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    
           
Health Occupation Dev & Workplace Demo  - (SRO) $2,386,000 $2,202,400 $2,202,400 ($183,600) -7.7%
Personal Service $589,000 $541,000 $541,000 ($48,000) -8.1%
Regular   $501,000 $501,000    
Temporary Service   $20,000 $20,000    
Holiday/overtime compensation   $20,000 $20,000    
Nonpersonal Service $1,797,000 $1,661,400 $1,661,400 ($135,600) -7.5%
Supplies and materials   $5,000 $5,000    
Travel   $25,350 $25,350    
Contractual Services   $1,184,750 $1,184,750    
Equipment   $25,000 $25,000    
Fringe benefits $270,000 $254,100 $254,100 ($15,900) -5.9%
Indirect costs   $167,200 $167,200    
           
Pilot Health Insurance Acct - (SRO) $2,437,000 $2,120,600 $2,120,600 ($316,400) -13.0%
Personal Services $1,162,000 $991,000 $991,000 ($171,000) -14.7%
Regular   $991,000 $991,000    
Nonpersonal Services $1,275,000 $1,129,600 $1,129,600 ($145,400) -11.4%
Supplies and materials   $15,000 $15,000    
Travel   $20,000 $20,000    
Contractual Services   $148,000 $148,000    
Equipment   $175,000 $175,000    
Fringe benefits $532,000 $465,400 $465,400 ($66,600) -12.5%
Indirect costs   $306,200 $306,200    
           
Primary Care Initiatives Acct - (SRO) $1,013,000 $897,800 $897,800 ($115,200) -11.4%
Personal Services $486,000 $502,000 $502,000 $16,000 3.3%
Regular   $497,000 $497,000    
Holiday/overtime compensation   $5,000 $5,000    
Nonpersonal Services $527,000 $395,800 $395,800 ($131,200) -24.9%
Supplies and materials   $5,450 $5,450    
Travel   $17,550 $17,550    
Contractual Services   $95,000 $95,000    
Equipment   $25,000 $25,000    
Fringe benefits $223,000 $235,700 $235,700 $12,700 5.7%
Indirect costs   $17,100 $17,100    
           
Health Care Delivery Administration Acct - (SRO) $897,000 $761,800 $761,800 ($135,200) -15.1%
Personal Service $310,000 $236,000 $236,000 ($74,000) -23.9%
Regular   $231,000 $231,000    
Holiday/overtime compensation   $5,000 $5,000    
Nonpersonal Service $587,000 $525,800 $525,800 ($61,200) -10.4%
Supplies and materials   $20,000 $20,000    
Travel   $62,500 $62,500    
Contractual Services   $225,000 $225,000    
Equipment   $34,500 $34,500    
Fringe benefits $142,000 $110,800 $110,800 ($31,200) -22.0%
Indirect costs   $73,000 $73,000    
           
Administration Program Acct - (SRO) $11,053,000 $11,395,000 $11,395,000 $342,000 3.1%
Personal Service $6,000,000 $5,904,000 $5,904,000 ($96,000) -1.6%
Regular   $5,904,000 $5,904,000    
Nonpersonal Service $5,053,000 $5,491,000 $5,491,000 $438,000 8.7%
Travel   $50,000 $50,000    
Contractual Services   $2,529,000 $2,529,000    
Fringe benefits $2,474,000 $2,716,000 $2,716,000 $242,000 9.8%
Indirect costs   $196,000 $196,000    
           
Heatlh-SPARCS  - (SRO) $7,648,000 $7,513,000 $7,513,000 ($135,000) -1.8%
Personal Service $2,719,000 $2,804,000 $2,804,000 $85,000 3.1%
Regular   $2,771,000 $2,771,000    
Temporary Service   $2,000 $2,000    
Holiday/overtime compensation   $31,000 $31,000    
Nonpersonal Service $4,929,000 $4,709,000 $4,709,000 ($220,000) -4.5%
Supplies and materials   $52,000 $52,000    
Travel   $18,000 $18,000    
Contractual Services   $1,858,000 $1,858,000    
Equipment   $800,000 $800,000    
Fringe benefits $1,246,000 $1,290,000 $1,290,000 $44,000 3.5%
Indirect costs   $691,000 $691,000    
           
