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