|
HISTORICAL PERSPECTIVES, RATIONALE, AND BUDGETARY RECOMMENDATIONS FOR OHIO'S MENTAL RETARDATION AND DEVELOPMENTAL DISABILITIES SYSTEMEXISTING BUDGETARY GROWTH WITH INFLATION, INFRASTRUCTURE REPAIRS MEDICAID WAIVER EXPANSION OF 13,000 WAIVER SLOTS FEDERAL, STATE, AND LOCAL FUNDING PROJECTIONS AND BUDGETARY OUTCOMESFISCAL YEARS 2002-2003, 2004-2005, AND 2006-2007DEVELOPED AND ENDORSED BY A COALITION OF THE FOLLOWING ORGANIZATIONS:ADVOCACY AND PROTECTIVE SERVICESTHE ARC-OHIO THE OHIO DEVELOPMENTAL DISABILITIES COUNCIL THE OHIO ASSOCIATION OF COUNTY BOARDS OF MR/ DD THE OHIO SUPERINTENDENTS OF COUNTY BOARDS OF MR/ DD OHIO CHAPTER AMERICAN ASSOCIATION ON MR OHIO LEGAL RIGHTS SERVICES OHIO LEAGUE FOR MR CEREBRAL PALSY ASSOCIATION OF OHIO THE OHIO SUPPORTED LIVING ASSOCIATION PEOPLE FIRST OF OHIO OHIO PROVIDER RESOURCE ASSOCIATION AUGUST 31, 2000 TABLE OF CONTENTSOverview of Purposes ....1 Historical Perspectives from the late 1980's and 1990's on the Need for State Funding Increases in Fiscal Years 2002-2007 ....2-4 Table One: A Comparison of Increases in the State of Ohio budget versus the Ohio Department of MR/DD Fiscal Years 1990 to 2000 ....5 Table Two: A Comparison of State General Revenue Fund growth between the Ohio Department of MR/DD and Comparable Departments Fiscal Years 1990 and 2000 ....6 Budgetary Recommendations for Ohio's Mental Retardation and Developmental Disabilities System Fiscal Years 2002-2007 to serve Individuals on Waiting Lists for Residential Supports, Infrastructure Repairs, and Inflationary Increases for the Existing ODMRDD Budget ....7-12 Interpretive Summary of the Budget Recommendations Spreadsheets by Line for Tables Three and Four ....13-14 Table Three: Budgetary Recommendations for Fiscal Years 2002 and 2003 ....15 Table Four: Budgetary Recommendations for Fiscal Years 2002 through 2007 ....16 OVERVIEW OF PURPOSESTo provide 7,000 Individuals on Waiting Lists Residential Supports within an Expansion of Medicaid Waivers including those living with aging caretakers, leveraging of up to 4,000 individuals on supported living to Medicaid waivers, to provide up to 2,000 individuals residing in ICF: MRs enrollment on Medicaid waivers for Olmstead downsizing, and to provide a Medicaid Family Resources waiver to support families with individuals living in their homesTo provide essential repairs to the Infrastructure for Ohio's Mental Retardation and Developmental Disabilities system necessary for Medicaid compliance, responsive to the needs of individuals with MR/DD awaiting residential supports, and assuring the system can attract and retain quality personnel To provide predictable, ongoing inflationary increases to the budget of the Ohio Department of MR/DD comparable to other similar agencies and departments within state government To access appropriately Medicaid Federal Financial Participation that is available to the State of Ohio for services and supports to Ohioans waiting for services so the state does not have to fund all of these necessary services with scarce state dollars. OHIO'S MENTAL RETARDATION AND DEVELOPMENTAL DISABILITIES SYSTEMHISTORICAL PERSPECTIVES FROM THE LATE 1980'S AND 1990'S ON THE NEED FOR STATE FUNDING INCREASES IN FISCAL YEARS 2002-2007In the late 1980's, some significant events occurred within Ohio's Mental Retardation and Developmental Disabilities system which have had an impact on the system in Calendar Year 2000. The state made the choice in the late eighties to vigorously pursue Federal financial participation under Medicaid both in the Community Alternative Funding System and within waiver programs. The message was sent to both county Boards of MR/DD and private service providers that if Ohio's MR/DD system was to receive new funding it could do so by pursuing federal initiatives or local property tax increases. In comparison to calendar year 1990, by 1998, federal revenues for community services including residential and day programs provided under authority of county MR/DD boards including contracts with private providers had increased by approximately $200 million. State funding increased by about $119.6 million. Meanwhile, county MR/DD boards expanded local property taxes by over $255 million in this period.This growth in funding was caused by several significant events. In 1986, Senate Bill 322 was enacted in response to many issues within residential services in Ohio. County MR/DD boards were mandated to provide case management services including service coordination, crisis