Office
of Mental Health
The Executive Budget recommends (an
A FY 2007-08
workforce of between 17,257 and 18,034 (unlike most other agencies, OMH is
given a range of possible fills, it is likely that the lower fill level will
prevail).
This is an increase of between 163 and 415 FTEs from the adjusted FTE
level for FY 2007-08. The additional 9 Research Program positions reflects
$2.9 million in addition
|
Program |
FY 2007-08 Adjustment |
FY 2008-09 Difference |
|
Administration and Finance |
+7 |
+134 |
|
Adult Services |
-98 |
+511 |
|
Children and Youth Services |
+30 |
+20 |
|
Forensic |
0 |
+147 |
|
Research |
+9 |
+0 |
|
Maintenance Undistributed |
+10 |
-397 |
| Office of Mental Health | ||||
| Program Details-State Operations | ||||
| Enacted | Proposed | Change in | Percent | |
| Program | 2007-08 Budget | 2008-09 Budget | Appropriation | Change |
| All Funds | $1,341,014,000 | $1,935,877,000 | $594,863,000 | 44.4% |
| General Fund | $754,655,000 | $0 | ($754,655,000) | -100.0% |
| Special Revenue-Federal | $1,358,000 | $1,358,000 | $0 | 0.0% |
| Special Revenue-Other | $573,867,000 | $1,923,385,000 | $1,349,518,000 | 235.2% |
| Enterprise Fund | $8,514,000 | $8,514,000 | $0 | 0.0% |
| Internal Service | $2,620,000 | $2,620,000 | $0 | 0.0% |
| Personal Services | $1,066,115,000 | $1,107,949,000 | $41,834,000 | 3.9% |
| Contractual Services | $131,326,000 | $161,590,000 | $30,264,000 | 23.0% |
| Administration & Finance | $79,234,000 | $113,145,000 | $33,911,000 | 42.8% |
| Personal Service | $43,462,000 | $0 | ($43,462,000) | -100.0% |
| Regular | $42,049,000 | $0 | ($42,049,000) | -100.0% |
| Temporary service | $1,080,000 | $0 | ($1,080,000) | -100.0% |
| Holiday/overtime compensation | $333,000 | $0 | ($333,000) | -100.0% |
| Nonpersonal Service | $19,410,000 | $0 | ($19,410,000) | -100.0% |
| Supplies and materials | $1,081,000 | $0 | ($1,081,000) | -100.0% |
| Travel | $1,084,000 | $0 | ($1,084,000) | -100.0% |
| Contractual Services | $15,062,000 | $0 | ($15,062,000) | -100.0% |
| Equipment | $2,183,000 | $0 | ($2,183,000) | -100.0% |
| Special Revenue-Federal (SRF) | $1,358,000 | $1,358,000 | $0 | 0.0% |
| Special Revenue-Other (SRO) | $3,870,000 | $100,653,000 | $96,783,000 | 2500.9% |
| Internal Service (ISF) | $2,620,000 | $2,620,000 | $0 | 0.0% |
| Enterprise Fund (Ent) | $8,514,000 | $8,514,000 | $0 | 0.0% |
| Federal Health and Human Services Fund (SRF) | $1,358,000 | $1,358,000 | $0 | 0.0% |
| Personal Service | $814,000 | $814,000 | $0 | 0.0% |
| Nonpersonal Service | $178,000 | $178,000 | $0 | 0.0% |
| Fringe benefits | $366,000 | $366,000 | $0 | 0.0% |
| OMH Gifts & Donations - (SRO) | $500,000 | $500,000 | $0 | 0.0% |
| Nonpersonal services | $500,000 | $500,000 | $0 | 0.0% |
| Supplies and materials | $200,000 | $200,000 | $0 | 0.0% |
| Travel | $35,000 | $35,000 | $0 | 0.0% |
| Contractual Services | $125,000 | $125,000 | $0 | 0.0% |
| Equipment | $140,000 | $140,000 | $0 | 0.0% |
| OMH Grants & Bequests - (SRO) | $70,000 | $70,000 | $0 | 0.0% |
| Nonpersonal services | $70,000 | $70,000 | $0 | 0.0% |
| Supplies and materials | $70,000 | $70,000 | $0 | 0.0% |
| Cook/Chill Acct (SRO) | $3,300,000 | $3,300,000 | $0 | 0.0% |
| Nonpersonal services | $3,300,000 | $3,300,000 | $0 | 0.0% |
