Department of Agriculture & Markets

 

The enacted budget passed by the Legislature made the following changes to the Executive Budget (analysis as of March 30, 2006):

 

 

The Senate and Assembly made the following changes to the Executive Budget (analysis as of March 15, 2006):

 

Senate:

 

Assembly:

 

The Executive Budget recommends (analysis as of January 24, 2006):

 

 

 

 

 

Department of Agriculture and Markets

Program Details-State Operations

 

Enacted

Proposed

Enacted

Change in

Percent

Program

2005-06 Budget

2006-07 Budget

2006-07 Budget

Appropriation

Change

All Funds

$115,653,000

$124,127,400

$125,227,400

$9,574,400

8.3%

General Fund

$27,994,000

$31,593,900

$32,693,900

$4,699,900

16.8%

Special Revenue-Fed

$27,194,000

$28,544,000

$28,544,000

$1,350,000

5.0%

Special Revenue-Other

$38,429,000

$39,920,600

$39,920,600

$1,491,600

3.9%

Enterprise Fund

$20,343,000

$22,387,700

$22,387,700

$2,044,700

10.1%

Fiduciary Fund

$1,693,000

$1,681,200

$1,681,200

($11,800)

-0.7%

 

 

 

 

 

 

Administrative Program

$4,559,000

$5,940,800

$5,940,800

$1,381,800

30.3%

Personal Service

$2,276,000

$2,494,300

$2,494,300

$218,300

9.6%

Nonpersonal Service

$2,283,000

$3,446,500

$3,446,500

$1,163,500

51.0%

 

 

 

 

 

 

Agricultural Bus Srv Prg

$60,731,000

$64,105,800

$64,105,800

$3,374,800

5.6%

Personal Service

$9,306,000

$10,105,000

$10,105,000

$799,000

8.6%

Nonpersonal Service

$4,243,000

$6,520,700

$6,520,700

$2,277,700

53.7%

Maintenance Undistributed

$300,000

$0

$0

($300,000)

-100.0%

NY FarmNet/NY FarmLink

$200,000

$0

$0

($200,000)

-100.0%

Special Revenue-Federal (SRF)

$20,819,000

$20,819,000

$20,819,000

$0

0.0%

Special Revenue-Other (SRO)

$24,170,000

$24,979,900

$24,979,900

$809,900

3.4%

Fiduciary Funds (FID)

$1,693,000

$1,681,200

$1,681,200

($11,800)

-0.7%

 

 

 

 

 

 

Food & Nutrition Svcs - (SRF)

$8,803,000

$8,803,000

$8,803,000

$0

0.0%

Misc Operating Grants - (SRF)

$12,016,000

$12,016,000

$12,016,000

$0

0.0%

 

 

 

 

 

 

Animal Disease Ctrl - (SRO)

$75,000

$75,000

$75,000

$0

0.0%

 

 

 

 

 

 

Animal Population Ctrl - (SRO)

$1,342,000

$1,636,500

$1,636,500

$294,500

21.9%

Personal Service

$90,000

$90,700

$90,700

$700

0.8%

Nonpersonal Service

$1,208,000

$1,500,000

$1,500,000

$292,000

24.2%

Fringe

$44,000

$45,800

$45,800

$1,800

4.1%

 

 

 

 

 

 

Plant Industry - (SRO)

$730,000

$745,000

$745,000

$15,000

2.1%

Personal Service

$308,000

$314,300

$314,300

$6,300

2.0%

Nonpersonal Service

$272,000

$272,000

$272,000

$0

0.0%

Fringe

$150,000

$158,700

$158,700

$8,700

5.8%

 

 

 

 

 

 

Pet License Acct - (SRO)

$0

$100,000

$100,000

$100,000

100.0%

Nonpersonal Service

$0

$100,000

$100,000

$100,000

100.0%

 

 

 

 

 

 

Public Service - (SRO)

$322,000

$322,000

$322,000

$0

0.0%

Personal Service

$193,000

$192,600

$192,600

($400)

-0.2%

Nonpersonal Service

$35,000

$35,000

$35,000

$0

0.0%

Fringe

$94,000

$94,400

$94,400

$400

0.4%