Office of Mental Retardation and Developmental Disabilities

The 21 day amendments to the Executive Budget make the following changes (analysis as of February 14, 2008):

·          Adds $35 million to the Nonpersonal Services, Supplies and Materials appropriations for the following programs:

o   Central Coordination (+$4.1 million)

o   Community Service (+$20.6 million)

o   Institutional Services (+$10.6 million)

This results in an overall agency appropriation of $2.0 billion which is an increase of $546.9 million from the enacted SFY 2007-08 budget.

 

The Executive Budget recommends (analysis as of January 31, 2008):

A SFY 2008-09 workforce of between 22,640 and 23,703(unlike most other agencies, OMR is given a range of possible fills, it is likely that the lower fill level will prevail).  This is an increase of between 152 and 183 FTEs from the adjusted FTE level for FY 2007-08.  The following chart identifies adjustments in current fiscal year 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 2006-07 Adjustment

FY 2007-08 Difference

Central Coordination and Support

+11

+15

Community Services

0

+168

ü  Development, over a three-year period, of a total of 141 state operated community residential opportunities for development center rundown (a total of 225 not for profit community residential opportunities will be developed in the same time frame).

ü  OMRDD will close all developmental centers – a transition of 500 people to integrated community living over the next several years.  Western NY DDSO is planned to close in SFY 2010-11.

ü  Development of a total of 24 state operated community residential opportunities for special unit individuals each year, for a total of 72 over three years

ü  Development of a total of 12 state operated community residential opportunities for nursing home rundown each year, for a total of 36 beds over three years. OMRDD seeks to transition skilled nursing home residents with developmental disabilities whose needs can be met in the community to a more integrated setting.

Office of Mental Retardation & Developmental Disabilities
Program Details-State Operations 
  Enacted Proposed Change in Percent
Program 2007-08 Budget 2008-09 Budget Appropriation Change
All Funds $1,465,083,000 $2,011,945,000 $546,862,000 37.3%
General Fund $472,028,000 $0 ($472,028,000) -100.0%
Special Revenue-Federal $3,495,000 $630,000 ($2,865,000) -82.0%
Special Revenue-Other $986,804,000 $2,008,509,000 $1,021,705,000 103.5%
Enterprise $2,406,000 $2,456,000 $50,000 2.1%
Internal Service Fund $350,000 $350,000 $0 0.0%
         
Personal Services $1,096,789,000 $1,105,211,000 $8,422,000 0.8%
Contractual Services $131,241,800 $136,357,000 $5,115,200 3.9%
         
Central Coordination $79,000,000 $111,649,000 $32,649,000 41.3%
Personal Service $51,336,000 $0 ($51,336,000) -100.0%
Regular $48,851,000 $0 ($48,851,000) -100.0%
Temporary service $2,192,000 $0 ($2,192,000) -100.0%
Holiday/overtime compensation $293,000 $0 ($293,000) -100.0%
Nonpersonal Service $23,819,000 $0 ($23,819,000) -100.0%
Supplies and materials $1,576,000 $0 ($1,576,000) -100.0%
Travel $1,180,000 $0 ($1,180,000) -100.0%
Contractual Services $19,500,000 $0 ($19,500,000) -100.0%
Equipment $1,563,000 $0 ($1,563,000) -100.0%
Special Revenue-Fed. (SRF) $3,495,000 $630,000 ($2,865,000) -82.0%
Special Revenue-Other (SRO) $0 $110,669,000 $110,669,000 100.0%
Internal Service Fund (ISF) $350,000 $350,000 $0 0.0%
         
Real Choice Grant Account - (SRF) $2,865,000 $0 ($2,865,000) -100.0%
Federal Operating Grants Fund - (SRF) $630,000 $630,000 $0 0.0%
         
