Agriculture and Markets, Department of
skip breadcrumbsFund Type | Available 2014-15 |
Recommended 2015-16 |
Change |
---|---|---|---|
General Fund | 33,298,000 | 33,784,000 | 486,000 |
Special Revenue Funds - Federal | 29,644,000 | 29,644,000 | 0 |
Special Revenue Funds - Other | 33,649,000 | 33,649,000 | 0 |
Enterprise Funds | 21,261,000 | 21,261,000 | 0 |
Fiduciary Funds | 1,836,000 | 1,836,000 | 0 |
Total | 119,688,000 | 120,174,000 | 486,000 |
Adjustments: | |||
Transfer(s) To | |||
General Services, Office of | |||
General Fund | 21,000 | ||
Appropriated 2014-15 | 119,709,000 |
Program | Available 2014-15 |
Recommended 2015-16 |
Change |
---|---|---|---|
Administration | |||
General Fund | 8,110,000 | 8,260,000 | 150,000 |
Agricultural Business Services | |||
General Fund | 12,208,000 | 12,353,000 | 145,000 |
Special Revenue Funds - Federal | 21,919,000 | 21,919,000 | 0 |
Special Revenue Funds - Other | 24,101,000 | 24,101,000 | 0 |
Fiduciary Funds | 1,836,000 | 1,836,000 | 0 |
Consumer Food Services | |||
General Fund | 12,980,000 | 13,171,000 | 191,000 |
Special Revenue Funds - Federal | 7,725,000 | 7,725,000 | 0 |
Special Revenue Funds - Other | 9,548,000 | 9,548,000 | 0 |
State Fair | |||
Enterprise Funds | 21,261,000 | 21,261,000 | 0 |
Total | 119,688,000 | 120,174,000 | 486,000 |
Program | Total | Personal Service Regular (Annual Salaried) |
||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Administration | 5,240,000 | 150,000 | 5,135,000 | 150,000 |
Agricultural Business Services | 9,530,000 | 145,000 | 9,322,000 | 145,000 |
Consumer Food Services | 12,316,000 | 191,000 | 11,468,000 | 191,000 |
Total | 27,086,000 | 486,000 | 25,925,000 | 486,000 |
Program | Temporary Service (Nonannual Salaried) |
Holiday/Overtime Pay | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Administration | 60,000 | 0 | 45,000 | 0 |
Agricultural Business Services | 148,000 | 136,000 | 60,000 | (136,000) |
Consumer Food Services | 296,000 | 0 | 552,000 | 0 |
Total | 504,000 | 136,000 | 657,000 | (136,000) |
Program | Total | Supplies and Materials | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Administration | 3,020,000 | 0 | 136,000 | 0 |
Agricultural Business Services | 2,823,000 | 0 | 500,000 | 0 |
Consumer Food Services | 855,000 | 0 | 324,000 | 60,000 |
Total | 6,698,000 | 0 | 960,000 | 60,000 |
Program | Travel | Contractual Services | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Administration | 207,000 | 0 | 2,639,000 | 0 |
Agricultural Business Services | 170,000 | 0 | 1,634,000 | 0 |
Consumer Food Services | 240,000 | 60,000 | 285,000 | 0 |
Total | 617,000 | 60,000 | 4,558,000 | 0 |
Program | Equipment | |
---|---|---|
Amount | Change | |
Administration | 38,000 | 0 |
Agricultural Business Services | 519,000 | 0 |
Consumer Food Services | 6,000 | (120,000) |
Total | 563,000 | (120,000) |
Program | Total | Personal Service | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Agricultural Business Services | 47,856,000 | 0 | 3,982,000 | 0 |
Consumer Food Services | 17,273,000 | 0 | 7,502,000 | 0 |
State Fair | 21,261,000 | 0 | 6,768,000 | 0 |
Total | 86,390,000 | 0 | 18,252,000 | 0 |
Program | Nonpersonal Service | |
---|---|---|
Amount | Change | |
Agricultural Business Services | 43,874,000 | 0 |
Consumer Food Services | 9,771,000 | 0 |
State Fair | 14,493,000 | 0 |
Total | 68,138,000 | 0 |
Fund Type | Available 2014-15 |
Recommended 2015-16 |
Change |
---|---|---|---|
General Fund | 26,890,000 | 18,695,000 | (8,195,000) |
Special Revenue Funds - Federal | 20,000,000 | 20,000,000 | 0 |
Total | 46,890,000 | 38,695,000 | (8,195,000) |
Program | Available 2014-15 |
Recommended 2015-16 |
Change |
---|---|---|---|
Agricultural Business Services | |||
General Fund | 26,890,000 | 18,695,000 | (8,195,000) |
Special Revenue Funds - Federal | 20,000,000 | 20,000,000 | 0 |
Total | 46,890,000 | 38,695,000 | (8,195,000) |
Comprehensive Construction Program | Available 2014-15 |
Recommended 2015-16 |
Change | Reappropriations 2015-16 |
---|---|---|---|---|
New Facilities | ||||
Capital Projects Fund | 0 | 0 | 0 | 3,130,000 |
Capital Projects Fund - Authority Bonds | 0 | 0 | 0 | 500,000 |
New York Works | ||||
Capital Projects Fund | 2,500,000 | 2,500,000 | 0 | 1,336,000 |
State Fair | ||||
Capital Projects Fund | 1,000,000 | 1,000,000 | 0 | 558,000 |
Misc. Capital Projects | 2,000,000 | 2,000,000 | 0 | 2,000,000 |
Total | 5,500,000 | 5,500,000 | 0 | 7,524,000 |
Note: Most recent estimates as of 01/21/2015