Office of General Services
The enacted budget makes the following changes to the Executive Budget (analysis as of 3/30/09):
According to the Senate White Book, (analysis as of December 31, 2008):
The Executive Budget recommends (analysis as of December 16, 2008):
A SFY 2009-10 workforce of 1,498. This decreases the level of FTEs from the adjusted FTE level for FY 2008-09 by 103. The 103 FTE reduction is attributable to the transfer of functions from the Office of General Services’ Procurement Services Program to the newly established Office for Procurement Services. The following chart identifies adjustments in the current fiscal year’s FTEs along with the recommended differences in FY 2009-10 FTEs by program (if the FTE’s are the same the program is not listed):
|
Program |
FY 2008-09 Adjustment |
FY 2009-10 Difference |
|
Design and Construction |
-3 |
0 |
|
Executive Direction |
-18 |
-11 |
|
Technology and Asset Management Program (formerly the Procurement Services Program) |
-25 |
-92 |
|
Real Property Management and Development |
-129 |
0 |
|
Total |
-175 |
-103 |
o
Design and Construction (+$2.9 million or +10.8%).o
Executive Direction Program, Executive Direction Internal Service Fund (ISF) account (+$258,000 or +14.6%).o
Real Property Management and Development Program:
Building Administration, ISF (+$300,000 or +10%).o
Technology and Management Program, Standards and Purchase, ISF ($331,000 or +9.9%).o
Real Property Management and Development Program (-$1.4 million or -3.5%).o
Real Property Management and Development Program, Building Administration, SRO (-$272,000 or -9.4%).o
Technology and Assts Management Program, Standards and Purchase SRO (-176,000 or -16.9%).1. Executive Direction Program, Plaza Special Events Account, SRO (-$341,000 or -47.5%).
2. Real Property Management and Development Program (-$1.7 million or -2%).
3. Technology and Asset Management Program (-$858,000 or -52.5%).
4. Technology and Asset Management Program, Standards and Purchase account, ISF (-$20 million or -56.8%).
| Office of General Services | |||||
| Program Details-State Operations | |||||
| Enacted | Proposed | Enacted | Change in | Percent | |
| Program | 2008-09 Budget | 2009-10 Budget | 2009-10 Budget | Appropriation | Change |
| All Funds | $418,469,000 | $791,634,000 | $808,508,000 | $390,039,000 | 93.2% |
| General Fund | $159,266,000 | $148,457,000 | $156,021,000 | ($3,245,000) | -2.0% |
| Special Revenue-Federal | $8,230,000 | $8,230,000 | $17,540,000 | $9,310,000 | 113.1% |
| Special Revenue-Other | $23,103,000 | $22,127,000 | $22,127,000 | ($976,000) | -4.2% |
| Enterprise Funds | $2,006,000 | $2,014,000 | $2,014,000 | $8,000 | 0.4% |
| Internal Service | $225,114,000 | $610,056,000 | $610,056,000 | $384,942,000 | 171.0% |
| Fiduciary Funds | $750,000 | $750,000 | $750,000 | $0 | 0.0% |
| Personal Services | $96,367,000 | $90,599,000 | $97,236,000 | $869,000 | 0.9% |
| Contractual Services | $270,903,000 | $248,798,000 | $249,581,000 | ($21,322,000) | -7.9% |
| Design & Construction | $60,260,000 | $64,158,000 | $64,158,000 | $3,898,000 | 6.5% |
| Internal Service Fund | $60,260,000 | $64,158,000 | $64,158,000 | $3,898,000 | 6.5% |
| Design & Construction (ISF) | $60,260,000 | $64,158,000 | $64,158,000 | $3,898,000 | 6.5% |
| Personal Service | $26,557,000 | $29,420,000 | $29,420,000 | $2,863,000 | 10.8% |
| Regular | $26,320,000 | $29,183,000 | $29,183,000 | $2,863,000 | 10.9% |
| Temporary service | $14,000 | $14,000 | $14,000 | $0 | 0.0% |
| Holiday/overtime compensation | $223,000 | $223,000 | $223,000 | $0 | 0.0% |
