LEGAL AUTHORITY
Reorganization Plan No. 4 of July 26, 2010
known as the Department of Agriculture 2010 Reorganization Plan, derogated the
Act No. 60 of April 25, 1940,
as amended, known as the Department of Agriculture Act, and granted the Department of Agriculture the agility and efficiency needed to meet the needs of farmers and the well being of Puerto Rico.
MISSION
Ensure a supply of quality, healthy produce that promotes balanced nutrition, offer renewable energy options to the consumers and provide different services that can be met by our farmers.
VISION
Develop intensive and precise agriculture, that is environmentally responsible and makes effective use of the environment as well as being economically viable and in high demand.
ORGANIZATIONAL STRUCTURE
The Department of Agriculture is comprised of the following organizational units:
- Regional Administrations and Integrated Service Centers
- Legal Office
- Internal Auditing Office
- Communications, Press and Public Relations Office
- Land Preservation and Conservation Initiatives Office
- Office of the Secretary
- Office of the Agricultural Innovation and Commercialization Auxiliary Secretary
- Office of Planning and Finances
- Office of the Human Resources and Labor Relations Auxiliary Secretary
- Office of the Auxiliary Secretary for Special Services
GEOGRAPHIC LOCATION
The Department of Agriculture is located at Stop 19 Fernandez-Juncos Avenue, Santurce. In addition, it has 8 regional offices located in the following municipalities: Arecibo, Caguas, Lares, Mayagez, Naranjito, Ponce, San German and Utuado.
PROGRAMMATIC STRUCTURE
Statistical Data |
2010 |
2011 |
2012 |
  |
Avocados (thousands $) |
6,995 |
6,962 |
7,200 |
Bananas (thousands $) |
304,583 |
304,527 |
305,000 |
Beef and veal meat (thousands of pounds) |
19,533 |
19,498 |
20,500 |
Cidras (quintals) |
2,433 |
2,413 |
2,500 |
Coconuts (quintals) |
3,908 |
3,861 |
3,950 |
Coffee (quintals) |
119,962 |
119,924 |
120,500 |
Eggs (thousands of dozens) |
13,815 |
13,773 |
14,500 |
Fish and sea food (thousands of pounds) |
2,244 |
2,144 |
2,600 |
Malanga (quintals) |
5,644 |
5,617 |
6,200 |
Mangos (tons) |
8,107 |
8,076 |
8,500 |
Milk (thousands of quarters) |
297,962 |
297,847 |
305,000 |
Miscellaneous products (thousands $) |
56,416 |
56,510 |
56,900 |
Onions (quintals) |
101,387 |
101,397 |
102,000 |
Oranges (thousands) |
111,726 |
111,651 |
112,000 |
Ornamental plants (thousands $) |
45,286 |
45,297 |
46,500 |
Other farinaceous (thousands $) |
3,093 |
3,069 |
3,400 |
Other fruits (thousands $) |
3,761 |
3,761 |
4,200 |
Other vegetables (thousands $) |
10,939 |
11,078 |
11,500 |
Peppers (quintals) |
75,563 |
75,484 |
77,500 |
Pigeon peas (quintals) |
3,958 |
3,939 |
4,150 |
Pineapple (tons) |
1,552 |
1,532 |
1,600 |
Plantains (thousands $) |
279,862 |
280,041 |
282,000 |
Pork meat (thousands of pounds) |
16,849 |
16,813 |
17,000 |
Poultry meat (thousands of pounds) |
86,346 |
86,132 |
87,500 |
Pumpkins (quintals) |
186,989 |
186,953 |
188,000 |
Sweet potatoes (quintals) |
8,724 |
8,702 |
9,100 |
Tomatoes (quintals) |
545,558 |
545,589 |
547,000 |
Watermelons (quintals) |
94,816 |
94,824 |
95,600 |
Yams (quintals) |
36,566 |
36,544 |
36,950 |
Young cows breeding for replacement (units) |
9,050 |
17,880 |
18,500 |
other meats (thousands of pounds) |
1,712 |
1,708 |
2,100 |
POSITIONS FILLED
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Sept./08 |
Sept./09 |
Sept./10 |
Feb./11 |
Proj. |
  |
Total amount of positions |
575 |
530 |
530 |
396 |
396 |
PROGRAMS
Administration
Program Description
As of December 2010, according to OMB's authorized structural reorganization, this program was incorporated into the Management and Administration Program.
