Office
of Mental Retardation and Developmental Disabilities
The enacted budget makes the following changes to the Executive Budget (analysis as of March 30, 2009):
The 30 day amendments make the following change to the Executive Budget (analysis as of 1/16/2008):
According to the Assembly Yellow Book (analysis as of December 31, 2008) the Executive Budget:
The Executive Budget recommends (analysis as of December 16, 2008):
A FY 2009-10 workforce of 22,503 FTEs, a decrease of 53 FTEs from the adjusted FTE level for FY 2008-09. This net decrease of 53 FTEs reflects the abolition/layoff of 110 FTEs, and the attrition of 174 FTEs, offset by 231 new fills. The 231 new fills are associated with: community development for special units (+84 FTEs), transition from developmental centers (+64 FTEs), nursing home rundown (+30), and opportunities for difficult to serve individuals (+31 FTEs), as well as 22 FTEs for additional nursing staff to accommodate the mandatory overtime law. OMRDD management has indicated that all position reductions must occur by October 1, 2009 and that they will use layoffs to achieve reductions only as a last resort.
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 |
|
Central Coordination and Support |
-35 |
-65 |
|
Community Services |
-899 |
163 |
|
Institutional Services |
-292 |
-133 |
|
Research in Mental Retardation |
-18 |
| Office of Mental Retardation & Developmental Disabilities | |||||
| Program Details-State Operations | |||||
| Enacted | Proposed | Enacted | Change in | Percent | |
| Program | 2008-09 Budget | 2009-10 Budget | 2009-10 Budget | Appropriation | Change |
| All Funds | $2,011,945,000 | $2,171,410,000 | $2,172,410,000 | $160,465,000 | 8.0% |
| Special Revenue-Federal | $630,000 | $751,000 | $1,751,000 | $1,121,000 | 177.9% |
| Special Revenue-Other | $2,008,509,000 | $2,167,640,000 | $2,167,640,000 | $159,131,000 | 7.9% |
| Enterprise | $2,456,000 | $2,669,000 | $2,669,000 | $213,000 | 8.7% |
| Internal Service Fund | $350,000 | $350,000 | $350,000 | $0 | 0.0% |
| Personal Services | $1,105,211,000 | $1,194,048,000 | $1,194,048,000 | $88,837,000 | 8.0% |
| Contractual Services | $136,357,000 | $126,939,000 | $126,939,000 | ($9,418,000) | -6.9% |
| Central Coordination | $111,649,000 | $118,624,000 | $119,624,000 | $7,975,000 | 7.1% |
| Special Revenue-Fed. (SRF) | $630,000 | $751,000 | $1,751,000 | $1,121,000 | 177.9% |
| Special Revenue-Other (SRO) | $110,669,000 | $117,523,000 | $117,523,000 | $6,854,000 | 6.2% |
| Internal Service Fund (ISF) | $350,000 | $350,000 | $350,000 | $0 | 0.0% |
| Federal Health & Human Services Fund - (SRF) | $0 | $0 | $1,000,000 | $1,000,000 | 100.0% |
| Federal Operating Grants Fund - (SRF) | $630,000 | $751,000 | $751,000 | $121,000 | 19.2% |
| Mental Hygiene Patient Income Acct - (SRO) | $110,669,000 | $117,523,000 | $117,523,000 | $6,854,000 | 6.2% |
| Personal Service | $55,688,000 | $60,849,000 | $60,849,000 | $5,161,000 | 9.3% |
| Regular | $52,992,000 | $60,107,000 | $60,107,000 | $7,115,000 | 13.4% |
| Temporary service | $2,378,000 | $548,000 | $548,000 | ($1,830,000) | -77.0% |
| Holiday/overtime compensation | $318,000 | $194,000 | $194,000 | ($124,000) | -39.0% |
| Nonpersonal Service | $54,981,000 | $56,674,000 | $56,674,000 | $1,693,000 | 3.1% |
| Supplies and materials | $5,788,000 | $681,000 | $681,000 | ($5,107,000) | -88.2% |
| Travel | $1,265,000 | $2,309,000 | $2,309,000 | $1,044,000 | 82.5% |
| Contractual Services | $20,888,000 | $20,393,000 | $20,393,000 | ($495,000) | -2.4% |
| Equipment | $1,674,000 | $3,986,000 | $3,986,000 | $2,312,000 | 138.1% |
| Fringe benefits | $25,366,000 | $26,871,000 | $26,871,000 | $1,505,000 | 5.9% |