Mental Hygiene Patient Income Acct - (SRO) $0 $110,669,000 $110,669,000 100.0%
Personal Service $0 $55,688,000 $55,688,000 100.0%
Regular $0 $52,992,000 $52,992,000 100.0%
Temporary service $0 $2,378,000 $2,378,000 100.0%
Holiday/overtime compensation $0 $318,000 $318,000 100.0%
Nonpersonal Service $0 $54,981,000 $54,981,000 100.0%
Supplies and materials $0 $5,788,000 $5,788,000 100.0%
Travel $0 $1,265,000 $1,265,000 100.0%
Contractual Services $0 $20,888,000 $20,888,000 100.0%
Equipment $0 $1,674,000 $1,674,000 100.0%
Fringe benefits $0 $25,366,000 $25,366,000 100.0%
         
OMRDD Copy Center Acct - (ISF) $350,000 $350,000 $0 0.0%
Nonpersonal services $350,000 $350,000 $0 0.0%
Contractual Services $350,000 $350,000 $0 0.0%
         
Community Services $873,797,200 $1,234,203,000 $360,405,800 41.2%
Personal Service $737,115,000 $0 ($737,115,000) -100.0%
Regular $718,825,000 $0 ($718,825,000) -100.0%
Temporary service $5,589,000 $0 ($5,589,000) -100.0%
Holiday/overtime compensation $12,701,000 $0 ($12,701,000) -100.0%
Nonpersonal Service $127,398,200 $0 ($127,398,200) -100.0%
Supplies and materials $59,550,000 $0 ($59,550,000) -100.0%
Travel $11,425,000 $0 ($11,425,000) -100.0%
Contractual Services $53,550,000 $0 ($53,550,000) -100.0%
Equipment $2,873,200 $0 ($2,873,200) -100.0%
Maintenance Undist. $9,284,000 $0 ($9,284,000) -100.0%
Special Revenue-Other (SRO) $0 $1,234,203,000 $1,234,203,000 100.0%
         
Mental Hygiene Patient Income Acct - (SRO) $0 $858,603,000 $858,603,000 100.0%
Personal Service $0 $584,229,000 $584,229,000 100.0%
Regular $0 $565,626,000 $565,626,000 100.0%
Temporary service $0 $5,685,000 $5,685,000 100.0%
Holiday/overtime compensation $0 $12,918,000 $12,918,000 100.0%
Nonpersonal Service $0 $266,116,000 $266,116,000 100.0%
Fringe benefits $0 $266,116,000 $266,116,000 100.0%
Maintenance Undist. $0 $8,258,000 $8,258,000 100.0%
         
Mental Hygiene Program Fund Acct - (SRO) $0 $375,600,000 $375,600,000 100.0%
Personal Service $0 $151,482,000 $151,482,000 100.0%
Regular $0 $151,482,000 $151,482,000 100.0%
Nonpersonal Service $0 $224,118,000 $224,118,000 100.0%
Supplies and materials $0 $84,492,000 $84,492,000 100.0%
Travel $0 $11,893,000 $11,893,000 100.0%
Contractual Services $0 $55,742,000 $55,742,000 100.0%
Equipment $0 $2,991,000 $2,991,000 100.0%
Fringe benefits $0 $69,000,000 $69,000,000 100.0%
         
Institutional Services $495,031,000 $641,674,000 $146,643,000 29.6%
Personal Service $293,028,000 $0 ($293,028,000) -100.0%
Regular $282,771,000 $0 ($282,771,000) -100.0%
Temporary service $2,193,000 $0 ($2,193,000) -100.0%
Holiday/overtime compensation $8,064,000 $0 ($8,064,000) -100.0%
Nonpersonal Service $78,697,000 $0 ($78,697,000) -100.0%
Supplies and materials $9,990,000 $0 ($9,990,000) -100.0%
Travel $5,208,000 $0 ($5,208,000) -100.0%
Contractual Services $56,625,000 $0 ($56,625,000) -100.0%
Equipment $6,874,000 $0 ($6,874,000) -100.0%
Maintenance Undist. $120,396,000 $0 ($120,396,000) -100.0%
Special Revenue-Other (SRO) $504,000 $639,218,000 $638,714,000 126729.0%
Enterprise (Ent) $2,406,000 $2,456,000 $50,000 2.1%
         
Gifts and Donations - (SRO) $500,000 $500,000 $0 0.0%
Nonpersonal services $500,000 $500,000 $0 0.0%
Supplies and materials $500,000 $500,000 $0 0.0%
         
