Office
of Mental Health
The enacted budget makes the following changes to the Executive Budget (analysis as of March 30, 2009):
The Executive Budget recommends (analysis as of December 16, 2008):
The following table identifies adjustments in the current fiscal year’s FTEs along with the recommended change from the adjusted FY 2008-09 FTEs by program:
|
Program |
FY 2008-09 Adjustment |
FY 2009-10 Change from adjusted |
|
Administration and Finance |
-35 |
-10 |
|
Adult Services |
-663 |
+113 |
|
Children and Youth Services |
-126 |
+38 |
|
Forensic Services |
-102 |
-80 |
|
Research |
-37 |
-5 |
|
Total |
-963 |
+56 |
| Office of Mental Health | |||||
| Program Details-State Operations | |||||
| Enacted | Proposed | Enacted | Change in | Percent | |
| Program | 2008-09 Budget | 2009-10 Budget | 2009-10 Budget | Appropriation | Change |
| All Funds | $1,937,377,000 | $2,045,858,000 | $2,047,858,000 | $110,481,000 | 5.7% |
| Special Revenue-Federal | $1,358,000 | $1,358,000 | $1,358,000 | $0 | 0.0% |
| Special Revenue-Other | $1,924,885,000 | $2,033,140,000 | $2,035,140,000 | $110,255,000 | 5.7% |
| Enterprise Fund | $8,514,000 | $8,578,000 | $8,578,000 | $64,000 | 0.8% |
| Internal Service | $2,620,000 | $2,782,000 | $2,782,000 | $162,000 | 6.2% |
| Personal Services | $1,108,949,000 | $1,149,122,000 | $1,149,122,000 | $40,173,000 | 3.6% |
| Contractual Services | $161,590,000 | $169,024,000 | $169,024,000 | $7,434,000 | 4.6% |
| Administration & Finance | $113,145,000 | $117,011,000 | $118,011,000 | $4,866,000 | 4.3% |
| Special Revenue-Federal (SRF) | $1,358,000 | $1,358,000 | $1,358,000 | $0 | 0.0% |
| Special Revenue-Other (SRO) | $100,653,000 | $104,293,000 | $105,293,000 | $4,640,000 | 4.6% |
| Internal Service (ISF) | $2,620,000 | $2,782,000 | $2,782,000 | $162,000 | 6.2% |
| Enterprise Fund (Ent) | $8,514,000 | $8,578,000 | $8,578,000 | $64,000 | 0.8% |
| Federal Health and Human Services Fund (SRF) | $1,358,000 | $1,358,000 | $1,358,000 | $0 | 0.0% |
| Personal Service | $814,000 | $814,000 | $814,000 | $0 | 0.0% |
| Nonpersonal Service | $178,000 | $178,000 | $178,000 | $0 | 0.0% |
| Fringe benefits | $366,000 | $366,000 | $366,000 | $0 | 0.0% |
| OMH Gifts & Donations - (SRO) | $500,000 | $500,000 | $500,000 | $0 | 0.0% |
| Nonpersonal services | $500,000 | $500,000 | $500,000 | $0 | 0.0% |
| Supplies and materials | $200,000 | $200,000 | $200,000 | $0 | 0.0% |
| Travel | $35,000 | $35,000 | $35,000 | $0 | 0.0% |
| Contractual Services | $125,000 | $125,000 | $125,000 | $0 | 0.0% |
| Equipment | $140,000 | $140,000 | $140,000 | $0 | 0.0% |
| OMH Grants & Bequests - (SRO) | $70,000 | $70,000 | $70,000 | $0 | 0.0% |
| Nonpersonal services | $70,000 | $70,000 | $70,000 | $0 | 0.0% |
| Supplies and materials | $70,000 | $70,000 | $70,000 | $0 | 0.0% |
| Cook/Chill Acct (SRO) | $3,300,000 | $3,300,000 | $3,300,000 | $0 | 0.0% |
| Nonpersonal services | $3,300,000 | $3,300,000 | $3,300,000 | $0 | 0.0% |
| Supplies and materials | $1,650,000 | $1,650,000 | $1,650,000 | $0 | 0.0% |
| Contractual Services | $1,650,000 | $1,650,000 | $1,650,000 | $0 | 0.0% |