| Nonpersonal Service | $33,703,000 | $34,738,000 | $34,738,000 | $1,035,000 | 3.1% |
| Supplies and materials | $494,000 | $494,000 | $494,000 | $0 | 0.0% |
| Travel | $1,285,000 | $1,285,000 | $1,285,000 | $0 | 0.0% |
| Contractual Services | $17,852,000 | $17,852,000 | $17,852,000 | $0 | 0.0% |
| Equipment | $621,000 | $621,000 | $621,000 | $0 | 0.0% |
| Fringe benefits | $12,429,000 | $13,464,000 | $13,464,000 | $1,035,000 | 8.3% |
| Indirect costs | $1,022,000 | $1,022,000 | $1,022,000 | $0 | 0.0% |
| Executive Direction | $112,724,000 | $111,763,000 | $112,887,000 | $163,000 | 0.1% |
| Personal Service | $6,805,000 | $4,998,000 | $6,088,000 | ($717,000) | -10.5% |
| Regular | $6,774,000 | $4,967,000 | $6,057,000 | ($717,000) | -10.6% |
| Holiday/overtime compensation | $31,000 | $31,000 | $31,000 | $0 | 0.0% |
| Nonpersonal Service | $6,516,000 | $7,445,000 | $7,479,000 | $963,000 | 14.8% |
| Supplies and materials | $103,000 | $83,000 | $103,000 | $0 | 0.0% |
| Travel | $72,000 | $65,000 | $72,000 | $0 | 0.0% |
| Contractual Services (p318 add $1,175,000) | $6,264,000 | $7,227,000 | $7,227,000 | $963,000 | 15.4% |
| Equipment | $77,000 | $70,000 | $77,000 | $0 | 0.0% |
| Special Revenue-Other (SRO) | $1,240,000 | $849,000 | $849,000 | ($391,000) | -31.5% |
| Internal Service Fund (ISF) | $98,074,000 | $98,382,000 | $98,382,000 | $308,000 | 0.3% |
| Enterprise Funds (EF) | $89,000 | $89,000 | $89,000 | $0 | 0.0% |
| Plaza Special Events Acct (SRO) | $1,040,000 | $649,000 | $649,000 | ($391,000) | -37.6% |
| Personal Service | $250,000 | $200,000 | $200,000 | ($50,000) | -20.0% |
| Temporary Service | $250,000 | $200,000 | $200,000 | ($50,000) | -20.0% |
| Nonpersonal Service | $790,000 | $449,000 | $449,000 | ($341,000) | -43.2% |
| Supplies and materials | $14,000 | $14,000 | $14,000 | $0 | 0.0% |
| Travel | $12,000 | $12,000 | $12,000 | $0 | 0.0% |
| Contractual Services | $718,000 | $377,000 | $377,000 | ($341,000) | -47.5% |
| Equipment | $10,000 | $10,000 | $10,000 | $0 | 0.0% |
| Fringe benefits | $26,000 | $26,000 | $26,000 | $0 | 0.0% |
| Indirect costs | $10,000 | $10,000 | $10,000 | $0 | 0.0% |
| Cuba Lake Mgmt Acct (SRO) | $200,000 | $200,000 | $200,000 | $0 | 0.0% |
| Nonpersonal Service | $200,000 | $200,000 | $200,000 | $0 | 0.0% |
| Contractual Services | $200,000 | $200,000 | $200,000 | $0 | 0.0% |
| Asset Preservation (EF) | $89,000 | $89,000 | $89,000 | $0 | 0.0% |
| Nonpersonal Service | $89,000 | $89,000 | $89,000 | $0 | 0.0% |
| Contractual Services | $89,000 | $89,000 | $89,000 | $0 | 0.0% |
| Executive Direction (ISF) | $98,074,000 | $98,382,000 | $98,382,000 | $308,000 | 0.3% |
| Personal Service | $1,763,000 | $2,021,000 | $2,021,000 | $258,000 | 14.6% |
| Regular | $1,763,000 | $2,021,000 | $2,021,000 | $258,000 | 14.6% |
| Nonpersonal Service | $96,311,000 | $96,361,000 | $96,361,000 | $50,000 | 0.1% |
| Supplies and materials | $3,437,000 | $3,437,000 | $3,437,000 | $0 | 0.0% |
| Travel | $24,000 | $24,000 | $24,000 | $0 | 0.0% |
| Contractual Services | $91,749,000 | $91,749,000 | $91,749,000 | $0 | 0.0% |
| Equipment | $209,000 | $209,000 | $209,000 | $0 | 0.0% |
| Fringe benefits | $824,000 | $874,000 | $874,000 | $50,000 | 6.1% |
| Indirect costs | $68,000 | $68,000 | $68,000 | $0 | 0.0% |
| Real Property Mgt & Development | $175,513,000 | $572,340,000 | $572,340,000 | $396,827,000 | 226.1% |
| Personal Service | $40,155,000 | $38,766,000 | $38,766,000 | ($1,389,000) | -3.5% |
