Documentos de Académico
Documentos de Profesional
Documentos de Cultura
December 2011
THOMAS P. DiNAPOLI
STATE COMPTROLLER
GENERAL
MONTH OF
9 MOS. ENDED
DEC. 2011
DEC. 31, 2011
RECEIPTS:
Personal Income Tax
Consumption/Use Taxes
Business Taxes
Other Taxes
Miscellaneous Receipts
Federal Receipts
Total Receipts
(8)
(1)
$17,282.9
6,835.5
3,722.8
869.0
2,070.2
46.6
30,827.0
$2,593.6
189.7
235.2
82.0
1,219.7
-4,320.2
$3,205.5
1,678.3
1,007.3
960.6
11,071.7
0.6
17,924.0
203.0
1,824.3
816.8
12,314.1
-2,698.2
-5,790.8
---
1,046.6
132.8
131.6
0.9
14.6
6.0
3.1
58.2
3,421.1
9,156.1
2,031.8
992.1
27.6
88.3
85.7
9.6
309.4
25,831.5
232.7
2.9
214.6
283.0
670.4
2.3
8.6
4,112.7
3,364.2
13.4
1,237.2
1,212.1
3,409.8
44.6
-151.8
15,223.9
----------
544.1
330.6
96.9
4,391.5
2,531.1
1,345.9
--
--
555.8
154.3
323.0
4,633.3
1,193.7
2,506.2
--4,454.2
--34,164.7
(1,865.3)
(3,337.7)
-1,269.8
(353.7)
916.1
-8,410.5
(4,134.1)
4,276.4
DEBT SERVICE
MONTH OF 9 MOS. ENDED
DEC. 2011
DEC. 31, 2011
$179.5
915.5
1,163.4
77.6
238.1
14.8
2,588.9
DISBURSEMENTS:
Local Assistance Grants:
(1)(2)(7)
General Purpose
Education
Social Services:
Medicaid
(6)
Other Social Services
Health and Environment
(6)
Mental Hygiene
Transportation
Criminal Justice
Emergency Management & Security Service
Miscellaneous
Total Local Assistance Grants
Departmental Operations:
Personal Service
Non-Personal Service
General State Charges
Debt Service, Including Payments on
Financing Agreements
(3)
Capital Projects
(4)
Total Disbursements
(949.2)
938.7
--
-0.9
5,085.2
5.2
23,497.6
(765.0)
(5,573.6)
591.5
(32.3)
559.2
-5,789.9
(508.2)
5,281.7
--
(205.8)
(291.9)
$924.4
283.9
-35.5
87.2
-1,331.0
$6,829.5
2,088.7
-405.2
649.6
42.5
10,015.5
TOTAL
STATE OPERATING FUNDS
MONTH OF
9 MOS. ENDED
DEC. 2011
DEC. 31, 2011
FEDERAL
SPECIAL REVENUE
MONTH OF
9 MOS. ENDED
DEC. 2011
DEC. 31, 2011
CAPITAL PROJECTS
MONTH OF
9 MOS. ENDED
DEC. 2011
DEC. 31, 2011
SPECIAL REVENUE
ELIMINATIONS
MONTH OF
9 MOS. ENDED
DEC. 2011
DEC. 31, 2011
$3,697.5
1,389.1
1,398.6
195.1
1,545.0
14.8
8,240.1
$27,317.9
10,602.5
4,730.1
2,234.8
13,791.5
89.7
58,766.5
---
203.0
4,522.5
816.8
18,104.9
--
-3,413.1
--
485.8
----------
1,279.3
135.7
346.2
283.9
685.0
8.3
3.1
66.8
7,533.8
12,520.3
2,045.2
2,229.3
1,239.7
3,498.1
130.3
9.6
461.2
41,055.4
1,637.9
495.9
167.1
5.2
5.6
76.7
14.8
87.6
2,976.6
19,087.2
3,570.3
898.4
125.6
41.0
281.6
66.9
492.2
27,976.3
---
36.7
--
--
1,099.9
498.1
419.9
9,024.8
3,761.5
3,852.1
48.1
74.1
2.6
464.1
659.8
198.0
----
1,118.7
-1,131.9
3,690.6
-3,727.3
1,118.7
0.9
10,671.3
3,690.6
5.2
61,389.6
--3,101.4
--29,298.2
--
199.1
6,288.2
(2,431.2)
(2,623.1)
998.9
3,071.5
(195.7)
-4,936.5
(10,931.0)
(5,994.5)
-2,241.6
(1,917.7)
323.9
-19,136.9
(15,573.3)
3,563.6
(303.8)
(303.8)
--(3,100.0)
(3,100.0)
-13.2
-380.3
(1,531.7)
(1,151.4)
(952.3)
940.5
-----
10.1
4,090.2
4,100.3
---
-----
--
--------
$3,697.5
1,465.0
1,461.5
207.0
1,892.5
4,300.8
13,024.3
$27,317.9
11,062.9
5,193.3
2,318.2
16,594.1
33,835.7
96,322.1
---
---
203.0
5,008.7
816.8
21,553.5
805.9
1,780.4
----------
----------
2,917.2
631.6
554.2
294.7
954.4
85.0
17.9
183.2
10,849.9
31,607.5
5,626.3
3,451.9
1,413.1
4,095.3
411.9
76.5
1,759.3
70,812.1
----
----
----
1,148.0
572.2
422.5
9,488.9
4,421.3
4,050.1
-3,976.3
5,756.7
----
----
1,118.7
541.0
14,652.3
3,690.6
3,981.5
96,444.5
(570.8)
--
--
(1,628.0)
(122.4)
352.1
72.6
(94.5)
330.2
352.1
481.6
(975.0)
(141.3)
--
--
-(520.7)
520.7
--
352.1
2,279.3
(2,281.1)
350.3
352.1
19,097.8
(19,127.6)
322.3
134.5
75.9
62.9
11.9
337.4
195.8
683.9
130.6
32,239.1
32,369.7
-460.4
463.2
83.4
2,672.0
1,506.9
5,185.9
-0.4
35.5
-10.8
324.2
47.8
556.2
40.9
5.6
263.8
---
--28.8
339.5
540.1
879.6
--------
TOTAL
GOVERNMENTAL FUNDS
MONTH OF 9 MOS. ENDED
DEC. 2011
DEC. 31, 2011
(34.9)
34.9
293.7
(2,107.3)
695.1
(28.5)
(712.1)
--
--
(1,277.7)
3,264.0
1,376.1
2,052.6
2,138.7
1,700.0
454.0
7,016.6
3,968.8
(713.0)
10.6
(1,013.7)
(167.1)
--
--
5,289.9
3,812.3
$2,314.8
$2,314.8
$1,846.8
$1,846.8
$747.7
$747.7
$4,909.3
$4,909.3
($17.9)
($17.9)
($879.2)
($879.2)
--
$4,012.2
$4,012.2
(*) 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.
--
199.9
(8)
(1)
DISBURSEMENTS:
Local Assistance Grants:
(1)(2)(7)
General Purpose
Education
Social Services:
Medicaid
(6)
Other Social Services
Health and Environment
(6)
Mental Hygiene
Transportation
Criminal Justice
Emergency Management & Security Services
Miscellaneous
Total Local Assistance Grants
Departmental Operations:
Personal Service
Non-Personal Service
General State Charges
Debt Service, Including Payments on
Financing Agreements
(3)
Capital Projects
(4)
Total Disbursements
Excess (Deficiency) of Receipts
over Disbursements
OTHER FINANCING SOURCES (USES):
Bond Proceeds (net)
Transfers from Other Funds
(5)
Transfers to Other Funds
(5)
Total Other Financing Sources (Uses)
Excess (Deficiency) of Receipts
and Other Financing Sources over
Disbursements and Other Financing Uses
Beginning Fund Balances (Deficit)
Ending Fund Balances (Deficit)
SPECIAL REVENUE
MONTH OF 9 MOS. ENDED
DEC. 2011
DEC. 31, 2011
DEBT SERVICE
MONTH OF 9 MOS. ENDED
DEC. 2011
DEC. 31, 2011
CAPITAL PROJECTS
MONTH OF
9 MOS. ENDED
DEC. 2011
DEC. 31, 2011
$179.5
915.5
1,163.4
77.6
238.1
14.8
2,588.9
$17,282.9
6,835.5
3,722.8
869.0
2,070.2
46.6
30,827.0
$2,593.6
189.7
235.2
82.0
1,229.8
4,090.2
8,420.5
$3,205.5
1,678.3
1,007.3
960.6
11,202.3
32,239.7
50,293.7
$924.4
283.9
-35.5
87.2
-1,331.0
$6,829.5
2,088.7
-405.2
649.6
42.5
10,015.5
203.0
1,824.3
816.8
12,314.1
-3,184.0
-9,203.9
---
---
--
1,046.6
132.8
131.6
0.9
14.6
6.0
3.1
58.2
3,421.1
9,156.1
2,031.8
992.1
27.6
88.3
85.7
9.6
309.4
25,831.5
1,870.6
498.8
381.7
288.2
676.0
79.0
14.8
96.2
7,089.3
22,451.4
3,583.7
2,135.6
1,337.7
3,450.8
326.2
66.9
644.0
43,200.2
----------
----------
---
555.8
154.3
323.0
4,633.3
1,193.7
2,506.2
592.2
404.7
99.5
4,855.6
3,190.9
1,543.9
--
--4,454.2
--34,164.7
(1,865.3)
(3,337.7)
233.9
(2,502.1)
-1,269.8
(353.7)
916.1
-8,410.5
(4,134.1)
4,276.4
-556.6
(301.2)
255.4
-5,269.2
(3,087.5)
2,181.7
(949.2)
--
--
0.9
8,186.6
5.2
52,795.8
(320.4)
--
$
75.9
62.9
11.9
337.4
195.8
683.9
-460.4
463.2
83.4
2,672.0
1,506.9
5,185.9
-0.4
35.5
-10.8
324.2
47.8
556.2
40.9
5.6
263.8
---
--28.8
339.5
-13.2
36.7
----
805.9
1,780.4
----
MONTH OF
DEC. 2011
$3,869.6
1,480.7
1,437.6
231.5
1,980.4
5,364.6
14,364.4
$24,430.9
10,713.1
4,848.5
2,254.9
16,449.0
37,465.4
96,161.8
$2,887.0
349.8
344.8
63.3
145.1
(3,629.7)
160.3
11.8%
3.3%
7.1%
2.8%
0.9%
-9.7%
0.2%
203.0
5,008.7
816.8
21,553.5
218.4
2,830.5
835.8
21,687.9
(19.0)
(134.4)
-2.3%
-0.6%
2,917.2
631.6
554.2
294.7
954.4
85.0
17.9
183.2
10,849.9
31,607.5
5,626.3
3,451.9
1,413.1
4,095.3
411.9
76.5
1,759.3
70,812.1
4,734.7
1,235.0
370.6
225.5
1,047.9
40.6
4.5
275.4
10,983.1
31,716.1
5,640.9
2,997.2
1,346.5
3,926.3
294.3
107.4
1,794.3
70,346.7
(108.6)
(14.6)
454.7
66.6
169.0
117.6
(30.9)
(35.0)
465.4
-0.3%
-0.3%
15.2%
4.9%
4.3%
40.0%
-28.8%
-2.0%
0.7%
1,148.0
572.2
422.5
9,488.9
4,421.3
4,050.1
1,222.7
474.4
544.1
9,824.9
4,180.1
3,821.2
(336.0)
241.2
228.9
-3.4%
5.8%
6.0%
1,118.7
541.0
14,652.3
3,690.6
3,981.5
96,444.5
1,038.4
449.7
14,712.4
3,542.0
3,890.8
95,605.7
148.6
90.7
838.8
4.2%
2.3%
0.9%
556.1
--
1,118.7
-1,131.9
3,690.6
-3,727.3
199.1
6,288.2
(195.7)
(570.8)
(1,628.0)
(122.4)
(348.0)
-4,936.5
(10,931.0)
(5,994.5)
352.1
72.6
(94.5)
330.2
352.1
481.6
(975.0)
(141.3)
352.1
2,279.3
(2,281.1)
350.3
352.1
19,097.8
(19,127.6)
322.3
-2,440.5
(2,440.7)
(0.2)
-380.3
(1,531.7)
(1,151.4)
(952.3)
293.7
540.1
879.6
134.5
-3,976.3
5,756.7
$3,697.5
1,465.0
1,461.5
207.0
1,892.5
4,300.8
13,024.3
--
--
9 MOS. ENDED
DEC. 31, 2010
199.9
(348.2)
-18,700.8
(18,757.6)
(56.8)
(678.5)
-122.0%
352.1
397.0
370.0
379.1
100.0%
2.1%
2.0%
667.4%
938.7
489.3
(712.1)
(1,277.7)
499.3
(299.4)
-60.0%
3,264.0
1,376.1
1,339.6
2,149.3
1,700.0
454.0
(1,013.7)
(167.1)
5,289.9
3,812.3
5,707.6
4,860.1
(1,047.8)
-21.6%
$2,314.8
$2,314.8
$1,828.9
$1,828.9
$747.7
$747.7
($879.2)
($879.2)
$4,012.2
$4,012.2
$5,359.4
$5,359.4
($1,347.2)
-25.1%
1. 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.
2. Special Revenue Federal Funds disbursements include the payments made by the State which
will be reimbursed by the Federal Government in January 2012:
Federal DHHS
Federal USDA/Food and Consumer Services
Federal DHHS/Block Grant
Federal Education
Federal Miscellaneous Operating Grants
Federal Employment and Training Grants
$145.2 million
38.4
-15.1
---
3. 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.
4. 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
$14.3 million
5.8
165.9
21.0
356.1
75.3
78.3
77.8
5. 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:
General Fund Transfers to Other Funds are as follows:
State Capital Projects
General Debt Service
MTA Financial Assistance
MTA Operating Assistance
Crimes Against Revenue Account
Financial Management Systems Account
Housing Debt Fund
Banking Services
Alcoholic Beverage Control Account
Court Facilities Incentive Aid
State University Income
Indigent Legal Services
NYC County Courts Operating
Centralized Services Fund
$281.9 million
1,182.1
17.0
46.0
6.0
27.0
4.9
58.6
15.7
104.3
50.5
40.3
8.6
7.7
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 ($16.8m), the
State University Income Funds ($208.2m) and the Mental Hygiene Program Account ($2,057.3m).
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 December 31, 2011 - pursuant to a certification of the Budget Director payment obligations were met out of these reserves, and future payment amounts were scheduled
for transfer at the commencement of the succeeding month.
Special Revenue Funds Transfers To Other Funds includes transfers to Debt Service Funds of
$2,578.5m representing the federal share of Medicaid payments for patients residing in Stateoperated Health and Mental Hygiene facilities; transfers to Debt Service Funds of $165.0m representing
payments for MTA State Service Contract Bonds; and transfers to Capital Projects Funds of $146.0m.
Also included in Special Revenue funds are transfers to the General Fund from the following:
SUNY Income Fund
Tribal State Compact Revenue
Revenue Arrearage Account
Business and Licensing Services Account
Youth Facilities Per Diem
Statewide Public Safety Communications
MTA Operating Assistance
Miscellaneous State Special Revenue Fund
$28.6 million
43.6
21.6
35.0
14.6
10.0
10.0
6.9
Debt Service Funds Transfers To Other Funds includes transfers to the General Fund from the
following funds:
Revenue Bond Tax
Local Government Assistance Tax
Clean Water/Clean Air
$5,880.2 million
2,013.5
325.1
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 ($111.4m), Mental Hygiene ($2,310.4m) and the State University ($236.1m).
Capital Projects Funds Transfers To Other Funds includes transfers to the General Fund ($16.2m)
the General Debt Service Fund ($893.9m) and the Revenue Bond Tax Fund ($60.4m).
6. 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.
At month end, the following balances remained in agency escrow accounts. Accounting entries
have been made to reduce medical assistance spending and count these monies as financial
resources of the funds shown.
Allocation of Month-End Balances
General Fund
Special Revenue- Federal
Medicaid Recoveries - Health Facilities
Medicaid Recoveries - Audit
Medicaid Recoveries - Third Parties
Pharmacy Rebates
Medicare Catastrophic Recovery
Medicaid "Windfall" Recovery
Total
--4,122,903
11,260,463
--$15,383,366
$3,726,335
13,403,525
3,961,220
10,159,478
--$31,250,558
7. 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 $391.6m for
the month of June, $178.0m in September, $6.5m in October, $35.8m in November and
$2,593.6m in December.
Exhibit A Notes
December 2011
(continued)
Abandoned Property
Abandoned Property
Unclaimed Bottle Deposits
Interest Earnings
Receipts from Public Authorities:
Bond Issuance Fees
Cost Recovery Assessments
Empire State/Urban Development Corporation
Energy Research and Development Authority
Environmental Facilities Corporation
Genesee Valley Regional Marketing Authority
Hudson River Park Trust
Power Authority
Thruway Authority - Policing the Thruway
Bond Proceeds
Dormitory Authority
Empire State/Urban Development Corporation
Environmental Facilities Corporation
Housing Finance Agency
Thruway Authority
All Other
Refunds and Reimbursements:
Receipts from Municipalities
Women, Infants and Children Rebates
HESC Student Loan Recoveries
Administrative Recoveries
Indirect Cost Assessments
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
Industry Assessments - Temporary Utility Surcharge
Student Tuition, Fees and Other SUNY Revenues
Student Tuition, Fees and Other CUNY Revenues
EPIC Fees and Rebates
Miscellaneous Sales, Rentals and Leases
Gifts
All Other
Gaming:
Lottery - Education
Lottery - Administration
Video Lottery Terminal - Education
Video Lottery Terminal - Administration
Casinos
Licenses
Fees
Motor Vehicle - Other
Motor Vehicle - Metropolitan Transportation Authority
Alcohol Beverage Control Licensing
All Other
Fines
TOTAL
$525.4
81.2
4.4
SPECIAL
REVENUE
---
7.2
20.4
1.4
-7.0
---
47.5
0.7
34.5
--------
35.4
----1.0
132.9
--60 1
60.1
105.0
15.2
--11.8
---
17.1
61.4
7.1
------
DEBT
SERVICE
(amounts in millions)
75.3
79.9
55.0
72 1
72.1
--6.3
45.7
10.6
CAPITAL
PROJECTS
---
0.4
----------
0.5
--------
$525.4
81.2
22.4
$373.8
94.9
19.7
$151.6
(13.7)
2.7
68.6
27.5
1.4
(10.9)
14.2
(2.5)
(0.4)
0.7
(12.0)
(4.3)
5.2
(2.4)
0.2
48.4
34.5
926.4
693.8
1.2
81.8
249.4
0.1
961.8
693.8
1.2
81.8
249.4
1.1
799.9
916.2
3.8
95.3
271.0
0.9
161.9
(222.4)
(2.6)
(13.5)
(21.6)
0.2
1.0
216.9
79.9
55.0
132 2
132.2
105.0
15.2
15.8
45.7
28.7
343.8
75.3
56.7
114 8
114.8
79.6
15.0
13.8
51.7
76.3
(126.9)
4.6
(1.7)
17 4
17.4
25.4
0.2
2.0
(6.0)
(47.6)
7.7
--------
$ Increase/
(Decrease)
79.5
13.3
3.9
0.4
6.3
12.0
4.3
43.2
36.9
-7.0
---
--
-------
-----9.5
-(0.1)
6.4
--
3,091.2
--
--
3,091.2
3,003.7
87.5
-147.0
-260.0
---4.3
0.2
(4.0)
1,360.5
635.9
659.7
-1,299.1
109.6
122.0
19.2
5.3
42.4
340.9
---300.7
------
---
0.3
1,701.4
782.9
714.8
260.0
1,599.8
109.6
122.0
32.2
5.5
38.7
1,306.3
676.0
834.0
212.7
1,519.3
80.0
147.6
33.5
3.5
25.6
395.1
106.9
(119.2)
47.3
80.5
29.6
(25.6)
(1.3)
2.0
13.1
------
1,289.3
388.4
446.6
25.5
-138.2
-------
0.4
1,289.3
388.4
446.6
25.5
-153.4
1,290.7
390.2
760.8
22.6
4.6
161.3
(1.4)
(1.8)
(314.2)
2.9
(4.6)
(7.9)
540.9
--85.7
10.6
$2,672.0
749.2
143.8
45.3
1,057.7
336.9
$16,594.1
728.9
140.9
33.5
1,055.1
415.9
$16,449.0
20.3
2.9
11.8
2.6
(79.0)
$145.1
14.8
35.5
-45.3
295.2
219.9
$2,070.2
172.8
143.8
-676.8
106.4
$11,202.3
-----$649.6
55.1
----8.7
--
------
EXHIBIT B
ENTERPRISE
MONTH OF
DEC. 2011
9 MOS. ENDED
DEC. 31, 2011
$7.2
299.6
292.1
$180.5
2,949.2
2,484.9
598.9
5,614.6
0.3
4.6
RECEIPTS:
Miscellaneous Receipts
Federal Receipts (*)
Unemployment Taxes
TOTAL RECEIPTS
DISBURSEMENTS:
Departmental Operations:
Personal Service
Non-Personal Service
General State Charges
Unemployment Benefits (*)
571.6
4.4
137.7
1.1
5,400.8
576.5
5,544.0
22.4
70.6
--
TOTAL DISBURSEMENTS
INTERNAL SERVICE
MONTH OF
DEC. 2011
9 MOS. ENDED
DEC. 31, 2011
$9.3
MONTH OF
DEC. 2011
9 MOS. ENDED
DEC. 31, 2011
MONTH OF
DEC. 2010
9 MOS. ENDED
DEC. 31, 2010
$278.2
$16.5
299.6
292.1
$458.7
2,949.2
2,484.9
$37.4
472.1
333.2
$345.4
4,427.3
2,795.5
9.3
278.2
608.2
5,892.8
842.7
7,568.2
8.4
24.4
1.7
80.2
252.1
40.6
8.7
29.0
1.7
571.6
84.6
389.8
41.7
5,400.8
10.1
30.6
2.5
715.4
90.7
303.0
42.1
7,137.5
34.5
372.9
611.0
5,916.9
758.6
7,573.3
(25.2)
(94.7)
(2.8)
(24.1)
84.1
(5.1)
---
---
--
--
---
---
23.4
(21.7)
82.8
(28.2)
23.4
(21.7)
82.8
(28.2)
21.5
(21.3)
81.2
(24.3)
--
--
1.7
54.6
1.7
54.6
0.2
56.9
(23.5)
(40.1)
(1.1)
30.5
84.3
51.8
22.4
70.6
69.1
20.9
12.4
29.0
81.5
49.9
(78.5)
(46.0)
$91.5
$91.5
($11.1)
($11.1)
$80.4
$80.4
$5.8
$5.8
(*) A summary of American Recovery and Reinvestment Act (ARRA) disbursements is located in Appendix C.
