Office of Mental Health

 

The enacted budget makes the following changes to the Executive Budget (analysis as of April 2, 2007):

 

 

 

 

 

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

Senate: 

 

Assembly: 

 

 

The Executive Budget recommends (analysis as of February 1, 2007):

A FY 2007-08 workforce of 17,670.  This is an increase of 405 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 Finance

0

+17

Adult Services

-250

+335

Forensic

0

+38

Research

+9

+15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office of Mental 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 $1,303,249,000 $1,350,914,000 $1,341,014,000 $37,765,000 2.9%
General Fund $772,557,000 $764,555,000 $754,655,000 ($17,902,000) -2.3%
Special Revenue-Federal $1,358,000 $1,358,000 $1,358,000 $0 0.0%
Special Revenue-Other $518,476,000 $573,867,000 $573,867,000 $55,391,000 10.7%
Enterprise Fund $8,349,000 $8,514,000 $8,514,000 $165,000 2.0%
Internal Service $2,509,000 $2,620,000 $2,620,000 $111,000 4.4%
           
Personal Services $1,015,633,000 $1,076,184,000 $1,066,115,000 $50,482,000 5.0%
Contractual Services   $132,607,000 $131,326,000    
           
Administration & Finance $82,183,000 $79,234,000 $79,234,000 ($2,949,000) -3.6%
Personal Service $40,895,000 $43,462,000 $43,462,000 $2,567,000 6.3%
Regular   $42,049,000 $42,049,000    
Temporary service   $1,080,000 $1,080,000    
Holiday/overtime compensation   $333,000 $333,000    
Nonpersonal Service $25,052,000 $19,410,000 $19,410,000 ($5,642,000) -22.5%
Supplies and materials   $1,081,000 $1,081,000    
Travel   $1,084,000 $1,084,000    
Contractual Services   $15,062,000 $15,062,000    
Equipment   $2,183,000 $2,183,000    
Svcs & Exp Art 31 Study $150,000 $0 $0 ($150,000) -100.0%
Special Revenue-Federal (SRF) $1,358,000 $1,358,000 $1,358,000 $0 0.0%
Special Revenue-Other (SRO) $3,870,000 $3,870,000 $3,870,000 $0 0.0%
Internal Service (ISF) $2,509,000 $2,620,000 $2,620,000 $111,000 4.4%
Enterprise Fund (Ent) $8,349,000 $8,514,000 $8,514,000 $165,000 2.0%
           
Federal Block Grant Fund (SRF) $1,358,000 $1,358,000 $1,358,000 $0 0.0%
Personal Service $814,000 $814,000 $814,000 $0 0.0%
Nonpersonal Service $178,000 $178,000 $178,000 $0 0.0%
Fringe benefits $366,000 $366,000 $366,000 $0 0.0%
           
OMH Gifts & Donations - (SRO) $500,000 $500,000 $500,000 $0 0.0%
Nonpersonal services   $500,000 $500,000    
Supplies and materials   $200,000 $200,000    
Travel   $35,000 $35,000    
Contractual Services   $125,000 $125,000    
Equipment   $140,000 $140,000    
           
OMH Grants & Bequests - (SRO) $70,000 $70,000 $70,000 $0