February 14
February 14
February 14
February 2014
THOMAS P. DiNAPOLI
STATE COMPTROLLER
Governmental Funds
Governmental Funds - Classified by State, Federal Support and Capital Spending
Proprietary Funds
Trust Funds
Governmental Funds - Budgetary Basis - Financial Plan and Actual
Comparative Schedule of Tax Receipts
Governmental Funds- Cash Flow
Governmental Funds- Cash Flow Schedule of Tax Receipts
2
3
4
7
8
9
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
Governmental Funds- Summary of Cash Receipts, Disbursements and Changes in Fund Balances
Proprietary Funds- Summary of Cash Receipts, Disbursements and Changes in Fund Balances
Fiduciary Funds- Summary of Cash Receipts, Disbursements and Changes in Fund Balances
Sole Custody and Investment Accounts- Statement of Cash Receipts and Disbursements
Debt Service Funds- Statement of Direct State Debt Activity
Debt Service Funds- Financing Agreements
Summary of the Operating Fund Investments
HCRA Resources Fund - Statement of Receipts and Disbursements by Account
HCRA Resources Fund - Statement of Program Disbursements
American Recovery and Reinvestment Act of 2009- Schedule of Disbursements of Federal Awards
HCRA Public Goods Pool - Statement of Cash Flow
HCRA Medicaid Disproportionate Share - Statement of Cash Flow
Public Authority Off Budget Spending Report
Schedule of Month-End Temporary Loans Outstanding
29
32
33
34
35
36
37
38
39
41
43
44
45
46
Supplementary Schedules
Schedule 1
Schedule 2
Schedule 3
Schedule 4
Schedule 5
Schedule 5a
Schedule 6
Appendix A
Appendix B
Appendix C
Appendix D
Appendix E
Appendix F
Appendix G
RECEIPTS:
Personal Income Tax
Consumption/Use Taxes
Business Taxes
Other Taxes
Miscellaneous Receipts
Federal Receipts
Total Receipts
DISBURSEMENTS:
Local Assistance Grants:
Education
Environment and Recreation
General Government
Public Health:
Medicaid
Other Public Health
Public Safety
Public Welfare
Support and Regulate Business
Transportation
Total Local Assistance Grants
Departmental Operations:
Personal Service
Non-Personal Service
General State Charges
Debt Service, Including Payments on
Financing Agreements
Capital Projects
Total Disbursements
GENERAL
MONTH OF 11 MOS. ENDED
FEB. 2014
FEB. 28, 2014
SPECIAL REVENUE
MONTH OF 11 MOS. ENDED
FEB. 2014
FEB. 28, 2014
DEBT SERVICE
MONTH OF 11 MOS. ENDED
FEB. 2014
FEB. 28, 2014
(6)
27,172.0
5,964.4
3,920.8
1,198.5
2,640.8
0.2
40,896.7
121.9
50.7
129.8
1,521.3
3,036.7
4,860.4
3,128.4
1,935.1
1,100.0
1,105.8
15,277.9
37,660.9
60,208.1
789.7
402.0
69.9
62.0
35.0
1,358.6
10,100.1
5,328.4
749.4
609.0
70.9
16,857.8
38.8
51.7
11.9
157.6
142.7
402.7
530.2
598.9
107.2
3,341.9
2,200.2
6,778.4
MONTH OF
FEB. 2014
$
3,158.8
1,000.9
139.1
317.7
2,034.6
3,214.5
9,865.6
40,400.5
13,758.1
5,619.7
3,160.9
21,869.6
39,932.2
124,741.0
2,450.1
1,014.9
232.5
242.2
2,082.2
3,598.1
9,620.0
11 MOS. ENDED
FEB. 28, 2013
$
$
37,810.9
13,273.8
6,011.5
2,792.7
21,043.8
37,961.9
118,894.6
2,589.6
484.3
(391.8)
368.2
825.8
1,970.3
5,846.4
6.8%
3.6%
-6.5%
13.2%
3.9%
5.2%
4.9%
(3)(4)(5)
(1)(5)
1,009.6
0.7
3.8
14,296.2
5.7
920.4
335.3
0.9
20.9
9,440.9
5.2
306.7
0.1
15.4
0.9
24.0
417.0
39.0
1,345.0
17.0
25.6
23,761.1
427.9
1,266.1
1,168.2
200.9
15.3
23,264.0
389.9
1,048.3
497.1
38.0
217.8
2.1%
9.7%
20.8%
1,083.8
100.3
19.8
106.6
15.2
10.6
2,350.4
11,378.4
693.1
177.1
2,444.8
94.5
97.5
30,107.7
2,362.7
268.6
76.6
218.5
4.4
286.7
3,574.6
27,044.3
3,814.3
1,848.1
4,414.2
251.8
4,431.3
51,556.8
79.3
15.0
12.0
41.0
163.7
414.4
110.0
330.4
704.4
2,039.2
3,446.5
448.2
96.4
340.1
31.6
338.3
6,088.7
38,422.7
4,921.8
2,025.2
6,969.0
676.7
5,233.2
83,703.7
3,626.2
318.6
291.1
507.7
47.7
318.2
6,493.9
37,628.9
4,669.6
1,578.6
6,935.2
622.1
4,687.4
80,824.0
793.8
252.2
446.6
33.8
54.6
545.8
2,879.7
2.1%
5.4%
28.3%
0.5%
8.8%
11.6%
3.6%
406.2
143.3
268.8
5,194.2
1,463.6
4,430.6
558.3
466.2
312.2
6,776.4
4,358.6
2,260.8
2.1
-
28.7
-
964.5
611.6
581.0
11,970.6
5,850.9
6,691.4
975.7
595.4
454.7
12,045.4
5,303.0
5,027.6
(74.8)
547.9
1,663.8
-0.6%
10.3%
33.1%
3,168.7
41,196.1
0.4
4,911.7
2.1
64,954.7
528.6
530.7
4,068.6
4,097.3
439.9
603.6
528.6
440.3
9,214.7
4,068.6
5,011.0
117,296.2
792.2
479.2
9,791.1
4,583.3
4,918.0
112,701.3
(514.7)
93.0
4,594.9
-11.2%
1.9%
4.1%
650.9
7,444.8
6,193.3
1,251.5
20.2%
23,728.0
(23,767.3)
(39.3)
2,179.6
2,180.2
(0.6)
0.0%
9.2%
9.2%
-1.5%
6,154.0
1,250.9
20.3%
75.2
2,369.1
438.2
36.7
106.1
293.7
0.1
3,243.9
CAPITAL PROJECTS
MONTH OF 11 MOS. ENDED
FEB. 2014
FEB. 28, 2014
5,008.9
7,048.1
(299.4)
(51.3)
(4,746.6)
827.9
12,760.5
(200.9)
(269.7)
796.2
(159.3)
636.9
14,232.3
(6,703.6)
7,528.7
285.7
(145.9)
139.8
6,505.2
(2,595.5)
3,909.7
92.0
(983.7)
(891.7)
4,248.2
(15,562.6)
(11,314.4)
142.7
(31.0)
111.7
921.9
(1,085.8)
(163.9)
712.1
7,229.3
88.5
(836.9)
(63.8)
1,446.1
(89.2)
(433.6)
8,127.2
$
8,839.3
1,610.0
$
8,839.3
1,447.9
$
1,536.4
2,373.3
$
1,536.4
1,889.0
$
1,825.2
379.1
$
1,825.2
(830.4)
$
(919.6)
1,316.6
(1,319.9)
(3.3)
(919.6)
25,907.6
(25,947.5)
(39.9)
647.6
(486.0)
$
11,281.3
1,654.6
(1,636.5)
18.1
7,404.9
10,633.7
$
(171.1)
(153.0)
3,876.4
$
11,281.3
9,667.3
$
9,514.3
3,360.3
$
9,514.3
516.1
15.4%
1,767.0
18.6%
GENERAL
MONTH OF
11 MOS. ENDED
FEB. 2014
FEB. 28, 2014
RECEIPTS:
Personal Income Tax
Consumption/Use Taxes
Business Taxes
Other Taxes
Miscellaneous Receipts
Federal Receipts
Total Receipts
DISBURSEMENTS:
Local Assistance Grants:
Education
Environment and Recreation
General Government
Public Health:
'
Medicaid
Other Public Health
Public Safety
Public Welfare
Support and Regulate Business
Transportation
(6)
27,172.0
5,964.4
3,920.8
1,198.5
2,640.8
0.2
40,896.7
121.9
50.7
129.8
1,507.2
1,809.6
3,128.4
1,935.1
1,100.0
1,105.8
15,113.8
0.3
22,383.4
TOTAL
STATE OPERATING FUNDS
MONTH OF
11 MOS. ENDED
FEB. 2014
FEB. 28, 2014
DEBT SERVICE
MONTH OF 11 MOS. ENDED
FEB. 2014
FEB. 28, 2014
$
789.7
402.0
69.9
62.0
35.0
1,358.6
10,100.1
5,328.4
749.4
609.0
70.9
16,857.8
3,158.8
962.1
87.4
305.8
1,862.9
35.1
6,412.1
40,400.5
13,227.9
5,020.8
3,053.7
18,363.6
71.4
80,137.9
FEDERAL
SPECIAL REVENUE
MONTH OF
11 MOS. ENDED
FEB. 2014
FEB. 28, 2014
$
14.1
3,036.7
3,050.8
164.1
37,660.6
37,824.7
CAPITAL PROJECTS
MONTH OF
11 MOS. ENDED
FEB. 2014
FEB. 28, 2014
$
38.8
51.7
11.9
157.6
142.7
402.7
530.2
598.9
107.2
3,341.9
2,200.2
6,778.4
SPECIAL REVENUE
ELIMINATIONS
MONTH OF 11 MOS. ENDED
FEB. 2014
FEB. 28, 2014
$
TOTAL
GOVERNMENTAL FUNDS
MONTH OF 11 MOS. ENDED
FEB. 2014
FEB. 28, 2014
$
3,158.8
1,000.9
139.1
317.7
2,034.6
3,214.5
9,865.6
40,400.5
13,758.1
5,619.7
3,160.9
21,869.6
39,932.2
124,741.0
(3)(4)(5)
1,009.6
0.7
3.8
14,296.2
5.7
920.4
142.6
0.8
18.7
6,161.0
4.2
233.5
1,152.2
1.5
22.5
20,457.2
9.9
1,153.9
192.7
0.1
2.2
3,279.9
1.0
73.2
0.1
15.4
0.9
24.0
417.0
39.0
1,345.0
17.0
25.6
23,761.1
427.9
1,266.1
1,083.8
100.3
19.8
106.6
15.2
10.6
2,350.4
11,378.4
693.1
177.1
2,444.8
94.5
97.5
30,107.7
278.4
157.9
2.7
0.5
3.9
283.6
889.1
4,421.1
2,345.8
80.0
3.8
245.8
4,386.9
17,882.1
1,362.2
258.2
22.5
107.1
19.1
294.2
3,239.5
15,799.5
3,038.9
257.1
2,448.6
340.3
4,484.4
47,989.8
2,084.3
110.7
73.9
218.0
0.5
3.1
2,685.5
22,623.2
1,468.5
1,768.1
4,410.4
6.0
44.4
33,674.7
79.3
15.0
12.0
41.0
163.7
414.4
110.0
330.4
704.4
2,039.2
3,446.5
448.2
96.4
340.1
31.6
338.3
6,088.7
38,422.7
4,921.8
2,025.2
6,969.0
676.7
5,233.2
83,703.7
406.2
143.3
268.8
5,194.2
1,463.6
4,430.6
511.7
330.2
257.5
6,209.5
3,372.6
1,960.9
2.1
-
28.7
-
917.9
475.6
526.3
11,403.7
4,864.9
6,391.5
46.6
136.0
54.7
566.9
986.0
299.9
964.5
611.6
581.0
11,970.6
5,850.9
6,691.4
3,168.7
41,196.1
0.4
1,988.9
2.1
29,427.2
528.6
530.7
4,068.6
4,097.3
528.6
0.4
5,688.3
4,068.6
2.1
74,720.6
2,922.8
35,527.5
439.9
603.6
528.6
440.3
9,214.7
4,068.6
5,011.0
117,296.2
723.8
5,417.3
128.0
2,297.2
(200.9)
(269.7)
650.9
7,444.8
25,544.6
(23,063.9)
2,480.7
(163.2)
(163.2)
(2,356.7)
(2,356.7)
142.7
(31.0)
111.7
921.9
(1,085.8)
(163.9)
75.2
2,369.1
438.2
36.7
106.1
293.7
0.1
3,243.9
5,008.9
7,048.1
(299.4)
(179.3)
(7,043.8)
827.9
12,760.5
796.2
(159.3)
636.9
14,232.3
(6,703.6)
7,528.7
384.6
(81.6)
303.0
7,064.1
(797.7)
6,266.4
92.0
(983.7)
(891.7)
4,248.2
(15,562.6)
(11,314.4)
712.1
7,229.3
123.7
(63.8)
1,446.1
772.0
7,898.0
(35.2)
(59.5)
(89.2)
(433.6)
647.6
7,404.9
8,127.2
1,610.0
1,469.3
379.1
11,485.5
4,359.5
(21.4)
2.9
(830.4)
(486.0)
10,633.7
3,876.4
8,839.3
8,839.3
1,593.0
(777.4)
2,370.4
$
1,593.0
1,889.0
$
1,825.2
1,825.2
1,272.8
(1,224.6)
48.2
12,257.5
12,257.5
(56.6)
(56.6)
(919.6)
(*) 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.