PENSION
PRIVATE PURPOSE
MONTH OF
DEC. 2011
9 MOS. ENDED
DEC. 31, 2011
$4.9
$72.2
$0.1
$1.0
$5.0
$73.2
$6.3
$76.2
4.9
72.2
0.1
1.0
5.0
73.2
6.3
76.2
4.1
0.9
39.7
14.2
19.7
0.2
39.9
14.2
19.8
4.4
1.6
41.7
14.1
20.4
5.0
73.6
76.2
(0.1)
(1.4)
RECEIPTS:
Miscellaneous Receipts
TOTAL RECEIPTS
DISBURSEMENTS:
Departmental Operations:
Personal Service
Non-Personal Service
General State Charges
EXHIBIT C
--
TOTAL DISBURSEMENTS
MONTH OF
DEC. 2011
---
9 MOS. ENDED
DEC. 31, 2011
MONTH OF
DEC. 2011
9 MOS. ENDED
DEC. 31, 2011
MONTH OF
DEC. 2010
0.1
0.1
4.1
0.9
0.1
0.1
0.3
5.1
73.9
6.0
0.7
(0.1)
(0.7)
0.3
--
9 MOS. ENDED
DEC. 31, 2010
--
--
---
---
---
---
---
---
---
---
--
--
--
--
--
--
--
--
(0.1)
--
(1.4)
0.1
$ --
1.4
$ --
--
0.7
(0.1)
(0.7)
0.3
--
10.0
9.3
10.1
10.7
9.0
9.3
$10.0
$10.0
$10.0
$10.0
$9.3
$9.3
EXHIBIT D
Actual
$46,123
16,937
32,466
95,526
$45,892.3
16,594.1
33,835.7
96,322.1
($230.7)
(342.9)
1,369.7
796.1
DISBURSEMENTS:
Local Assistance Grants...............................................
Departmental Operations.................................................
General State Charges....................................................
Debt Service....................................................................
Capital Projects................................................................
Total Disbursements............................................
69,603
13,906
4,190
3,706
3,849
95,254
70,812.1
13,910.2
4,050.1
3,690.6
3,981.5
96,444.5
1,209.1
4.2
(139.9)
(15.4)
132.5
1,190.5
272
123
19,689
(19,698)
(122.4)
(394.4)
352.1
19,097.8
(19,127.6)
229.1
(591.2)
(570.4)
114.0
322.3
208.3
386
199.9
(186.1)
3,812
$4,198
3,812.3
$4,012.2
0.3
($185.8)
Source: DOB 2011-12 Financial Plan Mid-Year Update issued November 14, 2011.
EXHIBIT D
(continued)
GENERAL
$17,395
6,790
3,777
849
1,894
47
--
Actual
$17,282.9
6,835.5
3,722.8
869.0
2,070.2
46.6
--
SPECIAL REVENUE
Actual
Over
(Under)
Financial Plan
($112.1)
45.5
(54.2)
20.0
176.2
(0.4)
--
5,880.2
2,013.5
325.1
191.7
39,237.5
(62.8)
9.5
3.1
(14.3)
10.5
26,109
5,766
2,675
25,831.5
5,827.0
2,506.2
---
(277.5)
61.0
(168.8)
1,186
247
2,086
572
38,641
1,182.1
281.9
2,282.2 (**)
387.9
38,298.8
$3,293
1,684
979
976
11,441
30,810
--
5,943
2,004
322
206
39,227
---
---
---5,836
55,019
41,742
8,105
1,515
$3,205.5
1,678.3
1,007.3
960.6
11,202.3
32,239.7
----5,269.2
55,562.9
43,200.2
8,046.5
1,543.9
-5.2
3,583
54,948
---3,087.5
55,883.3
--
(3.9)
34.9
196.2
(184.1)
(342.2)
Actual
----
586
938.7
352.7
71
1,376
$1,962
1,376.1
$2,314.8
0.1
$352.8
2,149
$2,220
(*) Source: DOB 2011-12 Financial Plan Mid-Year Update issued November 14, 2011.
(**) 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.
(320.4)
2,149.3
$1,828.9
Actual
Over
(Under)
Financial Plan
($87.5)
(5.7)
28.3
(15.4)
(238.7)
1,429.7
----(566.8)
543.9
1,458.2
(58.5)
28.9
-2.2
---(495.5)
935.3
(391.4)
0.3
($391.1)
EXHIBIT D
(continued)
DEBT SERVICE
Actual
$9,378
677
43
-4,936
15,034
--
$9,323.4
649.6
42.5
-4,936.5
14,952.0
-35
244
293.7
454
$698
454.0
$747.7
--
Source: DOB 2011-12 Financial Plan Mid-Year Update issued November 14, 2011.
-0.5
(82.0)
--
11,049
14,790
3,706
($54.6)
(27.4)
(0.5)
36.7
-3,690.6
-10,931.0
14,658.3
(*)
--
CAPITAL PROJECTS
Actual
Over
(Under)
Financial Plan
1.7
-(15.4)
-(118.0)
(131.7)
Actual
$1,002
2,925
1,566
123
442
6,058
$1,007.0
2,672.0
1,506.9
352.1
481.6
6,019.6
1,752
1,780.4
---3,976.3
975.0
6,731.7
---3,846
975
6,573
Actual
Over
(Under)
Financial Plan
$5.0
(253.0)
(59.1)
229.1
39.6
(38.4)
28.4
---130.3
-158.7
49.7
(515)
(712.1)
(197.1)
$49.7
(167)
($682)
(167.1)
($879.2)
(0.1)
($197.2)
--
GENERAL
MONTH OF 9 MOS. ENDED
DEC. 2011
DEC. 31, 2011
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
$3,004.7
731.6
21.3
(2.5)
97.3
3,852.4
(2,593.6)
(924.4)
(154.9)
179.5
$21,183.8
8,768.5
1,977.1
(322.5)
696.4
32,303.3
(3,205.5)
(6,829.5)
(4,985.4)
17,282.9
851.5
-36.9
-27.1
--915.5
6,283.5
-373.1
-178.9
--6,835.5
BUSINESS TAXES
Corporation Franchise
Corporation and Utilities
Insurance
Bank
Petroleum Business
Total
483.5
141.8
222.6
315.5
-1,163.4
1,758.4
387.3
764.3
812.8
-3,722.8
--
77.6
-854.7
13.6
-0.7
-869.0
$2,336.0
$28,710.2
OTHER TAXES
Real Property Gains
Estate and Gift
Pari-Mutuel
Real Estate Transfer
Racing and Exhibitions
Metropolitan Commuter Trans. Mobility
Total
TOTAL TAX RECEIPTS
76.2
1.3
-0.1
--
SPECIAL REVENUE
MONTH OF 9 MOS. ENDED
DEC. 2011
DEC. 31, 2011
------2,593.6
--2,593.6
67.4
10.5
98.7
12.1
------3,205.5
--3,205.5
DEBT SERVICE
MONTH OF 9 MOS. ENDED
DEC. 2011
DEC. 31, 2011
-------924.4
-924.4
-------6,829.5
-6,829.5
CAPITAL PROJECTS
MONTH OF 9 MOS. ENDED
DEC. 2011
DEC. 31, 2011
-----------
283.9
------283.9
2,088.7
------2,088.7
--
1.0
189.7
582.8
31.5
918.0
80.6
--65.4
1,678.3
63.3
33.8
25.9
66.1
46.1
235.2
300.1
100.7
90.7
152.9
362.9
1,007.3
-------
-------
--
----
82.0
82.0
-----960.6
960.6
35.5
---405.2
--405.2
$3,100.5
$6,851.7
$1,243.8
$9,323.4
---
------
35.5
---
-----------
-17.6
-46.7
-11.6
-75.9
52.5
-304.6
-103.3
-460.4
-3.3
7.8
59.6
62.9
--455.4
463.2
---
----
----
MONTH OF
DEC. 2011
$3,004.7
731.6
21.3
(2.5)
97.3
3,852.4
--(154.9)
3,697.5
$21,183.8
8,768.5
1,977.1
(322.5)
696.4
32,303.3
--(4,985.4)
27,317.9
$3,121.9
834.2
21.3
2.0
91.3
4,070.7
--(201.1)
3,869.6
$20,681.1
6,990.9
1,827.1
(51.9)
716.8
30,164.0
--(5,733.1)
24,430.9
1,202.8
28.1
135.6
58.8
27.1
11.6
1.0
1,465.0
8,955.0
84.0
1,291.1
385.2
178.9
103.3
65.4
11,062.9
1,235.1
24.9
146.1
42.9
21.0
10.7
-1,480.7
546.8
178.9
248.5
381.6
105.7
1,461.5
2,058.5
495.8
855.0
965.7
818.3
5,193.3
--
-854.7
13.6
488.6
0.7
960.6
2,318.2
$45,892.3
11.9
83.4
76.2
1.3
47.4
0.1
82.0
207.0
$150.7
$1,007.0
$6,831.0
11.9
---
83.4
---
$502.7
1,777.6
150.0
270.6
(20.4)
2,139.3
--(747.7)
2,887.0
2.4%
25.4%
8.2%
521.4%
-2.8%
7.1%
---13.0%
11.8%
8,657.1
74.2
1,255.8
390.3
174.9
99.9
60.9
10,713.1
297.9
9.8
35.3
(5.1)
4.0
3.4
4.5
349.8
3.4%
13.2%
2.8%
-1.3%
2.3%
3.4%
7.4%
3.3%
706.6
199.4
258.9
180.7
92.0
1,437.6
1,886.6
516.6
810.3
816.4
818.6
4,848.5
171.9
(20.8)
44.7
149.3
(0.3)
344.8
9.1%
-4.0%
5.5%
18.3%
--
-102.9
231.5
-879.7
13.9
426.1
0.6
934.6
2,254.9
$7,019.4
$42,247.4
95.5
0.8
32.3
--
-7.1%
-(25.0)
(0.3)
62.5
0.1
26.0
63.3
$3,644.9
-2.8%
-2.2%
14.7%
16.7%
2.8%
2.8%
8.6%
2011
APRIL
$3,812.3
MAY
$8,749.4
JUNE
$6,033.7
JULY
$5,426.5
AUGUST
$5,987.2
5,537.9
1,140.9
270.3
239.1
1,600.5
4,110.3
1,428.8
1,074.6
128.3
309.9
1,592.4
3,072.3
4,002.8
1,421.5
1,467.4
198.5
1,794.2
3,986.5
2,200.3
1,172.6
69.9
247.6
1,632.0
4,135.9
2,437.4
1,121.3
142.2
330.0
1,767.0
3,511.8
3,822.3
1,421.1
1,277.4
245.0
2,499.3
3,797.6
2,062.0
1,142.0
161.8
266.3
1,863.9
3,225.7
2,128.9
1,103.9
214.5
274.8
1,952.3
3,694.8
3,697.5
1,465.0
1,461.5
207.0
1,892.5
4,300.8
12,899.0
7,606.3
12,870.9
9,458.3
9,309.7
13,062.7
8,721.7
9,369.2
13,024.3
10.7
840.7
27.5
3,221.4
474.0
3,912.5
-786.8
2.6
1,134.3
90.3
3,682.9
8.7
1,527.8
-1,438.4
3,606.7
415.5
112.5
94.3
193.8
45.1
22
2.2
210.9
5,532.4
3,086.3
225.6
387.2
87.8
475.7
62.7
(1 7)
(1.7)
253.1
7,825.6
4,338.2
363.8
445.2
215.4
416.0
22.6
11
1.1
147.8
10,336.6
4,037.2
668.3
272.3
156.2
289.9
28.2
25
2.5
319.3
6,560.7
2,926.7
1,161.0
632.1
96.8
528.6
33.5
11 3
11.3
174.3
6,701.2
3,305.2
215.8
367.4
192.0
251.3
40.6
27 8
27.8
185.8
8,359.1
3,204.8
931.7
365.3
178.5
441.8
58.7
68
6.8
156.7
6,880.8
1,046.9
450.1
451.9
979.3
442.7
424.0
1,134.5
527.0
440.5
965.1
391.9
464.0
1,287.9
504.8
483.1
995.2
520.8
470.2
157.4
317.1
293.2
350.1
566.2
475.0
102.2
403.6
285.7
500.1
7,955.8
10,314.9
13,479.8
8,887.5
9,762.8
4,943.2
(2,708.6)
(608.9)
-3,470.6
(3,476.7)
-1,335.0
(1,342.1)
-2,504.1
(2,502.4)
(6.1)
(7.1)
4,937.1
(2,715.7)
$8,749.4
$6,033.7
1.7
(607.2)
$5,426.5
570.8
(453.1)
-1,992.0
(2,002.1)
-1,930.5
(1,933.5)
(10.1)
(3.0)
560.7
$5,987.2
Governmental Funds includes General, Special Revenue, Debt Service and Capital Projects Funds combined.
(456.1)
$5,531.1
SEPTEMBER
$5,531.1
2012
JANUARY
FEBRUARY
MARCH
2011
$3,812.3
27,317.9
11,062.9
5,193.3
2,318.2
16,594.1
33,835.7
24,430.9
10,713.1
4,848.5
2,254.9
16,449.0
37,465.4
96,322.1
96,161.8
160.3
0.2%
203.0
5,008.7
816.8
21,553.5
835.8
21,687.9
(19.0)
(134.4)
-2.3%
-0.6%
4,185.2
1,013.0
315.7
97.4
543.8
35.5
86
8.6
128.2
7,765.8
2,917.2
631.6
554.2
294.7
954.4
85.0
17 9
17.9
183.2
10,849.9
31,607.5
5,626.3
3,451.9
1,413.1
4,095.3
411.9
76 5
76.5
1,759.3
70,812.1
31,716.1
5,640.9
2,997.2
1,346.5
3,926.3
294.3
107 4
107.4
1,794.3
70,346.7
(108.6)
(14.6)
454.7
66.6
169.0
117.6
(30 9)
(30.9)
(35.0)
465.4
-0.3%
-0.3%
15.2%
4.9%
4.3%
40.0%
28 8%
-28.8%
-2.0%
0.7%
966.4
530.8
414.0
965.6
481.0
479.9
1,148.0
572.2
422.5
9,488.9
4,421.3
4,050.1
9,824.9
4,180.1
3,821.2
(336.0)
241.2
228.9
-3.4%
5.8%
6.0%
877.6
422.9
103.7
499.2
185.9
472.5
1,118.7
541.0
3,690.6
3,981.5
3,542.0
3,890.8
148.6
90.7
4.2%
2.3%
11,645.8
9,394.9
10,350.7
14,652.3
0.0
0.0
0.0
96,444.5
95,605.7
838.8
0.9%
0.0
0.0
0.0
1,416.9
-2,112.2
(2,106.3)
5.9
1,422.8
$6,953.9
(673.2)
(981.5)
(1,628.0)
-1,946.8
(1,951.8)
-1,527.3
(1,531.6)
352.1
2,279.3
(2,281.1)
(5.0)
(4.3)
(678.2)
$6,275.7
(985.8)
$5,289.9
350.3
0.0
0.0
0.0
0.0
0.0
0.0
352.1
19,097.8
(19,127.6)
0.0
0.0
0.0
$0.0
$0.0
$0.0
(1,277.7)
$4,012.2
(122.4)
322.3
556.1
2,887.0
349.8
344.8
63.3
145.1
(3,629.7)
% Increase/
Decrease
-21.6%
11.8%
3.3%
7.1%
2.8%
0.9%
-9.7%
(678.5)
-122.0%
-18,700.8
(18,757.6)
352.1
397.0
370.0
100.0%
2.1%
2.0%
(56.8)
379.1
667.4%
199.9
499.3
(299.4)
-60.0%
$4,012.2
$5,359.4
($1,347.2)
-25.1%
MAY
JUNE
JULY
AUGUST
SEPTEMBER
OCTOBER
NOVEMBER
DECEMBER
$2,303.4
4,184.4
1,440.7
(56.8)
123.7
7,995.4
--(2,457.5)
5,537.9
$2,222.9
89.8
50.4
(2.1)
99.2
2,460.2
--(1,031.4)
1,428.8
$2,430.2
1,609.6
36.7
2.8
91.9
4,171.2
--(168.4)
4,002.8
$2,156.5
78.6
27.0
(6.9)
55.7
2,310.9
--(110.6)
2,200.3
$2,417.4
67.8
27.7
(6.4)
49.7
2,556.2
--(118.8)
2,437.4
$2,113.7
1,751.2
45.1
(16.0)
50.2
3,944.2
--(121.9)
3,822.3
$2,127.6
129.5
247.7
(193.1)
61.1
2,372.8
--(310.8)
2,062.0
$2,407.4
126.0
80.5
(41.5)
67.6
2,640.0
--(511.1)
2,128.9
$3,004.7
731.6
21.3
(2.5)
97.3
3,852.4
--(154.9)
3,697.5
922.1
(0.4)
132.5
36.0
18.6
12.1
20.0
1,140.9
869.1
-136.2
37.7
18.5
12.1
1.0
1,074.6
1,179.3
23.1
148.3
42.8
19.0
8.6
0.4
1,421.5
913.1
-153.9
46.3
26.1
12.7
20.5
1,172.6
893.1
-155.3
44.4
15.7
12.1
0.7
1,121.3
1,161.3
33.1
149.6
44.2
21.5
10.1
1.3
1,421.1
910.4
-138.9
42.3
19.1
12.8
18.5
1,142.0
903.8
0.1
140.8
32.7
13.3
11.2
2.0
1,103.9
1,202.8
28.1
135.6
58.8
27.1
11.6
1.0
1,465.0
159.9
(3.3)
1.5
25.7
86.5
270.3
35.4
1.8
6.3
2.9
81.9
128.3
629.6
113.2
311.8
317.7
95.1
1,467.4
12.8
7.7
2.0
(50.1)
97.5
69.9
39.2
1.4
8.5
0.7
92.4
142.2
492.2
189.6
272.1
227.1
96.4
1,277.4
58.1
0.3
3.3
11.8
88.3
161.8
84.5
6.2
1.0
48.3
74.5
214.5
546.8
178.9
248.5
381.6
105.7
1,461.5
-65.6
0.9
48.0
-124.6
239.1
-131.2
1.2
49.4
-128.1
309.9
-72.9
1.8
39.2
0.1
84.5
198.5
-87.0
1.4
62.6
-96.6
247.6
-106.6
2.2
86.6
0.1
134.5
330.0
-114.5
2.2
56.9
0.2
71.2
245.0
-113.6
266.3
-104.3
1.2
43.6
0.2
125.5
274.8
$7,188.2
$2,941.6
$7,090.2
$3,690.4
$4,030.9
$6,765.8
$3,632.1
$3,722.1
2012
JANUARY
FEBRUARY
MARCH
2011
2010
$20,681.1
6,990.9
1,827.1
(51.9)
716.8
30,164.0
--(5,733.1)
24,430.9
$ Increase /
(Decrease)
% Increase /
Decrease
$502.7
1,777.6
150.0
270.6
(20.4)
2,139.3
--(747.7)
2,887.0
2.4%
25.4%
8.2%
521.4%
-2.8%
7.1%
---13.0%
11.8%
0.0
0.0
0.0
0.0
0.0
0.0
$21,183.8
8,768.5
1,977.1
(322.5)
696.4
32,303.3
--(4,985.4)
27,317.9
0.0
8,955.0
84.0
1,291.1
385.2
178.9
103.3
65.4
11,062.9
8,657.1
74.2
1,255.8
390.3
174.9
99.9
60.9
10,713.1
297.9
9.8
35.3
(5.1)
4.0
3.4
4.5
349.8
3.4%
13.2%
2.8%
-1.3%
2.3%
3.4%
7.4%
3.3%
0.0
2,058.5
495.8
855.0
965.7
818.3
5,193.3
1,886.6
516.6
810.3
816.4
818.6
4,848.5
171.9
(20.8)
44.7
149.3
(0.3)
344.8
9.1%
-4.0%
5.5%
18.3%
-7.1%
-879.7
13.9
426.1
0.6
934.6
2,254.9
-(25.0)
(0.3)
62.5
0.1
26.0
63.3
--2.8%
-2.2%
14.7%
16.7%
2.8%
2.8%
$42,247.4
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
BUSINESS TAXES
Corporation Franchise
Corporation and Utilities
Insurance
Bank
Petroleum Business
Total Business Taxes
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.
