Escolar Documentos
Profissional Documentos
Cultura Documentos
August 2012
THOMAS P. DiNAPOLI
STATE COMPTROLLER
GENERAL
MONTH OF
5 MOS. ENDED
AUG. 2012
AUG. 31, 2012
RECEIPTS:
Personal Income Tax
Consumption/Use Taxes
Business Taxes
Other Taxes
Miscellaneous Receipts
Federal Receipts
Total Receipts
DISBURSEMENTS:
Local Assistance Grants
Departmental Operations:
Personal Service
Non-Personal Service
General State Charges
Debt Service, Including Payments on
Financing Agreements
Capital Projects
Total Disbursements
(10)
(9)
(1)(5)(6)(7)(8)
-171.6
61.6
81.0
1,494.9
(0.5)
1,808.6
$399.8
916.6
450.2
494.1
6,048.9
8.4
8,318.0
$607.8
211.5
-55.6
96.2
37.7
1,008.8
$3,854.7
1,105.2
-275.0
277.1
39.4
5,551.4
TOTAL
STATE OPERATING FUNDS
MONTH OF
5 MOS. ENDED
AUG. 2012
AUG. 31, 2012
$2,431.1
1,076.3
129.3
252.6
1,709.3
53.1
5,651.7
$15,418.8
5,649.8
1,889.2
1,240.8
7,236.6
81.2
31,516.4
2,798.4
14,309.5
1,112.5
5,634.0
--
--
3,910.9
19,943.5
593.6
176.8
434.0
2,785.6
629.2
1,812.4
630.4
329.3
20.0
2,379.9
1,123.8
380.7
--
-14.9
--
--
1,224.0
508.6
454.0
5,165.5
1,767.9
2,193.1
(2)
(3)
--4,002.8
--19,536.7
--
--
1.0
2,093.2
2.8
9,521.2
373.4
-375.9
1,550.9
-1,565.8
373.4
1.0
6,471.9
1,550.9
2.8
30,623.7
(1,168.5)
(1,889.7)
(284.6)
(1,203.2)
632.9
3,985.6
892.7
--
-4,646.7
(2,998.2)
1,648.5
947.9
(38.5)
909.4
-3,445.9
(118.1)
3,327.8
$11,164.3
3,628.0
1,439.0
471.7
910.6
33.4
17,647.0
DEBT SERVICE
MONTH OF 5 MOS. ENDED
AUG. 2012
AUG. 31, 2012
(6)
(6)
$1,823.3
693.2
67.7
116.0
118.2
15.9
2,834.3
577.1
(266.9)
310.2
(858.3)
(241.2)
--
2.5
-450.6
(1,152.5)
(701.9)
(69.0)
-2,719.3
(6,075.9)
(3,356.6)
629.0
(820.2)
-1,975.6
(1,457.9)
517.7
(302.5)
-10,811.9
(9,192.2)
1,619.7
FEDERAL
SPECIAL REVENUE
MONTH OF
5 MOS. ENDED
AUG. 2012
AUG. 31, 2012
CAPITAL PROJECTS
MONTH OF
5 MOS. ENDED
AUG. 2012
AUG. 31, 2012
SPECIAL REVENUE
ELIMINATIONS
MONTH OF
5 MOS. ENDED
AUG. 2012
AUG. 31, 2012
-----
-----
27.7
3,719.0
3,746.7
87.6
15,268.9
15,356.5
3,285.7
13,553.0
66.7
76.9
(0.1)
--
-238.3
264.4
35.7
1,400.4
699.3
2,638.1
--------
361.9
75.5
240.6
255.9
47.5
----
--3,429.2
--14,097.0
--
317.5
1,259.5
(347.6)
(347.6)
--(1,432.4)
(1,432.4)
---
$
44.5
53.3
11.9
416.5
145.8
672.0
575.0
650.5
--------
$2,431.1
1,120.8
182.6
264.5
2,153.5
3,917.9
10,070.4
$15,418.8
5,888.1
2,153.6
1,276.5
8,724.6
16,049.4
49,511.0
--
--
7,272.1
33,858.4
----
----
----
1,290.7
585.5
453.9
5,406.1
2,023.8
2,240.6
-2,293.1
2,655.0
----
----
373.4
576.0
10,551.6
1,550.9
2,295.9
47,375.7
--
--
21.5
--
TOTAL
GOVERNMENTAL FUNDS
MONTH OF 5 MOS. ENDED
AUG. 2012
AUG. 31, 2012
(16.9)
(13.9)
(159.7)
(173.6)
-322.4
(545.6)
(223.2)
--
--
-(132.5)
132.5
--
(17.3)
17.3
(481.2)
-1,944.4
(1,947.9)
(3.5)
-11,001.8
(11,037.7)
(35.9)
624.8
2,124.6
2,512.4
(30.1)
(172.9)
(152.1)
(240.1)
--
--
2,403.8
1,786.7
3,132.6
1,632.8
1,125.5
427.5
6,661.9
3,847.0
(180.1)
(37.3)
(537.4)
(449.4)
--
--
5,944.4
3,360.3
$1,545.5
$1,545.5
$3,757.4
$3,757.4
$1,056.5
$1,056.5
$6,359.4
$6,359.4
($210.2)
($210.2)
($689.5)
($689.5)
--
$5,459.7
$5,459.7
(*) State Operating Funds are comprised of the General Fund, State Special Revenue Funds supported by activities from dedicated revenue sources (including operating transfers from Federal funds) and Debt Service Funds.
Federal Special Revenue Funds account for all non-capital federal operating grants received by the State.
Capital Projects Funds includes all capital activities regardless of funding source.
--
(484.7)
2,135.3
2,099.4
(10)
(9)
(1)(5)(6)(7)(8)
(6)
(6)
(2)
(3)
$1,823.3
693.2
67.7
116.0
118.2
15.9
2,834.3
$11,164.3
3,628.0
1,439.0
471.7
910.6
33.4
17,647.0
2,798.4
593.6
176.8
434.0
--4,002.8
--19,536.7
(1,168.5)
(1,889.7)
-577.1
(266.9)
310.2
-4,646.7
(2,998.2)
1,648.5
(858.3)
SPECIAL REVENUE
MONTH OF 5 MOS. ENDED
AUG. 2012
AUG. 31, 2012
-171.6
61.6
81.0
1,522.6
3,718.5
5,555.3
$399.8
916.6
450.2
494.1
6,136.5
15,277.3
23,674.5
$607.8
211.5
-55.6
96.2
37.7
1,008.8
$3,854.7
1,105.2
-275.0
277.1
39.4
5,551.4
14,309.5
4,398.2
19,187.0
--
--
2,785.6
629.2
1,812.4
697.1
406.2
19.9
2,620.5
1,379.7
428.2
--
--
(241.2)
DEBT SERVICE
MONTH OF 5 MOS. ENDED
AUG. 2012
AUG. 31, 2012
--
--
2.5
--
1.0
5,522.4
2.8
23,618.2
373.4
-375.9
1,550.9
-1,565.8
32.9
56.3
632.9
3,985.6
-930.6
(368.8)
561.8
-3,313.4
(1,418.0)
1,895.4
-450.6
(1,152.5)
(701.9)
--
$
44.5
53.3
11.9
416.5
145.8
672.0
--
-2,719.3
(6,075.9)
(3,356.6)
----
$15,607.2
5,930.9
2,078.1
1,325.1
8,386.1
18,816.8
52,144.2
($188.4)
(42.8)
75.5
(48.6)
338.5
(2,767.4)
(2,633.2)
-1.2%
-0.7%
3.6%
-3.7%
4.0%
-14.7%
-5.0%
361.9
7,272.1
33,858.4
6,701.5
36,970.2
(3,111.8)
-8.4%
1,290.7
585.5
453.9
5,406.1
2,023.8
2,240.6
1,287.3
505.1
483.1
5,411.0
2,317.1
2,263.5
(4.9)
(293.3)
(22.9)
-0.1%
-12.7%
-1.0%
285.7
500.1
9,762.8
1,404.7
2,034.3
50,400.8
146.2
261.6
(3,025.1)
10.4%
12.9%
-6.0%
-2,293.1
2,655.0
373.4
576.0
10,551.6
1,550.9
2,295.9
47,375.7
21.5
(16.9)
(481.2)
2,135.3
322.4
(545.6)
(223.2)
-1,944.4
(1,947.9)
(3.5)
(13.9)
(159.7)
(173.6)
$15,418.8
5,888.1
2,153.6
1,276.5
8,724.6
16,049.4
49,511.0
575.0
650.5
--
5 MOS. ENDED
AUG. 31, 2011
$2,431.1
1,120.8
182.6
264.5
2,153.5
3,917.9
10,070.4
----
--
MONTH OF
AUG. 2012
238.3
264.4
35.7
1,400.4
699.3
2,638.1
75.5
14.9
--
CAPITAL PROJECTS
MONTH OF
5 MOS. ENDED
AUG. 2012
AUG. 31, 2012
--
(484.7)
-11,001.8
(11,037.7)
(35.9)
2,099.4
(453.1)
-1,930.5
(1,933.5)
(3.0)
(456.1)
1,743.4
391.9
-11,232.2
(11,256.8)
(24.6)
-(230.4)
(219.1)
(11.3)
22.5%
--2.1%
-1.9%
-45.9%
594.7
1,951.7
(69.0)
629.0
(152.1)
(240.1)
1,718.8
380.6
22.1%
2,403.8
1,786.7
2,952.5
1,595.5
1,125.5
427.5
(537.4)
(449.4)
5,944.4
3,360.3
5,987.2
3,812.3
(452.0)
-11.9%
$1,545.5
$1,545.5
$3,547.2
$3,547.2
$1,056.5
$1,056.5
($689.5)
($689.5)
$5,459.7
$5,459.7
$5,531.1
$5,531.1
($71.4)
-1.3%
1. Special Revenue Federal Funds disbursements include the payments made by the State which
will be reimbursed by the Federal Government in September 2012:
Federal DHHS
Federal USDA/Food and Consumer Services
Federal DHHS/Block Grant
Federal Education
Federal Miscellaneous Operating Grants
Federal Employment and Training Grants
$204.2 million
--21.3
74.6
2.7
2. Total debt service disbursements include principal and interest on general obligation bonds and
lease-purchase / contractual obligation payments. For a complete analysis of debt payments
please refer to Schedule 5 and Schedule 5a.
Special Revenue Funds Transfers To Other Funds includes transfers to Debt Service Funds of
$1,298.5m representing the federal share of Medicaid payments for patients residing in Stateoperated Health and Mental Hygiene facilities.
Also included in Special Revenue funds are transfers to the General Fund from the following:
SUNY Income Fund
Revenue Arrearage Account
Youth Facilities Per Diem
Business & Licensing Services Account
Fire Prevent & Code Enforcement Account
Miscellaneous State Special Revenue Fund
$23.9 million
21.6
11.5
12.7
3.0
6.1
Debt Service Funds Transfers To Other Funds includes transfers to the General Fund from the
following funds:
3. Certain disbursements from Capital Projects Funds are financed by operating transfers from other
funds, proceeds of State bonds and notes, and reimbursements received from Public Authorities
and the Federal Government. The amounts shown below represent disbursements to be
reimbursed in future months from the sources indicated:
Urban Development Corporation (Correctional Facilities)
Urban Development Corporation (Youth Facilities)
Housing Finance Agency (HFA)
Housing Assistance Fund
Dormitory Authority (Mental Hygiene)
Dormitory Authority and State University Income Fund
Federal Capital Projects
State bond and note proceeds
$157.7 million
7.1
166.2
20.4
338.7
239.0
74.9
43.6
4. Operating Transfers constitute legally authorized transfers from a fund receiving revenues to a
fund through which disbursements will ultimately be made. The more significant transfers include:
$3,292.9 million
1,035.1
230.8
Also included in Debt Service Funds are transfers to Special Revenue Funds representing receipts in
excess of lease-purchase obligations that are used to finance a portion of the operating expenses for
Departments of Health ($61.7m), Mental Hygiene ($1,331.1m) and the State University ($107.3m).
Capital Projects Funds Transfers To Other Funds includes transfers to the General Fund ($9.4m)
the General Debt Service Fund ($470.5m), and the Revenue Bond Tax Fund ($65.8).
5. The State receives moneys that represent refunds, pharmacy rebates, reimbursements, or disallowances
of medical assistance payments previously made from appropriated State and Federal funds. These
monies are initially credited to an agency escrow account and shortly after receipt are allocated and
refunded to State or Federal fund appropriations from which the medical assistance payments were
originally made.
$265.9 million
868.9
159.4
19.0
4.4
30.5
10.0
8.7
24.0
81.6
7.0
8.6
180.0
26.9
Also included in the General Fund are transfers representing payments for patients residing in Stateoperated Health, Mental Hygiene and State University facilities to Debt Service Funds ($8.2m), the
State University Income Funds ($63.5m) and the Mental Hygiene Program Account ($1,231.7m).
72(4)(b) was added to the State Finance Law in 2010 to permit the State's General Debt Service
Fund to maintain a cash reserve for the payment of debt service, and related expenses, during
the current fiscal quarter. As of August 31, 2012 - pursuant to a certification of the Budget Director the reserve amount is $387.0 million, which was funded by a transfer from the General Fund.
At month end, the following balances remained in agency escrow accounts. Accounting entries
will be made in September 2012, to reduce medical assistance spending and count these monies as
financial resources of the General Fund and the Special Revenue Federal Fund.
$6,425,734
15,469,234
10,063,944
957,800
15,940,326
73,547
$48,930,585
6. Beginning in April 2012, OT Meals and Stipends have been reclassified from Personal Services
to Non-Personal Services and Occupational Training Account Benefit Payments have been reclassified
from Non-Personal Services to Local Assistance Grants. For comparative purposes, we have restated
prior fiscal year Personal Service, Non-Personal Service and Local Assistance Grant disbursements.
7. Beginning April 1, 2012 New York State converted to a new Central Accounting System. Local
Assistance Grants disbursements are now accounted for by program and not by object of expense.
Therefore, only a total is available for reporting purposes.
8. A portion of Personal Income Tax receipts is also transferred to the State Special Revenue
School Tax Relief (STAR) Fund to be used to reimburse school districts for the STAR
property tax exemptions for homeowners and payments to homeowners for the STAR
Property Rebate Program. Local Assistance Education grant payments total $399.8m for
the month of June.
9. On February 17, 2009, President Obama signed into law the American Recovery and
Reinvestment Act of 2009 (ARRA). This Act contains provisions for direct federal aid for fiscal
relief consisting of increases in the Federal matching rate for eligible State Medicaid expenditures
and funds provided through the Federal State Fiscal Stabilization Fund to restore proposed
reductions in education, higher education, and to maintain essential government services.
Information on state disbursements resulting from ARRA can be found in Appendix C of this report.
Exhibit A Notes
August 2012
(continued)
Abandoned Property
Abandoned Property
Unclaimed Bottle Deposits
Interest Earnings
Receipts from Public Authorities:
Bond Issuance Fees
Cost Recovery Assessments
Dormitory Authority
Empire State/Urban Development Corporation
Environmental Facilities Corporation
Ogdensburgh Bridge
Port of Oswego
Power Authority
State of New York Mortgage Agency
Thruway Authority - Policing the Thruway
Bond Proceeds
Dormitory Authority
Empire State/Urban Development Corporation
Environmental Facilities Corporation
Thruway Authority
All Other
Refunds and Reimbursements:
Receipts from Municipalities
Women, Infants and Children Rebates
HESC Student
S d
L
Loan R
Recoveries
i
Administrative Recoveries
Indirect Cost Assessments
EPIC Fees and Rebates
Reimbursements from Cornell University
Hazardous Waste and Oil Spill
Third Party Recoveries
All Other
Health Care Reform Act:
Public Goods and Health Care Initiatives Pools
Revenues of State Departments:
Patient/Client Care Reimbursements
Medical Care Provider Assessments
Industry Assessments - Regular
Student Tuition, Fees and Other SUNY Revenues
Student Tuition, Fees and Other CUNY Revenues
Miscellaneous Sales, Rentals and Leases
Gifts
All Other
Gaming:
Lottery - Education
Lottery - Administration
Video Lottery Terminal - Education
Video Lottery Terminal - Administration
Licenses and Fees
Motor Vehicle - Other
Motor Vehicle - Metropolitan Transportation Authority
Alcohol Beverage Control Licensing
All Other
Fines
TOTAL
$94.4
32.2
1.2
SPECIAL
REVENUE
---
7.2
11.3
--6.0
---
21.0
40.0
3.0
--
--
20.5
------
0.2
---1.2
75.8
43.5
46.6
32
32.5
36.9
--0.2
23.0
----11.7
--
---
9.1
61.4
-------
DEBT
SERVICE
(amounts in millions)
-15.5
1.4
1.9
26.2
30.2
1,808.7
CAPITAL
PROJECTS
---
0.2
-----------
0.1
$94.4
32.2
10.6
$90.6
29.7
12.4
$3.8
2.5
(1.8)
39.3
22.6
6.6
68.6
11.3
6.6
19.9
29.3
(11.3)
6.6
(0.6)
1.4
0.1
0.1
(23.5)
40.0
0.6
-----
----
6.0
0.1
0.1
24.0
40.0
20.5
0.6
4.6
--47.5
--
742.7
110.1
-133.9
--
742.9
110.1
-133.9
1.2
494.8
516.5
1.2
88.9
0.8
248.1
(406.4)
(1.2)
45.0
0.4
0.8
121.1
46.6
32
32.5
37.8
23.0
15.5
1.4
8.0
26.2
45.4
124.9
42.6
34 0
34.0
57.2
53.8
83.5
7.0
8.6
12.6
13.2
(3.8)
4.0
(1 )
(1.5)
(19.4)
(30.8)
(68.0)
(5.6)
(0.6)
13.6
32.2
1.0
---------
--
-0.1
0.1
------
$ Increase/
(Decrease)
--0.7
---6.1
-2.4
1.1
--
--
1,808.7
1,724.4
812.5
325.6
355.6
566.8
34.9
8.5
2.6
1.8
195.9
--77.6
-----
---
---
1,008.4
390.4
365.5
644.4
34.9
13.9
2.7
32.3
892.7
427.1
375.8
559.6
28.0
17.9
2.8
17.6
115.7
(36.7)
(10.3)
84.8
6.9
(4.0)
(0.1)
14.7
-----
757.5
222.3
352.3
22.0
-----
-----
757.5
222.3
352.3
22.0
729.4
222.8
242.0
14.4
28.1
(0.5)
110.3
7.6
---
174.0
82.6
-297.1
18.5
$6,136.5
531.9
82.6
26.7
479.0
289.1
$8,724.6
444.9
83.7
25.8
589.2
181.2
$8,386.1
87.0
(1.1)
0.9
(110.2)
107.9
$338.5
-64.8
---2.8
0.1
30.5
26.7
162.6
262.2
$910.6
-----$277.1
9.9
--2.6
357.9
--19.3
8.4
$1,400.4
84.3
EXHIBIT B
ENTERPRISE
MONTH OF
AUG. 2012
5 MOS. ENDED
AUG. 31, 2012
MONTH OF
AUG. 2012
$59.5
272.7
303.0
$107.8
1,564.0
1,401.9
$26.3
---
635.2
3,073.7
0.6
4.0
RECEIPTS:
Miscellaneous Receipts
Federal Receipts
Unemployment Taxes
TOTAL RECEIPTS
DISBURSEMENTS:
Departmental Operations:
Personal Service
Non-Personal Service
General State Charges
Unemployment Benefits
512.7
1.9
14.5
0.2
2,965.4
517.3
2,982.0
117.9
91.7
--
TOTAL DISBURSEMENTS
INTERNAL SERVICE
5 MOS. ENDED
AUG. 31, 2012
MONTH OF
AUG. 2012
5 MOS. ENDED
AUG. 31, 2012
MONTH OF
AUG. 2011
5 MOS. ENDED
AUG. 31, 2011
$60.3
$85.8
272.7
303.0
$168.1
1,564.0
1,401.9
$147.1
341.4
306.5
$290.9
1,667.0
1,423.4
26.3
60.3
661.5
3,134.0
795.0
3,381.3
11.4
27.2
0.1
44.7
139.9
12.5
12.0
31.2
0.1
512.7
46.6
154.4
12.7
2,965.4
12.7
29.6
10.2
669.9
49.4
150.9
25.2
3,087.6
38.7
197.1
556.0
3,179.1
722.4
3,313.1
(12.4)
(136.8)
105.5
(45.1)
72.6
68.2
3.5
37.4
(1.5)
6.6
(0.1)
40.8
(2.0)
3.5
35.9
6.5
38.8
(9.2)
79.1
107.0
--
---
--
---
---
--
--
117.9
3.5
--
91.7
37.4
(1.5)
3.5
35.9
(8.9)
(100.9)
70.9
97.1
(50.1)
41.9
$188.8
$188.8
($59.0)
($59.0)
--
109.0
20.8
139.0
77.8
49.9
$129.8
$129.8
$156.9
$156.9
PENSION
RECEIPTS:
Miscellaneous Receipts
PRIVATE PURPOSE
MONTH OF
AUG. 2012
5 MOS. ENDED
AUG. 31, 2012
$15.3
$31.8
--
$0.5
$15.3
$32.3
$13.2
$40.8
15.3
31.8
--
0.5
15.3
32.3
13.2
40.8
6.1
3.6
23.0
8.2
6.2
----
0.1
6.1
3.6
23.1
8.2
6.2
6.4
2.7
23.3
7.8
12.5
9.7
37.4
--
0.1
9.7
37.5
9.1
43.6
5.6
(5.6)
--
0.4
5.6
(5.2)
4.1
(2.8)
TOTAL RECEIPTS
DISBURSEMENTS:
Departmental Operations:
Personal Service
Non-Personal Service
General State Charges
EXHIBIT C
--
TOTAL DISBURSEMENTS
MONTH OF
AUG. 2012
5 MOS. ENDED
AUG. 31, 2012
---
MONTH OF
AUG. 2012
5 MOS. ENDED
AUG. 31, 2012
--
MONTH OF
AUG. 2011
5 MOS. ENDED
AUG. 31, 2011
--
---
---
---
---
---
---
---
---
--
--
--
--
--
--
--
--
5.6
(5.6)
--
0.4
5.6
(5.2)
4.1
(2.8)
(10.3)
0.9
10.6
10.2
0.3
11.1
3.8
10.7
($4.7)
($4.7)
$10.6
$10.6
$5.9
$5.9
$7.9
$7.9
EXHIBIT D
Actual
$24,884
8,531
15,512
48,927
$24,737.0
8,724.6
16,049.4
49,511.0
($147.0)
193.6
537.4
584.0
DISBURSEMENTS:
Local Assistance Grants...............................................
