You are on page 1of 17

DEC Staffing Needs

Attached is a spreadsheet reflecting projections of DECs staffing needs for the permitting of
high-volume hydraulic fracturing in the state. A full description of the types of activity staff
would be undertaking was included in the August 16, 2011 White Paper entitled State Resource
Needs, New York State Department of Environmental Conservation.
Approximately 140 new positions will be needed to implement this program effectively. Of
these, a large portion will be in the DEC Regional Offices, which will be conducting most of the
well pad inspections and other field work. Most of these positions would be in DEC Regions 7
and 8, which include the Southern Tier.
In developing these projections, we made the following assumptions:
x

The proposed permit conditions and other requirements contained in the Supplemental
Generic Environmental Impact Statement for High-Volume Hydraulic Fracturing as
proposed on September 7, 2011 will be adopted. This may or may not be the case,
however, since those requirements are subject to modification pending completion of the
environmental review process.

The number of permits issued will increase over the first five years and then level off for
a period of time (DEC estimates moving from 75 in year one to 1,300 in year 5). See
page 5 of the White Paper. However, even though permit applications will ramp up over
time, more staff is needed upfront because of the need to train new staff.

In reviewing these projections, the following qualifications should be considered:


x

While the costs represented in the chart reflect full-year salaries for State Fiscal Year
2012-13, it is likely that staff would not be hired until halfway through the fiscal year.

Information technology may expedite some of the processes, but most of the systems
discussed in the White Paper are not yet in place and will require staff support.

DEC Marcellus Shale Staffing Proposal


Fiscal Requirements 2012-2013
Year 1
Title And Grade
Mineral Resources Specialist 4
Mineral Resources Specialist 3
Mineral Resources Specialist 2
Mineral Resources Technician 2
Mineral Resources Technician 1
Administrative Assistant
Environmental Engineer 2
Environmental Engineer 1
Env. Program Specialist 2
Env. Program Specialist 1
Engineering Geologist
Radiation Specialist 1
Research Scientist 1
Agency Program Aide
Environmental Analyst 2
Environmental Analyst 1
Lab Equipment Designer
Senior Lab Equipment Designer
Environmental Chemist
Environmental Impact Examiner
Associate Counsel
Senior Attorney
Associate Attorney
Legal Assistant 2
Biologist 1 (Ecology)
Forester 1
ECO
Environmental Conservation Investigator
IT Specialist 2
IT Specialist 3
Business Systems Analyst 2
Associate Accountant
Principal Account Clerk
Secretary 1
Calculations Clerk 1, KBS

G-27
G-24
G-20
G-19
G-14
G-18
G-24
G-20
G-23
G-18
G-15
G-18
G-18
G-13
G-23
G-18
G-17
G-20
G-18
G-29
M-4
G-25
G-28
G-17
G-13/14/18
G-18
G-15
G-17
G-18
G-23
G-23
SG-23
SG-14
SG-11
SG-6

Personal Service, Regular


Temporary Service/Overtime
Fringe Benefits
Total Personal Service for Additional Staff
NPS for Additional Staff - Start-up (Non-Recurring)
Furniture (Regions)
DMN Personal computers
DMN Laptop computers
NPS for Additional Staff - Recurring
Supplies/Travel/Training Etc.
Vehicle support
Office Space (Kirkwood, Bath expansion)

Cent. Off.
1
2
5
2
6
1
2
8
2
5
1
1
1
1
0
0
2
1
2
2
1
2
2
1
0
0
0
0
3
6
2
1
1
0
0

Reg. Off.
1
1
2
6
21
0
1
3
0
0
6
0
0
0
3
7
0
0
0
0
0
3
1
0
4
2
8
1
0
0
0
0
0
4
4

Total
2
3
7
8
27
1
3
11
2
5
7
1
1
1
3
7
2
1
2
2
1
5
3
1
4
2
8
1
3
6
2
1
1
4
4

64

78

142

Year 2
2012-13
Annual
Salary
$91,339
$79,084
$64,445
$61,341
$46,861
$58,229
$79,084
$64,445
$75,165
$58,229
$49,478
$58,229
$58,229
$45,362
$75,165
$58,229
$55,141
$64,445
$58,229
100,874
103,029
$83,371
$95,999
$55,141
$44,378
$58,229
$46,114
$51,207
$58,229
$75,165
$75,165
$75,165
$47,911
$40,643
$31,031