(919.6)
(98.9)
98.9
-
(558.9)
558.9
-
1,316.6
(1,319.9)
(3.3)
11,281.3
25,907.6
(25,947.5)
(39.9)
11,281.3
1. 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
$69.5 million
6.7
124.6
13.2
372.6
106.7
193.0
20.6
2. Operating Transfers constitute legally authorized transfers from a fund receiving revenues to
fund through which disbursements will ultimately be made. The more significant transfers include
51.8
2.7
114.5
10.0
7.8
6.0
5.5
2.8
7.4
21.6
70.0
10.0
46.5
3.0
230.0
3.2
24.8
8.5
$650.6 million
1,448.8
14.2
35.9
30.0
4.8
107.0
16.0
52.6
2.2
28.4
552.8
636.6
327.7
38.0
4.9
3.0
60.3
970.7
3.0
following funds:
Revenue Bond Tax Fund
Local Government Assistance Tax Fund
Sales Tax Revenue Bond Tax Fund
Clean Water/Clean Air Fund
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 ($133.8m), Mental Hygiene ($1,561.9m) and the State University ($281.9m).
Capital Projects Funds Transfers To Other Funds includes transfers to the General Fund ($20.1m)
and the General Debt Service Fund ($1,065.7m)
3. 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.
Also included in the General Fund are transfers representing payments for patients residing in State
operated Health, Mental Hygiene and State University facilities to Debt Service funds ($16.5m), the
State University Income Fund ($167.5m), the Mental Hygiene Program Account ($1,532.0m) and
Miscellaneous State Special Revenue Fund ($0.1m)
At month end, the following balances remained in agency escrow accounts. For accounting purposes
adjustments have been made to reduce medical assistance spending and count these monies a
financial resources of the General Fund and the Special Revenue Federal Fund
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 February 28, 2014 - pursuant to a certification of the Budget Director
the reserve amount is ($307.0m), which was funded by a transfer from the General Fund
Special Revenue Funds Transfers To Other Funds includes transfers to Debt Service funds o
($1,665.1m) representing the federal share of Medicaid payments for patients residing in State
operated Health and Mental Hygiene facilities and transfers to the Capital Projects funds ($255.9m)
Also included in Special Revenue funds are transfers to the General Fund from the following
DMV Compulsory Account
DOL - Fee & Penalty Account
$7,857.3 million
2,399.5
2,649.6
663.1
$3.0 million
9.4
1,909,713
1,909,713
740,863
1,654,230
4,744,259
444,040
7,583,391
4. A portion of Personal Income Tax receipts is 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 ($422.1m) for the month of June, ($188.9m) for the month
of September, ($7.5m) for the month of October, ($32.6m) in November, ($158.4) for the month of
December and ($2,318.9m) in January.
5. In January 2014, there were several Department of Transportation programs identified within the Capital
Projects funds that were incorrectly coded to the Capital Projects account code. As a result of the analysis,
Capital Projects disbursements have been reduced and Local Assistance Grants disbursements have been
increased in the current and prior year, as follows (amounts in millions):
2013-14
September
January
2012-13
62.5
12.7
February
0.5
$
75.7
99.2
0.1
99.3
Exhibit A Notes
February 2014
GENERAL
FUND
Abandoned Property
Abandoned Property
Bottle Bill
Assessments
Business
Medical Care
Public Utilities
Other
Fees, Licenses and Permits
Alcohol Beverage Control Licensing
Business/Professional
Civil
Criminal
Motor Vehicle
Recreational/Consumer
Fines, Penalties and Forfeitures
Gaming
Casino
Lottery
Video Lottery
Interest Earnings
Receipts from Public Authorities
Bond Proceeds
Cost Recovery Assessments
Issuance Fees
Non Bond Related
Receipts from Municipalities
Rentals
Revenues of State Departments
Administrative Recoveries
Commissions
Gifts, Grants and Donations
Indirect Cost Recoveries
Patient/Client Care Reimbursement
Rebates
Restitution and Settlements
Student Loans
All Other
Sales
Tuition
TOTAL
340.7
73.6
SPECIAL
REVENUE
9.6
-
DEBT
SERVICE
CAPITAL
PROJECTS
15.0
350.3
88.6
$ Increase/
(Decrease)
456.0
91.8
($105.7)
(3.2)
290.7
79.9
224.6
0.3
761.9
4,359.7
36.7
189.3
37.4
-
1,090.0
4,439.6
261.3
189.6
764.9
4,464.1
297.3
192.8
325.1
(24.5)
(36.0)
(3.2)
60.0
178.8
203.9
0.6
12.8
581.5
1,027.3
43.6
9.0
452.5
150.0
192.8
37.4
0.1
631.3
19.4
71.7
60.0
1,243.5
247.6
9.6
1,083.8
182.2
846.0
56.4
1,198.6
229.1
10.6
1,179.1
140.8
858.0
3.6
44.9
18.5
(1.0)
(95.3)
41.4
(12.0)
0.2
497.6
2,199.5
840.9
24.3
0.3
0.5
497.6
2,199.5
840.9
25.3
2,146.4
797.8
24.0
497.6
53.1
43.1
1.3
13.9
97.3
149.4
0.1
3.9
22.0
20.5
7.2
5.5
110.6
9.0
8.4
199.9
2,478.6
8.1
4.3
9.5
2,500.6
34.4
104.5
163.0
123.4
222.3
2,458.1
26.5
103.0
203.8
255.5
399.2
42.5
7.9
1.5
(40.8)
(132.1)
(176.9)
70.9
134.1
84.3
0.3
36.9
2.1
2,640.8
85.2
6.3
5.4
1,965.6
123.3
61.2
78.6
66.3
21.3
1,895.2
15,277.9
400.4
609.0
1.5
13.0
13.1
1.0
3,341.9
157.6
6.3
5.4
134.1
2,366.0
123.3
158.5
78.9
116.3
24.4
1,895.2
21,869.6
155.3
2.6
5.5
107.9
2,203.8
117.1
123.3
99.5
72.5
15.8
1,786.7
21,043.8
2.3
3.7
(0.1)
26.2
162.2
6.2
35.2
(20.6)
43.8
8.6
108.5
825.8
EXHIBIT B
ENTERPRISE
MONTH OF
FEB. 2014
RECEIPTS:
Miscellaneous Receipts
Federal Receipts
Unemployment Taxes
Total Receipts
DISBURSEMENTS:
Departmental Operations:
Personal Service
Non-Personal Service
General State Charges
Unemployment Benefits
Total Disbursements
11 MOS. ENDED
FEB. 28, 2014
MONTH OF
FEB. 2014
11 MOS. ENDED
FEB. 28, 2014
0.3
4.2
0.1
264.6
269.2
3.8
4.5
260.7
269.0
INTERNAL SERVICE
145.2
1,431.6
2,738.1
4,314.9
6.0
132.6
1.9
4,166.6
4,307.1
35.1
35.1
395.2
395.2
MONTH OF
FEB. 2014
38.9
4.5
260.7
304.1
8.7
50.9
8.9
68.5
100.6
459.0
56.9
616.5
9.0
55.1
9.0
264.6
337.7
11 MOS. ENDED
FEB. 28, 2014
540.4
1,431.6
2,738.1
4,710.1
MONTH OF
FEB. 2013
106.6
591.6
58.8
4,166.6
4,923.6
59.0
145.7
318.3
523.0
11 MOS. ENDED
FEB. 28, 2013
8.6
36.0
20.3
464.0
528.9
459.8
2,973.1
3,091.2
6,524.1
101.0
474.6
45.0
6,067.9
6,688.5
(0.2)
7.8
(33.4)
(221.3)
(33.6)
(213.5)
(5.9)
(164.4)
3.4
(0.1)
3.3
65.8
(18.4)
47.4
3.4
(0.1)
3.3
65.8
(18.4)
47.4
4.0
(22.2)
(18.2)
71.0
(28.1)
42.9
(0.2)
7.8
(30.1)
(173.9)
(30.3)
(166.1)
(24.1)
(121.5)
91.7
91.5
83.7
91.5
(150.2)
(180.3)
(6.4)
(180.3)
(58.5)
(88.8)
77.3
(88.8) $
41.6
17.5
139.0
17.5
PENSION
MONTH OF
FEB. 2014
RECEIPTS:
Miscellaneous Receipts
Total Receipts
4.4
4.4
DISBURSEMENTS:
Departmental Operations:
Personal Service
Non-Personal Service
General State Charges
Total Disbursements
2.1
0.6
2.7
1.7
PRIVATE PURPOSE
11 MOS. ENDED
FEB. 28, 2014
EXHIBIT C
93.8
93.8
MONTH OF
FEB. 2014
0.1
0.1
0.9
0.9
4.5
4.5
0.2
0.1
0.3
2.1
0.6
2.7
(7.7)
0.1
0.6
1.8
1.7
(7.7)
0.1
0.6
(13.1)
(11.4)
50.1
19.6
31.8
101.5
(3.7)
(11.4)
10.8
10.9
10.3
10.9
11 MOS. ENDED
FEB. 28, 2014
94.7
94.7
MONTH OF
FEB. 2013
94.3
94.3
4.2
1.9
6.1
49.9
19.6
26.6
96.1
(7.1)
(1.9)
(1.8)
1.8
(7.1)
(1.9)
(1.8)
(2.3)
(0.5)
50.3
19.6
31.9
101.8
4.2
4.2
11 MOS. ENDED
FEB. 28, 2013
6.6
(0.5)
11.2
9.3
11.1
9.3
EXHIBIT D
DISBURSEMENTS:
Local Assistance Grants
Departmental Operations
General State Charges
Debt Service
Capital Projects
Total Disbursements
Excess (Deficiency) of Receipts
over Disbursements
OTHER FINANCING SOURCES (USES):
Bond and Note Proceeds, net
Transfers from Other Funds
Transfers to Other Funds
Total Other Financing Sources (Uses)
Excess (Deficiency) of Receipts and Other
Financing Sources over Disbursements
and Other Financing Uses
Fund Balances (Deficits) at April 1
Fund Balances (Deficits) at February 28
(*)
Actual
40,370.0
13,816.0
5,661.0
3,122.0
21,722.0
40,268.0
124,959.0
40,400.5
13,758.1
5,619.7
3,160.9
21,869.6
39,932.2
124,741.0
30.5
(57.9)
(41.3)
38.9
147.6
(335.8)
(218.0)
83,960.0
17,936.0
6,840.0
4,056.0
5,228.0
118,020.0
83,703.7
17,821.5
6,691.4
4,068.6
5,011.0
117,296.2
6,939.0
7,444.8
505.8
4.0
26,349.0
(26,386.0)
25,907.6
(25,947.5)
(4.0)
(441.4)
(438.5)
(33.0)
(39.9)
(6.9)
6,906.0
Actual
Over
(Under)
Financial Plan
3,877.0
10,783.0
Source: 2014-15 Executive Budget with 30 day amendments dated February 24, 2014.
