Department of State
Analysis as of February 8, 2000:
The Executive Budget recommends (analysis as of January 20, 2000):
| Department of State | ||||
|
Program Details-State Operations |
||||
|
|
Enacted |
Proposed |
Change in |
Percent |
|
Program |
1999-00 Budget |
2000-01 Budget |
Appropriation |
Change |
|
All Funds |
$43,737,800 |
$59,375,100 |
$15,637,300 |
35.8% |
|
General Fund |
$10,173,500 |
$18,386,800 |
$8,213,300 |
80.7% |
|
Special Revenue-Federal |
$6,215,000 |
$6,985,000 |
$770,000 |
12.4% |
|
Special Revenue-Other |
$27,349,300 |
$32,003,300 |
$4,654,000 |
17.0% |
|
Fiduciary |
$0 |
$2,000,000 |
$2,000,000 |
100.0% |
|
|
|
|
||
|
Administration |
$4,298,000 |
$4,639,100 |
$341,100 |
7.9% |
|
Personal Service |
$2,766,600 |
$3,073,900 |
$307,300 |
11.1% |
|
Nonpersonal Service |
$1,442,200 |
$1,472,200 |
$30,000 |
2.1% |
|
Maintenance Undistributed |
$89,200 |
$93,000 |
$3,800 |
4.3% |
|
|
|
|
||
|
Business & Licnsng Svc |
$24,417,200 |
$29,369,100 |
$4,951,900 |
20.3% |
|
Personal Service |
$547,600 |
$553,000 |
$5,400 |
1.0% |
|
Nonpersonal Service |
$93,700 |
$93,700 |
$0 |
0.0% |
|
Special Revenue-Other |
$23,775,900 |
$28,722,400 |
$4,946,500 |
20.8% |
|
|
|
|
|
|
|
Lk George Pk Comm |
$954,000 |
$1,000,800 |
$46,800 |
4.9% |
|
Special Revenue-Other |
$954,000 |
$1,000,800 |
$46,800 |
4.9% |
|
|
|
|
||
|
Local Govt&Comm Serv. |
$11,789,700 |
$21,779,300 |
$9,989,600 |
84.7% |
|
Personal Service |
$2,173,300 |
$2,578,100 |
$404,800 |
18.6% |
|
Nonpersonal Service |
$544,600 |
$948,700 |
$404,100 |
74.2% |
|
Special Revenue-Federal |
$6,215,000 |
$6,985,000 |
$770,000 |
12.4% |
|
Special Revenue-Other |
$2,606,800 |
$2,267,500 |
($339,300) |
-13.0% |
|
Maintenance Undistributed |
$250,000 |
$7,000,000 |
$6,750,000 |
2700.0% |
|
Fiduciary Fund |
$0 |
$2,000,000 |
$2,000,000 |
100.0% |
|
|
|
|
||
|
State Ethics Commission |
$1,460,000 |
$1,734,500 |
$274,500 |
18.8% |
|
Personal Service |
$1,167,600 |
$1,176,100 |
$8,500 |
0.7% |
|
Nonpersonal Service |
$292,400 |
$558,400 |
$266,000 |
91.0% |
|
|
|
|
||
|
Tug Hill Program |
$818,900 |
$852,300 |
$33,400 |
4.1% |
|
Personal Service |
$699,200 |
$712,600 |
$13,400 |
1.9% |
|
Nonpersonal Service |
$107,100 |
$127,100 |
$20,000 |
18.7% |
|
Special Revenue-Other |
$12,600 |
$12,600 |
$0 |
0.0% |
Last Updated on 02/03/00