Departmental Operations.................................................
General State Charges....................................................
Debt Service....................................................................
Capital Projects................................................................
Total Disbursements............................................
34,260
7,481
2,339
1,394
2,173
47,647
33,858.4
7,429.9
2,240.6
1,550.9
2,295.9
47,375.7
(401.6)
(51.1)
(98.4)
156.9
122.9
(271.3)
1,280
2,135.3
855.3
11,001.8
(11,037.7)
(66.0)
140.8
147.7
(35.9)
(72.9)
66
10,861
(10,890)
--
37.0
1,317
2,099.4
782.4
3,360
$4,677
3,360.3
$5,459.7
0.3
$782.7
(*)
Source: 2012-13 Financial Plan First Quarterly Update, dated July 30, 2012.
EXHIBIT D
(continued)
GENERAL
$11,186
3,620
1,493
470
867
18
--
Actual
$11,164.3
3,628.0
1,439.0
471.7
910.6
33.4
--
SPECIAL REVENUE
Actual
Over
(Under)
Financial Plan
($21.7)
8.0
(54.0)
1.7
43.6
15.4
--
3,292.9
1,035.1
230.8
87.9
22,293.7
58.9
23.1
(25.2)
(22.1)
27.7
14,540
3,460
1,659
14,309.5
3,414.8
1,812.4
---
(230.5)
(45.2)
153.4
865
224
1,423
180
430
22,781
(515)
1,787
$1,272
868.9
265.9
1,303.3 (**)
180.0
380.1
22,534.9
(241.2)
1,786.7
$1,545.5
$400
925
453
514
5,919
14,740
--
3,234
1,012
256
110
22,266
---
---
---3,297
26,248
19,222
4,006
680
-(49.9)
(246.1)
273.8
(0.3)
$273.5
$399.8
916.6
450.2
494.1
6,136.5
15,277.3
----3,313.4
26,987.9
($0.2)
(8.4)
(2.8)
(19.9)
217.5
537.3
----16.4
739.9
19,187.0
4,000.2
428.2
-2.8
1,446
25,355
----1,418.0
25,036.2
893
1,951.7
1,058.7
1,594
$2,487
1,595.5
$3,547.2
1.5
$1,060.2
--
3.9
41.9
(119.7)
Actual
Actual
Over
(Under)
Financial Plan
-----
Source: 2012-13 Financial Plan First Quarterly Update, dated July 30, 2012.
Includes transfers to the Department of Health Income Fund, the State University Income Fund and the Mental Hygiene Program Account representing payments
for patients residing in State-Operated Health, Mental Hygiene and State University facilities.
(35.0)
(5.8)
(251.8)
-1.8
----(28.0)
(318.8)
EXHIBIT D
(continued)
DEBT SERVICE
$5,271
348
2
-2,701
8,322
--
Actual
$5,234.9
277.1
39.4
-2,719.3
8,270.7
-15
($36.1)
(70.9)
37.4
-18.3
(51.3)
-14.9
(0.1)
$552
1,397
752
66
251
3,018
$538.4
1,400.4
699.3
-322.4
2,960.5
498
361.9
---2,293.1
545.6
3,200.6
----
($13.6)
3.4
(52.7)
(66.0)
71.4
(57.5)
(136.1)
----
5,846
7,255
1,067
629.0
(438.0)
(128)
(240.1)
(112.1)
428
$1,495
427.5
$1,056.5
(0.5)
($438.5)
(449)
($577)
(449.4)
($689.5)
(0.4)
($112.5)
1,394
--
Source: 2012-13 Financial Plan First Quarterly Update, dated July 30, 2012.
--
Actual
Actual
Over
(Under)
Financial Plan
-1,550.9
-6,075.9
7,641.7
(*)
--
CAPITAL PROJECTS
Actual
Over
(Under)
Financial Plan
156.9
-229.9
386.7
2,172
476
3,146
121.1
69.6
54.6
GENERAL
MONTH OF 5 MOS. ENDED
AUG. 2012
AUG. 31, 2012
PERSONAL INCOME TAX
Withholding
Estimated payments
Final returns
State/City Offsets
Other (Assessments/LLC)
Gross Receipts
Transfers to School Tax Relief Fund
Transfers to Revenue Bond Tax Fund
Less: Refunds Issued
Total
CONSUMPTION / USE TAXES
Sales and Use
Auto Rental
Cigarette/Tobacco Products
Motor Fuel
Alcoholic Beverage
Highway Use
Metropolitan Commuter Trans. Taxicab Trip
Total
BUSINESS TAXES
Corporation Franchise
Corporation and Utilities
Insurance
Bank
Petroleum Business
Total
OTHER TAXES
Real Property Gains
Estate and Gift
Pari-Mutuel
Real Estate Transfer
Racing and Exhibitions
Metropolitan Commuter Trans. Mobility
Total
TOTAL TAX RECEIPTS
$2,352.2
70.9
28.9
(5.0)
68.1
2,515.1
-(607.8)
(84.0)
1,823.3
634.4
-41.7
-17.1
--693.2
$11,570.7
5,764.9
1,597.1
(69.5)
464.3
19,327.5
(399.8)
(3,854.7)
(3,908.7)
11,164.3
SPECIAL REVENUE
MONTH OF 5 MOS. ENDED
AUG. 2012
AUG. 31, 2012
-----------
------399.8
--399.8
3,326.9
-197.8
-103.3
--3,628.0
58.3
-103.5
8.6
--1.2
171.6
318.6
9.5
502.5
43.2
--42.8
916.6
67.7
711.1
133.8
273.2
320.9
-1,439.0
16.2
0.8
1.3
0.7
42.6
61.6
-113.6
2.3
-0.1
-116.0
-463.2
8.2
-0.3
-471.7
$2,700.2
$16,703.0
54.9
8.4
4.6
(0.2)
--
DEBT SERVICE
MONTH OF 5 MOS. ENDED
AUG. 2012
AUG. 31, 2012
-------607.8
-607.8
-------3,854.7
-3,854.7
CAPITAL PROJECTS
MONTH OF 5 MOS. ENDED
AUG. 2012
AUG. 31, 2012
-----------
211.5
------211.5
1,105.2
------1,105.2
----
100.0
40.6
35.0
65.2
209.4
450.2
-------
-------
--
----
81.0
81.0
-----494.1
494.1
55.6
---275.0
--275.0
$314.2
$2,260.7
$874.9
$5,234.9
------
55.6
---
-----------
$2,352.2
70.9
28.9
(5.0)
68.1
2,515.1
--(84.0)
2,431.1
-16.1
33.1
-11.4
-44.5
-162.5
-59.7
-238.3
-0.2
2.3
53.1
53.3
--262.1
264.4
---
----
MONTH OF
AUG. 2012
----
$11,530.4
6,030.2
1,582.5
(69.4)
420.2
19,493.9
--(3,886.7)
15,607.2
$40.3
(265.3)
14.6
0.1
44.1
(166.4)
--22.0
(188.4)
0.3%
-4.4%
0.9%
0.1%
10.5%
-0.9%
--0.6%
-1.2%
893.1
-155.3
44.4
15.7
12.1
0.7
1,121.3
4,776.7
22.7
726.2
207.2
97.9
57.6
42.6
5,930.9
(26.0)
2.9
(25.9)
(1.5)
5.4
2.1
0.2
(42.8)
-0.5%
12.8%
-3.6%
-0.7%
5.5%
3.6%
0.5%
-0.7%
71.1
9.4
5.9
0.5
95.7
182.6
811.1
176.7
308.2
386.1
471.5
2,153.6
39.2
1.4
8.5
0.7
92.4
142.2
876.9
120.8
330.1
296.9
453.4
2,078.1
(65.8)
55.9
(21.9)
89.2
18.1
75.5
-7.5%
46.3%
-6.6%
30.0%
4.0%
3.6%
-463.2
8.2
310.7
0.3
494.1
1,276.5
-106.6
2.2
86.6
0.1
134.5
330.0
-463.3
7.5
285.8
0.2
568.3
1,325.1
$24,737.0
$4,030.9
$24,941.3
11.9
35.7
$538.4
$3,999.0
---
$2,417.4
67.8
27.7
(6.4)
49.7
2,556.2
--(118.8)
2,437.4
4,750.7
25.6
700.3
205.7
103.3
59.7
42.8
5,888.1
$109.7
---
35.7
$11,570.7
5,764.9
1,597.1
(69.5)
464.3
19,327.5
--(3,908.7)
15,418.8
904.2
-145.2
41.7
17.1
11.4
1.2
1,120.8
-113.6
2.3
67.5
0.1
81.0
264.5
11.9
-(0.1)
0.7
24.9
0.1
(74.2)
(48.6)
($204.3)
--9.3%
8.7%
50.0%
-13.1%
-3.7%
-0.8%
2012
APRIL
$3,360.3
MAY
$7,986.4
JUNE
$4,850.1
JULY
$5,006.1
AUGUST
$5,944.4
5,134.4
1,085.4
310.1
322.0
1,255.8
2,003.5
1,648.0
1,100.9
151.8
252.8
1,615.6
3,213.0
3,848.4
1,425.7
1,315.5
197.6
1,937.3
3,223.7
2,356.9
1,155.3
193.6
239.6
1,762.4
3,691.3
2,431.1
1,120.8
182.6
264.5
2,153.5
3,917.9
10,111.2
7,982.1
11,948.2
9,399.1
10,070.4
3,571.8
8,310.5
9,004.2
5,699.8
1,021.3
86.9
439.2
1,118.1
406.7
472.5
1,007.4
504.4
401.7
175.9
190.0
386.2
413.5
5,485.1
11,107.5
4,626.1
(3,125.4)
-2,096.3
(2,096.3)
-2,002.8
(2,013.7)
--
(10.9)
4,626.1
(3,136.3)
$7,986.4
$4,850.1
SEPTEMBER
2013
JANUARY
FEBRUARY
MARCH
2012
$3,360.3
% Increase/
Decrease
-11.9%
15,418.8
5,888.1
2,153.6
1,276.5
8,724.6
16,049.4
15,607.2
5,930.9
2,078.1
1,325.1
8,386.1
18,816.8
(188.4)
(42.8)
75.5
(48.6)
338.5
(2,767.4)
-1.2%
-0.7%
3.6%
-3.7%
4.0%
-14.7%
49,511.0
52,144.2
(2,633.2)
-5.0%
7,272.1
33,858.4
36,970.2
(3,111.8)
-8.4%
968.6
440.3
473.3
1,290.7
585.5
453.9
5,406.1
2,023.8
2,240.6
5,411.0
2,317.1
2,263.5
(4.9)
(293.3)
(22.9)
-0.1%
-12.7%
-1.0%
1.0%
420.0
455.2
195.4
661.2
373.4
576.0
1,550.9
2,295.9
1,404.7
2,034.3
146.2
261.6
10.4%
12.9%
11,792.9
8,438.6
10,551.6
155.3
960.5
-2,453.0
(2,452.3)
0.7
(481.2)
-2,505.3
(2,527.5)
-1,944.4
(1,947.9)
(22.2)
(3.5)
156.0
938.3
$5,006.1
$5,944.4
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
47,375.7
50,400.8
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2,135.3
1,743.4
391.9
22.5%
-11,001.8
(11,037.7)
-11,232.2
(11,256.8)
-(230.4)
(219.1)
--2.1%
-1.9%
(35.9)
(24.6)
(11.3)
-45.9%
0.0
0.0
0.0
0.0
0.0
0.0
0.0
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
(484.7)
$5,459.7
(3,025.1)
-6.0%
2,099.4
1,718.8
380.6
22.1%
$5,459.7
$5,531.1
($71.4)
-1.3%
(*) Governmental Funds includes General, Special Revenue, Debt Service and Capital Projects Funds combined.
(**) Beginning in April 2012, OT Meals and Stipends have been reclassified from Personal Service to Non-Personal Service. For comparative purposes, we have restated prior fiscal year Personal Service and Non-Personal Service disbursements.
(***) Beginning in April 2012, Occupational Training Account Benefit Payments have been reclassified from Non-Personal Service to Local Assistance Grants. For comparative purposes, we have restated prior fiscal year Non-Personal Service
and Local Assistance Grant disbursements.
MAY
JUNE
JULY
AUGUST
$2,373.6
3,848.6
1,452.9
(56.0)
130.8
7,749.9
--(2,615.5)
5,134.4
$2,418.5
81.2
49.9
(3.8)
115.2
2,661.0
--(1,013.0)
1,648.0
$2,162.2
1,676.3
34.1
(2.0)
80.3
3,950.9
--(102.5)
3,848.4
$2,264.2
87.9
31.3
(2.7)
69.9
2,450.6
--(93.7)
2,356.9
$2,352.2
70.9
28.9
(5.0)
68.1
2,515.1
--(84.0)
2,431.1
863.1
1.7
134.0
35.1
17.5
13.4
20.6
1,085.4
888.7
0.2
137.9
42.4
19.2
11.9
0.6
1,100.9
1,189.8
23.7
135.8
43.2
22.6
10.3
0.3
1,425.7
904.9
-147.4
43.3
26.9
12.7
20.1
1,155.3
904.2
-145.2
41.7
17.1
11.4
1.2
1,120.8
178.6
37.5
13.3
(4.3)
85.0
310.1
45.3
1.9
9.1
0.4
95.1
151.8
471.5
129.8
281.1
335.1
98.0
1,315.5
-112.7
1.0
68.6
0.1
139.6
322.0
-82.8
1.4
52.6
-116.0
252.8
$6,851.9
$3,153.5
SEPTEMBER
OCTOBER
NOVEMBER
DECEMBER
2013
JANUARY
FEBRUARY
MARCH
2012
2011
$11,570.7
5,764.9
1,597.1
(69.5)
464.3
19,327.5
--(3,908.7)
15,418.8
$11,530.4
6,030.2
1,582.5
(69.4)
420.2
19,493.9
--(3,886.7)
15,607.2
$ Increase /
(Decrease)
% Increase /
Decrease
$40.3
(265.3)
14.6
0.1
44.1
(166.4)
--22.0
(188.4)
0.3%
-4.4%
0.9%
0.1%
10.5%
-0.9%
--0.6%
-1.2%
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
CONSUMPTION/USE TAXES
Sales and Use
Auto Rental
Cigarette/Tobacco Products
Motor Fuel
Alcoholic Beverage
Highway Use
Metropolitan Commuter Trans. Taxicab Trip
Total Consumption/Use Taxes and Fees
0.0
0.0
0.0
0.0
0.0
0.0
0.0
4,750.7
25.6
700.3
205.7
103.3
59.7
42.8
5,888.1
4,776.7
22.7
726.2
207.2
97.9
57.6
42.6
5,930.9
(26.0)
2.9
(25.9)
(1.5)
5.4
2.1
0.2
(42.8)
-0.5%
12.8%
-3.6%
-0.7%
5.5%
3.6%
0.5%
-0.7%
0.0
811.1
176.7
308.2
386.1
471.5
2,153.6
876.9
120.8
330.1
296.9
453.4
2,078.1
(65.8)
55.9
(21.9)
89.2
18.1
75.5
-7.5%
46.3%
-6.6%
30.0%
4.0%
3.6%
-463.3
7.5
285.8
0.2
568.3
1,325.1
$24,941.3
BUSINESS TAXES
Corporation Franchise
Corporation and Utilities
Insurance
Bank
Petroleum Business
Total Business Taxes
44.6
(1.9)
(1.2)
54.4
97.7
193.6
71.1
9.4
5.9
0.5
95.7
182.6
-75.3
2.1
53.1
-67.1
197.6
-78.8
1.4
68.9
0.1
90.4
239.6
-113.6
2.3
67.5
0.1
81.0
264.5
0.0
0.0
0.0
0.0
0.0
0.0
0.0
-463.2
8.2
310.7
0.3
494.1
1,276.5
$6,787.2
$3,945.4
$3,999.0
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
$24,737.0
0.0
0.0
0.0
0.0
0.0
0.0
OTHER TAXES
Real Property Gains
Estate and Gift
Pari-Mutuel
Real Estate Transfer
Racing and Exhibitions
Metropolitan Commuter Trans. Mobility
Total Other Taxes
TOTAL TAX RECEIPTS
(*) Governmental Funds includes General, Special Revenue, Debt Service and Capital Projects Funds combined.
