Department of Insurance

 

 

The 21-day amendments to the Executive Budget recommend the following changes (analysis as of February 13, 2008):

 

 

This results in an overall agency appropriation of $314.5 million which is an increase of $14.3 million from the SFY 2007-08 enacted budget.

 

The Executive Budget recommends (analysis as of January 29, 2008):

A FY 2008-09 workforce of 968.  This is an increase of 24 FTEs from the adjusted FTE level for FY 2007-078.  The following chart identifies adjustments in current fiscal years FTEs along with the recommended differences in FY 2008-09 FTEs by program (if the FTE’s are the same the program is not listed):

 

Program

FY 2007-08 Adjustment

FY 2008-09 Difference

Administration

0

0

Consumer Services

0

0

Regulation

+9

+24

 

 

 

 

 

o   A personal service appropriation increase of $800,000 supports the Regulation Program’s 12 new FTEs related for the administration of Timothy’s Law.

o   $1.2 million of the $2.1 million increase in the Regulation program’s Insurance Department Account’s Special Revenue Other (SRO) personal service appropriation is to support 5 FTEs for activities related to the “Partnership for Coverage” initiative and 7 FTEs to support activities related to the Commission to Modernize the Regulation of Financial Services.

 

 

 

·          The estimated number of FTE consulting employees decreases to 8 from 10.  The estimated disbursements for consulting services contracts decreases by 15% to $2 million.  The average annual cost per FTE consulting employee increases to $259,000 from $242,000.  The purpose and use of these contract employees and whether they can be replaced by state employees should be clarified at statewide labor management.   

These costs do not include the department’s consultants’ costs that are paid under “direct-pay” contracts which are used to pay outside auditors. Since 2001 the department has wasted over $31 million by using consultant auditors under direct pay contracts instead of filling their state employee auditor/examiner vacancies

 

·          The Executive Budget recommends Article VII legislation that would:

 

o   Increase fines and penalties for various violation of the Insurance Law;

o   Authorize the Superintendent to issue cease and desist orders; and

o   Increase the length of time that an individual, corporation, firm, or association must wait to obtain a license after revocation.

Enactment of this legislation is necessary to implement the 2008-09 Executive Budget since the State Financial Plan assumes $1 million in additional General Fund receipts as a result of the increased fines and penalties included in this bill.

 

 

Department of Insurance
Program Details-State Operations 
  Enacted Proposed Change in Percent
Program 2007-08 Budget 2008-09 Budget Appropriation Change
All Funds $300,182,000 $314,537,000 $14,355,000 4.8%
General Fund $101,000,000 $100,000,000 ($1,000,000) -1.0%
Special Revenue-Federal (SRF) $0 $150,000 $150,000 100.0%
Special Revenue-Other (SRO) $199,182,000 $214,387,000 $15,205,000 7.6%
         
Personal Services $93,549,000 $99,281,000 $5,732,000 6.1%
Contractual Services $137,481,000 $141,498,000 $4,017,000 2.9%
         
Administration (SRO) $14,864,000 $14,561,000 ($303,000) -2.0%
Personal Services          $9,145,000 $9,001,000 ($144,000) -1.6%
Regular $9,145,000 $8,991,000 ($154,000) -1.7%
Holiday/overtime compensation $0 $10,000 $10,000 100.0%
Nonpersonal Services $5,719,000 $5,560,000 ($159,000) -2.8%
Supplies and materials $40,000 $140,000 $100,000 250.0%
Travel $128,000 $278,000 $150,000 117.2%
Contractual Services $885,000 $635,000 ($250,000) -28.2%
Equipment $61,000 $61,000 $0 0.0%
Fringe benefits $4,294,000 $4,099,000 ($195,000) -4.5%
Indirect Costs $311,000 $347,000 $36,000 11.6%
         
Consumer Services (SRO) $12,691,000 $12,492,000 ($199,000) -1.6%
Personal Service $8,057,000 $7,976,000 ($81,000) -1.0%
Regular $8,057,000 $7,901,000 ($156,000) -1.9%
Holiday/overtime compensation $0 $75,000 $75,000 100.0%
Nonpersonal Service $4,634,000 $4,516,000 ($118,000) -2.5%
Supplies and materials $35,000 $35,000 $0 0.0%
Travel $110,000 $110,000 $0 0.0%
Contractual Services $405,000 $405,000 $0 0.0%
Equipment $26,000 $26,000 $0 0.0%
Fringe Benefits $3,784,000 $3,633,000 ($151,000) -4.0%
Indirect Costs $274,000 $307,000 $33,000 12.0%
         