| Mental Hygiene Program Fund Acct - (SRO) | $96,783,000 | $100,423,000 | $101,423,000 | $4,640,000 | 4.8% |
| Personal Service | $47,263,000 | $47,834,000 | $47,834,000 | $571,000 | 1.2% |
| Regular | $45,777,000 | $46,541,000 | $46,541,000 | $764,000 | 1.7% |
| Temporary service | $1,111,000 | $1,005,000 | $1,005,000 | ($106,000) | -9.5% |
| Holiday/overtime compensation | $375,000 | $288,000 | $288,000 | ($87,000) | -23.2% |
| Nonpersonal Service | $49,520,000 | $52,589,000 | $53,589,000 | $4,069,000 | 8.2% |
| Supplies and materials | $1,631,000 | $2,088,000 | $2,088,000 | $457,000 | 28.0% |
| Travel | $1,634,000 | $1,717,000 | $1,717,000 | $83,000 | 5.1% |
| Contractual Services | $21,673,000 | $23,158,000 | $23,158,000 | $1,485,000 | 6.9% |
| Equipment | $3,191,000 | $3,355,000 | $3,355,000 | $164,000 | 5.1% |
| Fringe benefits | $21,391,000 | $21,601,000 | $21,601,000 | $210,000 | 1.0% |
| Indirect Costs | $0 | $670,000 | $670,000 | $670,000 | 100.0% |
| FMAP - American Recovery & Reinvestment Act of 2009 | $0 | $0 | $1,000,000 | $1,000,000 | 100.0% |
| MH Sheltered Workshop Acct - (Ent) | $5,839,000 | $5,839,000 | $5,839,000 | $0 | 0.0% |
| Personal Service | $2,045,000 | $2,045,000 | $2,045,000 | $0 | 0.0% |
| Temporary service | $2,045,000 | $2,045,000 | $2,045,000 | $0 | 0.0% |
| Nonpersonal Service | $3,794,000 | $3,794,000 | $3,794,000 | $0 | 0.0% |
| Supplies and materials | $757,000 | $757,000 | $757,000 | $0 | 0.0% |
| Travel | $123,000 | $123,000 | $123,000 | $0 | 0.0% |
| Contractual Services | $2,657,000 | $2,657,000 | $2,657,000 | $0 | 0.0% |
| Equipment | $257,000 | $257,000 | $257,000 | $0 | 0.0% |
| MH Community Stores Acct - (Ent) | $2,675,000 | $2,739,000 | $2,739,000 | $64,000 | 2.4% |
| Personal Service | $561,000 | $587,000 | $587,000 | $26,000 | 4.6% |
| Regular | $561,000 | $587,000 | $587,000 | $26,000 | 4.6% |
| Nonpersonal Service | $2,114,000 | $2,152,000 | $2,152,000 | $38,000 | 1.8% |
| Supplies and materials | $1,679,000 | $1,679,000 | $1,679,000 | $0 | 0.0% |
| Equipment | $154,000 | $154,000 | $154,000 | $0 | 0.0% |
| Fringe benefites | $281,000 | $299,000 | $299,000 | $18,000 | 6.4% |
| Indirect Costs | $0 | $20,000 | $20,000 | $20,000 | 100.0% |
| MH Revolving Acct - (ISF) | $2,620,000 | $2,782,000 | $2,782,000 | $162,000 | 6.2% |
| Personal service | $1,012,000 | $1,103,000 | $1,103,000 | $91,000 | 9.0% |
| Regular | $1,012,000 | $1,103,000 | $1,103,000 | $91,000 | 9.0% |
| Nonpersonal service | $1,608,000 | $1,679,000 | $1,679,000 | $71,000 | 4.4% |
| Supplies and materials | $461,000 | $461,000 | $461,000 | $0 | 0.0% |
| Travel | $7,000 | $7,000 | $7,000 | $0 | 0.0% |
| Contractual services | $388,000 | $388,000 | $388,000 | $0 | 0.0% |
| Equipment | $236,000 | $236,000 | $236,000 | $0 | 0.0% |
| Fringe benefits | $516,000 | $561,000 | $561,000 | $45,000 | 8.7% |
| Indirect Costs | $0 | $26,000 | $26,000 | $26,000 | 100.0% |
| Adult Services | $1,311,632,000 | $1,379,185,000 | $1,380,185,000 | $68,553,000 | 5.2% |
| Special Revenue-Other (SRO) | $1,311,632,000 | $1,379,185,000 | $1,380,185,000 | $68,553,000 | 5.2% |
