State Education Department

 

The Enacted Budget (analysis as of March 30, 2006):

 

 

The Senate and Assembly made the following change to the Executive Budget (analysis as of March 17):

 

 

Senate:

 

Assembly:

 

 

The Executive Budget recommends (analysis as of January 19, 2006):

 

 

§         Appointment of 10 members to serve three-year terms on the Board of State Cultural Education Trust with five appointed by the Governor, one each by the Senate and Assembly majorities, one each by the Senate and Assembly minorities and one by the Board of Regents.

§         Selection of the Chair of the Board by the Governor.

§         Naming of a Deputy Commissioner for Cultural Education and Deputy Commissioner for Operations and Management to be executive officers of the Trust Board

§         Creation of a Cultural Education Trust Account within the Miscellaneous Capital Projects Fund of the State to support the projects of the Trust.

 

 

 

 

Education Department

Program Details-State Operations

 

Enacted

Proposed

Enacted

Change  in

Percent

  Program

2005-06 Budget

2006-07 Budget

2006-07 Budget

Appropriation

Change

All Funds            

$480,813,500

$519,349,900

$522,649,900

$41,836,400

8.7%

General Fund

$41,624,000

$40,963,000

$44,263,000

$2,639,000

6.3%

Special Revenue-Fed

$269,698,300

$286,495,500

$286,495,500

$16,797,200

6.2%

Special Revenue-Other

$146,544,200

$167,647,400

$167,647,400

$21,103,200

14.4%

Internal Service

$22,947,000

$24,244,000

$24,244,000

$1,297,000

5.7%

 

 

 

 

 

 

Office Mgmt Svcs Prog

$54,286,000

$56,527,000

$56,527,000

$2,241,000

4.1%

Personal Service

$9,571,000

$9,973,000

$9,973,000

$402,000

4.2%

Nonpersonal Service

$5,654,000

$5,601,000

$5,601,000

($53,000)

-0.9%

Fringe benefits

$1,190,000

$1,900,000

$1,900,000

$710,000

59.7%

Special Revenue-Other

$23,500,000

$23,500,000

$23,500,000

$0

0.0%

Internal Service Fund

$14,371,000

$15,553,000

$15,553,000

$1,182,000

8.2%

 

 

 

 

 

 

Combined Gifts, Grants & Bequests Acct (SRO)

$1,800,000

$1,800,000

$1,800,000

$0

0.0%

 

 

 

 

 

 

Indirect Cost Recovery Acct (SRO)

$21,700,000

$21,700,000

$21,700,000

$0

0.0%

Personal Service

$8,490,000

$9,000,000

$9,000,000

$510,000

6.0%

Nonpersonal Service

$6,623,000

$7,123,000

$7,123,000

$500,000

7.5%

Fringe Benefits

$3,922,000

$4,127,000

$4,127,000

$205,000

5.2%

Maintenance Undist.

$2,665,000

$1,450,000

$1,450,000

($1,215,000)

-45.6%

 

 

 

 

 

 

Automation & Printing Chargeback Acct (ISF)

$14,371,000

$15,553,000

$15,553,000

$1,182,000

8.2%

Personal Service

$6,359,000

$7,359,000

$7,359,000

$1,000,000

15.7%

Nonpersonal Service

$3,822,000

$4,822,000

$4,822,000

$1,000,000

26.2%

Fringe Benefits

$2,938,000

$3,372,000

$3,372,000

$434,000

14.8%

Maintenance Undist.

$1,252,000

$0

$0

($1,252,000)

-100.0%

 

 

 

 

 

 

Elem & Middle & Sec & Continuing Educ

$139,078,400

$147,280,400

$147,280,400

$8,202,000

5.9%

Personal Service

$11,530,000

$13,300,000

$13,300,000

$1,770,000

15.4%

Nonpersonal Service

$6,961,000

$6,089,000

$6,089,000

($872,000)

-12.5%

Maint. Undistrib.

$275,000

$275,000

$275,000

$0

0.0%

Special Revenue-Fed (SRF)

$118,233,000

$125,537,000

$125,537,000

$7,304,000

6.2%

Special Revenue-Other

$2,079,400

$2,079,400

$2,079,400

$0

0.0%

 

 

 

 

 

 

Fed USDA Food and Nutrition - (SRF)

$8,057,000

$8,604,000

$8,604,000

$547,000

6.8%

Personal Service

$3,737,000

$3,895,000

$3,895,000

$158,000

4.2%

Nonpersonal Service

$1,879,000

$1,944,000

$1,944,000

$65,000

3.5%

Fringe Benefits

$1,464,000

$1,753,000

$1,753,000

$289,000

19.7%

Indirect Costs

$412,000

$373,000

$373,000

($39,000)

-9.5%

Transfers

$565,000

$639,000

$639,000

$74,000

13.1%

 

 

 

 

 

 

Fed Hlth & Human Svc Fund - (SRF)

$1,287,000