-(0.1)
0.7
24.9
0.1
(74.2)
(48.6)
($204.3)
--9.3%
8.7%
50.0%
-13.1%
-3.7%
-0.8%
EXHIBIT "F"
2012
APRIL
OPENING CASH BALANCE
MAY
JUNE
JULY
AUGUST
SEPTEMBER
OCTOBER NOVEMBER
DECEMBER
2013
JANUARY
FEBRUARY
MARCH
2012
% Increase/
Decrease
$1,786.7
$5,637.4
$2,017.8
$2,934.7
$2,403.8
$1,786.7
$1,376.1
$410.6
29.8%
RECEIPTS:
Personal Income Tax
Consumption/Use Taxes
Business Taxes
Other Taxes
Miscellaneous Receipts
Federal Receipts
3,850.8
651.9
205.1
113.8
116.8
3.7
1,236.0
680.9
42.2
84.2
93.2
13.5
2,486.5
899.0
1,044.3
77.4
415.7
--
1,767.7
703.0
79.7
80.3
166.7
0.3
1,823.3
693.2
67.7
116.0
118.2
15.9
11,164.3
3,628.0
1,439.0
471.7
910.6
33.4
11,313.8
3,652.2
1,369.5
471.0
722.7
14.8
(149.5)
(24.2)
69.5
0.7
187.9
18.6
-1.3%
-0.7%
5.1%
0.1%
26.0%
125.7%
Total Receipts
4,942.1
2,150.0
4,922.9
2,797.7
2,834.3
17,647.0
17,544.0
103.0
0.6%
1,150.5
4,218.4
4,300.1
1,842.1
2,798.4
14,309.5
14,463.1
(153.6)
-1.1%
596.1
52.0
413.4
630.5
145.6
442.1
549.4
142.2
89.9
416.0
112.6
433.0
593.6
176.8
434.0
2,785.6
629.2
1,812.4
2,945.9
722.2
1,504.9
(160.3)
(93.0)
307.5
-5.4%
-12.9%
20.4%
2,212.0
5,436.6
5,081.6
2,803.7
4,002.8
0.0
0.0
0.0
0.0
0.0
0.0
0.0
19,536.7
19,636.1
(99.4)
-0.5%
2,730.1
(3,286.6)
(158.7)
(6.0)
(1,168.5)
0.0
0.0
0.0
0.0
0.0
0.0
0.0
(1,889.7)
(2,092.1)
202.4
9.7%
1,530.2
116 2
116.2
-(506.1)
(19.7)
409.0
(113.0)
(113 0)
-0.1
(629.1)
1,449.6
(102.0)
(102 0)
-55.4
(327.4)
680.8
(213.6)
(213 6)
-(458.0)
(534.1)
577.1
46.5
46 5
-39.7
(353.1)
4,646.7
(265.9)
(265 9)
-(868.9)
(1,863.4)
4,708.8
(160.6)
(160 6)
-(829.4)
(1,431.5)
(62.1)
105.3
105 3
-39.5
431.9
-1.3%
65.6%
65 6%
-4.8%
30.2%
1,120.6
(333.0)
1,075.6
(524.9)
310.2
3,850.7
$5,637.4
(3,619.6)
$2,017.8
916.9
$2,934.7
(530.9)
$2,403.8
DISBURSEMENTS:
Local Assistance Grants:
Departmental Operations:
Personal Service (*)
Non-Personal Service (*)
General State Charges
Total Disbursements
Excess (Deficiency) of Receipts
over Disbursements
0.0
0.0
0.0
0.0
0.0
0.0
0.0
(858.3)
$1,545.5
(*)Beginning in April 2012, OT meals and Stipends have been reclassified from Personal Service to Non-Personal Service.
For comparative purposes, we have restated prior fiscal year Personal Service and Non-Personal Service disbursements.
0.0
0.0
0.0
0.0
0.0
0.0
0.0
1,648.5
2,287.3
(638.8)
-27.9%
0.0
$0.0
0.0
$0.0
0.0
$0.0
0.0
$0.0
0.0
$0.0
0.0
$0.0
0.0
$0.0
(241.2)
$1,545.5
195.2
$1,571.3
(436.4)
($25.8)
-223.6%
-1.6%
EXHIBIT "F"
TAX RECEIPTS
2012
APRIL
MAY
JUNE
JULY
AUGUST
$2,373.6
3,848.6
1,452.9
(56.0)
130.8
7,749.9
-(1,283.6)
(2,615.5)
3,850.8
$2,418.5
81.2
49.9
(3.8)
115.2
2,661.0
-(412.0)
(1,013.0)
1,236.0
$2,162.2
1,676.3
34.1
(2.0)
80.3
3,950.9
(399.8)
(962.1)
(102.5)
2,486.5
$2,264.2
87.9
31.3
(2.7)
69.9
2,450.6
-(589.2)
(93.7)
1,767.7
$2,352.2
70.9
28.9
(5.0)
68.1
2,515.1
-(607.8)
(84.0)
1,823.3
SEPTEMBER
OCTOBER
NOVEMBER
DECEMBER
2013
JANUARY
FEBRUARY
MARCH
2012
2011
$11,570.7
5,764.9
1,597.1
(69.5)
464.3
19,327.5
(399.8)
(3,854.7)
(3,908.7)
11,164.3
$11,530.4
6,030.2
1,582.5
(69.4)
420.2
19,493.9
(391.6)
(3,901.8)
(3,886.7)
11,313.8
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
CONSUMPTION/USE TAXES
Sales and Use
Auto Rental
Cigarette/Tobacco Products
Motor Fuel
Alcoholic Beverage
Highway Use
Metropolitan Commuter Trans. Taxicab Trip
Total Consumption/Use Taxes and Fees
596.9
-37.5
-17.5
--651.9
623.1
-38.6
-19.2
--680.9
837.6
-38.8
-22.6
--899.0
634.9
-41.2
-26.9
--703.0
634.4
-41.7
-17.1
--693.2
0.0
0.0
0.0
0.0
0.0
0.0
0.0
3,326.9
-197.8
-103.3
--3,628.0
3,343.6
-210.7
-97.9
--3,652.2
0.0
711.1
133.8
273.2
320.9
-1,439.0
728.1
94.2
294.2
253.0
-1,369.5
-463.3
7.5
-0.2
-471.0
$16,806.5
BUSINESS TAXES
Corporation Franchise
Corporation and Utilities
Insurance
Bank
Petroleum Business
Total Business Taxes
171.1
24.8
13.3
(4.1)
-205.1
33.3
1.4
7.7
(0.2)
-42.2
415.3
98.7
249.7
280.6
-1,044.3
36.5
0.5
(2.1)
44.8
-79.7
54.9
8.4
4.6
(0.2)
-67.7
-112.7
1.0
-0.1
-113.8
-82.8
1.4
---84.2
-75.3
2.1
---77.4
-78.8
1.4
-0.1
-80.3
-113.6
2.3
-0.1
-116.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
-463.2
8.2
-0.3
-471.7
$4,821.6
$2,043.3
$4,507.2
$2,630.7
$2,700.2
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
$16,703.0
0.0
0.0
0.0
0.0
0.0
0.0
OTHER TAXES
Real Property Gains
Estate and Gift
Pari-Mutuel
Real Estate Transfer
Racing and Exhibitions
Metropolitan Commuter Trans. Mobility
Total Other Taxes
TOTAL TAX RECEIPTS
EXHIBIT "G"
COMBINED
(amounts in millions)
MAY
JUNE
JULY
AUGUST
$1,595.5
$1,992.6
$2,211.4
$1,910.8
$2,952.5
$1,595.5
$2,149.3
($553.8)
-25.8%
RECEIPTS:
Personal Income Tax
Consumption/Use Taxes
Business Taxes
Other Taxes
Miscellaneous Receipts
Federal Receipts
-195.5
58.0
139.6
879.8
1,969.3
-166.9
56.6
116.0
1,255.6
3,033.8
399.8
188.6
214.1
67.1
1,210.0
3,046.6
-194.0
59.9
90.4
1,268.5
3,509.1
-171.6
61.6
81.0
1,522.6
3,718.5
399.8
916.6
450.2
494.1
6,136.5
15,277.3
391.6
934.5
456.0
568.3
5,855.9
17,923.4
8.2
(17.9)
(5.8)
(74.2)
280.6
(2,646.1)
2.1%
-1.9%
-1.3%
-13.1%
4.8%
-14.8%
Total Receipts
3,242.2
4,628.9
5,126.2
5,121.9
5,555.3
23,674.5
26,129.7
(2,455.2)
-9.4%
2,413.9
4,052.0
4,587.0
3,735.9
4,398.2
19,187.0
21,421.4
(2,234.4)
-10.4%
425.2
34.2
25.8
1.0
487.6
258.7
30.4
--
458.0
357.8
311.8
0.5
552.6
322.8
40.3
0.3
697.1
406.2
19.9
1.0
2,620.5
1,379.7
428.2
2.8
2,465.1
1,576.7
758.6
3.0
155.4
(197.0)
(330.4)
(0.2)
6.3%
-12.5%
-43.6%
-6.7%
2,900.1
4,828.7
5,715.1
4,651.9
5,522.4
0.0
0.0
0.0
0.0
0.0
0.0
0.0
23,618.2
26,224.8
(2,606.6)
-9.9%
0.0
0.0
0.0
0.0
0.0
0.0
0.0
56.3
DISBURSEMENTS:
Local Assistance Grants (**)
Departmental Operations:
Personal Service (*)
Non-Personal Service (*)(**)
General State Charges
Capital Projects
Total Disbursements
Excess (Deficiency) of Receipts
over Disbursements
342.1
(199.8)
(588.9)
470.0
32.9
67.1
(12.1)
920.6
(502.0)
581.7
(293.4)
813.4
(241.7)
930.6
(368.8)
55.0
418.6
288.3
571.7
561.8
397.1
218.8
$1,992.6
$2,211.4
(300.6)
$1,910.8
SEPTEMBER OCTOBER
0.0
0.0
0.0
0.0
NOVEMBER DECEMBER
0.0
0.0
0.0
0.0
2013
JANUARY FEBRUARY
2012
APRIL
0.0
0.0
0.0
0.0
MARCH
0.0
0.0
2012
(95.1)
% Increase/
Decrease
151.4
159.2%
3,313.4
(1,418.0)
3,271.1
(1,875.1)
42.3
(457.1)
1.3%
-24.4%
1,895.4
1,396.0
499.4
35.8%
1,041.7
594.7
0.0
0.0
0.0
0.0
0.0
0.0
0.0
1,951.7
1,300.9
650.8
50.0%
$2,952.5
$3,547.2
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
$3,547.2
$3,450.2
$97.0
2.8%
(*) Beginning in April 2012, OT Meals and Stipends have been reclassified from Personal Service to Non-Personal Service. For comparative purposes, we have restated prior fiscal year Personal Service and Non-Personal Service disbursements.
(**) Beginning in April 2012, Occupational Training Account Benefit Payments have been reclassified from Non-Personal Service to Local Assistance Grants. For comparative purposes, we have restated prior fiscal year Non-Personal Service
and Local Assistance Grant disbursements.
EXHIBIT "G"
STATE
(amounts in millions)
5 Months Ended Aug. 31
Intra-Fund
2012
APRIL
RECEIPTS:
Personal Income Tax
Consumption/Use Taxes
Business Taxes
Other Taxes
Miscellaneous Receipts
Federal Receipts
Total Receipts
DISBURSEMENTS:
Local Assistance Grants
Departmental Operations:
Personal Service (**)
Non-Personal Service (**)
General State Charges
Capital Projects
Total Disbursements
Excess (Deficiency) of Receipts
over Disbursements
-195.5
58.0
139.6
868.0
0.6
MAY
$
JUNE
$
JULY
-194.0
59.9
90.4
1,266.5
1.8
-166.9
56.6
116.0
1,218.9
6.6
$399.8
188.6
214.1
67.1
1,200.6
(0.1)
1,261.7
1,565.0
2,070.1
1,612.6
1,808.6
2013
JANUARY FEBRUARY
MARCH
-171.6
61.6
81.0
1,494.9
(0.5)
Transfer
Eliminations (*)
$
0.0
0.0
0.0
0.0
0.0
0.0
0.0
$ Increase/ % Increase/
(Decrease) Decrease
2012
2011
-------
$399.8
916.6
450.2
494.1
6,048.9
8.4
$391.6
934.5
456.0
568.3
5,772.2
0.5
$8.2
(17.9)
(5.8)
(74.2)
276.7
7.9
--
8,318.0
8,123.1
194.9
2.1%
-1.9%
-1.3%
-13.1%
4.8%
1580.0%
2.4%
468.4
1,190.1
1,593.4
1,269.6
1,112.5
--
5,634.0
5,579.3
54.7
384.7
26.0
25.8
1.0
441.1
198.6
27.6
--
413.4
291.4
272.5
0.5
510.3
278.5
34.8
0.3
630.4
329.3
20.0
1.0
-----
2,379.9
1,123.8
380.7
2.8
2,189.8
1,286.3
665.2
3.0
190.1
(162.5)
(284.5)
(0.2)
8.7%
-12.6%
-42.8%
-6.7%
1.0%
905.9
1,857.4
2,571.2
2,093.5
2,093.2
0.0
0.0
0.0
0.0
0.0
0.0
0.0
--
9,521.2
9,723.6
(202.4)
-2.1%
0.0
0.0
0.0
0.0
0.0
0.0
0.0
--
(1,203.2)
(1,600.5)
397.3
24.8%
(132.5)
--
3,313.4
(118.1)
3,271.1
(271.9)
42.3
(153.8)
1.3%
-56.6%
355.8
(292.4)
(501.1)
(480.9)
(284.6)
76.5
--
966.1
(37.6)
621.3
(37.0)
834.1
(5.0)
947.9
(38.5)
76.5
928.5
584.3
829.1
909.4
0.0
0.0
0.0
0.0
0.0
0.0
0.0
(132.5)
3,195.3
2,999.2
196.1
6.5%
$432.3
$636.1
$83.2
$348.2
$624.8
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
($132.5)
$1,992.1
$1,398.7
$593.4
42.4%
EXHIBIT "G"
FEDERAL
(amounts in millions)
5 Months Ended Aug. 31
FEDERAL
2012
APRIL
RECEIPTS:
Personal Income Tax
Consumption/Use Taxes
Business Taxes
Other Taxes
Miscellaneous Receipts
Federal Receipts
Total Receipts
DISBURSEMENTS:
Local Assistance Grants (***)
Departmental Operations:
Personal Service (**)
Non-Personal Service (**)(***)
General State Charges
Capital Projects
Total Disbursements
----11.8
1,968.7
MAY
$
----36.7
3,027.2
JUNE
$
-----
JULY
$
-----
9.4
3,046.7
2.0
3,507.3
----27.7
3,719.0
2013
JANUARY FEBRUARY
Intra-Fund
Transfer
MARCH Eliminations (*)
$
1,980.5
3,063.9
3,056.1
3,509.3
3,746.7
0.0
0.0
0.0
0.0
0.0
0.0
1,945.5
2,861.9
2,993.6
2,466.3
3,285.7
40.5
8.2
---
46.5
60.1
2.8
--
44.6
66.4
39.3
--
42.3
44.3
5.5
--
1,994.2
2,971.3
3,143.9
2,558.4
3,429.2
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
-------
2012
$
----87.6
15,268.9
2011
$
----83.7
17,922.9
----3.9
(2,654.0)
----4.7%
-14.8%
-14.7%
--
15,356.5
18,006.6
(2,650.1)
--
13,553.0
15,842.1
(2,289.1)
-14.4%
-----
240.6
255.9
47.5
--
275.3
290.4
93.4
--
(34.7)
(34.5)
(45.9)
--
-12.6%
-11.9%
-49.1%
--
0.0
--
14,097.0
16,501.2
(2,404.2)
-14.6%
0.0
--
1,259.5
1,505.4
(245.9)
-16.3%
-132.5
-(1,299.9)
-(1,603.2)
-(303.3)
--18.9%
(303.3)
-18.9%
$57.4
58.7%
66.7
76.9
(0.1)
--
(13.7)
92.6
(87.8)
950.9
317.5
-(21.5)
-(509.9)
-(296.0)
-(257.4)
-(347.6)
(21.5)
(509.9)
(296.0)
(257.4)
(347.6)
0.0
0.0
0.0
0.0
0.0
0.0
0.0
132.5
(1,299.9)
(1,603.2)
($35.2)
($417.3)
($383.8)
$693.5
($30.1)
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
$132.5
($40.4)
($97.8)
$ Increase/ % Increase/
(Decrease) Decrease
EXHIBIT "G"
TAX RECEIPTS
2012
APRIL
MAY
JUNE
JULY
$ --
$ --
$399.8
$ --
$ --
--
--
399.8
--
--
70.9
0.6
96.5
6.9
--20.6
57.9
-99.3
9.1
--0.6
73.1
8.9
97.0
9.3
--0.3
58.4
-106.2
9.3
--20.1
58.3
-103.5
8.6
--1.2
195.5
166.9
188.6
194.0
171.6
AUGUST
SEPTEMBER
0.0
OCTOBER
0.0
NOVEMBER
0.0
DECEMBER
0.0
2013
JANUARY
0.0
FEBRUARY
0.0
MARCH
0.0
2012
2011
$399.8
$391.6
399.8
391.6
318.6
9.5
502.5
43.2
--42.8
324.3
8.6
515.5
43.5
--42.6
916.6
934.5
100.0
40.6
35.0
65.2
209.4
148.8
25.8
35.9
43.9
201.6
450.2
456.0
-----494.1
-----568.3
CONSUMPTION/USE TAXES
0.0
0.0
0.0
0.0
0.0
0.0
0.0
BUSINESS TAXES
Corporation Franchise
Corporation and Utilities
Insurance
Bank
Petroleum Business
7.5
12.9
-(0.2)
37.8
12.0
0.4
1.4
0.6
42.2
56.2
28.5
31.4
54.5
43.5
8.1
(2.0)
0.9
9.6
43.3
16.2
0.8
1.3
0.7
42.6
58.0
56.6
214.1
59.9
61.6
-----139.6
-----116.0
-----67.1
-----90.4
-----81.0
139.6
116.0
67.1
90.4
81.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
494.1
568.3
$393.1
$339.5
$869.6
$344.3
$314.2
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
$2,260.7
$2,350.4
0.0
0.0
0.0
0.0
0.0
0.0
0.0
OTHER TAXES
Real Property Gains
Estate and Gift
Pari-Mutuel
Real Estate Transfer
Racing and Exhibitions
Metropolitan Commuter Trans. Mobility
Total Other Taxes
TOTAL TAX RECEIPTS
EXHIBIT "H"
2012
APRIL
OPENING CASH BALANCE
RECEIPTS:
Personal Income Tax
Consumption/Use Taxes
Sales and Use
Other Taxes
Miscellaneous Receipts
Federal Receipts (*)
Total Receipts
DISBURSEMENTS:
Departmental Operations:
Non-Personal Service
Debt Service, including payments on
financing agreements
Total Disbursements
Excess (Deficiency) of Receipts
over Disbursements
(*)
MAY
JUNE
JULY
AUGUST
SEPTEMBER
OCTOBER
NOVEMBER
DECEMBER
2013
JANUARY
FEBRUARY
MARCH
2012
% Increase/
Decrease
$427.5
$850.7
$1,081.3
$639.7
$1,125.5
$427.5
$454.0
($26.5)
-5.8%
1,283.6
412.0
962.1
589.2
607.8
3,854.7
3,901.8
(47.1)
-1.2%
195.3
68.6
18.2
207.7
52.6
61.6
279.1
41.2
80.8
--
--
--
211.6
57.0
20.3
1.7
211.5
55.6
96.2
37.7
1,105.2
275.0
277.1
39.4
1,108.8
250.0
297.9
40.7
(3.6)
25.0
(20.8)
(1.3)
-0.3%
10.0%
-7.0%
-3.2%
5,551.4
5,599.2
(47.8)
-0.9%
14.9
18.2
(3.3)
-18.1%
1,565.7
733.9
1,363.2
879.8
1,008.8
0.7
2.4
4.4
4.9
2.5
175.9
386.2
420.0
195.4
373.4
176.6
388.6
424.4
200.3
375.9
1,389.1
345.3
938.8
679.5
632.9
615.2
(1,581.1)
560.2
(674.9)
303.2
(1,683.6)
790.1
(983.8)
450.6
(1,152.5)
(965.9)
(114.7)
(1,380.4)
(193.7)
(701.9)
0.0
0.0
0.0
0.0
0.0
0.0
0.0
423.2
230.6
485.8
(69.0)
0.0
0.0
0.0
0.0
0.0
0.0
0.0
629.0
$850.7
$1,081.3
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
$1,056.5
(441.6)
$639.7
$1,125.5
$1,056.5
Federal receipts includes credit payments for interest paid on Build America Bonds and Qualified School Construction Bonds.