50.96%

2013-14
Costs
$184,504
$239,625
$455,623
$495,632
$1,277,910
$58,811
$239,625
$715,979
$151,834
$294,055
$349,811
$58,811
$58,811
$45,816
$227,751
$411,677
$111,384
$65,089
$117,622
$203,766
$104,059
$421,025
$290,877
$55,692
$179,288
$117,622
$372,600
$51,719
$176,433
$455,502
$151,834
$75,917
$48,390
$164,196
$125,364

$8,469,958

$8,554,654

$8,469,958
$200,000
$4,334,979
$13,004,937

$8,554,654
$200,000
$4,377,327
$13,131,981

$1,000
$2,000
$2,500

$36,000
$72,000
$67,500

$3,200
$1,800
$1,000,000

$454,400
$255,600
$1,000,000

$454,400
$255,600
$1,000,000

$1,885,500

$1,710,000

Total Non-Personal Service for Additional Staff


Capital (Equipment & Contractual Services)
Vehicles (DMN, DOW, DLE)

2012-13
Total
Costs
$182,678
$237,252
$451,115
$490,728
$1,265,247
$58,229
$237,252
$708,895
$150,330
$291,145
$346,346
$58,229
$58,229
$45,362
$225,495
$407,603
$110,282
$64,445
$116,458
$201,748
$103,029
$416,855
$287,997
$55,141
$177,512
$116,458
$368,912
$51,207
$174,687
$450,990
$150,330
$75,165
$47,911
$162,572
$124,124

$25,000

43

$1,075,000

USGS Study: Characterization of the Aquifers with Depth


Flood Plain Mapping
Primary/Principal Aquifer Mapping
Monitoring/analytical services
Stream Gages (25 maintained)
Monitoring trailer (Binghamton) + adding toxics at Pinnac
Mobile lab
FLIR infrared handheld camera (2)
Soil and Water Cons. District Support (stormwater)

$300,000
$500,000
$100,000
$200,000
$250,000
$170,000
$340,000
$200,000
$500,000

$300,000
$500,000
$100,000
$200,000
$250,000
$170,000
$340,000
$200,000
$500,000

IT - Content Management
IT - Consolidate & Modernize Mapping
IT - DEP DART support for modifications and enhanceme
IT - DMN Development Support
IT - DMN Integration into EIMS
IT - DOW Development Support
IT - DOW Integration into EIMS
Total Capital

$400,000
$200,000
$200,000
$725,000
$75,000
$750,000
$300,000

$400,000
$200,000
$200,000
$725,000
$75,000
$750,000
$300,000
$6,285,000

Total Non-Personal Service (Other) and Capital


GRAND TOTAL

$500,000
$100,000
$200,000
$250,000

$500,000

$1,550,000

$8,170,500
$23,060,937

$16,391,981

Notes:
New staff salaries are based on mid-point salary rates for 4/1/2012
Year 2 (2013-14) assumes no additional staff will be added. Also includes a 1% increase in personal services for increments & advances
Year 3 (2014-15) assumes additional staff will be added. Also includes a 2% increase in personal service for salary increases, increments & advanc
Year 4 (2015-16) assumes additional staff will be added. Also includes a 3% increase in personal service for salary increases, increments & advanc
Year 5 (2016-17) assumes additional staff will be added. Also includes a 1% increase in personal service for increments & advances

Cent. Off.
1
2
2
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Reg. Off.
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Year 3
2014-15
Additional
Staff
1
2
2
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

2014-15
2014-15
Total
Annual
Staff
Salary
3
$94,097
5
$81,473
9
$66,391
8
$63,193
27
$48,277
1
$59,987
3
$81,473
11
$66,391
2
$77,435
5
$59,987
7
$50,972
1
$59,987
1
$59,987
2
$46,732
3
$77,435
7
$59,987
2
$56,806
1
$66,391
2
$59,987
2 $103,921
1 $106,140
5
$85,889
3
$98,898
1
$56,806
4
$45,718
2
$59,987
8
$47,507
1
$52,753
3
$59,987
6
$77,435
2
$77,435
1
$77,435
1
$49,358
4
$41,870
4
$31,968
148