| Mental Hygiene Patient Income Acct - (SRO) | $806,728,000 | $978,601,000 | $978,601,000 | $171,873,000 | 21.3% |
| Personal service | $554,260,000 | $568,995,000 | $568,995,000 | $14,735,000 | 2.7% |
| Regular | $524,260,000 | $525,915,000 | $525,915,000 | $1,655,000 | 0.3% |
| Temporary service | $4,000,000 | $3,780,000 | $3,780,000 | ($220,000) | -5.5% |
| Holiday/overtime compensation | $26,000,000 | $39,300,000 | $39,300,000 | $13,300,000 | 51.2% |
| Nonpersonal service | $252,468,000 | $409,606,000 | $409,606,000 | $157,138,000 | 62.2% |
| Supplies and materials | $0 | $68,656,000 | $68,656,000 | $68,656,000 | 100.0% |
| Travel | $0 | $2,512,000 | $2,512,000 | $2,512,000 | 100.0% |
| Contractual services | $0 | $64,004,000 | $64,004,000 | $64,004,000 | 100.0% |
| Equipment | $0 | $2,732,000 | $2,732,000 | $2,732,000 | 100.0% |
| Fringe benefits | $252,468,000 | $254,099,000 | $254,099,000 | $1,631,000 | 0.6% |
| Indirect Costs | $0 | $17,603,000 | $17,603,000 | $17,603,000 | 100.0% |
| Mental Hygiene Program Fund Acct - (SRO) | $504,904,000 | $400,584,000 | $401,584,000 | ($103,320,000) | -20.5% |
| Personal Service | $185,260,000 | $199,211,000 | $199,211,000 | $13,951,000 | 7.5% |
| Regular | $171,375,000 | $174,294,000 | $174,294,000 | $2,919,000 | 1.7% |
| Temporary service | $957,000 | $917,000 | $917,000 | ($40,000) | -4.2% |
| Holiday/overtime compensation | $12,928,000 | $24,000,000 | $24,000,000 | $11,072,000 | 85.6% |
| Nonpersonal Service | $316,479,000 | $198,208,000 | $198,208,000 | ($118,271,000) | -37.4% |
| Supplies and materials | $113,835,000 | $49,412,000 | $49,412,000 | ($64,423,000) | -56.6% |
| Travel | $4,288,000 | $1,802,000 | $1,802,000 | ($2,486,000) | -58.0% |
| Contractual Services | $111,592,000 | $50,486,000 | $50,486,000 | ($61,106,000) | -54.8% |
| Equipment | $4,656,000 | $1,708,000 | $1,708,000 | ($2,948,000) | -63.3% |
| Fringe benefits | $82,108,000 | $85,718,000 | $85,718,000 | $3,610,000 | 4.4% |
| Indirect Costs | $0 | $9,082,000 | $9,082,000 | $9,082,000 | 100.0% |
| Maintenance Undistributed (includes $1M FMAP AR&RA of 2009) | $3,165,000 | $3,165,000 | $4,165,000 | $1,000,000 | 31.6% |
| Children and Youth | $206,391,000 | $220,211,000 | $220,211,000 | $13,820,000 | 6.7% |
| Special Revenue-Other (SRO) | $206,391,000 | $220,211,000 | $220,211,000 | $13,820,000 | 6.7% |
| Mental Hygiene Program Fund Acct - (SRO) | $206,391,000 | $220,211,000 | $220,211,000 | $13,820,000 | 6.7% |
| Personal Service | $127,776,000 | $132,895,000 | $132,895,000 | $5,119,000 | 4.0% |
| Regular | $120,388,000 | $121,328,000 | $121,328,000 | $940,000 | 0.8% |
| Temporary service | $2,486,000 | $2,367,000 | $2,367,000 | ($119,000) | -4.8% |
| Holiday/overtime compensation | $4,902,000 | $9,200,000 | $9,200,000 | $4,298,000 | 87.7% |
| Nonpersonal Service | $78,615,000 | $87,316,000 | $87,316,000 | $8,701,000 | 11.1% |
| Supplies and materials | $9,918,000 | $11,426,000 | $11,426,000 | $1,508,000 | 15.2% |
| Travel | $642,000 | $673,000 | $673,000 | $31,000 | 4.8% |
| Contractual Services | $9,429,000 | $11,029,000 | $11,029,000 | $1,600,000 | 17.0% |
