Governor's authority under section 9C of Chapter 29.
No budgetary historical spending data available.
Account | Description |
June FY2006 |
June FY2007 |
June FY2008 |
Jan. FY2009 |
Projected FY2010 |
---|---|---|---|---|---|---|
1410-0010 | Veterans' Services Administration and Pension Determination | 28 | 28 | 31 | 30 | 30 |
1410-0630 | Agawam and Winchendon Veterans' Cemeteries | 17 | 15 | 16 | 17 | 16 |
TOTAL | 45 | 43 | 47 | 47 | 46 |
Figures represent full-time equivalents (FTEs) paid from budgeted funds, and exclude those paid from capital, federal grants and trust funds. FY2010 FTE figures are preliminary and may not represent actual levels.
top of page