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Managerial,Technical, Administrative, and Office Staff |
53 |
49 |
49 |
0 |
Total, Positions |
53 |
49 |
49 |
0 |
Aid and Incentives to Agricultors in Regional Offices
Program Description
It coordinates the efforts and resources with the Department of Agriculture units and agencies; offers direct assessment and training on modern techniques in different agricultural businesses; visits farms in order to offer assessment to farmers and agricultural workers on recommended practices; certifies the adequate use of assistance and incentives, and offers effective follow-up to ensure the efficient operation of the agricultural business. It has regional offices in Arecibo, Caguas, Lares, Mayaguez, Naranjito, Ponce, San German and Utuado. Following the Reorganization Plan and the establishment of Integrated Service Centers, it looks to reduce request processing times to increase efficiency and effectiveness in the services offered.
Objectives
- Strengthen Express Processing Centers to reduce request processing times.
- Increase the efficiency and effectiveness of the services offered.
- Recommend the use of new technology and agricultural techniques.
Statistical Data |
2010 |
2011 |
2012 |
  |
Applications for incentives aid processed, completed and recommended |
11,500 |
8,136 |
8,500 |
Coordination of services to farmers and related agricultural agencies |
1,000 |
1,756 |
1,800 |
Farmer visits |
37,500 |
21,620 |
22,500 |
Farmers attended in the Office of Agricultural Programs |
32,500 |
33,881 |
34,000 |
Location inquiries |
990 |
1,200 |
1,300 |
Meetings and trainings to farmers |
250 |
252 |
300 |
Meetings, trainings and other educational activities with agronomists |
480 |
600 |
650 |
Processing rehabilitation program applications coffee industry |
2,600 |
1,267 |
1,400 |
Customers
Farmers, fishermen, aquaculture personnel, agro-entrepreneurs, students and the general public
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Managerial,Technical, Administrative, and Office Staff |
126 |
110 |
110 |
74 |
Other staff |
85 |
77 |
77 |
87 |
Total, Positions |
211 |
187 |
187 |
161 |
Management
Program Description
It formulates and revises the Agricultural Development Plan and establishes rules and regulations for agricultural programs. It is comprised of the Office of the Secretary, the Assistant Secretary, Legal, Communications, Press and Public Relations, Land Preservation and Conservation, and Internal Auditing. It is also responsible for providing services and technical assessment in Human Resources and Labor Relations. Following Reorganization Plan No. 4 and to avoid the duplication of functions, the Division of Human Resources and Labor Relations of the Agricultural Businesses Development Administration (ADEA, Sapnish acronym) will be transferred to the Department of Agriculture Office of the Human Resources and Labor Relations Assistant Secretary. In accordance with the Plan No. 4, this program was incorporated into the Administration starting December 2010.
Objectives
- Establish rules and regulations that promote the development of agricultural programs and comply with programmatic commitments.
- Encourage the use of lands for agriculture and institute programs and standards that facilitate this type of activity.
- Protect agricultural lands suited for producing harvests and animal products. Protect them from practices and activities that diminsh their potential for agricultural development.
- Emphasize the preservation of highly productive agricultural lands.
- Grant investment credit, subject to availability of funds, to facilitate investment in agriculture.
- Continue with the implementation of a plan to improve Department processes.