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
1,550.9
1,404.7
146.2
10.4%
1,565.8
1,422.9
142.9
10.0%
3,985.6
4,176.3
(190.7)
-4.6%
2,719.3
(6,075.9)
2,989.5
(6,490.5)
(270.2)
(414.6)
-9.0%
-6.4%
(3,356.6)
(3,501.0)
144.4
4.1%
675.3
(46.3)
-6.9%
$1,129.3
($72.8)
-6.4%
EXHIBIT "I"
COMBINED
(amounts in millions)
2012
APRIL
($449.4)
MAY
($494.3)
JUNE
($460.4)
JULY
($479.1)
AUGUST
($537.4)
SEPTEMBER
OCTOBER
NOVEMBER
DECEMBER
2013
JANUARY
FEBRUARY
MARCH
2012
($449.4)
% Increase/
Decrease
-168.9%
RECEIPTS:
Consumption/Use Taxes
Auto Rental
Motor Fuel
Highway Use
Business Taxes
Petroleum Business
Transmission
Other Taxes
Miscellaneous Receipts
Federal Receipts
1.1
28.2
13.4
0.2
33.3
11.9
14.8
33.9
10.3
-34.0
12.7
-33.1
11.4
16.1
162.5
59.7
14.1
163.7
57.6
2.0
(1.2)
2.1
14.2%
-0.7%
3.6%
47.2
(0.2)
-241.0
30.5
52.9
0.1
-205.2
165.7
54.5
2.6
11.9
230.8
177.1
54.4
(0.4)
11.9
306.9
180.2
53.1
0.2
11.9
416.5
145.8
262.1
2.3
35.7
1,400.4
699.3
251.8
0.8
35.8
1,509.6
837.9
10.3
1.5
(0.1)
(109.2)
(138.6)
4.1%
187.5%
-0.3%
-7.2%
-16.5%
Total Receipts
361.2
469.3
535.9
599.7
672.0
2,638.1
2,871.3
(233.2)
-8.1%
7.4
40.1
117.1
121.8
75.5
361.9
1,085.7
(723.8)
-66.7%
---189.0
---413.5
---454.7
---660.9
---575.0
---2,293.1
---2,031.3
---261.8
---12.9%
196.4
453.6
571.8
782.7
650.5
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2,655.0
3,117.0
(462.0)
-14.8%
164.8
15.7
(35.9)
(183.0)
21.5
0.0
0.0
0.0
0.0
0.0
0.0
0.0
-(116.2)
(93.5)
-113.0
(94.8)
-118.5
(101.3)
-221.0
(96.3)
-(13.9)
(159.7)
(209.7)
18.2
17.2
124.7
(173.6)
0.0
0.0
0.0
0.0
0.0
0.0
(44.9)
33.9
(18.7)
(58.3)
(152.1)
0.0
0.0
0.0
0.0
0.0
($479.1)
($537.4)
($689.5)
$0.0
$0.0
$0.0
$0.0
$0.0
DISBURSEMENTS:
Local Assistance Grants
Departmental Operations:
Personal Service
Non-Personal Service
General State Charges
Capital Projects
Total Disbursements
Excess (Deficiency) of Receipts
over Disbursements
OTHER FINANCING SOURCES (USES):
Bond Proceeds (net)
Transfers from Other Funds
Transfers to Other Funds
Total Other Financing Sources (Uses)
($494.3)
($460.4)
0.0
0.0
0.0
0.0
0.0
0.0
0.0
(16.9)
(245.7)
228.8
93.1%
-322.4
(545.6)
-262.8
(469.7)
-59.6
75.9
-22.7%
16.2%
0.0
(223.2)
(206.9)
(16.3)
-7.9%
0.0
0.0
(240.1)
(452.6)
212.5
47.0%
$0.0
$0.0
($689.5)
($619.7)
($69.8)
-11.3%
EXHIBIT "I"
STATE
(amounts in millions)
STATE
MAY
JUNE
JULY
AUGUST
RECEIPTS:
Consumption/Use Taxes
Auto Rental
Motor Fuel
Highway Use
Business Taxes
Petroleum Business
Transmission
Other Taxes
Miscellaneous Receipts
Federal Receipts
$1.1
28.2
13.4
$0.2
33.3
11.9
$14.8
33.9
10.3
47.2
(0.2)
-240.9
--
52.9
0.1
-205.0
--
54.5
2.6
11.9
230.7
--
54.4
(0.4)
11.9
306.7
--
53.1
0.2
11.9
416.4
--
Total Receipts
330.6
303.4
358.7
419.3
526.1
7.4
40.0
85.1
121.1
---143.5
---280.7
---335.5
150.9
320.7
179.7
DISBURSEMENTS:
Local Assistance Grants
Departmental Operations:
Personal Service
Non-Personal Service
General State Charges
Capital Projects
Total Disbursements
Excess (Deficiency) of Receipts
over Disbursements
OTHER FINANCING SOURCES (USES):
Bond Proceeds (net)
Transfers from Other Funds
Transfers to Other Funds
Total Other Financing Sources (Uses)
(*)
OCTOBER
NOVEMBER
DECEMBER
FEBRUARY
MARCH
$ -33.1
11.4
Transfer
Eliminations (*)
2012
2011
$ Increase/
% Increase/
(Decrease)
Decrease
----
$16.1
162.5
59.7
$14.1
163.7
57.6
$2.0
(1.2)
2.1
14.2%
-0.7%
3.6%
------
262.1
2.3
35.7
1,399.7
--
251.8
0.8
35.8
1,509.0
--
10.3
1.5
(0.1)
(109.3)
--
4.1%
187.5%
-0.3%
-7.2%
--
--
1,938.1
2,032.8
(94.7)
-4.7%
68.0
--
321.6
851.8
(530.2)
-62.2%
---507.2
---428.5
-----
---1,695.4
---1,590.7
---104.7
---6.6%
420.6
628.3
496.5
0.0
0.0
0.0
0.0
0.0
0.0
0.0
--
2,017.0
2,442.5
(425.5)
-17.4%
(17.3)
(61.9)
(209.0)
29.6
0.0
0.0
0.0
0.0
0.0
0.0
0.0
--
(78.9)
(409.7)
330.8
80.7%
-(116.2)
(93.5)
-113.0
(94.8)
-118.5
(101.3)
-221.0
(96.3)
-(13.9)
(159.7)
----
-322.4
(545.6)
-262.8
(469.7)
-59.6
75.9
-22.7%
16.2%
(209.7)
18.2
17.2
124.7
(173.6)
0.0
0.0
0.0
0.0
0.0
0.0
0.0
--
(223.2)
(206.9)
(16.3)
-7.9%
($30.0)
$0.9
($44.7)
($84.3)
($144.0)
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
--
($302.1)
($616.6)
$ -34.0
12.7
SEPTEMBER
2013
JANUARY
0.0
0.0
0.0
0.0
0.0
0.0
0.0
$314.5
51.0%
EXHIBIT "I"
FEDERAL
(amounts in millions)
FEDERAL
Intra-Fund
2012
APRIL
RECEIPTS:
Miscellaneous Receipts
Federal Receipts
MAY
JUNE
JULY
AUGUST
$0.1
30.5
$0.2
165.7
$0.1
177.1
$0.2
180.2
$0.1
145.8
30.6
165.9
177.2
180.4
145.9
0.1
32.0
0.7
---45.5
---132.8
---119.2
45.5
132.9
(14.9)
33.0
---
---
---
---
---
--
--
--
--
--
$33.0
$26.0
$26.0
($8.1)
Total Receipts
DISBURSEMENTS:
Local Assistance Grants
Departmental Operations:
Personal Service
Non-Personal Service
General State Charges
Capital Projects
Total Disbursements
--
($14.9)
SEPTEMBER
OCTOBER
NOVEMBER
DECEMBER
2013
JANUARY
FEBRUARY
MARCH
Transfer
Eliminations (*)
2011
$ Increase/
(Decrease)
% Increase/
Decrease
---
$0.7
699.3
$0.6
837.9
$0.1
(138.6)
16.7%
-16.5%
--
700.0
838.5
(138.5)
-16.5%
7.5
--
40.3
233.9
(193.6)
-82.8%
---153.7
---146.5
-----
---597.7
---440.6
---157.1
---35.7%
151.2
154.4
154.0
26.0
26.0
(8.1)
2012
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
--
638.0
674.5
(36.5)
-5.4%
0.0
0.0
0.0
0.0
0.0
0.0
0.0
--
62.0
164.0
(102.0)
-62.2%
---
---
---
---
---
--
--
--
--
--
0.0
0.0
0.0
0.0
0.0
0.0
0.0
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
--
$62.0
$164.0
($102.0)
-62.2%
EXHIBIT J
MAY
JUNE
JULY
AUGUST
SEPTEMBER
OCTOBER
NOVEMBER DECEMBER
2013
JANUARY FEBRUARY
MARCH
2012
2011
$97.1
$25.3
$89.6
$102.4
$70.9
$97.1
$20.9
RECEIPTS:
Miscellaneous Receipts
Federal Receipts
Unemployment Taxes
2.9
280.0
273.2
4.5
329.7
290.1
7.2
338.6
245.0
33.7
343.0
290.6
59.5
272.7
303.0
107.8
1,564.0
1,401.9
135.7
1,667.0
1,423.4
556.1
624.3
590.8
667.3
635.2
3,073.7
3,226.1
0.3
0.4
0.3
4.0
0.2
573.5
0.4
3.0
-695.4
0.6
4.0
-627.2
0.3
3.1
-556.6
-512.7
1.9
14.5
0.2
2,965.4
1.9
21.0
0.4
3,087.6
627.9
560.0
578.0
698.8
517.3
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2,982.0
3,110.9
(71.8)
64.3
12.8
(31.5)
117.9
0.0
0.0
0.0
0.0
0.0
0.0
0.0
91.7
115.2
---
---
---
---
---
--
--
--
--
--
(71.8)
64.3
12.8
$25.3
$89.6
$102.4
Total Receipts
DISBURSEMENTS:
Departmental Operations:
Personal Service
Non-Personal Service
General State Charges
Unemployment Benefits
Total Disbursements
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
---
---
--
--
(31.5)
117.9
0.0
0.0
0.0
0.0
0.0
0.0
0.0
91.7
115.2
$70.9
$188.8
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
$188.8
$136.1
EXHIBIT K
2012
APRIL
$41.9
MAY
$33.1
JUNE
$4.7
2.5
4.5
18.7
8.3
26.3
2.5
4.5
18.7
8.3
26.3
8.6
2.7
8.8
34.6
0.2
7.9
17.7
12.2
8.0
57.7
--
11.4
27.2
0.1
11.3
43.6
37.8
65.7
38.7
(8.8)
(39.1)
(19.1)
(57.4)
(12.4)
---
10.7
--
1.0
(1.5)
22.2
--
--
--
10.7
(0.5)
22.2
RECEIPTS:
Miscellaneous Receipts
Total Receipts
DISBURSEMENTS:
Departmental Operations:
Personal Service
Non-Personal Service
General State Charges
Total Disbursements
--
(8.8)
$33.1
JULY
($14.9)
AUGUST
($50.1)
SEPTEMBER
0.0
0.0
0.0
OCTOBER
0.0
0.0
0.0
NOVEMBER DECEMBER
0.0
0.0
2013
JANUARY
0.0
FEBRUARY
0.0
MARCH
0.0
0.0
0.0
2011
$29.0
60.3
155.2
60.3
155.2
44.7
139.9
12.5
47.5
129.9
24.8
0.0
0.0
0.0
0.0
0.0
197.1
202.2
0.0
0.0
0.0
0.0
0.0
(136.8)
(47.0)
37.4
(1.5)
40.8
(2.0)
35.9
38.8
3.5
3.5
2012
$41.9
0.0
0.0
0.0
0.0
0.0
(28.4)
(19.6)
(35.2)
(8.9)
0.0
0.0
0.0
0.0
0.0
0.0
0.0
(100.9)
$4.7
($14.9)
($50.1)
($59.0)
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
($59.0)
(8.2)
$20.8
EXHIBIT L
2013
APRIL
$10.2
MAY
$10.5
JUNE
$10.5
Miscellaneous Receipts
0.3
0.1
0.1
--
--
Total Receipts
0.3
0.1
0.1
--
--
JULY
$10.6
AUGUST
$10.6
SEPTEMBER
OCTOBER
NOVEMBER
0.0
0.0
0.0
MARCH
2012
$10.2
2011
$9.3
RECEIPTS:
0.0
0.0
0.0
0.0
0.5
0.8
0.5
0.8
DISBURSEMENTS:
Departmental Operations:
Personal Service
--
Non-Personal Service
--
--
--
--
0.1
--
0.1
--
--
--
--
--
--
0.1
--
--
--
--
--
--
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.1
0.1
--
--
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.4
0.7
--
0.1
--
--
--
0.3
--
0.1
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.3
$10.5
-$10.5
0.1
$10.6
$10.6
$10.6
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.4
0.7
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
$10.6
$10.0
EXHIBIT M
APRIL
$0.9
2013
MAY
($0.3)
JUNE
($1.2)
JULY
($9.0)
AUGUST
($10.3)
SEPTEMBER
OCTOBER
NOVEMBER
MARCH
2012
$0.9
2011
$1.4
31.8
40.0
31.8
40.0
23.2
RECEIPTS:
Miscellaneous Receipts
3.6
4.1
4.7
4.1
15.3
Total Receipts
3.6
4.1
4.7
4.1
15.3
Personal Service
4.4
4.0
4.5
4.0
6.1
23.0
Non-Personal Service
0.4
1.0
1.8
1.4
3.6
8.2
7.8
6.2
12.5
0.0
0.0
0.0
0.0
0.0
0.0
0.0
DISBURSEMENTS:
Departmental Operations:
--
Total Disbursements
--
6.2
--
--
4.8
5.0
12.5
5.4
9.7
0.0
0.0
0.0
0.0
0.0
0.0
0.0
37.4
43.5
(1.2)
(0.9)
(7.8)
(1.3)
5.6
0.0
0.0
0.0
0.0
0.0
0.0
0.0
(5.6)
(3.5)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
0.0
0.0
0.0
0.0
0.0
0.0
0.0
--
(1.2)
(0.9)
(7.8)
(1.3)
($0.3)
($1.2)
($9.0)
($10.3)
5.6
0.0
0.0
0.0
0.0
0.0
0.0
0.0
(5.6)
(3.5)
($4.7)
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
$0.0
($4.7)
($2.1)
SCHEDULE 1
BALANCE
8/1/12
GENERAL FUND
10000-10049-Local Assistance Account
10050-10099-State Operations Account
10100-10149-Tax Stabilization Reserve
10150-10199-Contingency Reserve
10200-10249-Universal Pre-K Reserve
10250-10299-Community Projects
10300-10349-Rainy Day Reserve Fund
10400-10449-Refund Reserve Account
10500-10549-Fringe Benefits Escrow
10550-10599-Tobacco Revenue Guarantee
TOTAL GENERAL FUND
SPECIAL REVENUE FUNDS-STATE_
20000-20099-Mental Health Gifts and Donations
20100-20299-Combined Expendable Trust
20300-20349-New York Interest on Lawyer Account
20350-20399-NYS Archives Partnership Trust
20400-20449-Child Performer's Protection
20450-20499-Tuition Reimbursement
20500-20549-New York State Local Government Records
Management Improvement
20550-20599-School Tax Relief
20600-20649-Charter Schools Stimulus
20650-20699-Not-For-Profit Short Term Revolving Loan
20700-20749-Hudson River Valley Greenway
20750-20799-Rehabilitative Alcohol & Substance Abuse Treatment
20800-20849-HCRA Resources
20850-20899-Dedicated Mass Transportation Trust
20900-20949-State Lottery
20950-20999-Combined Student Loan
21000-21049-Sewage Treatment Program Mgmt. & Administration
21050-21149-EnCon Special Revenue
21150-21199-Conservation
21200-21249-Environmental Protection and Oil Spill Compensation
21250-21299-Training and Education Program on OSHA
21300-21349-Lawyers' Fund for Client Protection
21350-21399-Equipment Loan for the Disabled
21400-21449-Mass Transportation Operating Assistance
21450-21499-Clean Air
21500-21549-New York State Infrastructure Trust
21550-21559-Legislative Computer Services
21600-21649-Biodiversity Stewardship and Research
21650-21699-Combined Non-Expendable Trust
21700-21749-Winter Sports Education Trust
21750-21799-Musical Instrument Revolving
21800-21849-Rural Housing Assistance
21850-21899-Arts Capital Revolving
21900-22499-Miscellaneous State Special Revenue
RECEIPTS
DISBURSEMENTS
OTHER FINANCING
SOURCES (USES)
$2,796.369
(2,486.235)
---------
-2,305.222
---98.542
-----
$0.006
2,814.991
------19.360
--
$2,796.375
1,184.964
---2.027
--19.360
--
2,403.764
2,834.357
4,002.726
2.188
62.778
9.835
0.304
0.241
5.379
0.010
1.025
0.922
3.436
0.001
4.252
--0.002
322.200
78.622
761.678
24.446
0.336
(29.877)
85.865
17.371
2.383
7.289
0.493
120.647
(16.458)
0.067
10.154
--
-0.009
0.535
0.634
--
--
0.001
----
0.911
----
461.090
57.648
258.372
1.988
458.393
47.722
2.733
0.518
0.281
7.257
4.315
1.631
3.164
1.570
-6.054
2.245
4.902
6.503
0.566
0.005
88.711
3.987
--
-250.615
3.402
--
0.080
0.001
-(0.158)
--
0.795
641.168
1.046
--
-3.482
1.181
0.159
4,002.726
0.004
1.220
0.110
0.031
0.007
0.171
0.001
338.866
0.080
------638.897
310.134
BALANCE
8/31/12
$
-1,449.014
---96.515
----1,545.529
310.134
-------
2.194
62.583
10.647
0.273
0.243
5.743
-------
3.024
0.001
3.342
--(22.318)
--------------------838.389
0.002
302.579
88.548
1,017.317
25.916
0.055
(31.080)
83.795
20.642
5.722
6.285
0.498
(41.257)
(15.873)
0.067
10.154
-3.483
1.181
0.001
-0.796
1,179.526
SCHEDULE 1
(continued)
BALANCE
8/1/12
SPECIAL REVENUE FUNDS-STATE (CONTINUED)
22500-22549-Court Facilities Incentive Aid
22550-22599-Employment Training
22600-22649-Homeless Housing and Assistance
22650-22699-State University Income
22700-22749-Chemical Dependence Service
22750-22799-Lake George Park Trust
22800-22849-State Police Motor Vehicle Law Enforcement and
Motor Vehicle Theft and Insurance Fraud Prevention
22850-22899-New York Great Lakes Protection
22900-22949-Federal Revenue Maximization
22950-22999-Housing Development
23000-23049-NYS/DOT Highway Safety Program
23050-23099-Vocational Rehabilitation
23100-23149-Drinking Water Program Management and
Administration
23150-23199-NYC County Clerks' Operations Offset
23200-23249-Judiciary Data Processing Offset
23250-23449-IFR / CUTRA
23450-23499-Supplemental Jury Facilities
23500-23549-USOC Lake Placid Training
23550-23599-Indigent Legal Services
23600-23649-Unemployment Insurance Interest and Penalty
23650-23699-MTA Financial Assistance Fund
TOTAL SPECIAL REVENUE FUNDS-STATE
SPECIAL REVENUE FUNDS-FEDERAL
25000-25099-Federal USDA / Food and Consumer Services
25100-25199-Federal Health and Human Services
25200-25249-Federal Education
25250-25299-Federal DHHS Block Grant
25300-25899-Federal Miscellaneous Operating Grants
25900-25949-Unemployment Insurance Administration
25950-25999-Unemployment Insurance Occupational Training
26000-26049-Federal Employment and Training Grants
TOTAL SPECIAL REVENUE FUNDS-FEDERAL
TOTAL SPECIAL REVENUE FUNDS
DEBT SERVICE FUNDS
40000-40049-Debt Reduction Reserve
40050-40099-State University Educational Facilities
40100-40149-Mental Health Services
40150-40199-General Debt Service
40200-40249-Grade Crossing Elimination Debt Service
40250-40299-State Housing Debt Service
40300-40349-Department of Health Income
40350-40399-State University Dormitory Income
40400-40449-Clean Water/Clean Air
40450-40499-Local Government Assistance Tax
TOTAL DEBT SERVICE FUNDS
RECEIPTS
30.556
0.041
--
0.007
0.003
--
670.333
5.837
0.762
(2.338)
