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 (an
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% |