Department of Agriculture and Markets
The enacted budget makes the following changes to the Executive Budget (analysis as of March 27, 2012):
· No changes are made to the agency’s State Operations appropriations.
·
Deletes the Article VII proposals
Part Z of
S6258D/A9058D is omitted) which would have authorized the Commissioner of
Agriculture and Markets to enter into contracts and cooperative agreements to
provide services (such as milk or food safety inspections and training) of the
Department for a fee to governmental and
educational entities when it serves the public interest. All other Article VII
proposals for the department are enacted
·
Rejects the broad Executive Budget proposal to
allow the Executive to have unlimited transfer and interchange authority over
all State Operations appropriations. Instead it creates specific transfer and
interchange authorizations for this agency’s State Operation appropriations:
OGS/Back Office, Call Center, and Information Technology. In general this
authority allows the Executive to move appropriations between state agencies for
these purposes. For additional detail please see page 5 of the Summary of the
SFY 2012-13 Enacted Budget memo.
The Senate and
Assembly recommend (analysis as of March 14, 2012):
The Senate and
Assembly accept the Executive Article VII proposals except for the following:
The Senate
denies the proposed legislation (Part Z of S6258/A9058) to authorize the
Commissioner of Agriculture and Markets to enter into contracts and cooperative
agreements to provide services (such as milk or food safety inspections and
training) of the Department for a fee to
governmental and educational entities when it serves the public interest.
The Assembly modifies the proposal to limit billing authority to federal
and out-of-state entities.
The Executive Budget recommends (analysis as of January 21, 2012):
A SFY 2011-12 workforce of 488, a reduction of 7 FTEs from the adjusted 2011-12 level. However the adjusted FTE level for 2011-12 is a decrease of 16 FTEs from the level projected in last year’s budget. The following chart identifies adjustments in current fiscal years FTEs along with the recommended differences in FY 2011-12 FTEs by program (if the FTE’s are the same the program is not listed):
|
Program |
SFY
11-12 FTE
Adjustment |
12-13 Exec Bud
Est FTEs
3/31/13 |
SFY 12-13 FTE
Difference from Adjusted 11-12 |
|
Administration |
-5 |
72 |
+17 |
|
Agricultural Business Services |
0 |
161 |
-24 |
|
Consumer Food Services |
-11 |
201 |
0 |
|
State Fair |
0 |
54 |
0 |
|
Total |
-16 |
488 |
-7 |
·
An All Funds
appropriation of $119.64 million, a decrease of $6.56 million, -5.2%.
·
Decrease in funding primarily reflects a 2.5
percent year-to-year reduction in General Fund State operations funding
(principally through attrition and the use of enterprise shared services), and
the elimination of certain non-recurring expenses (e.g., information
technology).
·
Restructuring the Consumer Food Program. Food
safety expenses and licensing revenues currently deposited into a special
revenue account will be redirected to the General fund, in order to correct an
account imbalance and maintain existing levels of food safety inspection and
oversight. This is reflected by the
elimination of the consumer Food Industry SRO (-$10.3 million) and the increase
of $5.03 million in Personal Services in the Consumer Food Services program.
·
The total
appropriation for Personal Service is $44.65 million, a decrease of $704,000 or
-1.6%.
·
A $1.01
million, or -45% decrease in the personal service appropriation for the Special
Agriculture Inspecting & Marketing Account is partially offset by an $894,000
personal service increase in the Administrative Program.
·
The total
appropriation for Contractual Services is $38.56 million, or a decrease of $1.26
million or -3.2%.
· The Department employed an estimated 21 employees under consultant contracts in SFY 2011-12 (or approximately 19 FTEs) at a cost of $896,000 thousand. It is estimated that 8 consultant employees, or 2 FTEs will be employed in SFY 2012-13 at an estimated cost of $274,178 thousand. The expenditures may include more than personal service costs and is inconsistent with Office of State Comptroller data on consultant spending so it is difficult to draw conclusions as to the cost per consultant employee.
·
MAJOR
Article VII legislation:
·
Proposes
legislation
to eliminate the mandate that the NYS
Agricultural Experiment Station be the exclusive seed testing entity in the
State, and allow testing to be conducted by the Department of Agriculture and
Markets or a qualified laboratory.