0.327
0.023
9.825
(3.265)
0.133
(3.062)
(22.697)
6.243
102.276
11.695
1.504
0.010
--
-0.006
0.003
0.455
0.339
0.001
1.633
17.848
0.502
2.916
2.364
4.474
--
---
--
0.036
55.619
7.870
153.636
3,132.572
0.001
4.865
1.001
98.536
1,808.579
(28.277)
(177.952)
(21.538)
-(22.327)
72.969
0.117
(3.081)
(180.089)
292.686
3,182.278
109.306
-105.513
35.891
0.406
20.604
3,746.684
2,952.483
---
23.289
0.044
--
21.913
607.486
6.189
0.632
---------
7.853
0.317
0.023
9.376
(3.604)
0.135
---------
(3.564)
(25.613)
5.512
115.650
--
51.527
909.511
0.037
60.366
8.609
198.287
3,757.431
244.149
2,862.305
109.044
-157.751
35.322
0.290
20.233
3,429.094
(1.463)
(346.235)
------(347.698)
18.797
(204.214)
(21.276)
-(74.565)
73.538
0.233
(2.710)
(210.197)
5,555.263
5,522.325
561.813
3,547.234
---
---
376.758
527.725
25.734
178.605
13.629
3.059
1,125.510
---
BALANCE
8/31/12
20.000
---
523.355
0.037
0.130
---
OTHER FINANCING
SOURCES (USES)
27.274
---
438.595
0.389
--
---
DISBURSEMENTS
0.118
0.262
105.412
2,093.231
29.723
645.467
-0.132
11.373
54.986
55.568
211.489
1,008.738
112.348
262.449
-1.081
----375.878
--(258.416)
(194.506)
-0.949
(10.272)
(39.794)
(51.142)
(148.703)
(701.884)
--35.717
716.237
--26.835
193.797
18.055
65.845
1,056.486
SCHEDULE 1
(continued)
BALANCE
8/1/12
CAPITAL PROJECTS FUNDS
30000-30049-State Capital Projects
30050-30099-Dedicated Highway and Bridge Trust
30100-30299-SUNY Residence Halls Rehabilitation and Repair
30300-30349-New York State Canal System Development
30350-30399-Parks Infrastructure
30400-30449-Passenger Facility Charge
30450-30499-Environmental Protection
30500-30549-Clean Water/Clean Air Implementation
30550-30599-Hudson River Park
30600-30609-Energy Conservation Thru Improved Transportation Bond
30610-30619-Park & Recreation Land Acquisition Bond
30620-30629-Pure Waters Bond
30750-30799-Outdoor Recreation Development Bond
30630-30639-Transportation Capital Facilities Bond
30640-30649-Environmental Quality Protection Bond
30900-30949-Rail Preservation and Development Bond
30700-30749-State Housing Bond
30650-30659-Rebuild and renew New York Transportation Board
30660-30669-Transportation Infrastructure Renewal Bond
30670-30679-1986 Environmental Quality Bond Act
30680-30689-Accelerated Capacity and Transporation
Improvement Bond
30690-30699-Clean Water/Clean Air Bond
31350-31449-Federal Capital Projects
31450-31499-Forest Preserve Expansion
31500-31549-Hazardous Waste Remedial
31550-31599-Pine Barrens
31600-31649-Lake Champlain Bridges
31650-31699-Suburban Transportation
31700-31749-Division for Youth Facilities Improvement
31750-31799-Youth Centers Facility
31800-31849-Housing Assistance
31850-31899-Housing Program
31900-31949-Natural Resource Damage
31950-32199-DOT Engineering Services
32400-32999-State University Capital Projects
32200-32249-Miscellaneous Capital Projects
32250-32299-CUNY Capital Projects
32300-32349-Mental Hygiene Facilities Capital Improvement
32350-32399-Correction Facilities Capital Improvement
TOTAL CAPITAL PROJECTS FUNDS
TOTAL GOVERNMENTAL FUNDS
RECEIPTS
-(33.692)
108.521
2.852
(13.311)
0.014
54.846
-0.088
0.164
-0.564
-3.391
1.310
--70.191
4.257
7.343
2.837
6.495
(66.775)
0.894
(215.544)
--0.504
(6.237)
-(20.395)
(166.212)
17.706
(12.091)
170.739
21.429
(0.023)
(343.459)
(133.833)
(537.427)
$5,944.330
251.661
167.599
0.034
0.001
0.954
--
DISBURSEMENTS
237.807
188.615
8.900
-6.259
--
13.202
8.007
--------------
--------------
---
--145.907
0.001
82.012
--------
154.044
-7.805
2.837
6.435
(74.912)
0.895
(143.085)
--0.504
(7.092)
-(20.395)
(166.212)
17.574
(12.317)
162.789
21.329
(0.023)
(338.723)
(157.729)
(689.549)
---
$10,551.364
($3.570)
0.004
0.136
0.226
8.215
0.126
-0.265
0.026
--
$10,070.304
--
15.677
13.763
650.435
0.855
20.413
(10.133)
671.946
-(213.258)
112.239
2.853
(18.616)
0.014
60.041
-0.088
0.164
-0.564
-3.391
1.310
--58.525
4.257
7.004
(1.748)
--------------(173.633)
----
BALANCE
8/31/12
(13.854)
(158.550)
12.584
--------------(11.666)
-(0.339)
(0.060)
----
--
OTHER FINANCING
SOURCES (USES)
$5,459.700
FUND TYPE
FUND
EQUITY
8/1/12
RECEIPTS
SCHEDULE 2
DISBURSEMENTS
OTHER
FINANCING
SOURCES (USES)
FUND
EQUITY
8/31/12
ENTERPRISE FUNDS
50000-50049-Youth Commissary
50050-50099-State Exposition Special
50100-50299-Correctional Services Commissary
50300-50399-Agency Enterprise
50400-50449-OMH Sheltered Workshop
50450-50499-OPWDD Sheltered Workshop
50500-50599-Mental Hygiene Community Stores
50650-50699-Unemployment Insurance Benefit
TOTAL ENTERPRISE FUNDS
$0.214
6.961
3.451
2.321
1.854
1.212
3.279
51.560
70.852
$0.007
3.146
2.687
0.203
0.075
0.121
0.265
628.717
635.221
$0.002
0.980
3.108
0.201
0.125
0.064
0.054
512.740
517.274
(39.768)
12.672
(0.028)
0.057
1.746
(0.170)
(17.504)
(7.150)
(50.145)
10.596
7.530
0.132
0.001
14.955
17.945
0.080
-2.574
0.432
5.027
26.292
0.059
0.454
1.203
3.991
38.687
$20.707
$661.513
$555.961
----------
$0.219
9.127
3.030
2.323
1.804
1.269
3.490
167.537
188.799
--
-3.570
------3.570
$3.570
(44.127)
5.827
0.024
0.058
1.687
1.950
(18.275)
(6.114)
(58.970)
$129.829
SCHEDULE 3
(amounts in millions)
FUND TYPE
FUND
BALANCE
8/1/12
RECEIPTS
DISBURSEMENTS
OTHER
FINANCING
SOURCES (USES)
FUND
BALANCE
8/31/12
($10.294)
$15.311
$9.689
(10.294)
15.311
--
($4.672)
9.689
--
(4.672)
0.045
0.011
0.010
---
2.062
8.576
0.045
0.021
--
10.638
2.073
8.541
--
10.614
AGENCY FUNDS
60000-60049--Private Not-For-Profit School Capital
Facilities Financing Reserve
60050-60149-School Capital Facilities Financing Reserve
60150-60199-Child Performer's Holding
60200-60249-Employees Health Insurance
60250-60299-Social Security Contribution
60300-60399-Employee Payroll Withholding Escrow
60400-60449-Employees Dental Insurance
60450-60499-Management Confidential Group Insurance
60500-60549-Lottery Prize
60550-60599-Health Insurance Reserve Receipts
60600-60799-Miscellaneous New York State Agency
60800-60849-Elderly Pharmaceutical Insurance Coverage Escrow
60850-60899-CUNY Senior College Operating
60900-60949-Medicaid Management Information System Escrow
60950-60999-Special Education
61000-61099-State University Collection
61100-61199-SUNY Federal Direct Lending Program
TOTAL AGENCY FUNDS
--
-32.268
0.197
259.932
19.638
74.620
4.451
1.269
302.790
0.100
551.678
17.809
45.692
133.482
-0.595
0.026
679.526
62.167
327.857
7.112
0.616
117.077
12.478
-657.201
80.779
386.534
7.295
1.423
160.431
---------
-20.385
0.223
282.257
1.026
15.943
4.268
0.462
278.114
0.100
759.374
17.901
19.084
165.149
18.678
--
--
228.403
10.727
110.000
4,222.521
-259.683
(182.317)
20.707
10.635
136.608
4,190.854
----
1,609.599
5,843.993
5,664.945
18.678
1,807.325
$1,609.919
$5,859.349
$5,674.655
$18.678
$1,813.291
-172.555
(6.882)
---------
-432.238
(189.199)
FUND TYPE
SCHEDULE 4
BEGINNING
BALANCE
8/1/12
RECEIPTS
DISBURSEMENTS
ENDING
BALANCE
8/31/12
ACCOUNTS
70000-70049-Tobacco Settlement
70050-70149-Sole Custody Investment (*)
70200-Comptroller's Refund
TOTAL ACCOUNTS
$2.699
$0.001
1,501.515
5,634.282
5,650.043
166.102
166.102
$5,800.385
$5,816.145
-$1,504.214
--
$2.700
1,485.754
-$1,488.454
SCHEDULE 5
DEBT ISSUED
PURPOSE
DEBT
OUTSTANDING
APRIL 1, 2012
MONTH OF
AUGUST
DEBT MATURED
5 MONTHS ENDED
AUG. 31, 2012
MONTH OF
AUGUST
INTEREST DISBURSED
5 MONTHS ENDED
AUG. 31, 2012
DEBT
OUTSTANDING
AUG. 31, 2012
MONTH OF
AUGUST
5 MONTHS ENDED
AUG. 31, 2012
$370,660,421.97
$ --
$ --
$ --
$32,908,884.21
$337,751,537.76
$122,493.92
$5,883,812.49
45,022,724.04
12,564,628.83
466,036,864.14
69,553,112.20
101,560,841.31
------
------
------
6,842,035.57
3,310,000.00
4,790,301.55
4,890,188.22
--
38,180,688.47
9,254,628.83
461,246,562.59
64,662,923.98
101,560,841.31
31,403.73
-862,205.10
14,207.55
827,394.01
535,953.08
125,702.50
3,917,583.49
624,350.46
1,137,840.31
12,107,804.13
--
--
--
422,414.25
11,685,389.88
--
11,103,951.62
24,794,967.59
84,023,228.78
----
----
----
3,104,333.54
4,417,675.41
7,055,983.19
7,999,618.08
20,377,292.18
76,967,245.59
367.29
12,668.52
31,710.02
247,952.06
453,344.30
1,012,483.05
33,455,683.51
369,042,581.64
---
---
---
2,118,240.18
13,668,203.92
31,337,443.33
355,374,377.72
7,290.47
187,147.72
430,957.43
4,038,352.28
34,360,000.00
31,160,000.00
---
---
4,875,000.00
--
29,485,000.00
31,160,000.00
61,200.00
--
515,200.00
--
17,462.59
--
--
--
--
74,028.92
860,235.17
Housing:
Low Cost
Middle Income
Park and Recreation Land Acquisition
Pure Waters
1,020,000.00
---
--
17,462.59
67,237,919.66
--
--
--
4,917,974.31
62,319,945.35
4,720,436.05
--
--
--
318,406.10
4,402,029.95
764,178,426.65
15,330,084.29
43,456,928.50
75,742,389.22
12,764,273.58
805,995,790.27
-------
-------
-------
-------
2,752,039.77
38,396.10
16,588,704.01
----
----
----
16,250,647.54
3,844,691.47
---
---
---
$3,494,364,999.46
$ --
$ --
$1,020,000.00
--
87,147.66
41,139.56
764,178,426.65
15,330,084.29
43,456,928.50
75,742,389.22
12,764,273.58
805,995,790.27
7,376,054.69
124,309.29
666,414.20
1,482,800.88
231,634.41
8,957,897.45
9,566,027.79
225,501.09
666,414.20
1,482,800.88
231,634.41
12,574,020.79
-38,396.10
1,813,691.05
2,752,039.77
-14,775,012.96
4,621.74
---
7,936.85
767.92
257,761.53
1,599,717.63
43,554.77
14,650,929.91
3,801,136.70
---
243,162.73
5,206.78
$97,135,000.00
$3,397,229,999.46
$21,075,849.91
$45,173,288.81
SCHEDULE 5a
DEBT
REDUCTION
RESERVE
FUND
(40000)
Special Contractual Financing Obligations:
Managed by Office of General Services:
Department of Trans Region 1 Schenectady
Hampton Plaza
Subtotal
Payments to Public Authorities:
City University Construction
Dormitory Authority:
Albany County Airport
Child Care Facilities
Consolidated Service Contract Refunding
David Axelrod Institue
Department of Health Facilities
Economic Development Housing
Education
General Purpose
Health Care
Judicial Training Institute
Mental Health Facilities
OGS Parking
State Department of Education Facilities
State Facilities and Equipment
SUNY Community Colleges
SUNY Dormitory Faclilities
SUNY Educational Facilities
Environmental Facilities Corporation
Housing Finance Agency
Local Government Assistance Corporation
Metropolitan Transportation Authority:
Transit and Commuter Rail Projects
Triborough Bridge & Tunnel Authority:
Javits Convention Center Project
Thruway Authority:
Dedicated Highway & Bridge
Local Highway & Bridge
Transportation
Urban Development Corporation:
Center for Industrial Innovation at RPI
Clarkson University
Columbia Univer. Telecommunications Center
Consolidated Service Contract Refunding
Cornell Univer. Supercomputer Center
Correctional Facilities
Economic Development Housing
General Purpose
State Facilities and Equipment
Syracuse University Science and
Technology Center
University Facilities Grant 95 Refunding
Subtotal
Total Disbursements for Special Contractual
Financing Obligations
$
$
----
GENERAL
DEBT
SERVICE
(40151)
$
$
----
--
128,491,576
---------------------
--83,554,102
4,664,279
----------25,349,483
-8,256,261
----
--
41,732,511
--
--
DEPARTMENT
OF HEALTH
INCOME
(40300)
LOCAL
GOVERNMENT
ASSISTANCE
TAX
(40450)
--------14,077,231
-----------------
-----------------------3,046,674
--
MENTAL
HEALTH
SERVICES
(40100)
$
$
--------------110,626,048
-----------
REVENUE
BOND
TAX
(40152)
$
$
---------9,243,441
17,075,811
130,725,493
---------19,751,456
51,480
----
STATE
UNIVERSITY
DORMITORY
INCOME
(40350)
$
$
-------------------67,111,158
-------
COMBINED TOTALS
5 MONTHS ENDED AUG. 31
2012
2011
$
$
---128,491,576
$ INCREASE /
(DECREASE)
$631,732
19,000
$650,732
159,683,451
($631,732)
(19,000)
($650,732)
(31,191,875)
--83,554,102
4,664,279
14,077,231
9,243,441
17,075,811
130,725,493
--110,626,048
---25,349,483
67,111,158
8,256,261
19,751,456
51,480
3,046,674
--59,884,539
4,600,029
14,822,755
10,766,226
17,350,667
95,911,945
-434,793
117,514,744
---23,825,408
58,325,259
-19,675,998
5,525,823
3,601,324
--23,669,563
64,250
(745,524)
(1,522,785)
(274,856)
34,813,548
-(434,793)
(6,888,696)
---1,524,075
8,785,899
8,256,261
75,458
(5,474,343)
(554,650)
41,732,511
82,490,224
(40,757,713)
--
--
--
----
463,808,900
---
----
----
----
--65,659,250
----
463,808,900
-65,659,250
--
454,912,985
---
--
--
----------
110,687
178,200
3,719,000
67,945,314
493,000
5,400,708
----
----------
----------
----------
------26,111,603
69,008,877
41,819,009
----------
110,687
178,200
3,719,000
67,945,314
493,000
5,400,708
26,111,603
69,008,877
41,819,009
215,600
170,525
3,719,000
72,685,675
493,000
5,978,524
28,718,931
19,674,090
--
----
311,025
317,472
$834,332,518
--$14,077,231
--$3,046,674
--$110,626,048
--$379,446,420
--$67,111,158
311,025
317,472
$1,408,640,049
363,963
346,759
$1,261,692,237
(52,938)
(29,287)
$146,947,812
--
$834,332,518
$14,077,231
$3,046,674
$110,626,048
$379,446,420
$67,111,158
$1,408,640,049
$1,262,342,969
$146,297,080
8,895,915
-65,659,250
(104,913)
7,675
-(4,740,361)
-(577,816)
(2,607,328)
49,334,787
41,819,009
AUGUST 2012
PRIOR FYTD
AUGUST 2011
$6,399.4
0.171%
$0.920
$6,851.7
0.163%
$4.684
AUGUST 2012
PAR AMOUNT
$ -2,067.6
500.0
3,084.4
2,800.0
$8,452.0
AUGUST 2011
PAR AMOUNT
$ -1,023.0
3,042.8
4,130.1
2,005.0
$10,200.9
*Pursuant to 98 of the State Finance Law, the State Comptroller is authorized to invest and keep invested all moneys,
in any fund, held by the State. The Short Term investment Pool (STIP) represents an accounting mechanism that allows
for the separate accounting of individual funds/subfunds (on deposit in State's general checking account) for the purpose
of making short term investments. Pursuant to State Finance Law 4(5) the Short Term Investment Pool is authorized
to temporarily loan to the General Fund-State Operations Account (10050) funds for a period of four months or the end
of the fiscal year, which ever is shorter. However, it must be noted that certain funds/subfunds are invested as part of
STIP, but are held by the State Comptroller in a fiduciary capacity. Fiduciary fund balances are restricted and may not
be used for any State purposes since moneys in such funds are held by the State in a trustee (or fiduciary) capacity or
as an agent for individuals, private organizations, or non-State governmental units (e.g. local governments, public authorities).