Regulation Program  $268,635,000 $289,185,000 $20,550,000 7.6%
Personal Service $0 $800,000 $800,000 100.0%
Regular $0 $800,000 $800,000 100.0%
Nonpersonal Service $100,000,000 $99,200,000 ($800,000) -0.8%
Contractual Services $100,000,000 $99,200,000 ($800,000) -0.8%
Maintenance Undistributed $1,000,000 $0 ($1,000,000) -100.0%
Personal Services $500,000 $0 ($500,000) -100.0%
Regular $500,000 $0 ($500,000) -100.0%
Nonpersonal Services $500,000 $0 ($500,000) -100.0%
Supplies and materials $125,000 $0 ($125,000) -100.0%
Travel $125,000 $0 ($125,000) -100.0%
Contractual Services $125,000 $0 ($125,000) -100.0%
Equipment $125,000 $0 ($125,000) -100.0%
Special Revenue-Federal (SRF) $0 $150,000 $150,000 100.0%
Special Revenue-Other (SRO) $171,627,000 $187,334,000 $15,707,000 9.2%
         
Federal Operating Grants Fund (SRF) $0 $150,000 $150,000 100.0%
         
Insurance Department Acct - (SRO) $171,627,000 $187,334,000 $15,707,000 9.2%
Personal Service $50,847,000 $52,073,000 $1,226,000 2.4%
Regular $50,194,000 $51,255,000 $1,061,000 2.1%
Temporary Service $653,000 $653,000 $0 0.0%
Holiday/overtime compensation $0 $165,000 $165,000 100.0%
Nonpersonal Service $46,161,000 $49,778,000 $3,617,000 7.8%
Supplies and materials $780,000 $780,000 $0 0.0%
Travel $2,690,000 $2,690,000 $0 0.0%
Contractual Services $15,716,000 $19,984,000 $4,268,000 27.2%
Equipment $1,368,000 $600,000 ($768,000) -56.1%
Fringe benefits $23,878,000 $23,719,000 ($159,000) -0.7%
Indirect costs $1,729,000 $2,005,000 $276,000 16.0%
Maintenance Undistributed Totals $74,619,000 $85,483,000 $10,864,000 14.6%
         
MU - Holocaust Claims $465,000 $465,000 $0 0.0%
Personal Service $250,000 $340,000 $90,000 36.0%
Regular $250,000 $340,000 $90,000 36.0%
Nonpersonal Service $215,000 $125,000 ($90,000) -41.9%
Fringe benefits $200,000 $115,000 ($85,000) -42.5%
Indirect costs $15,000 $10,000 ($5,000) -33.3%
         
MU - State Building Code $7,351,000 $7,351,000 $0 0.0%
Personal Service $4,000,000 $4,000,000 $0 0.0%
Regular $4,000,000 $4,000,000 $0 0.0%
Nonpersonal Service $3,351,000 $3,351,000 $0 0.0%
Supplies and materials $300,000 $571,000 $271,000 90.3%
Travel $300,000 $300,000 $0 0.0%
Contractual Services $300,000 $300,000 $0 0.0%
Equipment $201,000 $201,000 $0 0.0%
Fringe benefits $2,000,000 $1,825,000 ($175,000) -8.8%
Indirect costs $250,000 $154,000 ($96,000) -38.4%
         
MU - Inpatient Hospital Rates $381,000 $381,000 $0 0.0%
Personal Service $200,000 $200,000 $0 0.0%
Regular $200,000 $200,000 $0 0.0%
Nonpersonal Service $181,000 $181,000 $0 0.0%
Supplies and materials $20,000 $20,000 $0 0.0%
Travel $20,000 $20,000 $0 0.0%
Contractual Services $20,000 $20,000 $0 0.0%
Equipment $20,000 $20,000 $0 0.0%
Fringe benefits $90,000 $92,000 $2,000 2.2%
Indirect costs $11,000 $9,000 ($2,000) -18.2%
         