Statistical Data |
2010 |
2011 |
2012 |
  |
Administrative civil cases |
35 |
50 |
55 |
Administrative hearings |
90 |
120 |
150 |
Audiovisual presentations - agricultural program |
48 |
55 |
60 |
Bonafide farmer certifications under Act No. 225, Tax incentives |
3,500 |
3,000 |
4,000 |
Court Appearances |
20 |
25 |
30 |
Department of Agriculture official activities |
500 |
640 |
675 |
Fiscal documents processed |
7,500 |
8,500 |
9,500 |
Follow up on the Comptroller's Office and external auditors recommendations |
400 |
410 |
450 |
Inquiries on agricultural land use |
1,400 |
1,290 |
1,400 |
Photographic coverage activities |
240 |
300 |
350 |
Press conferences |
60 |
50 |
60 |
Press releases |
60 |
80 |
90 |
Regular interventions |
15 |
20 |
25 |
Special interventions |
40 |
30 |
40 |
TV and radio programs |
360 |
400 |
425 |
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Managerial,Technical, Administrative, and Office Staff |
32 |
33 |
33 |
34 |
Judges, Lawyers, and Legal Staff |
3 |
2 |
2 |
1 |
Other staff |
4 |
5 |
5 |
5 |
Total, Positions |
39 |
40 |
40 |
40 |
Agricultural Economic Development
Program Description
It provides assessment, technical support and coordination for the development of modern and technologically supported agriculture with an entrepreneurial vision that contributes to the economic development of Puerto Rico. It has regulation offices for the following industries: poultry, pure Puerto Rican paso fino horses, coffee, beef, citrus and fruits, rabbits, viands, forage, grain, gardening, dairy, ornamentals, small ruminants, fishing, pork, as well as the Agricultural Permits Office. Together with the Dairy Development Fund, it coordinates activities related to milk production, marketing and sales. In addition, it offers training, assessment services, orientation and information to commercial fishermen and aqua-cultural personnel.
Objectives
- Integrate different government efforts in the marketing process. Produce a single marketing strategy for products that are consumed by government agencies.
- Encourage, increase and promote the sales of agricultural products in private businesses, the Commonwealth of Puerto Rico and federal government agencies.
- Strengthen the services provided by the Office of the Agricultural Innovation and Commercialization Auxiliary Secretary so that farmers and technical personnel have the tools needed to provide first grade support to the Puerto Rican farmer.
- Continue inter-agency agreements with the Economic Development Bank and the Agricultural Extension Service in order to help farmers become more competitive, provide training to establish a highly efficient and productive agricultural sector.
- Inaugurate new surpluss processing plants and support existing plants through the technical support from the Department of Agriculture and the strategic alliances with the private sector.
- Organize producers to achieve market stabilization, increase production and effectively compete with imports.
- Offer training, counseling services, orientation and information to commercial fishermen and aqua-cultural personnel.
- Build and provide maintenance for fishing village installations , docks, ramps and other fishing facilities.
- Continue to organize activities related to milk production, marketing and sales with the help of the Dairy Industry Development Fund.
- Continue to offer direct technical assistance to livestock farmers to help them implement production rules and solve problems related to product quality.
- Encourage the continuation of production units to reduce the costs of agricultural products.
- Measure the contribution of agriculture to the Puerto Rico economy.
Statistical Data |
2010 |
2011 |
2012 |
  |
Administrative visits |
100 |
80 |
95 |
Annual report |
1 |
1 |
1 |
Bonafide Horse Ranch Licences |
1,600 |
1,200 |
1,400 |
Breeders certifications |
1,000 |
800 |
900 |
Central genealogical registry |
175 |
55 |
60 |
Competition assistance |
25 |
15 |
20 |
Conferences and trainings |
80 |
70 |
80 |
DNA testing |
175 |
80 |
100 |
Dairy farms visits (sanitation) |
2,800 |
3,000 |
3,500 |
Exhibits |
80 |
50 |
60 |
Foreign travel |
8 |
13 |
15 |
Horses marking |
30 |
20 |
30 |
Licenses issued (all) |
600 |
530 |
600 |
Machine services |
29,500 |
29,600 |
30,500 |
Participating dairy plants |
225 |
200 |
225 |
Production core facilities |
50 |
40 |
50 |
Projects to be promoted |
20 |
15 |
20 |
Provisional license |
50 |
40 |
50 |
Public hearings |
5 |
1 |
3 |
Settlement report |
60 |
50 |
65 |
Stallions record |
3 |
10 |
15 |
Technical advice and consultations |
17,000 |
14,000 |
15,000 |
Visitors received |
4,000 |
2,000 |
2,500 |
Visits to dairy plant (milk quality) |
15,000 |
2,500 |
3,000 |
Visits to pasture quarters |
950 |
800 |
900 |
Customers
Progressive farmers, horticulturalists, agro-entrepreneurs, exporters, farmers associations, the Agricultural Sciences Board, small farmers, fishermen, investors, livestock farmers, producers, elaborators, milk transporters, UHT milk importers, pasteurized and homogenized milk distributor agents, fishermen, aqua-cultural personnel, agro-business students and the general public.