Therefore, Fiduciary fund balances are not available to be temporarily loaned to the General Fund-State Operations
Account. Fiduciary fund balances are presented in Schedules 3 and 4 of this report.
**Does not include 0% Compensating Balance CD's.
$7,398.6
0.153%
$5.149
Appendix A
Appendix B
American Recovery and Reinvestment Act of 2009- Schedule of Disbursements of Federal Awards
Appendix C
Appendix D
Appendix E
Appendix F
Appendix G
APPENDIX A
2012
APRIL
MAY
JUNE
$2,806,101
$152,197,265
$234,068,330
96,498,178
4,527,000
46,238
-320,197,880
--
99,397,523
5,294,000
48,125
-395,291,372
--
421,269,296
DISBURSEMENTS:
Grants
Interest - Late Payments
Personal Service
Non-Personal Service
Employee Benefits/Indirect Costs
Total Disbursements
OPERATING TRANSFERS:
Transfers to Capital Projects Fund
Transfers to General Fund
Transfers to Revenue Bond Tax Fund
Transfers to Miscellaneous Special
Revenue Empire State Stem Cell Trust Account
Transfers to SUNY Income Fund
Total Operating Transfers
Total Disbursements and Transfers
CLOSING CASH BALANCE
JULY
AUGUST
5 Months Ended
August 31, 2012
$389,857,308
$322,200,238
$2,806,101
96,905,781
4,384,000
(48,125)
-380,539,040
3
106,198,410
4,962,000
--360,011,137
300
103,474,712
4,829,000
103,152
-352,683,184
--
502,474,604
23,996,000
149,390
-1,808,722,613
303
500,031,020
481,780,699
471,171,847
461,090,048
2,335,342,910
268,619,137
298
2,315,981
45,534
--
415,634,171
16,320
738,913
974,586
--
302,829,356
(10,414)
447,862
6,816,038
--
533,039,734
8,938
1,026,487
3,029,571
794,224
453,600,447
16,778
1,148,906
3,627,248
--
1,973,722,845
31,920
5,678,149
14,492,977
794,224
270,980,950
417,363,990
310,082,842
537,898,954
458,393,379
1,994,720,115
20,535,726
-1,306,200
--
20,535,726
-1,306,200
15,000,000
-----
-----
---15,000,000
-----
897,182
897,182
795,965
795,965
908,879
15,908,879
929,963
929,963
475,630
22,317,556
4,007,619
40,849,545
271,878,132
418,159,955
325,991,721
538,828,917
480,710,935
2,035,569,660
$152,197,265
$234,068,330
$389,857,308
$322,200,238
$302,579,351
$302,579,351
Program/Purpose
ADULT HOMES PROGRAM
$
ADULT HOMES
AIDS INSTITUTE PROGRAM
COMMUNITY SERVICE PROG- HIGH RISK
HIV CLINICAL & PROVIDER EDUCATION
HIV HEALTH CARE SUPPORTIVE SERVICES
HIV STD HEPATITIS C PREVENTION
INFANTS AND PREGNANT WOMEN
REGIONAL AND TARGETED
CENTER FOR COMMUNITY HEALTH PROGRAM
ADEPHI UNIVRST CANC SPRT PRG
BRST CANCER HOTLINE - ADELPHI
CENTER FOR COMMUNITY HLTH GEN
EVIDENCE BASED CANCER SVC
FAMILY PLANNING
HYPERTENSION PREVENTION TREATMENT
INDIAN HEALTH PROGRAM
LEAD POISONING PREVENTION
MATERNITY & EARLY CHHOOD FOUNDATION
NUTRITION SERVICES/EDUC - PREG WOMEN, CHILDREN
PRENATAL CARE ASSISTANCE PROGRAM
PUBLIC HEALTH CAMPAIGN
RAPE CRISIS
SCHOOL BASED HEALTH PROGRAM
STATE AID PHYSICALLY HANICAPPED CHILDREN REHAB
TOBACCO ENFORCEMENT
TUBERCULOSIS
CHILD HEALTH INSURANCE PROGRAM
CHILD HEALTH INSURANCE
COMMUNITY SUPPORT PROGRAM
COMMUNITY SUPPORT
ELDERLY PHARMACEUTICAL INS COVERAGE PRG
EDLERLY PHARMACEUTICAL INSURANCE COV
HEALTH CARE FINANCING PROGRAM
HEALTH CARE FINANCING
HEALTH CARE REFORM ACT PROGRAM
AIDS DRUG ASSISTANCE
AMBULATORY CARE TRAINING
AREA HEALTH EDUCATION CENTER
DIAGNOSTIC & TREATMENT CTR UNCOMPENSATED CARE
DIVERSITY IN MEDICINE
EMPIRE CLINIC RESEARCH INVESTMENT (ECRIP)
HCRA PAYOR / PROVIDER AUDITS
HEALTH FACILITY RESTRUCTURING DASNY
HEALTH WORKFORCE RETRAINING
INFERTILITY SERVICES GRANTS
MEDICAL INDEMNITY FUND
PART 405_4 HOSPITAL AUDITS
PAY FOR PERFORMANCE
PHYSICIAN EXCESS MEDICAL MALPRACTICE
PHYSICIAN LOAN REPAYMENT
PHYSICIAN PRACTICE SUPPORT
PHYSICIAN WORKFORCE STUDIES
POISON CONTROL CENTERS
POOL ADMINISTRATION
ROSWELL PARK CANCER INSTITUTE
RPCI CANC RSRCH OPERATING COSTS
RURAL HEALTH CARE ACCESS
RURAL HEALTH NETWORK
SCHOOL BASED HEALTH CENTERS
SCHOOL BASED HEALTH CLINICS-POOL ADMN
TOBACCO USE PREVENTION/CONTROL
TRNSITION ACCT - PRIOR YEAR ALLOCATION
APPENDIX B
Appropriation
Amount (1)
59,736
April - June
Disbursements
$
July
Disbursements
$
Total Disbursements
5 Months Ending
August 31, 2012 (2)
August
Disbursements
$
--
--
--
--
--
--
--
--
244,030,323
619,829
2,799,424
5,075,892
--
74,756
911,865
1,465,241
--
3,638,235
163,774
3,601,307
3,934,970
--
3,719,277
858,359
7,312,596
10,476,103
--
4,103,510
11,461,022
184,744,193
---
--385,294
3,102,980
--
--143,818
459,317
-82,286
6,215,187
127,151
74,657
15,176
450,071
1,191,730
66,775
793,740
226,144
71,309
--
--185,983
208,683
-10,531
1,234,502
112,778
2,860,507
52,548
149,750
58,759
384,090
183,666
9,219
1,938,914
5,814
127,737
205,595
10,310,196
179,699
224,407
79,646
917,579
1,416,327
88,508
2,845,452
238,559
540,231
127,737
33,011,155
118,573,990
--5,711
83,418
40,931
12,514
112,798
6,601
468,922
715,095
3,770,980
--
--
--
979,306,800
36,361,902
49,200,933
120,000
12,000
12,000
12,000
36,000
10,521,272
10,376,910
11,452,310
32,350,492
272,176
103,059
135,819
511,054
329,800,000
9,217,600
1,773,859,060
----
---4,598,105
-----
894,029
301,200
-165,074
--
552,374
405,246
-212,056
--64,927
------167,146
128,244
--7,618,122
--
----
403,756
279,296
-181,131
-127,400,000
-114,253
--557,171
--410,286
231,072
--4,211,113
--
(34,279)
554,594
--19,600,000
1,242,109
58,312
-31,287
------908,703
17,900,000
1,500,000
440,744
490,133
--3,652,942
---5,457,855
855,794
-165,074
19,600,000
2,198,239
742,854
-424,474
-127,400,000
64,927
114,253
--1,465,874
17,900,000
1,500,000
1,018,176
849,449
--15,482,177
--
Program/Purpose
MEDICAL ASSISTANCE PROGRAM
BREAST & CERVICAL CANCER
DISABLED PERSONS
FAMILY HEALTH PLUS
FINANCIAL ASSISTANCE
HOME HEALTH RATE INCREASE
INPATIENT NURSING HOME PHARMACIES
MEDICAID INDIGENT CARE
MEDICAL ASSISTANCE
NYC MEDICAID
PHYSICIAN SERVICES
PRIMARY CARE CASE MANAGEMENT
PSNL CRE WRKR RECR & RETEN NYC (3)
PSNL CRE WRKR RECR & RETEN ROS (4)
SUPPLEMENTAL MEDICAL INSURANCE
OFFICE OF HEALTH INSURANCE PROGRAM
OFFICE OF HEALTH INSURANCE
OFFICE OF HEALTH SYSTEMS MANAGEMENT
OFFICE HEALTH SYSTEMS MANAGEMENT
OFFICE OF LONG TERM CARE
ADULT HOME INITIATIVE
ENABLE AIR CONDITIONING
ENABLE QUALITY OF LIFE
QUALITY PROG ADULT CARE FACILITIES
TOTAL
Transfer to the General Fund - State Purposes Account
(for administration of the program)
Reclass of SUNY Hospital Disprop Share to Transfer
Reconciling Adjustment (P-Card and T-Card)
TOTAL APPROPRIATED AMOUNT
APPENDIX B
(continued)
Appropriation
Amount (1)
18,568,492,000
April - June
Disbursements
$
July
Disbursements
$
Total Disbursements
5 Months Ending
August 31, 2012 (2)
August
Disbursements
$
2,107,000
23,814,000
52,703,900
--553,766,100
197,847,018
12,200,000
13,320,000
45,500,000
2,009,000
--7,260,000
--32,659,100
--203,203,900
63,982,950
12,200,000
13,320,000
----7,260,000
--85,363,000
--114,162,000
62,125,268
24,400,000
13,320,000
40,838,000
---7,260,000
2,107,000
23,814,000
170,726,000
--871,132,000
323,955,236
48,800,000
39,960,000
86,338,000
2,009,000
--21,780,000
1,995,988
329,689
263,937
2,589,614
19,810,800
51,940,100
2,629,283
2,280,755
2,098,049
31,949
1,001,033,688
----538,827,879
----458,868,092
7,008,087
31,949
1,998,729,659
(929,962)
1,037
537,898,954 $
(475,631.00)
918
458,393,379 $
(4,007,619)
(1,925)
1,994,720,115
23,898,240
---22,185,278,852
----
636,003
22,185,914,855
(2,602,026)
(3,880)
998,427,782 $
(1) Includes amounts appropriated in 2012 as well as prior year appropriations that were reappropriated in the SFY 2012 budget chapters.
(2) Disbursements from the HCRA Resource Fund includes direct grant payments to program beneficiaries, services and expenses
for administration of grant programs, and transfers to the Public Goods Pool to finance payments made by the States fiscal agent.
(3) Full title is: NYC Personal Care Workforce Recruitment and Retention Rates Grants.
(4) Full title is: Personal Care Workforce Recruitment and Retention Rates Grants.
Federal Agency
Department of Agriculture
Department of Commerce
National Endowment for the Arts
Department of Education
Department of Education
Department of Education
Department of Education
Department of Education
Department of Education
Department of Education
Department of Education
Department of Education
Department of Education
Department of Education
Department of Education
Department of Education
Department of Education
Department of Education
Department of Education
Department of Education
Health and Human Services
APPENDIX C
August
Disbursements
Program
Child Nutrition Discretionary Grants Limited Availability
Broadband Technology Opportunities Program (BTOP)
Promotion of the Arts - Partnership Agreements
Federal Work-Study Program
Federal Pell Grant Program
Statewide Data Systems, Recovery Act
Teacher Incentive Fund, Recovery Act
Education Technology State Grants, Recovery Act
Education for Homeless Children and Youth, Recovery Act
School Improvement Grants, Recovery Act
Title I Grants to Local Education Agencies, Recovery Act
Rehabilitation Services - Vocational Rehabilitation Grants to States, Recovery Act
Special Education Grants to States, Recovery Act
Special Education - Preschool Grants, Recovery Act
State Fiscal Stabilization Fund (SFSF) - Education State Grants, Recovery Act
State Fiscal Stabilization Fund (SFSF) - Race-to-the-Top Incentive Grants, Recovery Act
State Fiscal Stabilization Fund (SFSF) - Government Services, Recovery Act
Independent Living State Grants, Recovery Act
Independent Living Services for Older Individuals Who are Blind, Recovery Act
Education Jobs Fund
ARRA - Scholarships for Disadvantaged Students
Total Education
93.725
93.778
94.006
-445,496.60
---107,761.65
9,323.71
--1,241,705.60
32,333.00
----1,364,916.18
---2,888,687.00
-6,090,223.74
-----7,568,660.17
--1,530,266.99
-9,098,927.16
-----
Life-to-Date
Disbursements
$
5,824,761.24
8,341,821.56
399,900.00
2,102,760.00
147,198,591.00
2,973,318.81
155,345.05
50,837,143.36
6,039,255.00
81,984,777.56
906,283,476.00
25,694,044.00
755,867,980.05
34,302,395.00
2,468,557,791.00
56,096,118.07
527,364,018.81
856,884.00
2,297,731.00
507,348,135.00
411,249.00
5,590,937,495.51
7,611.86
617,163.65
1,000,000.00
1,635,086.95
4,132,731.39
321,290,462.28
82,218,997.77
9,212,000.00
391,796,544.46
320,956.07
812,231,554.43
4,891,302.00
2,042,446.00
4,148,718.00
11,082,466.00
Special Supplemental Nutrition Program for Women, Infants & Children (WIC)
State Administrative Matching Grants for the Supplemental Nutrition Assistance Program
WIC Grants To States (WGS)
Homelessness Prevention and Rapid Re-Housing Program (Recovery Act Funded)
--35,980.22
48,326.15
5,468,978.00
24,402,283.00
1,504,345.41
25,342,774.31
377,575.21
---133,864.45
----
26,406,387.04
76,378,833.69
53,978,181.00
60,062,684.00
1,287,782.48
4,275,750.26
96,785,640.00
723,023,290.00
15,116.01
9,864,882.10
--
1,064,521.15
13,435,746,663.22
6,672,738.91
10,475,744.14
14,542,400,852.47
Federal Agency
APPENDIX C
(continued)
August
Disbursements
Program
Department of Education
Health and Human Services
Department of Labor
Department of Labor
Department of Labor
Department of Labor
Department of Labor
Department of Labor
Department of Labor
----
$
Total Housing
Life-to-Date
Disbursements
21,875,000.00
85,384,063.91
107,259,063.91
Labor
17.207
17.225
17.235
17.258
17.259
17.260
17.275
Total Labor
Public Protection
11.558
12.401
16.588
16.800
16.801
16.802
16.803
Transportation
20.205
20.319
20.509
Department of Commerce
Department of Defense
Department of Justice
Department of Justice
Department of Justice
Department of Justice
Department of Justice
Department of Transportation
Department of Transportation
Department of Transportation
22,855,217.00
12,357,646,333.94
1,539,762.38
31,516,111.00
71,526,360.00
70,070,052.66
1,112,175.14
134,241,670.91
12,556,266,012.12
53,891.19
114.00
3,243.73
--1,731,333.17
1,785,875.28
7,416,726.40
7,274,508.35
827,372.18
1,788,999.08
2,828,986.58
47,914,945.98
1,788,582.09
69,837,413.85
--
-134,241,720.91
---(50.00)
--
(52,459.96)
72,349.68
846,572,385.00
5,383,764.64
19,888,840.41
871,844,990.05
-19,889.72
$
161,715,037.76
* For financial reporting purposes, the State includes the value of all checks issued for Medicaid purposes but since federal regulations require that funds be drawn as checks
are cashed, the amounts reported in this Schedule of Federal Award Disbursements includes only checks and electronic payments that have 'cleared' the State's bank accoun
since only checks that have been 'cleared' against the State's bank account are financed through drawdowns from the US Treasury. As of the date of this schedule, $844,000 in
checks have been issued, have not been cashed and therefore (these) are not included in this schedule's reported disbursements.