intervention, quality assurance and remediation of major unusual incidents. In 1990, H.B. 403 was enacted that mandates county MR/DD boards to investigate cases of abuse, neglect, and exploitation of adults with MR/DD. State funding for this mandate remains at $7.0 million and counties have had to rely on a combination of federal and local monies for necessary expansion. In 1989 within H.B. 257, county MR/DD boards were authorized to administer supported living services whereby individuals with MR/DD are afforded the right to choose appropriate services based on need, who will provide services, where they will live and with whom they will live. County MR/DD boards contracted with private entities to provide the necessary supports on behalf of individuals with MR/DD. The supported living program today provides supports for about 4,500 individuals and is funded with $45 million of state monies and $70 million of local money. However, approximately half of the individuals in the program and half of the state money came from conversions from group homes that occurred prior to 1995. The state also implemented a Medicaid waiver in 1991 called the Individual Options waiver which provides supports to approximately 2,100 individuals under a supported living program model. This program is funded primarily with approximately $32 million of state support and about $45 million of federal funding. In 1997, the state decided to refinance group homes through a Medicaid waiver. Since its inception, funding for the purchase of service system of state contracts with private providers for group homes was inadequately funded. With the initiation of waiver services in 1997-99, residential providers realized about $40 million of increased monies from Medicaid federal financial participation. Deducting for conversions and refinancing, the net result of this expansion of supports is that approximately 4,400 individuals previously unserved in residential supports have been served and most of these individuals have been provided services prior to 1993. In spite of this increase in services and supports, waiting lists continue to grow for individuals needing residential support services and who are unserved. Over the last seven years the state has provided little additional funding for residential support expansion. In 1989, Ohio like many other states enacted a new Nurse Practices Act which clearly delineated the responsibilities and authorities of nurses. These law changes made many things that might have been done by non-nursing personnel in the past now the domain solely of nurses such as administration of medications and the performance of certain nursing tasks. The statutory changes had a significant impact on Ohio's MR/DD system as many employees who were not nurses were traditional performing some of these functions. In 1992, Ohio enacted for county MR/DD boards and entities under contract with county MR/DD boards a delegation of nursing statute which allows registered nurses the authority to delegate performance of certain nursing tasks including passage of medications to trained, unlicensed personnel. To date, no funding has been provided to fund the expansion of nursing personnel caused by the change in Ohio's Nurse Practice Act. Critical to this need is within Medicaid waiver services and supported living provided by residential providers. In 1990, the Ohio General Assembly passed legislation authorizing a change in definition of developmental disabilities from a categorical to a functional definition. It was predicted by advocates at the time that enrollment could increase by as many as 25,000 individuals. Enrollment in county MR/DD boards in 1990 was 32,000 individuals. By 2000, enrollment has increased to over 56,000 individuals, an increase in enrollment of approximately 24,000 individuals and seventy five percent (75%). In 1994, the state enacted legislation within the biennial budget allowing the state to provide increased funding to tax poor county MR/DD boards so that they could compete fairly with counties who realize an average or above average yield on taxes per enrollee. While the legislation allows state funding at $12 million per year, the state has only provided $1.5 million of state funding for this initiative. Currently there is an average yield of approximately $4,200 on a mill levy per individual but the poorest county in the state only receives about $1,000 on one mill while the highest county receives about $8,000. Within