Division of Housing and Community Renewal
The 21-day amendments to the
Executive Budget recommend the following changes (analysis as of February 13,
2008):
This results in an overall agency
appropriation of $101.7million which is an increase of $3.1 million from the
overall
The Executive
Budget recommends (analysis as of January 27, 2008):
A FY 2008-09 workforce of 950.
This level of FTEs remains unchanged
from the adjusted FTE level for FY 2007-08.
·
No change in the Personal Service appropriation of $57 million.
·
An All Funds increase of $4 million from SFY 2007-08.
The entire increase is due to increases in contractual services in the
following program areas:
1.
Administration Program - $2 million or 27% increase.
According to the NYS Assembly analysis this is necessary to accommodate
increased lease costs for offices in NYC.
2.
Housing Information Systems - $2 million or 84% increase.
According to the NYS Assembly analysis
this is necessary to support required information technology upgrades.
·
The number of FTE consultant employees increases to 13 from 9 and the average
cost per consultant FTE employee increases to $146,000.
Consulting service disbursements are expected to increase by $1.1
million. The purpose and use of
these contract employees and whether they can be replaced by state employees
should be clarified at statewide labor management.
| Division of Housing and Community Renewal | ||||
| Program Details-State Operations | ||||
| Enacted | Proposed | Change in | Percent | |
| Program | 2007-08 Budget | 2008-09 Budget | Appropriation | Change |
| All Funds | $98,638,000 | $101,777,000 | $3,139,000 | 3.2% |
| General Fund | $30,994,000 | $34,133,000 | $3,139,000 | 10.1% |
| Special Revenue-Federal | $10,651,000 | $10,651,000 | $0 | 0.0% |
| Special Revenue-Other | $56,993,000 | $56,993,000 | $0 | 0.0% |
| Personal Services | $57,045,000 | $56,184,000 | ($861,000) | -1.5% |
| Contractual Services | $16,151,000 | $20,151,000 | $4,000,000 | 24.8% |
| Administration | $16,284,000 | $17,996,000 | $1,712,000 | 10.5% |
| Personal Service | $4,676,000 | $4,388,000 | ($288,000) | -6.2% |
| Regular | $4,651,000 | $4,363,000 | ($288,000) | -6.2% |
| Temporary service | $25,000 | $25,000 | $0 | 0.0% |
| Nonpersonal Service | $8,697,000 | $10,697,000 | $2,000,000 | 23.0% |
| Supplies and materials | $350,000 | $350,000 | $0 | 0.0% |
| Travel | $300,000 | $300,000 | $0 | 0.0% |
| Contractual Services | $7,397,000 | $9,397,000 | $2,000,000 | 27.0% |
| Equipment | $650,000 | $650,000 | $0 | 0.0% |
| Special Revenue-Other (SRO) | $2,911,000 | $2,911,000 | $0 | 0.0% |
| Housing Indirect Cost Recovery Acct - (SRO) | $2,911,000 | $2,911,000 | $0 | 0.0% |
| Personal Service | $660,000 | $660,000 | $0 | 0.0% |
| Regular | $660,000 | $660,000 | $0 | 0.0% |
| Nonpersonal Service | $2,251,000 | $2,251,000 | $0 | 0.0% |
| Supplies and materials | $50,000 | $50,000 | $0 | 0.0% |
