Council on the Arts

 

The enacted budget makes the following changes to the Executive Budget (analysis as of April 1, 2005):

 

·          The Legislature denied the Governor’s proposal to transfer the State Library, State Archives, and State Museum to a public benefit corporation the New York Institute on Cultural Education (NYICE) and restored full funding for State Library, State Archives, and State Museum in the State Education Department’s (SED) budget. The funding that appears in Council on Arts’ budget for NYICE is a “null” appropriation because the Legislature did not enact the legislation necessary for it to be spent.

 

The Executive Budget recommends (analysis as of January 26, 2005 ):

 

 

 

Council on the Arts

Program Details-State Operations

 

Enacted

Proposed

Enacted

Change in

Percent

Program

2004-05 Budget

2005-06 Budget

2005-06 Budget

Appropriation

Change

All Funds

$8,255,000

$28,326,000

$28,326,000

$20,071,000

243.1%

General Fund

$7,055,000

$5,300,000

$5,300,000

($1,755,000)

-24.9%

Special Revenue-Federal (SRF)

$800,000

$993,000

$993,000

$193,000

24.1%

Special Revenue-Other (SRO)

$400,000

$22,033,000

$22,033,000

$21,633,000

5408.3%

 

 

 

 

 

_

Administration

$6,121,000

$6,693,000

$6,693,000

$572,000

9.3%

Personal Service

$3,173,000

$3,508,000

$3,508,000

$335,000

10.6%

Nonpersonal Service

$1,748,000

$1,792,000

$1,792,000

$44,000

2.5%

Special Revenue-Federal (SRF)

$800,000

$993,000

$993,000

$193,000

24.1%

Special Revenue-Other (SRO)

$400,000

$400,000

$400,000

$0

0.0%

 

 

 

 

 

_

Council on the Arts Acct - (SRF)

$800,000

$993,000

$993,000

$193,000

24.1%

Personal Service

$542,000

$542,000

$542,000

$0

0.0%

Non-Personal Service

$0

$200,000

$200,000

$200,000

100.0%

Fringe Benefits

$218,000

$244,000

$244,000

$26,000

11.9%

Indirect Cost Recovery

$40,000

$7,000

$7,000

($33,000)

-82.5%

 

 

 

 

 

_

Combined Gifts, Grants & Bequest Fund (SRO)

$400,000

$400,000

$400,000

$0

0.0%

 

 

 

 

 

_

NYState Inst. For Cultural Educ.(SRO)

$0

$19,000,000

$19,000,000

$19,000,000

100.0%

 

 

 

 

 

_

Empire State Plaza Perform Arts

$556,000

$0

$0

($556,000)

-100.0%

 

 

 

 

 

_

Empire State Plaza Perform Arts - (SRO)

$0

$600,000

$600,000

$600,000

100.0%

 

 

 

 

 

_

NYS Theater Institute

$1,578,000

$0

$0

($1,578,000)

-100.0%

 

 

 

 

 

_

NYS Theater Institute - (SRO)

$0

$2,033,000

$2,033,000

$2,033,000

100.0%

 

 

 

 

 

 

The shaded area is reflected in the Council on the Arts totals, however these appropriations cannot be expended by the Council on the Arts as the statute to implement the mergers was not enacted by the legislature.  Instead the legislation restored these monies to their original agencies.