Enactment of this bill is necessary to implement the 2012-13 Executive budget as
it would enable the Department to save $78,000 annually if testing were
performed by the Department or a qualified laboratory.
A9058/S6258 – Part L.
·
Proposes
legislation to authorize the Commissioner of Agriculture and Markets to enter
into contracts and cooperative agreements to provide services (such as milk or
food safety inspections and training) of the
Department for a fee to governmental and educational entities when it serves the
public interest. The bill will allow
the Department to recoup costs associated with services it provides that are
related to its core mission.
A9058/S6258 – Part M.
·
Proposes
legislation to redirect certain fees currently deposited to the Consumer Food
Account and the Commercial Feed Licensing Account to the General Fund, in
order to correct an account imbalance and maintain existing levels of food
safety inspection and oversight.
A9058/S6258 – Part N.
| Department of Agriculture and Markets | |||||
| Program Details-State Operations | |||||
| Enacted | Proposed | Enacted | Change in | Percent | |
| Program | 2011-12 Budget | 2012-13 Budget | 2012-13 Budget | Appropriation | Change |
| All Funds | $126,209,000 | $119,645,000 | $119,645,000 | ($6,564,000) | -5.2% |
| General Fund | $26,768,000 | $32,213,000 | $32,213,000 | $5,445,000 | 20.3% |
| Special Revenue-Fed | $29,644,000 | $29,644,000 | $29,644,000 | $0 | 0.0% |
| Special Revenue-Other | $46,600,000 | $34,591,000 | $34,591,000 | ($12,009,000) | -25.8% |
| Enterprise Fund | $21,361,000 | $21,361,000 | $21,361,000 | $0 | 0.0% |
| Fiduciary Fund | $1,836,000 | $1,836,000 | $1,836,000 | $0 | 0.0% |
| Personal Services | $45,357,000 | $44,653,000 | $44,653,000 | ($704,000) | -1.6% |
| Contractual Services | $39,827,000 | $38,563,000 | $38,563,000 | ($1,264,000) | -3.2% |
| Administrative Program | $6,781,000 | $7,724,000 | $7,724,000 | $943,000 | 13.9% |
| Personal Service | $4,697,000 | $5,591,000 | $5,591,000 | $894,000 | 19.0% |
| Regular | $4,623,000 | $5,493,000 | $5,493,000 | $870,000 | 18.8% |
| Temporary service | $57,000 | $56,000 | $56,000 | ($1,000) | -1.8% |
| Holiday/overtime compensation | $17,000 | $42,000 | $42,000 | $25,000 | 147.1% |
| Nonpersonal Service | $2,084,000 | $2,133,000 | $2,133,000 | $49,000 | 2.4% |
| Supplies and materials | $119,000 | $136,000 | $136,000 | $17,000 | 14.3% |
| Travel | $99,000 | $107,000 | $107,000 | $8,000 | 8.1% |
| Contractual Services | $1,827,000 | $1,852,000 | $1,852,000 | $25,000 | 1.4% |
| Equipment | $39,000 | $38,000 | $38,000 | ($1,000) | -2.6% |
| Agricultural Bus Srv Prg | $63,489,000 | $60,712,000 | $60,712,000 | ($2,777,000) | -4.4% |
| Personal Service | $9,626,000 | $9,387,000 | $9,387,000 | ($239,000) | -2.5% |
| Regular | $9,239,000 | $9,008,000 | $9,008,000 | ($231,000) | -2.5% |
| Temporary service | $198,000 | $194,000 | $194,000 | ($4,000) | -2.0% |
| Holiday/overtime compensation | $189,000 | $185,000 | $185,000 | ($4,000) | -2.1% |