| Travel | $70,000 | $70,000 | $0 | 0.0% |
| Contractual Services | $1,725,000 | $1,725,000 | $0 | 0.0% |
| Equipment | $71,000 | $71,000 | $0 | 0.0% |
| Fringe benefits | $310,000 | $310,000 | $0 | 0.0% |
| Indirect costs | $25,000 | $25,000 | $0 | 0.0% |
| Maintenance Undistributed | $0 | $0 | ||
| Community Development | $8,384,000 | $8,384,000 | $0 | 0.0% |
| Personal Service | $3,315,000 | $3,315,000 | $0 | 0.0% |
| Regular | $3,290,000 | $3,290,000 | $0 | 0.0% |
| Temporary service | $25,000 | $25,000 | $0 | 0.0% |
| Nonpersonal Service | $169,000 | $169,000 | $0 | 0.0% |
| Supplies and materials | $17,000 | $17,000 | $0 | 0.0% |
| Travel | $85,000 | $85,000 | $0 | 0.0% |
| Contractual Services | $42,000 | $42,000 | $0 | 0.0% |
| Equipment | $25,000 | $25,000 | $0 | 0.0% |
| Special Revenue-Federal (SRF) | $3,254,000 | $3,254,000 | $0 | 0.0% |
| Special Revenue-Other (SRO) | $1,646,000 | $1,646,000 | $0 | 0.0% |
| Dept of Energy Weatherization Acct - (SRF) | $3,254,000 | $3,254,000 | $0 | 0.0% |
| personal service | $2,160,000 | $2,160,000 | $0 | 0.0% |
| nonpersonal service | $271,000 | $271,000 | $0 | 0.0% |
| Fringe benefits | $712,000 | $712,000 | $0 | 0.0% |
| Indirect costs | $111,000 | $111,000 | $0 | 0.0% |
| DHCR-HCA Application Fee Acct - (SRO) | $1,646,000 | $1,646,000 | $0 | 0.0% |
| personal service | $755,000 | $755,000 | $0 | 0.0% |
| Regular | $755,000 | $755,000 | $0 | 0.0% |
| Nonpersonal Service | $891,000 | $891,000 | $0 | 0.0% |
| Supplies and materials | $55,000 | $55,000 | $0 | 0.0% |
| Travel | $100,000 | $100,000 | $0 | 0.0% |
| Contractual Services | $300,000 | $300,000 | $0 | 0.0% |
| Equipment | $55,000 | $55,000 | $0 | 0.0% |
| Fringe benefits | $355,000 | $355,000 | $0 | 0.0% |
| Indirect costs | $26,000 | $26,000 | $0 | 0.0% |
| Housing Information Sys | $8,452,000 | $10,164,000 | $1,712,000 | 20.3% |
| Personal Service | $4,772,000 | $4,484,000 | ($288,000) | -6.0% |
| Regular | $4,752,000 | $4,464,000 | ($288,000) | -6.1% |
| Temporary service | $20,000 | $20,000 | $0 | 0.0% |
| Nonpersonal Service | $3,680,000 | $5,680,000 | $2,000,000 | 54.3% |
| Supplies and materials | $30,000 | $30,000 | $0 | 0.0% |
| Travel | $50,000 | $50,000 | $0 | 0.0% |
| Contractual Services | $2,369,000 | $4,369,000 | $2,000,000 | 84.4% |
| Equipment | $1,231,000 | $1,231,000 | $0 | 0.0% |
| Housing Program | $18,781,000 | $18,781,000 | $0 | 0.0% |
| Personal Service | $2,272,000 | $2,272,000 | $0 | 0.0% |
| Regular | $2,267,000 | $2,267,000 | $0 | 0.0% |
| Temporary service | $5,000 | $5,000 | $0 | 0.0% |
| Nonpersonal Service | $67,000 | $67,000 | $0 | 0.0% |
| Supplies and materials | $2,000 | $2,000 | $0 | 0.0% |
| Travel | $45,000 | $45,000 | $0 | 0.0% |
| Contractual Services | $15,000 | $15,000 | $0 | 0.0% |
| Equipment | $5,000 | $5,000 | $0 | 0.0% |