-96.4
1.4
54.9
-76.2
1.3
47.4
0.1
82.0
207.0
0.0
0.0
0.0
-854.7
13.6
488.6
0.7
960.6
2,318.2
$6,831.0
$0.0
$0.0
$0.0
$45,892.3
$3,644.9
8.6%
EXHIBIT "F"
2011
APRIL
OPENING CASH BALANCE
MAY
JUNE
$1,376.1
$4,510.3
$1,809.2
RECEIPTS:
Personal Income Tax
Consumption/Use Taxes
Business Taxes
Other Taxes
Miscellaneous Receipts
Federal Receipts
4,153.4
689.1
161.2
66.5
77.4
1.6
1,071.6
667.2
28.1
132.4
91.9
13.2
2,610.5
891.7
1,173.3
74.8
316.0
--
Total Receipts
5,149.2
2,004.4
10.7
277.3
897.9
333.3
16.9
16.5
-12.0
DISBURSEMENTS:
Local Assistance Grants:
General Purpose
Education
Social Services:
Medicaid
Other Social Services
Health and Environment
Mental Hygiene
Transportation
Criminal Justice
Emergency Management &
Security Services
Miscellaneous
Total Local Assistance Grants
Departmental Operations:
Personal Service
Non-Personal Service
General State Charges
Total Disbursements
Excess (Deficiency) of Receipts
over Disbursements
0.4
24.4
1,589.4
JULY
$2,492.2
AUGUST
SEPTEMBER
OCTOBER NOVEMBER
DECEMBER
2012
JANUARY
FEBRUARY
MARCH
2011
% Increase/
Decrease
$1,884.4
$1,571.3
$4,948.0
$3,394.0
$3,264.0
$1,376.1
$2,301.7
($925.6)
-40.2%
1,661.2
716.0
(35.9)
88.4
115.0
--
1,817.1
688.2
42.8
108.9
122.4
--
2,688.7
881.3
1,021.4
116.9
504.5
17.0
1,540.0
697.6
58.5
97.8
146.1
--
1,560.9
688.9
110.0
105.7
458.8
--
179.5
915.5
1,163.4
77.6
238.1
14.8
17,282.9
6,835.5
3,722.8
869.0
2,070.2
46.6
17,502.2
6,599.5
3,429.5
894.2
1,948.5
42.8
(219.3)
236.0
293.3
(25.2)
121.7
3.8
-1.3%
3.6%
8.6%
-2.8%
6.2%
8.9%
5,066.3
2,544.7
2,779.4
5,229.8
2,540.0
2,924.3
2,588.9
30,827.0
30,416.7
410.3
1.35%
27.5
2,608.2
474.0
2,631.7
-504.4
2.6
901.8
90.3
1,287.6
8.7
1,272.9
-1,005.9
203.0
1,824.3
816.8
12,314.1
835.8
14,154.9
(19.0)
(1,840.8)
-2.3%
-13.0%
836.0
176.3
78.7
2.6
23.8
10.7
1,290.0
293.4
104.5
9.5
0.3
2.5
1,285.1
222.3
100.2
1.4
0.5
8.2
647.8
265.3
216.0
3.6
24.2
11.7
772.9
107.1
110.4
(7.3)
-7.6
1,193.1
346.1
124.3
0.1
0.2
17.7
1,186.7
155.2
109.5
0.3
24.7
9.3
1,046.6
132.8
131.6
0.9
14.6
6.0
9,156.1
2,031.8
992.1
27.6
88.3
85.7
6,410.1
2,088.4
756.6
229.0
81.7
90.8
2,746.0
(56.6)
235.5
(201.4)
6.6
(5.1)
42.8%
-2.7%
31.1%
-87.9%
8.1%
-5.6%
(4.1)
12.0
3,771.7
0.3
26.1
4,832.3
0.5
38.3
2,160.9
4.6
31.2
2,108.8
2.8
31.7
2,403.1
0.1
59.3
3,022.5
1.9
28.2
2,521.7
3.1
58.2
3,421.1
9.6
309.4
25,831.5
4.8
310.6
24,962.7
4.8
(1.2)
868.8
100.0%
-0.4%
3.5%
4,633.3
1,193.7
2,506.2
4,813.7
1,298.7
2,297.4
(180.4)
(105.0)
208.8
-3.7%
-8.1%
9.1%
2.4%
0.0
0.0
0.0
0.0
0.0
0.0
602.1
199.1
404.1
525.2
124.8
321.5
597.9
89.9
119.0
554.3
142.5
419.4
667.4
164.9
240.9
356.0
119.2
247.7
370.3
89.6
358.3
404.3
109.4
72.3
555.8
154.3
323.0
2,794.7
4,743.2
5,639.1
3,277.1
3,182.0
3,126.0
3,840.7
3,107.7
4,454.2
0.0
0.0
0.0
34,164.7
33,372.5
792.2
2,354.5
(2,738.8)
(572.8)
(732.4)
(402.6)
2,103.8
(1,300.7)
(183.4)
(1,865.3)
0.0
0.0
0.0
(3,337.7)
(2,955.8)
(381.9)
-12.9%
1,720.3
22.9
-(521.9)
(441.6)
350.8
(52.2)
-(22.0)
(238.9)
1,414.2
(51.7)
-128.7
(235.4)
759.6
(15.5)
-(376.5)
(243.0)
463.9
(64.1)
-(37.7)
(272.6)
1,418.1
12.5
-110.7
(268.4)
539.2
(36.0)
-(469.3)
(287.2)
474.6
(46.3)
-1.8
(376.7)
1,269.8
(51.5)
-4.1
(306.3)
8,410.5
(281.9)
-(1,182.1)
(2,670.1)
7,804.1
(325.5)
-(1,368.3)
(2,448.1)
606.4
(43.6)
-(186.2)
222.0
7.8%
-13.4%
--13.6%
9.1%
779.7
37.7
1,255.8
124.6
89.5
1,272.9
(253.3)
53.4
916.1
3,376.7
$4,948.0
(1,554.0)
$3,394.0
3,134.2
$4,510.3
(2,701.1)
$1,809.2
683.0
$2,492.2
(607.8)
$1,884.4
(313.1)
$1,571.3
(130.0)
$3,264.0
(949.2)
$2,314.8
0.0
0.0
0.0
4,276.4
3,662.2
614.2
16.8%
0.0
$0.0
0.0
$0.0
0.0
$0.0
938.7
$2,314.8
706.4
$3,008.1
232.3
($693.3)
32.9%
-23.0%
EXHIBIT "F"
TAX RECEIPTS
2011
APRIL
MAY
JUNE
JULY
AUGUST
SEPTEMBER
OCTOBER
NOVEMBER
DECEMBER
$2,303.4
4,184.4
1,440.7
(56.8)
123.7
7,995.4
-(1,384.5)
(2,457.5)
4,153.4
$2,222.9
89.8
50.4
(2.1)
99.2
2,460.2
-(357.2)
(1,031.4)
1,071.6
$2,430.2
1,609.6
36.7
2.8
91.9
4,171.2
(391.6)
(1,000.7)
(168.4)
2,610.5
$2,156.5
78.6
27.0
(6.9)
55.7
2,310.9
-(539.1)
(110.6)
1,661.2
$2,417.4
67.8
27.7
(6.4)
49.7
2,556.2
-(620.3)
(118.8)
1,817.1
$2,113.7
1,751.2
45.1
(16.0)
50.2
3,944.2
(178.0)
(955.6)
(121.9)
2,688.7
$2,127.6
129.5
247.7
(193.1)
61.1
2,372.8
(6.5)
(515.5)
(310.8)
1,540.0
$2,407.4
126.0
80.5
(41.5)
67.6
2,640.0
(35.8)
(532.2)
(511.1)
1,560.9
$3,004.7
731.6
21.3
(2.5)
97.3
3,852.4
(2,593.6)
(924.4)
(154.9)
179.5
2012
JANUARY
FEBRUARY
MARCH
2011
2010
$21,183.8
8,768.5
1,977.1
(322.5)
696.4
32,303.3
(3,205.5)
(6,829.5)
(4,985.4)
17,282.9
$20,681.1
6,990.9
1,827.1
(51.9)
716.8
30,164.0
(821.0)
(6,107.7)
(5,733.1)
17,502.2
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
633.3
-37.2
-18.6
--689.1
610.6
-38.1
-18.5
--667.2
830.1
-42.6
-19.0
--891.7
641.8
-48.1
-26.1
--716.0
627.8
-44.7
-15.7
--688.2
818.5
-41.3
-21.5
--881.3
141.8
(3.8)
0.2
23.0
-161.2
19.1
1.2
4.6
3.2
-28.1
541.0
89.1
279.7
263.5
-1,173.3
(2.6)
6.6
1.7
(41.6)
-(35.9)
28.8
1.1
8.0
4.9
-42.8
433.2
151.1
246.3
190.8
-1,021.4
-65.6
0.9
---66.5
-131.2
1.2
---132.4
-72.9
1.8
-0.1
-74.8
-87.0
1.4
---88.4
-106.6
2.2
-0.1
-108.9
-114.5
2.2
-0.2
-116.9
$5,070.2
$1,899.3
$4,750.3
$2,429.7
$2,657.0
$4,708.3
637.3
-41.2
-19.1
--697.6
632.6
-43.0
-13.3
--688.9
851.5
-36.9
-27.1
--915.5
0.0
0.0
0.0
6,283.5
-373.1
-178.9
--6,835.5
6,045.3
-379.3
-174.9
--6,599.5
0.0
1,758.4
387.3
764.3
812.8
-3,722.8
1,625.4
394.7
727.9
681.5
-3,429.5
-879.7
13.9
-0.6
-894.2
$28,425.4
BUSINESS TAXES
Corporation Franchise
Corporation and Utilities
Insurance
Bank
Petroleum Business
Total Business Taxes
45.8
(0.4)
2.4
10.7
-58.5
67.8
0.6
(1.2)
42.8
-110.0
483.5
141.8
222.6
315.5
-1,163.4
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
--
97.8
-104.3
1.2
-0.2
-105.7
$2,393.9
$2,465.5
96.4
1.4
----
--
77.6
0.0
0.0
0.0
-854.7
13.6
-0.7
-869.0
$2,336.0
$0.0
$0.0
$0.0
$28,710.2
76.2
1.3
-0.1
--
EXHIBIT "G"
COMBINED
(amounts in millions)
MAY
JUNE
JULY
AUGUST
$2,149.3
$3,397.8
$3,362.9
$2,865.7
$3,636.5
$3,450.2
$2,323.0
$2,357.6
$1,339.6
$2,149.3
$2,400.8
($251.5)
-10.5%
-162.3
55.7
128.1
1,139.7
2,926.9
391.6
196.0
239.6
84.5
1,174.3
3,757.9
-193.3
51.5
96.6
1,085.0
4,017.4
-176.8
48.1
134.5
1,343.5
3,242.8
178.0
201.3
199.7
71.2
1,624.8
3,620.8
6.5
185.9
53.9
113.6
1,245.9
3,077.1
35.8
166.9
62.5
125.5
1,245.9
3,528.2
2,593.6
189.7
235.2
82.0
1,229.8
4,090.2
3,205.5
1,678.3
1,007.3
960.6
11,202.3
32,239.7
821.0
1,646.6
954.6
934.6
11,140.7
35,547.4
2,384.5
31.7
52.7
26.0
61.6
(3,307.7)
290.4%
1.9%
5.5%
2.8%
0.6%
-9.3%
4,412.7
5,843.9
5,443.8
4,945.7
5,895.8
4,682.9
5,164.8
8,420.5
50,293.7
51,044.9
(751.2)
-1.5%
556.2
606.9
1,265.8
281.4
231.2
2,394.0
254.0
430.4
3,184.0
9,203.9
7,495.5
1,708.4
22.8%
2,708.8
71.4
90.4
71.5
165.9
33.1
1.8
52.5
3,751.6
2,250.3
49.3
242.8
76.0
425.9
52.0
2.4
54.9
3,760.5
3,048.2
70.5
285.8
201.8
355.1
20.1
0.8
55.2
5,303.3
2,752.1
445.9
161.4
151.2
263.8
20.0
2.0
54.7
4,132.5
2,278.9
895.7
372.5
89.2
456.4
21.8
6.7
119.0
4,471.4
2,532.3
108.7
209.4
195.9
220.7
33.0
25.0
83.6
5,802.6
2,011.7
585.6
218.3
172.8
406.8
41.0
6.7
61.3
3,758.2
2,998.5
857.8
173.3
91.1
480.2
26.2
6.7
66.6
5,130.8
1,870.6
498.8
381.7
288.2
676.0
79.0
14.8
96.2
7,089.3
22,451.4
3,583.7
2,135.6
1,337.7
3,450.8
326.2
66.9
644.0
43,200.2
25,306.0
3,513.5
1,956.8
1,047.4
3,416.8
203.5
102.6
583.8
43,625.9
(2,854.6)
70.2
178.8
290.3
34.0
122.7
(35.7)
60.2
(425.7)
-11.3%
2.0%
9.1%
27.7%
1.0%
60.3%
-34.8%
10.3%
-1.0%
444.8
249.6
47.8
0.5
454.1
316.5
102.5
0.6
536.6
430.7
321.5
0.3
410.8
244.8
44.6
0.5
620.5
335.5
242.2
1.1
639.2
398.1
222.5
0.5
596.1
440.1
55.7
0.3
561.3
370.9
407.6
0.5
592.2
404.7
99.5
0.9
4,855.6
3,190.9
1,543.9
5.2
5,011.2
2,828.9
1,523.8
16.5
(155.6)
362.0
20.1
(11.3)
-3.1%
12.8%
1.3%
-68.5%
4,634.2
6,592.4
4,833.2
5,670.7
7,062.9
4,850.4
6,471.1
8,186.6
0.0
0.0
0.0
52,795.8
53,006.3
(210.5)
-0.4%
233.9
0.0
0.0
0.0
(2,502.1)
(1,961.4)
(540.7)
-27.6%
5,269.2
(3,087.5)
5,257.1
(3,243.5)
12.1
(156.0)
0.2%
-4.8%
2,181.7
2,013.6
168.1
8.3%
-206.1
61.1
124.6
1,113.4
3,978.4
5,483.6
4,494.3
SEPTEMBER OCTOBER
NOVEMBER DECEMBER
2012
JANUARY FEBRUARY
2011
APRIL
0.0
0.0
0.0
0.0
MARCH
0.0
0.0
989.3
(221.5)
(748.5)
610.6
(725.0)
(1,167.1)
(167.5)
(1,306.3)
748.3
(489.1)
502.0
(315.4)
658.0
(406.7)
454.8
(294.6)
908.0
(369.3)
321.1
(281.2)
515.5
(313.4)
604.9
(316.6)
556.6
(301.2)
259.2
186.6
251.3
160.2
538.7
39.9
202.1
288.3
255.4
0.0
0.0
0.0
(34.9)
(497.2)
770.8
(186.3)
489.3
0.0
0.0
0.0
$1,828.9
$0.0
$0.0
$0.0
1,248.5
$3,397.8
$3,362.9
$2,865.7
$3,636.5
$3,450.2
(1,127.2)
$2,323.0
34.6
$2,357.6
(1,018.0)
$1,339.6
2011
(320.4)
$1,828.9
% Increase/
Decrease
52.2
(372.6)
-713.8%
$2,453.0
($624.1)
-25.4%
EXHIBIT "G"
STATE
(amounts in millions)
9 Months Ended Dec. 31
Intra-Fund
2011
APRIL
RECEIPTS:
Personal Income Tax
Consumption/Use Taxes
Business Taxes
Other Taxes
Miscellaneous Receipts
Federal Receipts
Total Receipts
DISBURSEMENTS:
Local Assistance Grants:
Education
Social Services:
Medicaid
Other Social Services
Health and Environment
Mental Hygiene
Transportation
Criminal Justice
Emergency Management & Security Services
Miscellaneous
Total Local Assistance Grants
Departmental Operations:
Personal Service
Non-Personal Service
G
General
l State
St t Charges
Ch
Capital Projects
Total Disbursements
-206.1
61.1
124.6
1,101.2
0.1
1,493.1
0.6
MAY
JUNE
-162.3
55.7
128.1
1,104.6
0.1
$391.6
196.0
239.6
84.5
1,165.8
0.3
1,450.8
2,077.8
1,415.1
1,686.3
2,265.6
1.5
711.3
0.7
0.7
287.0
1.3
194.6
183.3
353.1
5.2
-3.8
1,739.6
290.0
0.4
67.2
141.0
261.6
5.6
-13.7
780.2
JULY
-193.3
51.5
96.6
1,073.7
--
-176.8
48.1
134.5
1,326.9
--
178.0
201.3
199.7
71.2
1,615.3
0.1
6.5
185.9
53.9
113.6
1,233.2
--
-------
$3,205.5
1,678.3
1,007.3
960.6
11,071.7
0.6
$821.0
1,646.6
954.6
934.6
11,021.4
0.3
$2,384.5
31.7
52.7
26.0
50.3
0.3
290.4%
1.9%
5.5%
2.8%
0.5%
100.0%
--
17,924.0
15,378.5
2,545.5
16.6%
4,320.2
2,129.2
109.3
139.3
2,698.2
--
5,790.8
3,412.5
2,378.3
69.7%
488.2
3.3
266.2
69.7
451.5
5.6
-43.9
1,329.1
390.6
1.3
112.5
184.1
214.6
4.4
-26.3
3,063.0
334.4
3.2
152.6
158.4
401.6
5.7
-18.2
1,183.4
485.9
(0.4)
84.3
75.9
474.9
2.6
-23.0
1,285.5
232.7
2.9
214.6
283.0
670.4
2.3
-8.6
4,112.7
----------
3,364.2
13.4
1,237.2
1,212.1
3,409.8
44.6
-151.8
15,223.9
3,421.4
9.5
1,065.0
886.1
3,372.0
35.9
-120.1
12,322.5
(57.2)
3.9
172.2
326.0
37.8
8.7
-31.7
2,901.4
-1.7%
41.1%
16.2%
36.8%
1.1%
24.2%
-26.4%
23.5%
-----
4,391.5
2,531.1
1 345 9
1,345.9
5.2
4,498.4
2,117.8
1 332 8
1,332.8
16.5
(106.9)
413.3
13 1
13.1
(11.3)
-2.4%
19.5%
1 0%
1.0%
-68.5%
391.4
191.7
44 5
44.5
0.5
397.5
266.5
77.4
77 4
0.6
489.3
369.1
281 5
281.5
0.3
363.2
193.8
41 5
41.5
0.5
550.1
263.5
220 3
220.3
1.1
591.7
274.0
193 5
193.5
0.5
548.2
340.6
43 2
43.2
0.3
516.0
301.3
347 1
347.1
0.5
544.1
330.6
96 9
96.9
0.9
1,829.1
2,879.8
1,379.2
2,364.1
4,122.7
2,115.7
2,450.4
5,085.2
0.0
0.0
0.0
0.0
0.0
0.0
0.0
--
23,497.6
20,288.0
0.0
0.0
0.0
--
(5,573.6)
(4,909.5)
(664.1)
-13.5%
(520.7)
--
5,269.2
(508.2)
5,257.1
(359.5)
12.1
148.7
0.2%
41.4%
0.0
(520.7)
4,761.0
4,897.6
(136.6)
-2.8%
$0.0
($520.7)
($812.6)
($800.7)
-6728.6%
35.9
(677.8)
(1,857.1)
(522.6)
(828.4)
(765.0)
819.9
(94.5)
556.6
(25.2)
691.4
(132.7)
485.2
(10.9)
938.4
(8.6)
394.6
(58.2)
594.3
(106.0)
718.0
(39.8)
591.5
(32.3)
725.4
531.4
558.7
474.3
929.8
336.4
488.3
678.2
559.2
0.0
0.0
$947.1
$153.1
($243.3)
$510.2
$252.0
($34.3)
($150.2)
($205.8)
$0.0
$0.0
($1,520.7)
0.0
0.0
(802.0)
2010
1,622.0
(378.3)
(*)
$ Increase/ % Increase/
(Decrease) Decrease
2011
1,593.1
461.4
(0.1)
119.9
65.5
421.1
7.4
-10.4
1,087.1
221.7
Transfer
Eliminations (*)
$ 2,593.6
189.7
235.2
82.0
1,219.7
--
MARCH
35.8
166.9
62.5
125.5
1,231.3
--
394.0
1.5
25.3
51.2
161.0
5.8
-3.9
643.3
1,271.4
2012
JANUARY FEBRUARY
($11.9)
3,209.6
15.8%
EXHIBIT "G"
FEDERAL
(amounts in millions)
9 Months Ended Dec. 31
FEDERAL
2011
APRIL
RECEIPTS:
Personal Income Tax
Consumption/Use Taxes
Business Taxes
Other Taxes
Miscellaneous Receipts
Federal Receipts
Total Receipts
DISBURSEMENTS:
Local Assistance Grants:
Education
Social Services:
Medicaid
Other Social Services
Health and Environment
Mental Hygiene
Transportation
Criminal Justice
Emergency Management & Security Services
Miscellaneous
Total Local Assistance Grants
Departmental Operations:
P
Personal
lS
Service
i
Non-Personal Service
General State Charges
Capital Projects
Total Disbursements
Excess (Deficiency) of Receipts
over Disbursements
----12.2
3,978.3
3,990.5
MAY
$
----35.1
2,926.8
2,961.9
JUNE
$
JULY
8.5
3,757.6
----11.3
4,017.4
3,766.1
4,028.7
-----
----16.6
3,242.8
3,259.4
-----
9.5
3,620.7
----12.7
3,077.1
3,630.2
3,089.8
----14.6
3,528.2
3,542.8
2012
JANUARY FEBRUARY
Intra-Fund
Transfer
MARCH Eliminations (*)
----10.1
4,090.2
4,100.3
0.0
0.0
-------
0.0
--
0.0
2011
$
----130.6
32,239.1
32,369.7
----119.3
35,547.1
35,666.4
$ Increase/ % Increase/
(Decrease) Decrease
$
