Budget

  • Document is also available in Portable Document Format (PDF)

All Figures are in Millions

  NYS estimate of funds attributable to the increase in FMAP that the state has claimed and/or anticipates claiming between April 1, 2021, and March 31, 2022. All dollar figures are in millions.
Estimates based on proposed spend plan total projections  
Program FFY21Q3
04/01/21-
06/30/21
FFY21Q4
04/01/21-
06/30/22
FFY22Q1
04/01/21-
06/30/23
FFY22Q2
04/01/21-
06/30/24
TOTAL
HCBS (Managed Care)* $3,285 $3,443 $3,377 $3,611 $13,715
HCBS (All 1915c Waivers) ** ** $1,777 $1,764 $1,750 $1,737 $7,027
Personal Care Services † $178 $181 $183 $186 $728
Home Health Services † $154 $153 $153 $152 $612
PACE †† $89 $89 $89 $89 $355
Case Management† $10 $10 $10 $10 $41
TOTAL (in millions) $5,493 $5,639 $5,561 $5,784 $22,478

Actuals denoted in blue text and subject to retrospective update upon future submissions.

Footnotes____________________________________________________________________________________________________

* Includes Managed Care & Managed Long Term Care (MLTC) HCBS spend; excluding PACE which is lined out separately below.
** Includes non-DOH/Other State Agency (OSA) Fee-for-Service (FFS) spend and actuals pulled from the CMS 64 report spanning 4/1/21 through 6/30/21.
† These are FFS programs and actual spending is pulled from the CMS 64 report spanning 4/1/21 through 6/30/21.
†† This is an MLTC Managed Care program and actual spending is pulled from the CMS 64 report spanning 4/1/21 through 6/30/21.

Note: The expenditure values in the summary table above do not include anticipated HCBS spend resulting from re-invement of funding on HCBS eFMAP spending plan proposals.
Note: The actual expenditure values for FFY21Q3 in the summary table above are estimates based on a draft methodology not yet approved by CMS.

Shared with CMS in July 2021
Original Projection Dollar Difference % Difference TOTAL
HCBS (Managed Care)* $12,390 $1,325 10.7%
HCBS (All 1915c Waivers) ** ** $7,376 ($349) -4.7%
Personal Care Services † $715 $13 1.9%
Home Health Services † $534 $78 14.6%
PACE †† $398 ($44) -10.9%
Case Management† $48 ($7) -15.2%
TOTAL (in millions) $21,461 $1,017 4.7%

Footnotes____________________________________________________________________________________________________

* Includes Managed Care & Managed Long Term Care (MLTC) HCBS spend; excluding PACE which is lined out separately below.
** Includes non-DOH/Other State Agency (OSA) Fee-for-Service (FFS) spend and actuals pulled from the CMS 64 report spanning 4/1/21 through 6/30/21.
† These are FFS programs and actual spending is pulled from the CMS 64 report spanning 4/1/21 through 6/30/21.
†† This is an MLTC Managed Care program and actual spending is pulled from the CMS 64 report spanning 4/1/21 through 6/30/21.

Note: The expenditure values in the summary table above do not include anticipated HCBS spend resulting from re-invement of funding on HCBS eFMAP spending plan proposals.
Note: The actual expenditure values for FFY21Q3 in the summary table above are estimates based on a draft methodology not yet approved by CMS.

Shared with CMS in July 2021
FFY Q2 Update Total Projection (10% eFMAP) Original Projection (10% eFMAP) Dollar Difference % Difference TOTAL
HCBS (Managed Care)* $1,372 $1,239 $133 10.7%
HCBS (All 1915c Waivers) ** ** $703 $738 ($35) -4.7%
Personal Care Services † $73 $72 $1 1.9%
Home Health Services † $61 $53 $8 14.6%
PACE †† $35 $40 ($4) -10.9%
Case Management† $4 $5 ($1) -15.2%
TOTAL (in millions) $2,248 $2,146 $102 4.7%

Footnotes____________________________________________________________________________________________________

* Includes Managed Care & Managed Long Term Care (MLTC) HCBS spend; excluding PACE which is lined out separately below.
** Includes non-DOH/Other State Agency (OSA) Fee-for-Service (FFS) spend and actuals pulled from the CMS 64 report spanning 4/1/21 through 6/30/21.
† These are FFS programs and actual spending is pulled from the CMS 64 report spanning 4/1/21 through 6/30/21.
†† This is an MLTC Managed Care program and actual spending is pulled from the CMS 64 report spanning 4/1/21 through 6/30/21.

Note: The expenditure values in the summary table above do not include anticipated HCBS spend resulting from re-invement of funding on HCBS eFMAP spending plan proposals.
Note: The actual expenditure values for FFY21Q3 in the summary table above are estimates based on a draft methodology not yet approved by CMS.

