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):

  • Article VII legislation (S58/A158) is amended to streamline the Medicaid recertification process for individuals enrolled in OMRDD Care At Home and Home and Community Based Services Waiver programs.
  • According to the Assembly Yellow Book (analysis as of December 31, 2008) the Executive Budget:

  • Proposes $1.9 million in capital funding to renovate the Metro NY DDSO office on Morton St., which OMRDD has decided not to sell at this time.
  • 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%