----11.3
(3,308.0)
----9.5%
-9.3%
(3,296.7)
-9.2%
555.6
605.4
554.5
280.7
230.5
264.8
144.7
291.1
485.8
--
3,413.1
4,083.0
(669.9)
-16.4%
2,314.8
69.9
65.1
20.3
4.9
27.3
1.8
48.6
3,108.3
1,788.9
49.4
122.9
10.5
4.8
44.6
2.4
44.5
2,673.4
2,761.2
69.2
91.2
18.5
2.0
14.9
0.8
51.4
3,563.7
2,462.1
445.5
94.2
10.2
2.2
14.4
2.0
41.0
3,352.3
1,790.7
892.4
106.3
19.5
4.9
16.2
6.7
75.1
3,142.3
2,141.7
107.4
96.9
11.8
6.1
28.6
25.0
57.3
2,739.6
1,677.3
582.4
65.7
14.4
5.2
35.3
6.7
43.1
2,574.8
2,512.6
858.2
89.0
15.2
5.3
23.6
6.7
43.6
3,845.3
1,637.9
495.9
167.1
5.2
5.6
76.7
14.8
87.6
2,976.6
----------
19,087.2
3,570.3
898.4
125.6
41.0
281.6
66.9
492.2
27,976.3
21,884.6
3,504.0
891.8
161.3
44.8
167.6
102.6
463.7
31,303.4
(2,797.4)
66.3
6.6
(35.7)
(3.8)
114.0
(35.7)
28.5
(3,327.1)
-12.8%
1.9%
0.7%
-22.1%
-8.5%
68.0%
-34.8%
6.1%
-10.6%
53
53.4
4
57.9
3.3
--
56 6
56.6
50.0
25.1
--
47 3
47.3
61.6
40.0
--
47 6
47.6
51.0
3.1
--
70 4
70.4
72.0
21.9
--
47 5
47.5
124.1
29.0
--
47 9
47.9
99.5
12.5
--
45 3
45.3
69.6
60.5
--
48 1
48.1
74.1
2.6
--
-----
464 1
464.1
659.8
198.0
--
512 8
512.8
711.1
191.0
--
(48 7)
(48.7)
(51.3)
7.0
--
-9.5%
9 5%
-7.2%
3.7%
--
3,222.9
2,805.1
3,712.6
3,454.0
3,306.6
2,940.2
2,734.7
4,020.7
3,101.4
0.0
0.0
0.0
--
29,298.2
32,718.3
(3,420.1)
-10.5%
0.0
0.0
0.0
--
3,071.5
2,948.1
123.4
-520.7
-(2,579.3)
-(2,884.0)
-(304.7)
--10.6%
(2,884.0)
(304.7)
-10.6%
$428.1
667.9%
0.0
0.0
767.6
156.8
53.5
574.7
(47.2)
690.0
355.1
(477.9)
998.9
-(466.2)
-(344.8)
-(307.4)
-(314.1)
-(391.1)
-(296.5)
-(286.2)
-(389.9)
-(303.8)
(466.2)
(344.8)
(307.4)
(314.1)
(391.1)
(296.5)
(286.2)
(389.9)
(303.8)
0.0
0.0
0.0
520.7
(2,579.3)
$301.4
($188.0)
($253.9)
$260.6
($438.3)
$393.5
$68.9
($867.8)
$695.1
$0.0
$0.0
$0.0
$520.7
$492.2
2010
$64.1
4.2%
EXHIBIT "G"
TAX RECEIPTS
2011
APRIL
MAY
JUNE
JULY
$ --
$ --
$391.6
$ --
$ --
$178.0
$6.5
$35.8
$2,593.6
--
--
391.6
--
--
178.0
6.5
35.8
2,593.6
83.3
-95.3
7.5
--20.0
55.0
-98.1
8.2
--1.0
72.5
8.6
105.7
8.8
--0.4
57.4
-105.8
9.6
--20.5
56.1
-110.6
9.4
--0.7
69.9
12.3
108.3
9.5
--1.3
60.8
-97.7
8.9
--18.5
60.4
0.1
97.8
6.6
67.4
10.5
98.7
12.1
206.1
162.3
196.0
193.3
176.8
201.3
AUGUST
SEPTEMBER
OCTOBER
NOVEMBER
DECEMBER
2012
JANUARY
0.0
FEBRUARY
0.0
MARCH
0.0
2011
2010
$3,205.5
$821.0
3,205.5
821.0
582.8
31.5
918.0
80.6
--65.4
599.9
27.4
876.5
81.9
--60.9
1,678.3
1,646.6
300.1
100.7
90.7
152.9
362.9
261.2
112.5
82.4
134.9
363.6
1,007.3
954.6
-----960.6
-----934.6
CONSUMPTION/USE TAXES
---
--2.0
1.0
185.9
166.9
189.7
0.0
0.0
0.0
BUSINESS TAXES
Corporation Franchise
Corporation and Utilities
Insurance
Bank
Petroleum Business
18.1
0.5
1.3
2.7
38.5
16.3
1.6
1.7
(0.3)
36.4
88.6
22.3
32.1
54.2
42.4
15.4
1.1
0.3
(8.5)
43.2
10.4
0.3
0.5
(4.2)
41.1
59.0
35.8
25.8
36.3
42.8
12.3
0.5
0.9
1.1
39.1
16.7
4.8
2.2
5.5
33.3
63.3
33.8
25.9
66.1
46.1
61.1
55.7
239.6
51.5
48.1
199.7
53.9
62.5
235.2
-----124.6
-----128.1
-----84.5
-----96.6
-----134.5
71.2
-----113.6
-----125.5
124.6
128.1
84.5
96.6
134.5
71.2
113.6
125.5
82.0
0.0
0.0
0.0
960.6
934.6
$391.8
$346.1
$911.7
$341.4
$359.4
$650.2
$359.9
$390.7
$3,100.5
$0.0
$0.0
$0.0
$6,851.7
$4,356.8
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
------
-----82.0
EXHIBIT "H"
2011
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
2012
JANUARY
FEBRUARY
MARCH
2011
% Increase/
Decrease
$454.0
$1,055.6
$1,191.0
$471.5
$1,003.2
$1,129.3
$528.3
$1,385.8
$1,700.0
$454.0
$410.9
$43.1
10.5%
1,384.5
357.2
1,000.7
539.1
620.3
955.6
515.5
532.2
924.4
6,829.5
6,107.7
721.8
11.8%
205.5
48.0
66.7
3.2
203.5
49.4
40.5
276.7
27.3
66.3
--
--
213.9
50.7
49.7
1.8
209.2
74.6
74.7
35.7
272.9
45.1
123.8
1.8
212.3
42.9
87.2
--
210.8
31.7
53.5
--
283.9
35.5
87.2
--
2,088.7
405.2
649.6
42.5
2,011.9
342.7
587.8
23.4
76.8
62.5
61.8
19.1
3.8%
18.2%
10.5%
81.6%
10,015.5
9,073.5
942.0
10.4%
36.7
52.5
(15.8)
-30.1%
1,707.9
650.6
1,371.0
855.2
1,014.5
1,399.2
857.9
828.2
1,331.0
1.4
1.4
6.4
4.6
4.4
3.5
1.1
0.7
13.2
157.4
293.2
566.2
102.2
285.7
877.6
103.7
185.9
1,118.7
3,690.6
3,542.0
148.6
4.2%
158.8
294.6
572.6
106.8
290.1
881.1
104.8
186.6
1,131.9
0.0
0.0
0.0
3,727.3
3,594.5
132.8
3.7%
1,549.1
356.0
798.4
748.4
724.4
518.1
753.1
641.6
199.1
0.0
0.0
0.0
6,288.2
5,479.0
809.2
14.8%
1,009.1
(1,956.6)
402.8
(623.4)
325.1
(1,843.0)
758.4
(975.1)
494.1
(1,092.4)
342.7
(1,461.8)
854.1
(749.7)
369.9
(697.3)
380.3
(1,531.7)
4,936.5
(10,931.0)
5,214.2
(10,398.5)
(277.7)
532.5
-5.3%
5.1%
(947.5)
(220.6)
(1,517.9)
(216.7)
(598.3)
(1,119.1)
104.4
(327.4)
(1,151.4)
0.0
0.0
0.0
(5,994.5)
(5,184.3)
(810.2)
-15.6%
601.6
135.4
531.7
126.1
(601.0)
857.5
314.2
(952.3)
0.0
0.0
0.0
293.7
294.7
(1.0)
-0.3%
$1,055.6
$1,191.0
$1,003.2
$1,129.3
$1,385.8
$1,700.0
$747.7
$0.0
$0.0
$0.0
$747.7
$705.6
(719.5)
$471.5
Federal receipts includes credit payments for interest paid on Build America Bonds and Qualified School Construction Bonds.
$528.3
0.0
0.0
0.0
$42.1
6.0%
EXHIBIT "I"
COMBINED
(amounts in millions)
2011
APRIL
($167.1)
(0.4)
28.5
12.1
MAY
($214.3)
JUNE
($329.4)
JULY
($402.9)
AUGUST
($536.9)
SEPTEMBER
($619.7)
OCTOBER
($845.4)
NOVEMBER
($861.7)
DECEMBER
($1,013.7)
2012
JANUARY
FEBRUARY
MARCH
2011
($167.1)
% Increase/
Decrease
34.0%
-29.5
12.1
14.5
34.0
8.6
-36.7
12.7
-35.0
12.1
20.8
34.7
10.1
-33.4
12.8
-26.1
11.2
17.6
46.7
11.6
52.5
304.6
103.3
46.8
308.4
99.9
5.7
(3.8)
3.4
12.2%
-1.2%
3.4%
48.0
--343.0
127.1
45.5
(1.0)
-320.3
132.2
52.7
1.8
11.9
237.6
228.6
54.3
-11.9
382.3
116.7
51.3
-12.0
226.4
233.3
53.6
2.7
11.8
246.2
158.0
49.2
0.2
12.0
384.7
148.6
41.2
0.8
11.9
194.1
166.6
59.6
3.3
11.9
337.4
195.8
455.4
7.8
83.4
2,672.0
1,506.9
455.0
9.4
83.4
2,772.0
1,851.8
0.4
(1.6)
-(100.0)
(344.9)
0.1%
-17.0%
--3.6%
-18.6%
558.3
538.6
589.7
614.6
570.1
537.9
640.9
451.9
683.9
0.0
5,185.9
5,626.7
(440.8)
-7.8%
7.2
10.8
5.2
6.3
27.9
134.0
191.4
6.3
-65.7
9.2
26.0
186.2
293.4
15.0
(0.1)
54.9
4.1
60.6
66.5
201.0
1.0
0.1
10.7
3.6
25.6
226.3
267.3
1.3
-43.6
4.0
48.0
24.1
121.0
1.3
47.6
3.4
30.6
70.5
153.4
0.9
-22.7
5.6
34.8
36.1
100.1
0.0
35.5
10.8
324.2
47.8
556.2
805.9
1,780.4
37.5
39.0
283.8
70.1
427.8
899.9
1,758.1
(2.0)
(28.2)
40.4
(22.3)
128.4
(94.0)
22.3
-5.3%
-72.3%
14.2%
-31.8%
30.0%
-10.4%
1.3%
---316.6
---349.5
---474.7
---403.1
---499.0
---422.4
---3,976.3
---3,874.3
---102.0
----
508.0
642.9
675.7
670.4
620.0
5,756.7
5,632.4
124.3
50.3
(104.3)
(86.0)
(55.8)
(49.9)
-(7.1)
(90.4)
-79.4
(90.2)
-106.8
(94.3)
-19.2
(97.4)
-64.5
(97.4)
--
(97.5)
(10.8)
12.5
(78.2)
(47.2)
(115.1)
(73.5)
($214.3)
($329.4)
($402.9)
--
2.1
0.0
0.0
0.4
--
--
32.9
6.0
38.9
33.4
113.3
40.9
5.6
263.8
28.8
339.5
---498.9
---472.0
---540.1
575.8
599.0
585.3
879.6
0.0
0.0
0.0
(37.9)
41.9
(133.4)
(195.7)
0.0
0.0
0.0
30.3
(218.1)
-38.0
(96.2)
(32.9)
(187.8)
(134.0)
(82.8)
($536.9)
($619.7)
--
0.0
0.0
(565.1)
2.6%
2.2%
(570.8)
(5.7)
-9914.0%
352.1
481.6
(975.0)
-425.4
(973.7)
352.1
56.2
1.3
100.0%
13.2%
0.1%
77.9
(96.5)
352.1
72.6
(94.5)
(58.2)
(18.6)
330.2
0.0
0.0
0.0
(141.3)
(548.3)
407.0
74.2%
(225.7)
(16.3)
(152.0)
134.5
0.0
0.0
0.0
(712.1)
(554.0)
(158.1)
-28.5%
($845.4)
($861.7)
($1,013.7)
($879.2)
$0.0
$0.0
$0.0
($879.2)
($807.3)
($71.9)
-8.9%
EXHIBIT "I"
STATE
(amounts in millions)
STATE
RECEIPTS:
Consumption/Use Taxes
Auto Rental
Motor Fuel
Highway Use
Business Taxes
Petroleum Business
Transmission
Other Taxes
Miscellaneous Receipts
Federal Receipts
Total Receipts
DISBURSEMENTS:
Local Assistance Grants:
Education
Social Services
Health and Environment
Mental Hygiene
Transportation
Miscellaneous
Total 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)
(*)
($0.4)
28.5
12.1
MAY
JUNE
-29.5
12.1
$14.5
34.0
8.6
48.0
--343.0
--
45.5
(1.0)
-320.1
--
52.7
1.8
11.9
237.5
--
431.2
406.2
7.2
10.8
5.2
6.3
1.9
134.0
165.4
JULY
$20.8
34.7
10.1
54.3
-11.9
382.3
--
51.3
-12.0
226.1
--
53.6
2.7
11.8
245.8
2.7
361.0
497.9
336.5
6.3
-65.7
9.2
2.0
186.2
269.4
15.0
(0.1)
15.1
4.1
0.6
66.5
101.2
1.0
0.1
10.7
3.6
0.8
226.3
242.5
1.3
-31.9
4.0
0.4
24.1
61.7
---254.3
---275.0
---378.8
---307.2
419.7
544.4
480.0
11.5
(138.2)
-(7.1)
(90.4)
OCTOBER
-33.4
12.8
--
DECEMBER
$17.6
46.7
11.6
49.2
0.2
12.0
384.5
--
41.2
0.8
11.9
194.1
--
59.6
3.3
11.9
337.0
--
382.2
492.1
285.3
487.7
1.3
26.2
3.4
3.0
70.5
104.4
0.9
-22.7
5.6
0.3
36.1
65.6
---387.0
---329.5
549.7
448.7
(119.0)
(51.8)
(112.2)
-79.4
(90.2)
-106.8
(94.3)
-19.2
(97.4)
-64.5
(97.4)
--
(97.5)
(10.8)
12.5
(78.2)
($86.0)
($149.0)
($130.0)
--
NOVEMBER
26.1
11.2
-36.7
12.7
SEPTEMBER
-35.0
12.1
($106.5)
AUGUST
2.1
--
2012
JANUARY
FEBRUARY
MARCH
Transfer
Eliminations (*)
0.0
0.0
2011
2010
$ Increase/
% Increase/
(Decrease)
Decrease
----
$52.5
304.6
103.3
$46.8
308.4
99.9
$5.7
(3.8)
3.4
12.2%
-1.2%
3.4%
------
455.4
7.8
83.4
2,670.4
2.7
455.0
9.4
83.4
2,769.9
2.9
0.4
(1.6)
-(99.5)
(0.2)
0.1%
-17.0%
--3.6%
-6.9%
0.0
--
3,680.1
3,775.7
(95.6)
-2.5%
0.0
--------
35.5
10.8
232.7
47.8
206.4
805.9
1,339.1
37.5
39.0
141.9
70.1
23.7
899.9
1,212.1
(2.0)
(28.2)
90.8
(22.3)
182.7
(94.0)
127.0
-5.3%
-72.3%
64.0%
-31.8%
770.9%
-10.4%
10.5%
-----
---3,127.8
---2,851.7
---276.1
---9.7%
4,466.9
4,063.8
403.1
9.9%
0.4
--
32.9
6.0
0.3
33.4
74.7
22.3
5.6
197.1
28.8
254.2
---389.1
---375.1
---431.8
433.9
454.7
449.8
686.0
0.0
0.0
0.0
--
(51.7)
37.4
(164.5)
(198.3)
0.0
0.0
0.0
--
(786.8)
(288.1)
(498.7)
-173.1%
30.3
(218.1)
-38.0
(96.2)
-288.8
(93.3)
352.1
72.6
(94.5)
-(210.9)
--
352.1
481.6
(971.8)
-425.4
(973.7)
352.1
56.2
(1.9)
100.0%
13.2%
-0.2%
(32.9)
(187.8)
(58.2)
195.5
330.2
0.0
0.0
0.0
(210.9)
(138.1)
(548.3)
410.2
74.8%
($145.1)
($239.5)
($20.8)
$31.0
$131.9
$0.0
$0.0
$0.0
($210.9)
($924.9)
($836.4)
($88.5)
-10.6%
0.0
0.0
EXHIBIT "I"
FEDERAL
(amounts in millions)
FEDERAL
Intra-Fund
2011
APRIL
RECEIPTS:
Miscellaneous Receipts
Federal Receipts
Total Receipts
DISBURSEMENTS:
Local Assistance Grants:
Education
Social Services
Health and Environment
Mental Hygiene
Transportation
Miscellaneous
Total 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):
Transfers from Other Funds
Transfers to Other Funds
Total Other Financing Sources (Uses)
MAY
JUNE
JULY
AUGUST
SEPTEMBER
OCTOBER
NOVEMBER
DECEMBER
$ -127.1
$0.2
132.2
$0.1
228.6
$ -116.7
$0.3
233.3
$0.4
155.3
$0.2
148.6
$ -166.6
$0.4
195.8
127.1
132.4
228.7
116.7
233.6
155.7
148.8
166.6
196.2
----26.0
-26.0
----24.0
-24.0
--39.8
-60.0
-99.8
----24.8
-24.8
--11.7
-47.6
-59.3
---
-----
---
49.0
----34.5
-34.5
---62.3
---74.5
---95.9
---95.9
---112.0
----
----
92.9
---109.8
88.3
98.5
195.7
120.7
171.3
141.9
38.8
33.9
33.0
62.3
13.8
(4.0)
21.4
-27.6
--
0.0
MARCH
$1.6
1,504.2
$2.1
1,848.9
($0.5)
(344.7)
-23.8%
-18.6%
0.0
--
1,505.8
1,851.0
(345.2)
-18.6%
0.0
--------
--91.5
-349.8
-441.3
--141.9
-404.1
-546.0
--(50.4)
-(54.3)
-(104.7)
---35.5%
--13.4%
--19.2%
-----
---848.5
---1,022.6
---(174.1)
----17.0%
38.6
85.3
96.9
---108.3
144.3
135.5
193.6
0.0
0.0
0.0
--
1,289.8
1,568.6
(278.8)
-17.8%
4.5
31.1
2.6
0.0
0.0
0.0
--
216.0
282.4
(66.4)
-23.5%
-3.2
-100.0%
(3.2)
-100.0%
($69.6)
-24.6%
---
---
---
---
---
-(214.1)
---
--
--
--
--
--
--
--
(214.1)
--
$38.8
$33.9
$33.0
($4.0)
$62.3
$4.5
($183.0)
$2.6
0.0
% Increase/
Decrease
$ ---
-0.0
$ Increase/
(Decrease)
2010
18.6
--
Transfer
Eliminations (*)
2011
66.7
---
0.0
FEBRUARY
-38.6
---
$13.8
2012
JANUARY
-210.9
-(3.2)
---
(3.2)
--
0.0
0.0
0.0
210.9
$0.0
$0.0
$0.0
$210.9
$212.8
$282.4
EXHIBIT J
MAY
JUNE
$20.9
$25.4
($74.1)
$23.4
$61.4
$136.1
$69.5
$9.8
$69.1
$20.9
RECEIPTS:
Miscellaneous Receipts
Federal Receipts (*)
Unemployment Taxes
4.4
330.5
279.9
5.7
316.6
258.6
4.8
381.0
295.2
18.0
297.5
283.2
102.8
341.4
306.5
16.0
294.9
260.0
11.2
299.4
237.0
10.4
388.3
272.4
7.2
299.6
292.1
180.5
2,949.2
2,484.9
50.1
4,427.3
2,795.5
614.8
580.9
681.0
598.7
750.7
570.9
547.6
671.1
598.9
5,614.6
7,272.9
0.3
3.6
0.4
4.3
-578.8
0.3
3.4
-557.0
0.6
5.2
0.3
669.9
1.5
103.9
-532.1
0.4
3.7
-603.2
0.3
4.5
0.7
606.3
0.3
4.6
-606.4
0.3
4.5
0.1
675.5
-571.6
4.4
137.7
1.1
5,400.8
4.8
41.8
1.4
7,137.5
610.3
680.4
583.5
560.7
676.0
637.5
607.3
611.8
576.5
0.0
0.0
0.0
5,544.0
7,185.5
(99.5)
97.5
38.0
74.7
(66.6)
(59.7)
59.3
22.4
0.0
0.0
0.0
70.6
87.4
Total Receipts
DISBURSEMENTS:
Departmental Operations:
Personal Service
Non-Personal Service
General State Charges
Unemployment Benefits (*)
Total Disbursements
4.5
JULY
AUGUST
SEPTEMBER
OCTOBER
NOVEMBER DECEMBER
2012
JANUARY FEBRUARY
---
---
---
---
---
---
---
---
---
--
--
--
--
--
--
--
--
--
4.5
(99.5)
97.5
38.0
74.7
$25.4
($74.1)
$23.4
$61.4
$136.1
(*) A summary of American Recovery and Reinvestment Act (ARRA) disbursements is located in Appendix C.
0.0
0.0
MARCH
0.0
0.0
0.0
0.0
2011
2010
($64.1)
---
0.1
(1.0)
--
(0.9)
(66.6)
(59.7)
59.3
22.4
0.0
0.0
0.0
70.6
86.5
$69.5
$9.8
$69.1
$91.5
$0.0
$0.0
$0.0
$91.5
$22.4
EXHIBIT K
MAY
$32.3
JUNE
$29.2
JULY
$32.2
AUGUST
$16.4
27.6
33.2
32.6
17.5
44.3
40.8
36.6
36.3
9.3
Total Receipts
27.6
33.2
32.6
17.5
44.3
