Office
of Alcohol and Substance Abuse Services
The 21 day amendments to the Executive Budget make the following changes (analysis as of February 14, 2008):
This results in an overall agency appropriation of $135.38 million, an increase of $45.5 million from the SFY 2007-08 enacted budget.
The Executive Budget recommends (an
A FY 2008-09 workforce of 1,010, an increase of 20 from the adjusted FTE level for FY 2007-08. The following chart identifies adjustments in the current fiscal year’s 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 2007-08 Adjustment |
FY 2008-09 Difference |
|
Executive Direction |
+9 |
+11 |
|
Institutional Services |
0 |
+9 |
|
Community Treatment |
-2 |
0 |
| Office of Alcohol and Substance Abuse Services | ||||
| Program Details-State Operations | ||||
| Enacted | Proposed | Change in | Percent | |
| Program | 2007-08 Budget | 2008-09 Budget | Appropriation | Change |
| All Funds | $89,820,000 | $135,279,000 | $45,459,000 | 50.6% |
| General Fund | $60,543,000 | $0 | ($60,543,000) | -100.0% |
| Special Revenue-Federal | $6,445,000 | $6,445,000 | $0 | 0.0% |
| Special Revenue-Other | $22,832,000 | $128,834,000 | $106,002,000 | 464.3% |
| Personal Services | $61,476,000 | $72,022,000 | $10,546,000 | 17.2% |
| Contractual Services | $17,410,900 | $21,034,700 | $3,623,800 | 20.8% |
| Exec Direction Prog. | $78,051,000 | $69,043,000 | ($9,008,000) | -11.5% |
| Personal Service | $23,909,000 | $0 | ($23,909,000) | -100.0% |
| Regular | $23,721,000 | $0 | ($23,721,000) | -100.0% |
| Temporary service | $119,000 | $0 | ($119,000) | -100.0% |
| Holiday/overtime compensation | $69,000 | $0 | ($69,000) | -100.0% |
| Nonpersonal Service | $11,828,000 | $0 | ($11,828,000) | -100.0% |
| Supplies and materials | $665,000 | $0 | ($665,000) | -100.0% |
| Travel | $865,000 | $0 | ($865,000) | -100.0% |
| Contractual Services | $8,050,000 | $0 | ($8,050,000) | -100.0% |
| Equipment | $2,248,000 | $0 | ($2,248,000) | -100.0% |
| Offset | ($7,900,000) | $0 | $7,900,000 | -100.0% |
| Special Revenue-Federal (SRF) | $5,245,000 | $5,245,000 | $0 | 0.0% |
| Special Revenue-Other (SRO) | $9,232,000 | $63,798,000 | $54,566,000 | 591.1% |
| Fed Block Grant - (SRF) | $4,555,000 | $4,555,000 | $0 | 0.0% |
| Personal Service | $3,578,000 | $3,578,000 | $0 | 0.0% |
| Nonpersonal Service | $977,000 | $977,000 | $0 | 0.0% |
| Federal Department of Education Fund - (SRF) | $147,000 | $147,000 | $0 | 0.0% |
| Statewide Data Collection Acct - (SRF) | $543,000 | $543,000 | $0 | 0.0% |
| Fed Salary Sharing - (SRO) | $7,900,000 | $11,500,000 | $3,600,000 | 45.6% |
| Personal Service | $0 | $7,900,000 | $7,900,000 | 100.0% |
| Regular | $0 | $7,900,000 | $7,900,000 | 100.0% |
| Nonpersonal Service | $0 | $3,600,000 | $3,600,000 | 100.0% |
| Fringe benefits | $0 | $3,600,000 | $3,600,000 | 100.0% |
| Credentialing Svces - (SRO) | $962,000 | $962,000 | $0 | 0.0% |
| Personal Service | $500,000 | $631,000 | $131,000 | 26.2% |
| Regular | $495,000 | $626,000 | $131,000 | 26.5% |
| Temporary Service | $5,000 | $5,000 | $0 | 0.0% |
| Nonpersonal Service | $462,000 | $331,000 | ($131,000) | -28.4% |
| Supplies and materials | $8,000 | $0 | ($8,000) | -100.0% |
| Travel | $41,000 | $0 | ($41,000) | -100.0% |
| Contractual Services | $156,000 | $10,700 | ($145,300) | -93.1% |