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Sciences and Environment staff |
4 |
4 |
4 |
4 |
Managerial,Technical, Administrative, and Office Staff |
17 |
21 |
21 |
27 |
Other staff |
3 |
3 |
3 |
7 |
Planning, Budget, Statistics, Auditing, and Finance |
1 |
1 |
1 |
0 |
Total, Positions |
25 |
29 |
29 |
38 |
Special Services for Agricultural Development
Program Description
Provides technical, administrative and operational assistance as well as control and supervision of the regulations that facilitate the implementation of the General Agricultural Plan. It coordinates special services to farmers, elaborators, importers and users. It guarantees, by conducting the necessary lab tests, that imported products contain no unauthorized pesticide residues or exceed the tolerances established by the regulatory agencies. Prevent the entrance of pests and plant diseases as well as the dissemination of new pests that can affect agriculture in general. It also has Market Regulation Offices, Agricultural Market Inspection, Vegetable Cleanliness, Agricultural Laboratory, State and Federal Inspection, Oversight and Research of the Coffee Market and Veterinary Services. In addition, it offers services for the maintenance and development of livestock and poultry on the island. It also promotes optimum health in the Puerto Rican animal population through the control and eradication of contagious diseases in exported animals. It issues license certifications to dairy owners.
Objectives
- Combine efforts through agreements with the federal and state governments to broaden coverage and ensure compliance with current regulations.
- Revise and update current regulations as well as adopt new regulations that comply with current the Agro-commercial Integrity Program requirements.
- Guarantee that imported products are in compliance with the regulations and specifications established by regulatory agencies.
- Continue to provide farmer orientation and direct assistance services as well as the services for livestock farmers related to diseases that affect farm animals.
- Conduct preventive vigilance to avoid infections or re-infections by pests and contagious diseases and eradicate them. In addition, prepare action plans for diseases that may intensify.
Statistical Data |
2010 |
2011 |
2012 |
  |
Applications processed for approval of packaging and labels |
40 |
60 |
75 |
Bacteriology samples analyzed |
1,300 |
800 |
950 |
Blood tests Macel-pig |
52,000 |
35,000 |
36,000 |
Blood tests in macel bovine cattle |
39,500 |
35,000 |
36,000 |
Blood tests in macel cattle- other |
1,400 |
2,000 |
2,500 |
Brucellosis eradication |
1,900 |
800 |
750 |
Certification and renewal of pesticide applicators license |
2,600 |
3,000 |
3,500 |
Customers served |
1,400 |
1,100 |
1,500 |
Fertilizer and food samples analyzed |
1,850 |
1,500 |
1,650 |
Hematology-samples analyzed |
1,400 |
1,000 |
1,500 |
Imported agricultural products inspection (pounds) |
150,000,000 |
101,206,827 |
103,000,000 |
Imported eggs inspection (dozens) |
28,500,000 |
38,263,371 |
39,500,000 |
Imported pigeon peas (boxes) |
550,000 |
571,956 |
575,000 |
Imported products inspection - flowers (pounds) |
1,800,000 |
1,000,000 |
1,200,000 |
Imported products inspections (pounds) fruit and vegetables |
95,000 |
80,000 |
82,000 |
Parasitological samples analyzed |
250 |
200 |
300 |
Pathology samples analyzed |
120 |
100 |
150 |
People advised on existing legislation |
70 |
40 |
60 |
Poultry inspection (pounds) |
160,000,000 |
185,565,843 |
188,500,000 |
Serology samples analyzed |
140,000 |
90,000 |
91,000 |
Soil, leaf tissue and irrigation water samples analyzed |
1,700 |
1,000 |
1,500 |
Sugar inspection-industrial consumption (pounds) |
84,500,000 |
112,555,057 |
113,500,000 |
This is a test |
600 |
400 |
500 |
Tuberculosis eradication |
18,000 |
20,646 |
21,000 |
Customers
Livestock farmers, veterinarians, egg producers, pork producers, owners of paso fino horses, poultry producers, beef producers, farmers and the general public.