40.8
36.6
36.3
9.3
DISBURSEMENTS:
Departmental Operations:
Personal Service
Non-Personal Service
General State Charges
9.0
21.4
0.1
8.7
24.2
10.5
9.2
26.5
2.7
8.5
33.4
1.6
12.1
24.4
9.9
8.2
36.8
8.2
31.0
6.3
7.9
30.0
7.8
8.4
24.4
1.7
30.5
43.4
38.4
43.5
46.4
45.0
45.5
45.7
34.5
0.0
0.0
(2.9)
(10.2)
(5.8)
(26.0)
(2.1)
(4.2)
(8.9)
(9.4)
(25.2)
0.0
0.0
7.1
10.7
(1.9)
10.2
--
6.6
(0.1)
9.5
(4.4)
4.7
(0.1)
4.4
23.4
(21.7)
8.8
10.2
6.5
5.1
4.6
4.4
1.7
Total Disbursements
6.2
--
-6.2
3.3
$32.3
7.1
(3.1)
$29.2
3.0
$32.2
(15.8)
$16.4
SEPTEMBER
$20.8
--
4.4
0.9
$20.8
$21.7
OCTOBER
$21.7
(4.3)
$17.4
NOVEMBER DECEMBER
$17.4
$12.4
--
(5.0)
$12.4
2012
JANUARY
0.0
0.0
FEBRUARY
0.0
0.0
MARCH
2011
$29.0
2010
$18.1
278.2
295.3
278.2
295.3
80.2
252.1
40.6
85.9
261.2
40.7
0.0
372.9
387.8
0.0
(94.7)
(92.5)
82.8
(28.2)
81.1
(23.3)
54.6
57.8
0.0
0.0
(23.5)
0.0
0.0
0.0
(40.1)
(34.7)
($11.1)
$0.0
$0.0
$0.0
($11.1)
($16.6)
EXHIBIT L
APRIL
$9.3
2012
MAY
$9.3
JUNE
$9.3
JULY
$9.5
AUGUST
$9.9
SEPTEMBER
$10.0
OCTOBER
$9.9
NOVEMBER
$10.0
MARCH
2011
$9.3
2010
$9.3
1.0
0.7
1.0
0.7
RECEIPTS:
Miscellaneous Receipts
--
0.1
0.2
0.4
0.1
--
0.1
--
0.1
Total Receipts
--
0.1
0.2
0.4
0.1
--
0.1
--
0.1
0.0
0.0
0.0
DISBURSEMENTS:
Departmental Operations:
Personal Service
--
Non-Personal Service
--
--
--
--
0.1
--
0.1
--
--
--
--
--
--
--
0.1
--
--
--
--
--
--
--
0.1
--
--
--
--
--
--
0.2
--
--
0.1
--
--
0.1
--
0.3
--
0.1
0.1
0.0
0.0
0.0
0.3
0.4
0.0
0.0
0.0
0.7
0.3
--
--
0.2
0.4
0.1
(0.1)
0.1
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
$9.3
$9.3
$10.0
$10.0
0.0
0.0
0.0
0.2
0.4
0.1
$9.5
$9.9
$10.0
(0.1)
$9.9
0.1
$10.0
0.0
0.0
0.0
0.7
0.3
$0.0
$0.0
$0.0
$10.0
$9.6
EXHIBIT M
APRIL
$1.4
2012
MAY
($7.2)
JUNE
($0.5)
JULY
($0.1)
AUGUST
($6.1)
SEPTEMBER
($2.1)
OCTOBER
$ --
NOVEMBER
$ --
MARCH
2011
$1.4
2010
--
RECEIPTS:
Miscellaneous Receipts
4.0
12.1
5.5
5.3
13.1
7.0
6.6
13.7
4.9
72.2
75.5
Total Receipts
4.0
12.1
5.5
5.3
13.1
7.0
6.6
13.7
4.9
72.2
75.5
Personal Service
4.6
4.0
4.0
4.2
6.4
4.3
4.2
3.9
Non-Personal Service
1.4
1.4
0.9
1.4
2.7
0.6
2.4
2.5
4.1
39.7
41.4
0.9
14.2
0.2
5.7
14.1
19.7
20.3
0.0
0.0
0.0
DISBURSEMENTS:
Departmental Operations:
6.6
--
--
--
--
12.6
5.4
5.1
11.3
9.1
4.9
(8.6)
6.7
0.4
(6.0)
4.0
2.1
7.2
6.6
--
13.6
5.0
0.0
0.0
0.0
73.6
75.8
0.1
(0.1)
0.0
0.0
0.0
(1.4)
(0.3)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
0.0
0.0
0.0
--
(8.6)
6.7
0.4
(6.0)
4.0
($7.2)
($0.5)
($0.1)
($6.1)
($2.1)
2.1
$ --
--
0.1
$ --
$0.1
(0.1)
$ --
0.0
0.0
0.0
$0.0
$0.0
$0.0
(1.4)
$ --
(0.3)
($0.3)
SCHEDULE 1
BALANCE
12/1/11
GENERAL FUND
001-Local Assistance Account
003-State Operations Account
004-Tax Stabilization Reserve
005-Contingency Reserve
006-Universal Pre-K Reserve
007-Community Projects
008-Rainy Day Reserve Fund
017-Refund Reserve Account
166-Fringe Benefits Escrow
348-Tobacco Revenue Guarantee
TOTAL GENERAL FUND
SPECIAL REVENUE FUNDS-STATE_
019-Mental Health Gifts and Donations
020-Combined Expendable Trust
023-New York Interest on Lawyer Account
024-NYS Archives Partnership Trust
025-Child Performer's Protection
050-Tuition Reimbursement
052-New York State Local Government Records
Management Improvement
053-School Tax Relief
054-Charter Schools Stimulus
055-Not-For-Profit Short Term Revolving Loan
056-Hudson River Valley Greenway
059-Rehabilitative Alcohol & Substance Abuse Treatment
061-HCRA Resources
073-Dedicated Mass Transportation Trust
160-State Lottery
221-Combined Student Loan
225-MTA Financial Assistance Fund
300-Sewage Treatment Program Mgmt. & Administration
301-EnCon Special Revenue
302-Conservation
303-Environmental Protection and Oil Spill Compensation
305-Training and Education Program on OSHA
306-Lawyers' Fund for Client Protection
307-Equipment Loan for the Disabled
313-Mass Transportation Operating Assistance
314-Clean Air
318-New York State Infrastructure Trust
321-Legislative Computer Services
328-Biodiversity Stewardship and Research
332-Combined Non-Expendable Trust
333-Winter Sports Education Trust
335-Musical Instrument Revolving
337-Rural Housing Assistance
338-Arts Capital Revolving
339-Miscellaneous State Special Revenue
RECEIPTS
DISBURSEMENTS
OTHER FINANCING
SOURCES (USES)
$3,419.402
(2,503.226)
---------
-3,160.315
---103.700
-----
$0.014
2,494.582
------94.246
--
$3,419.416
938.806
---1.726
--94.246
--
3,264.015
2,588.842
4,454.194
2.223
60.945
7.000
0.099
0.142
5.640
0.004
1.052
0.555
3.729
0.015
1.330
-0.001
0.020
423.213
73.025
(620.807)
21.566
137.818
0.150
(18.785)
95.127
13.761
11.159
3.208
0.472
(295.125)
(11.125)
0.067
9.762
-3.479
1.181
0.001
-0.741
1,052.509
0.006
0.262
4,454.194
0.027
3.129
1.330
0.031
0.017
0.217
0.907
2,593.630
---0.001
454.315
57.765
234.585
2.513
107.715
-8.536
2.557
4.818
0.002
0.696
0.006
270.776
3.712
-0.139
------281.991
1.731
2,593.626
----431.682
42.060
112.655
0.348
163.644
1.027
9.673
5.169
3.644
2.009
0.052
0.007
465.761
3.853
-0.092
------788.556
--
916.176
BALANCE
12/31/11
$
-2,212.865
---101.974
----2,314.839
916.176
-------
2.200
58.868
6.225
0.068
0.131
5.685
-------
2.905
0.019
1.330
--
(24.258)
---1.580
-------16.763
---------528.547
0.001
0.021
421.588
88.730
(498.877)
23.731
83.469
(0.877)
(19.922)
92.515
14.935
9.152
3.852
0.471
(473.347)
(11.266)
0.067
9.809
-3.479
1.181
0.001
-0.741
1,074.491
SCHEDULE 1
(continued)
BALANCE
12/1/11
RECEIPTS
DISBURSEMENTS
--
--
0.006
83.627
9.731
2,052.604
0.001
5.969
1.091
4,320.236
0.040
0.125
5,085.203
(0.703)
(882.540)
(18.727)
-123.192
66.020
0.148
(0.377)
(712.987)
232.034
3,327.478
379.905
-126.237
20.656
0.800
13.148
4,100.258
1,339.617
---
7.028
0.041
--
0.001
---
875.024
7.597
1.771
(32.663)
0.624
0.023
8.029
(2.500)
0.091
(7.420)
(28.989)
7.648
140.395
359.386
1,009.922
--26.397
270.812
27.697
5.784
1,699.998
4.790
--392.896
2.250
0.156
12.008
27.862
0.018
0.004
0.189
0.008
--0.274
--
---
0.663
2.309
1.429
22.051
2.350
22.104
---
BALANCE
12/31/11
13.314
---
249.600
0.361
0.007
---
OTHER FINANCING
SOURCES (USES)
15.553
0.041
--
23.254
---
754.982
5.708
1.622
-------
(48.517)
0.606
0.023
8.033
(2.585)
0.099
---------
(8.083)
(31.298)
8.569
140.448
--
559.200
0.007
89.556
10.697
1,846.837
269.619
2,286.935
375.820
-131.668
23.870
0.724
12.772
3,101.408
(0.136)
(303.182)
(0.489)
-(0.002)
---(303.809)
(38.424)
(145.179)
(15.131)
-117.759
62.806
0.224
(0.001)
(17.946)
8,420.494
8,186.611
255.391
1,828.891
---
---1,096.026
-0.032
-34.232
-1.477
1,131.767
58.930
924.366
-0.215
0.663
27.366
35.522
283.886
1,330.948
--49.917
(837.806)
-(0.183)
(6.526)
(44.885)
(27.142)
(284.814)
(1,151.439)
--468.233
0.456
--20.534
219.061
36.077
3.379
747.740
SCHEDULE 1
(continued)
BALANCE
12/1/11
CAPITAL PROJECTS FUNDS
002-State Capital Projects
072-Dedicated Highway and Bridge Trust
074-SUNY Residence Halls Rehabilitation and Repair
075-New York State Canal System Development
076-Parks Infrastructure
077-Passenger Facility Charge
078-Environmental Protection
079-Clean Water/Clean Air Implementation
080-Hudson River Park
101-Energy Conservation Thru Improved Transportation Bond
103-Park & Recreation Land Acquisition Bond
105-Pure Waters Bond
106-Outdoor Recreation Development Bond
109-Transportation Capital Facilities Bond
115-Environmental Quality Protection Bond
118-Rail Preservation and Development Bond
119-State Housing Bond
121-Rebuild and Renew New York Transportation Bond
123-Transportation Infrastructure Renewal Bond
124-1986 Environmental Quality Bond Act
126-Accelerated Capacity and Transportation
Improvement Bond
127-Clean Water/Clean Air Bond
291-Federal Capital Projects
310-Forest Preserve Expansion
312-Hazardous Waste Remedial
317-Pine Barrens
322-Lake Champlain Bridges
327-Suburban Transportation
357-Division for Youth Facilities Improvement
358-Youth Centers Facility
374-Housing Assistance
376-Housing Program
378-Natural Resource Damage
380-DOT Engineering Services
384-State University Capital Projects
387-Miscellaneous Capital Projects
388-CUNY Capital Projects
389-Mental Hygiene Facilities Capital Improvement
399-Correction Facilities Capital Improvement
TOTAL CAPITAL PROJECTS FUNDS
TOTAL GOVERNMENTAL FUNDS
-(333.869)
114.087
3.039
(31.684)
0.014
56.456
-0.088
0.164
---3.391
1.601
--96.190
4.281
-2.657
7.847
(80.989)
0.894
(149.748)
--0.504
(9.907)
-(21.608)
(247.034)
19.473
(12.565)
156.335
(202.207)
(0.023)
(357.018)
(34.070)
(1,013.701)
$5,289.929
RECEIPTS
DISBURSEMENTS
127.169
203.080
0.012
397.453
215.888
1.703
0.602
2.138
-8.996
--
-12.952
15.800
--------------
--------------
---
--196.136
--
0.334
102.570
0.167
9.361
0.332
27.316
1.179
---0.117
0.290
5.959
0.492
-(0.349)
0.015
-12.018
34.070
683.841
683.841
$13,024.125
---
19.159
5.321
0.657
81.101
0.276
(0.003)
-------
---
----
--
--
1.983
193.494
2.387
270.284
(93.425)
10.077
---
--
----
OTHER FINANCING
SOURCES (USES)
-11.056
14.260
879.590
879.590
$14,652.162
(1.104)
---------2.300
----330.192
330.192
$350.320
BALANCE
12/31/11
-(440.102)
122.473
2.437
(24.829)
0.014
53.608
-0.088
0.164
-1.983
-3.391
1.935
--198.760
4.448
9.361
2.989
35.163
(78.347)
0.894
(167.624)
--0.504
(5.765)
-(20.951)
(165.933)
19.632
(12.855)
152.327
(202.684)
(0.023)
(356.056)
(14.260)
(879.258)
(879.258)
$4,012.212
FUND TYPE
FUND
EQUITY
12/1/11
RECEIPTS
SCHEDULE 2
DISBURSEMENTS
OTHER
FINANCING
SOURCES (USES)
FUND
EQUITY
12/31/11
ENTERPRISE FUNDS
324-Youth Commissary
325-State Exposition Special
326-Correctional Services Commissary
331-Agency Enterprise
351-OMH Sheltered Workshop
352-OPWDD Sheltered Workshop
353-Mental Hygiene Community Stores
481-Unemployment Insurance Benefit
TOTAL ENTERPRISE FUNDS
$0.205
5.279
2.212
2.433
1.801
1.096
2.966
53.063
69.055
$0.002
0.247
2.777
0.179
0.076
0.130
0.108
595.424
598.943
$0.002
1.352
3.088
0.179
0.063
0.071
0.120
571.670
576.545
----------
$0.205
4.174
1.901
2.433
1.814
1.155
2.954
76.817
91.453
57.095
(21.607)
0.068
0.055
1.484
0.807
(18.636)
(6.845)
12.421
$81.476
(5.057)
8.425
0.078
0.001
0.621
11.821
15.518
0.073
--
1.070
4.133
9.271
0.078
0.215
2.313
4.508
34.526
$608.214
$611.071
--
(3.190)
4.978
(0.037)
1.751
37.027
(23.722)
0.073
0.056
2.027
0.592
(19.879)
(7.257)
(11.083)
$1.751
$80.370
------
SCHEDULE 3
(amounts in millions)
FUND TYPE
FUND
BALANCE
12/1/11
RECEIPTS
DISBURSEMENTS
OTHER
FINANCING
SOURCES (USES)
FUND
BALANCE
12/31/11
$0.110
$4.985
$5.095
--
--
0.110
4.985
5.095
--
0.048
0.008
0.005
---
1.847
8.203
0.048
0.013
--
10.050
--
1.855
8.160
--
10.015
AGENCY FUNDS
129-Private Not-For-Profit School Capital
Facilities Financing Reserve
130-School Capital Facilities Financing Reserve
135-Child Performer's Holding
136-Child Performer's Holding II
137-Child Performer's Holding III
152-Employees Health Insurance
153-Social Security Contribution
154-Employee Payroll Withholding Escrow
162-Employees Dental Insurance
163-Management Confidential Group Insurance
165-Lottery Prize
167-Health Insurance Reserve Receipts
169-Miscellaneous New York State Agency
175-Elderly Pharmaceutical Insurance Coverage Escrow
176-CUNY Senior College Operating
179-Medicaid Management Information System Escrow
309-Special Education
344-State University Collection
382-SUNY Federal Direct Lending Program
-23.805
0.054
0.075
0.042
346.938
10.879
66.982
6.983
1.151
323.667
0.097
515.579
20.388
39.474
1,905.345
-121.471
(0.890)
-1.843
0.001
-0.010
568.126
74.571
409.157
5.927
0.731
65.874
-----591.890
66.135
369.563
6.056
0.591
58.434
-----------
-25.648
0.055
0.075
0.052
323.174
19.315
106.576
6.854
1.291
307.103
0.097
575.550
13.524
38.860
202.422
(24.004)
--
--
--
80.123
13.086
165.000
3,382.918
-20.239
0.685
20.151
19.950
165.614
5,085.841
----
-------
(0.001)
-141.710
(0.205)
3,382.040
4,788.291
6,384.225
(24.005)
1,762.101
$3,392.165
$4,793.324
$6,389.333
($24.005)
$1,772.151
FUND TYPE
SCHEDULE 4
BEGINNING
BALANCE
12/1/11
RECEIPTS
DISBURSEMENTS
ENDING
BALANCE
12/31/11
ACCOUNTS
060-Tobacco Settlement
149-Sole Custody Investment (*)
650-Comptroller's Refund
TOTAL ACCOUNTS
$2.698
1,598.347
-$1,601.045
--
--
1,833.353
1,917.511
136.810
136.810
$1,970.163
$2,054.321
$2.698
1,514.189
-$1,516.887
SCHEDULE 5
DEBT ISSUED
PURPOSE
DEBT
OUTSTANDING
APRIL 1, 2011
MONTH OF
DECEMBER
DEBT MATURED
9 MONTHS ENDED
DEC. 31, 2011
MONTH OF
DECEMBER
INTEREST DISBURSED
9 MONTHS ENDED
DEC. 31, 2011
DEBT
OUTSTANDING
DEC. 31, 2011
MONTH OF
DECEMBER
9 MONTHS ENDED
DEC. 31, 2011
$458,465,328.60
$281,950.31
$281,950.31
$ --
$82,481,683.89
$376,265,595.02
$965,646.69
$15,023,990.34
59,447,800.41
27,760,083.89
483,211,725.68
81,325,655.84
94,616,438.59
311,174.82
-8,409,844.21
7,817.17
17,071,832.76
311,174.82
-8,409,844.21
7,817.17
17,071,832.76
------
9,193,360.34
9,622,255.98
4,212,495.72
5,362,107.84
--
50,565,614.89
18,137,827.91
487,409,074.17
75,971,365.17
111,688,271.35
774.37
125,702.50
89,062.33
150,410.03
274.97