34,561,859,848.34
APPENDIX D
STATE OF NEW YORK - STATEMENT OF CASH FLOW - PUBLIC GOODS POOL
FISCAL YEAR 2012-2013
1st Quarter
April-June
2012
JULY
2012
AUGUST
$ 286,758,937.54
$ 137,093,786.70
$ 273,526,953.59
619,218,686.92
218,746,792.16
18,222,091.50
80,320,357.00
0.00
54,777.16
0.00
0.00
(52,581.62)
322,711,156.86
130,860,653.92
9,417,105.87
30,609,898.00
0.00
22,544.68
0.00
0.00
40,713.00
212,844,911.82
82,699,772.27
6,762,136.34
26,316,215.00
2,219,958.69
19,128.95
0.00
0.00
6,650,321.00
1,154,774,755.60
432,307,218.35
34,401,333.71
137,246,470.00
2,219,958.69
96,450.79
0.00
0.00
6,638,452.38
936,510,123.12
493,662,072.33
337,512,444.07
1,767,684,639.52
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
936,510,123.12
493,662,072.33
337,512,444.07
1,767,684,639.52
0.00
9,849,087.00
0.00
2,781,167.00
13,421.00
3,044,790.00
13,421.00
15,675,044.00
0.00
0.00
9,849,087.00
0.00
0.00
2,781,167.00
0.00
0.00
3,058,211.00
0.00
0.00
15,688,465.00
0.00
0.00
0.00
0.00
(2,219,958.69)
0.00
(2,219,958.69)
0.00
(360,010,072.44)
0.00
0.00
(360,010,072.44)
(223,992,580.18)
(128,173,311.81)
(517,291.75)
(354,903,142.43)
(1,478,329,974.90)
(325,766,540.44)
(4,621,101.80)
(1,810,937,575.83)
136,433,166.89
(14,332,487.36)
(27,564,471.31)
(894,327,322.28)
(197,593,228.63)
(4,103,810.05)
(1,096,024,360.96)
(149,665,150.84)
$ 137,093,786.70
$ 273,526,953.59
$ 259,194,466.23
2012-2013
$
286,758,937.54
259,194,466.23
APPENDIX E
STATE OF NEW YORK - STATEMENT OF CASH FLOW - MEDICAID DISPROPORTIONATE SHARE
FISCAL YEAR 2012-2013
1st Quarter
April-June
OPENING CASH BALANCE
RECEIPTS:
Interest Income
Total Receipts
2012
JULY
12,566.79
2,846.81
2,846.81
2012
AUGUST
1,064.46
0.32
0.32
0.32
2012-2013
$
1,600.71
1,600.71
12,566.79
4,447.84
4,447.84
DISBURSEMENTS:
Program Disbursements:
Indigent Care
High Need Indigent Care
Other
Total Program Disbursements
(188,800,520.91)
(7,655,760.00)
0.00
(196,456,280.91)
0.00
0.00
0.00
0.00
(126,436,362.78)
(123,480.00)
(941,267.24)
(127,501,110.02)
(315,236,883.69)
(7,779,240.00)
(941,267.24)
(323,957,390.93)
(196,453,434.10)
0.32
(127,499,509.31)
(323,952,943.09)
0.00
0.00
98,796,614.33
2,865,696.04
(4,013,061.73)
98,796,614.30
196,445,862.94
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(1,064.46)
(1,064.46)
(11,502.33)
(1,064.14)
$
0.32
2,219,958.69
0.00
64,086,655.91
(308,204.85)
(2,583,955.63)
64,086,655.90
127,501,110.02
0.00
0.00
(3,931.17)
(3,931.17)
1,064.46
2,219,958.69
0.00
162,883,270.24
2,557,491.19
(6,597,017.36)
162,883,270.20
323,946,972.96
0.00
0.00
0.00
0.00
(0.32)
(0.32)
(4,995.95)
(4,995.95)
1,600.39
$
1,600.71
(10,966.08)
$
1,600.71
APPENDIX F
SUMMARY OF OFF-BUDGET SPENDING REPORT
DISBURSED
APRIL '12
(000)
DORMITORY AUTHORITY:
Education - All Other
Education - EXCEL
Department of Health - All Other
CEFAP
Regional Development:
CCAP/RESTORE
Multi-modal
GenNYsis
CUNY Senior Colleges
CUNY Community Colleges
SUNY Dormitories
Upstate Community Colleges
Mental Health
Developmental Disabilities
Alcoholism & Substance Abuse
Brooklyn Court Officer Training Academy
TOTAL DORMITORY AUTHORITY:
DISBURSED
MAY '12
(000)
DISBURSED
JUNE '12
(000)
DISBURSED
SEPT '12
(000)
DISBURSED
OCT '12
(000)
DISBURSED
NOV '12
(000)
DISBURSED
DEC '12
(000)
DISBURSED
JAN '13
(000)
DISBURSED
FEB '13
(000)
DISBURSED
MAR '13
(000)
DISBURSED
TOTAL 12-13
(000)
12
13,924
-738
-9,706
17
234
142
10,267
94
273
162
41,140
111
2,534
906
--17,285
8,160
14,723
2,213
5,495
1,569
89
2
58,982
734
--23,690
6,585
19,531
10,115
5,651
1,520
9
-82,509
---14,687
1,720
14,800
6,163
3,145
1,636
15
-52,123
77
3
-29,174
8,581
27,368
7,139
6,525
3,755
45
37
93,480
1,717
3
-84,836
25,046
76,422
25,630
20,816
8,480
158
39
287,094
--
--
-------
--
54
----
284
-20
--
54
304
--
--
--
--
--
--
-550
-20
-212
5
5
57,216
-7,325
-64,541
TOTAL OFF-BUDGET:
59,036
82,818
1,289
758
960
1,018
----1,018
960
--
----
----
-----
--
212
------
ECONOMIC DEVELOPMENT:
Total CCAP
Total Multi-modal
Total GenNYsis
Total Centers for Excellence
Total Empire Opportunity
Total Economic Development
DISBURSED
AUG '12
(000)
8
7,243
-1,289
THRUWAY AUTHORITY:
CHIPS
SHIPS
Marchiselli
Multi-modal
TOTAL THRUWAY AUTHORITY:
TOTAL CEFAP
DISBURSED
JULY '12
(000)
--
--
--
--
--
--
--
--
570
------
--
--
--
--
--
--
--
--
57,216
-7,325
5
64,546
116,664
93,692
--
--
--
--
--
--
--
--
352,210
234
273
2,554
289
3
2,267
3
-------
----
---292
--
--
--
--
--
--
--
--
2,270
The Division of the Budget (DOB) is responsible for organizing and presenting the above schedule of Off Budget Spending. Such reported disbursements are drawn from unaudited financial data provided by
public authorities. Although the Office of the State Comptroller (OSC) has no reason to believe this information to be unreliable, it is important to note that these program disbursements are financed with public
authority bond proceeds deposited directly into public authority accounts and all disbursements are made without any oversight by the OSC. Therefore, and pursuant to the provisions of Chapter 60, 16, of the
Laws of 2006; this schedule is provided for information only.
APPENDIX G
APPENDIX G
(continued)
--
--
--
--
Change
$
--
--
996,382,553.56
992,537,739.85
1,070,581,667.12
1,128,437,881.91
50,576,927.06
1,179,014,808.97
693,520,179.13
600,161,407.72
789,495,516.78
502,516,408.92
176,930,766.45
679,447,175.37
509,997,369.27
902,329,379.36
1,181,183,193.39
877,926,671.82
(359,344,952.25)
518,581,719.57
--
--
--
--
--
--
--
--
--
--
--
--
38,789,199.51
57,340,659.79
62,154,778.89
74,630,711.95
$2,238,689,301.47
$2,552,369,186.72
$3,103,415,156.18
$2,583,511,674.60
8,335,248.70
($123,502,010.04)
82,965,960.65
$2,460,009,664.56
APPENDIX G
(continued)
SFS Fund
ACCOUNT
10050
30051
30101
30102
30103
30104
30105
30106
30107
30108
30109
30110
30111
30112
30113
30114
30115
30116
30117
30118
30119
30120
30121
30122
30123
30124
30125
30126
30127
30128
30129
30130
30131
30132
30133
30134
30135
30136
30137
30138
30139
30140
30141
30142
30143
30144
30145
30146
30147
30148
30149
30150
30151
30152
30153
30154
30351
30501
30502
30503
30504
31501
31506
31701
31801
31851
31852
31853
31854
31951
32204
32213
32301
300
301
303
305
315
317
318
319
322
323
ACCOUNT TITLE
GENERAL FUND
State Operations and Local Assistance
TOTAL GENERAL FUND
CAPITAL PROJECT AND BOND REIMBURSABLE FUNDS
-51
HIGHWAY AND BRIDGE CAPITAL
-01
REHAB/REPAIR MARITIME
-02
D21RVE- MARITIME
-03
D36RVE- CENTRAL ADMIN
-04
RESIDENCE HALL CAMPUS LET BOND PROCEEDS
-05
REHAB/REPAIR ALBANY
-06
D01RVE- ALBANY
-07
REHAB/REPAIR BINGHAMTON
-08
D07RVE- BINGHAMTON
-09
REHAB/REPAIR BUFFALO UNIVERSITY
-10
D28RVE- SUNY BUFFALO
-11
REHAB/REPAIR STONYBROOK
-12
D13RVE- STONYBROOK
-13
REHAB/REPAIR BROOKLYN
-14
D14RVE - HSC BROOKLYN
-15
REHAB/REPAIR SYRACUSE
-16
D15RVE- HSC SYRACUSE
-17
REHAB/REPAIR BROCKPORT
-18
D02RVE- BROCKPORT
-19
REHAB/REPAIR BUFFALO COLLEGE
-20
D03RVE -SUB BUFFALO
-21
REHAB/REPAIR CORTLAND
-22
D04RVE- CORTLAND
-23
REHAB/REPAIR FREDONIA
-24
D05RVE- FREDONIA
-25
REHAB/REPAIR GENESEO
-26
D06RVE- GENESEO
-27
REHAB/REPAIR OLD WESTBURY
-28
D31RVE- OLD WESTBURY
-29
REHAB/REPAIR NEW PALTZ
-30
D08RVE- NEW PALTZ
-31
REHAB/REPAIR ONEONTA
-32
D09RVE- ONEONTA
-33
REHAB/REPAIR OSWEGO
-34
D10RVE- OSWEGO
-35
REHAB/REPAIR PLATTSBURGH
-36
D11RVE- PLATTSBURGH
-37
REHAB/REPAIR POTSDAM
-38
D12RVE- POTSDAM
-39
REHAB/REPAIR PURCHASE
-40
D29RVE- PURCHASE
-41
REHAB/REPAIR FOR UTICA/ROME
-42
D27RVE- CAMPUS RESERVE
-43
REHAB/REPAIR ALFRED
-44
D22RVE- ALFRED
-45
REHAB/REPAIR CANTON
-46
D23RVE- CANTON
-47
REHAB/REPAIR COBLESKILL
-48
D24RVE- COBLESKILL
-49
REHAB/REPAIR DELHI
-50
D25RVE- DELHI
-51
REHAB/REPAIR FARMINGDALE
-52
D26RVE- FARMINGDALE
-53
REHAB/REPAIR MORRISVILLE
-54
D27RVE- MORRISVILLE
-51
STATE PARK INFRASTRUCTURE
-01
CW/CA IMPLEMENTATION DEC
-02
CW/CA IMPLEMENTATION STATE
-03
CW/CA IMPLEMENTATION ERDA
-04
CW/CA IMPLEMENTATION EFC
-01
SITE INVESTIGATION & CONSTRUCTION
-06
HAZARDOUS WASTE CLEAN UP
-01
YOUTH FACILITIES IMPROVEMENT
-01
HOUSING ASSISTANCE
-51
HOUSING PROG FD-HSG TR FD CORP
-52
HOUSING PROG FD AFFORD HSG CORP
-53
HOUSING PROG FD-DEPT OF SOCIAL SERVICES
-54
HOUSING PROG FD-HFA
-51
HIGHWAY FAC PURPOSE
-04
CLEAN AIR CAPITAL
-13
NY RACING ACCOUNT
-01
OPWDD-STATE FACILITIES PRE 12/99
Change
0.00
$0.00
0.00
$0.00
0.00
$0.00
0.00
$0.00
158,555,168.84
0.00
0.00
0.00
2,924,042.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
608,820.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6,498,704.90
169.29
0.00
0.00
0.00
0.00
206,711,149.52
4,113,817.20
20,395,358.05
92,788,401.93
0.00
44,377,614.50
0.00
11,635,076.43
0.00
0.00
0.00
122,432,927.40
0.00
0.00
0.00
2,924,042.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
608,898.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
234,829.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
12,055,051.88
169.29
0.00
0.00
0.00
0.00
219,112,263.05
4,984,899.75
20,395,358.05
92,788,401.93
0.00
44,377,614.50
0.00
11,711,459.36
0.00
12,500,000.00
0.00
173,803,008.89
0.00
0.00
0.00
860,515.96
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
608,820.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11,049,260.83
169.29
0.00
0.00
0.00
0.00
227,907,185.51
5,722,384.65
20,395,358.05
98,763,401.93
0.00
44,907,661.85
0.00
11,928,172.66
0.00
0.00
0.00
172,490,837.36
0.00
0.00
0.00
1,890,473.74
4,652,582.73
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
13,311,460.08
169.29
0.00
0.00
0.00
0.00
232,830,878.64
6,237,527.30
20,395,358.05
117,574,401.93
0.00
54,907,661.85
0.00
12,091,419.97
0.00
0.00
0.00
111,180,411.12
0.00
0.00
0.00
150,000.00
(4,652,582.73)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6,249,317.05
0.00
0.00
0.00
0.00
0.00
(72,509,038.91)
854,001.53
0.00
0.00
0.00
0.00
0.00
225,403.35
0.00
0.00
0.00
0.00
$0.00
(9)
283,671,248.48
0.00
0.00
0.00
2,040,473.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19,560,777.13
169.29
0.00
0.00
0.00
0.00
160,321,839.73
7,091,528.83
20,395,358.05
117,574,401.93
0.00
54,907,661.85
0.00
12,316,823.32
0.00
0.00
0.00
(7)
APPENDIX G
(continued)
SFS Fund
32302
32303
32304
32305
32306
32307
32308
32309
32310
32311
32351
32352
20451
20452
20501
20812
20818
20810
20901
20904
21001
21002
21053
21061
21064
21065
21066
21067
21077
21080
21081
21082
21084
21087
21401
21402
21451
21452
21902
21903
21905
21907
21909
21911
21912
21913
21915
21919
21920
21934
21937
21943
21945
21950
21959
21962
21964
21965
21969
21970
21971
21977
21978
21979
21983
21988
21989
21992
ACCOUNT
-02
-03
-04
-05
-06
-07
-08
-09
-10
-11
-51
-52
204
205
208
209
210
214
219
-51
-52
-01
-12
-18
-10
-01
-04
-01
-02
-48
-61
-64
-65
-66
-67
-77
-80
-81
-82
-84
-87
-01
-02
-51
-52
-02
-03
-05
-07
09
-11
-12
-13
-15
-19
-20
-34
-37
-43
-45
-50
-59
-62
-64
-65
-69
-70
-71
-77
-78
-79
-83
-88
-89
-92
ACCOUNT TITLE
DSAS-COMMUINTY FACILITIES
OMH-COMMUNITY FACILITIES
OPWDD-COMMUNITY FACILITIES
OASAS-COMMUNITY FACILITIES
DASNY - OMH ADMIN
DASNY - OPWDD ADMIN
DASNY - OASAS ADMIN
OMH -STATE FACILITIES
OPWDD -STATE FACILITIES
OASAS -STATE FACILITIES
CORR. FACILITIES CAPITAL IMPROVEMENT
DOCS-REHABILITATION PROJECTS
TOTAL CAPITAL AND BOND REIMBURSABLE FUNDS
STATE SPECIAL REVENUE FUNDS
TUITION REIMBURSEMENT FUND
VOCATIONAL SCHOOL SUPERVISION
LOCAL GOVERNMENT RECORDS MGMT
HOSPITAL BASED GRANTS PROGRAM
EPIC PREMIUM ACCOUNT
CHILD HEALTH INSURANCE
LOTTERY-EDUCATION
VLT EDUCATION
ENVIR FAC CORP ADM ACCT
ENCON ADMIN ACCT
WASTE MGMT & CLEANUP
HAZARDOUS BULK STORAGE
ENCON-UTILITY ENVIRONMENTAL REGULATION
FEDERAL GRANTS INDIRECT COST RECOVERY ACCOUNT
ENCON-LOW LEVEL RADIOACTIVE WASTE SITING
ENCON-RECREATION
PUBLIC SAFETY RECOVERY ACCOUNT
ENCON CONSERVATIONIST MAGAZINE ACCT
ENVIRONMENTAL REGULATORY
NATURAL RESOURCES ACCOUNT
MINED LAND RECLAMATION ACCT
GREAT LAKES RESTORATION INITIATIVE
PUBLIC TRANSPORTATION SYSTEMS
METROPOLITAN MASS TRANSPORTATION
OPERATING PERMIT PROGRAM
MOBILE SOURCE
HEALTH-SPARC'S
OPWDD PROVIDER OF SERVICE
NYS THRUWAY AUTHORITY
MENTAL HYGIENE PROGRAM
MENTAL HYGIENE PATIENT INCOME ACCOUNT
FINANCIAL CONTROL BOARD
RACING REGULATION ACCOUNT
RACING REGULATION ACCOUNT
QUALITY OF CARE
CYBER SECURITY UPGRADE
CERTIFICATE OF NEED ACCT
HOSPITAL AND NURSING HOME MANAGEMENT
SU DORM INCOME REIMBURSE
ENERGY RESEARCH ACCOUNT
CRIMINAL JUSTICE IMPROVEMENT
FINGERPRINT IDENTIFICATION & TECH ACCOUNT
ENV LAB REF FEE
CLINICAL LAB FEE
PUBLIC EMP REL BOARD
RADIOLOGICAL HEALTH PROTECTION
TEACHER CERTIFICATION PROGRAM
BANKING DEPARTMENT ACCOUNT
CABLE TELEVISION
DOS BUSINESS AND LICENSING
INDIRECT COST RECOVERY
HIGH SCHOOL EQUIVALENCY PROGRAM
RAIL SAFETY INSPECTION
CHILD SUPPORT INCENTIVE REVENUE
MULTI - AGENCY TRAINING ACCOUNT
CRITICAL INFRASTRUCTURE ACCT
0.00
0.00
0.00
0.00
473,414.72
85,329,648.08
0.00
0.00
325,199.82
0.00
0.00
0.00
0.00
2,358,743.63
4,122,176.54
8,974,673.97
0.00
0.00
22,092,914.52
21,904,193.92
147,679.42
0.00
0.00
0.00
15,795,582.27
342,171.22
0.00
28,635,997.09
1,287,258.58
104,451,756.96
88,031,613.76
106,169.94
5,789,132.64
8,446,630.69
0.00
0.00
0.00
121,206.76
10,367,360.47
1,559,498.94
0.00
0.00
14,209.35
20,450,685.83
0.00
0.00
0.00
0.00
0.00
0.00
5,462,650.83
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
104,116,984.62
0.00
0.00
325,199.82
0.00
0.00
0.00
0.00
2,967,787.29
3,540,553.07
8,569,104.43
0.00
0.00
22,467,463.75
21,739,059.67
181,809.17
0.00
7,353,671.07
58,052,258.72
16,017,201.61
0.00
0.00
54,695,342.02
209,383.33
0.00
8,971,223.38
214,939.82
5,566,051.84
9,321,576.09
0.00
0.00
0.00
0.00
600,294.72
1,559,498.94
0.00
0.00
150,217.32
20,804,772.31
0.00
0.00
0.00
0.00
0.00
0.00
6,783,550.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
46,496,488.93
0.00
0.00
325,199.82
0.00
0.00
0.00
0.00
3,578,164.27
3,921,540.66
9,052,519.40
0.00
0.00
26,343,793.87
21,971,383.09
490,719.19
0.00
0.00
100,289,700.82
17,019,885.37
0.00
0.00
86,728,192.78
0.00
161,475,622.35
1,059,687.07
322,902.27
5,616,969.23
9,983,792.91
19,080,887.04
0.00
0.00
0.00
9,614,025.75
1,559,498.94
0.00
0.00
320,110.26
21,492,595.78
0.00
0.00
0.00
0.00
0.00
0.00
4,101,466.02
0.00
0.00
242.34
0.00
0.00
0.00
0.00
0.00
0.00
5,771,596.94
0.00
0.00
0.00
325,199.82
0.00
0.00
0.00
0.00
4,221,338.13
4,042,774.39
8,771,370.89
0.00
0.00
26,238,580.33
21,397,798.36
645,355.54
0.00
0.00
0.00
17,419,653.08
1,333,918.09
215,719.68
118,086,382.53
0.00
0.00
0.00
439,751.98
5,493,950.22
10,640,197.12
19,080,887.04
0.00
0.00
0.00
207,737.02
5,366,998.94
0.00
0.00
688,667.08
18,627,285.88
0.00
0.00
0.00
0.00
0.00
0.00
5,443,062.51
0.00
0.00
242.34
0.00
0.00
Change
0.00
(6,143,289.58)
0.00
1,471,366.31
(4,911,855.91)
3,200,500.00
0.00
3,192,290.73
0.00
(1,493,141.82)
0.00
13,763,545.92
$50,576,927.06
0.00
0.00
0.00
0.00
11,452,309.61
28,710,114.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
906,771.16
178,947.44
(69,418.19)
0.00
0.00
27,511.45
(164,068.81)
(453,536.72)
0.00
10,860,555.70
104,199,179.85
721,738.34
(1,333,918.09)
179,620.82
29,875,242.71
0.00
0.00
0.00
270,322.54
7,387.88
929,019.22
130,814.97
0.00
0.00
0.00
9,132.72
0.00
0.00
0.00
126,651.83
327,645.53
0.00
0.00
0.00
0.00
0.00
0.00
1,659,972.61
0.00
0.00
(242.34)
0.00
0.00
0.00
0.00
0.00
0.00
17,223,906.55
28,710,114.19
0.00
0.00
325,199.82
0.00
0.00
0.00
0.00
5,128,109.29
4,221,721.83
8,701,952.70
0.00
0.00
26,266,091.78
21,233,729.55
191,818.82
0.00
10,860,555.70
104,199,179.85
18,141,391.42
0.00
395,340.50
147,961,625.24
0.00
0.00
0.00
710,074.52
5,501,338.10
11,569,216.34
19,211,702.01
0.00
0.00
0.00
216,869.74
5,366,998.94
0.00
0.00
815,318.91
18,954,931.41
0.00
0.00
0.00
0.00
0.00
0.00
7,103,035.12
0.00
0.00
0.00
0.00
0.00
APPENDIX G
(continued)
SFS Fund
21994
22003
22004
22006
22007
22009
22011
22021
22027
22032
22034
22036
22038
22039
22046
22051
22053
22054
22055
22056
22062
22063
22065
22067
22068
22078
22085
22087
22090
22100
22101
22112
22130
22133
22135
22144
22149
22151
22156
22158
22168
22176
22177
22193
22195
22192
22654
22802
23001
23101
23102
23151
250
251
25200-25220
25250-25261
25300-25519
31351
31354
313XX
25901
25950
26001
26002
ACCOUNT
220
221
226
228
230
231
250
251
25200-25220
25250-25261
25300-25519
313
313
259
260
-94
-03
-04
-06
-07
-09
-11
-21
-27
-32
-34
-36
-38
-39
-46
-51
-53
-54
-55
-56
-62
-63
-65
-67
-68
-78
-85
-87
-90
-00
-01
-12
-30
-33
-35
-44
-49
-51
-56
-58
-68
-76
-77
-93
-95
-92
-54
-02
-01
-01
-02
-51
ACCOUNT TITLE
INSURANCE DEPT
BELL JAR COLLECTION ACCOUNT
INDUSTRY AND UTILITY SERVICE
REAL PROPERTY DISPOSITION
PARKING ACCOUNT
ASBESTOS SAFETY TRAINING
PUBLIC SERVICE
REG MANUFACTURED HOUSING
SPECIAL CONSERVATION ACTIVITIES
BATAVIA SCHOOL FOR THE BLIND
INVESTMENT SERVICES
SURPLUS PROPERTY ACCOUNT
OPWDD DAY SERVICES ACCOUNT
FINANCIAL OVERSIGHT
REGULATION INDIAN GAMING
PROFESSIONAL EDUC SERVICE
ROME SCHOOL FOR THE DEAF
DSP-SEIZED ASSETS
ADMINISTRATIVE ADJUDICATION
FEDERAL SALARY SHARING
NYC ASSESSMENT ACCT
CULTURAL EDUCATION ACCOUNT
EXAMINATION & MISC REV
TRANSPORTATION REGULATION
CONSUMER PROTECTION BD.