| Fringe benefits | $239,000 | $298,700 | $59,700 | 25.0% |
| Indirect costs | $18,000 | $21,600 | $3,600 | 20.0% |
| Mental Hygiene Program Fund Acct - (SRO) | $0 | $48,966,000 | $48,966,000 | 100.0% |
| Personal Service | $0 | $25,377,000 | $25,377,000 | 100.0% |
| Regular | $0 | $25,187,000 | $25,187,000 | 100.0% |
| Temporary Service | $0 | $120,000 | $120,000 | 100.0% |
| Holiday/overtime compensation | $0 | $70,000 | $70,000 | 100.0% |
| Nonpersonal Service | $0 | $23,589,000 | $23,589,000 | 100.0% |
| Supplies and materials | $0 | $1,449,500 | $1,449,500 | 100.0% |
| Travel | $0 | $883,800 | $883,800 | 100.0% |
| Contractual Services | $0 | $9,243,900 | $9,243,900 | 100.0% |
| Fringe benefits | $0 | $811,800 | $811,800 | 100.0% |
| Indirect costs | $0 | $11,200,000 | $11,200,000 | 100.0% |
| Methadone Registry - (SRO) | $300,000 | $300,000 | $0 | 0.0% |
| Nonpersonal Service | $300,000 | $300,000 | $0 | 0.0% |
| Contractual Services | $300,000 | $300,000 | $0 | 0.0% |
| Special Projects - (SRO) | $70,000 | $2,070,000 | $2,000,000 | 2857.1% |
| Nonpersonal Service | $70,000 | $2,070,000 | $2,000,000 | 2857.1% |
| Supplies and materials | $15,000 | $15,000 | $0 | 0.0% |
| Travel | $5,000 | $5,000 | $0 | 0.0% |
| Contractual Services | $50,000 | $2,050,000 | $2,000,000 | 4000.0% |
| Institutional Services | $47,506,000 | $66,236,000 | $18,730,000 | 39.4% |
| Personal Service | $32,624,000 | $0 | ($32,624,000) | -100.0% |
| Regular | $31,705,000 | $0 | ($31,705,000) | -100.0% |
| Temporary service | $489,000 | $0 | ($489,000) | -100.0% |
| Holiday/overtime compensation | $430,000 | $0 | ($430,000) | -100.0% |
| Nonpersonal Service | $13,682,000 | $0 | ($13,682,000) | -100.0% |
| Supplies and materials | $4,102,400 | $0 | ($4,102,400) | -100.0% |
| Travel | $290,100 | $0 | ($290,100) | -100.0% |
| Contractual Services | $8,854,900 | $0 | ($8,854,900) | -100.0% |
| Equipment | $434,600 | $0 | ($434,600) | -100.0% |
| Offset | ($13,600,000) | $0 | $13,600,000 | -100.0% |
| Special Revenue-Federal (SRF) | $1,200,000 | $1,200,000 | $0 | 0.0% |
| Special Revenue-Other | $13,600,000 | $65,036,000 | $51,436,000 | 378.2% |
| Fed Health and Human Services Fund - (SRF) | $1,200,000 | $1,200,000 | $0 | 0.0% |
| Personal Service | $865,000 | $865,000 | $0 | 0.0% |
| Nonpersonal Service | $335,000 | $335,000 | $0 | 0.0% |
| Mental Hygiene Program Fund Acct - (SRO) | $0 | $45,241,000 | $45,241,000 | 100.0% |
| Personal Service | $0 | $20,071,000 | $20,071,000 | 100.0% |
| Regular | $0 | $19,135,000 | $19,135,000 | 100.0% |
| Temporary Service | $0 | $500,000 | $500,000 | 100.0% |
| Holiday/overtime compensation | $0 | $436,000 | $436,000 | 100.0% |
| Nonpersonal Service | $0 | $25,170,000 | $25,170,000 | 100.0% |
| Supplies and materials | $0 | $5,975,000 | $5,975,000 | 100.0% |
| Travel | $0 | $294,200 | $294,200 | 100.0% |
| Contractual Services | $0 | $9,430,100 | $9,430,100 | 100.0% |
| Equipment | $0 | $510,700 | $510,700 | 100.0% |
| Fringe benefits | $0 | $8,960,000 | $8,960,000 | 100.0% |
| Mental Hygiene Patient Income Acct - (SRO) | $13,600,000 | $19,795,000 | $6,195,000 | 45.6% |
| Personal Service | $0 | $13,600,000 | $13,600,000 | 100.0% |
| Regular | $0 | $13,600,000 | $13,600,000 | 100.0% |
| Nonpersonal Service | $0 | $6,195,000 | $6,195,000 | 100.0% |
| Fringe benefits | $0 | $6,195,000 | $6,195,000 | 100.0% |