2014-15
Total
Costs
$282,291
$407,365
$597,519
$505,544
$1,303,479
$59,987
$244,419
$730,301
$154,870
$299,935
$356,804
$59,987
$59,987
$93,464
$232,305
$419,909
$113,612
$66,391
$119,974
$207,842
$106,140
$429,445
$296,694
$56,806
$182,872
$119,974
$380,056
$52,753
$179,961
$464,610
$154,870
$77,435
$49,358
$167,480
$127,872
$9,162,311
$9,162,311
$200,000
$4,681,156
$14,043,467
$6,000

$473,600
$266,400
$1,000,000
$1,746,000

$500,000
$100,000
$200,000
$250,000

$500,000

$1,550,000

$17,339,467

ces
ces

Cent. Off.
0
1
4
1
4
0
0
1
0
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Reg. Off.
0
0
2
2
10
0
1
8
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

13

25

Year 4
2015-16
2015-16
2015-16
2015-16
Additional
Total
Annual
Total
Staff
Staff
Salary
Costs
0
3
$96,920
$290,760
1
6
$83,917
$499,619
6
15
$68,383 $1,008,139
3
11
$65,089
$708,411
14
41
$49,725 $2,011,755
0
1
$61,787
$61,787
1
4
$83,917
$334,837
9
20
$68,383 $1,361,555
1
3
$79,758
$238,484
3
8
$61,787
$492,458
0
7
$52,501
$367,508
0
1
$61,787
$61,787
0
1
$61,787
$61,787
0
2
$48,134
$96,268
0
3
$79,758
$239,274
0
7
$61,787
$432,506
0
2
$58,510
$117,020
0
1
$68,383
$68,383
0
2
$61,787
$123,573
0
2 $107,039
$214,077
0
1 $109,324
$109,324
0
5
$88,466
$442,328
0
3 $101,865
$305,595
0
1
$58,510
$58,510
0
4
$47,090
$188,358
0
2
$61,787
$123,573
0
8
$48,932
$391,458
0
1
$54,336
$54,336
0
3
$61,787
$185,360
0
6
$79,758
$478,548
0
2
$79,758
$159,516
0
1
$79,758
$79,758
0
1
$50,839
$50,839
0
4
$43,126
$172,504
0
4
$32,927
$131,708
38

186

$11,721,703

Cent. Off.
0
0
6
2
6
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Reg. Off.
0
1
2
5
18
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

14

26

Year 5
2016-17
2016-17
Additional
Total
Staff
Staff
0
3
1
7
8
23
7
18
24
65
0
1
0
4
0
20
0
3
0
8
0
7
0
1
0
1
0
2
0
3
0
7
0
2
0
1
0
2
0
2
0
1
0
5
0
3
0
1
0
4
0
2
0
8
0
1
0
3
0
6
0
2
0
1
0
1
0
4
0
4
40

2016-17
Annual
Salary
$97,889
$84,756
$69,067
$65,740
$50,222
$62,405
$84,756
$69,067
$80,556
$62,405
$53,026
$62,405
$62,405
$48,615
$80,556
$62,405
$59,095
$69,067
$62,405
$108,109
$110,417
$89,351
$102,884
$59,095
$47,561
$62,405
$49,421
$54,879
$62,405
$80,556
$80,556
$80,556
$51,347
$43,557
$33,256

2016-17
Total
Costs
$293,667
$593,292
$1,588,541
$1,183,320
$3,264,430
$62,405
$339,024
$1,381,340
$241,668
$499,240
$371,182
$62,405
$62,405
$97,230
$241,668
$436,835
$118,190
$69,067
$124,810
$216,218
$110,417
$446,755
$308,652
$59,095
$190,244
$124,810
$395,368
$54,879
$187,215
$483,336
$161,112
$80,556
$51,347
$174,228
$133,024

