Office for Technology

 

The Executive Budget recommends (analysis as of January 29, 2008):

A FY 2008-09 workforce of 749.  This is an increase of 20 FTEs from the adjusted FTE level for FY 2007-08.  The following chart identifies adjustments in the current fiscal year’s FTEs along with the recommended differences in FY 2007-08 FTEs by program (if the FTE’s are the same the program is not listed):

 

Program

FY 2007-08 Adjustment

FY 2008-09 Difference

Technology Program

+3

+20

 

 

 

 

 

 

 

 

 

 

 

 

Office for Technology 
Program Details-State Operations 
  Enacted Proposed Change in Percent
Program 2007-08 Budget 2008-09 Budget Appropriation Change
All Funds $318,363,000 $365,384,000 $47,021,000 14.8%
General Fund $20,614,000 $25,551,000 $4,937,000 23.9%
Special Revenue-Other $31,549,000 $20,573,000 ($10,976,000) -34.8%
Internal Service Fund $266,200,000 $319,260,000 $53,060,000 19.9%
         
Personal Services $45,515,000 $47,135,000 $1,620,000 3.6%
Contractual Services $201,858,000 $240,625,000 $38,767,000 19.2%
         
Office for Technology $296,303,000 $355,359,000 $59,056,000 19.9%
Personal Service $9,489,000 $10,548,000 $1,059,000 11.2%
Regular $9,229,000 $10,338,000 $1,109,000 12.0%
Temporary service $200,000 $180,000 ($20,000) -10.0%
Holiday/overtime compensation $60,000 $30,000 ($30,000) -50.0%
Nonpersonal Service $11,125,000 $15,003,000 $3,878,000 34.9%
Supplies and materials $260,000 $290,000 $30,000 11.5%
Travel $45,000 $50,000 $5,000 11.1%
Contractual Services $8,920,000 $9,520,000 $600,000 6.7%
Equipment $1,900,000 $5,143,000 $3,243,000 170.7%
Internal Service Fund $266,200,000 $319,260,000 $53,060,000 19.9%
         
Centralized Technology Services Acct - (ISF) $0 $50,060,000 $50,060,000 100.0%
Personal Service $0 $60,000 $60,000 100.0%
Regular $0 $60,000 $60,000 100.0%
Nonpersonal Service $0 $50,000,000 $50,000,000 100.0%
Contractual Services $0 $50,000,000 $50,000,000 100.0%
         
Human Services Telecommunications Acct - (ISF) $43,200,000 $43,200,000 $0 0.0%
Personal Service $8,408,000 $7,147,000 ($1,261,000) -15.0%
Regular $8,263,000 $6,957,000 ($1,306,000) -15.8%
Temporary service $105,000 $150,000 $45,000 42.9%
Holiday/overtime compensation $40,000 $40,000 $0 0.0%
Nonpersonal Service $34,792,000 $36,053,000 $1,261,000 3.6%
Supplies and materials $41,000 $41,000 $0 0.0%
Travel $25,000 $25,000 $0 0.0%
Contractual Services $23,465,000 $23,465,000 $0 0.0%
Equipment $7,011,000 $8,272,000 $1,261,000 18.0%
Fringe benefits $4,100,000 $4,100,000 $0 0.0%
Indirect costs $150,000 $150,000 $0 0.0%
         
OFT NYT Acct - (ISF)  $105,000,000 $105,000,000 $0 0.0%
Personal Service $6,444,000 $6,444,000 $0 0.0%
Regular $6,409,000 $6,409,000 $0 0.0%
Holiday/overtime compensation $35,000 $35,000 $0 0.0%
Nonpersonal Service $98,556,000 $98,556,000 $0 0.0%
Supplies and materials $90,000 $90,000 $0 0.0%
Travel $60,000 $60,000 $0 0.0%
Contractual Services $79,581,000 $79,581,000 $0 0.0%
Equipment $15,620,000 $15,620,000 $0 0.0%
Fringe benefits $3,100,000 $3,100,000 $0 0.0%
Indirect costs $105,000 $105,000 $0 0.0%
         
State Data Center Acct - (ISF) $118,000,000 $121,000,000 $3,000,000 2.5%
Personal Service $17,904,000 $19,336,000 $1,432,000 8.0%
Regular $17,719,000 $19,090,000 $1,371,000 7.7%
Temporary service $35,000 $96,000 $61,000 174.3%
Holiday/overtime compensation $150,000 $150,000 $0 0.0%
Nonpersonal Service $100,096,000 $101,664,000 $1,568,000 1.6%
Supplies and materials $1,533,000 $1,533,000 $0 0.0%
Travel $21,000 $21,000 $0 0.0%
Contractual Services $63,797,000 $63,797,000 $0 0.0%
Equipment $25,945,000 $25,871,000 ($74,000) -0.3%
Fringe benefits $8,500,000 $9,668,000 $1,168,000 13.7%
Indirect costs $300,000 $774,000 $474,000 158.0%
         
Statewide Technology Program $31,549,000 $20,573,000 ($10,976,000) -34.8%
Special Revenue-Other (SRO) $31,549,000 $20,573,000 ($10,976,000) -34.8%
         
Statewide Public Safety Comm Acct (SRO) $31,549,000 $20,573,000 ($10,976,000) -34.8%
Personal Service $3,270,000 $3,600,000 $330,000 10.1%
Regular $3,265,000 $3,590,000 $325,000 10.0%
Holiday/overtime compensation $5,000 $10,000 $5,000 100.0%
Nonpersonal Service $28,279,000 $16,973,000 ($11,306,000) -40.0%
Supplies and materials $149,000 $420,000 $271,000 181.9%
Travel $153,000 $200,000 $47,000 30.7%
Contractual Services $26,095,000 $14,262,000 ($11,833,000) -45.3%
Equipment $200,000 $180,000 ($20,000) -10.0%
Fringe benefits $1,570,000 $1,785,000 $215,000 13.7%
Indirect costs $112,000 $126,000 $14,000 12.5%