(256.3)
(114.5)
(148.6)
12.6
(217.0)
(723.8)
7,404.9
3,876.4
11,281.3
498.9
(0.6)
498.3
EXHIBIT D
(continued)
GENERAL
DISBURSEMENTS:
Local Assistance Grants
Departmental Operations
General State Charges
Debt Service
Capital Projects
Transfers To:
Debt Service
Capital Projects
State Share Medicaid
SUNY Operations
Other Purposes
Total Disbursements and Other Financing Uses
Excess (Deficiency) of Receipts and Other
Financing Sources over Disbursements
and Other Financing Uses
Fund Balances (Deficits) at April 1
Fund Balances (Deficits) at February 28
(*)
(**)
27,150.0
5,985.0
3,945.0
1,195.0
2,537.0
-
Actual
27,172.0
5,964.4
3,920.8
1,198.5
2,640.8
0.2
-
22.0
(20.6)
(24.2)
3.5
103.8
0.2
-
3,128.0
1,945.0
1,109.0
1,106.0
15,135.0
38,072.0
-
Actual
3,128.4
1,935.1
1,100.0
1,105.8
15,277.9
37,660.9
-
Actual
Over
(Under)
Financial Plan
0.4
(9.9)
(9.0)
(0.2)
142.9
(411.1)
-
7,851.0
5,056.0
626.0
663.0
55,008.0
7,857.3
5,049.1
663.1
662.8
55,129.0
6.3
(6.9)
37.1
(0.2)
121.0
6,707.0
67,202.0
6,505.2
66,713.3
(201.8)
(488.7)
30,079.0
6,750.0
4,553.0
-
30,107.7
6,657.8
4,430.6
-
28.7
(92.2)
(122.4)
-
51,858.0
11,158.0
2,287.0
2.0
51,556.8
11,135.0
2,260.8
2.1
(301.2)
(23.0)
(26.2)
0.1
1,436.0
652.0
1,545.0
971.0
2,102.0
48,088.0
1,448.8
650.6
1,716.1 (**)
970.7
1,917.4
47,899.7
12.8
(1.4)
171.1
(0.3)
(184.6)
(188.3)
3,247.0
68,552.0
2,595.5
67,550.2
(651.5)
(1,001.8)
309.3
(1,350.0)
6,920.0
SPECIAL REVENUE
Actual
Over
(Under)
Financial Plan
1,610.0
8,530.0
7,229.3
1,610.0
8,839.3
309.3
2,371.0
1,021.0
Source: 2014-15 Executive Budget with 30 day amendments dated February 24, 2014.
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.
10
(836.9)
2,373.3
1,536.4
513.1
2.3
515.4
EXHIBIT D
(continued)
DEBT SERVICE
DISBURSEMENTS:
Local Assistance Grants
Departmental Operations
General State Charges
Debt Service
Capital Projects
Transfers to Other Funds
Total Disbursements and Other Financing Uses
Excess (Deficiency) of Receipts and Other
Financing Sources over Disbursements
and Other Financing Uses
Fund Balances (Deficits) at April 1
Fund Balances (Deficits) at February 28
(*)
10,092.0
5,345.0
713.0
682.0
38.0
4,288.0
21,158.0
Actual
10,100.1
5,328.4
749.4
609.0
70.9
4,248.2
21,106.0
CAPITAL PROJECTS
Actual
Over
(Under)
Financial Plan
8.1
(16.6)
36.4
(73.0)
32.9
(39.8)
(52.0)
28.0
4,056.0
15,111.0
19,195.0
28.7
4,068.6
15,562.6
19,659.9
0.7
12.6
451.6
464.9
1,963.0
1,446.1
(516.9)
381.0
2,344.0
379.1
1,825.2
(1.9)
(518.8)
Source: 2014-15 Executive Budget with 30 day amendments dated February 24, 2014.
11
541.0
607.0
108.0
3,368.0
2,158.0
4.0
1,158.0
7,944.0
Actual
2,023.0
5,226.0
1,322.0
8,571.0
(485.0)
(1,112.0)
2,039.2
5,008.9
1,085.8
8,133.9
(627.0)
530.2
598.9
107.2
3,341.9
2,200.2
921.9
7,700.3
Actual
Over
(Under)
Financial Plan
16.2
(217.1)
(236.2)
(437.1)
(433.6)
(486.0)
(919.6)
(10.8)
(8.1)
(0.8)
(26.1)
42.2
(4.0)
(236.1)
(243.7)
193.4
(1.0)
192.4
GENERAL
MONTH OF 11 MOS. ENDED
FEB. 2014
FEB. 28, 2014
SPECIAL REVENUE
MONTH OF 11 MOS. ENDED
FEB. 2014
FEB. 28, 2014
DEBT SERVICE
MONTH OF 11 MOS. ENDED
FEB. 2014
FEB. 28, 2014
CAPITAL PROJECTS
MONTH OF 11 MOS. ENDED
FEB. 2014
FEB. 28, 2014
MONTH OF
FEB. 2014
4,097.5
88.0
35.6
(24.3)
114.1
4,310.9
(789.7)
(1,152.1)
2,369.1
29,998.6
14,577.2
2,278.5
(591.8)
1,006.6
47,269.1
(3,128.4)
(10,100.1)
(6,868.6)
27,172.0
402.5
22.6
13.1
438.2
5,333.0
399.3
232.1
5,964.4
BUSINESS TAXES
Corporation Franchise
Corporation and Utilities
Insurance
Bank
Petroleum Business
Total
50.5
2.4
12.2
(28.4)
36.7
2,137.6
387.6
775.0
620.6
3,920.8
OTHER TAXES
Real Property Gains
Estate and Gift
Pari-Mutuel
Real Estate Transfer
Racing and Exhibitions
Metropolitan Commuter Trans. Mobility
Total
105.0
1.1
106.1
(0.2)
1,182.4
15.4
0.9
1,198.5
2,950.1
38,255.7
57.2
0.1
56.7
7.6
0.3
121.9
765.0
35.5
958.7
90.8
85.1
1,935.1
15.3
2.2
(4.3)
(3.7)
41.2
50.7
129.8
129.8
$
302.4
3,128.4
3,128.4
789.7
789.7
402.0
402.0
324.7
99.8
86.5
114.2
474.8
1,100.0
1,105.8
1,105.8
69.9
69.9
7,269.3
1,261.6
10,100.1
10,100.1
5,328.4
5,328.4
749.4
749.4
$
16,177.9
12
29.6
9.2
38.8
58.0
345.0
127.2
530.2
0.4
51.3
51.7
6.7
592.2
598.9
11.9
11.9
107.2
107.2
102.4
1,236.3
4,097.5
88.0
35.6
(24.3)
114.1
4,310.9
(1,152.1)
3,158.8
861.7
0.1
79.3
37.2
13.1
9.2
0.3
1,000.9
29,998.6
14,577.2
2,278.5
(591.8)
1,006.6
47,269.1
(6,868.6)
40,400.5
3,196.2
96.9
30.5
(25.6)
107.9
3,405.9
(955.8)
2,450.1
28,885.8
12,136.7
2,074.4
(276.7)
981.8
43,802.0
(5,991.1)
37,810.9
1,112.8
2,440.5
204.1
315.1
24.8
3,467.1
877.5
2,589.6
3.9%
20.1%
9.8%
113.9%
2.5%
7.9%
0.0%
0.0%
14.6%
6.8%
11,426.4
93.5
1,358.0
435.8
232.1
127.2
85.1
13,758.1
858.2
(0.1)
92.8
39.6
14.4
9.6
0.4
1,014.9
10,851.2
86.2
1,440.6
452.0
224.8
136.1
82.9
13,273.8
575.2
7.3
(82.6)
(16.2)
7.3
(8.9)
2.2
484.3
5.3%
8.5%
-5.7%
-3.6%
3.2%
-6.5%
2.7%
3.6%
65.8
5.0
7.9
(32.1)
92.5
139.1
2,462.3
494.1
861.5
734.8
1,067.0
5,619.7
91.7
4.4
19.2
23.8
93.4
232.5
2,143.3
550.2
903.0
1,364.7
1,050.3
6,011.5
319.0
(56.1)
(41.5)
(629.9)
16.7
(391.8)
14.9%
-10.2%
-4.6%
-46.2%
1.6%
-6.5%
105.0
1.1
81.8
129.8
317.7
(0.2)
1,182.4
15.4
856.6
0.9
1,105.8
3,160.9
0.2
62.9
1.0
59.9
118.2
242.2
0.2
952.9
16.1
716.4
0.9
1,106.2
2,792.7
(0.4)
229.5
(0.7)
140.2
(0.4)
368.2
-200.0%
24.1%
-4.3%
19.6%
0.0%
0.0%
13.2%
4,616.5
62,939.2
3,939.7
59,888.9
3,050.3
5.1%
2013
APRIL
Beginning Fund Balance
RECEIPTS:
Personal Income Tax
Consumption/Use Taxes
Business Taxes
Other Taxes
Miscellaneous Receipts
Federal Receipts
Total Receipts
DISBURSEMENTS:
Local Assistance Grants:
Education
Environment and Recreation
General Government
Public Health:
Medicaid
Other Public Health
Public Safety
Public Welfare
Support and Regulate Business
Transportation
Total Local Assistance Grants
Departmental Operations:
Personal Service
Non-Personal Service
General State Charges
Debt Service, Including Payments on
Financing Agreements
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)
Excess (Deficiency) of Receipts
and Other Financing Sources over
Disbursements and Other Financing Uses
Ending Fund Balance
3,876.4
MAY
$
7,508.6
JULY
$
7,489.0
AUGUST
$
7,077.3
SEPTEMBER
$
6,954.5
OCTOBER
$
7,813.0
NOVEMBER
DECEMBER
7,896.1
6,522.2
2014
JANUARY
$
7,146.6
FEBRUARY
$
2,386.5
1,124.5
221.9
273.4
1,588.6
4,927.2
3,826.6
1,520.9
1,218.3
199.0
2,124.2
3,286.4
2,416.3
1,219.7
208.0
308.0
1,749.2
3,661.2