| Nonpersonal Service | $4,348,000 | $3,469,000 | $3,469,000 | ($879,000) | -20.2% |
| Supplies and materials | $205,000 | $200,000 | $200,000 | ($5,000) | -2.4% |
| Travel | $189,000 | $185,000 | $185,000 | ($4,000) | -2.1% |
| Contractual Services | $3,832,000 | $2,965,000 | $2,965,000 | ($867,000) | -22.6% |
| Equipment | $122,000 | $119,000 | $119,000 | ($3,000) | -2.5% |
| Special Revenue-Federal (SRF) | $21,919,000 | $21,919,000 | $21,919,000 | $0 | 0.0% |
| Special Revenue-Other (SRO) | $25,760,000 | $24,101,000 | $24,101,000 | ($1,659,000) | -6.4% |
| Fiduciary Funds (FID) | $1,836,000 | $1,836,000 | $1,836,000 | $0 | 0.0% |
| Food & Nutrition Svcs - (SRF) | $8,803,000 | $8,803,000 | $8,803,000 | $0 | 0.0% |
| Personal Service | $762,000 | $762,000 | $762,000 | $0 | 0.0% |
| Nonpersonal Service | $7,748,000 | $7,748,000 | $7,748,000 | $0 | 0.0% |
| Fringe benefits | $260,000 | $260,000 | $260,000 | $0 | 0.0% |
| Indirect costs | $33,000 | $33,000 | $33,000 | $0 | 0.0% |
| $0 | |||||
| Misc Operating Grants - (SRF) | $13,116,000 | $13,116,000 | $13,116,000 | $0 | 0.0% |
| Personal Service | $1,135,000 | $1,135,000 | $1,135,000 | $0 | 0.0% |
| Nonpersonal Service | $11,544,000 | $11,544,000 | $11,544,000 | $0 | 0.0% |
| Fringe benefits | $387,000 | $387,000 | $387,000 | $0 | 0.0% |
| Indirect costs | $50,000 | $50,000 | $50,000 | $0 | 0.0% |
| $0 | |||||
| Misc Gifts Acct - (SRO | $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% |
| $0 | |||||
| Animal Population Ctrl - (SRO) | $1,000,000 | $1,000,000 | $1,000,000 | $0 | 0.0% |
| Nonpersonal Service | $1,000,000 | $1,000,000 | $1,000,000 | $0 | 0.0% |
| Contractual Services | $1,000,000 | $1,000,000 | $1,000,000 | $0 | 0.0% |
| Pet License Acct - (SRO) | $117,000 | $117,000 | $117,000 | $0 | 0.0% |
| Personal Service | $50,000 | $50,000 | $50,000 | $0 | 0.0% |
| Regular | $50,000 | $50,000 | $50,000 | $0 | 0.0% |
| Nonpersonal Service | $67,000 | $67,000 | $67,000 | $0 | 0.0% |
| Supplies and materials | $10,000 | $10,000 | $10,000 | $0 | 0.0% |
| Travel | $19,000 | $19,000 | $19,000 | $0 | 0.0% |
| Contractual Services | $12,000 | $12,000 | $12,000 | $0 | 0.0% |
| Fringe benefits | $24,000 | $24,000 | $24,000 | $0 | 0.0% |
| Indirect costs | $2,000 | $2,000 | $2,000 | $0 | 0.0% |
| Plant Industry - (SRO) | $1,053,000 | $1,053,000 | $1,053,000 | $0 | 0.0% |
| Personal Service | $376,000 | $376,000 | $376,000 | $0 | 0.0% |
| Regular | $363,000 | $363,000 | $363,000 | $0 | 0.0% |
| Temporary Service | $7,000 | $7,000 | $7,000 | $0 | 0.0% |
| Holiday/overtime compensation | $6,000 | $6,000 | $6,000 | $0 | 0.0% |
| Nonpersonal Service | $677,000 | $677,000 | $677,000 | $0 | 0.0% |
| Supplies and materials | $115,000 | $115,000 | $115,000 | $0 | 0.0% |
| Travel | $40,000 | $40,000 | $40,000 | $0 | 0.0% |
| Contractual Services | $322,000 | $322,000 | $322,000 | $0 | 0.0% |
| Equipment | $6,000 | $6,000 | $6,000 | $0 | 0.0% |
| Fringe benefits | $182,000 | $182,000 | $182,000 | $0 | 0.0% |