226 $2,403,197 $14,207,975

$11,721,703
$200,000
$5,960,852
$17,882,555

$14,207,975
$200,000
$7,203,988
$21,611,963

$24,000

$40,000

$595,200
$334,800
$1,000,000

$723,200
$406,800
$1,000,000

$1,954,000

$2,170,000

$25,000
$500,000
$100,000
$200,000
$250,000

$500,000
$100,000
$200,000
$250,000

$500,000

$500,000

$1,575,000

$1,550,000

$21,411,555

$25,331,963

Division of Mineral Resources


Marcellus ShaleStaffing Proposa
Fiscal Requirements 2012-2013
Additional Staff
Title And Grade
O&G Shortfalls Proposa
Support Staff
Mineral Resources Specialist 4
Mineral Resources Specialist 3
Mineral Resources Specialist 2
Mineral Resources Technician 2
Mineral Resources Technician 1
Administrative Assistant
Agency Program Aide
Oil & gas field staff
Mineral Resources Specialist 3
Mineral Resources Specialist 2
Mineral Resources Technician 2
Mineral Resources Technician 1

Personal Service, Regular


Temporary Service/Overtime
Fringe Benefits
Total Personal Service for Additional Staff
NPS for Additional Staff
Supplies/Travel/Training, etc
Furniture
Personal computers
Laptop computers
Vehicles

Additional Staff - Year 3


2012-2013
Costs

2
2
4
1
0
1
0

$91,339
$79,084
$64,445
$61,341
$46,861
$58,229
$45,362

$182,678
$158,168
$257,780
$61,341
$0
$58,229
$0

Support Staff
Mineral Resources Specialist 4
Mineral Resources Specialist 3
Mineral Resources Specialist 2
Mineral Resources Technician 2
Mineral Resources Technician 1
Agency Program Aide
Administrative Assistant

G-27
G-24
G-20
G-19
G-14
G-13
G-18

1
2
2
0
0
1
0

0
0
0
0
0
0
0

1
2
5
21

1
3
7
27

$79,084
$64,445
$61,341
$46,861

$79,084
$193,335
$429,387
$1,265,247

Permitting/Inspection Staff
Mineral Resources Specialist 3
Mineral Resources Specialist 2
Mineral Resources Technician 2
Mineral Resources Technician 1

G-24
G-20
G-19
G-14

0
0
0
0

31

48

Reg. Off.

G-27
G-24
G-20
G-19
G-14
G-18
G-13

1
2
4
0
0
1
0

1
0
0
1
0
0
0

G-24
G-20
G-19
G-14

0
1
2
6
17

50.96%

Add'l
Staff

$153,600
$48,000
$96,000
$67,500

$25,000

$600,000

GRAND TOTAL

Add'l
Cent. Off. Reg. Off. Staff

Title And Grade

$2,685,249
$100,000
$1,419,363
$4,204,612

$3,200
$1,000
$2,000
$2,500

Total Non-Personal Service for Additional Sta

Additional Staff - Year 4

Annual
Salary

Cent. Off.

Costs

1
2
2
0
0
1
0

$94,097
$81,473
$66,391
$63,193
$48,277
$46,732
$51,268

$94,097
$162,946
$132,782
$0
$0
$46,732
$0

Support Staff
Mineral Resources Specialist 4
Mineral Resources Specialist 3
Mineral Resources Specialist 2
Mineral Resources Technician 2
Mineral Resources Technician 1
Agency Program Aide
Administrative Assistant

G-27
G-24
G-20
G-19
G-14
G-13
G-18

0
1
4
0
0
0
0

0
0
0
0
0
0
0

0
0
0
0

0
0
0
0

$81,473
$66,391
$63,193
$48,277

$0
$0
$0
$0

Permitting/Inspection Staff
Mineral Resources Specialist 3
Mineral Resources Specialist 2
Mineral Resources Technician 2
Mineral Resources Technician 1

G-24
G-20
G-19
G-14

0
0
1
4

10

Title And Grade

$436,557

54

Add'l
Staff

Costs

0
1
4
0
0
0
0

$96,920
$83,917
$68,383
$65,089
$49,725
$48,134
$61,787

$0
$83,917
$273,532
$0
$0
$0
$0

Support Staff
Mineral Resources Specialist 4
Mineral Resources Specialist 3
Mineral Resources Specialist 2
Mineral Resources Technician 2
Mineral Resources Technician 1
Agency Program Aide
Administrative Assistant