2,215.4
1,161.1
179.0
238.3
2,023.3
3,824.3
4,073.4
1,511.1
1,262.7
277.1
2,689.4
3,649.9
2,405.5
1,183.9
210.6
389.9
2,282.0
3,717.4
1,818.8
1,142.5
180.6
269.8
1,714.5
2,976.6
4,037.2
1,504.7
1,203.8
259.5
2,248.9
3,941.5
7,404.8
1,234.3
300.1
357.6
1,794.5
4,239.3
3,158.8
1,000.9
139.1
317.7
2,034.6
3,214.5
12,692.2
10,522.1
12,175.4
9,562.4
9,641.4
13,463.6
10,189.3
8,102.8
13,195.6
15,330.6
9,865.6
488.7
11.9
16.0
3,596.8
1.4
36.1
3,310.3
12.1
577.4
1,099.9
6.0
38.5
970.5
16.2
130.6
3,873.3
154.0
119.6
1,798.8
10.6
95.6
1,637.1
9.9
6.3
2,231.4
5.4
212.7
3,409.3
183.4
7.7
2,939.8
197.4
106.7
441.3
22.8
237.1
4,461.7
4,234.8
296.2
398.7
496.6
24.1
559.7
9,644.4
3,315.4
576.8
118.9
744.2
68.8
502.3
9,226.2
3,539.7
411.3
304.0
814.7
301.0
422.7
6,937.8
3,365.7
625.0
229.8
695.4
37.6
533.4
6,604.2
3,101.5
424.5
111.8
946.8
43.3
521.4
9,296.2
3,652.2
370.3
186.4
438.4
31.2
370.4
6,953.9
3,559.7
381.1
90.7
383.4
39.9
640.8
6,748.9
3,499.1
593.0
195.7
912.7
32.8
881.1
8,563.9
1,062.5
407.4
469.8
1,196.8
506.4
647.8
993.3
510.1
526.0
1,312.9
480.2
649.7
991.8
544.0
724.9
989.9
603.3
395.1
1,154.1
561.7
715.9
998.4
536.5
576.9
281.9
328.7
136.9
429.8
409.7
515.9
89.9
500.1
373.4
524.5
794.3
519.1
219.3
496.8
7,012.0
12,562.1
12,181.2
9,970.6
9,762.8
12,597.9
10,101.7
5,680.2
(2,040.0)
(5.8)
(408.2)
(121.4)
865.7
87.6
3,311.1
(3,314.0)
1,929.8
(1,934.9)
2,977.5
(2,991.3)
2,054.6
(2,058.1)
1,722.7
(1,724.1)
3,496.9
(3,504.1)
1,975.9
(1,980.4)
1,603.3
(1,605.4)
2,890.1
(2,891.3)
(2.9)
(5.1)
(13.8)
(3.5)
(1.4)
(7.2)
(4.5)
(2.1)
(1.2)
9,553.7
(2,045.1)
$
7,508.6
(19.6)
$
7,489.0
(411.7)
$
7,077.3
(122.8)
$
6,954.5
858.5
$
7,813.0
7,896.1
(*) Governmental Funds includes General, Special Revenue, Debt Service and Capital Projects Funds combined.
13
3,876.4
3,360.3
% Increase/
Decrease
516.1
15.4%
6.8%
3.6%
-6.5%
13.2%
3.9%
5.2%
37,810.9
13,273.8
6,011.5
2,792.7
21,043.8
37,961.9
2,589.6
484.3
(391.8)
368.2
825.8
1,970.3
124,741.0
118,894.6
5,846.4
4.9%
1,345.0
17.0
25.6
23,761.1
427.9
1,266.1
23,264.0
389.9
1,048.3
497.1
38.0
217.8
2.1%
9.7%
20.8%
3,768.3
598.0
186.1
755.4
43.6
226.0
9,177.8
3,446.5
448.2
96.4
340.1
31.6
338.3
6,088.7
38,422.7
4,921.8
2,025.2
,
6,969.0
676.7
5,233.2
83,703.7
37,628.9
4,669.6
1,578.6
,
6,935.2
622.1
4,687.4
80,824.0
793.8
252.2
446.6
33.8
54.6
545.8
2,879.7
2.1%
5.4%
28.3%
0.5%
8.8%
11.6%
3.6%
1,327.2
562.2
646.5
979.2
527.5
757.8
964.5
611.6
581.0
11,970.6
5,850.9
6,691.4
12,045.4
5,303.0
5,027.6
(74.8)
547.9
1,663.8
-0.6%
10.3%
33.1%
176.7
437.2
968.6
501.6
89.3
317.0
528.6
440.3
4,068.6
5,011.0
4,583.3
4,918.0
(514.7)
93.0
-11.2%
1.9%
9,474.6
12,570.0
11,848.6
9,214.7
117,296.2
112,701.3
4,594.9
4.1%
625.6
3,482.0
650.9
7,444.8
6,193.3
1,251.5
20.2%
25,907.6
(25,947.5)
23,728.0
(23,767.3)
2,179.6
2,180.2
0.0%
9.2%
9.2%
(39.9)
(39.3)
(1,373.9)
$
2014
40,400.5
13,758.1
5,619.7
3,160.9
21,869.6
39,932.2
(1,371.8)
83.1
$
MARCH
10,633.7
6,657.2
1,154.5
495.6
270.6
1,620.4
2,493.9
5,677.3
$
9,553.7
JUNE
6,522.2
2,629.1
(2,624.0)
7,146.6
(3.3)
3,487.1
$
10,633.7
1,316.6
(1,319.9)
5.1
624.4
$
647.6
$
11,281.3
7,404.9
$
11,281.3
(0.6)
6,154.0
$
9,514.3
-1.5%
1,250.9
20.3%
1,767.0
18.6%
MAY
JUNE
JULY
AUGUST
$ 2,502.6
5,828.8
1,474.0
(137.8)
106.7
9,774.3
(3,117.1)
6,657.2
$ 2,475.5
73.4
136.0
(9.1)
91.6
2,767.4
(380.9)
2,386.5
$ 2,225.6
1,798.1
52.7
(9.1)
68.4
4,135.7
(309.1)
3,826.6
$ 2,453.6
103.3
37.4
(10.0)
71.9
2,656.2
(239.9)
2,416.3
$ 2,279.5
66.1
36.5
(14.2)
102.1
2,470.0
(254.6)
2,215.4
944.1
2.2
123.0
34.6
17.8
12.9
19.9
1,154.5
929.8
0.1
123.0
40.2
19.9
10.9
0.6
1,124.5
1,291.1
26.4
125.6
43.5
23.5
10.6
0.2
1,520.9
967.8
149.0
41.7
27.1
13.7
20.4
1,219.7
966.0
121.5
44.6
18.1
10.2
0.7
1,161.1
1,270.1
36.5
129.1
41.9
21.7
11.4
0.4
1,511.1
956.5
(0.1)
133.3
41.7
18.6
14.0
19.9
1,183.9
374.9
5.1
9.0
16.6
90.0
495.6
117.7
2.8
3.1
1.0
97.3
221.9
471.3
146.5
270.1
223.6
106.8
1,218.3
71.6
1.4
3.6
30.3
101.1
208.0
33.3
1.6
11.5
28.4
104.2
179.0
503.9
166.6
285.2
203.7
103.3
1,262.7
109.4
(32.0)
6.8
33.7
92.7
210.6
79.0
1.9
7.7
(1.8)
93.8
180.6
90.5
0.9
57.6
121.6
270.6
109.2
1.4
64.1
0.2
98.5
273.4
136.3
1.3
73.9
0.1
96.4
308.0
74.0
2.3
80.1
0.1
81.8
238.3
109.8
2.1
91.7
0.2
73.3
277.1
198.1
1.3
90.1
0.2
100.2
389.9
$ 8,577.9
$ 4,006.3
$ 4,152.0
$ 3,793.8
7,124.3
$ 4,189.9
SEPTEMBER
OCTOBER
NOVEMBER
$ 2,413.3
143.1
370.5
(246.2)
86.0
2,766.7
(361.2)
2,405.5
DECEMBER
2014
JANUARY
$ 3,225.7
908.5
16.7
(79.6)
111.7
4,183.0
(145.8)
4,037.2
$ 3,855.8
3,471.2
29.1
(6.4)
110.4
7,460.1
(55.3)
7,404.8
FEBRUARY
MARCH
$ Increase /
(Decrease)
% Increase /
Decrease
2014
2013
$ 29,998.6
14,577.2
2,278.5
(591.8)
1,006.6
47,269.1
(6,868.6)
40,400.5
$ 28,885.8
12,136.7
2,074.4
(276.7)
981.8
43,802.0
(5,991.1)
37,810.9
11,426.4
93.5
1,358.0
435.8
232.1
127.2
85.1
13,758.1
10,851.2
86.2
1,440.6
452.0
224.8
136.1
82.9
13,273.8
575.2
7.3
(82.6)
(16.2)
7.3
(8.9)
2.2
484.3
5.3%
8.5%
-5.7%
-3.6%
3.2%
-6.5%
2.7%
3.6%
2,462.3
494.1
861.5
734.8
1,067.0
5,619.7
2,143.3
550.2
903.0
1,364.7
1,050.3
6,011.5
319.0
(56.1)
(41.5)
(629.9)
16.7
(391.8)
14.9%
-10.2%
-4.6%
-46.2%
1.6%
-6.5%
(0.2)
1,182.4
15.4
856.6
0.9
1,105.8
3,160.9
0.2
952.9
16.1
716.4
0.9
1,106.2
2,792.7
(0.4)
229.5
(0.7)
140.2
(0.4)
368.2
-200.0%
24.1%
-4.3%
19.6%
0.0%
0.0%
13.2%
2,159.0
2,025.3
60.4
(24.5)
72.4
4,292.6
(219.2)
4,073.4
2,310.5
71.4
29.6
(30.6)
71.3
2,452.2
(633.4)
1,818.8
4,097.5
88.0
35.6
(24.3)
114.1
4,310.9
(1,152.1)
3,158.8
1,112.8
2,440.5
204.1
315.1
24.8
3,467.1
877.5
2,589.6
3.9%
20.1%
9.8%
113.9%
2.5%
7.9%
0.0%
0.0%
14.6%
6.8%
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
955.2
0.2
120.0
40.0
16.3
10.1
0.7
1,142.5
1,272.2
29.4
129.4
34.3
25.8
12.9
0.7
1,504.7
1,011.9
(1.3)
124.8
36.1
30.2
11.3
21.3
1,234.3
861.7
0.1
79.3
37.2
13.1
9.2
0.3
1,000.9
473.3
191.9
255.2
185.8
97.6
1,203.8
162.1
3.3
1.4
45.6
87.7
300.1
65.8
5.0
7.9
(32.1)
92.5
139.1
94.7
1.3
90.1
83.7
269.8
86.3
1.1
81.2
0.1
90.8
259.5
104.8
0.9
92.6
159.3
357.6
105.0
1.1
81.8
129.8
317.7
3,411.7
$ 7,005.2
$ 9,296.8
BUSINESS TAXES
Corporation Franchise
Corporation and Utilities
Insurance
Bank
Petroleum Business
Total Business Taxes
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
(0.2)
73.7
1.7
53.4
70.4
199.0
$ 6,764.8
(*) Governmental Funds includes General, Special Revenue, Debt Service and Capital Projects Funds combined.
