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 (an
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% |