Homeland Security and Emergency Services, Division of
skip breadcrumbsFund Type | Available 2014-15 |
Recommended 2015-16 |
Change |
---|---|---|---|
General Fund | 1,600,000 | 4,800,000 | 3,200,000 |
Special Revenue Funds - Federal | 17,111,000 | 35,411,000 | 18,300,000 |
Special Revenue Funds - Other | 28,393,000 | 26,393,000 | (2,000,000) |
Total | 47,104,000 | 66,604,000 | 19,500,000 |
Adjustments: | |||
Transfer(s) From | |||
Homeland Security and Emergency Services, Division of | |||
General Fund | (2,229,000) | ||
Transfer(s) To | |||
General Services, Office of | |||
General Fund | 49,000 | ||
Homeland Security and Emergency Services, Division of | |||
Special Revenue Funds - Other | 2,229,000 | ||
Information Technology Services, Office of | |||
General Fund | 17,859,000 | ||
Internal Service Funds | 2,000,000 | ||
Appropriated 2014-15 | 67,012,000 |
Program | Available 2014-15 |
Recommended 2015-16 |
Change |
---|---|---|---|
Administration | |||
Special Revenue Funds - Other | 15,472,000 | 13,472,000 | (2,000,000) |
Disaster Assistance | |||
Special Revenue Funds - Federal | 4,786,000 | 23,086,000 | 18,300,000 |
Emergency Management | |||
General Fund | 1,000,000 | 4,200,000 | 3,200,000 |
Special Revenue Funds - Federal | 9,025,000 | 9,025,000 | 0 |
Special Revenue Funds - Other | 9,229,000 | 9,229,000 | 0 |
Fire Prevention and Control | |||
General Fund | 600,000 | 600,000 | 0 |
Special Revenue Funds - Federal | 3,300,000 | 3,300,000 | 0 |
Special Revenue Funds - Other | 1,692,000 | 1,692,000 | 0 |
Interoperable Communications | |||
Special Revenue Funds - Other | 2,000,000 | 2,000,000 | 0 |
Total | 47,104,000 | 66,604,000 | 19,500,000 |
Program | Total | Personal Service Regular (Annual Salaried) |
||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Emergency Management | 1,000,000 | 0 | 0 | 0 |
Fire Prevention and Control | 600,000 | 0 | 600,000 | 0 |
Total | 1,600,000 | 0 | 600,000 | 0 |
Program | Temporary Service (Nonannual Salaried) |
Holiday/Overtime Pay | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Emergency Management | 1,000,000 | 0 | 0 | 0 |
Total | 1,000,000 | 0 | 0 | 0 |
Program | Total | Supplies and Materials | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Emergency Management | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 |
Total | 3,200,000 | 3,200,000 | 3,200,000 | 3,200,000 |
Program | Total | Personal Service | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Administration | 13,472,000 | (2,000,000) | 6,865,000 | (2,000,000) |
Disaster Assistance | 23,086,000 | 18,300,000 | 14,000,000 | 11,800,000 |
Emergency Management | 18,254,000 | 0 | 8,200,000 | 0 |
Fire Prevention and Control | 4,992,000 | 0 | 505,000 | 0 |
Interoperable Communications | 2,000,000 | 0 | 1,300,000 | 0 |
Total | 61,804,000 | 16,300,000 | 30,870,000 | 9,800,000 |
Program | Nonpersonal Service | |
---|---|---|
Amount | Change | |
Administration | 6,607,000 | 0 |
Disaster Assistance | 9,086,000 | 6,500,000 |
Emergency Management | 10,054,000 | 0 |
Fire Prevention and Control | 4,487,000 | 0 |
Interoperable Communications | 700,000 | 0 |
Total | 30,934,000 | 6,500,000 |
Fund Type | Available 2014-15 |
Recommended 2015-16 |
Change |
---|---|---|---|
General Fund | 153,300,000 | 153,300,000 | 0 |
Special Revenue Funds - Federal | 618,363,000 | 618,363,000 | 0 |
Special Revenue Funds - Other | 82,088,000 | 82,088,000 | 0 |
Total | 853,751,000 | 853,751,000 | 0 |
Program | Available 2014-15 |
Recommended 2015-16 |
Change |
---|---|---|---|
Counter Terrorism | |||
Special Revenue Funds - Federal | 600,000,000 | 600,000,000 | 0 |
Disaster Assistance | |||
General Fund | 150,000,000 | 150,000,000 | 0 |
Emergency Management | |||
General Fund | 3,300,000 | 3,300,000 | 0 |
Special Revenue Funds - Federal | 18,363,000 | 18,363,000 | 0 |
Special Revenue Funds - Other | 3,000,000 | 3,000,000 | 0 |
Fire Prevention and Control | |||
Special Revenue Funds - Other | 4,088,000 | 4,088,000 | 0 |
Interoperable Communications | |||
Special Revenue Funds - Other | 75,000,000 | 75,000,000 | 0 |
Total | 853,751,000 | 853,751,000 | 0 |
Comprehensive Construction Program | Available 2014-15 |
Recommended 2015-16 |
Change | Reappropriations 2015-16 |
---|---|---|---|---|
Interoperable Communications | ||||
Capital Projects Fund | 15,000,000 | 15,000,000 | 0 | 15,000,000 |
Capital Projects Fund - Authority Bonds | 100,000,000 | 0 | (100,000,000) | 100,000,000 |
Design and Construction Supervision | ||||
Capital Projects Fund - Authority Bonds | 0 | 0 | 0 | 13,900,000 |
College of Emergency Preparedness, Homeland Security and Cybersecurity | ||||
Capital Projects Fund - Authority Bonds | 15,000,000 | 0 | (15,000,000) | 15,000,000 |
Disaster Assistance | ||||
NYS Storm Recovery | 0 | 0 | 0 | 450,000,000 |
Total | 130,000,000 | 15,000,000 | (115,000,000) | 593,900,000 |
Note: Most recent estimates as of 01/21/2015