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% |