Professional Medical Conduct Acct - (SRO) $7,674,000 $8,088,100 $8,088,100 $414,100 5.4%
Personal Services $3,900,000 $4,240,000 $4,240,000 $340,000 8.7%
Regular   $3,930,000 $3,930,000    
Temporary Service   $300,000 $300,000    
Holiday/overtime compensation   $10,000 $10,000    
Nonpersonal Services $3,774,000 $3,848,100 $3,848,100 $74,100 2.0%
Supplies and materials   $30,000 $30,000    
Travel   $75,000 $75,000    
Contractual Services   $1,700,000 $1,700,000    
Equipment   $52,000 $52,000    
Fringe benefits $1,917,000 $1,991,100 $1,991,100 $74,100 3.9%
           
Vital Records Mgmt Acct - (SRO) $2,346,000 $2,175,100 $2,175,100 ($170,900) -7.3%
Personal Services $1,110,000 $1,152,000 $1,152,000 $42,000 3.8%
Regular   $1,027,000 $1,027,000    
Temporary Service   $25,000 $25,000    
Holiday/overtime compensation   $100,000 $100,000    
Nonpersonal Services $1,236,000 $1,023,100 $1,023,100 ($212,900) -17.2%
Supplies and materials   $50,000 $50,000    
Travel   $2,000 $2,000    
Contractual Services   $294,100 $294,100    
Equipment   $97,000 $97,000    
Fringe benefits $508,000 $541,000 $541,000 $33,000 6.5%
Indirect costs   $39,000 $39,000    
           
AIDS Institute $16,329,000 $16,714,000 $16,714,000 $385,000 2.4%
Personal Service $10,448,000 $10,833,000 $10,833,000 $385,000 3.7%
Regular   $10,816,000 $10,816,000    
Holiday/overtime compensation   $17,000 $17,000    
Nonpersonal Service $5,431,000 $5,431,000 $5,431,000 $0 0.0%
Supplies and materials   $1,333,881 $1,333,881    
Travel   $311,700 $311,700    
Contractual Services   $3,556,900 $3,556,900    
Equipment   $228,519 $228,519    
Maintenance Undistributed $450,000 $450,000 $450,000 $0 0.0%
Personal Services   $247,000 $247,000    
Regular   $247,000 $247,000    
Nonpersonal Services   $203,000 $203,000    
Supplies and materials   $2,600 $2,600    
Travel   $400 $400    
Contractual Services   $200,000 $200,000    
           
Center for Community Health Pgm $133,344,000 $136,686,000 $136,286,000 $2,942,000 2.2%
Personal Service $703,000 $1,672,000 $1,672,000 $969,000 137.8%
Regular   $1,672,000 $1,672,000    
Nonpersonal Service $1,515,000 $1,662,000 $1,662,000 $147,000 9.7%
Supplies and materials   $10,000 $10,000    
Travel   $32,000 $32,000    
Contractual Services   $1,615,000 $1,615,000    
Equipment   $5,000 $5,000    
Maintenance Undistributed $4,914,000 $4,350,000 $4,350,000 ($564,000) -11.5%
Personal Services   $50,000 $50,000    
Regular   $50,000 $50,000    
Nonpersonal Services   $4,300,000 $4,300,000    
Supplies and materials   $15,000 $15,000    
Travel   $10,000 $10,000    
Contractual Services   $4,260,000 $4,260,000    
Equipment   $15,000 $15,000    
Special Rev. -Fed (SRF) $117,128,000 $118,018,000 $118,018,000 $890,000 0.8%
Special Rev. -Other (SRO) $9,084,000 $10,984,000 $10,584,000 $1,500,000 16.5%
           
Child & Adult Care Food Acct - (SRF) $7,458,000 $7,458,000 $7,458,000 $0 0.0%
Fed Food & Nutrition Services acct - (SRF) $47,301,000 $47,301,000 $47,301,000 $0 0.0%
Fed Health & Human Services Fund 265 - (SRF) $24,149,000 $25,039,000 $25,039,000 $890,000 3.7%
Abstinence Education acct - (SRF) $902,000 $902,000 $902,000 $0 0.0%
Individuals w/ Disabilities Part C Acct - (SRF) $17,930,000 $17,930,000 $17,930,000 $0 0.0%
Fed Block Grant Fund-269 - (SRF) $19,388,000 $19,388,000 $19,388,000 $0 0.0%
           
Alzheimer's Research Acct - (SRO) $1,000,000 $1,000,000 $1,000,000 $0 0.0%
Nonpersonal Services   $1,000,000 $1,000,000    
Contractual Services   $1,000,000 $1,000,000    
           
Autism Awareness and Research Acct - (SRO) $20,000 $20,000 $20,000 $0 0.0%
Nonpersonal Services   $20,000 $20,000    
Contractual Services   $20,000 $20,000