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Sciences and Environment staff |
8 |
6 |
7 |
6 |
Managerial,Technical, Administrative, and Office Staff |
132 |
121 |
120 |
71 |
Other staff |
46 |
47 |
47 |
57 |
Health Services |
5 |
5 |
5 |
1 |
Total, Positions |
191 |
179 |
179 |
135 |
Planning and Finance
Program Description
Plan, direct, supervise and evaluate the Department's financial and administrative operations. It is comprised of the following divisions: Federal Affairs and Monitoring, Budget, Finances and Information Systems. Through Reorganization Plan No. 4, aims to be more efficient, to avoid duplication of functions and streamline processes. The divisions of Budget and Agro-livestock Development Administration's Information Systems Office were incorporated into the ADEA General Services Office.
Objectives
- Evaluate the financial and administrative operations as well as established controls to administer resources more effectively and efficiently.
- Administer budget allocations used to cover operational expenses and oversee the allocated funds for permanent improvement development.
- Implement an adequate plan to improve Department processes by developing an integrated data base.
- Ensure that the agricultural programs are implemented and developed in accordance with public policy and standards established by the Secretary of Agriculture.
- Compile, analyze and disseminate information about the different aspects of agriculture.
Statistical Data |
2010 |
2011 |
2012 |
  |
Agricultural surveys and publications |
40 |
30 |
45 |
Budget distributions |
20 |
25 |
30 |
Economic studies |
3 |
1 |
2 |
Interviews and reports on the economic situation of agricultural enterprises |
16,500 |
13,500 |
14,000 |
Wholesale price sheets in the market place |
17,000 |
15,000 |
16,000 |
Customers
Farmers, fishermen, aqua-cultural personnel, agro-entrepreneurs, governmental agencies, students and the general public
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Managerial,Technical, Administrative, and Office Staff |
48 |
38 |
38 |
22 |
Other staff |
5 |
5 |
5 |
0 |
Planning, Budget, Statistics, Auditing, and Finance |
3 |
3 |
3 |
0 |
Total, Positions |
56 |
46 |
46 |
22 |
FISCAL YEAR 2011-2012 ADOPTED BUDGET
The adopted consolidated budget for Fiscal Year 2011-2012 is $18,053,000. The funding includes: $16,165,000 from the Joint Resolution - General Funds, $682,000 in State Special Funds and $1,206,000 in Federal Grants.
Operational Expenses reflect a decrease of $1,428,000. This is due to a reduction on payroll costs resulting from the Retirement Incentive Program and other cost control measures.
The Joint Resolution - General Funds will allow the Department to meet its goals and comply with strategic and established programmatic commitments. In addition, continue with the promotion and development of agro-livestock centers as well as provide adequate mechanisms for organizing the diversity of agricultural businesses and increase their contribution to economic development.
State Special Funds are provided by collections performed on agricultural products, the issuance of import licenses, administrative fines, pesticide impounding, pest fumigation licenses, animal laboratory analyses, DNA tests on prancing horses and prancing horse registrations in the Pedigree Registry, among others. These resources will be used to cover administrative expenses, for example: purchase of laboratory materials, laboratory and office equipment, travel expenses within Puerto Rico, the purchase of materials and supplies, rent of office equipment and miscellaneous services.
Some of the contributing Federal Grants are: Plant and Animal Disease, Pest Control, and Animal Care, Inspection Grading and Standardization, Agricultural Statistics Report, Environmental Protection Consolidated Grants Program Support, Consolidated Pesticide Enforcement Cooperative Agreements and the Pesticide Certification Program Grants. These funds are used to control diseases in animals, pesticide law oversight, certification of exterminators and the farm-use pesticide registry.