| Supplies and materials | $1,650,000 | $1,650,000 | $0 | 0.0% |
| Contractual Services | $1,650,000 | $1,650,000 | $0 | 0.0% |
| Mental Hygiene Program Fund Acct - (SRO) | $0 | $96,783,000 | $96,783,000 | 100.0% |
| Personal Service | $0 | $47,263,000 | $47,263,000 | 100.0% |
| Regular | $0 | $45,777,000 | $45,777,000 | 100.0% |
| Temporary service | $0 | $1,111,000 | $1,111,000 | 100.0% |
| Holiday/overtime compensation | $0 | $375,000 | $375,000 | 100.0% |
| Nonpersonal Service | $0 | $49,520,000 | $49,520,000 | 100.0% |
| Supplies and materials | $0 | $1,631,000 | $1,631,000 | 100.0% |
| Travel | $0 | $1,634,000 | $1,634,000 | 100.0% |
| Contractual Services | $0 | $21,673,000 | $21,673,000 | 100.0% |
| Equipment | $0 | $3,191,000 | $3,191,000 | 100.0% |
| Fringe benefits | $0 | $21,391,000 | $21,391,000 | 100.0% |
| MH Sheltered Workshop Acct - (Ent) | $5,839,000 | $5,839,000 | $0 | 0.0% |
| Personal Service | $2,045,000 | $2,045,000 | $0 | 0.0% |
| Temporary service | $2,045,000 | $2,045,000 | $0 | 0.0% |
| Nonpersonal Service | $3,794,000 | $3,794,000 | $0 | 0.0% |
| Supplies and materials | $757,000 | $757,000 | $0 | 0.0% |
| Travel | $123,000 | $123,000 | $0 | 0.0% |
| Contractual Services | $2,657,000 | $2,657,000 | $0 | 0.0% |
| Equipment | $257,000 | $257,000 | $0 | 0.0% |
| MH Community Stores Acct - (Ent) | $2,675,000 | $2,675,000 | $0 | 0.0% |
| Personal Service | $561,000 | $561,000 | $0 | 0.0% |
| Regular | $561,000 | $561,000 | $0 | 0.0% |
| Nonpersonal Service | $2,114,000 | $2,114,000 | $0 | 0.0% |
| Supplies and materials | $1,679,000 | $1,679,000 | $0 | 0.0% |
| Equipment | $154,000 | $154,000 | $0 | 0.0% |
| Fringe benefites | $281,000 | $281,000 | $0 | 0.0% |
| MH Revolving Acct - (ISF) | $2,620,000 | $2,620,000 | $0 | 0.0% |
| Personal service | $1,012,000 | $1,012,000 | $0 | 0.0% |
| Regular | $1,012,000 | $1,012,000 | $0 | 0.0% |
| Nonpersonal service | $1,608,000 | $1,608,000 | $0 | 0.0% |
| Supplies and materials | $461,000 | $461,000 | $0 | 0.0% |
| Travel | $7,000 | $7,000 | $0 | 0.0% |
| Contractual services | $388,000 | $388,000 | $0 | 0.0% |
| Equipment | $236,000 | $236,000 | $0 | 0.0% |
| Fringe benefits | $516,000 | $516,000 | $0 | 0.0% |
| Adult Services | $904,213,000 | $1,311,632,000 | $407,419,000 | 45.1% |
| Personal Service | $708,775,000 | $0 | ($708,775,000) | -100.0% |
| Regular | $666,556,000 | $0 | ($666,556,000) | -100.0% |
| Temporary service | $4,967,000 | $0 | ($4,967,000) | -100.0% |
| Holiday/overtime compensation | $37,252,000 | $0 | ($37,252,000) | -100.0% |
| Nonpersonal Service | $192,273,000 | $0 | ($192,273,000) | -100.0% |
| Supplies and materials | $96,705,000 | $0 | ($96,705,000) | -100.0% |
| Travel | $2,759,000 | $0 | ($2,759,000) | -100.0% |
| Contractual Services | $90,157,000 | $0 | ($90,157,000) | -100.0% |
| Equipment | $2,652,000 | $0 | ($2,652,000) | -100.0% |
| Maintenance Undist. | $3,165,000 | $0 | ($3,165,000) | -100.0% |
| Special Revenue-Other (SRO) | $0 | $1,311,632,000 | $1,311,632,000 | 100.0% |
| Mental Hygiene Patient Income Acct - (SRO) | $0 | $806,728,000 | $806,728,000 | 100.0% |
| Personal service | $0 | $554,260,000 | $554,260,000 | 100.0% |
| Regular | $0 | $524,260,000 | $524,260,000 | 100.0% |
| Temporary service | $0 | $4,000,000 | $4,000,000 | 100.0% |