| Equipment | $803,000 | $854,000 | $854,000 | $51,000 | 6.4% |
| Fringe benefits | $57,823,000 | $59,136,000 | $59,136,000 | $1,313,000 | 2.3% |
| Indirect Costs | $0 | $4,198,000 | $4,198,000 | $4,198,000 | 100.0% |
| Forensic | $224,812,000 | $243,575,000 | $243,575,000 | $18,763,000 | 8.3% |
| Special Revenue-Other (SRO) | $224,812,000 | $243,575,000 | $243,575,000 | $18,763,000 | 8.3% |
| Mental Hygiene Program Fund Acct - (SRO) | $224,812,000 | $243,575,000 | $243,575,000 | $18,763,000 | 8.3% |
| Personal Service | $142,562,000 | $147,344,000 | $147,344,000 | $4,782,000 | 3.4% |
| Regular | $132,006,000 | $129,560,000 | $129,560,000 | ($2,446,000) | -1.9% |
| Temporary service | $2,497,000 | $2,384,000 | $2,384,000 | ($113,000) | -4.5% |
| Holiday/overtime compensation | $8,059,000 | $15,400,000 | $15,400,000 | $7,341,000 | 91.1% |
| Nonpersonal Service | $82,250,000 | $96,231,000 | $96,231,000 | $13,981,000 | 17.0% |
| Supplies and materials | $11,416,000 | $12,259,000 | $12,259,000 | $843,000 | 7.4% |
| Travel | $861,000 | $925,000 | $925,000 | $64,000 | 7.4% |
| Contractual Services | $4,996,000 | $6,193,000 | $6,193,000 | $1,197,000 | 24.0% |
| Equipment | $425,000 | $458,000 | $458,000 | $33,000 | 7.8% |
| Fringe benefits | $64,552,000 | $65,504,000 | $65,504,000 | $952,000 | 1.5% |
| Indirect Costs | $0 | $10,892,000 | $10,892,000 | $10,892,000 | 100.0% |
| Research in MI | $81,397,000 | $85,876,000 | $85,876,000 | $4,479,000 | 5.5% |
| Special Revenue-Other (SRO) | $81,397,000 | $85,876,000 | $85,876,000 | $4,479,000 | 5.5% |
| OMH Research Recovery Acct - (SRO) | $7,230,000 | $7,230,000 | $7,230,000 | $0 | 0.0% |
| Personal Service | $1,915,000 | $1,915,000 | $1,915,000 | $0 | 0.0% |
| Regular | $1,915,000 | $1,915,000 | $1,915,000 | $0 | 0.0% |
| Nonpersonal Service | $5,315,000 | $5,315,000 | $5,315,000 | $0 | 0.0% |
| Contractual Services | $4,665,000 | $4,665,000 | $4,665,000 | $0 | 0.0% |
| Fringe Benefits | $650,000 | $650,000 | $650,000 | $0 | 0.0% |
| Mental Hygiene Program Fund Acct - (SRO) | $74,167,000 | $78,646,000 | $78,646,000 | $4,479,000 | 6.0% |
| Personal Service | $45,481,000 | $46,379,000 | $46,379,000 | $898,000 | 2.0% |
| Regular | $43,850,000 | $45,430,000 | $45,430,000 | $1,580,000 | 3.6% |
| Temporary service | $58,000 | $65,000 | $65,000 | $7,000 | 12.1% |
| Holiday/overtime compensation | $573,000 | $884,000 | $884,000 | $311,000 | 54.3% |
| 10 Research Scientists | $1,000,000 | $0 | $0 | ($1,000,000) | -100.0% |
| Nonpersonal Service | $28,686,000 | $32,267,000 | $32,267,000 | $3,581,000 | 12.5% |
| Supplies and materials | $3,414,000 | $3,676,000 | $3,676,000 | $262,000 | 7.7% |
| Travel | $116,000 | $113,000 | $113,000 | ($3,000) | -2.6% |
| Contractual Services | $4,415,000 | $4,669,000 | $4,669,000 | $254,000 | 5.8% |
| Equipment | $105,000 | $102,000 | $102,000 | ($3,000) | -2.9% |
| Fringe benefits | $20,136,000 | $20,185,000 | $20,185,000 | $49,000 | 0.2% |
| Indirect Costs | $0 | $3,522,000 | $3,522,000 | $3,522,000 | 100.0% |
| Lab Equp Nathan Kline | $500,000 | $0 | $0 | ($500,000) | -100.0% |