Tables One and Two are comparative data on the state budget. In Table One is a comparison of Fiscal Year 1990 with 2000, which shows Ohio's budget has increased by approximately $9 billion, a sixty-eight percent increase. Since 1990, the budget for the Ohio Department of MR/DD has increased only thirty one percent (31%). If the ODMRDD budget would have expanded at the same rate as the state budget an additional $94.5 million of state monies would have been realized. As evidenced within Table Two, most state agencies comparable to the Ohio Department of MR/DD got budgetary increases near the rate of state budget growth. Many of the issues in Ohio's MR/DD system can only be solved effectively by an increase in state revenues. Because of the huge disparity between counties on property taxes, pledging local resources against Medicaid only serves to widen the gap between counties. There are many infrastructure problems that need to be addressed such as 1) direct care staff wages for private providers of waiver and supported living programs, 2) funding for program managers within waiver and supported living programs, 3) increased funding for service and support administration for service coordination, quality assurance, and MUI investigations, 4) funding to assist providers in implementing delegated nursing, and 5) funding to reduce the disparity in tax yield between the lowest and highest county boards on a one mill levy. With the proposed funding increases, many of these issues would be lessened and an improved capability to meeting individual needs would be obtained with compliance with applicable state and federal regulations. The budgetary recommendations in Tables Three (Fiscal Years 2002-2003) and Four (Fiscal Years 2002-2007) that follow are the result of careful study of the issues in Ohio's MR/DD system and ways to effectively repair the infrastructure within this system essential to compliance with federal and state regulations and reopen expansion of supports under Medicaid waivers to over 7,000 individuals with MR/DD on waiting lists for such supports and who remain unserved. The recommendations maintain a partnership between the Ohio Department of MR/DD and county MR/DD boards through utilization of both increases in state and local matching funds. With the adoption of our recommendations, federal funds currently being lost to the State of Ohio will be realized and Ohio will be able to budget more than $500 million of its state monies for other purposes. TABLE ONE - A COMPARISON OF INCREASES IN THE STATE OF OHIO BUDGET VERSUS THE OHIO DEPARTMENT OF MR/DD - FISCAL YEARS 1990 TO 2001Percentage of State Budget increases in terms of General Revenue Funds
|
| Year | State GeneralRevenue Funds Actual | Percentage Increase Previous Year | ODMRDD General Revenue Funds Actual | Percentage IncreasePrevious Year | Percent ODMRDD GRF of State GRF | ODMRDD Buudget At Rate of State Increase | Additional ODMRDD Revenue At State Increase |
|---|---|---|---|---|---|---|---|
| 1990 | $11,585,700,000 | - | $259,627,826 | - | 2.24% | $259,627,826 | 0 |
| 1991 | $12,501,100,000 | 7.90% | $282,915,011 | 8.97% | 2.26% | $280,141,331 | ($2,773,680) |
| 1992 | $13,169,000,000 | 5.34% | $276,289,383 | -2.34% | 2.10% | $295,108,525 | $18,819,142 |
| 1993 | $13,600,200,000 | 3.27% | $295,383,455 | 6.91% | 2.17% | $304,771,430 | $9,387,975 |
| 1994 | $14,433,200,000 | 6.12% | $300,882,408 | 1.86% | 2.08% | $323,438,406 | $22,555,998 |
| 1995 | $14,978,600,000 | 3.78% | $315,240,746 | 4.77% | 2.10% | $335,660,457 | $20,419,711 |
| 1996 | $15,858,100,000 | 5.87% | $322,856,356 | 2.42% | 2.04% | $355,369,466 | $32,513,110 |
| 1997 | $16,404,000,000 | 3.44% | $330,969,000 | 2.51% | 2.02% | $367,602,722 | $36,633,722 |
| 1998 | $17,087,000,000 | 4.16% | $331,245,000 | 0.08% | 1.94% | $382,908,298 | $51,663,298 |
| 1999 | $18,332,100,000 | 7.29% | $335,825,000 | 1.38% | 1.83% | $410,810,160 | $74,985,160 |
| 2000 | $19,454,800,000 | 6.12% | $341,404,000 | 1.66% | 1.75% | $435,969,120 | $94,565,120 |
| 2001 | $20,528,500,000 | 5.52% | $344,546,000 | 0.92% | 1.68% | $460,030,022 | $115,484,022 |
| - | Percentage 2001/1990 | 77.19% | - | 32.71% | - | - | 77.19% |
| Agency | Fiscal Year 1990 | % of State/1990 | Fiscal Year 2000 | Percent of State/2000 | Growth Percentage |
|---|---|---|---|---|---|
| State of Ohio | $11,585,700,000 | - | $19,454,800,000 | 67.92% | 2.24% |
| Aging | $33,276,183 | N/A | $92,850,000 | N/A | 179.03% |