| Indirect costs | $0 | $2,434,000 | $2,434,000 | $2,434,000 | 100.0% |
| OMRDD Copy Center Acct - (ISF) | $350,000 | $350,000 | $350,000 | $0 | 0.0% |
| Nonpersonal services | $350,000 | $350,000 | $350,000 | $0 | 0.0% |
| Contractual Services | $350,000 | $350,000 | $350,000 | $0 | 0.0% |
| Community Services | $1,234,203,000 | $1,317,036,000 | $1,317,036,000 | $82,833,000 | 6.7% |
| Special Revenue-Other (SRO) | $1,234,203,000 | $1,317,036,000 | $1,317,036,000 | $82,833,000 | 6.7% |
| Mental Hygiene Patient Income Acct - (SRO) | $858,603,000 | $941,039,000 | $941,039,000 | $82,436,000 | 9.6% |
| Personal Service | $584,229,000 | $544,631,000 | $544,631,000 | ($39,598,000) | -6.8% |
| Regular | $565,626,000 | $502,960,000 | $502,960,000 | ($62,666,000) | -11.1% |
| Temporary service | $5,685,000 | $1,199,000 | $1,199,000 | ($4,486,000) | -78.9% |
| Holiday/overtime compensation | $12,918,000 | $40,472,000 | $40,472,000 | $27,554,000 | 213.3% |
| Nonpersonal Service | $266,116,000 | $386,292,000 | $386,292,000 | $120,176,000 | 45.2% |
| Supplies and materials | $0 | $41,202,000 | $41,202,000 | $41,202,000 | 100.0% |
| Travel | $0 | $4,154,000 | $4,154,000 | $4,154,000 | 100.0% |
| Contractual Services | $0 | $59,950,000 | $59,950,000 | $59,950,000 | 100.0% |
| Equipment | $0 | $18,692,000 | $18,692,000 | $18,692,000 | 100.0% |
| Fringe benefits | $266,116,000 | $240,509,000 | $240,509,000 | ($25,607,000) | -9.6% |
| Indirect costs | $0 | $21,785,000 | $21,785,000 | $21,785,000 | 100.0% |
| Maintenance Undist. | $8,258,000 | $10,116,000 | $10,116,000 | $1,858,000 | 22.5% |
| Mental Hygiene Program Fund Acct - (SRO) | $375,600,000 | $375,997,000 | $375,997,000 | $397,000 | 0.1% |
| Personal Service | $151,482,000 | $243,236,000 | $243,236,000 | $91,754,000 | 60.6% |
| Regular | $151,482,000 | $224,387,000 | $224,387,000 | $72,905,000 | 48.1% |
| Temporary service | $0 | $613,000 | $613,000 | $613,000 | 100.0% |
| Holiday/overtime compensation | $0 | $18,236,000 | $18,236,000 | $18,236,000 | 100.0% |
| Nonpersonal Service | $224,118,000 | $132,761,000 | $132,761,000 | ($91,357,000) | -40.8% |
| Supplies and materials | $84,492,000 | $2,654,000 | $2,654,000 | ($81,838,000) | -96.9% |
| Travel | $11,893,000 | $918,000 | $918,000 | ($10,975,000) | -92.3% |
| Contractual Services | $55,742,000 | $9,083,000 | $9,083,000 | ($46,659,000) | -83.7% |
| Equipment | $2,991,000 | $2,964,000 | $2,964,000 | ($27,000) | -0.9% |
| Fringe benefits | $69,000,000 | $107,413,000 | $107,413,000 | $38,413,000 | 55.7% |
| Indirect costs | $0 | $9,729,000 | $9,729,000 | $9,729,000 | 100.0% |
| Institutional Services | $641,674,000 | $709,548,000 | $709,548,000 | $67,874,000 | 10.6% |
| Special Revenue-Other (SRO) | $639,218,000 | $706,879,000 | $706,879,000 | $67,661,000 | 10.6% |
| Enterprise (Ent) | $2,456,000 | $2,669,000 | $2,669,000 | $213,000 | 8.7% |
| Gifts and 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 | $500,000 | $500,000 | $500,000 | $0 | 0.0% |
| OMRDD Nonexpendable Trust Acct - (SRO) | $4,000 | $4,000 | $4,000 | $0 | 0.0% |
| Nonpersonal services | $4,000 | $4,000 | $4,000 | $0 | 0.0% |
| Supplies and materials | $4,000 | $4,000 | $4,000 | $0 | 0.0% |
| Mental Hygiene Patient Income Acct - (SRO) | $638,714,000 | $558,742,000 | $558,742,000 | ($79,972,000) | -12.5% |
| Personal Service | $298,386,000 | $241,292,000 | $241,292,000 | ($57,094,000) | -19.1% |
| Regular | $287,941,000 | $223,211,000 | $223,211,000 | ($64,730,000) | -22.5% |
| Temporary service | $2,234,000 | $408,000 | $408,000 | ($1,826,000) | -81.7% |
| Holiday/overtime compensation | $8,211,000 | $17,673,000 | $17,673,000 | $9,462,000 | 115.2% |
| Nonpersonal Service | $225,145,000 | $182,320,000 | $182,320,000 | ($42,825,000) | -19.0% |