G-27
G-24
G-20
G-19
G-14
G-13
G-18

0
0
5
0
0
0
0

0
0
0
0
0
0
0

0
2
2
10

0
2
3
14

$83,917
$68,383
$65,089
$49,725

$0
$136,766
$195,267
$696,150

Permitting/Inspection Staff
Mineral Resources Specialist 3
Mineral Resources Specialist 2
Mineral Resources Technician 2
Mineral Resources Technician 1

G-24
G-20
G-19
G-14

0
1
2
6

14

24

14

Title And Grade

$1,385,632

78

$249,600
Total Staff
$24,000
$48,000
$35,000 based on additional regional staf

Annual
Salary

Costs

0
0
5
0
0
0
0

$97,889
$84,756
$69,067
$65,740
$50,222
$48,615
$62,405

$0
$0
$345,335
$0
$0
$0
$0

3
5
15
1
0
2
0

1
2
5
18

1
3
7
24

$84,756
$69,067
$65,740
$50,222

$84,756
$207,201
$460,180
$1,205,328

2
8
17
65

26

40

$2,302,800

118

Cent. Off. Reg. Off.

$4,507,438
$100,000
$2,347,950
$6,955,388

$172,800
Total Staff
$6,000
$12,000
$0 based on additional regional staff (none in this instance

Total Staff Additions

Annual
Salary

Cent. Off. Reg. Off.

$3,121,806
$100,000
$1,641,832
$4,863,638
Total Staff

Additional Staff - Year 5

Annual
Salary

Add'l
Staff

$6,810,238
$100,000
$3,521,457
$10,431,695
118

$377,600
$40,000
$80,000
$65,000 based on additional regional staf

$965,100

$190,800

$356,600

$562,600

$5,169,712

$5,054,438

$7,311,988

$10,994,295

Notes:
New staff salaries are based on mid-point salary rates for 4/1/201

9/9/2011

Division of Water
Marcellus ShaleStaffing Proposal
Fiscal Requirements 2012-2013
Additional Staff
Title And Grade

Year 4 - Additional Staff

Cent. Off.

Reg. Off.

Total

Annual
Salary

2012-2013
Costs

Additional

Cent. Off. Reg. Off.

StaffTotal Staff

Annual
Salary

2013-2014
Costs

Water Permits
Environmental Engineer 2
Environmental Engineer 1
Environmental Program Specialist 1
Environmental Program Specialist 2

G-24
G-20
G-18
G-23

1
4
1
1

1
1
0
0

2
5
1
1

$79,084
$64,445
$58,229
$75,165

$158,168
$322,225
$58,229
$75,165

0
1
0
0

0
3
0
1

0
4
0
1

2
9
1
2

$83,917
$68,383
$61,787
$79,758

$167,834
$615,447
$61,787
$159,516

Water Compliance
Environmental Engineer 2
Environmental Engineer 1
Environmental Program Specialist 1

G-24
G-20
G-18

0
1
1

0
0
0

0
1
1

$79,084
$64,445
$58,229

$0
$64,445
$58,229

0
0
0

1
4
1

1
4
1

1
5
2

$83,917
$68,383
$61,787

$83,917
$341,915
$123,574

Water Resources
Environmental Engineer 2
Environmental Engineer 1
Engineering Geologist 1
Agency Program Aide

G-24
G-20
G-20
G-13

1
1
1
1

0
2
6
0

1
3
7
1

$79,084
$64,445
$64,445
$45,362

$79,084
$193,335
$451,115
$45,362

0
0
0
0

0
0
0
0

0
0
0
0

1
3
7
1

$83,917
$68,383
$52,501
$48,134

$83,917
$205,149
$367,507
$48,134

Water Monitoring
Research Scientist 1
Environmental Engineer 1

G-18
G-20

1
0

0
0

1
0

$58,229
$64,445

$58,229
$0

0
0

0
1

0
1

1
1

$61,787
$68,383

$61,787
$68,383

Program Resources
Environmental Program Specialist 1

G-18

$58,229

$58,229

$61,787

$185,361

Information Mgmt
Environmental Program Specialist 1

G-18

$58,229

$58,229

$61,787

$61,787

11

14

40

Personal Service, Regular


Temporary Service/Overtime
Fringe Benefits
Total Personal Service for Additional Staff
NPS for Additional Staff
Supplies/Travel/Etc
Vehicle support
Total Non-Personal Service for Additional Staf
Capital (Equipment & Contractual Services)
USGS Study: Characterization of the Aquifers w
Flood Plain Mapping
Primary/Principal Aquifer Mapping
Soil and Water Cons. District Support (stormwa
Monitoring/analytical services
Stream Gages (25 maintained)
Vehicles