| Education | $2,889,632,884 | 24.94% | $5,012,106,000 | 25.76% | 73.45% |
| Health | $42,498,760 | 0.37% | $84,103,000 | 0.43% | 97.90% |
| Human Services | $4,321,141,818 | 37.30% | $7,005,247,000 | 36.01% | 62.12% |
| Alcohol and Drug Abuse | $19,832,566 | 0.17% | $32,485,000 | 0.17% | 63.80% |
| Mental Health | $376,813,258 | 3.25% | $506,789,000 | 2.60% | 34.49% |
| MR/DD | $259,627,826 | 2.24% | $341,404,000 | 1.75% | 31.50% |
County MR/DD boards have at least $100 million of state and local resources that can be pledged as match to draw down up to $150 million of federal resources which will allow 6,000 individuals to be served over four years. This leveraging substantially reduces the amount of new state general revenue funds required.
In Fiscal Year 2001 within the provisions, the State of Ohio has allocated $4.5 million for waiver services and should be able to accommodate approximately 500 individuals for Medicaid Individual Options waiver services from applicable waiting lists. There is still a serious need to expand services beyond this number by at least another 1,200 individuals immediately to accommodate additional individuals on waiting lists. The critical, immediate issue is for the State of Ohio to ask the Health Care Financing Administration for the additional 1,200 enrollment numbers needed to allow the leveraging of these monies in Fiscal Year 2001. If the State of Ohio determines it does not wish to petition HCFA for these additional enrollment numbers, the State of Ohio must provide state General Revenue Funds in Fiscal Year 2001 to serve an additional 1,200 individuals at a cost of $42,000 each, ($50.5 million) monies to be used for the full cost of such residential support services until such time as the request to HCFA can be made and federal monies appropriately leveraged.
As evidenced by the recent Medicaid waiver audits in Ohio and in other states across the nation, there is a tremendous need to address the infrastructure within Ohio's MR/DD system. Other states such as Pennsylvania have already responded with multi-million dollar approved budgetary increases to address such systemic issues as:
The total state general revenue fund needs within the fiscal year 2002 and 2003 biennial budget for repair of the infrastructure of Ohio's MR/DD system is $45.4 million in FY 2002 and $70.5 million in FY 2003. These budgetary increases are necessary to ensure Medicaid compliance ensuring the maintenance of over $200 million of federal funding. The monies for infrastructure repairs are also needed to ensure that services and supports to over 56,000 Ohioans with MR/DD are provided according to the needs of the individuals in a safe, healthy manner and provide quality outcomes that enhance the individuals lives no matter where they live. The monies also ensure that the system can effectively support an expansion of supports to individuals with MR/DD currently awaiting supported living and Medicaid waiver services.
Since 1993, there has been little expansion of in-home and out of home residential supports to individuals with MR/DD awaiting such services. There are over 4,000 individuals age 40 and older who still reside with parents and family who are aging. There are over 20,000 individuals with MR/DD age 18 and over residing with families. These families continue to care for their sons and daughters and siblings saving the state millions of dollars. Within simple math calculations, the families of individuals age 40 and over have saved Ohio at least $5.0 billion with in home care paid by the families fully at an average annual cost of $25,000 times an average of 50 years times 4,000 individuals. Based on historic allocations of residential services within ICF:MRs, group homes, and waivers that oftentimes were based on factors other than need within a locale, there is serious skewing of available places for people to live across Ohio's counties from 3 percent in the lowest county to over 70 percent in the highest. This factor creates great disparity in the capability of counties to provide reasonable and responsive services to individuals with MR/DD needing appropriate care. Also, the families who cannot be accommodated within any residential support expansion must be assured reasonable allowances for family resources and supports to assist them in maintaining their family member with MR/DD in their homes. The family resource program initiated in 1983 has had little budgetary increases and has not been responsive to the burgeoning need for such supports.