1,610,423.64
744,443.82
9,886,741.60
1,533,453.74
1,823,828.73
--
3,597,325.89
12,213,640.50
2,634.42
381,922.24
15,810,966.39
14,737,138.07
31,631,949.01
97,808,886.94
-284,213.34
--
-284,213.34
--
----
3,595,839.37
5,993,271.79
13,708,150.83
11,141,298.70
25,922,890.56
84,100,736.11
46,870.07
60,838.65
10,779.00
558,938.38
1,071,562.92
3,060,608.83
39,409,145.15
422,127,588.73
85,179.30
8,433,949.78
85,179.30
8,433,949.78
---
4,849,785.33
31,393,728.65
34,644,539.12
399,167,809.86
61,817.78
1,013,925.92
1,012,569.24
8,998,702.63
31,600.00
--
1,079,810.22
378,013.54
Housing:
Low Cost
Middle Income
Park and Recreation Land Acquisition
Pure Waters
Rail Preservation Development
--
--
41,509,471.89
36,504,000.00
---
---
---
7,149,471.89
4,010,000.00
34,360,000.00
32,494,000.00
30,067.39
--
--
--
10,000.00
20,067.39
--
9,368,983.57
67,454,396.30
--
2,885,412.05
4,720,436.05
--
220,841.52
798,935,091.56
16,618,557.13
45,439,835.48
77,979,040.83
14,255,465.90
827,925,984.04
-------
13,885,255.26
227,506.34
880,714.02
1,609,392.16
276,362.04
13,388,582.36
74,926,009.63
7,605,848.10
1,897,370.24
--
1,897,370.24
--
-39,372.08
492.51
2,352,867.90
697,748,567.59
12,284,051.56
45,439,835.48
77,979,040.83
14,255,465.90
640,297,346.72
101,186,523.97
4,334,505.57
---187,628,637.32
101,186,523.97
4,334,505.57
---187,628,637.32
-------
3,288,021.09
75,831.26
18,976,602.80
142,001.21
---
142,001.21
---
----
-37,435.16
2,387,898.79
3,430,022.30
38,396.10
16,588,704.01
--22,809.80
65,276.46
2,284.55
661,632.60
19,475,404.69
8,539,727.23
---
3,224,757.15
4,695,035.76
16,250,647.54
3,844,691.47
3,971.98
--
673,679.72
240,672.63
$ --
$207,779,000.00
$3,647,583,999.46
$2,626,490.59
$81,650,569.94
$3,525,287,999.46
---
---
$330,075,000.00
$330,075,000.00
-------
SCHEDULE 5a
DEBT
REDUCTION
RESERVE
FUND
(064)
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
Library for the Blind
Mental Health Facilities
OGS Parking
RESCUE
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
South Mall
State Facilities and Equipment
Syracuse University Science and
Technology Center
University Facilities Grant 95 Refunding
Youth Facilities
Subtotal
Total Disbursements for Special Contractual
Financing Obligations
GENERAL
DEBT
SERVICE
(311-01)
DEPARTMENT
OF HEALTH
INCOME
(319)
LOCAL
GOVERNMENT
ASSISTANCE
TAX
(364)
$631,732
19,000
$650,732
--
235,838,029
-----------------------
373,194
37,669
75,913,441
5,603,308
-----434,793
--478,125
-1,045,377
-25,454,834
-141,466,537
3,460,965
12,081,059
--
--
164,986,546
--
--
--
--
--
41,845,000
--
--
--
--
----
789,949,628
99,639,000
--
----
----
----
-----------
4,246,200
996,050
3,719,000
327,776,389
493,000
61,546,530
-----
-----------
-----------
-----------
-----
2,652,925
1,587,519
-$2,001,625,118
---$28,805,442
---$67,657,264
---$117,514,744
---$1,101,357,197
--
$2,002,275,850
$28,805,442
$67,657,264
$117,514,744
$1,101,357,197
-----28,805,442
------------------
-------------------------67,657,264
$
$
----
REVENUE
BOND
TAX
(311-02)
----
----
MENTAL
HEALTH
SERVICES
(304)
------------117,514,744
-----------
$
$
----
STATE
UNIVERSITY
DORMITORY
INCOME
(330)
$ INCREASE /
(DECREASE)
----
$631,732
19,000
$650,732
$427,769
150,656
$578,425
--
235,838,029
215,938,540
19,899,489
373,194
37,669
75,913,441
5,603,308
28,805,442
90,556,723
168,796,822
188,567,278
2,973,244
434,793
-117,514,744
478,125
-1,045,377
715,838
25,454,834
83,510,950
141,466,537
93,532,698
51,217,663
67,657,264
407,257
106,066
59,359,768
5,614,933
29,526,375
90,758,209
168,554,179
132,964,303
3,200,144
428,018
489,719
107,191,572
445,125
211,263
1,052,887
937,801
18,536,068
71,864,718
169,944,417
95,507,722
52,010,464
64,577,925
(34,063)
(68,397)
16,553,673
(11,625)
(720,933)
(201,486)
242,643
55,602,975
(226,900)
6,775
(489,719)
10,323,172
33,000
(211,263)
(7,510)
(221,963)
6,918,766
11,646,232
(28,477,880)
(1,975,024)
(792,801)
3,079,339
--
164,986,546
164,965,466
21,080
--
41,845,000
41,843,500
1,500
--60,353,000
----
789,949,628
99,639,000
60,353,000
775,015,721
120,297,286
54,138,953
14,933,907
(20,658,286)
6,214,047
------186,724,580
247,153,800
-26,307,575
-----------
4,246,200
996,050
3,719,000
327,776,389
493,000
61,546,530
186,724,580
247,153,800
-26,307,575
4,245,025
1,004,325
2,806,000
185,633,911
366,000
185,924,224
200,237,585
130,404,994
34,430,000
51,661,195
1,175
(8,275)
913,000
142,142,478
127,000
(124,377,694)
(13,513,005)
116,748,806
(34,430,000)
(25,353,620)
---$83,510,950
2,652,925
1,587,519
-$3,400,470,715
2,642,750
1,764,344
19,002,000
$3,266,010,752
10,175
(176,825)
(19,002,000)
$134,459,963
$83,510,950
$3,401,121,447
$3,266,589,177
$134,532,270
------90,556,723
168,796,822
188,567,278
2,973,244
------715,838
---90,071,733
39,136,604
--
COMBINED TOTALS
9 MONTHS ENDED DEC. 31
2011
2010
-----------------83,510,950
-----
$203,963
(131,656)
$72,307
DECEMBER 2011
PRIOR FYTD
DECEMBER 2010
$6,770.6
0.125%
$0.740
$7,398.8
0.144%
$8.579
DECEMBER 2011
PAR AMOUNT
$ -622.5
550.0
4,120.4
1,825.0
$7,117.9
DECEMBER 2010
PAR AMOUNT
$ -1,923.0
1,672.1
3,176.6
1,865.0
$8,636.7
*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 (003) 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.
$6,688.5
0.238%
$13.379
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
2011
APRIL
MAY
JUNE
JULY
$159,230,134
$233,568,698
$195,517,861
$220,212,742
$434,477,295
$406,776,002
95,292,088
4,880,000
81,083
-2,926
333,645,171
--
98,024,053
5,053,000
50,667
--344,050,332
3,292
105,751,635
5,467,000
45,849
-3,416
339,765,810
--
105,879,252
5,041,000
46,560
-546
358,676,159
22,466
110,699,843
5,817,000
54,699
-529
344,517,688
3,708,517
108,260,913
4,911,000
65,642
-602
290,102,945
10,541
433,901,268
447,181,344
451,033,710
469,665,983
464,798,276
403,351,643
DISBURSEMENTS:
Grants - Social Service
Medical Assistance Payments
Grants - Health
Grants - Mental Hygiene
Grants - Miscellaneous
Interest - Late Payments
Personal Service
Non-Personal Service
Employee Benefits/Indirect Costs
98
334,194,941
20,109,283
--7,469
539,959
3,777,687
--
559
398,830,277
56,816,688
12,000
-13,691
897,472
3,160,359
1,611,903
-224,473,884
157,388,232
--21,599
795,142
10,690,401
141,973
-214,207,931
36,906,330
--23,448
789,290
2,822,833
--
2,241,704
412,446,905
70,281,125
--81,479
1,246,204
3,018,817
1,052,477
1,201,092
314,820,027
89,462,542
24,000
-24,556
800,145
2,717,182
--
Total Disbursements
358,629,437
461,342,949
393,511,231
254,749,832
490,368,711
409,049,544
933,267
933,267
23,000,000
----889,232
23,889,232
32,176,000
----651,598
32,827,598
651,598
651,598
--1,306,200
--824,658
2,130,858
40,500,000
-4,635,210
-15,000,000
878,452
61,013,662
359,562,704
485,232,181
426,338,829
255,401,430
492,499,569
470,063,206
$233,568,698
$195,517,861
$220,212,742
$434,477,295
$406,776,002
$340,064,439
OPERATING TRANSFERS:
Transfers to 002
Transfers to 003
Transfers to 311-02
Transfers to 339-AP
Transfers to 339-SR
Transfers to 345
Total Operating Transfers
Total Disbursements and Transfers
CLOSING CASH BALANCE
------
------
AUGUST
SEPTEMBER
OCTOBER
OPENING CASH BALANCE
RECEIPTS:
Cigarette Tax
State share of NYC Cigarette Tax
STIP Interest
Public Asset Transfers
Indigent Care Pool
Public Goods Pool
Miscellaneous
$340,064,439
APPENDIX A
(continued)
NOVEMBER
$420,158,483
DECEMBER
9 Months Ended
December 31, 2011
$423,212,777
$159,230,134
97,585,842
4,841,000
71,346
-526
386,096,546
--
97,935,679
4,766,000
62,734
-655
343,757,381
(3,660,213)
98,584,201
5,057,000
65,416
-2,986
350,605,013
--
918,013,506
45,833,000
543,996
-12,186
3,091,217,045
84,603
488,595,260
442,862,236
454,314,616
4,055,704,336
DISBURSEMENTS:
Grants - Social Service
Medical Assistance Payments
Grants - Health
Grants - Mental Hygiene
Grants - Miscellaneous
Interest - Late Payments
Personal Service
Non-Personal Service
Employee Benefits/Indirect Costs
75,617
311,564,841
93,999,718
--13,765
783,219
1,530,674
--
-357,182,444
54,744,235
--28,817
756,996
3,747,284
784,936
-232,546,882
192,929,234
12,000
-53,591
79,863
6,060,577
--
3,519,070
2,800,268,132
772,637,387
48,000
-268,415
6,688,290
37,525,814
3,591,289
Total Disbursements
407,967,834
417,244,712
431,682,147
3,624,546,397
533,382
533,382
21,700,000
----863,230
22,563,230
8,800,000
---15,000,000
457,633
24,257,633
126,176,000
-5,941,410
-30,000,000
6,683,050
168,800,460
408,501,216
439,807,942
455,939,780
3,793,346,857
$420,158,483
$423,212,777
$421,587,613
$421,587,613
Total Receipts
OPERATING TRANSFERS:
Transfers to 002
Transfers to 003
Transfers to 311-02
Transfers to 339-AP
Transfers to 339-SR
Transfers to 345
Total Operating Transfers
Total Disbursements and Transfers
CLOSING CASH BALANCE
------
Program/Purpose
ADULT HOMES PROGRAM
ADULT HOME RESIDENT COUNCIL PROJECT
AIDS INSTITUTE PROGRAM
HEALTH CARE SERVICES ACCOUNT
OPERATIONAL SUPPORT FOR AIDS HOUSING
CENTER FOR COMMUNITY HEALTH PROGRAM
EVIDENCE BASED CANCER SERVICES
HEALTH CARE SERVICES ACCOUNT
HOSPITAL BASED GRANTS PROGRAM
TOBACCO CONTROL & CANCER SERVICES
OFFICE OF HEALTH SYSTEMS MANAGEMENT
EMERGENCY MEDICAL SERVICES ACCOUNT
HEALTH CARE DELIVERY ADMINISTRATION
HEALTH CARE SERVICES ACCOUNT
HEALTH OCCUPATION DEVELOP/WORK DEMO
HEALTH WORKFORCE RETRAINING PROGRAM
PRIMARY CARE INITIATIVES MONITORING
HEALTH CARE FINANCING PROGRAM
PROVIDER COLLECTION MONITORING ACCOUNT
OFFICE OF HEALTH INSURANCE PROGRAM
FAMILY HEALTH PLUS
MEDICAID FRAUD HOTLINE/ADMIN.
PILOT HEALTH INSURANCE ACCOUNT
MEDICAL ASSISTANCE PROGRAM
BREAST & CERVICAL CANCER GRANTS
D&TC RATES FOR R&R GRANTS (4)
DISABLED PERSONS GRANTS
FAMILY HEALTH PLUS GRANTS
HOME HEALTH R&R RATES GRANTS (5)
MEDICAL ASSISTANCE - INDIGENT CARE FUND
MEDICAL ASSISTANCE - PAYMENTS GRANTS
NURSING HOME FINANCIAL ASSIST GRANTS
NYC MEDICAID GRANTS
NYC PERSONAL CARE WRR RATES GRANTS (6)
PERSONAL CARE WRR RATES GRANTS (7)
PHARMACY SERVICES GRANT
PHYSICIAN SERVICES GRANT
PRIMARY CARE CASE MANAGEMENT
SUPPLEMENTAL MED INS PAYMENTS GRANTS
COMMUNITY SUPPORT PROGRAM
ADULT HOMES RESIDENT COUNCIL
OFFICE OF LONG TERM CARE
ADULT HOME INITIATIVES
ENHANCING ABILITIES & LIFE EXPERIENCE
ENRICHED HOUSING FACILITIES
ELDERLY PHARMACEUTICAL INS COVERAGE PRG
ELDERLY PHARMACEUTICAL INSURANCE COVER
CHILD HEALTH INSURANCE PROGRAM
CHILD HEALTH INSURANCE
APPENDIX B
Appropriation
Amount (1)
59,736
Segregation
Amount
$
July - September
Disbursements
April - June
Disbursements
$
59,736
October
Disbursements
$
12,000
12,000
14,596,427
657
33,935,859
44,082
November
Disbursements
$
--
$
--
Total Disbursements
9 Months Ending
December 31, 2011 (3)
December
Disbursements
$
--
24,000
239,382,673
158,075,380
1,833,500
3,143,168
--
5,448,373
--
4,118,964
61,242,791
44,739
--
195,015,346
35,450,907
68,566,050
24,956,714
4,583,434
3,933,989
7,601,171
2,559,540
718,131
1,204,123
10,261,387
3,891,101
729,575
145,663
1,445,499
259,761
139,599
1,541,549
5,274,024
968,068
160,961
900,959
3,296,413
1,193,719
132,226
7,726,283
27,878,494
8,872,189
1,880,492
4,109,582
96,398
1,351,218
20,789
1,048,613
55,234
1,372,508
20,219
54,368,668
28,369,121
566,910
6,680,268
987,480
1,083,000
798,400
4,798,406
89,841
93,426
135,244
195,548
113,951
116,402
23,322
61,941
22,343
12,680,327
282,481
93,426
404,766
195,548
337,959
3,914,100
780,245
521,659
94,228
272,863
92,854
1,761,849
10,508,000
412,600
1,580,580
1,741,965
29,656
498,416
672,878
19,403
236,614
241,103
4,235
48,094
550,529
10,642
67,826
985,424
21,717
42,615
4,191,899
85,653
893,565
4,057,200
890,100
45,402,000
697,421,000
49,450,000
1,465,355,848
266,544,800
28,815,000
240,920,400
134,504,000
11,076,800
3,253,411,028
164,606,400
3,842,000
131,376,000
1,957,200
-21,902,000
159,921,000
-200,702,899
120,800,000
13,980,000
116,220,400
--179,843,700
79,406,000
1,864,000
63,376,000
-----195,384,770
15,644,800
----732,800,000
----
-----68,098,223
-----244,000,000
----
-----63,045,675
-----295,000,000
----
-----64,604,514
-----168,400,000
----
--
--
---
----
--
-138,540
--
-28,369
--
-75,236
--
27,377
--
9,217,600
19,810,800
13,139,296,876
1,957,200
-21,902,000
159,921,000
-591,836,081
136,444,800
13,980,000
116,220,400
--1,620,043,700
79,406,000
1,864,000
63,376,000
60,000
54,000
--
12,000
12,000
24,000
21,469,672
3,571,041
2,639,525
4,311,700
121,213
---
--3,401,346
76,245
----
121,213
-3,477,591
365,772,140
349,227,140
2,594,342
23,083,400
18,656,593
14,811,464
16,323,990
75,469,789
638,940,869
61,686,301
80,396,442
49,789,591
17,354,754
51,343,409
260,570,497
977,775,261
Program/Purpose
HEALTH CARE REFORM ACT PROGRAM
ADAP/HIV UNINSURED CARE (HRI) (8)
AMBULATORY CARE TRAINING PROGRAM
AREA HEALTH CARE CENTERS
ASSEMBLY PRIORITY DISTRIBUTIONS
AUDIT SERVICE PAYER/PROVIDER COMPLIANCE
CANCER RELATED SERVICES
CATASTROPHIC HEALTH CARE EXPENSE
COMMISSIONER EMERGENCY DISTRIBUTIONS
COMMISSIONER'S PRIORITY POOL DISTRIB.