| Supplies and materials | $18,918,000 | $29,160,000 | $29,160,000 | $10,242,000 | 54.1% |
| Travel | $5,330,000 | $1,096,000 | $1,096,000 | ($4,234,000) | -79.4% |
| Contractual Services | $57,947,000 | $27,619,000 | $27,619,000 | ($30,328,000) | -52.3% |
| Equipment | $7,035,000 | $8,238,000 | $8,238,000 | $1,203,000 | 17.1% |
| Fringe benefits | $135,915,000 | $106,555,000 | $106,555,000 | ($29,360,000) | -21.6% |
| Indirect costs | $0 | $9,652,000 | $9,652,000 | $9,652,000 | 100.0% |
| Maintenance Undist. | $115,183,000 | $135,130,000 | $135,130,000 | $19,947,000 | 17.3% |
| Mental Hygiene Program Fund Acct - (SRO) | $0 | $147,633,000 | $147,633,000 | $147,633,000 | 100.0% |
| Personal Service | $0 | $87,668,000 | $87,668,000 | $87,668,000 | 100.0% |
| Regular | $0 | $81,099,000 | $81,099,000 | $81,099,000 | 100.0% |
| Temporary service | $0 | $148,000 | $148,000 | $148,000 | 100.0% |
| Holiday/overtime compensation | $0 | $6,421,000 | $6,421,000 | $6,421,000 | 100.0% |
| Nonpersonal Service | $0 | $59,965,000 | $59,965,000 | $59,965,000 | 100.0% |
| Supplies and materials | $0 | $7,826,000 | $7,826,000 | $7,826,000 | 100.0% |
| Travel | $0 | $294,000 | $294,000 | $294,000 | 100.0% |
| Contractual Services | $0 | $7,413,000 | $7,413,000 | $7,413,000 | 100.0% |
| Equipment | $0 | $2,211,000 | $2,211,000 | $2,211,000 | 100.0% |
| Fringe benefits | $0 | $38,714,000 | $38,714,000 | $38,714,000 | 100.0% |
| Indirect costs | $0 | $3,507,000 | $3,507,000 | $3,507,000 | 100.0% |
| Sheltered Workshop Fund OMRDD Acct - (Ent) | $1,450,000 | $1,550,000 | $1,550,000 | $100,000 | 6.9% |
| Nonpersonal services | $1,450,000 | $1,550,000 | $1,550,000 | $100,000 | 6.9% |
| Supplies and materials | $700,000 | $700,000 | $700,000 | $0 | 0.0% |
| Travel | $10,000 | $10,000 | $10,000 | $0 | 0.0% |
| Contractual services | $700,000 | $800,000 | $800,000 | $100,000 | 14.3% |
| Equipment | $40,000 | $40,000 | $40,000 | $0 | 0.0% |
| MR Community Stores Fund Acct - (Ent) | $1,006,000 | $1,119,000 | $1,119,000 | $113,000 | 11.2% |
| Personal Service | $282,000 | $291,000 | $291,000 | $9,000 | 3.2% |
| Regular | $282,000 | $291,000 | $291,000 | $9,000 | 3.2% |
| Nonpersonal Service | $724,000 | $828,000 | $828,000 | $104,000 | 14.4% |
| Supplies and materials | $622,000 | $722,000 | $722,000 | $100,000 | 16.1% |
| Fringe benefits | $90,000 | $94,000 | $94,000 | $4,000 | 4.4% |
| Indirect costs | $12,000 | $12,000 | $12,000 | $0 | 0.0% |
| Research in MR | $24,419,000 | $26,202,000 | $26,202,000 | $1,783,000 | 7.3% |
| Special Revenue-Other (SRO) | $24,419,000 | $26,202,000 | $26,202,000 | $1,783,000 | 7.3% |
| Research in Mental Retardation Acct - (SRO) | $150,000 | $150,000 | $150,000 | $0 | 0.0% |
| Nonpersonal Service | $150,000 | $150,000 | $150,000 | $0 | 0.0% |
| Contractual services | $150,000 | $150,000 | $150,000 | $0 | 0.0% |
| Mental Hygiene Patient Income Acct - (SRO) | $24,269,000 | $26,052,000 | $26,052,000 | $1,783,000 | 7.3% |
| Personal Service | $15,144,000 | $16,081,000 | $16,081,000 | $937,000 | 6.2% |
| Regular | $14,961,000 | $15,743,000 | $15,743,000 | $782,000 | 5.2% |
| Holiday/overtime compensation | $183,000 | $338,000 | $338,000 | $155,000 | 84.7% |
| Nonpersonal Service | $9,125,000 | $9,971,000 | $9,971,000 | $846,000 | 9.3% |
| Supplies and materials | $1,329,000 | $875,000 | $875,000 | ($454,000) | -34.2% |
| Travel | $112,000 | $7,000 | $7,000 | ($105,000) | -93.8% |
| Contractual Services | $580,000 | $1,181,000 | $1,181,000 | $601,000 | 103.6% |
| Equipment | $206,000 | $164,000 | $164,000 | ($42,000) | -20.4% |
| Fringe benefits | $6,898,000 | $7,101,000 | $7,101,000 | $203,000 | 2.9% |
| Indirect costs | $0 | $643,000 | $643,000 | $643,000 | 100.0% |