50.96%

16

10

26
$1,521,876
$0
$775,548
$2,297,424

$2,468,181
$0
$1,257,785
$3,725,966

$3,200
$1,800

$83,200
$46,800
$130,000

$128,000
$72,000
$200,000

$300,000
$500,000
$100,000
$500,000
$200,000
$250,000
$25,000

$300,000
$500,000
$100,000
$500,000
$200,000
$250,000
$250,000

$500,000
$100,000
$500,000
$200,000
$250,000
$25,000

Total of Other Non-Personal Service

$2,100,000

$1,575,000

GRAND TOTAL

$4,527,424

$5,500,966

Notes:
New staff salaries are based on mid-point salary rates for 4/1/2012

Division of Environmental Remediation


Marcellus Shale Staffing Proposal
Fiscal Requirements 2012-2013
Additional Staff
Cent. Off.

Reg. Off.

Total

Annual
Salary

2012-2013
Costs

G-18
G-23

1
1

0
0

1
1

$58,229
$75,165

$59,729
$75,165

Spills
Environmental Engineer 1

G-20

$64,445

$64,445

Radiation
Radiation Specialist 1

G-18

$58,229

$59,729

Title And Grade


Waste Transporter Program
Environmental Program Specialist 1
Environmental Program Specialist 2

Total
Personal Service, Regular
Temporary Service/Overtime
Fringe Benefits
Total Personal Service for Additional Staff
NPS for Additional Staff
Supplies/Travel/Etc.
Vehicle Support
Total Non-Personal Service for Additional Staff

50.96%

$3,200
$1,800

GRAND TOTAL
Notes:
New staff salaries are based on mid-point salary rates for 4/1/2012

$259,068
$0
$132,021
$391,089
$12,800
$7,200
$20,000
$411,089

Office of General Counsel


Marcellus Shale Staffing Proposal
Fiscal Requirements 2012-2013
Additional Staff
Title And Grade
Associate Counsel
Senior Attorney
Associate Attorney
Legal Assistant 2

Personal Service, Regular


Temporary Service/Overtime
Fringe Benefits
Total Personal Service for Additional Staff
NPS for Additional Staff
Supplies/Travel/Etc.
Vehicle support
Total Non-Personal Service for Additional Staff

M-4
G-25
G-28
G-17

50.96%

$3,200
$1,800

GRAND TOTAL
Notes:
New staff salaries are based on mid-point salary rates for 4/1/2012

Cent. Off.
1
2
1
1

Reg. Off.
0
3
1
0

Total
1
5
2
1

Annual
Salary
103,029
$83,371
$95,999
$55,141

2012-2013
Costs
$110,133
$368,840
$295,656
$53,275

$827,904
$0
$421,899
$1,249,803
$28,800
$16,200
$45,000
$1,294,803

Division of Lands & Forests


Marcellus Shale Staffing Proposal
Fiscal Requirements 2012-2013
Additional Staff
Title And Grade
Forester 1
Personal Service, Regular
Temporary Service/Overtime
Fringe Benefits
Total Personal Service for Additional Staff
NPS for Additional Staff
Supplies/Travel/Etc.
Vehicle support
Total Non-Personal Service for Additional Staff

G-18

50.96%

$3,200
$1,800

GRAND TOTAL
Notes:
New staff salaries are based on mid-point salary rates for 4/1/2012

Cent. Off.

Reg. Off.

Total

Annual
Salary

2012-2013
Costs

$58,229

$116,458
$116,458
$0
$59,347
$175,805
$6,400
$3,600
$10,000
$185,805

Division of Information Services


Marcellus ShaleStaffing Proposal
Fiscal Requirements 2012-2013
Additional Staff
Title And Grade

Cent. Off.

Reg. Off.