MU - Managed Care Programs $300,000 $300,000 $0 0.0%
Personal Service $150,000 $150,000 $0 0.0%
Regular $150,000 $150,000 $0 0.0%
Nonpersonal Service $150,000 $150,000 $0 0.0%
Supplies and materials $10,000 $20,000 $10,000 100.0%
Travel $10,000 $10,000 $0 0.0%
Contractual Services $35,000 $35,000 $0 0.0%
Equipment $10,000 $10,000 $0 0.0%
Fringe benefits $75,000 $69,000 ($6,000) -8.0%
Indirect costs $10,000 $6,000 ($4,000) -40.0%
         
MU - Managed Care Implementation $300,000 $300,000 $0 0.0%
Personal Service $150,000 $150,000 $0 0.0%
Regular $150,000 $150,000 $0 0.0%
Nonpersonal Service $150,000 $150,000 $0 0.0%
Supplies and materials $35,000 $20,000 ($15,000) -42.9%
Travel $10,000 $10,000 $0 0.0%
Contractual Services $10,000 $35,000 $25,000 250.0%
Equipment $10,000 $10,000 $0 0.0%
Fringe benefits $75,000 $69,000 ($6,000) -8.0%
Indirect costs $10,000 $6,000 ($4,000) -40.0%
         
MU - Urban Search and Rescue $536,000 $536,000 $0 0.0%
Personal Service $100,000 $100,000 $0 0.0%
Regular $100,000 $100,000 $0 0.0%
Nonpersonal Service $436,000 $436,000 $0 0.0%
Supplies and materials $100,000 $125,000 $25,000 25.0%
Travel $100,000 $100,000 $0 0.0%
Contractual Services $100,000 $100,000 $0 0.0%
Equipment $61,000 $61,000 $0 0.0%
Fringe benefits $50,000 $46,000 ($4,000) -8.0%
Indirect costs $25,000 $4,000 ($21,000) -84.0%
         
MU - State Fire Reporting Control Pgm $12,590,000 $12,590,000 $0 0.0%
Personal Service $6,000,000 $6,000,000 $0 0.0%
Regular $6,000,000 $6,000,000 $0 0.0%
Nonpersonal Service $6,590,000 $6,590,000 $0 0.0%
Supplies and materials $1,000,000 $1,000,000 $0 0.0%
Travel $1,000,000 $1,000,000 $0 0.0%
Contractual Services $1,000,000 $1,000,000 $0 0.0%
Equipment $340,000 $626,000 $286,000 84.1%
Fringe benefits $3,000,000 $2,733,000 ($267,000) -8.9%
Indirect costs $250,000 $231,000 ($19,000) -7.6%
         
MU - NYC Fire Training Academy $1,036,000 $0 ($1,036,000) -100.0%
         
MU - OIG Services and Expenses $250,000 $250,000 $0 0.0%
Nonpersonal Service $250,000 $250,000 $0 0.0%
Supplies and materials $60,000 $60,000 $0 0.0%
Travel $60,000 $60,000 $0 0.0%
Contractual Services $60,000 $60,000 $0 0.0%
Equipment $70,000 $70,000 $0 0.0%
         
MU - Fire Safety Standards $2,183,000 $2,183,000 $0 0.0%
Personal Service $500,000 $500,000 $0 0.0%
Regular $500,000 $500,000 $0 0.0%
Nonpersonal Service $1,683,000 $1,683,000 $0 0.0%
Supplies and materials $500,000 $500,000 $0 0.0%
Travel $500,000 $500,000 $0 0.0%
Contractual Services $300,000 $300,000 $0 0.0%
Equipment $83,000 $135,000 $52,000 62.7%
Fringe benefits $250,000 $228,000 ($22,000) -8.8%
Indirect costs $50,000 $20,000 ($30,000) -60.0%
         
MU - Rehab State Fire Training Academy $523,000 $523,000 $0 0.0%
Nonpersonal Service $523,000 $523,000 $0 0.0%
Supplies and materials $125,000 $125,000 $0 0.0%
Travel $125,000 $125,000 $0 0.0%
Contractual Services $125,000 $125,000 $0 0.0%
Equipment $148,000 $148,000 $0 0.0%
         
