Office of Mental Health

The Executive Budget recommends (analysis as of January 29, 2008):

 

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 additional funding by the Legislature in the FY 2007-08 budget for 10 Research Scientist positions at Nathan Kline and NY Psychiatric Institute.  The following chart identifies adjustments in current fiscal years FTEs along with the recommended differences in FY 2008-09 FTEs by program (if the FTE’s are the same the program is not listed):

 

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%