State Education Department
Revised Information (January 27, 2000):
The Executive Budget recommends (analysis as of January 12, 2000):
|
Education Department |
||||
|
Program Details-State Operations |
||||
|
|
Enacted |
Proposed |
Change in |
Percent |
|
Program |
1999-00 Budget |
2000-01 Budget |
Appropriation |
Change |
|
All Funds |
$305,574,803 |
$303,077,100 |
($2,497,703) |
-0.8% |
|
General Fund |
$58,131,603 |
$50,214,400 |
($7,917,203) |
-13.6% |
|
Special Revenue-Fed |
$154,827,300 |
$158,290,900 |
$3,463,600 |
2.2% |
|
Special Revenue-Other |
$73,799,900 |
$75,588,000 |
$1,788,100 |
2.4% |
|
Fiduciary Funds |
$1,332,000 |
$1,332,000 |
$0 |
0.0% |
|
Internal Service |
$17,484,000 |
$17,651,800 |
$167,800 |
1.0% |
|
|
|
|
$0 |
|
|
Office Mgmt Svcs Prog |
$37,632,700 |
$40,472,200 |
$2,839,500 |
7.5% |
|
Personal Service |
$9,446,700 |
$8,549,600 |
($897,100) |
-9.5% |
|
Nonpersonal Service |
$4,244,000 |
$7,556,300 |
$3,312,300 |
78.0% |
|
Fringe benefits |
$2,470,000 |
$1,570,000 |
($900,000) |
-36.4% |
|
Special Revenue-Other |
$10,844,000 |
$12,000,500 |
$1,156,500 |
10.7% |
|
Fiduciary Funds |
$600,000 |
$600,000 |
$0 |
0.0% |
|
Internal Service Fund |
$10,028,000 |
$10,195,800 |
$167,800 |
1.7% |
|
|
|
|
$0 |
|
|
Elem & Sec. Educ |
$63,602,902 |
$66,453,000 |
$2,850,098 |
4.5% |
|
Personal Service |
$11,859,101 |
$11,948,000 |
$88,899 |
0.7% |
|
Nonpersonal Service |
$8,495,200 |
$5,638,100 |
($2,857,100) |
-33.6% |
|
Maint. Undistrib. |
$275,001 |
$3,000,000 |
$2,724,999 |
990.9% |
|
Special Revenue-Fed |
$41,994,700 |
$44,888,000 |
$2,893,300 |
6.9% |
|
Special Revenue-Other |
$978,900 |
$978,900 |
$0 |
0.0% |
|
|
|
|
$0 |
|
|
School for the Blind |
$7,162,900 |
$7,162,900 |
$0 |
0.0% |
|
Special Revenue-Other |
$7,142,900 |
$7,142,900 |
$0 |
0.0% |
|
Fiduciary Funds |
$20,000 |
$20,000 |
$0 |
0.0% |
|
|
|
|
$0 |
|
|
Batavia ICF/DD |
$2,340,900 |
$2,641,100 |
$300,200 |
12.8% |
|
Maint. Undistrib. |
$126,100 |
$126,100 |
$0 |
0.0% |
|
Special Revenue-Other |
$2,214,800 |
$2,515,000 |
$300,200 |
13.6% |
|
|
|
|
$0 |
|
|
School for the Deaf |
$7,028,000 |
$7,020,800 |
($7,200) |
-0.1% |
|
Special Revenue-Other |
$7,008,000 |
$7,000,800 |
($7,200) |
-0.1% |
|
Fiduciary Funds |
$20,000 |
$20,000 |
$0 |
0.0% |
|
|
|
|
$0 |
|
|
Higher Education |
$12,475,700 |
$0 |
($12,475,700) |
-100.0% |
|
Personal Service |
$0 |
$0 |
$0 |
|
|
Nonpersonal Service |
$0 |
$0 |
$0 |
|
|
Maint. Undistrib. |
$3,568,000 |
$0 |
($3,568,000) |
|
|
Special Revenue-Fed. |
$1,808,700 |
$0 |
($1,808,700) |
-100.0% |
|
Special Revenue-Other |
$7,099,000 |
$0 |
($7,099,000) |
-100.0% |
|
|
|
|
$0 |
|
|
Office of Professions |
$34,590,000 |
$0 |
($34,590,000) |
-100.0% |
|
Special Revenue-Other |
$34,590,000 |
$0 |
($34,590,000) |
-100.0% |
|
|
|
|
$0 |
|
|
Higher Education and |
|
|
$0 |
|
|
the Professions |
$0 |
$46,229,600 |
$46,229,600 |
100.0% |
|
Maintenance Undistributed |
$0 |
$2,393,000 |
$2,393,000 |
100.0% |
|
Special Revenue-Federal |
$0 |
$1,938,000 |
$1,938,000 |
100.0% |
|
Special Revenue-Other |
$0 |
$41,898,600 |
$41,898,600 |
100.0% |
|
|
|
|
$0 |
|
|
Cultural Education |
$36,336,101 |
$28,244,100 |
($8,092,001) |
-22.3% |
|
Personal Service |
$11,682,601 |
$5,885,100 |
($5,797,501) |
-49.6% |
|
Nonpersonal Service |
$5,185,600 |
$1,415,600 |
($3,770,000) |
-72.7% |
|
State Library Acquisitions |
$0 |
$1,346,500 |
$1,346,500 |
100.0% |
|
Special Revenue-Fed. |
$7,523,900 |
$7,523,900 |
$0 |
0.0% |
|
Special Revenue-Other |
$3,796,000 |
$3,925,000 |
$129,000 |
3.4% |
|
Internal Service |
$7,456,000 |
$7,456,000 |
$0 |
0.0% |
|
Fiduciary Funds |
$692,000 |
$692,000 |
$0 |
0.0% |
|
|
|
|
$0 |
|
|
Vocation Rehabilitation |
$104,405,600 |
$104,853,400 |
$447,800 |
0.4% |
|
Personal Service |
$727,700 |
$733,200 |
$5,500 |
0.8% |
|
Nonpersonal Service |
$51,600 |
$52,900 |
$1,300 |
2.5% |
|
Special Revenue-Fed |
$103,500,000 |
$103,941,000 |
$441,000 |
0.4% |
|
Special Revenue-Other |
$126,300 |
$126,300 |
$0 |
0.0% |
Last Updated on 02/03/00