SUMMARY OF AVAILABLE RESOURCES
Consolidated Budget  (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Program |
  |
Operational Expenses |
Actual |
Actual |
Budget |
Adopted |
Administration |
1,568 |
1,575 |
1,159 |
0 |
Agricultural Economic Development |
1,046 |
2,270 |
780 |
977 |
Aid and Incentives to Agricultors in Regional Offices |
8,937 |
7,800 |
8,382 |
6,007 |
Management |
2,092 |
5,770 |
1,547 |
3,070 |
Planning and Finance |
1,932 |
1,801 |
1,417 |
1,527 |
Special Services for Agricultural Development |
6,468 |
6,648 |
6,196 |
6,472 |
Subtotal, Operational Expenses |
22,043 |
25,864 |
19,481 |
18,053 |
  |
Capital Improvements |
Aid and Incentives to Agricultors in Regional Offices |
0 |
5 |
0 |
0 |
Subtotal, Capital Improvements |
0 |
5 |
0 |
0 |
Total, Program |
22,043 |
25,869 |
19,481 |
18,053 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Joint Resolution - General Fund |
19,925 |
5,556 |
2,822 |
16,165 |
Special Appropriations - General Fund |
311 |
3,949 |
0 |
0 |
Federal Grants |
1,072 |
1,194 |
1,206 |
1,206 |
State Special Funds |
735 |
527 |
682 |
682 |
Local Stabilization Fund |
0 |
14,638 |
14,771 |
0 |
Subtotal, Operational Expenses |
22,043 |
25,864 |
19,481 |
18,053 |
  |
Capital Improvements |
  |
Other Income |
0 |
5 |
0 |
0 |
Subtotal, Capital Improvements |
0 |
5 |
0 |
0 |
Total, Funding Sources |
22,043 |
25,869 |
19,481 |
18,053 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
19,676 |
18,936 |
17,211 |
15,867 |
Rent and Utilities |
864 |
787 |
1,025 |
934 |
Purchased Services |
736 |
630 |
468 |
489 |
Transportation Expenses |
277 |
218 |
216 |
216 |
Other Expenses |
152 |
41 |
198 |
183 |
Non Distributed Allocations |
1 |
4,951 |
1 |
0 |
Equipment Purchases |
169 |
156 |
121 |
121 |
Office Supplies and other Materials |
168 |
145 |
241 |
241 |
Advertising and Media Expenses |
0 |
0 |
0 |
2 |
Subtotal, Operational Expenses |
22,043 |
25,864 |
19,481 |
18,053 |
  |
Capital Improvements |
  |
Capital Improvements Program |
0 |
5 |
0 |
0 |
Subtotal, Capital Improvements |
0 |
5 |
0 |
0 |
Total, Expense Category |
22,043 |
25,869 |
19,481 |
18,053 |
SUMMARY OF RESOURCES BY PROGRAM
Administration
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Joint Resolution - General Fund |
1,568 |
286 |
116 |
0 |
Local Stabilization Fund |
0 |
1,289 |
1,043 |
0 |
Subtotal, Operational Expenses |
1,568 |
1,575 |
1,159 |
0 |
Total, Funding Sources |
1,568 |
1,575 |
1,159 |
0 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
1,568 |
1,575 |
1,159 |
0 |
Subtotal, Operational Expenses |
1,568 |
1,575 |
1,159 |
0 |
Total, Expense Category |
1,568 |
1,575 |
1,159 |
0 |
  |
Aid and Incentives to Agricultors in Regional Offices
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Joint Resolution - General Fund |
8,937 |
2,321 |
1,900 |
6,007 |
Local Stabilization Fund |
0 |
5,479 |
6,482 |
0 |
Subtotal, Operational Expenses |
8,937 |
7,800 |
8,382 |
6,007 |
  |
Capital Improvements |
  |
Other Income |
0 |
5 |
0 |
0 |
Subtotal, Capital Improvements |
0 |
5 |
0 |
0 |
Total, Funding Sources |
8,937 |
7,805 |
8,382 |
6,007 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
7,576 |
6,572 |
7,028 |
4,737 |
Rent and Utilities |
840 |
778 |
1,016 |
925 |
Purchased Services |