HCBS Spending Plan For Implementation of American Rescue Plan Act Spend Progress by Activity Spend by Federal Fiscal Quarter
Category Section Proposal Name Lead Agency Expenditure SFE Funding (Estimate @ completion) Estimate to Completion Total Spend to-Date (Actual Spend) FFY21Q2 01/01/21 - 03/31/21 FFY21Q3 04/01/21 - 06/30/21 FFY21Q4 07/01/21 - 09/30/21 FFY22Q1 10/01/21 - 12/31/21 FFY22Q2 01/01/22 - 03/31/22 FFY22Q3 04/01/22- 06/30/22 FFY22Q4 07/01/22- 09/30/22 FFY23Q1 10/01/22 - 12/31/22 FFY23Q2 01/01/23 - 03/31/23 FFY23Q3 04/01/23 - 06/30/23 FFY23Q4 07/01/23 - 09/30/23 FFY24Q1 10/01/23 - 12/31/23 FFY24Q2 01/01/24 - 03/31/24 FFY24Q3 04/01/24 - 06/30/24 FFY24Q4 07/01/24 - 09/30/24
Support & Strengthening the Direct Care Workforce A Transform the Long-Term Care Workforce and Achieve Value-Based Payment DOH Directed Payment $ 722,500,000 $ 722,500,000 $ - $ - $ -                        
Support & Strengthening the Direct Care Workforce B Improve thte OPWDD Workforce OPWDD 1915 (c) Waiver Amendment, Appendix K $ 554,400,000 $ 554,400,000 $ - $ - $ -                          
Support & Strengthening the Direct Care Workforce C Expand Advanced Training Incentive (ATI) Program for HCBS Transitions from Nursing Home DOH State Plan Amendment $ 55,350,000 $ 55,350,000 $ - $ - $ -                          
Support & Strengthening the Direct Care Workforce D Workforce Transportation Incentive DOH N/A $ 10,000,000 $ 10,000,000 $ - $ - $ -                          
Support & Strengthening the Direct Care Workforce E Improve the OMH Workforce OMH Directed Payment & State Plan Amendment $ 16,700,000 $ 16,700,000 $ - $ - $ -                          
Support & Strengthening the Direct Care Workforce F Improve the OASAS Workforce OASAS State Plan Amendment $ 7,200,000 $ 7,200,000 $ - $ - $ -                          
Support & Strengthening the Direct Care Workforce G Increase Medicaid Rehabilitation Rates for OMH Community Residence Programs OMH State Plan Amendment $ 6,900,000 $ 6,900,000 $ - $ - $ -                          
Support & Strengthening the Direct Care Workforce H Enhance the Children's Services Workforce DOH Directed Payment $ 5,100,000 $ 5,100,000 $ - $ - $ -                          
Support & Strengthening the Direct Care Workforce I Expand Training and Implementation Support for Evidence Based Practices (EBPs) OMH N/A $ 4,000,000 $ 4,000,000 $ - $ - $ -                          
Support & Strengthening the Direct Care Workforce J Expand Recruitment and Retention of Culturally Competent, Culturally Responsive and Diverse Personnel OMH N/A $ 4,000,000 $ 4,000,000 $ - $ - $ -                          
Support & Strengthening the Direct Care Workforce K Expand Certified and Credentialed Peer Capacity OMH Directed Payment $ 4,000,000 $ 4,000,000 $ - $ - $ -                          
HCBS Capacity, Innovations, and Systems Transformation A Support Program Growth in Personal Care Services and CDPAP to Ensure Capacity DOH State Plan Amendment $ 415,000,000 $ 415,000,000 $ - $ - $ -                          
HCBS Capacity, Innovations, and Systems Transformation B Expand Capacity in Nursing Home Transition and Diversion (NHTD) and Traumatic Brain Injury (TBI) DOH 1915 (c) Waiver Amendment, Appendix K $ 47,000,000 $ 47,000,000 $ - $ - $ -                          
HCBS Capacity, Innovations, and Systems Transformation C Invest in the Expansion of Community First Choice Option (CFCO) Services DOH State Plan Amendment $ 46,900,000 $ 46,900,000 $ - $ - $ -                          
HCBS Capacity, Innovations, and Systems Transformation D Support of the Unique Program of All-Inclusive Care for the Elderly (PACE) Fully Integrated Care Model DOH PACE Organization Premium Adjustment $ 40,000,000 $ 40,000,000 $ - $ - $ -                          
HCBS Capacity, Innovations, and Systems Transformation E Improve the OPWDD Delivey System OPWDD N/A $ 30,000,000 $ 30,000,000 $ - $ - $ -                          
HCBS Capacity, Innovations, and Systems Transformation F Invest in a Community Engagement Initiative- HCBS Day Services OPWDD N/A $ 30,000,000 $ 30,000,000 $ - $ - $ -                          
HCBS Capacity, Innovations, and Systems Transformation G Invest in Diversity, Equity, and Inclusion for People with IDD OPWDD N/A $ 30,000,000 $ 30,000,000 $ - $ - $ -                          
HCBS Capacity, Innovations, and Systems Transformation H Integrated Housing Pilot OPWDD N/A $ 20,000,000 $ 20,000,000 $ - $ - $ -                          
