Office of Mental Health

 

The enacted budget makes the following changes to the Executive Budget (analysis as of March 30, 2009):

According to the Assembly Yellow Book, (analysis as of December 31, 2008):

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%