Council on the Arts

 

The budget enacted by the Legislature makes the following change to the Executive Budget (analysis as of May 22, 2002):

 

 

The Executive Budget recommends (analysis as of January 29, 2002):

 


 

 


 

Council on the Arts

Program Details-State Operations

Program

Enacted

Proposed

Enacted

Change in

Percent

 

2001-02 Budget

2002-03 Budget

2002-03 Budget

Appropriation

Change

All Funds

$7,963,200

$34,412,500

$8,412,500

$449,300

5.6%

General Fund

$7,093,500

$7,473,500

$7,473,500

$380,000

5.4%

Special Revenue-Federal

$469,700

$539,000

$539,000

$69,300

14.8%

Fiduciary Funds

$400,000

$26,400,000

$400,000

$0

0.0%

 

 

 

 

 

 

Administration

$5,415,700

$5,835,000

$5,835,000

$419,300

7.7%

 Personal Service

$3,359,000

$3,329,000

$3,329,000

($30,000)

-0.9%

 Nonpersonal Service

$1,587,000

$1,967,000

$1,967,000

$380,000

23.9%

 Special Revenue-Federal

$469,700

$539,000

$539,000

$69,300

14.8%

    Personal Service

$340,800

$353,700

$353,700

$12,900

3.8%

    Fringe Benefits

$114,200

$170,300

$170,300

$56,100

49.1%

    Indirect Cost Recovery

$14,700

$15,000

$15,000

$0

0.0%

 Fiduciary Funds

$400,000

$400,000

$400,000

$0

0.0%

 

 

 

 

 

 

NYState Inst. For Cultural Educ.

$0

$26,000,000

$0

$0

-100.0%

 

 

 

 

 

_

Empire State Plaza Perform Arts

$567,000

$567,000

$567,000

$0

0.0%

 

 

 

 

$0

_

NYS Theater Institute

$1,580,500

$1,610,500

$1,610,500

$30,000

1.9%

 Maintenance Undistributed

$8,647,200

$9,431,700

$9,431,700

$784,500

9.1%

 Special Revenue-Federal

$3,761,950

$3,927,000

$3,927,000

$165,050

4.4%

 Special Revenue-Other

$1,962,500

$2,135,400

$2,135,400

$172,900

8.8%

 Internal Service Funds

$3,728,000

$3,949,100

$3,949,100

$221,100

5.9%

 Fiduciary Funds

$346,000

$366,000

$366,000

$20,000

5.8%

 

 

 

 

 

_

Empire State Plaza Perform Arts

$550,000

$567,000

$567,000

$17,000

3.1%

 

 

 

 

 

_

NYS Theater Institute

$1,489,000

$1,580,500

$1,580,500

$91,500

6.1%