DIAGNOSTIC & TREAT CTR UNCOMPENSAT CARE
DIVERSITY IN MEDICINE/POST BACCALAUREAT
HEALTH CARE STABILIZATION PROGRAM
HEALTH FACILITY RESTRUCTURING
HEALTH WORKFORCE RETRAINING
INDIVIDUAL SUBSIDY PROGRAM
INFERTILITY GRANT PROGRAM
INFERTILITY SRVCS TREATMENTS & PROC
LONG TERM CARE DEMO PROJECTS
LONG TERM CARE INSUR EDUC/OUTREACH
MEDICAL INDEMNITY
MINORITY PARTICIPATION MED EDUC
NYS AREA HEALTH EDUCATION CENTER (AHEC)
OTHER MEDICAL SCHOOL
PAY FOR PERFORMANCE INITIATIVES
PHYSICIAN LOAN REPAYMENT PROGRAM
PHYSICIAN PRACTICE SUPPORT PROGRAM
PHYSICIAN WORKFORCE STUDIES PROGRAM
PHYSICIAN'S EXCESS MEDICAL MALPRACTICE
POISON CONTROL CENTERS
POOL ADMINISTRATOR-SERVICES & EXPENSES
PRIMARY HEALTH CARE SERVICES
ROSWELL PARK CANCER INSTITUTE
RURAL HEALTH CARE ACCESS DEVELOP
RURAL HEALTH CARE DELIVERY DEVELOP
RURAL HEALTH NETWORK DEVELOPMENT
SCHOOL BASED HEALTH CENTERS
SCHOOL BASED HEALTH CLINICS
SECTION 405.4 HOSPITAL AUDITS
SENATE PRIORITY DISTRIBUTIONS
SUPPLEMENTAL GRADUATE MEDICAL EDUCATION
TOBACCO USE PREVENTION & CONTROL
TOTAL
APPENDIX B
(continued)
Segregation
Amount
$
16,595,833,765 (2)
Appropriation
Amount (1)
1,573,604,993
July - September
Disbursements
April - June
Disbursements
$
October
Disbursements
$
-----
November
Disbursements
$
70,150,000
2,150,000
786,934
4,202,519
21,541,061
10,349,162
3,111,420
1,450,000
13,638,892
177,523,288
3,383,001
26,995,288
38,984,400
91,279,920
357,330
2,345,602
9,614,046
750,000
450,000
30,000,000
192,625
5,477,043
945,101
9,406,209
3,381,470
6,407,786
258,000
127,400,000
4,972,500
7,953,421
2,915,430
154,559,800
24,963,408
5,480,367
11,689,478
2,777,080
5,538,400
2,340,000
4,099,177
18,147,322
105,969,499
8,858,780,012
----3,568,458
----2,683,470
635,553
--1,031,677
--790,529
----1,838,076
--184,298
558,685
-127,399,786
-399,820
--855,598
-1,763,642
--233,341
--11,741,113
1,215,957,714
-----
-19,400,000
2,295,242
-2,139,492
--91,099
-5,170,000
9,670,394
1,156,522,795
2,413
-19,400,000
89,821
-54
-----1,440,894
408,501,216
8,858,780,012 $
(2,474,097)
1,213,483,617 $
(2,354,708)
1,154,168,087 $
(533,382)
407,967,834 $
4,029,477
----195,300
448,787
---
591,804
----95,367
--69,355
702,273
--1,250,000
480,972
770,000
6,904,923
418,107,942
597,391
1,568,993
-127,399,786
1,250,000
1,700,440
-58,200,000
5,550,009
-5,439,715
--324,440
-5,940,000
31,525,157
3,631,229,447
(863,230)
417,244,712 $
(457,633)
431,682,147 $
(6,683,050)
3,624,546,397
2,036,524
----310,714
----
(803)
------------
209,889
-------85,843
--118,681
65,459
122
----
$
20,000,000
---2,572,139
----30,574,116
--9,800,000
1,841,977
-----30,000,000
----225,057
242,454
---390,377
-19,400,000
1,413,250
-1,001,326
-----1,767,833
432,139,780
3,015
3,180,872
---
$
-----
---------
Total Disbursements
9 Months Ending
December 31, 2011 (3)
December
Disbursements
---426,858
--896,098
-535,201
-----
20,000,000
---12,209,613
----33,763,600
1,084,340
-9,800,000
6,263,612
--1,382,333
--30,000,000
-2,019,286
---
636,003
16,596,469,768
(1) Includes amounts appropriated in 2011 as well as prior year appropriations that were reappropriated in the SFY 2011 budget chapters.
(2) Unsegregated appropriation total is $7,737,053,753.
(3) 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.
(4) Full title is: Diagnostic and Treatment Center Rates Increase for Recruitment and Retention of Health Care Workers.
(5) Full title is: Home Health Recruitment and Retention Rates Grants.
(6) Full title is: NYC Personal Care Workforce Recruitment and Retention Rates Grants.
(7) Full title is: Personal Care Workforce Recruitment and Retention Rates Grants.
(8) Full title is: Aids Drug Assistance Program/Human Immunodeficiency Virus - Uninsured Care - Health Research Incorporated.
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
December
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
Aquaculture Grants Program (AGP)
Recovery Act of 2009: Wildland Fire Management
National Clean Diesel Emissions Reduction Program
State Clean Diesel Grant Program
Water Quality Management Planning
Capitalization Grants for Clean Water State Revolving Funds
Capitalization Grants for Drinking Water State Revolving Funds
Leaking Underground Storage Tank Trust Fund Corrective Action Program
Weatherization Assistance for Low-Income Persons
Electricity Delivery and Energy Reliability, Research, Development and Analysis
Total Energy and Environment
Emergency Food Assistance Program (Administrative Costs)
Aging Home-Delivered Nutrition Services for States
Aging Congregate Nutrition Services for States
Total Food and Nutrition Services
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)
Special Education - Grants for Infants and Families, Recovery Act
Child Support Enforcement
Foster Care- Title IV-E
Adoption Assistance
ARRA - Head Start
ARRA - Immunization
ARRA - Child Care and Development Block Grant
ARRA - Emergency Contingency Fund for Temporary Assistance for Needy Families (TANF)
State Programs
ARRA - Communities Putting Prevention to Work: Chronic Disease Self-Management Program
Medical Assistance Program (FMAP) *
AmeriCorps
Total Health and Social Services
-204,564.26
---648,623.46
42,662.73
550,013.19
943,287.00
(13,975.42)
21,609,909.00
440,284.85
67,496,291.76
4,235,669.00
52,735,373.00
1,181,690.17
1,572,182.00
10,197.00
-39,427,251.00
-191,084,023.00
-43,961.64
--52,844.61
18,574,482.50
-(4,310.65)
15,038,553.27
13,338.05
33,718,869.42
Life-to-Date
Disbursements
$
5,824,761.24
5,626,399.04
399,900.00
2,102,760.00
147,198,591.00
1,962,863.49
105,739.19
29,152,719.05
6,039,255.00
43,474,247.42
905,644,335.00
25,694,044.00
755,867,980.05
34,302,395.00
2,468,557,791.00
3,911,697.93
527,364,018.81
856,884.00
2,297,731.00
281,836,363.00
411,249.00
5,248,631,724.22
7,611.86
617,163.65
1,000,000.00
1,579,112.95
3,638,822.80
267,781,501.50
77,473,600.56
9,204,715.95
341,927,627.62
256,911.94
703,487,068.83
-----
4,891,302.00
2,042,446.00
4,148,718.00
11,082,466.00
--172,223.50
415,542.49
5,468,978.00
24,402,283.00
915,846.05
23,638,061.33
9,673,882.15
-5,658,252.00
5,911,634.00
110,119.16
238,729.79
-10,469,925.00
26,028,811.83
58,065,710.69
48,775,666.00
55,874,433.00
841,045.74
3,691,688.70
96,785,640.00
723,011,941.00
95,719.67
9,066,088.86
--
703,020.28
13,231,915,510.52
6,672,738.91
41,812,116.62
14,306,791,375.05
Federal Agency
APPENDIX C
(continued)
December
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
9,999,900.22
-9,999,900.22
$
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
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
-258,883,789.97
--148.50
461,062.45
--
22,855,217.00
11,334,337,655.88
1,539,762.38
31,516,111.00
71,526,360.00
69,356,647.00
1,110,524.12
Total Labor
259,345,000.92
11,532,242,277.38
54,153.65
-116,132.48
7,474.49
--1,833,162.40
1,219,615.50
7,416,726.40
6,537,589.61
776,056.79
1,655,091.08
2,828,986.58
37,226,033.65
2,010,923.02
57,660,099.61
11,655,995.32
-3,610,445.76
15,266,441.08
800,757,519.86
456,992.32
18,784,474.10
819,998,986.28
553,237,274.28
* 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.
32,787,153,061.28
APPENDIX D
STATE OF NEW YORK - STATEMENT OF CASH FLOW - PUBLIC GOODS POOL
FISCAL YEAR 2011-2012
1st Quarter
April-June
OPENING CASH BALANCE
RECEIPTS:
Patient Services
Covered Lives
Provider Assessments
1% Assessments
DASNY- MOE/Recast receivables
Interest Income
NYPHRM
Hospital Quality Contribution
Unassigned
Total Receipts
DISBURSEMENTS:
Program Disbursements:
Poison Control Centers
School Based Health Center Grants
ECRIP Distributions
Total Disbursements
Excess (Deficiency) of Receipts over Disbursements
OTHER FINANCING SOURCES (USES):
Transfers from Other Pools:
Medicaid Disproportionate Share
Health Facility Assessment Fund - Hospital Quality Contribution
Transfers From State Funds:
061-HCRA Resources Fund
061-HCRA Resources Fund FMAP
Total Other Financing Sources
Transfers to Other Pools:
Medicaid Disproportionate Share
Health Facility Assessment Fund
Transfers to State Funds:
061-HCRA Resources Fund
061-IN Indigent Care Fund (matched)
061-IN Indigent Care Fund (non-matched)
Total Other Financing Uses
Excess (Deficiency) of Receipts and Other Financing Sources
over Disbursements and Other Financing Uses
CLOSING CASH BALANCE
Source: HCRA - Office of Pool Administration
$ 258,518,559.21
2nd Quarter
July-September
$
250,290,079.85
652,953,014.95
252,804,495.65
18,506,742.05
85,326,136.00
0.00
77,626.76
356.32
0.00
112,360.36
700,887,795.21
254,527,327.88
18,551,920.62
80,607,052.00
48,494.19
82,747.64
244.90
0.00
1,644,860.07
1,009,780,732.09
1,056,350,442.51
2011
OCTOBER
2011
NOVEMBER
2011
DECEMBER
$ 317,881,788.82
$ 234,270,691.64
$ 254,616,187.73
2011-2012
$
258,518,559.21
208,856,607.99
82,467,011.20
5,490,445.46
26,561,280.00
0.00
34,065.97
148.95
12,532,060.00
(25,192,604.71)
213,851,281.86
83,903,557.32
7,390,263.98
25,510,759.00
0.00
26,454.36
35.00
(12,532,060.00)
26,886,734.28
197,501,577.98
55,274,741.63
14,394,334.47
29,218,174.00
575,935.00
26,397.33
66.85
0.00
(1,536,466.19)
1,974,050,277.99
728,977,133.68
64,333,706.58
247,223,401.00
624,429.19
247,292.06
852.02
0.00
1,914,883.81
310,749,014.86
345,037,025.80
295,454,761.07
3,017,371,976.33
0.00
0.00
0.00
(1,250,000.00)
0.00
(5,140,181.22)
0.00
0.00
0.00
0.00
0.00
(770,000.00)
0.00
0.00
0.00
(1,250,000.00)
0.00
(5,910,181.22)
0.00
(6,390,181.22)
0.00
(770,000.00)
0.00
(7,160,181.22)
1,009,780,732.09
1,049,960,261.29
310,749,014.86
344,267,025.80
295,454,761.07
3,010,211,795.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
16,909,868.04
0.00
4,350,774.37
0.00
21,260,642.41
0.00
0.00
0.00
6,420,000.00
0.00
6,420,000.00
0.00
0.00
0.00
770,000.00
0.00
17,679,868.04
0.00
0.00
4,350,774.37
7,190,000.00
0.00
28,450,642.41
0.00
0.00
0.00
0.00
0.00
0.00
(48,494.19)
0.00
(813,804,180.32)
(200,499,608.89)
(3,705,422.24)
(1,018,009,211.45)
(795,970,516.85)
(190,353,870.54)
(2,415,670.74)
(988,788,552.32)
(8,228,479.36)
$ 250,290,079.85
67,591,708.97
$
317,881,788.82
(321,395,065.07)
(72,161,526.37)
(803,520.60)
(394,360,112.04)
(83,611,097.18)
$ 234,270,691.64
(279,082,542.82)
(61,715,334.33)
(803,520.60)
(341,601,397.75)
20,345,496.09
$ 254,616,187.73
(575,935.00)
0.00
(624,429.19)
0.00
(284,857,831.19)
(64,939,512.88)
(807,668.70)
(351,180,947.77)
(2,495,110,136.25)
(589,669,853.01)
(8,535,802.88)
(3,093,940,221.33)
(51,375,412.33)
$ 203,240,775.40
(55,277,783.81)
$
203,240,775.40
APPENDIX E
STATE OF NEW YORK - STATEMENT OF CASH FLOW - MEDICAID DISPROPORTIONATE SHARE
FISCAL YEAR 2011-2012
1st Quarter
April-June
OPENING CASH BALANCE
RECEIPTS:
Interest Income
Total Receipts
2nd Quarter
July-September
2,926.20
3,961.83
3,961.83
545.94
2011
OCTOBER
$
1,655.91
1,655.91
49,019.84
2011
NOVEMBER
$
655.77
655.77
655.77
2011
DECEMBER
$
2,985.61
2,985.61
2,985.61
2011-2012
$
1,023.67
1,023.67
2,926.20
10,282.79
10,282.79
DISBURSEMENTS:
Program Disbursements:
Indigent Care
High Need Indigent Care
Other
Total Program Disbursements
(192,658,013.02)
(7,812,000.00)
(1,482,690.74)
(201,952,703.76)
(191,561,705.91)
0.00
0.00
(191,561,705.91)
(69,810,755.23)
0.00
(48,494.19)
(69,859,249.42)
(59,705,648.58)
0.00
0.00
(59,705,648.58)
(62,806,329.24)
0.00
575,935.00
(62,230,394.24)
(576,542,451.98)
(7,812,000.00)
(955,249.93)
(585,309,701.91)
(201,948,741.93)
(191,560,050.00)
(69,858,593.65)
(59,702,662.97)
(62,229,370.57)
(585,299,419.12)
0.00
0.00
48,494.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,494.19
0.00
100,249,804.45
1,453,094.87
0.00
0.00
100,249,804.44
201,952,703.76
95,176,935.28
1,207,835.37
0.00
0.00
95,176,935.26
191,610,200.10
36,080,763.19
401,760.30
0.00
(2,752,531.44)
36,080,763.18
69,810,755.23
30,857,667.17
401,760.30
0.00
(2,411,446.05)
30,857,667.16
59,705,648.58
32,469,756.44
403,834.35
0.00
(2,522,017.99)
32,469,756.44
62,821,329.24
294,834,926.53
3,868,285.19
0.00
(7,685,995.48)
294,834,926.48
585,900,636.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(6,342.09)
(6,342.09)
(1,676.20)
(1,676.20)
(2,380.26)
48,473.90
545.94
49,019.84
(525.65)
(525.65)
(655.77)
(655.77)
(48,364.07)
$
655.77
(2,985.61)
(2,985.61)
2,329.84
$
2,985.61
(12,185.32)
(12,185.32)
588,973.06
$
591,958.67
589,032.47
$
591,958.67
APPENDIX F
SUMMARY OF OFF-BUDGET SPENDING REPORT
DISBURSED
APRIL '11
(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 '11
(000)
DISBURSED
JUNE '11
(000)
DISBURSED
AUG '11
(000)
DISBURSED
SEPT '11
(000)
DISBURSED
OCT '11
(000)
DISBURSED
NOV '11
(000)
DISBURSED
DEC '11
(000)
DISBURSED
JAN '12
(000)
DISBURSED
FEB '12
(000)
DISBURSED
MAR '12
(000)
DISBURSED
TOTAL 11-12
(000)
1
3,713
12
--
6
7,761
1
91
30
23,050
(19)
694
5
2,305
38
32
25
21,200
355
507
-2,784
6
23
1
13,002
-125
-12,430
2
21
68
86,245
395
1,493
496
--8,485
2,861
14,859
8,902
2,518
1,968
-7
43,822
2,021
14
-41,573
2,262
18,346
5,671
14,298
2,791
216
636
95,687
1,238
--24,490
2,944
10,574
7,669
4,194
862
4
366
76,096
216
27
-11,592
1,322
11,262
756
4,291
3,337
1,471
-36,654
3,109
--43,172
3,809
24,920
5,466
21,337
3,017
4,290
1,085
132,292
1,916
64
-20,282
5,592
20,206
4,157
2,860
739
3,092
101
61,822
993
--22,634
6,042
11,591
6,982
3,131
2,084
19,397
73
86,055
2,735
414
-19,760
5,128
11,430
5,845
5,512
2,113
11
27
65,428
12,724
519
-191,988
29,960
123,188
45,448
58,141
16,911
28,481
2,295
597,856
--
--
--
--
554
560
150
----
--
(172)
801
2,761
(1)
22
3,411
150
84
-1,198
THRUWAY AUTHORITY:
CHIPS
SHIPS
Marchiselli
Multi-modal
TOTAL THRUWAY AUTHORITY:
53,155
---53,155
-11,473
-5,498
16,971
28,977
-7,332
-36,309
TOTAL OFF-BUDGET:
97,127
113,856
115,816
TOTAL CEFAP
--
175
693
ECONOMIC DEVELOPMENT:
Total CCAP
Total Multi-modal
Total GenNYsis
Total Centers for Excellence
Total Empire Opportunity
Total Economic Development
DISBURSED
JULY '11
(000)
646
----646
2,581
14
-554
-3,149