| Holiday/overtime compensation | $0 | $26,000,000 | $26,000,000 | 100.0% |
| Nonpersonal service | $0 | $252,468,000 | $252,468,000 | 100.0% |
| Fringe benefits | $0 | $252,468,000 | $252,468,000 | 100.0% |
| Mental Hygiene Program Fund Acct - (SRO) | $0 | $504,904,000 | $504,904,000 | 100.0% |
| Personal Service | $0 | $185,260,000 | $185,260,000 | 100.0% |
| Regular | $0 | $171,375,000 | $171,375,000 | 100.0% |
| Temporary service | $0 | $957,000 | $957,000 | 100.0% |
| Holiday/overtime compensation | $0 | $12,928,000 | $12,928,000 | 100.0% |
| Nonpersonal Service | $0 | $316,479,000 | $316,479,000 | 100.0% |
| Supplies and materials | $0 | $113,835,000 | $113,835,000 | 100.0% |
| Travel | $0 | $4,288,000 | $4,288,000 | 100.0% |
| Contractual Services | $0 | $111,592,000 | $111,592,000 | 100.0% |
| Equipment | $0 | $4,656,000 | $4,656,000 | 100.0% |
| Fringe benefits | $0 | $82,108,000 | $82,108,000 | 100.0% |
| Maintenance Undistributed | $0 | $3,165,000 | $3,165,000 | 100.0% |
| Children and Youth | $139,610,000 | $206,391,000 | $66,781,000 | 47.8% |
| Personal Service | $122,848,000 | $0 | ($122,848,000) | -100.0% |
| Regular | $115,479,000 | $0 | ($115,479,000) | -100.0% |
| Temporary service | $2,429,000 | $0 | ($2,429,000) | -100.0% |
| Holiday/overtime compensation | $4,940,000 | $0 | ($4,940,000) | -100.0% |
| Nonpersonal Service | $16,762,000 | $0 | ($16,762,000) | -100.0% |
| Supplies and materials | $8,392,000 | $0 | ($8,392,000) | -100.0% |
| Travel | $488,000 | $0 | ($488,000) | -100.0% |
| Contractual Services | $7,284,000 | $0 | ($7,284,000) | -100.0% |
| Equipment | $598,000 | $0 | ($598,000) | -100.0% |
| Special Revenue-Other (SRO) | $0 | $206,391,000 | $206,391,000 | 100.0% |
| Mental Hygiene Program Fund Acct - (SRO) | $0 | $206,391,000 | $206,391,000 | 100.0% |
| Personal Service | $0 | $127,776,000 | $127,776,000 | 100.0% |
| Regular | $0 | $120,388,000 | $120,388,000 | 100.0% |
| Temporary service | $0 | $2,486,000 | $2,486,000 | 100.0% |
| Holiday/overtime compensation | $0 | $4,902,000 | $4,902,000 | 100.0% |
| Nonpersonal Service | $0 | $78,615,000 | $78,615,000 | 100.0% |
| Supplies and materials | $0 | $9,918,000 | $9,918,000 | 100.0% |
| Travel | $0 | $642,000 | $642,000 | 100.0% |
| Contractual Services | $0 | $9,429,000 | $9,429,000 | 100.0% |
| Equipment | $0 | $803,000 | $803,000 | 100.0% |
| Fringe benefits | $0 | $57,823,000 | $57,823,000 | 100.0% |
| Enhanced Community Services | $19,600,000 | $0 | ($19,600,000) | -100.0% |
| Personal Service | $15,700,000 | $0 | ($15,700,000) | -100.0% |
| Regular | $15,700,000 | $0 | ($15,700,000) | -100.0% |
| Nonpersonal Service | $3,900,000 | $0 | ($3,900,000) | -100.0% |
| Supplies and materials | $865,000 | $0 | ($865,000) | -100.0% |
| Travel | $72,000 | $0 | ($72,000) | -100.0% |
| Contractual Services | $2,940,000 | $0 | ($2,940,000) | -100.0% |
| Equipment | $23,000 | $0 | ($23,000) | -100.0% |
| Forensic | $140,714,000 | $224,812,000 | $84,098,000 | 59.8% |
| Personal Service | $126,668,000 | $0 | ($126,668,000) | -100.0% |
| Regular | $118,330,000 | $0 | ($118,330,000) | -100.0% |
| Temporary service | $2,280,000 | $0 | ($2,280,000) | -100.0% |
| Holiday/overtime compensation | $6,058,000 | $0 | ($6,058,000) | -100.0% |
| Nonpersonal Service | $14,046,000 | $0 | ($14,046,000) | -100.0% |