| Special Revenue-Federal (SRF) | $7,397,000 | $7,397,000 | $0 | 0.0% |
| Special Revenue-Other (SRO) | $9,045,000 | $9,045,000 | $0 | 0.0% |
| Housing and Urban Dev Section 8 Acct - (SRF) | $7,397,000 | $7,397,000 | $0 | 0.0% |
| personal service | $3,920,000 | $3,920,000 | $0 | 0.0% |
| nonpersonal service | $3,477,000 | $3,477,000 | $0 | 0.0% |
| Housing Special Revenue Acct - (SRO) | $7,094,000 | $7,094,000 | $0 | 0.0% |
| personal service | $4,323,000 | $4,323,000 | $0 | 0.0% |
| Regular | $4,323,000 | $4,323,000 | $0 | 0.0% |
| nonpersonal service | $2,771,000 | $2,771,000 | $0 | 0.0% |
| Supplies and materials | $60,000 | $60,000 | $0 | 0.0% |
| Travel | $350,000 | $350,000 | $0 | 0.0% |
| Contractual Services | $207,000 | $207,000 | $0 | 0.0% |
| Equipment | $60,000 | $60,000 | $0 | 0.0% |
| Fringe benefits | $1,946,000 | $1,946,000 | $0 | 0.0% |
| Indirect costs | $148,000 | $148,000 | $0 | 0.0% |
| Low IncomeHousing Monitoring Acct - (SRO) | $1,951,000 | $1,951,000 | $0 | 0.0% |
| personal service | $1,251,000 | $1,251,000 | $0 | 0.0% |
| Regular | $1,241,000 | $1,241,000 | $0 | 0.0% |
| Temporary Service | $10,000 | $10,000 | $0 | 0.0% |
| nonpersonal service | $700,000 | $700,000 | $0 | 0.0% |
| Fringe benefits | $657,000 | $657,000 | $0 | 0.0% |
| Indirect costs | $43,000 | $43,000 | $0 | 0.0% |
| Rent Administration | $46,737,000 | $46,452,000 | ($285,000) | -0.6% |
| Personal Service | $2,796,000 | $2,511,000 | ($285,000) | -10.2% |
| Regular | $2,791,000 | $2,506,000 | ($285,000) | -10.2% |
| Temporary service | $5,000 | $5,000 | $0 | 0.0% |
| Nonpersonal Service | $550,000 | $550,000 | $0 | 0.0% |
| Supplies and materials | $45,000 | $45,000 | $0 | 0.0% |
| Travel | $5,000 | $5,000 | $0 | 0.0% |
| Contractual Services | $400,000 | $400,000 | $0 | 0.0% |
| Equipment | $100,000 | $100,000 | $0 | 0.0% |
| Special Revenue-Other (SRO) | $43,391,000 | $43,391,000 | $0 | 0.0% |
| Rent Revenue Acct - (SRO) | $947,000 | $947,000 | $0 | 0.0% |
| personal service | $650,000 | $650,000 | $0 | 0.0% |
| Regular | $650,000 | $650,000 | $0 | 0.0% |
| nonpersonal service | $297,000 | $297,000 | $0 | 0.0% |
| Fringe benefits | $273,000 | $273,000 | $0 | 0.0% |
| Indirect costs | $24,000 | $24,000 | $0 | 0.0% |
| maintenance undistributed | $0 | $0 | ||
| Rent Revenue Other Acct - (SRO) | $42,444,000 | $42,444,000 | $0 | 0.0% |
| Personal Service | $25,495,000 | $25,495,000 | $0 | 0.0% |
| Regular | $25,470,000 | $25,470,000 | $0 | 0.0% |
| Temporary Service | $25,000 | $25,000 | $0 | 0.0% |
| Nonpersonal Service | $16,949,000 | $16,949,000 | $0 | 0.0% |
| Supplies and materials | $450,000 | $450,000 | $0 | 0.0% |
| Travel | $80,000 | $80,000 | $0 | 0.0% |
| Contractual Services | $3,696,000 | $3,696,000 | $0 | 0.0% |
| Equipment | $370,000 | $370,000 | $0 | 0.0% |
| Fringe benefits | $11,514,000 | $11,514,000 | $0 | 0.0% |
| Indirect costs | $839,000 | $839,000 | $0 | 0.0% |