Within the Fiscal Year 2002 and 2003 biennium budget request the following requests are expansion of services and supports to individuals to live appropriately within the community as follows:
The total required funds of the state within Waiver Expansion is $19.9 million in Fiscal Year 2002 and $40.3 million in Fiscal Year 2003.
The total request of state general revenue funds for inflationary increases to the budget of the Ohio Department of MR/DD, infrastructure repairs to Ohio's MR/DD system, and Medicaid waiver expansion is $74 million in FY 2002 and $128 million in FY 2003.
Within the request for additional state monies is a pledge of county MR/DD boards to maintain continuing local property tax effort and to provide additional support of $10 million in FY 2002 and $10.125 million in FY 2003 for service and support administration Line 14 and $19.9 million in FY 2002 and $33.2 million as matching monies for increased CAFS services Line 15. The total pledged dollars from counties for the two year budget in addition to monies already committed as match is $29.9 million in FY 2002 and $40.3 million in FY 2003.
If the budgetary recommendations are approved, the state can realize additional Federal funding participation under Medicaid approaching $215 million in FY 2002 and $334.5 million in FY 2003. The following lines items compare to state and county budget lines items:
In Fiscal Year 2007, the required state funding of $217 million for the exiting budget inflation, infrastructure repairs, and Medicaid waiver expansion coupled with county MR/DD board matching monies of $123 million yields a predicted Federal Financial Participation from Medicaid of over $553 million. This budget request compares with the $850 million increase in funding approved over a five year period for mental retardation and developmental disability services in the Commonwealth of Pennsylvania.
The coalition of representatives of individuals with MR/DD, their families, county MR/DD boards, and private providers of services and supports fully support all of the requests contained within this document as necessary and justified meeting system repair and service expansion. One part of the proposal is not a higher priority than other parts and we will vigorously oppose efforts to divide our coalition by requests to prioritize one need as higher than another. The financial neglect of our system has taken years to aggregate and the solutions are both complicated and complex. One need is not more important than another within our system. There are no easy solutions and our efforts here have been responsibly deliberated and considered. We are not making a frivolous or exorbitant request but one that compares favorably to our neighboring state, the Commonwealth of Pennsylvania, a state that has an MR/DD system with many similarities to Ohio's system. We remain committed to meeting with the Taft administration to explain our budgetary recommendations and work for their inclusion within the budgetary recommendations of the Governor early next year to the Ohio General Assembly within the FY 2002-2003 biennial budget.
