Department of Health
The Executive Budget recommends a net increase of 37 FTE’s. The FTE workforce will be 6,259 positions on March 31, 2002. The Executive Budget also recommends (analysis as of January 18, 2001):
| Department of Health | ||||
| Program Details-State Operations | ||||
| Enacted | Proposed | Change in | Percent | |
| Program | 2000-01 Budget | 2001-02 Budget | Appropriation | Change |
| All Funds | $3,803,067,500 | $3,975,558,000 | $172,490,500 | 4.5% |
| General Fund | $190,805,800 | $227,995,000 | $37,189,200 | 19.5% |
| Special Revenue - Federal | $3,270,383,300 | $3,392,061,000 | $121,677,700 | 3.7% |
| Special Revenue - Other | $339,143,400 | $351,527,000 | $12,383,600 | 3.7% |
| Enterprise Fund | $10,000 | $10,000 | $0 | 0.0% |
| Fiduciary Fund | $2,725,000 | $3,965,000 | $1,240,000 | 45.5% |
| Administration | $55,819,100 | $60,047,000 | $4,227,900 | 7.6% |
| Personal Service | $7,650,300 | $7,891,000 | $240,700 | 3.1% |
| Nonpersonal Service | $6,165,200 | $9,400,000 | $3,234,800 | 52.5% |
| Maintenance Undistributed | $4,200,000 | $0 | ($4,200,000) | -100.0% |
| Special Rev. -Fed | $14,464,000 | $12,839,000 | ($1,625,000) | -11.2% |
| Special Rev. -Other | $23,339,600 | $29,917,000 | $6,577,400 | 28.2% |
| AIDS Institute | $17,845,500 | $18,987,000 | $1,141,500 | 6.4% |
| Personal Service | $9,661,400 | $10,389,000 | $727,600 | 7.5% |
| Nonpersonal Service | $5,761,800 | $5,762,000 | $200 | 0.0% |
| Maintenance Undistributed | $450,000 | $700,000 | $250,000 | 55.6% |
| Special Rev. -Other | $1,972,300 | $2,136,000 | $163,700 | 8.3% |
| Community Health | $114,084,400 | $114,619,000 | $534,600 | 0.5% |
| Personal Service | $4,043,000 | $4,667,000 | $624,000 | 15.4% |
| Nonpersonal Service | $5,002,900 | $5,130,000 | $127,100 | 2.5% |
| Special Rev. -Fed | $99,444,600 | $98,268,000 | ($1,176,600) | -1.2% |
| Special Rev. -Other | $5,593,900 | $5,554,000 | ($39,900) | -0.7% |
| Fiduciary | $0 | $1,000,000 | $1,000,000 | 100.0% |
| Environmental Health | $35,479,200 | $35,599,000 | $119,800 | 0.3% |
| Personal Service | $5,800,000 | $8,122,000 | $2,322,000 | 40.0% |
| Nonpersonal Service | $1,936,200 | $2,082,000 | $145,800 | 7.5% |
| Maintenance Undis | $1,500,000 | $0 | ($1,500,000) | -100.0% |
| Special Rev. - Fed | $12,909,300 | $11,105,000 | ($1,804,300) | -14.0% |
| Special Rev. -Other | $13,333,700 | $14,290,000 | $956,300 | 7.2% |
| Child Health Insurance Prog. | $24,400,000 | $41,960,000 | $17,560,000 | 72.0% |
| Special Rev. -Other | $11,000,000 | $11,680,000 | $680,000 | 6.2% |
| Special Rev. -Fed | $13,400,000 | $30,280,000 | $16,880,000 | 126.0% |
| EPIC | $12,219,000 | $11,039,000 | ($1,180,000) | -9.7% |
| Personal Service | $1,016,000 | $1,539,000 | $523,000 | 51.5% |
| Nonpersonal Service | $5,632,600 | $9,429,000 | $3,796,400 | 67.4% |
| Maintenance Undist. | $5,570,400 | $71,000 | ($5,499,400) | -98.7% |
| Health Care Finance | $10,916,700 | $11,720,000 | $803,300 | 7.4% |
| Personal Service | $4,608,400 | $4,707,000 | $98,600 | 2.1% |
| Nonpersonal Service | $868,300 | $868,000 | ($300) | 0.0% |
| Special Rev. - Other | $5,440,000 | $6,145,000 | $705,000 | 13.0% |
| Health Care Standards | $62,867,600 | $73,691,000 | $10,823,400 | 17.2% |
| Personal Service | $14,313,600 | $16,706,000 | $2,392,400 | 16.7% |
| Nonpersonal Service | $8,146,700 | $8,147,000 | $300 | 0.0% |
| Maintenance Undist. | $0 | $5,466,000 | $5,466,000 | 100.0% |
| Special Rev. - Other | $40,407,300 | $43,372,000 | $2,964,700 | 7.3% |
