Department of Health

The enacted budget makes the following changes to the Executive Budget (analysis as of 4/2/07):

The Senate and Assembly recommend (analysis as of March 16, 2007):

Senate:

 

Assembly:

 

The 21-day amendments to the Executive Budget recommend the following changes (analysis as of February 22, 2007):

The Executive Budget recommends (analysis as of January 31, 2007):

A FY 2007-08 workforce of 5,998.  This is an increase of 90 FTEs from the adjusted FTE level for FY 2006-07.  The following chart identifies adjustments in current fiscal years FTEs along with the recommended differences in FY 2007-08 FTEs by program (if the FTE’s are the same the program is not listed):

 

Program

FY 2006-07 Adjustment

FY 2007-08 Difference

Administration and Executive Direction

 

29

Child Health Insurance

 

4

Community Health

14

11

Environmental Health

14

 

Health Care Financing

-12

14

Health Care Standards and Surveillance

39

13

Laboratories and Research

 

5

Managed Care

 

7

Office of Medicaid Management

10

7

 

Department of Health
Program Details-State Operations
   Enacted   Proposed   Enacted  Change in Percent
Program  2006-07 Budget   2007-08 Budget   2007-08 Budget  Appropriation Change
All Funds $4,645,406,000 $4,671,435,500 $4,773,435,500 $128,029,500 2.8%
General Fund $165,742,000 $225,439,000 $227,839,000 $62,097,000 37.5%
Special Revenue - Federal $3,979,144,000 $3,960,840,000 $3,960,840,000 ($18,304,000) -0.5%
Special Revenue - Other $500,510,000 $485,146,500 $584,746,500 $84,236,500 16.8%
Enterprise Fund $10,000 $10,000 $10,000 $0 0.0%
           
Personal Services $179,362,000 $290,658,358 $292,075,358 $112,713,358 62.8%
Contractual Services   $236,053,641 $235,443,641    
           
Admin & Exec Direction Pgm $65,971,000 $74,436,300 $74,436,300 $8,465,300 12.8%
Personal Service $7,463,000 $8,172,300 $8,172,300 $709,300 9.5%
Regular   $7,667,300 $7,667,300    
Temporary Service   $250,000 $250,000    
Holiday/overtime compensation   $255,000 $255,000    
Nonpersonal Service $12,990,000 $20,050,200 $20,050,200 $7,060,200 54.4%
Supplies and materials   $1,077,400 $1,077,400    
Travel   $381,500 $381,500    
Contractual Services   $18,517,000 $18,517,000    
Equipment   $74,300 $74,300    
Maintenance Undistributed $580,000 $1,414,000 $1,414,000 $834,000 143.8%
Travel   $25,000 $25,000    
Contractual Services   $835,000 $835,000    
Equipment   $554,000 $554,000    
Special Rev - Fed (SRF) $8,984,000 $9,146,000 $9,146,000 $162,000 1.8%
Special Rev - Other (SRO) $35,954,000 $35,653,800 $35,653,800 ($300,200) -0.8%
           
Child & Adult Care Food Acct - (SRF) $1,029,000 $867,000 $867,000 ($162,000) -15.7%
Fed Food & Nutrition Services acct - (SRF) $2,128,000 $2,074,000 $2,074,000 ($54,000) -2.5%
Fed Health &Human Services Fund - (SRF) $419,000 $419,000 $419,000 $0 0.0%
Fed Block Grant Fund - (SRF) $5,408,000 $5,786,000 $5,786,000 $378,000 7.0%
           
Technology Transfer Acct - (SRO) $500,000 $500,000 $500,000 $0 0.0%
Nonpersonal Service   $500,000 $500,000    
Contractual Services   $500,000 $500,000