| # | Line Item | Funding | FY 2001 | FY 2002 | FY 2003 |
|---|---|---|---|---|---|
| - | - | State General Revenue Funds | - | - | - |
| 1 | All GRF | Current Budget w Inflation | $344,000,000 | $352,600,000 | $361,415,000 |
| - | - | Subtotal Inflation | - | $8,600,000 | $17,415,000 |
| - | - | - | - | - | - |
| - | - | Infrastructure Repairs | - | - | - |
| 2 | 322-413 | Residential Program Managers | - | $5,700,000 | $11,400,000 |
| 3 | 322-413 | Residential Direct Care Wage | - | $15,000,000 | $28,400,000 |
| 4 | 322-413 | Delegated Nursing | - | $5,000,000 | $5,125,000 |
| 5 | 322-402 | Service and Support Adm. *-a | - | $10,000,000 | $10,250,000 |
| 6 | 322-501 | Tax Equity | - | $5,350,000 | $10,700,000 |
| 7 | - | Beh Mgt Rule Requirements | - | $4,500,000 | $4,612,500 |
| - | SUBTOTAL | Subtotal Infrastructure | - | $45,550,000 | $70,487,500 |
| - | - | - | - | - | - |
| - | - | Waiver Expansion | - | - | - |
| 8 | 322-453 | Family Support | - | $3,000,000 | $6, 000,000 |
| 9 | 322-413 | Underdeveloped Counties | $4,500,000 | $16,950,000 | $34,323,750 |
| 10 | 322-413 | General Waiver Expansion *-b | $0 | $0 | $0 |
| - | SUBTOTAL | Subtotal Waiver Expansion | $4,500,000 | $19,950,000 | $40,323,750 |
| - | - | - | - | - | - |
| 11 | - | NEW STATE GENERAL REVENUE FUNDS | $4,500,000 | $74,100,000 | $128,226,250 |
| - | - | - | - | - | - |
| 12 | - | TOTAL STATE GRF | $348,500,000 | $418,100,000 | $472,226,250 |
| - | - | - | - | - | - |
| 13 | LOCAL | * Local Matching Monies for Waivers | $0 | $0 | $0 |
| 14 | LOCAL | * Local Matching Monies For Service/Support Adm. | - | $10,000,000 | $10,250,000 |
| 15 | LOCAL | * Local Matching Monies For CAFS | $12,122,755 | $19,910,224 $33,219,345 | $19,910,224 $33,219,345 |
| - | SUBTOTAL | Subtotal Local Monies | $12,122,755 | $29,910,224 | $43,469,345 |
| - | - | - | - | - | - |
| - | - | FEDERAL FUNDS GENERATED | - | - | - |
| - | - | Infrastructure Repairs | - | - | - |
| 16 | FEDERAL | Residential Program Managers | - | $8,008,514 | $16,017,027 |
| 17 | FEDERAL | Residential Direct Care Wage | - | $9,900,000 | $20,300,000 |
| 18 | FEDERAL | Delegated Nursing | - | $5,000,000 | $5,125,000 |
| 19 | FEDERAL | Service/Support Adm. | - | $28,100,048 | $28,802,549 |
| 20 | FEDERAL | Tax Equity | - | $7,516,763 | $15,033,526 |
| - | - | Waiver Expansion | - | - | - |
| 21 | FEDERAL | Respite Waiver | - | $10,000,000 | $10,250,000 |
| 22 | FEDERAL | Underdeveloped Counties - 600/yr | $6,322, 511 | $23,814,791 | $48,224,951 |
| 23 | FEDERAL | General Waiver Expansion - 1,266/yr | $0 | $0 | $0 |
| 24 | FEDERAL | SL Leveraging - 2,000/YR | $46,832,000 | $94,834,800 | $144,037,670 |
| 25 | FEDERAL | CAFS Active Treatment | $17,032,500 | $27,973,912 | $46,673,260 |
| 26 | - | TOTAL FEDERAL FUNDING | $70,187,011 | $215,148,828 | $334,463,984 |
The following table appears in its entirety (Fiscal Years 2001-2007) in the PDF version. Unfortunately, due to space limitations, Table Four has been modified in this text only version.