14
4,616.5
$ 62,939.2
$ 59,888.9
3,050.3
5.1%
EXHIBIT F
2013
APRIL
MAY
JUNE
JULY
AUGUST
SEPTEMBER
OCTOBER NOVEMBER
$ 1,610.0
$ 6,378.7
$ 3,743.9
$ 4,805.2
$ 4,406.8
3,642.0
$ 6,273.5
RECEIPTS:
Personal Income Tax
Consumption/Use Taxes
Business Taxes
Other Taxes
Miscellaneous Receipts
Federal Receipts
4,992.9
540.1
355.1
91.4
121.8
-
1,789.9
430.6
108.5
110.8
67.5
-
2,447.8
664.3
945.5
75.2
707.2
-
1,812.3
525.2
87.1
137.7
106.1
0.1
1,661.5
505.6
65.2
76.4
76.1
-
2,866.2
657.0
1,007.0
112.1
476.4
-
6,101.3
2,507.3
4,840.0
2,668.5
2,384.8
231.4
0.6
1.9
2,758.9
0.4
11.9
2,272.6
0.7
557.7
773.1
0.4
3.2
967.6
25.0
3.0
216.4
3.9
1,449.8
1,244.6
52.2
12.3
164.4
5.5
22.5
4,272.7
1,027.3
37.1
9.4
335.3
4.8
1.4
4,246.3
446.8
116.0
443.5
525.3
153.6
602.9
Total Disbursements
2,456.1
5,554.5
3,645.2
(3,047.2)
(66.7)
(641.6)
2,116.5
(66.1)
(567.5)
(359.4)
854.8
(110.7)
186.7
(518.4)
1,774.5
(94.9)
61.1
(612.7)
1,123.5
412.4
1,128.0
Total Receipts
DISBURSEMENTS:
Local Assistance Grants:
Education
Environment and Recreation
General Government
Public Health:
Medicaid
Other Public Health
Public Safety
Public Welfare
Support and Regulate Business
Transportation
Total Local Assistance Grants
Departmental Operations:
Personal Service
Non-Personal Service
General State Charges
DECEMBER
2014
JANUARY
FEBRUARY
$ 5,520.9
$ 4,532.7
$ 5,886.7
$ 8,127.2
$ 1,610.0
$ 1,786.7
1,796.6
505.2
99.0
199.6
149.1
-
1,331.5
504.7
71.1
96.0
278.0
-
2,869.5
656.6
958.4
87.5
333.4
-
3,234.7
536.9
187.2
105.7
31.5
-
2,369.1
438.2
36.7
106.1
293.7
0.1
27,172.0
5,964.4
3,920.8
1,198.5
2,640.8
0.2
5,118.7
2,749.5
2,281.3
4,905.4
4,096.0
3,243.9
807.2
1.9
1.4
1,480.6
0.8
93.2
1,421.0
0.2
50.6
1,132.4
4.4
1,672.5
188.6
736.9
3.7
1,006.6
33.3
13.7
135.7
6.5
1,972.5
1,140.6
145.6
30.5
213.6
4.1
24.8
2,369.7
850.8
56.4
17.1
365.3
9.6
0.1
2,873.9
927.7
27.4
22.1
167.7
14.8
2,631.5
1,219.4
69.3
9.9
166.9
14.3
24.4
2,641.0
1,283.4
84.9
90.9
238.6
9.8
13.7
3,582.4
626.6
61.6
(51.6)
334.3
6.0
1,717.5
435.1
112.2
113.1
577.6
140.7
619.3
440.3
152.7
383.8
436.9
118.6
235.4
509.0
121.7
617.9
430.2
147.0
357.9
565.6
128.8
295.5
421.2
129.0
492.5
406.2
143.3
268.8
4,906.7
3,310.1
3,346.5
3,664.8
3,880.1
3,576.1
4,572.3
2,760.2
3,168.7
(961.7)
1,453.9
(1,130.6)
(1,294.8)
333.1
1,335.8
75.2
883.7
17.5
(397.4)
(260.6)
656.8
(125.8)
2.1
(336.2)
2,025.8
(200.4)
252.8
(900.6)
944.0
203.0
(593.8)
(175.2)
745.0
0.6
2.4
(441.4)
1,828.3
(41.2)
3.7
(769.9)
1,606.7
(169.9)
(404.9)
(127.2)
796.2
(62.7)
6.0
(102.6)
243.2
196.9
1,177.6
378.0
306.6
1,020.9
904.7
636.9
1,354.0
$ 5,886.7
2,240.5
$ 8,127.2
712.1
$ 8,839.3
MARCH
2014
(176.7)
-9.9%
25,098.1
8,244.3
4,217.3
970.1
2,809.8
46.3
2,073.9
(2,279.9)
(296.5)
228.4
(169.0)
(46.1)
8.3%
-27.7%
-7.0%
23.5%
-6.0%
-99.6%
40,896.7
41,385.9
(489.2)
-1.2%
1,009.6
0.7
3.8
14,296.2
5.7
920.4
14,094.9
3.2
863.4
201.3
2.5
57.0
1.4%
78.1%
6.6%
1,083.8
100.3
19.8
106.6
15.2
10.6
2,350.4
11,378.4
693.1
177.1
2,444.8
94.5
97.5
30,107.7
11,429.3
614.6
220.9
2,586.8
103.9
97.5
30,014.5
(50.9)
78.5
(43.8)
(142.0)
(9.4)
93.2
-0.4%
12.8%
-19.8%
-5.5%
-9.0%
0.0%
0.3%
5,194.2
1,463.6
4,430.6
5,746.3
1,449.5
3,066.0
(552.1)
14.1
1,364.6
-9.6%
1.0%
44.5%
41,196.1
40,276.3
919.8
2.3%
(299.4)
% Increase/
Decrease
1,109.6
(1,409.0)
-127.0%
14,232.3
(650.6)
(1,448.8)
(4,604.2)
10,388.3
(419.0)
(1,606.7)
(3,825.1)
3,844.0
231.6
(157.9)
779.1
37.0%
55.3%
0.0%
-9.8%
20.4%
7,528.7
4,537.5
2,991.2
65.9%
7,229.3
$ 8,839.3
5,647.1
$ 7,433.8
1,582.2
$ 1,405.5
28.0%
18.9%
4,768.7
$ 6,378.7
(2,634.8)
$ 3,743.9
1,061.3
$ 4,805.2
(398.4)
$ 4,406.8
(764.8)
$ 3,642.0
2,631.5
6,273.5
(752.6)
$ 5,520.9
15
(988.2)
$ 4,532.7
EXHIBIT F
TAX RECEIPTS
2013
APRIL
MAY
JUNE
JULY
AUGUST
SEPTEMBER
OCTOBER
NOVEMBER
$ 2,413.3
143.1
370.5
(246.2)
86.0
2,766.7
(7.5)
(601.4)
(361.2)
1,796.6
DECEMBER
2014
JANUARY
FEBRUARY
$ 3,225.7
908.5
16.7
(79.6)
111.7
4,183.0
(158.4)
(1,009.3)
(145.8)
2,869.5
$ 3,855.8
3,471.2
29.1
(6.4)
110.4
7,460.1
(2,318.9)
(1,851.2)
(55.3)
3,234.7
$ 4,097.5
88.0
35.6
(24.3)
114.1
4,310.9
(789.7)
(1,152.1)
2,369.1
MARCH
2014
2013
$ 29,998.6
14,577.2
2,278.5
(591.8)
1,006.6
47,269.1
(3,128.4)
(10,100.1)
(6,868.6)
27,172.0
$ 28,885.8
12,136.7
2,074.4
(276.7)
981.8
43,802.0
(3,260.1)
(9,452.7)
(5,991.1)
25,098.1
2,502.6
5,828.8
1,474.0
(137.8)
106.7
9,774.3
(1,664.3)
(3,117.1)
4,992.9
2,475.5
73.4
136.0
(9.1)
91.6
2,767.4
(596.6)
(380.9)
1,789.9
2,225.6
1,798.1
52.7
(9.1)
68.4
4,135.7
(422.1)
(956.7)
(309.1)
2,447.8
2,453.6
103.3
37.4
(10.0)
71.9
2,656.2
(604.0)
(239.9)
1,812.3
2,279.5
66.1
36.5
(14.2)
102.1
2,470.0
(553.9)
(254.6)
1,661.5
2,159.0
2,025.3
60.4
(24.5)
72.4
4,292.6
(188.9)
(1,018.3)
(219.2)
2,866.2
2,310.5
71.4
29.6
(30.6)
71.3
2,452.2
(32.6)
(454.7)
(633.4)
1,331.5
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
483.0
39.3
17.8
540.1
380.5
30.2
19.9
430.6
604.8
36.0
23.5
664.3
453.4
44.7
27.1
525.2
452.6
34.9
18.1
505.6
595.2
40.1
21.7
657.0
328.9
5.7
8.4
12.1
355.1
103.5
2.7
2.4
(0.1)
108.5
408.5
109.4
240.2
187.4
945.5
57.8
1.7
1.1
26.5
87.1
29.1
0.9
10.9
24.3
65.2
443.4
133.1
255.7
174.8
1,007.0
90.5
0.9
91.4
109.2
1.4
0.2
110.8
136.3
1.3
0.1
137.7
74.0
2.3
0.1
76.4
447.3
39.3
18.6
505.2
446.3
42.1
16.3
504.7
595.0
35.8
25.8
656.6
472.4
34.3
30.2
536.9
402.5
22.6
13.1
438.2
5,333.0
399.3
232.1
5,964.4
7,607.8
411.7
224.8
8,244.3
2,137.6
387.6
775.0
620.6
3,920.8
1,863.0
425.3
796.8
1,132.2
4,217.3
(0.2)
1,182.4
15.4
0.9
1,198.5
BUSINESS TAXES
Corporation Franchise
Corporation and Utilities
Insurance
Bank
Petroleum Business
Total Business Taxes
91.1
(27.7)
4.8
30.8
99.0
62.7
1.7
7.3
(0.6)
71.1
414.2
156.8
230.5
156.9
958.4
147.9
0.9
1.5
36.9
187.2
50.5
2.4
12.2
(28.4)
36.7
109.8
2.1
0.2
112.1
198.1
1.3
0.2
199.6
94.7
1.3
96.0
86.3
1.1
0.1
87.5
104.8
0.9
105.7
105.0
1.1
106.1
4,642.3
$ 2,600.4
2,003.3
$ 4,572.0
$ 4,064.5
$ 2,950.1
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
5,979.5
2,439.8
(0.2)
73.7
1.7
75.2
$
4,132.8
2,562.3
2,308.7
16
$ 38,255.7
0.2
952.9
16.1
0.9
970.1
$ 38,529.8