| Indirect costs | $12,000 | $12,000 | $12,000 | $0 | 0.0% |
| Special Ag Inspecting & Mktg - (SRO) | $23,090,000 | $21,431,000 | $21,431,000 | ($1,659,000) | -7.2% |
| Personal Service | $2,242,000 | $1,232,000 | $1,232,000 | ($1,010,000) | -45.0% |
| Regular | $2,130,000 | $1,145,000 | $1,145,000 | ($985,000) | -46.2% |
| Temporary Service | $97,000 | $72,000 | $72,000 | ($25,000) | -25.8% |
| Holiday/overtime compensation | $15,000 | $15,000 | $15,000 | $0 | 0.0% |
| Nonpersonal Service | $20,848,000 | $20,199,000 | $20,199,000 | ($649,000) | -3.1% |
| Supplies and materials | $1,646,000 | $1,626,000 | $1,626,000 | ($20,000) | -1.2% |
| Travel | $349,000 | $339,000 | $339,000 | ($10,000) | -2.9% |
| Contractual Services | $16,819,000 | $16,749,000 | $16,749,000 | ($70,000) | -0.4% |
| Equipment | $878,000 | $878,000 | $878,000 | $0 | 0.0% |
| Fringe benefits | $1,086,000 | $564,000 | $564,000 | ($522,000) | -48.1% |
| Indirect costs | $70,000 | $43,000 | $43,000 | ($27,000) | -38.6% |
| Ag Producers Security - (FID) | $488,000 | $488,000 | $488,000 | $0 | 0.0% |
| Personal Service | $114,000 | $114,000 | $114,000 | $0 | 0.0% |
| Regular | $103,000 | $103,000 | $103,000 | $0 | 0.0% |
| Temporary Service | $10,000 | $10,000 | $10,000 | $0 | 0.0% |
| Holiday/overtime compensation | $1,000 | $1,000 | $1,000 | $0 | 0.0% |
| Nonpersonal Service | $374,000 | $374,000 | $374,000 | $0 | 0.0% |
| Supplies and materials | $133,000 | $133,000 | $133,000 | $0 | 0.0% |
| Travel | $26,000 | $26,000 | $26,000 | $0 | 0.0% |
| Contractual Services | $77,000 | $77,000 | $77,000 | $0 | 0.0% |
| Equipment | $80,000 | $80,000 | $80,000 | $0 | 0.0% |
| Fringe benefits | $54,000 | $54,000 | $54,000 | $0 | 0.0% |
| Indirect costs | $4,000 | $4,000 | $4,000 | $0 | 0.0% |
| Milk Producers Security - (FID) | $1,348,000 | $1,348,000 | $1,348,000 | $0 | 0.0% |
| Personal Service | $313,000 | $313,000 | $313,000 | $0 | 0.0% |
| Regular | $309,000 | $309,000 | $309,000 | $0 | 0.0% |
| Holiday/overtime compensation | $4,000 | $4,000 | $4,000 | $0 | 0.0% |
| Nonpersonal Service | $1,035,000 | $1,035,000 | $1,035,000 | $0 | 0.0% |
| Contractual Services | $877,000 | $877,000 | $877,000 | $0 | 0.0% |
| Fringe benefits | $146,000 | $146,000 | $146,000 | $0 | 0.0% |
| Indirect costs | $12,000 | $12,000 | $12,000 | $0 | 0.0% |
| Consumer Food Services | $34,578,000 | $29,848,000 | $29,848,000 | ($4,730,000) | -13.7% |
| Personal Service | $5,679,000 | $10,705,000 | $10,705,000 | $5,026,000 | 88.5% |
| Regular | $5,269,000 | $9,905,000 | $9,905,000 | $4,636,000 | 88.0% |
| Temporary service | $81,000 | $279,000 | $279,000 | $198,000 | 244.4% |
| Holiday/overtime compensation | $329,000 | $521,000 | $521,000 | $192,000 | 58.4% |
| Nonpersonal Service | $334,000 | $928,000 | $928,000 | $594,000 | 177.8% |
| Supplies and materials | $104,000 | $302,000 | $302,000 | $198,000 | 190.4% |
| Travel | $82,000 | $180,000 | $180,000 | $98,000 | 119.5% |