HCBS Capacity, Innovations, and Systems Transformation I Adjust Residental Addiction Treatment Services Rate OASAS State Plan Amendment $ 22,000,000 $ 22,000,000 $ - $ - $ -                          
HCBS Capacity, Innovations, and Systems Transformation J Expand and Implement HCBS and Community Oriented Recovery and Empowerment (CORE) Services DOH, OMH Directed Payment $ 12,500,000 $ 12,500,000 $ - $ - $ -                          
HCBS Capacity, Innovations, and Systems Transformation K Support the Transition to Article 29-1 Health Facility Core Limited Health Related Services DOH, OCFS State Plan Amendment $ 8,600,000 $ 8,600,000 $ - $ - $ -                          
HCBS Capacity, Innovations, and Systems Transformation L Expand Crisis Services for People with IDD OPWDD Appendix K Waiver Amendment $ 11,400,000 $ 11,400,000 $ - $ - $ -                          
HCBS Capacity, Innovations, and Systems Transformation M Enhanced Rates for Private Duty Nursing (PDN) DOH State Plan Amendment $ 13,100,000 $ 13,100,000 $ - $ - $ -                          
HCBS Capacity, Innovations, and Systems Transformation N Provide Incentives for the Development of More Integrated Residential Services OPWDD N/A $ 10,000,000 $ 10,000,000 $ - $ - $ -                          
HCBS Capacity, Innovations, and Systems Transformation O Invest in OASAS Outpatient Addiction Rehabilitation Treatment Services Adjustments OASAS State Plan Amendment $ 4,000,000 $ 4,000,000 $ - $ - $ -                          
HCBS Capacity, Innovations, and Systems Transformation P Invest in Personalized Recovery Oriented Services (PROS) Redesign OMH State Plan Amendment $ 3,000,000 $ 3,000,000 $ - $ - $ -                          
HCBS Capacity, Innovations, and Systems Transformation Q CFTSS Rate Adjustments DOH State Plan Amendment $ 2,300,000 $ 2,300,000 $ - $ - $ -                          
HCBS Capacity, Innovations, and Systems Transformation R Children's Waiver HCBS Rate Adjustments DOH 1915 (c) Waiver Amendment, Appendix K $ 2,300,000 $ 2,300,000 $ - $ - $ -                          
HCBS Capacity, Innovations, and Systems Transformation S Invest in Assertive Community Treatment (ACT) Services OMH State Plan Amendment $ 2,700,000 $ 2,700,000 $ - $ - $ -                          
HCBS Capacity, Innovations, and Systems Transformation T Implement Youth ACT Programs OMH State Plan Amendment $ 1,600,000 $ 1,600,000 $ - $ - $ -                          
HCBS Capacity, Innovations, and Systems Transformation U Health Home Servicing Children (HHSC) Rate Adjustments DOH State Plan Amendment $ 600,000 $ 600,000 $ - $ - $ -                          
HCBS Capacity, Innovations, and Systems Transformation V Implement Young Adult ACT Teams OMH State Plan Amendment $ 184,000 $ 184,000 $ - $ - $ -                          
Digital Infrastructure Investments A Modernize OPWDD IT Infrastructure to Support Medicaid Enterprise & Investments to Expand Operational Capacity OPWDD N\A $ 42,400,000 $ 42,400,000 $ - $ - $ -                          
Digital Infrastructure Investments B Strengthen NY Connects Infrastructure SOFA, DOH N/A $ 29,800,000 $ 29,800,000 $ - $ - $ -                          
Digital Infrastructure Investments C Advance Children's Services IT Infrastructure DOH Directed Payment $ 8,800,000 $ 8,800,000 $ - $ - $ -                          
Digital Infrastructure Investments D Extended Short-Term Support for Behavioral Health Care Collaboratives OMH Directed Payment $ 8,000,000 $ 8,000,000 $ - $ - $ -                          
Digital Infrastructure Investments E Support for Adult Day Health Centers and Social Adult Day Centers Reopening DOH Directed Payment $ 10,000,000 $ 10,000,000 $ - $ - $ -                          
Digital Infrastructure Investments F Study to Develop new Consumer Directed Personal Assistance Program (CDPAP) Care Technology DOH N/A $ 5,100,000 $ 5,100,000 $ - $ - $ -                          
Total         $ 2,247,434,000 $ 2,247,434,00 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Formatting Key:
Support and Strengthening the Direct Care Workforce Proposal
HCBS Capacity, Innovations, and Systems Transformation Proposal
Digital Infrastructure Invesments proposal
Actual Expenditures reported to date
Red text demarcates modifications from the original spending plan submitted to CMS.
Strikethroughs represent programs that will no longer be pursued