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