Total

Annual
Salary

2012-2013
Costs

Division of Mineral Resources


IT Specialist 3 (Database)
IT Specialist 3 (Network Services)
IT Specialist 3 (GIS)
IT Specialist 2 (GIS)
Business Systems Analyst 2

G-23
G-23
G-23
G-18
G-23

1
1
1
1
1

0
0
0
0
0

1
1
1
1
1

$75,165
$75,165
$75,165
$58,229
$75,165

$75,165
$75,165
$75,165
$58,229
$75,165

Division of Water
IT Specialist 3 (Database)
IT Specialist 3 (Programming)
Business Systems Analyst 2
IT Specialist 2 (EIMS)
IT Specialist 2 (network Services)

G-23
G-23
G-23
G-18
G-18

1
2
1
1
1

0
0
0
0
0

1
2
1
1
1

$75,165
$75,165
$75,165
$58,229
$58,229

$75,165
$150,330
$75,165
$58,229
$58,229

11

11

Personal Service, Regular


Temporary Service/Overtime
Fringe Benefits
Total Personal Service for Additional Staff
NPS for Additional Staff
Supplies/Travel/Etc.
Vehicle support
Equipment
DEP DART support for modifications and enhanc
ALL - Content Management
ALL - Consolidate & Modernize Mapping
DMN Development Support
DMN Integration into EIMS
DOW Development Support
DOW Integration into EIMS

50.96%

$776,007
$0
$395,453
$1,171,460

$3,200
$1,800

$35,200
$19,800

$200,000
$400,000
$200,000
$725,000
$75,000
$750,000
$300,000

$200,000
$400,000
$200,000
$725,000
$75,000
$750,000
$300,000

Total Non-Personal Service for Additional Staff

$2,705,000

Total of Other Non-Personal Service


GRAND TOTAL
Notes:
New staff salaries are based on mid-point salary rates for 4/1/2012

$3,876,460

Division of Fish Wildlife & Marine Resources


Marcellus Shale Staffing Proposal
Fiscal Requirements 2012-2013
Additional Staff
Title And Grade
Habitat Bureau
Biologist 1 (Ecology)

Personal Service, Regular


Temporary Service/Overtime
Fringe Benefits
Total Personal Service for Additional Staff
NPS for Additional Staff
Supplies/Travel/Etc.
Vehicle support

G-13, G-14, G-18

50.96%

$3,200
$1,800

Total Non-Personal Service for Additional Staff


GRAND TOTAL
Notes:
New staff salaries are based on mid-point salary rates for 4/1/2012

Cent. Off.

Reg. Off.

Total

Annual
Salary

2012-2013
Costs

4
0

$44,378

$177,512

4
$177,512
$0
$88,756
$266,268
$12,800
$7,200
$20,000
$286,268

Division of Air Resources


Marcellus Shale Staffing Proposal
Fiscal Requirements 2012-2013
Additional Staff
Title And Grade

Cent. Off.

Reg. Off.

Total

Annual
Salary

2012-13
Costs

Bureau of Air Quality Surveillance


Environmental Chemist
Environmental Engineer 1
Lab Equipment Designer
Senior Lab Equipment Designer

G-18
G-20
G-17
G-20

1
1
2
1

0
0
0
0

1
1
2
1

$58,229
$64,445
$55,141
$64,445

$58,229
$67,023
$114,693
$67,023

Bureau of Quality Assurance


Environmental Chemist

G-18

$58,229

$60,558

Personal Service, Regular


Temporary Service/Overtime
Fringe Benefits
Total Personal Service for Additional Staff
NPS for Additional Staff
Supplies/Travel/Etc.
Vehicle support
Total Non-Personal Service for Additional Staff
Equipment
Monitoring trailer (Binghamton) + adding toxics at
Mobile lab
FLIR infrared handheld camera (2)

50.96%

$367,526
$0
$183,763
$551,289

$3,200
$1,800

$19,200
$10,800
$30,000

$170,000
$340,000
$200,000

$170,000
$340,000
$200,000

Total Other Non-Personal Service for Additional Staff


GRAND TOTAL
Notes:
New staff salaries are based on mid-point salary rates for 4/1/2012

$710,000
$1,261,289

Division of Law Enforcement


Marcellus Shale Staffing Proposal
Fiscal Requirements 2012-2013
Additional Staff
Title And Grade
Environmental Conservation Officer
Environmental Conservation Investigator

Personal Service, Regular


Temporary Service/Overtime
Fringe Benefits
Total Personal Service for Additional Staff
NPS for Additional Staff
Supplies/Travel/Etc.
Vehicle support
Vehicles

G-15
G-17

50.96%

Cent. Off.