LOCAL SERVICE ACCOUNT
DHCR MORTGAGE SERVICES
DMV-COMPULSORY INS PRGM
HOUSING INDIRECT COST RECOVERY
DHCR-HOUSING CREDIT AGENCY APPLY FEE
EPIC PREMIUM
OTDA INCOME ACCOUNT
LOW INCOME HOUSING CREDIT MONITORING
PROCUREMENT OPPORTUNITY NEWSLETTER
EFC-CORPORATION ADMINISTRATION
MONTROSE VETERAN'S HOME
MOTOR FUEL QUALITY ACCOUNT
DEFERRED COMPENSATION ADMIN
RENT REVENUE OTHER - NYC
RENT REVENUE
TAX REVENUE ARREARAGE ACCOUNT
OGS-SOLID WASTE MGMT
OCCUPATIONAL HEALTH CLINICS
SALES TAX RE-REG FEE ADMN
EQUITABLE SHARING AGMT
TAX RETURN PREPARER REG FEE ADM
S.U. NON-RESIDENT REV. OFFSET
STATE POLICE MV ENFORCE
DOT - HIGHWAY SAFETY PRGM
EFC DRINKING WATER PROGRAM
DOH DRINKING WATER PROGRAM
NYCCC OPERATING OFFSET
TOTAL STATE SPECIAL REVENUE FUNDS
-51
-54
-01
-50
-01
-02
FEDERAL FUNDS
FEDERAL USDA/FOOD AND NUTRITION SERVICES FUND
FEDERAL HEALTH AND HUMAN SERVICES FUND
FEDERAL EDUCATION GRANTS FUND
FEDERAL BLOCK GRANT FUND
FEDERAL OPERATING GRANTS FUND
MILITARY AND NAVAL AFFAIRS
DEPARTMENT OF TRANSPORTATION
FEDERAL CAPITAL PROJECTS FUND (ALL OTHER)
UI ADMINISTRATION
FEDERAL UNEMPLOYMENT INS OCCUPATIONAL TRAINING
DOL WORKFORCE INVESTMENT ACT
DOL FEDERAL GRANTS
TOTAL FEDERAL FUNDS
(1)
(2)
(3)
(4)
(5)
(6)
Change
0.00
79,109.91
0.00
19,021.24
0.00
135,261.71
0.00
0.00
0.00
6,217,613.89
0.00
0.00
2,178,174.98
195,929.49
96,973,191.72
0.00
1,100,718.94
11,386,801.71
3,662,506.62
0.00
0.00
11,033,619.98
0.00
0.00
0.00
0.00
877,557.97
203,621.51
512,309.20
0.00
0.00
0.00
0.00
0.00
39,070.25
0.00
0.00
150,313.57
0.00
532,642.56
2,170,353.37
0.00
0.00
0.00
0.00
0.00
44,191,771.08
40,497,404.71
2,910,772.73
97,046.44
7,640,481.42
24,124,314.18
$693,520,179.13
0.00
0.00
0.00
35,123.40
0.00
148,417.19
0.00
0.00
0.00
6,289,176.85
84,219.79
0.00
2,178,174.98
753,259.40
97,268,115.52
0.00
1,374,933.11
11,618,360.27
5,316,813.97
0.00
0.00
9,679,988.60
0.00
0.00
0.00
0.00
1,660,115.72
402,724.73
927,846.06
0.00
0.00
0.00
0.00
0.00
39,070.25
0.00
0.00
63,770.76
4,141,478.08
622,657.24
2,170,353.37
0.00
0.00
0.00
0.00
0.00
44,191,771.08
27,806,933.71
3,164,071.65
97,046.44
7,961,726.29
17,957,315.80
$600,161,407.72
0.00
48,515.05
0.00
55,666.05
0.00
161,572.67
0.00
0.00
0.00
5,597,407.60
233,048.88
35.25
2,178,174.98
942,574.41
97,527,192.48
0.00
1,048,161.68
11,331,290.02
5,041,854.97
0.00
0.00
10,203,302.50
0.00
0.00
0.00
0.00
2,077,133.44
0.00
1,107,179.76
0.00
0.00
0.00
0.00
0.00
39,070.25
0.00
0.00
133,336.13
6,431,684.13
633,387.69
2,276,864.61
0.00
0.00
0.00
0.00
8,054.88
44,191,771.08
15,369,720.71
3,394,572.78
97,046.44
8,233,002.05
20,288,508.13
$789,495,516.78
0.00
0.00
0.00
87,712.49
0.00
196,266.92
0.00
0.00
0.00
5,093,416.30
382,295.33
185,386.68
2,178,174.98
197,852.46
98,474,908.67
0.00
985,017.45
11,756,774.82
3,890,397.29
0.00
0.00
7,810,202.67
0.00
0.00
0.00
0.00
2,426,413.99
0.00
1,183,564.74
0.00
0.00
0.00
0.00
0.00
39,070.25
0.00
0.00
166,386.03
8,151,408.02
409,518.14
2,276,864.61
0.00
0.00
0.00
0.00
27,168.78
44,191,771.08
8,923,070.71
3,264,741.27
97,046.44
2,965,041.16
22,697,469.73
$502,516,408.92
0.00
0.00
0.00
3,596.21
0.00
(34,108.78)
0.00
0.00
0.00
149,187.11
(382,295.33)
227,219.17
563.03
281,551.66
1,308,537.47
0.00
275,837.97
119,190.92
(348,833.36)
0.00
0.00
(455,263.82)
0.00
0.00
0.00
0.00
(552,629.70)
0.00
131,106.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(84,687.24)
(7,331,241.54)
(35,142.66)
52,222.90
0.00
0.00
213,339.26
0.00
7,133.73
0.00
(8,923,070.71)
339,692.99
0.00
501,908.45
2,915,198.21
$176,930,766.45
0.00
0.00
0.00
91,308.70
0.00
162,158.14
0.00
0.00
0.00
5,242,603.41
0.00
412,605.85
2,178,738.01
479,404.12
99,783,446.14
0.00
1,260,855.42
11,875,965.74
3,541,563.93
0.00
0.00
7,354,938.85
0.00
0.00
0.00
0.00
1,873,784.29
0.00
1,314,670.83
0.00
0.00
0.00
0.00
0.00
39,070.25
0.00
0.00
81,698.79
820,166.48
374,375.48
2,329,087.51
0.00
0.00
213,339.26
0.00
34,302.51
44,191,771.08
0.00
3,604,434.26
97,046.44
3,466,949.61
25,612,667.94
$679,447,175.37
8,086,547.13
74,620,619.52
179,916,393.21
0.00
89,804,138.40
8,243,685.76
137,518,846.20
11,526,385.19
0.00
0.00
280,753.86
0.00
$509,997,369.27
221,591,381.26
29,888,770.49
417,785,193.38
0.00
105,878,091.58
8,249,234.83
103,001,876.31
13,105,185.58
2,242,362.82
0.00
587,283.11
0.00
$902,329,379.36
283,131,590.51
73,193,014.18
578,486,880.48
0.00
121,913,436.27
8,254,249.83
67,157,525.27
23,158,619.18
23,895,223.28
0.00
1,992,654.39
0.00
$1,181,183,193.39
33,981,832.24
518,165,015.75
22,319,013.48
0.00
165,308,347.26
8,910,717.97
111,327,085.53
14,833,177.98
0.00
0.00
3,081,481.61
0.00
$877,926,671.82
(30,170,312.55)
(332,467,478.78)
(215,628.03)
0.00
47,260,337.62
(199,980.01)
(54,179,167.57)
330,882.95
10,361,992.91
0.00
(65,598.79)
0.00
($359,344,952.25)
3,811,519.69
185,697,536.97
22,103,385.45
0.00
212,568,684.88
8,710,737.96
57,147,917.96
15,164,060.93
10,361,992.91
0.00
3,015,882.82
0.00
$518,581,719.57
(1)
(2)
(3)
(4)
(5)
(7)
(6)
(8)
APPENDIX G
(continued)
SFS Fund
ACCOUNT
ACCOUNT TITLE
60901
609
-01
AGENCY FUNDS
MMIS - STATE & FEDERAL
TOTAL AGENCY FUNDS
50051
50318
500
503
-51
-18
ENTERPRISE FUND
STATE FAIR RECEIPTS FUND
OGS CONVENTION CENTER ACCOUNT
TOTAL ENTERPRISE FUND
55001
55002
55003
55004
55005
55006
55007
55008
55009
55010
55011
55012
55013
55014
55015
55016
55017
55018
55019
55052
55053
55055
55056
55057
55058
55059
55060
55061
55062
55063
55065
55066
55067
55069
55070
55201
55251
55300
55301
55350
550
-01
-02
-03
-04
-05
-06
-07
-08
-09
-10
-11
-12
-13
-14
-15
-16
-17
-18
-19
-52
-53
-55
-56
-57
-58
-59
-60
-61
-62
-63
-65
-66
-67
-69
-70
-01
-51
-00
-01
-50
552
553
Change
0.00
$0.00
0.00
$0.00
0.00
$0.00
0.00
$0.00
0.00
$0.00
0.00
$0.00
0.00
0.00
$0.00
0.00
0.00
$0.00
0.00
0.00
$0.00
0.00
0.00
$0.00
0.00
0.00
$0.00
0.00
0.00
$0.00
1,543,670.66
127,107.03
1,380,957.27
13,844.90
762,671.31
0.00
2,457,102.92
2,658,746.41
0.00
0.00
860,724.54
0.00
0.00
0.00
0.00
26,961.54
832,000.85
0.00
0.00
0.00
0.00
0.00
137,499.62
0.00
2,433,901.48
5,673,913.64
0.00
0.00
0.00
0.00
0.00
551,435.90
271,268.41
3,052,523.92
0.00
0.00
757,669.26
12,250,302.97
2,996,896.88
0.00
$38,789,199.51
1,651,207.25
141,500.53
1,537,882.36
59,430.18
951,480.51
0.00
2,625,383.98
12,271,918.98
1,698,285.10
0.00
869,974.02
0.00
0.00
0.00
0.00
26,961.54
868,572.01
0.00
0.00
0.00
0.00
0.00
195,674.81
598.82
2,701,925.07
8,028,564.83
0.00
0.00
0.00
0.00
0.00
551,435.90
315,927.36
3,105,451.21
0.00
0.00
856,745.03
13,010,407.06
3,182,212.62
2,689,120.62
$57,340,659.79
1,597,510.44
155,434.54
1,593,691.74
0.00
1,157,384.36
0.00
2,738,487.44
11,444,037.89
0.00
0.00
1,318,427.69
0.00
376,819.93
0.00
0.00
26,961.54
743,465.90
0.00
0.00
0.00
0.00
0.00
194,415.98
517,082.58
2,944,056.86
7,871,278.51
471,001.81
0.00
0.00
0.00
0.00
818,378.57
305,203.23
3,499,757.81
0.00
0.00
243,069.67
13,922,308.94
3,501,545.12
6,714,458.34
$62,154,778.89
1,539,948.11
168,074.53
1,705,179.99
179,721.50
1,236,773.66
0.00
3,086,669.10
25,663,209.80
0.00
0.00
1,497,765.19
0.00
402,690.33
0.00
0.00
26,961.54
781,422.54
0.00
0.00
0.00
0.00
0.00
172,714.48
0.00
3,045,367.46
7,764,532.48
384,272.83
0.00
0.00
0.00
0.00
818,378.57
346,083.67
825,601.05
0.00
0.00
331,751.08
14,462,426.42
3,040,788.00
7,150,379.62
$74,630,711.95
(404,011.02)
60,110.92
23,406.86
77,641.37
89,441.15
0.00
79,031.31
2,142,963.92
0.00
0.00
141,617.59
0.00
23,209.50
0.00
0.00
0.00
51,354.39
0.00
0.00
0.00
0.00
0.00
(39,198.38)
243,726.17
(602,765.21)
(174,083.19)
1,257,547.32
0.00
4,779,308.36
0.00
0.00
192,065.75
(25,296.11)
537,487.79
0.00
0.00
146,029.15
914,828.21
(142,915.22)
(1,036,251.93)
$8,335,248.70
1,135,937.09
228,185.45
1,728,586.85
257,362.87
1,326,214.81
0.00
3,165,700.41
27,806,173.72
0.00
0.00
1,639,382.78
0.00
425,899.83
0.00
0.00
26,961.54
832,776.93
0.00
0.00
0.00
0.00
0.00
133,516.10
243,726.17
2,442,602.25
7,590,449.29
1,641,820.15
0.00
4,779,308.36
0.00
0.00
1,010,444.32
320,787.56
1,363,088.84
0.00
0.00
477,780.23
15,377,254.63
2,897,872.78
6,114,127.69
$82,965,960.65
$2,238,689,301.47
$2,552,369,186.72
$3,103,415,156.18
$2,583,511,674.60
($123,502,010.04)
$2,460,009,664.56
Temporary Loans are authorized pursuant to Subdivision 5 of Section 4 of the State Finance Law and Chapter 59, Part U, Section 1 and 1A, of the Laws of 2012-13.
The loans represent authorizations made by the Legislature to allow certain funds/accounts to make appropriated payments regardless of the fund (cash) balance.
Such loans are made from the State's Short-Term Investment Pool (STIP) and are intended to satisfy temporary cash shortfalls whenever scheduled disbursements
exceed available revenues during the fiscal year. Generally, temporary loans are repaid from the first cash receipts of the fund or account; however, in some cases actual
revenues are not sufficient to repay all loans made to the fund or account and a transfer from the General Fund "Repayment of Receivables" appropriation is approved by the Budget Director.
NOTE:
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
Includes all negative cash balance Subfunds within fund 25000-25036 (261).
Includes all negative cash balance Subfunds within fund 25100-25183 (265).
Includes all negative cash balance Subfunds within fund 25200-25220 (267).
Includes all negative cash balance Subfunds within fund 25250-25261 (269).
Includes all negative cash balance Subfunds within fund 25300-25519 (290).
Includes all other negative cash balance Subfunds within fund 31350-31376 (291).
The Fund 31354 (291-10) temporary loan balance includes $69.8 million of costs previously disallowed by the Federal Highway Administration.
These costs are systematically being transferred to Fund 30051 (072-01) based upon a realignment plan with the Department of Transportation.
A total of $33.5 million will be transferred to Fund 30051 (072-01) on or before March 31, 2013.
- Except for DOT-Highways (see note 7), temporary loans to federal funds are typically reimbursed with in 2-3 days. Such loans are made pursuant to federal
regulations which require the State to disburse funds prior to making a reimbursement claim from the U.S. Treasury.
- Per Section 72 of the State Finance Law, the General Fund includes the Local Assistance Fund 10000 (001) and State Purpose Fund 10050 (003).