| Supplies and materials | $8,759,000 | $0 | ($8,759,000) | -100.0% |
| Travel | $609,000 | $0 | ($609,000) | -100.0% |
| Contractual Services | $4,461,000 | $0 | ($4,461,000) | -100.0% |
| Equipment | $217,000 | $0 | ($217,000) | -100.0% |
| Special Revenue-Other (SRO) | $0 | $224,812,000 | $224,812,000 | 100.0% |
| Mental Hygiene Program Fund Acct - (SRO) | $0 | $224,812,000 | $224,812,000 | 100.0% |
| Personal Service | $0 | $142,562,000 | $142,562,000 | 100.0% |
| Regular | $0 | $132,006,000 | $132,006,000 | 100.0% |
| Temporary service | $0 | $2,497,000 | $2,497,000 | 100.0% |
| Holiday/overtime compensation | $0 | $8,059,000 | $8,059,000 | 100.0% |
| Nonpersonal Service | $0 | $82,250,000 | $82,250,000 | 100.0% |
| Supplies and materials | $0 | $11,416,000 | $11,416,000 | 100.0% |
| Travel | $0 | $861,000 | $861,000 | 100.0% |
| Contractual Services | $0 | $4,996,000 | $4,996,000 | 100.0% |
| Equipment | $0 | $425,000 | $425,000 | 100.0% |
| Fringe benefits | $0 | $64,552,000 | $64,552,000 | 100.0% |
| Maintenance Undist. | $0 | $0 | $0 | |
| Offset | ($562,767,000) | $0 | $562,767,000 | -100.0% |
| Special Revenue-Other (SRO) | $562,767,000 | $0 | ($562,767,000) | -100.0% |
| HCRA Transfer Fund - (SRO) | $19,600,000 | $0 | ($19,600,000) | -100.0% |
| MH Patient Income Acct - (SRO) | $543,167,000 | $0 | ($543,167,000) | -100.0% |
| Research in MI | $57,643,000 | $79,897,000 | $22,254,000 | 38.6% |
| Personal Service | $42,315,000 | $0 | ($42,315,000) | -100.0% |
| Regular | $41,718,000 | $0 | ($41,718,000) | -100.0% |
| Temporary service | $55,000 | $0 | ($55,000) | -100.0% |
| Holiday/overtime compensation | $542,000 | $0 | ($542,000) | -100.0% |
| Nonpersonal Service | $5,198,000 | $0 | ($5,198,000) | -100.0% |
| Supplies and materials | $3,134,000 | $0 | ($3,134,000) | -100.0% |
| Travel | $69,000 | $0 | ($69,000) | -100.0% |
| Contractual Services | $1,937,000 | $0 | ($1,937,000) | -100.0% |
| Equipment | $58,000 | $0 | ($58,000) | -100.0% |
| Extra Research Scientists | $900,000 | $0 | ($900,000) | -100.0% |
| Grants for NY Inst & Nathan Kline | $2,000,000 | $0 | ($2,000,000) | -100.0% |
| Special Revenue-Other (SRO) | $7,230,000 | $79,897,000 | $72,667,000 | 1005.1% |
| OMH Research Recovery Acct - (SRO) | $7,230,000 | $7,230,000 | $0 | 0.0% |
| Personal Service | $1,915,000 | $1,915,000 | $0 | 0.0% |
| Regular | $1,915,000 | $1,915,000 | $0 | 0.0% |
| Nonpersonal Service | $5,315,000 | $5,315,000 | $0 | 0.0% |
| Contractual Services | $4,665,000 | $4,665,000 | $0 | 0.0% |
| Fringe Benefits | $650,000 | $650,000 | $0 | 0.0% |
| Mental Hygiene Program Fund Acct - (SRO) | $0 | $72,667,000 | $72,667,000 | 100.0% |
| Personal Service | $0 | $44,481,000 | $44,481,000 | 100.0% |
| Regular | $0 | $43,850,000 | $43,850,000 | 100.0% |
| Temporary service | $0 | $58,000 | $58,000 | 100.0% |
| Holiday/overtime compensation | $0 | $573,000 | $573,000 | 100.0% |
| Nonpersonal Service | $0 | $28,186,000 | $28,186,000 | 100.0% |
| Supplies and materials | $0 | $3,414,000 | $3,414,000 | 100.0% |
| Travel | $0 | $116,000 | $116,000 | 100.0% |
| Contractual Services | $0 | $4,415,000 | $4,415,000 | 100.0% |
| Equipment | $0 | $105,000 | $105,000 | 100.0% |
| Fringe benefits | $0 | $20,136,000 | $20,136,000 | 100.0% |