Reg. Off.

Total

Annual
Salary

2012-2013
Costs

0
0

8
1

8
1

$46,114
$51,207

$368,912
$51,207

9
$420,119
$100,000
$260,060
$780,179

$3,200
$1,800

$28,800
$16,200

$25,000

$225,000

Total Non-Personal Service for Additional Staff


GRAND TOTAL
Notes:
New staff salaries are based on mid-point salary rates for 4/1/2012

$270,000
$1,050,179

Division of Environmental Permits


Marcellus Shale Staffing Proposal
Fiscal Requirements 2012-2013
Additional Staff
Title And Grade
Environmental Analyst 2
Environmental Analyst 1

Personal Service, Regular


Temporary Service/Overtime
Fringe Benefits
Total Personal Service for Additional Staff
NPS for Additional Staff
Supplies/Travel/Etc.
Vehicle support

G-23
G-18

50.96%

$3,200
$1,800

Total Non-Personal Service for Additional Staff


GRAND TOTAL
Notes:
New staff salaries are based on mid-point salary rates for 4/1/2012

Cent. Off.

Reg. Off.

Total

Annual
Salary

2012-2013
Costs

0
0

3
7

3
7

$75,165
$58,229

$225,495
$423,907

0
0

10

10
$649,402
$0
$330,935
$980,337
$32,000
$18,000
$50,000
$1,030,337

Division of Management & Budget Services


Marcellus Shale Staffing Proposal
Fiscal Requirements 2012-2013
Additional Staff
Title And Grade
Associate Accountant
Principal Account Clerk

Cent. Off. Reg. Off. Total


G-23
G-14

Personal Service, Regular


Temporary Service/Overtime
Fringe Benefits
Total Personal Service for Additional Staff
NPS for Additional Staff
Supplies/Travel/Etc.
Vehicle support
Total Non-Personal Service for Additional Staff
GRAND TOTAL
Notes:
New staff salaries are based on mid-point salary rates for 4/1/2012

50.96%

$1,000
$1,000

Annual 2012-2013
Salary
Costs

1
1

0
0

1 $75,165
1 $47,911

$75,165
$47,911

$123,076
$0
$62,720
$185,796
$2,000
$2,000
$4,000
$189,796

Offic of Regional Affairs


Marcellus Shale Staffing Proposal
Fiscal Requirements 2012-2013
Additional Staff
Title And Grade
Secretary 1
Calculations Clerk 1, KBS

Cent. Off. Reg. Off. Total


G-11
G-6

Personal Service, Regular


Temporary Service/Overtime
Fringe Benefits
Total Personal Service for Additional Staff
NPS for Additional Staff
Supplies/Travel/Etc.
Vehicle support
Total Non-Personal Service for Additional Staff
GRAND TOTAL
Notes:
New staff salaries are based on mid-point salary rates for 4/1/2012

Number of staff based on 61 regional program staff

50.96%

$1,000
$1,000

Annual 2012-2013
Salary
Costs

0
0

4
4

4 $40,643
4 $31,031

$162,572
$129,089

$291,661
$0
$148,630
$440,291
$8,000
$8,000
$16,000
$456,291

Office of Hearings and Mediation Services


Marcellus Shale Staffing Proposal
Fiscal Requirements 2012-2013
Additional Staff
Title And Grade
Environmental Impact Examiner
Associate Attorney

Personal Service, Regular


Temporary Service/Overtime
Fringe Benefits
Total Personal Service for Additional Staff
NPS for Additional Staff
Supplies/Travel/Etc.
Vehicle support
Total Non-Personal Service for Additional Staff

G-29
G-28

50.96%

$3,200
$1,800

GRAND TOTAL
Notes:
New staff salaries are based on mid-point salary rates for 4/1/2012

Cent. Off.
2
1

Reg. Off.
0
0

Total
2
1

Annual
Salary
100,874
$95,999

2012-2013
Costs
$110,133
$295,656

$827,904
$0
$421,899
$1,249,803
$9,600
$5,400
$15,000
$1,264,803

You might also like