521 |
450 |
338 |
345 |
Subtotal, Operational Expenses |
8,937 |
7,800 |
8,382 |
6,007 |
  |
Capital Improvements |
  |
Capital Improvements Program |
0 |
5 |
0 |
0 |
Subtotal, Capital Improvements |
0 |
5 |
0 |
0 |
Total, Expense Category |
8,937 |
7,805 |
8,382 |
6,007 |
  |
Management
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Joint Resolution - General Fund |
2,091 |
381 |
155 |
3,070 |
Local Stabilization Fund |
0 |
1,688 |
1,391 |
0 |
Special Appropriations - General Fund |
0 |
3,700 |
0 |
0 |
State Special Funds |
1 |
1 |
1 |
0 |
Subtotal, Operational Expenses |
2,092 |
5,770 |
1,547 |
3,070 |
Total, Funding Sources |
2,092 |
5,770 |
1,547 |
3,070 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
2,091 |
2,069 |
1,546 |
3,070 |
Non Distributed Allocations |
1 |
3,701 |
1 |
0 |
Subtotal, Operational Expenses |
2,092 |
5,770 |
1,547 |
3,070 |
Total, Expense Category |
2,092 |
5,770 |
1,547 |
3,070 |
  |
Agricultural Economic Development
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Joint Resolution - General Fund |
1,037 |
1,439 |
77 |
977 |
Local Stabilization Fund |
0 |
823 |
696 |
0 |
State Special Funds |
9 |
8 |
7 |
0 |
Subtotal, Operational Expenses |
1,046 |
2,270 |
780 |
977 |
Total, Funding Sources |
1,046 |
2,270 |
780 |
977 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
1,037 |
1,012 |
773 |
977 |
Other Expenses |
9 |
8 |
7 |
0 |
Non Distributed Allocations |
0 |
1,250 |
0 |
0 |
Subtotal, Operational Expenses |
1,046 |
2,270 |
780 |
977 |
Total, Expense Category |
1,046 |
2,270 |
780 |
977 |
  |
Special Services for Agricultural Development
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Federal Grants |
969 |
1,185 |
1,206 |
1,206 |
Joint Resolution - General Fund |
4,463 |
796 |
432 |
4,584 |
Local Stabilization Fund |
0 |
3,900 |
3,884 |
0 |
Special Appropriations - General Fund |
311 |
249 |
0 |
0 |
State Special Funds |
725 |
518 |
674 |
682 |
Subtotal, Operational Expenses |
6,468 |
6,648 |
6,196 |
6,472 |
Total, Funding Sources |
6,468 |
6,648 |
6,196 |
6,472 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
5,564 |
5,916 |
5,288 |
5,556 |
Rent and Utilities |
24 |
9 |
9 |
9 |
Purchased Services |
205 |
171 |
130 |
144 |
Transportation Expenses |
260 |
218 |
216 |
216 |
Other Expenses |
143 |
33 |
191 |
183 |
Equipment Purchases |
104 |
156 |
121 |
121 |
Office Supplies and other Materials |
168 |
145 |
241 |
241 |
Advertising and Media Expenses |
0 |
0 |
0 |
2 |
Subtotal, Operational Expenses |
6,468 |
6,648 |
6,196 |
6,472 |
Total, Expense Category |
6,468 |
6,648 |
6,196 |
6,472 |
  |
Planning and Finance
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Federal Grants |
103 |
9 |
0 |
0 |
Joint Resolution - General Fund |
1,829 |
333 |
142 |
1,527 |
Local Stabilization Fund |
0 |
1,459 |
1,275 |
0 |
Subtotal, Operational Expenses |
1,932 |
1,801 |
1,417 |
1,527 |
Total, Funding Sources |
1,932 |
1,801 |
1,417 |
1,527 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
1,840 |
1,792 |
1,417 |
1,527 |
Purchased Services |
10 |
9 |
0 |
0 |
Transportation Expenses |
17 |
0 |
0 |
0 |
Equipment Purchases |
65 |
0 |
0 |
0 |
Subtotal, Operational Expenses |
1,932 |
1,801 |
1,417 |
1,527 |
Total, Expense Category |
1,932 |
1,801 |
1,417 |
1,527 |
  |
|