EXHIBIT G
(amounts in millions)
2013
APRIL
$ 2,373.3
MAY
$ 2,970.3
RECEIPTS:
Personal Income Tax
Consumption/Use Taxes
Business Taxes
Other Taxes
Miscellaneous Receipts
Federal Receipts
199.3
90.9
121.6
1,346.8
2,381.6
162.7
59.4
98.5
1,352.0
4,739.0
4,140.2
Total Receipts
DISBURSEMENTS:
Local Assistance Grants
Education
Environment and Recreation
General Government
Public Health:
Medicaid
Other Public Health
Public Safety
Public Welfare
Support and Regulate Business
Transportation
Total Local Assistance Grants
Departmental Operations:
Personal Service
Non-Personal Service
General State Charges
Capital Projects
Total Disbursements
AUGUST
$
2,634.2
422.1
190.6
210.8
70.4
1,192.6
3,125.5
194.6
65.4
96.4
1,280.1
3,397.7
158.3
55.9
81.8
1,763.3
3,609.6
188.9
192.0
196.3
73.3
1,645.5
3,286.3
7.5
184.8
59.8
100.2
1,313.0
3,516.9
32.6
149.5
57.4
83.7
1,147.8
2,819.2
158.4
195.7
189.5
90.8
1,312.3
3,752.6
2,318.9
185.7
63.9
159.3
1,403.2
3,995.8
121.9
50.7
129.8
1,521.3
3,036.7
6,411.6
5,212.0
5,034.2
5,668.9
5,582.3
5,182.2
4,290.2
5,699.3
8,126.8
4,860.4
257.2
0.1
10.6
833.6
20.7
1,036.5
0.2
8.0
325.1
0.5
34.0
151.2
0.5
125.7
2,392.2
0.8
24.9
375.2
39.2
504.3
0.2
0.5
558.8
20.6
2,671.5
2.0
1.6
1,972.2
168.7
103.7
224.9
6.5
182.4
2,926.3
2,990.2
232.3
386.4
324.7
4.5
472.4
5,264.8
2,288.1
525.6
109.5
408.9
2.8
446.1
4,825.7
2,533.1
349.3
290.3
671.5
201.0
334.9
4,739.7
2,225.1
460.0
199.3
418.4
7.9
450.5
4,038.6
2,250.7
347.0
94.7
579.9
20.3
411.3
6,121.8
2,724.5
303.4
164.3
270.7
(3.2)
308.1
4,182.2
2,340.3
288.2
80.8
216.5
1.1
573.8
4,005.7
2,215.7
461.1
104.8
666.6
2.7
803.7
4,834.0
615.7
290.1
26.3
1.5
671.5
352.2
44.9
4.8
558.2
394.4
412.9
1.0
735.3
333.6
30.4
0.4
551.5
387.7
341.1
0.7
6,192.2
5,839.4
5,319.6
SEPTEMBER
$ 3,311.4
OCTOBER
$ 2,077.5
553.0
479.8
159.7
(3.8)
645.1
439.4
98.0
0.3
568.2
387.8
219.0
0.2
5,365.0
5,180.9
761.6
430.1
351.0
(3.5)
60,208.1
57,551.2
2,656.9
4.6%
335.3
0.9
20.9
9,440.9
5.2
306.7
9,135.4
5.0
130.6
305.5
0.2
176.1
3.3%
4.0%
134.8%
3,141.7
410.1
237.7
413.6
3.8
161.4
7,043.4
2,362.7
268.6
76.6
218.5
4.4
286.7
3,574.6
27,044.3
3,814.3
1,848.1
4,414.2
251.8
4,431.3
51,556.8
26,199.6
3,691.7
1,357.7
4,227.6
229.7
4,095.6
49,072.9
844.7
122.6
490.4
186.6
22.1
335.7
2,483.9
3.2%
3.3%
36.1%
4.4%
9.6%
8.2%
5.1%
558.0
397.3
265.3
0.1
558.3
466.2
312.2
0.4
6,776.4
4,358.6
2,260.8
2.1
6,299.1
3,817.6
1,961.6
8.3
8,264.1
4,911.7
64,954.7
61,159.5
3,795.2
(4,746.6)
(3,608.3)
(1,138.3)
-31.5%
6,505.2
(2,595.5)
6,814.9
(3,166.9)
(309.7)
(571.4)
-4.5%
-18.0%
3,909.7
3,648.0
261.7
73.4
(980.2)
(805.2)
349.3
(1,728.2)
(182.8)
(890.7)
(673.9)
(137.3)
(51.3)
403.7
(87.0)
790.7
(335.3)
746.9
(345.9)
598.6
(79.1)
584.1
(256.2)
1,001.5
(507.2)
440.1
(145.5)
588.0
(246.7)
833.1
(240.9)
232.8
(205.8)
285.7
(145.9)
316.7
455.4
401.0
519.5
327.9
494.3
294.6
341.3
592.2
27.0
139.8
528.8
$ 3,499.1
(579.2)
$
2,919.9
(285.7)
$
2,634.2
677.2
$
3,311.4
(1,233.9)
$
2,077.5
111.8
$ 2,189.3
17
(549.4)
$ 1,639.9
(81.7)
$ 1,558.2
% Increase/
Decrease
48.7%
-4.0%
-0.8%
-8.5%
0.0%
7.7%
5.1%
280.3
597.0
(131.7)
(15.2)
(101.9)
(0.4)
1,094.9
1,811.2
$ 2,970.3
2014
$ 2,373.3
3,260.1
1,950.3
1,201.9
1,106.2
14,183.0
35,849.7
6,338.2
MARCH
3,128.4
1,935.1
1,100.0
1,105.8
15,277.9
37,660.9
3,859.9
6,373.2
FEBRUARY
$
1,447.9
7,310.5
NOVEMBER DECEMBER
$ 2,189.3
$ 1,639.9
2014
JANUARY
$ 1,558.2
JULY
2,919.9
JUNE
3,499.1
(110.3)
$ 1,447.9
88.5
$
1,536.4
(836.9)
$ 1,536.4
477.3
541.0
299.2
(6.2)
39.7
$ 1,635.2
7.6%
14.2%
15.3%
-74.7%
6.2%
7.2%
(876.6)
-2,208.1%
(98.8)
-6.0%
EXHIBIT G
(amounts in millions)
11 Months Ended Feb. 28
Intra-Fund
2013
APRIL
RECEIPTS:
Personal Income Tax
Consumption/Use Taxes
Business Taxes
Other Taxes
Miscellaneous Receipts
Federal Receipts
Total Receipts
DISBURSEMENTS:
Local Assistance Grants
Education
Environment and Recreation
General Government
Public Health:
Medicaid
Other Public Health
Public Safety
Public Welfare
Support and Regulate Business
Transportation
Total Local Assistance Grants
Departmental Operations:
Personal Service
Non-Personal Service
General State Charges
Capital Projects
Total Disbursements
199.3
90.9
121.6
1,334.2
-
1,746.0
1.9
0.1
1.7
MAY
JUNE
162.7
59.4
98.5
1,315.3
0.2
$ 422.1
190.6
210.8
70.4
1,181.3
-
1,636.1
2,075.2
1,623.8
2,041.1
2,284.7
1,654.0
736.3
5.1
0.7
0.4
32.1
2.8
108.8
2,203.2
0.8
22.5
153.1
37.9
370.0
228.7
5.1
19.1
406.3
3,255.7
536.2
174.6
4.5
0.9
(3.2)
303.4
1,207.4
(1.5)
4.3
158.3
55.9
81.8
1,745.0
0.1
430.7
377.9
8.9
0.3
2.5
440.4
2,002.1
502.7
224.3
4.1
0.2
200.9
331.2
1,296.6
356.5
205.2
12.8
0.3
7.9
447.4
1,141.7
564.9
250.3
18.4
1.5
624.3
294.5
41.6
4.8
506.4
327.3
365.3
1.0
671.2
264.7
23.3
0.4
506.3
298.0
335.3
0.7
1,344.5
2,005.4
3,202.1
2,256.2
2,282.0
(369.3)
(1,126.9)
414.5
(30.6)
811.7
(104.8)
383.9
706.9
$ 785.4
$ 337.6
(*)
194.6
65.4
96.4
1,267.5
(0.1)
445.4
107.3
11.2
0.7
3.5
469.3
1,040.2
401.5
AUGUST
241.5
75.7
2.4
0.5
5.2
180.4
509.4
JULY
188.9
192.0
196.3
73.3
1,634.2
-
507.9
340.6
107.6
(3.8)
4,208.0
7.5
184.8
59.8
100.2
1,301.7
-
32.6
149.5
57.4
83.7
1,133.6
-
158.4
195.7
189.5
90.8
1,300.1
0.1
$ 2,318.9
185.7
63.9
159.3
1,393.7
-
1,456.8
1,934.6
4,121.5
1,809.6
175.3
0.1
0.1
285.2
0.9
2,461.4
2.0
1.4
142.6
0.8
18.7
291.7
169.2
12.9
0.9
1.1
569.4
1,220.7
303.2
336.3
7.7
0.1
1.1
796.2
1,730.7
664.8
288.7
7.7
(0.6)
3.8
159.3
3,588.5
278.4
157.9
2.7
0.5
3.9
283.6
889.1
509.4
293.4
248.9
0.1
511.7
330.2
257.5
0.4
4,640.3
1,988.9
599.5
339.2
84.2
0.3
519.7
291.0
198.9
0.2
2,230.6
2,230.5
2014
JANUARY FEBRUARY
688.2
343.4
279.9
(3.5)
3,038.7
(1,923.3)
(576.6)
(773.7)
(1,104.1)
(518.8)
(179.3)
773.9
(85.0)
635.6
17.9
607.4
(4.1)
1,041.3
(224.1)
576.1
(87.3)
621.5
(83.2)
885.7
(40.4)
311.8
(74.5)
384.6
(81.6)
688.9
653.5
603.3
817.2
488.8
538.3
845.3
237.3
303.0
21.1
$ 362.4
$ (1,106.1)
$ (87.8)
$ (235.4)
18
$ (258.8)
$ (281.5)
2013
$ 3,128.4
1,935.1
1,100.0
1,105.8
15,113.8
0.3
$ 3,260.1
1,950.3
1,201.9
1,106.2
14,022.5
0.2
22,383.4
121.9
50.7
129.8
1,507.2
-
(240.9)
$ 123.7