| Contractual Services | $71,000 | $320,000 | $320,000 | $249,000 | 350.7% |
| Equipment | $77,000 | $126,000 | $126,000 | $49,000 | 63.6% |
| Special Revenue-Federal (SRF) | $7,725,000 | $7,725,000 | $7,725,000 | $0 | 0.0% |
| Special Revenue-Other (SRO) | $20,840,000 | $10,490,000 | $10,490,000 | ($10,350,000) | -49.7% |
| Health & Human Svces - (SRF) | $1,722,000 | $1,722,000 | $1,722,000 | $0 | 0.0% |
| Personal Service | $844,000 | $844,000 | $844,000 | $0 | 0.0% |
| Nonpersonal Service | $517,000 | $517,000 | $517,000 | $0 | 0.0% |
| Fringe benefits | $327,000 | $327,000 | $327,000 | $0 | 0.0% |
| Indirect costs | $34,000 | $34,000 | $34,000 | $0 | 0.0% |
| $0 | |||||
| Consumer Food Svces - (SRF) | $950,000 | $950,000 | $950,000 | $0 | 0.0% |
| Personal Service | $446,000 | $446,000 | $446,000 | $0 | 0.0% |
| Nonpersonal Service | $380,000 | $380,000 | $380,000 | $0 | 0.0% |
| Fringe benefits | $114,000 | $114,000 | $114,000 | $0 | 0.0% |
| Indirect costs | $10,000 | $10,000 | $10,000 | $0 | 0.0% |
| $0 | |||||
| Food Monitoring - (SRF) | $5,053,000 | $5,053,000 | $5,053,000 | $0 | 0.0% |
| Personal Service | $2,375,000 | $2,375,000 | $2,375,000 | $0 | 0.0% |
| Nonpersonal Service | $2,021,000 | $2,021,000 | $2,021,000 | $0 | 0.0% |
| Fringe benefits | $606,000 | $606,000 | $606,000 | $0 | 0.0% |
| Indirect costs | $51,000 | $51,000 | $51,000 | $0 | 0.0% |
| Consumer Food Mobile Src Acct - (SRO) | $1,224,000 | $1,224,000 | $1,224,000 | $0 | 0.0% |
| Nonpersonal Service | $1,224,000 | $1,224,000 | $1,224,000 | $0 | 0.0% |
| Contractual Services | $1,224,000 | $1,224,000 | $1,224,000 | $0 | 0.0% |
| Farm Products Inspection - (SRO) | $5,108,000 | $5,108,000 | $5,108,000 | $0 | 0.0% |
| Personal Service | $2,925,000 | $2,925,000 | $2,925,000 | $0 | 0.0% |
| Regular | $1,532,000 | $1,532,000 | $1,532,000 | $0 | 0.0% |
| Temporary Service | $1,265,000 | $1,265,000 | $1,265,000 | $0 | 0.0% |
| Holiday/overtime compensation | $128,000 | $128,000 | $128,000 | $0 | 0.0% |
| Nonpersonal Service | $2,183,000 | $2,183,000 | $2,183,000 | $0 | 0.0% |
| Supplies and materials | $72,000 | $72,000 | $72,000 | $0 | 0.0% |
| Travel | $221,000 | $221,000 | $221,000 | $0 | 0.0% |
| Contractual Services | $345,000 | $345,000 | $345,000 | $0 | 0.0% |
| Fringe benefits | $1,417,000 | $1,417,000 | $1,417,000 | $0 | 0.0% |
| Indirect costs | $128,000 | $128,000 | $128,000 | $0 | 0.0% |
| Motor Fuel Quality - (SRO) | $3,527,000 | $3,527,000 | $3,527,000 | $0 | 0.0% |
| Personal Service | $1,305,000 | $1,305,000 | $1,305,000 | $0 | 0.0% |
| Regular | $1,194,000 | $1,194,000 | $1,194,000 | $0 | 0.0% |
| Temporary Service | $106,000 | $106,000 | $106,000 | $0 | 0.0% |
| Holiday/overtime compensation | $5,000 | $5,000 | $5,000 | $0 | 0.0% |
| Nonpersonal Service | $2,222,000 | $2,222,000 | $2,222,000 | $0 | 0.0% |
| Supplies and materials | $224,000 | $224,000 | $224,000 | $0 | 0.0% |
| Travel | $82,000 | $82,000 | $82,000 | $0 | 0.0% |
| Contractual Services | $1,222,000 | $1,222,000 | $1,222,000 | $0 | 0.0% |