MU - Fire Safety Training Colleges $1,104,000 $1,104,000 $0 0.0%
Personal Service $400,000 $400,000 $0 0.0%
Regular $400,000 $400,000 $0 0.0%
Nonpersonal Service $704,000 $704,000 $0 0.0%
Supplies and materials $100,000 $126,000 $26,000 26.0%
Travel $100,000 $100,000 $0 0.0%
Contractual Services $100,000 $100,000 $0 0.0%
Equipment $179,000 $179,000 $0 0.0%
Fringe benefits $200,000 $183,000 ($17,000) -8.5%
Indirect costs $25,000 $16,000 ($9,000) -36.0%
         
MU - No Fault Auto Insurance $6,500,000 $6,500,000 $0 0.0%
Personal Service $3,250,000 $3,250,000 $0 0.0%
Regular $3,250,000 $3,250,000 $0 0.0%
Nonpersonal Service $3,250,000 $3,250,000 $0 0.0%
Supplies and materials $400,000 $400,000 $0 0.0%
Travel $400,000 $400,000 $0 0.0%
Contractual Services $400,000 $400,000 $0 0.0%
Equipment $300,000 $444,000 $144,000 48.0%
Fringe benefits $1,625,000 $1,481,000 ($144,000) -8.9%
Indirect costs $125,000 $125,000 $0 0.0%
         
MU - Center for Community Health $14,600,000 $14,600,000 $0 0.0%
Personal Service $6,000,000 $6,000,000 $0 0.0%
Regular $6,000,000 $6,000,000 $0 0.0%
Nonpersonal Service $8,600,000 $8,600,000 $0 0.0%
Supplies and materials $1,250,000 $1,250,000 $0 0.0%
Travel $1,500,000 $1,500,000 $0 0.0%
Contractual Services $1,500,000 $1,500,000 $0 0.0%
Equipment $1,600,000 $1,386,000 ($214,000) -13.4%
Fringe benefits $2,500,000 $2,733,000 $233,000 9.3%
Indirect costs $250,000 $231,000 ($19,000) -7.6%
         
MU - Investigating Broker/Insurer $3,000,000 $3,000,000 $0 0.0%
Personal Service $1,000,000 $1,000,000 $0 0.0%
Regular $1,000,000 $1,000,000 $0 0.0%
Nonpersonal Service $2,000,000 $2,000,000 $0 0.0%
Supplies and materials $300,000 $300,000 $0 0.0%
Travel $550,000 $550,000 $0 0.0%
Contractual Services $300,000 $300,000 $0 0.0%
Equipment $300,000 $355,000 $55,000 18.3%
Fringe benefits $500,000 $456,000 ($44,000) -8.8%
Indirect costs $50,000 $39,000 ($11,000) -22.0%
         
MU - TraCS Project $2,000,000 $2,000,000 $0 0.0%
Nonpersonal Service $2,000,000 $2,000,000 $0 0.0%
Supplies and materials $100,000 $100,000 $0 0.0%
Travel $100,000 $100,000 $0 0.0%
Contractual Services $100,000 $100,000 $0 0.0%
Equipment $1,700,000 $1,700,000 $0 0.0%
         
MU - Pharmaceutical Pgm $21,500,000 $21,500,000 $0 0.0%
Personal Service $3,000,000 $3,000,000 $0 0.0%
Regular $3,000,000 $3,000,000 $0 0.0%
Nonpersonal Service $18,500,000 $18,500,000 $0 0.0%
Supplies and materials $250,000 $492,000 $242,000 96.8%
Travel $250,000 $275,000 $25,000 10.0%
Contractual Services $16,000,000 $16,000,000 $0 0.0%
Equipment $250,000 $250,000 $0 0.0%
Fringe benefits $1,500,000 $1,367,000 ($133,000) -8.9%
Indirect costs $250,000 $116,000 ($134,000) -53.6%
         
MU - Enhanced Newborn Screening $0 $11,900,000 $11,900,000 100.0%
Personal Service $0 $4,341,000 $4,341,000 100.0%
Regular $0 $4,326,000 $4,326,000 100.0%
Holiday/overtime compensation $0 $15,000 $15,000 100.0%
Nonpersonal Service $0 $7,559,000 $7,559,000 100.0%
Supplies and materials $0 $3,691,000 $3,691,000 100.0%
Travel $0 $22,000 $22,000 100.0%
Contractual Services $0 $899,000 $899,000 100.0%
Equipment $0 $803,000 $803,000 100.0%
Fringe benefits $0 $1,977,000 $1,977,000 100.0%
Indirect costs $0 $167,000 $167,000 100.0%