| Institutional Management | $106,390,200 | $132,860,000 | $26,469,800 | 24.9% |
| Roswell Park | $0 | $30,000,000 | $30,000,000 | 100.0% |
| Special Rev. - Other | $0 | $30,000,000 | $30,000,000 | 100.0% |
| Helen Hayes | $65,239,200 | $48,000,000 | ($17,239,200) | -26.4% |
| Special Rev. - Other | $65,239,200 | $48,000,000 | ($17,239,200) | -26.4% |
| NYC Veterans | $16,454,700 | $18,200,000 | $1,745,300 | 10.6% |
| Special Rev. - Other | $16,454,700 | $18,200,000 | $1,745,300 | 10.6% |
| Oxford Veterans | $14,526,800 | $16,401,000 | $1,874,200 | 12.9% |
| Special Rev. - Other | $14,526,800 | $16,401,000 | $1,874,200 | 12.9% |
| Lower Hudson Veterans | $2,500,000 | $12,167,000 | $9,667,000 | 386.7% |
| Special Rev. - Other | $2,500,000 | $12,167,000 | $9,667,000 | 386.7% |
| Western NY Veteran | $7,334,500 | $8,092,000 | $757,500 | 10.3% |
| Special Rev. - Other | $7,334,500 | $8,092,000 | $757,500 | 10.3% |
| Fiduciary | $325,000 | $325,000 | $0 | 0.0% |
| Enterprise | $10,000 | $10,000 | $0 | 0.0% |
| Manage Care Prog | $13,241,000 | $13,234,000 | ($7,000) | -0.1% |
| Personal Service | $8,565,000 | $8,533,000 | ($32,000) | -0.4% |
| Nonpersonal Service | $4,676,000 | $4,701,000 | $25,000 | 0.5% |
| Medicaid Mgt Info Sys | $116,187,000 | $128,276,000 | $12,089,000 | 10.4% |
| Nonpersonal Service | $48,676,000 | $60,766,000 | $12,090,000 | 24.8% |
| Special Rev. - Federal | $67,511,000 | $67,510,000 | ($1,000) | 0.0% |
| Maintenance Undistributed | ($1,000,000) | $0 | $1,000,000 | -100.0% |
| General Fund Offset | ($79,338,000) | ($78,338,000) | $1,000,000 | -1.3% |
| Special Revenue - Other | $78,338,000 | $78,338,000 | $0 | 0.0% |
| Medicaid Mgmt Prog | $3,059,651,300 | $3,187,761,000 | $128,109,700 | 4.2% |
| Personal Service | $20,859,200 | $21,353,000 | $493,800 | 2.4% |
| Nonpersonal Service | $4,240,400 | $4,407,000 | $166,600 | 3.9% |
| Maintenance Undistributed | $19,451,000 | $26,751,000 | $7,300,000 | 37.5% |
| Special Rev. -Other | $7,750,000 | $7,750,000 | $0 | 0.0% |
| Special Rev. -Fed | $3,007,350,700 | $3,127,500,000 | $120,149,300 | 4.0% |
| MA Audit and Fraud Prevention | $66,136,800 | $70,043,000 | $3,906,200 | 5.9% |
| Personal Service | $12,389,700 | $14,293,000 | $1,903,300 | 15.4% |
| Nonpersonal Service | $3,534,600 | $3,535,000 | $400 | 0.0% |
| Maintenance Undistributed | $1,149,000 | $1,149,000 | $0 | 0.0% |
| Special Rev. -Fed | $34,563,500 | $36,566,000 | $2,002,500 | 5.8% |
| Special Rev. -Other | $14,500,000 | $14,500,000 | $0 | 0.0% |
| Continuing Care | $37,392,000 | $29,629,000 | ($7,763,000) | -20.8% |
| Personal Service | $18,796,000 | $21,877,000 | $3,081,000 | 16.4% |
| Nonpersonal Service | $1,300,000 | $2,025,000 | $725,000 | 55.8% |
| Maintenance Undistributed | $500,000 | $0 | ($500,000) | -100.0% |
| Special Rev. -Other | $3,618,000 | $5,626,000 | $2,008,000 | 55.5% |
| Special Rev. -Federal | $12,778,000 | $61,000 | ($12,717,000) | -99.5% |
| Fiduciary Funds | $400,000 | $40,000 | ($360,000) | -90.0% |
| Wadsworth | $71,437,700 | $75,758,000 | $4,320,300 | 6.0% |
| Personal Service | $19,550,000 | $21,121,000 | $1,571,000 | 8.0% |
| Nonpersonal Service | $9,130,100 | $9,746,000 | $615,900 | 6.7% |
| Maintenance Undistributed | $5,000,000 | $5,000,000 | $0 | 0.0% |
| Special Rev. -Federal | $7,962,200 | $7,932,000 | ($30,200) | -0.4% |
| Special Rev. -Other | $27,795,400 | $29,359,000 | $1,563,600 | 5.6% |
| Fiduciary | $2,000,000 | $2,600,000 | $600,000 | 30.0% |