| Equipment | $21,000 | $21,000 | $21,000 | $0 | 0.0% |
| Fringe benefits | $632,000 | $632,000 | $632,000 | $0 | 0.0% |
| Indirect costs | $41,000 | $41,000 | $41,000 | $0 | 0.0% |
| Weights & Measures - (SRO) | $631,000 | $631,000 | $631,000 | $0 | 0.0% |
| Personal Service | $262,000 | $262,000 | $262,000 | $0 | 0.0% |
| Regular | $215,000 | $215,000 | $215,000 | $0 | 0.0% |
| Temporary Service | $37,000 | $37,000 | $37,000 | $0 | 0.0% |
| Holiday/overtime compensation | $10,000 | $10,000 | $10,000 | $0 | 0.0% |
| Nonpersonal Service | $369,000 | $369,000 | $369,000 | $0 | 0.0% |
| Supplies and materials | $27,000 | $27,000 | $27,000 | $0 | 0.0% |
| Travel | $35,000 | $35,000 | $35,000 | $0 | 0.0% |
| Contractual Services | $98,000 | $98,000 | $98,000 | $0 | 0.0% |
| Equipment | $74,000 | $74,000 | $74,000 | $0 | 0.0% |
| Fringe benefits | $127,000 | $127,000 | $127,000 | $0 | 0.0% |
| Indirect costs | $8,000 | $8,000 | $8,000 | $0 | 0.0% |
| Commercial Feed Licensing Acct - (SRO) | $15,000 | $0 | $0 | ($15,000) | -100.0% |
| Nonpersonal Service | $15,000 | $0 | $0 | ($15,000) | -100.0% |
| Supplies and materials | $15,000 | $0 | $0 | ($15,000) | -100.0% |
| Consumer Food Industry - (SRO) | $10,335,000 | $0 | $0 | ($10,335,000) | -100.0% |
| Personal Service | $5,375,000 | $0 | $0 | ($5,375,000) | -100.0% |
| Regular | $5,093,000 | $0 | $0 | ($5,093,000) | -100.0% |
| Temporary Service | $247,000 | $0 | $0 | ($247,000) | -100.0% |
| Holiday/overtime compensation | $35,000 | $0 | $0 | ($35,000) | -100.0% |
| Nonpersonal Service | $4,960,000 | $0 | $0 | ($4,960,000) | -100.0% |
| Supplies and materials | $484,000 | $0 | $0 | ($484,000) | -100.0% |
| Travel | $752,000 | $0 | $0 | ($752,000) | -100.0% |
| Contractual Services | $601,000 | $0 | $0 | ($601,000) | -100.0% |
| Equipment | $353,000 | $0 | $0 | ($353,000) | -100.0% |
| Fringe benefits | $2,603,000 | $0 | $0 | ($2,603,000) | -100.0% |
| Indirect costs | $167,000 | $0 | $0 | ($167,000) | -100.0% |
| State Fair Program | $21,361,000 | $21,361,000 | $21,361,000 | $0 | 0.0% |
| Enterprise Fund | $21,361,000 | $21,361,000 | $21,361,000 | $0 | 0.0% |
| State Exposition - (ENT) | $21,361,000 | $21,361,000 | $21,361,000 | $0 | 0.0% |
| Personal Service | $6,831,000 | $6,831,000 | $6,831,000 | $0 | 0.0% |
| Regular | $3,350,000 | $3,350,000 | $3,350,000 | $0 | 0.0% |
| Temporary Service | $3,100,000 | $3,100,000 | $3,100,000 | $0 | 0.0% |
| Holiday/overtime compensation | $381,000 | $381,000 | $381,000 | $0 | 0.0% |
| Nonpersonal Service | $14,530,000 | $14,530,000 | $14,530,000 | $0 | 0.0% |
| Supplies and materials | $820,000 | $820,000 | $820,000 | $0 | 0.0% |
| Travel | $320,000 | $320,000 | $320,000 | $0 | 0.0% |
| Contractual Services | $11,000,000 | $11,000,000 | $11,000,000 | $0 | 0.0% |
| Equipment | $50,000 | $50,000 | $50,000 | $0 | 0.0% |
| Fringe benefits | $2,200,000 | $2,200,000 | $2,200,000 | $0 | 0.0% |
| Indirect costs | $140,000 | $140,000 | $140,000 | $0 | 0.0% |