| Regular | $36,221,000 | $34,832,000 | $34,832,000 | ($1,389,000) | -3.8% |
| Temporary service | $2,468,000 | $2,468,000 | $2,468,000 | $0 | 0.0% |
| Holiday/overtime compensation | $1,466,000 | $1,466,000 | $1,466,000 | $0 | 0.0% |
| Nonpersonal Service | $94,044,000 | $92,313,000 | $92,313,000 | ($1,731,000) | -1.8% |
| Supplies and materials | $7,966,000 | $7,966,000 | $7,966,000 | $0 | 0.0% |
| Travel | $204,000 | $204,000 | $204,000 | $0 | 0.0% |
| Contractual Services | $85,236,000 | $83,505,000 | $83,505,000 | ($1,731,000) | -2.0% |
| Equipment | $638,000 | $638,000 | $638,000 | $0 | 0.0% |
| Special Revenue-Other | $16,755,000 | $16,375,000 | $16,375,000 | ($380,000) | -2.3% |
| Enterprise Funds (EF) | $1,917,000 | $1,925,000 | $1,925,000 | $8,000 | 0.4% |
| Internal Service Fund (ISF) | $22,642,000 | $422,961,000 | $422,961,000 | $400,319,000 | 1768.0% |
| Building Administration (SRO) | $16,755,000 | $16,375,000 | $16,375,000 | ($380,000) | -2.3% |
| Personal Service | $2,888,000 | $2,616,000 | $2,616,000 | ($272,000) | -9.4% |
| Regular | $1,775,000 | $1,503,000 | $1,503,000 | ($272,000) | -15.3% |
| Temporary Service | $765,000 | $765,000 | $765,000 | $0 | 0.0% |
| Holiday/overtime compensation | $348,000 | $348,000 | $348,000 | $0 | 0.0% |
| Nonpersonal Service | $13,867,000 | $13,759,000 | $13,759,000 | ($108,000) | -0.8% |
| Supplies and materials | $161,000 | $161,000 | $161,000 | $0 | 0.0% |
| Travel | $34,000 | $34,000 | $34,000 | $0 | 0.0% |
| Contractual Services | $12,018,000 | $11,909,000 | $11,909,000 | ($109,000) | -0.9% |
| Equipment | $190,000 | $190,000 | $190,000 | $0 | 0.0% |
| Fringe benefits | $1,352,000 | $1,353,000 | $1,353,000 | $1,000 | 0.1% |
| Indirect costs | $112,000 | $112,000 | $112,000 | $0 | 0.0% |
| Convention Center (EF) | $1,917,000 | $1,925,000 | $1,925,000 | $8,000 | 0.4% |
| Personal Service | $638,000 | $655,000 | $655,000 | $17,000 | 2.7% |
| Regular | $588,000 | $605,000 | $605,000 | $17,000 | 2.9% |
| Holiday/overtime compensation | $50,000 | $50,000 | $50,000 | $0 | 0.0% |
| Nonpersonal Service | $1,279,000 | $1,270,000 | $1,270,000 | ($9,000) | -0.7% |
| Supplies and materials | $96,000 | $96,000 | $96,000 | $0 | 0.0% |
| Travel | $9,000 | $9,000 | $9,000 | $0 | 0.0% |
| Contractual Services | $826,000 | $826,000 | $826,000 | $0 | 0.0% |
| Equipment | $24,000 | $24,000 | $24,000 | $0 | 0.0% |
| Fringe benefits | $299,000 | $290,000 | $290,000 | ($9,000) | -3.0% |
| Indirect costs | $25,000 | $25,000 | $25,000 | $0 | 0.0% |
| Building Administration (ISF) | $22,642,000 | $422,961,000 | $422,961,000 | $400,319,000 | 1768.0% |
| Personal Service | $3,011,000 | $3,311,000 | $3,311,000 | $300,000 | 10.0% |
| Regular | $2,753,000 | $3,053,000 | $3,053,000 | $300,000 | 10.9% |
| Temporary Service | $76,000 | $76,000 | $76,000 | $0 | 0.0% |
| Holiday/overtime compensation | $182,000 | $182,000 | $182,000 | $0 | 0.0% |
| Nonpersonal Service | $19,631,000 | $19,650,000 | $19,650,000 | $19,000 | 0.1% |
| Supplies and materials | $2,742,000 | $2,742,000 | $2,742,000 | $0 | 0.0% |
| Travel | $10,000 | $10,000 | $10,000 | $0 | 0.0% |
| Contractual Services | $15,346,000 | $15,346,000 | $15,346,000 | $0 | 0.0% |
| Fringe benefits | $1,418,000 | $1,437,000 | $1,437,000 | $19,000 | 1.3% |
| Indirect costs | $115,000 | $115,000 | $115,000 | $0 | 0.0% |
| Maintenance Undistributed | $0 | $400,000,000 | $400,000,000 | $400,000,000 | 100.0% |
| Procurement Program | $69,222,000 | $42,623,000 | $58,373,000 | ($10,849,000) | -15.7% |
| Personal Service | $9,929,000 | $4,086,000 | $9,633,000 | ($296,000) | -3.0% |
