Homeland Security and Emergency Services, Division of
skip breadcrumbsFund Type | Available 2015-16 |
Recommended 2016-17 |
Change |
---|---|---|---|
General Fund | 4,200,000 | 1,000,000 | (3,200,000) |
Special Revenue Funds - Federal | 35,411,000 | 35,411,000 | 0 |
Special Revenue Funds - Other | 26,993,000 | 28,793,000 | 1,800,000 |
Total | 66,604,000 | 65,204,000 | (1,400,000) |
Adjustments: | |||
Transfer(s) From | |||
Homeland Security and Emergency Services, Division of | |||
General Fund | (600,000) | ||
Transfer(s) To | |||
Homeland Security and Emergency Services, Division of | |||
Special Revenue Funds - Other | 600,000 | ||
Appropriated 2015-16 | 66,604,000 |
Program | Available 2015-16 |
Recommended 2016-17 |
Change |
---|---|---|---|
Administration | |||
Special Revenue Funds - Other | 14,048,000 | 15,348,000 | 1,300,000 |
Disaster Assistance | |||
Special Revenue Funds - Federal | 23,086,000 | 23,086,000 | 0 |
Emergency Management | |||
General Fund | 4,200,000 | 1,000,000 | (3,200,000) |
Special Revenue Funds - Federal | 9,025,000 | 9,025,000 | 0 |
Special Revenue Funds - Other | 8,853,000 | 8,853,000 | 0 |
Fire Prevention and Control | |||
Special Revenue Funds - Federal | 3,300,000 | 3,300,000 | 0 |
Special Revenue Funds - Other | 1,692,000 | 2,192,000 | 500,000 |
Interoperable Communications | |||
Special Revenue Funds - Other | 2,400,000 | 2,400,000 | 0 |
Total | 66,604,000 | 65,204,000 | (1,400,000) |
Program | Total | Personal Service Regular (Annual Salaried) |
||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Emergency Management | 1,000,000 | 0 | 0 | 0 |
Total | 1,000,000 | 0 | 0 | 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 | 0 | (3,200,000) | 0 | (3,200,000) |
Total | 0 | (3,200,000) | 0 | (3,200,000) |
Program | Total | Personal Service | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Administration | 15,348,000 | 1,300,000 | 8,800,000 | 700,000 |
Disaster Assistance | 23,086,000 | 0 | 14,000,000 | 0 |
Emergency Management | 17,878,000 | 0 | 9,364,000 | 1,640,000 |
Fire Prevention and Control | 5,492,000 | 500,000 | 820,000 | 315,000 |
Interoperable Communications | 2,400,000 | 0 | 1,800,000 | 0 |
Total | 64,204,000 | 1,800,000 | 34,784,000 | 2,655,000 |
Program | Nonpersonal Service | |
---|---|---|
Amount | Change | |
Administration | 6,548,000 | 600,000 |
Disaster Assistance | 9,086,000 | 0 |
Emergency Management | 8,514,000 | (1,640,000) |
Fire Prevention and Control | 4,672,000 | 185,000 |
Interoperable Communications | 600,000 | 0 |
Total | 29,420,000 | (855,000) |
Fund Type | Available 2015-16 |
Recommended 2016-17 |
Change |
---|---|---|---|
General Fund | 153,800,000 | 153,300,000 | (500,000) |
Special Revenue Funds - Federal | 618,363,000 | 1,218,363,000 | 600,000,000 |
Special Revenue Funds - Other | 82,088,000 | 82,088,000 | 0 |
Total | 854,251,000 | 1,453,751,000 | 599,500,000 |
Program | Available 2015-16 |
Recommended 2016-17 |
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 |
Special Revenue Funds - Federal | 0 | 600,000,000 | 600,000,000 |
Emergency Management | |||
General Fund | 3,800,000 | 3,300,000 | (500,000) |
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 | 854,251,000 | 1,453,751,000 | 599,500,000 |
Comprehensive Construction Program | Available 2015-16 |
Recommended 2016-17 |
Change | Reappropriations 2016-17 |
---|---|---|---|---|
Interoperable Communications | ||||
Capital Projects Fund | 15,000,000 | 0 | (15,000,000) | 29,758,000 |
Capital Projects Fund - Authority Bonds | 0 | 0 | 0 | 71,775,000 |
Design and Construction Supervision | ||||
Capital Projects Fund - Authority Bonds | 0 | 0 | 0 | 11,222,000 |
College of Emergency Preparedness, Homeland Security and Cybersecurity | ||||
Capital Projects Fund - Authority Bonds | 0 | 0 | 0 | 15,000,000 |
Disaster Assistance | ||||
NYS Storm Recovery | 0 | 0 | 0 | 450,000,000 |
Total | 15,000,000 | 0 | (15,000,000) | 577,755,000 |
Note: Most recent estimates as of 01/13/2016