Transfer
Eliminations (*)
2014
(632.4)
$ (438.0)
MARCH
-4.0%
-0.8%
-8.5%
0.0%
7.8%
50.0%
21,541.2
842.2
3.9%
6,161.0
4.2
233.5
6,195.0
3.9
98.5
(34.0)
0.3
135.0
-0.5%
7.7%
137.1%
4,421.1
2,345.8
80.0
3.8
245.8
4,386.9
17,882.1
4,390.7
2,376.3
73.5
8.9
224.5
4,051.7
17,423.0
30.4
(30.5)
6.5
(5.1)
21.3
335.2
459.1
0.7%
-1.3%
8.8%
-57.3%
9.5%
8.3%
2.6%
6,209.5
3,372.6
1,960.9
2.1
5,750.6
3,065.8
1,747.6
8.3
458.9
306.8
213.3
(6.2)
8.0%
10.0%
12.2%
-74.7%
29,427.2
27,995.3
(7,043.8)
(6,454.1)
(589.7)
-9.1%
(558.9)
-
6,505.2
(797.7)
6,814.9
(347.8)
(309.7)
449.9
-4.5%
129.4%
(558.9)
5,707.5
6,467.1
(759.6)
-11.7%
13.0
$ (1,349.3)
-10,379.2%
(558.9)
$ (1,336.3)
% Increase/
Decrease
(131.7)
(15.2)
(101.9)
(0.4)
1,091.3
0.1
$ Increase/
(Decrease)
1,431.9
5.1%
EXHIBIT G
(amounts in millions)
11 Months Ended Feb. 28
FEDERAL
2013
APRIL
RECEIPTS:
Personal Income Tax
Consumption/Use Taxes
Business Taxes
Other Taxes
Miscellaneous Receipts
Federal Receipts
Total Receipts
DISBURSEMENTS:
Local Assistance Grants
Education
Environment and Recreation
General Government
Public Health:
Medicaid
Other Public Health
Public Safety
Public Welfare
Support and Regulate Business
Transportation
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)
Excess (Deficiency) of Receipts and
Other Financing Sources over
Disbursements and Other Financing Uses
(*)
12.6
2,381.6
MAY
$
36.7
4,738.8
JUNE
$
11.3
3,125.5
JULY
$
12.6
3,397.8
AUGUST
$
18.3
3,609.5
11.3
3,286.3
11.3
3,516.9
14.2
2,819.2
12.2
3,752.5
2014
JANUARY FEBRUARY
$
9.5
3,995.8
14.1
3,036.7
2,394.2
4,775.5
3,136.8
3,410.4
3,627.8
3,297.6
3,528.2
2,833.4
3,764.7
4,005.3
3,050.8
255.3
8.9
835.1
16.4
300.2
0.2
2.9
324.4
0.1
1.9
148.4
0.5
16.9
189.0
2.4
222.1
1.3
329.0
0.1
0.4
273.6
19.7
210.1
0.2
1,730.7
93.0
101.3
224.4
1.3
2.0
2,416.9
2,544.8
125.0
375.2
324.0
1.0
3.1
4,224.6
1,857.4
147.7
100.6
408.6
0.3
5.7
2,823.6
2,030.4
125.0
286.2
671.3
0.1
3.7
3,443.1
1,868.6
254.8
186.5
418.1
3.1
2,896.9
1,880.7
118.3
89.6
579.9
1.2
5.0
2,866.1
2,188.3
128.8
159.8
269.8
4.7
2,974.8
2,048.6
119.0
67.9
215.6
4.4
2,785.0
1,912.5
124.8
97.1
666.5
1.6
7.5
3,103.3
50.8
39.8
7.9
-
47.2
57.7
3.3
-
51.8
67.1
47.6
-
64.1
68.9
7.1
-
45.2
89.7
5.8
-
45.1
139.2
52.1
-
45.6
100.2
13.8
-
48.5
96.8
20.1
-
2,515.4
4,332.8
2,990.1
3,583.2
3,037.6
3,102.5
3,134.4
2,950.4
(121.2)
442.7
146.7
(172.8)
590.2
195.1
393.8
(67.2)
(251.5)
(287.9)
(134.0)
(275.4)
(322.9)
(67.2)
(251.5)
(287.9)
(134.0)
(275.4)
(322.9)
$ (141.2)
$ (306.8)
$ (188.4)
$ 191.2
314.8
$ (127.8)
Intra-Fund
Transfer
MARCH Eliminations (*)
$
164.1
37,660.6
2013
$
160.5
35,849.5
$ Increase/ % Increase/
(Decrease) Decrease
$
3.6
1,811.1
0.0%
0.0%
0.0%
0.0%
2.2%
5.1%
1,814.7
5.0%
37,824.7
36,010.0
192.7
0.1
2.2
3,279.9
1.0
73.2
2,940.4
1.1
32.1
2,476.9
121.4
230.0
414.2
2.1
3,454.9
2,084.3
110.7
73.9
218.0
0.5
3.1
2,685.5
22,623.2
1,468.5
1,768.1
4,410.4
6.0
44.4
33,674.7
21,808.9
1,315.4
1,284.2
4,218.7
5.2
43.9
31,649.9
814.3
153.1
483.9
191.7
0.8
0.5
2,024.8
3.7%
11.6%
37.7%
4.5%
15.4%
1.1%
6.4%
73.4
86.7
71.1
-
48.6
103.9
16.4
-
46.6
136.0
54.7
-
566.9
986.0
299.9
-
548.5
751.8
214.0
-
18.4
234.2
85.9
-
3.4%
31.2%
40.1%
0.0%
3,334.5
3,623.8
2,922.8
35,527.5
33,164.2
2,363.3
7.1%
(117.0)
430.2
381.5
128.0
2,297.2
2,845.8
(194.2)
(197.0)
(253.1)
(210.3)
(163.2)
558.9
(1,797.8)
(194.2)
(197.0)
(253.1)
(210.3)
(163.2)
558.9
(1,797.8)
$ 199.6
$ (314.0)
177.1
171.2
$ (35.2)
2014
558.9
19
499.4
339.5
(0.1)
41.1
11.5%
-9.1%
128.0%
(548.6)
-19.3%
(2,819.1)
(1,021.3)
-36.2%
(2,819.1)
(1,021.3)
-36.2%
26.7
472.7
1,770.4%
EXHIBIT G
TAX RECEIPTS
2013
APRIL
PERSONAL INCOME TAX
JUNE
$ 422.1
422.1
87.5
1.0
83.7
7.2
19.9
60.6
92.8
8.7
0.6
81.7
10.0
89.6
9.1
0.2
199.3
162.7
46.0
(0.2)
0.6
4.5
40.0
MAY
JULY
$
AUGUST
-
188.9
OCTOBER
$
7.5
NOVEMBER
$
32.6
DECEMBER
$
FEBRUARY
158.4
$ 2,318.9
188.9
7.5
32.6
158.4
2,318.9
61.7
104.3
8.2
20.4
61.6
86.6
9.4
0.7
80.2
13.8
89.0
8.6
0.4
62.2
(0.1)
94.0
8.8
19.9
62.4
0.1
77.9
8.4
0.7
82.5
11.1
93.6
7.8
0.7
190.6
194.6
158.3
192.0
149.5
195.7
14.2
0.1
0.7
1.1
43.3
62.8
34.6
29.9
36.2
47.3
13.8
0.3
2.5
3.8
45.0
4.2
0.6
0.6
4.1
46.4
60.5
31.4
29.5
28.9
46.0
18.3
(4.3)
2.0
2.9
40.9
16.3
0.2
0.4
(1.2)
41.7
59.1
32.7
24.7
28.9
44.1
14.2
2.2
(0.1)
8.7
38.9
15.3
2.2
(4.3)
(3.7)
41.2
90.9
59.4
210.8
65.4
55.9
196.3
59.8
57.4
189.5
63.9
50.7
121.6
98.5
70.4
96.4
81.8
73.3
100.2
83.7
90.8
159.3
129.8
121.6
98.5
70.4
96.4
81.8
73.3
100.2
83.7
90.8
159.3
129.8
$ 411.8
$ 320.6
$ 893.9
$ 356.4
$ 296.0
634.4
$ 2,727.8
SEPTEMBER
2014
JANUARY
MARCH
2014
2013
$ 3,128.4
$ 3,260.1
3,128.4
3,260.1
765.0
35.5
958.7
90.8
85.1
711.4
32.3
1,028.9
94.8
82.9
1,935.1
1,950.3
324.7
99.8
86.5
114.2
474.8
280.3
116.4
106.2
232.5
466.5
1,100.0
1,201.9
1,105.8
1,106.2
1,105.8
1,106.2
$ 7,269.3
$ 7,518.5
CONSUMPTION/USE TAXES
184.8
67.4
(0.5)
90.5
7.0
21.3
57.2
0.1
56.7
7.6
0.3
185.7
121.9
BUSINESS TAXES
Corporation Franchise
Corporation and Utilities
Insurance
Bank
Petroleum Business
Total Business Taxes
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
650.5
20
352.3
323.2
302.4
EXHIBIT H
(amounts in millions)
2013
APRIL
MAY
JUNE
$ 379.1
$ 802.9
$ 927.9
JULY
$
577.6
AUGUST
$ 988.5
SEPTEMBER OCTOBER
$
1,172.2
$ 463.8
NOVEMBER
$
DECEMBER
990.6
$ 1,279.2
2014
JANUARY
$
FEBRUARY MARCH
498.9
$1,889.0
2014
$
379.1
427.5
(48.4)
1,664.3
596.6
956.7
604.0
553.9
1,018.3
601.4
454.7
1,009.3
1,851.2
789.7
10,100.1
9,452.7
647.4
373.6
57.6
26.7
-
488.7
64.1
52.5
-
604.6
41.5
55.3
0.1
452.7
62.0
45.9
1.6
451.8
68.2
27.6
32.6
594.7
79.8
44.9
-
447.0
78.1
52.0
-
446.5
78.2
67.0
-
594.7
69.3
92.4
-
472.1
80.7
82.7
1.6
402.0
69.9
62.0
35.0
5,328.4
749.4
609.0
70.9
2,532.0
609.2
789.8
76.9
2,796.4
140.2
(180.8)
(6.0)
2,122.2
1,201.9
1,658.2
1,166.2
1,134.1
1,737.7
1,178.5
1,046.4
1,765.7
2,488.3
1,358.6
16,857.8
13,460.6
3,397.2
1.3
0.6
3.5
5.9
3.6
4.9
0.6
1.7
3.3
1.2
2.1
28.7
35.9
-11.3%
6.8%
110.4%
23.0%
-22.9%
-7.8%
25.2%
DISBURSEMENTS:
Departmental Operations:
Non-Personal Service
Debt Service, including payments on