2,039
--(172)
2,761
4,628
(382)
628
-161
(14)
393
------
-------
169
--
187
--
662
831
--
--
--
--
-230
--
2,725
2,761
971
199
6,656
-15
191
393
--
--
50
-280
--
--
--
------
--
-7,104
7,131
112,936
-15,408
-128,344
9
2,132
-2,141
--
--
--
--
195,068
11,509
24,872
12,602
244,051
37,047
139,423
190,997
86,448
67,849
--
--
--
--
848,563
193
507
685
140
71
2,464
844
27
3,109
----3,109
2,085
64
---2,149
1,180
----1,180
2,965
414
---3,379
15,449
519
--2,761
18,729
27
-(382)
-489
--
--
--
--
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
$
--
1,351,535,557.58
1,621,060,357.74
1,583,907,989.14
1,542,090,339.52
46,917,436.49
1,589,007,776.01
787,507,031.80
2,067,315,726.25
2,232,778,332.79
2,312,639,971.95
151,853,238.66
2,464,493,210.61
546,019,330.75
181,104,214.63
186,758,924.66
969,693,382.67
(621,228,743.34)
--
348,464,639.33
--
--
--
--
--
--
--
--
--
--
--
--
64,387,252.80
73,055,268.22
83,074,119.25
92,415,502.88
$2,749,449,172.93
$3,942,535,566.84
$4,086,519,365.84
$4,916,839,197.02
2,172,882.60
($420,285,185.59)
94,588,385.48
$4,496,554,011.43
APPENDIX G
(continued)
072
074
076
079
312
357
374
376
380
387
389
-01
-4Y
-4Z
-6Z
-8A
-AY
-AZ
-BY
-BZ
-CY
-CZ
-DY
-DZ
-EY
-EZ
-FY
-FZ
-GY
-GZ
-HY
-HZ
-IY
-IZ
-JY
-JZ
-KY
-KZ
-LY
-LZ
-MY
-MZ
-NY
-NZ
-OY
-OZ
-PY
-PZ
-QY
-QZ
-RY
-RZ
-SY
-SZ
-UY
-UZ
-VY
-VZ
-WY
-WZ
-XY
-XZ
-YY
-YZ
-ZY
-ZZ
-01
-01
-04
-05
-06
-01
-06
-01
-01
-01
-02
-03
-05
-01
-08
-22
-02
ACCOUNT TITLE
GENERAL FUND
State Operations and Local Assistance
TOTAL GENERAL FUND
CAPITAL PROJECT AND BOND REIMBURSABLE FUNDS
HIGHWAY AND BRIDGE CAPITAL
REHAB/REPAIR MARITIME
D21RVE- MARITIME
D36RVE- CENTRAL ADMIN
RESIDENCE HALL CAMPUS LET BOND PROCEEDS
REHAB/REPAIR ALBANY
D01RVE- ALBANY
REHAB/REPAIR BINGHAMTON
D07RVE- BINGHAMTON
REHAB/REPAIR BUFFALO UNIVERSITY
D28RVE- SUNY BUFFALO
REHAB/REPAIR STONYBROOK
D13RVE- STONYBROOK
REHAB/REPAIR BROOKLYN
D14RVE - HSC BROOKLYN
REHAB/REPAIR SYRACUSE
D15RVE- HSC SYRACUSE
REHAB/REPAIR BROCKPORT
D02RVE- BROCKPORT
REHAB/REPAIR BUFFALO COLLEGE
D03RVE -SUB BUFFALO
REHAB/REPAIR CORTLAND
D04RVE- CORTLAND
REHAB/REPAIR FREDONIA
D05RVE- FREDONIA
REHAB/REPAIR GENESEO
D06RVE- GENESEO
REHAB/REPAIR OLD WESTBURY
D31RVE- OLD WESTBURY
REHAB/REPAIR NEW PALTZ
D08RVE- NEW PALTZ
REHAB/REPAIR ONEONTA
D09RVE- ONEONTA
REHAB/REPAIR OSWEGO
D10RVE- OSWEGO
REHAB/REPAIR PLATTSBURGH
D11RVE- PLATTSBURGH
REHAB/REPAIR POTSDAM
D12RVE- POTSDAM
REHAB/REPAIR PURCHASE
D29RVE- PURCHASE
REHAB/REPAIR FOR UTICA/ROME
D27RVE- CAMPUS RESERVE
REHAB/REPAIR ALFRED
D22RVE- ALFRED
REHAB/REPAIR CANTON
D23RVE- CANTON
REHAB/REPAIR COBLESKILL
D24RVE- COBLESKILL
REHAB/REPAIR DELHI
D25RVE- DELHI
REHAB/REPAIR FARMINGDALE
D26RVE- FARMINGDALE
REHAB/REPAIR MORRISVILLE
D27RVE- MORRISVILLE
STATE PARK INFRASTRUCTURE
CW/CA IMPLEMENTATION DEC
CW/CA IMPLEMENTATION STATE
CW/CA IMPLEMENTATION ERDA
CW/CA IMPLEMENTATION EFC
SITE INVESTIGATION & CONSTRUCTION
HAZARDOUS WASTE CLEAN UP
YOUTH FACILITIES IMPROVEMENT
HOUSING ASSISTANCE
HOUSING PROG FD-HSG TR FD CORP
HOUSING PROG FD AFFORD HSG CORP
HOUSING PROG FD-DEPT OF SOCIAL SERVICES
HOUSING PROG FD-HFA
HIGHWAY FAC PURPOSE
CLEAN AIR CAPITAL
NY RACING ACCOUNT
OPWDD-STATE FACILITIES PRE 12/99
0.00
$0.00
0.00
$0.00
0.00
$0.00
0.00
$0.00
296,643,984.72
0.00
0.00
0.00
1,158,296.49
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
608,427.59
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
32,740,420.27
169.29
0.00
0.00
0.00
0.00
154,996,441.41
10,190,638.73
21,607,748.05
133,224,375.05
19,949,806.22
63,649,975.56
0.00
11,730,923.89
0.00
208,333,560.00
0.00
516,518,939.77
0.00
0.00
0.00
1,195,097.51
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
608,369.53
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
34,291,713.67
169.29
0.00
0.00
0.00
0.00
157,954,154.87
12,421,442.50
21,607,748.05
152,476,875.05
19,949,806.22
63,649,975.56
0.00
12,086,002.10
0.00
224,999,990.00
0.00
484,624,277.18
0.00
0.00
0.00
1,241,749.87
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
608,446.06
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
29,167,437.00
169.29
0.00
0.00
0.00
0.00
163,403,973.78
8,936,489.90
21,607,748.05
152,476,875.05
19,949,806.22
74,899,975.56
0.00
12,251,018.20
0.00
224,999,990.00
0.00
426,130,825.53
0.00
0.00
0.00
1,417,781.97
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
608,512.20
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
31,684,012.10
169.29
0.00
0.00
0.00
0.00
170,465,885.10
9,907,748.78
21,607,748.05
152,476,875.05
19,949,806.22
74,899,975.56
0.00
12,565,023.53
0.00
224,999,990.00
0.00
Change
142,713,690.80
0.00
0.00
0.00
195.72
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
63.53
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
(6,854,898.29)
0.00
0.00
0.00
0.00
0.00
17,394,844.02
(4,142,741.03)
(657,140.00)
(63,692,349.04)
(2,279,393.09)
(15,129,481.73)
0.00
290,360.84
0.00
0.00
0.00
0.00
$0.00
(9)
568,844,516.33
0.00
0.00
0.00
1,417,977.69
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
608,575.73
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
24,829,113.81
169.29
0.00
0.00
0.00
0.00
187,860,729.12
5,765,007.75
20,950,608.05
88,784,526.01
17,670,413.13
59,770,493.83
0.00
12,855,384.37
0.00
224,999,990.00
0.00
(7)
APPENDIX G
(continued)
050
052
061
160
300
301
313
314
339
-01
-02
-01
-AF
-J6
-29
-03
-06
-01
-02
-F7
-H4
-IC
-K5
-K6
-S4
-S5
-S6
-XB
-01
-02
-01
-02
-03
-05
-08
-10
-13
-15
-16
-17
-20
-25
-26
-44
-47
-60
-62
-68
-81
-90
-93
-95
-A4
-A5
-A6
-AG
-AH
-AI
-AQ
-AX
-AY
-B3
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
HAZARDOUS BULK STORAGE
ENCON-UTILITY ENVIRONMENTAL REGULATION
FEDERAL GRANTS INDIRECT COST RECOVERY ACCOUNT
ENCON-LOW LEVEL RADIOACTIVE WASTE SITING
ENCON-RECREATION
ENCON CONSERVATIONIST MAGAZINE ACCT
ENVIRONMENTAL REGULATORY
NATURAL RESOURCES ACCOUNT
MINED LAND RECLAMATION ACCT
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
Change
(314,470.17)
(9,016,813.10)
0.00
1,972,080.00
541,474.68
2,251,200.00
0.00
3,115,879.44
0.00
535,489.73
11,110.01
(19,821,665.83)
$46,917,436.49
0.00
0.00
0.00
0.00
13,526,705.06
47,531,766.08
0.00
0.00
252,562.02
29,108.68
0.00
0.00
2,063,753.80
3,799,708.83
7,801,447.41
0.00
29,385,902.30
20,421,589.36
0.00
0.00
156,575,339.11
18,544,295.25
1,124,620.05
1,175,701.95
140,017,377.42
1,100,373.41
0.00
0.00
534,510.85
6,026,055.05
9,950,223.68
16,400,918.67
0.00
0.00
0.00
0.00
6,581,601.74
0.00
0.00
1,111,734.11
22,300,555.54
0.00
0.00
0.00
0.00
0.00
0.00
2,187,545.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
23,083,397.89
76,993,702.96
1,344,767,641.95
0.00
677,830.16
204,174.53
0.00
0.00
2,672,385.51
3,924,251.54
8,649,198.08
0.00
29,431,094.52
20,208,275.98
0.00
0.00
0.00
19,047,582.77
0.00
486,731.92
169,900,719.79
1,128,702.53
0.00
0.00
686,442.12
5,471,405.50
10,865,091.68
0.00
0.00
0.00
0.00
27,406.24
8,354,101.74
0.00
0.00
525,438.19
21,633,863.32
0.00
0.00
0.00
0.00
0.00
0.00
3,371,407.45
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
41,739,990.45
126,783,293.70
1,215,313,117.97
0.00
0.00
363,455.41
0.00
0.00
485,060.06
3,450,649.99
9,294,629.06
0.00
25,571,839.45
20,154,084.17
0.00
0.00
201,022,574.77
19,464,492.28
0.00
0.00
196,231,213.40
2,431,510.64
0.00
0.00
156,718.48
5,739,393.90
11,545,901.90
9,249,636.36
0.00
0.00
0.00
0.00
8,354,101.74
0.00
0.00
0.00
19,436,402.92
0.00
0.00
0.00
0.00
0.00
0.00
5,821,720.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
56,551,454.51
144,138,048.02
1,051,570,874.39
0.00
0.00
598,621.35
0.00
0.00
1,066,277.32
3,671,939.91
7,980,219.22
0.00
20,491,681.38
20,482,314.03
0.00
0.00
374,848,753.42
11,929,152.85
0.00
124,208.84
224,195,575.22
2,352,237.55
0.00
0.00
511,252.09
5,614,223.33
6,210,513.51
46,128,069.36
0.00
0.00
0.00
99,331.75
8,354,101.74
0.00
0.00
0.00
21,874,956.35
0.00
0.00
0.00
0.00
0.00
0.00
5,618,276.34
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(43,676,009.97)
51,343,408.73
(140,903,434.99)
0.00
112,468.63
165,816.13
0.00
0.00
641,487.16
598,840.48
682,023.02
0.00
(141,372.68)
609,017.03
0.00
0.00
219,549,262.87
1,311,020.21
0.00
(124,208.84)
29,545,947.44
(1,182,112.04)
0.00
0.00
146,446.72
(67,340.45)
773,850.40
1,327,743.01
0.00
0.00
0.00
(99,331.75)
4,184,988.86
0.00
0.00
10,348.96
755,947.75
0.00
0.00
0.00
0.00
0.00
0.00
578,251.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
12,875,444.54
195,481,456.75
910,667,439.40
0.00
112,468.63
764,437.48
0.00
0.00
1,707,764.48
4,270,780.39
8,662,242.24
0.00
20,350,308.70
21,091,331.06
0.00
0.00
594,398,016.29
13,240,173.06
0.00
0.00
253,741,522.66
1,170,125.51
0.00
0.00
657,698.81
5,546,882.88
6,984,363.91
47,455,812.37
0.00
0.00
0.00
0.00
12,539,090.60
0.00
0.00
10,348.96
22,630,904.10
0.00
0.00
0.00
0.00
0.00
0.00
6,196,527.82
0.00
0.00
0.00
0.00
0.00
APPENDIX G
(continued)
261
265
267
269
290
291
291
291
480
484
486
486
-04
-10
-01
-00
-09
-10
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
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)
0.00
0.00
0.00
0.00
0.00
131,986.39
0.00
0.00
0.00
6,303,680.67
80,823.61
0.00
0.00
772,449.91
102,798,240.96
0.00
1,401,417.85
13,438,442.33
7,756,296.44
0.00
0.00
12,499,096.25
0.00
0.00
0.00
33,674.22
1,804,357.20
611,265.93
78,019.93
0.00
0.00
202,781.91
0.00
0.00
611,602.26
0.00
0.00
115,826.01
6,431,508.70
269,866.96
1,917,721.16
0.00
0.00
0.00
0.00
0.00
52,470,187.28
38,508,491.14
2,206,384.91
0.00
6,388,803.81
22,230,710.57
$787,507,031.80
8,126,229.37
430,164,232.31
24,286,406.82
0.00
63,285,901.67
10,987,028.17
0.00
4,990,226.48
2,808,583.54
0.00
1,370,722.39
0.00
$546,019,330.75
14,793,496.33
77,342,817.82
13,810,258.85
0.00
58,192,527.23
9,779,787.88
0.00
4,739,148.78
1,914,442.03
0.00
531,735.71
0.00
$181,104,214.63
5,887,507.69
54,386,903.27
7,039,222.58
0.00
99,424,241.23
10,189,778.65
0.00
7,885,544.13
0.00
0.00
1,945,727.11
0.00
$186,758,924.66
8,788,684.34
788,139,883.46
19,083,768.16
0.00
55,171,761.71
10,173,149.79
80,726,602.15
6,793,342.17
438,717.40
0.00
377,473.49
0.00
$969,693,382.67
Change
0.00
0.00
109,083.64
0.00
0.00
(8,732.36)
0.00
0.00
0.00
649,368.64
(385,990.31)
0.00
5,999,049.97
202,462.81
499,421.72
0.00
234,859.26
(812,092.29)
(1,098,306.67)
0.00
0.00
(1,338,442.56)
0.00
0.00
0.00
0.00
288,262.61
0.00
313,737.38
0.00
0.00
184,901.56
0.00
0.00
289,232.79
0.00
0.00
25,988.71
1,993,941.19
(3,439.72)
38,106.99
0.00
0.00
0.00
0.00
0.00
5,479.58
15,742,572.00
85,122.70
0.00
386,754.61
2,308,838.25
$151,853,238.66
37,639,084.08
(659,505,873.54)
(3,645,497.42)
0.00
8,251,007.50
33,746.66
(3,479,981.78)
(1,298,076.17)
414,445.83
0.00
362,401.50
0.00
($621,228,743.34)
46,427,768.42
128,634,009.92
15,438,270.74
0.00
63,422,769.21
10,206,896.45
77,246,620.37
5,495,266.00
853,163.23
0.00
739,874.99
0.00
$348,464,639.33
(1)
(2)
(3)
(4)
(5)
(7)
(6)
(8)
APPENDIX G
(continued)
ACCOUNT TITLE
179
-02
AGENCY FUNDS
MMIS - STATE & FEDERAL
TOTAL AGENCY FUNDS
325
331
-01
-55
ENTERPRISE FUND
STATE FAIR RECEIPTS FUND
OGS CONVENTION CENTER ACCOUNT
TOTAL ENTERPRISE FUND
323
-03
-05
-06
-07
-08
-09
-12
-13
-14
-15
-17
-18
-19
-20
-21
-23
-26
-27
-28
-02
-05
-09
-10
-12
-14
-17
-18
-20
-23
-24
-26
-27
-28
-30
-ZV
-01
-04
-00
-01
-00
334
394
395
396
397
(8)
(9)
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
550,546.86
0.00
2,708,639.00
0.00
445,568.00
0.00
3,055,001.78
148,587.27
0.00
0.00
329,610.76
0.00
0.00
0.00
0.00
0.00
584,367.34
0.00
0.00
0.00
0.00
0.00
15,326.94
5,584.56
1,774,716.49
7,030,795.06
0.00
0.00
22,484,694.72
0.00
0.00
638,013.41
217,349.89
840,289.44
0.00
0.00
652,999.86
18,044,252.85
2,696,495.25
2,164,413.32
$64,387,252.80
716,922.62
0.00
2,738,194.05
46,541.84
518,002.14
0.00
3,046,636.65
0.00
0.00
0.00
499,494.21
0.00
0.00
0.00
0.00
0.00
573,540.95
0.00
0.00
0.00
0.00
0.00
56,314.99
122,098.32
1,930,066.30
7,003,050.19
0.00
0.00
28,508,863.39
990,418.67
0.00
638,013.41
251,181.45
920,266.76
0.00
0.00
746,040.85
18,618,096.75
1,998,957.61
3,132,567.07
$73,055,268.22
1,166,866.23
0.00
2,641,823.94
172,408.42
650,257.64
0.00
2,972,450.99
4,635,646.72
0.00
0.00
369,172.60
0.00
0.00
0.00
0.00
0.00
579,201.83
0.00
0.00
0.00
0.00
0.00
79,147.60
438,214.39
2,266,197.85
7,107,585.14
0.00
0.00
32,183,154.13
1,009,523.38
0.00
638,013.41
237,921.83
1,017,753.88
0.00
0.00
837,702.43
18,297,762.86
1,845,432.59
3,927,881.39
$83,074,119.25
1,545,829.78
1,343.20
2,829,734.26
340,699.50
847,465.38
0.00
3,074,919.67
8,311,702.73
0.00
0.00
495,785.48
0.00
0.00
0.00
0.00
0.00
612,512.55
0.00
0.00
0.00
0.00
0.00
1,223.47
64,590.35
2,858,796.73
6,839,676.72
1,298,377.91
0.00
31,831,733.91
2,231,484.84
0.00
843,852.41
247,502.83
1,550,177.12
0.00
0.00
1,106,496.83
16,718,001.75
1,918,221.82
6,845,373.64
$92,415,502.88
(186,505.49)
434,735.06
18,297.83
(340,699.50)
(494,662.10)
0.00
(80,606.49)
(929,856.42)
0.00
0.00
(96,780.57)
0.00
0.00
0.00
0.00
0.00
104,611.48
0.00
0.00
0.00
0.00
0.00
166,866.49
(61,308.37)
276,731.43
(117,970.01)
54,433.71
0.00
2,581,702.52
(920,475.62)
0.00
0.00
(21,828.11)
25,076.64
0.00
0.00
106,561.47
943,322.21
299,132.48
412,103.96
$2,172,882.60
1,359,324.29
436,078.26
2,848,032.09
0.00
352,803.28
0.00
2,994,313.18
7,381,846.31
0.00
0.00
399,004.91
0.00
0.00
0.00
0.00
0.00
717,124.03
0.00
0.00
0.00
0.00
0.00
168,089.96
3,281.98
3,135,528.16
6,721,706.71
1,352,811.62
0.00
34,413,436.43
1,311,009.22
0.00
843,852.41
225,674.72
1,575,253.76
0.00
0.00
1,213,058.30
17,661,323.96
2,217,354.30
7,257,477.60
$94,588,385.48
$2,749,449,172.93
$3,942,535,566.84
$4,086,519,365.84
$4,916,839,197.02
($420,285,185.59)
$4,496,554,011.43
Temporary Loans are authorized pursuant to Subdivision 5 of Section 4 of the State Finance Law and Chapter 58, Part BB, Section 1 and 1A, of the Laws of 2011-12.
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)
Change