| Regular | $9,899,000 | $4,056,000 | $9,603,000 | ($296,000) | -3.0% |
| Holiday/overtime compensation | $30,000 | $30,000 | $30,000 | $0 | 0.0% |
| Nonpersonal Service | $1,817,000 | $849,000 | $1,742,000 | ($75,000) | -4.1% |
| Supplies and materials | $35,000 | $14,000 | $35,000 | $0 | 0.0% |
| Travel | $72,000 | $29,000 | $72,000 | $0 | 0.0% |
| Contractual Services | $1,633,000 | $775,000 | $1,558,000 | ($75,000) | -4.6% |
| Equipment | $77,000 | $31,000 | $77,000 | $0 | 0.0% |
| Special Revenue-Federal | $8,230,000 | $8,230,000 | $17,540,000 | $9,310,000 | 113.1% |
| Special Revenue-Other (SRO) | $5,108,000 | $4,903,000 | $4,903,000 | ($205,000) | -4.0% |
| Internal Service Fund (ISF) | $44,138,000 | $24,555,000 | $24,555,000 | ($19,583,000) | -44.4% |
| Emergency Assistance-OGS-9461 - (SRF) | $6,865,000 | $6,865,000 | $6,865,000 | $0 | 0.0% |
| Federal Food and Nutrition Svcs Acct - (SRF) | $865,000 | $865,000 | $865,000 | $0 | 0.0% |
| Environmental Projects Acct - (SRF) | $500,000 | $500,000 | $500,000 | $0 | 0.0% |
| Commodities Assistance Program - (SRF) | $0 | $0 | $9,310,000 | $9,310,000 | 100.0% |
| Standards & Purchase (SRO) | $5,108,000 | $4,903,000 | $4,903,000 | ($205,000) | -4.0% |
| Personal Service | $1,044,000 | $868,000 | $868,000 | ($176,000) | -16.9% |
| Regular | $1,024,000 | $848,000 | $848,000 | ($176,000) | -17.2% |
| Temporary Service | $10,000 | $10,000 | $10,000 | $0 | 0.0% |
| Holiday/overtime compensation | $10,000 | $10,000 | $10,000 | $0 | 0.0% |
| Nonpersonal Service | $4,064,000 | $4,035,000 | $4,035,000 | ($29,000) | -0.7% |
| Supplies and materials | $360,000 | $360,000 | $360,000 | $0 | 0.0% |
| Travel | $123,000 | $123,000 | $123,000 | $0 | 0.0% |
| Contractual Services | $3,029,000 | $3,000,000 | $3,000,000 | ($29,000) | -1.0% |
| Equipment | $22,000 | $22,000 | $22,000 | $0 | 0.0% |
| Fringe benefits | $489,000 | $489,000 | $489,000 | $0 | 0.0% |
| Indirect costs | $41,000 | $41,000 | $41,000 | $0 | 0.0% |
| Standards & Purchase (ISF) | $44,138,000 | $24,555,000 | $24,555,000 | ($19,583,000) | -44.4% |
| Personal Service | $3,327,000 | $3,658,000 | $3,658,000 | $331,000 | 9.9% |
| Regular | $3,089,000 | $3,420,000 | $3,420,000 | $331,000 | 10.7% |
| Temporary Service | $180,000 | $180,000 | $180,000 | $0 | 0.0% |
| Holiday/overtime compensation | $58,000 | $58,000 | $58,000 | $0 | 0.0% |
| Nonpersonal Service | $40,811,000 | $20,897,000 | $20,897,000 | ($19,914,000) | -48.8% |
| Supplies and materials | $1,215,000 | $1,215,000 | $1,215,000 | $0 | 0.0% |
| 789709 | $156,000 | $156,000 | $156,000 | $0 | 0.0% |
| Contractual Services | $35,193,000 | $15,193,000 | $15,193,000 | ($20,000,000) | -56.8% |
| Equipment | $2,562,000 | $2,562,000 | $2,562,000 | $0 | 0.0% |
| Fringe benefits | $1,557,000 | $1,643,000 | $1,643,000 | $86,000 | 5.5% |
| Indirect costs | $128,000 | $128,000 | $128,000 | $0 | 0.0% |
| Curatorial Services Pgm ('Building Administration Pgm) (P.228) | $750,000 | $750,000 | $750,000 | $0 | 0.0% |
| Fiduciary Funds | $750,000 | $750,000 | $750,000 | $0 | 0.0% |
| Executive Mansion Trust Acct - (FID) | $250,000 | $250,000 | $250,000 | $0 | 0.0% |
| Nonpersonal Service | $250,000 | $250,000 | $250,000 | $0 | 0.0% |
| Contractual Services | $250,000 | $250,000 | $250,000 | $0 | 0.0% |
| Empire State Plaza Art Commission Acct - (FID) | $500,000 | $500,000 | $500,000 | $0 | 0.0% |
| Nonpersonal Service | $500,000 | $500,000 | $500,000 | $0 | 0.0% |
| Contractual Services | $500,000 | $500,000 | $500,000 | $0 | 0.0% |