OMRDD Nonexpendable Trust Acct - (SRO) $4,000 $4,000 $0 0.0%
Nonpersonal services $4,000 $4,000 $0 0.0%
Supplies and materials $4,000 $4,000 $0 0.0%
         
Mental Hygiene Patient Income Acct - (SRO) $0 $638,714,000 $638,714,000 100.0%
Personal Service $0 $298,386,000 $298,386,000 100.0%
Regular $0 $287,941,000 $287,941,000 100.0%
Temporary service $0 $2,234,000 $2,234,000 100.0%
Holiday/overtime compensation $0 $8,211,000 $8,211,000 100.0%
Nonpersonal Service $0 $225,145,000 $225,145,000 100.0%
Supplies and materials $0 $18,918,000 $18,918,000 100.0%
Travel $0 $5,330,000 $5,330,000 100.0%
Contractual Services $0 $57,947,000 $57,947,000 100.0%
Equipment $0 $7,035,000 $7,035,000 100.0%
Fringe benefits $0 $135,915,000 $135,915,000 100.0%
Maintenance Undist. $0 $115,183,000 $115,183,000 100.0%
         
Sheltered Workshop Fund OMRDD Acct - (Ent) $1,400,000 $1,450,000 $50,000 3.6%
Nonpersonal services $1,400,000 $1,450,000 $50,000 3.6%
Supplies and materials $700,000 $700,000 $0 0.0%
Travel $10,000 $10,000 $0 0.0%
Contractual services $650,000 $700,000 $50,000 7.7%
Equipment $40,000 $40,000 $0 0.0%
         
MR Community Stores Fund Acct - (Ent) $1,006,000 $1,006,000 $0 0.0%
Personal Service $282,000 $282,000 $0 0.0%
Regular $282,000 $282,000 $0 0.0%
Nonpersonal Service $724,000 $724,000 $0 0.0%
Supplies and materials $622,000 $622,000 $0 0.0%
Fringe benefits $90,000 $90,000 $0 0.0%
Indirect costs $12,000 $12,000 $0 0.0%
         
Maintenance Undistributed $0 $0 $0  
Offset ($986,250,000) $0 $986,250,000 -100.0%
Special Revenue-Other (SRO) $986,250,000 $0 ($986,250,000) -100.0%
         
Mental Hygiene Patient Income Acct - (SRO) $986,250,000 $0 ($986,250,000) -100.0%
         
Research in MR $17,254,800 $24,419,000 $7,164,200 41.5%
Personal Service $15,028,000 $0 ($15,028,000) -100.0%
Regular $14,846,000 $0 ($14,846,000) -100.0%
Holiday/overtime compensation $182,000 $0 ($182,000) -100.0%
Nonpersonal Service $2,176,800 $0 ($2,176,800) -100.0%
Supplies and materials $1,300,000 $0 ($1,300,000) -100.0%
Travel $109,000 $0 ($109,000) -100.0%
Contractual Services $566,800 $0 ($566,800) -100.0%
Equipment $201,000 $0 ($201,000) -100.0%
Special Revenue-Other (SRO) $50,000 $24,419,000 $24,369,000 48738.0%
         
Research in Mental Retardation Acct - (SRO) $50,000 $150,000 $100,000 200.0%
Nonpersonal Service $0 $150,000 $150,000 100.0%
Contractual services $0 $150,000 $150,000 100.0%
         
Mental Hygiene Patient Income Acct - (SRO) $0 $24,269,000 $24,269,000 100.0%
Personal Service $0 $15,144,000 $15,144,000 100.0%
Regular $0 $14,961,000 $14,961,000 100.0%
Holiday/overtime compensation $0 $183,000 $183,000 100.0%
Nonpersonal Service $0 $9,125,000 $9,125,000 100.0%
Supplies and materials $0 $1,329,000 $1,329,000 100.0%
Travel $0 $112,000 $112,000 100.0%
Contractual Services $0 $580,000 $580,000 100.0%
Equipment $0 $206,000 $206,000 100.0%
Fringe benefits $0 $6,898,000 $6,898,000 100.0%