| # | Line Item | Funding | FY 2004 | FY 2005 | FY 2006 | FY 2007 |
|---|---|---|---|---|---|---|
| - | - | State General Revenue Funds | - | - | - | - |
| 1 | All GRF | Current Budget w Inflation | $370,450,375 | $379,711,634 | $389,204,425 | $398,934,536 |
| - | - | Subtotal Inflation | $26,450,375 | $35,711,634 | $45,204,425 | $54,934,536 |
| - | - | - | - | - | - | - |
| - | - | Infrastructure Repairs | - | - | - | - |
| 2 | 322-413 | Residential Program Managers | $11,685,000 | $11,977,125 | $12,276,553 | $12,583,467 |
| 3 | 322-413 | Residential Direct Care Wage | $29,110,000 | $29,837,750 | $30,583,694 | $31,348,286 |
| 4 | 322-413 | Delegated Nursing | $5,253,125 | $5,384,453 | $5,519,064 | $5,657,041 |
| 5 | 322-402 | Service and Support Adm. *-a | $10,506,250 | $10,768,906 | $11,038,129 | $11,314,082 |
| 6 | 322-501 | Tax Equity | $10,967,500 | $11,241,688 | $11,522,730 | $11,810,798 |
| 7 | - | Beh Mgt Rule Requirements | $4,727,812 | $4,846,008 | $4,967,158 | $5,091,337 |
| - | SUBTOTAL | Subtotal Infrastructure | $72,249,688 | $74,055,930 | $75,907,328 | $77,805,011 |
| - | - | - | - | - | - | - |
| - | - | Waiver Expansion | - | - | - | - |
| 8 | 322-453 | Family Support | $6,150,000 | $6,303,750 | $6,461,344 | $6,622,877 |
| 9 | 322-413 | Underdeveloped Counties | $35,181,844 | $36,061,390 | $36,962,925 | $37,886,998 |
| 10 | 322-413 | General Waiver Expansion *-b | $0 | $13,166,667 | $26,662,500 | $40,495,730 |
| - | SUBTOTAL | Subtotal Waiver Expansion | $41,331,844 | $55,531,807 | $70,086,769 | $85,005,605 |
| - | - | - | - | - | - | - |
| 11 | - | NEW STATE GENERAL REVENUE FUNDS | $140,031,906 | $165,299,371 | $191,198,522 | $217,745,152 |
| - | - | - | - | - | - | - |
| 12 | - | TOTAL STATE GRF | $484,031,906 | $509,299,371 | $535,198,522 | $561,745,152 |
| - | - | - | - | - | - | - |
| 13 | LOCAL | * Local Matching Monies for Waivers | $0 | $13,166,667 | $26,662,500 | $40,495,730 |
| 14 | LOCAL | * Local Matching Monies For Service/Support Adm. | $10,506,250 | $10,768,906 | $11,038,129 | $11,314,082 |
| 15 | LOCAL | * Local Matching Monies For CAFS | $46,861,195 | $54,790,721 | $62,918,484 | $71,249,442 |
| - | SUBTOTAL | Subtotal Local Monies | $57,367,445 | $78,726,293 | $100,619,113 | $123,059,254 |
| - | - | - | - | - | - | - |
| - | - | FEDERAL FUNDS GENERATED | - | - | - | - |
| - | - | Infrastructure Repairs | - | - | - | - |
| 16 | FEDERAL | Residential Program Managers | $16,417,453 | $16,827,889 | $17,248,587 | $17,679,801 |
| 17 | FEDERAL | Residential Direct Care Wage | $40,899,620 | $41,922,111 | $42,970,163 | $44,044,417 |
| 18 | FEDERAL | Delegated Nursing | $5,253,125 | $5,384,453 | $5,519,064 | $5,657,041 |
| 19 | FEDERAL | Service/Support Adm. | $29,522,613 | $30,260,678 | $31,017,195 | $31,792,625 |
| 20 | FEDERAL | Tax Equity | $15,409,364 | $15,794,598 | $16,189,463 | $16,594,199 |
| - | - | Waiver Expansion | - | - | - | - |
| 21 | FEDERAL | Respite Waiver | $10,506,250 | $10,768,906 | $11,038,129 | $11,314,082 |
| 22 | FEDERAL | Underdeveloped Counties - 600/yr | $49,430, 575 | $50,666,339 | $51,932,998 | $53,231,323 |
| 23 | FEDERAL | General Waiver Expansion - 1,266/yr | $0 | $36,998, 397 | $74,921,754 | $113,793,196 |
| 24 | FEDERAL | SL Leveraging - 2,000/YR | $147,638,612 | $151,329,577 | $155,112,816 | $158,990,637 |
| 25 | FEDERAL | CAFS Active Treatment | $65,840,092 | $76,981,094 | $88,400,621 | $100,105,637 |
| 26 | - | TOTAL FEDERAL FUNDING | $380,917,704 | $436,934,043 | $494,350,792 | $553,202,959 |
Return to the top of the page.
| Home | About Us | Calendar of Events | Grants and NOFAs | Links | Publications and Products | Site Map | What's New