Howe Developmental Center – GRF

FY10 Budget - Change by Line Item - General Revenue Fund
Howe Developmental Center & Community Transition Services

FY09 Request FY09 Adj. FY09 EOY FY10 Adj. FY10 Request
Staff (June 30th) 734.2 (149.1) 585.1 585.1

Staff (June 30th) GRF

Description Amount
Reduction from FY09 Headcount Request associated with changes due to Legislative Reductions, Line Item Vetoes, and FY09 General Revenue Fund Reserve; Reduction accomplished through attrition and elimination of vacant positions (149.1)

Appropriations GRF

Appropriation Name FY09 Approp. FY09 Adj. FY09 Est. Exp. FY10 Adj. FY10 Request
Howe Dev Ctr & Transition Services $55,039.4 ($183.0) $54,856.4 ($22,474.2) $32,382.2
Total Appropriation $55,039.4 ($183.0) $54,856.4 ($22,474.2) $32,382.2

FY09 Adjustments GRF

Adjustment Description Amount
Howe Dev Ctr & Transition Services
  • FY09 General Revenue Fund Reserve accomplished through attrition and elimination of vacant positions - ($170.0)
  • Social Security associated with Personal Services General Revenue Fund Reserve - ($13.0)
 ($183.0)

FY10 Adjustments GRF

Adjustment Description Amount
Howe Dev Ctr & Transition Services
  • Personal Services Pricing Adjustment, including annualization of FY09 COLA and funding for FY10 COLA and Steps for Bargaining Unit Employees
  • Retirement annualized cost at rate of 11.347%
  • Social Security annualized cost at rate of 7.65%
Funding for the transition of residents from Howe DC to other SODC's or community placements were shifted to the DD Transition Line		 ($3,983.1)
Howe Dev Ctr & Transition Services Funding for the transition of residents from Howe DC to other SODC's or community placements were shifted to the DD Transition Line ($18,491.1)