Office of Real Property Services

 

The enacted budget makes the following changes to the Executive Budget (analysis as of 3/30/09): 

According to the Assembly Yellow Book, (analysis as of December 31, 2008):

The Executive Budget recommends (analysis as of December 16, 2008):

A SFY 2009-10 workforce of 328.  This decreases the level of FTEs from the adjusted FTE level for FY 2008-09 by 30. The 30 FTE reductions will be achieved through the abolition/layoff of 12 FTEs and the attrition of 18 FTES. According to ORPS management the abolitions are associated with the proposed hosting arrangement with the Department of Taxation and Finance. At least 5 PEF members will be affected by this initiative.

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

Policy and Organizational Support Services

-26

-30

1. Improvement of Real Property Tax Administration Account, SRO account within the Policy and Organizational Support Services Program (-$647,000).

2. Industrial and Utility Service Account, SRO account within the Policy and Organizational Support Services Program (-$38,000).

3. Local Services Account, SRO account within the Policy and Organizational Support Services Program (-$15,000).

 

Office of Real Property 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 $45,043,000 $32,557,000 $32,557,000 ($12,486,000) -27.7%
General Fund $0 $27,100,000 $27,100,000 $27,100,000 100.0%
Special Revenue-Other $45,043,000 $5,457,000 $5,457,000 ($39,586,000) -87.9%
           
Personal Services $24,705,000 $3,300,000 $3,300,000 ($21,405,000) -86.6%
Contractual Services $6,059,000 $359,000 $359,000 ($5,700,000) -94.1%
           
Policy & Org Support Svs $45,043,000 $32,557,000 $32,557,000 ($12,486,000) -27.7%
Personal Service $0 $20,800,000 $20,800,000 $20,800,000 100.0%
Regular $0 $20,800,000 $20,800,000 $20,800,000 100.0%
Nonpersonal Service $0 $6,300,000 $6,300,000 $6,300,000 100.0%
Supplies and materials $0 $250,000 $250,000 $250,000 100.0%
Travel $0 $350,000 $350,000 $350,000 100.0%
Contractual Services $0 $5,000,000 $5,000,000 $5,000,000 100.0%
Equipment $0 $700,000 $700,000 $700,000 100.0%
Special Revenue-Other (SRO) $45,043,000 $5,457,000 $5,457,000 ($39,586,000) -87.9%
           
Improvement of Real Prop Tax Admin Acct (SRO) $38,767,000 $0 $0 ($38,767,000) -100.0%
Personal Services $20,805,000 $0 $0 ($20,805,000) -100.0%
Regular $20,805,000 $0 $0 ($20,805,000) -100.0%
Nonpersonal Services $17,962,000 $0 $0 ($17,962,000) -100.0%
Supplies and materials $307,000 $0 $0 ($307,000) -100.0%
Travel $520,000 $0 $0 ($520,000) -100.0%
Contractual Services $5,647,000 $0 $0 ($5,647,000) -100.0%
Equipment $966,000 $0 $0 ($966,000) -100.0%
Fringe benefits $9,770,000 $0 $0 ($9,770,000) -100.0%
Indirect costs $752,000 $0 $0 ($752,000) -100.0%
           
Industrial & Utility Service Acct - (SRO) $4,096,000 $3,674,000 $3,674,000 ($422,000) -10.3%
Personal Services $2,500,000 $2,200,000 $2,200,000 ($300,000) -12.0%
Regular $2,500,000 $2,200,000 $2,200,000 ($300,000) -12.0%
Nonpersonal Services $1,596,000 $1,474,000 $1,474,000 ($122,000) -7.6%
Contractual Services $337,000 $299,000 $299,000 ($38,000) -11.3%
Fringe Benefits $1,174,000 $1,090,000 $1,090,000 ($84,000) -7.2%
Indirect Costs $85,000 $85,000 $85,000 $0 0.0%
           
Local Services Acct - (SRO) $2,180,000 $1,783,000 $1,783,000 ($397,000) -18.2%
Personal Services $1,400,000 $1,100,000 $1,100,000 ($300,000) -21.4%
Regular $1,400,000 $1,100,000 $1,100,000 ($300,000) -21.4%
Nonpersonal Services $780,000 $683,000 $683,000 ($97,000) -12.4%
Contractual Services $75,000 $60,000 $60,000 ($15,000) -20.0%
Fringe Benefits $657,000 $575,000 $575,000 ($82,000) -12.5%
Indirect Costs $48,000 $48,000 $48,000 $0 0.0%