financing agreements
281.9
136.9
409.7
89.9
373.4
794.3
219.3
176.7
968.6
89.3
528.6
4,068.6
Total Disbursements
283.2
137.5
413.2
95.8
377.0
799.2
219.9
178.4
971.9
90.5
530.7
4,097.3
1,839.0
1,064.4
1,245.0
1,070.4
757.1
938.5
958.6
868.0
793.8
2,397.8
827.9
12,760.5
8,841.4
3,919.1
44.3%
724.2
(2,139.4)
127.6
(1,067.0)
311.2
(1,906.5)
583.9
(1,243.4)
344.3
(917.7)
273.3
(1,920.2)
744.4
(1,176.2)
251.3
(830.7)
179.2
(1,753.3)
616.8
(1,624.5)
92.0
(983.7)
4,248.2
(15,562.6)
5,907.7
(13,298.0)
(1,659.5)
2,264.6
-28.1%
17.0%
(939.4)
(1,595.3)
(659.5)
(573.4)
(1,646.9)
(431.8)
(579.4)
(1,574.1)
(1,007.7)
(891.7)
(11,314.4)
(7,390.3)
(3,924.1)
-53.1%
410.9
183.7
526.8
288.6
1,390.1
(63.8)
1,446.1
1,451.1
(5.0)
-0.3%
988.5
$1,172.2
$ 1,825.2
$ 1,878.6
(53.4)
-2.8%
(*)
423.8
125.0
$ 802.9
$ 927.9
(350.3)
577.6
(708.4)
463.8
$ 990.6
Federal receipts includes credit payments for interest paid on Build America Bonds and Qualified School Construction Bonds
21
1,279.2
(780.3)
498.9
$ 1,889.0
$1,825.2
(7.2)
-20.1%
4,583.3
(514.7)
-11.2%
4,619.2
(521.9)
-11.3%
EXHIBIT I
(amounts in millions)
STATE
MAY
JUNE
JULY
AUGUST
SEPTEMBER
OCTOBER
$ (486.0)
$ (598.2)
$ (662.3)
$ (813.7)
$ (952.2)
$ (1,001.8)
(1,171.1)
NOVEMBER
$
(804.7)
DECEMBER
$
(929.6)
2014
JANUARY
FEBRUARY
$ (797.2)
MARCH
(830.4)
(449.4)
% Increase/
(Decrease)
Decrease
$ (36.6)
-8.1%
16.4
34.4
10.6
33.5
13.7
35.2
10.2
22.7
33.3
11.4
32.9
14.0
0.1
31.6
10.1
18.3
26.5
12.9
(0.8)
29.1
11.3
29.6
9.2
58.0
345.0
127.2
53.9
357.2
136.1
4.1
(12.2)
(8.9)
7.6%
-3.4%
-6.5%
50.0
(0.4)
125.1
112.3
54.0
116.6
188.2
59.5
2.5
11.9
169.1
160.8
56.1
(0.6)
11.9
317.1
261.8
57.8
0.1
11.9
156.3
182.1
57.3
2.1
11.9
522.6
363.6
51.8
12.0
767.9
200.5
52.1
11.9
221.7
157.4
53.5
2.4
11.9
510.8
188.9
48.8
0.2
11.9
277.1
241.9
51.3
0.4
11.9
157.6
142.7
592.2
6.7
107.2
3,341.9
2,200.2
583.8
8.5
107.2
3,261.2
1,989.0
8.4
(1.8)
80.7
211.2
1.4%
-21.2%
0.0%
2.5%
10.6%
328.5
401.3
465.2
693.5
453.6
1,024.9
1,079.1
484.9
825.2
6,778.4
6,496.9
281.5
0.1
11.2
3.5
4.3
1.0
3.5
1.2
11.2
11.7
1.7
5.1
1.3
12.1
13.8
3.5
0.5
152.4
1.5
2.6
10.4
5.8
0.4
9.7
1.4
0.1
5.4
3.5
0.9
181.4
2.4
0.1
15.4
0.9
24.0
417.0
39.0
33.7
381.7
54.3
(9.7)
35.3
(15.3)
-28.8%
9.2%
-28.2%
3.7
12.4
54.7
85.6
11.7
7.5
14.1
64.8
106.9
14.1
61.2
54.8
154.2
28.7
7.5
93.5
87.8
225.6
19.4
63.4
25.6
58.1
195.9
21.1
1.6
13.4
110.0
300.5
39.5
19.6
62.3
140.2
23.6
24.5
42.6
102.2
47.0
7.5
20.3
63.7
147.5
126.3
7.5
33.8
64.6
416.9
79.3
15.0
12.0
41.0
163.7
414.4
110.0
330.4
704.4
2,039.2
363.3
120.8
288.5
494.3
1,736.6
51.1
(10.8)
41.9
210.1
302.6
0.0%
14.1%
0.0%
-8.9%
14.5%
42.5%
17.4%
327.2
425.0
514.9
499.7
523.8
522.9
496.5
437.0
505.1
316.9
439.9
5,008.9
4,909.7
99.2
0.0%
0.0%
0.0%
2.0%
7,048.1
6,646.3
401.8
6.0%
619.5
402.7
412.8
531.9
669.1
725.3
719.7
823.4
636.7
539.2
652.6
733.8
603.6
(84.3)
(130.6)
(203.9)
(31.8)
(266.1)
201.5
442.4
(54.3)
172.6
(114.3)
(200.9)
66.7
(94.6)
156.7
(90.2)
144.9
(92.4)
(11.6)
(95.1)
137.5
(90.3)
196.3
(228.5)
(152.6)
(92.7)
19.0
(89.6)
49.5
(89.7)
172.8
(91.7)
142.7
(31.0)
(27.9)
66.5
52.5
(106.7)
47.2
(32.2)
(245.3)
(70.6)
(40.2)
81.1
111.7
$ Increase/
0.1
31.5
10.9
Total Disbursements
(486.0)
2013
1.2
27.4
12.9
2014
(112.2)
(64.1)
(151.4)
(138.5)
(218.9)
$ (598.2)
$ (662.3)
$ (813.7)
$ (952.2)
$ (1,171.1)
169.3
$
(1,001.8)
197.1
$ (804.7)
22
(124.9)
$
(929.6)
132.4
$
(797.2)
(33.2)
$ (830.4)
(89.2)
$
(919.6)
4.3%
(269.7)
(149.4)
(120.3)
-80.5%
921.9
(1,085.8)
617.1
(1,451.6)
304.8
(365.8)
0.0%
49.4%
-25.2%
(163.9)
(834.5)
670.6
80.4%
(433.6)
(983.9)
550.3
55.9%
(919.6)
$ (1,433.3)
$ 513.7
35.8%
EXHIBIT I
(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
1.2
27.4
12.9
MAY
0.1
31.5
10.9
JUNE
16.4
34.4
10.6
JULY
33.5
13.7
AUGUST
SEPTEMBER
OCTOBER
35.2
10.2
22.7
33.3
11.4
32.9
14.0
NOVEMBER
0.1
31.6
10.1
DECEMBER
2014
JANUARY
18.3
26.5
12.9
(0.8)
29.1
11.3
FEBRUARY
29.6
9.2
50.0
(0.4)
125.0
-
54.0
116.6
-
59.5
2.5
11.9
169.0
-
56.1
(0.6)
11.9
317.1
-
57.8
0.1
11.9
155.9
-
57.3
2.1
11.9
522.7
2.5
51.8
12.0
767.2
-
52.1
11.9
221.6
-
53.5
2.4
11.9
510.3
-
48.8
0.2
11.9
277.0
-
51.3
0.4
11.9
157.4
-
216.1
213.1
304.3
431.7
271.1
663.9
877.9
327.4
635.8
377.5
259.8
0.1
2.4
3.5
4.3
1.0
3.5
1.2
2.5
11.7
1.7
5.1
1.3
12.1
10.0
3.5
0.5
31.5
1.5
2.6
5.0
5.8
0.4
9.7
1.4
0.1
3.3
3.5
0.9
38.9
2.4
3.7
12.4
0.2
22.3
11.7
7.5
14.1
1.4
43.5
14.1
61.2
0.6
91.3
28.7
7.5
93.5
0.3
138.1
19.4
63.4
25.6
0.7
134.7
19.7
1.6
13.4
63.0
131.2
39.5
19.6
1.1
73.6
23.6
24.5
0.1
59.7
47.0
7.5
20.3
0.1
81.8
271.0
334.9
401.8
378.2
378.1
396.9
354.9
334.7
Total Disbursements
293.3
378.4
493.1
516.3
512.8
528.1
428.5
(77.2)
(165.3)
(188.8)
(84.6)
(241.7)
135.8
66.7
(94.6)
156.7
(90.2)
144.9
(92.4)
(11.6)
(95.1)
137.5
(90.3)
(27.9)
66.5
52.5
(106.7)
47.2
$ (105.1)
Total Receipts
DISBURSEMENTS:
Local Assistance Grants:
Education
Environment and Recreation
General Government
Public Health:
Medicaid
Other Public Health
Public Safety
Public Welfare
Support and Regulate Business
Transportation
Total Local Assistance Grants
Departmental Operations:
Personal Service
Non-Personal Service
General State Charges
Capital Projects
(98.8)
$ (136.3)
$ (191.3)
$ (194.5)
MARCH
Intra-Fund
Transfer
Eliminations (*)
2014
58.0
345.0
127.2
2013
53.9
357.2
136.1
$ Increase/
% Increase/
(Decrease)
Decrease
4.1
(12.2)
(8.9)
7.6%
-3.4%
-6.5%
1.4%
-21.2%
0.0%
2.5%
-7.4%
592.2
6.7
107.2
3,339.8
2.5
583.8
8.5
107.2
3,259.7
2.7
8.4
(1.8)
80.1
(0.2)
4,578.6
4,509.1
69.5
0.1
15.4
0.9
24.0
124.8
39.0
33.7
135.5
54.3
(9.7)
(10.7)
(15.3)
-28.8%
-7.9%
-28.2%
126.3
7.5
33.8
12.7
222.5
58.8
15.0
12.0
0.5
102.7
392.5
110.0
330.4
80.7
1,101.4
249.3
120.8
288.5
106.7
988.8
143.2
(10.8)
41.9
(26.0)
112.6
0.0%
57.4%
0.0%
-8.9%
14.5%
-24.4%
11.4%
433.9
268.0
404.4
3,956.8
3,882.1
74.7
0.0%
0.0%
0.0%
1.9%
394.4
515.7
490.5
507.1
5,058.2
4,870.9
187.3
3.8%
449.4
(67.0)
120.1
(113.0)
(247.3)
196.3
(228.5)
(152.6)
(92.7)
19.0
(89.6)
49.5
(89.7)
172.8
(91.7)
378.3
(31.0)
(32.2)
(245.3)
(70.6)
(40.2)
81.1
347.3
103.6
204.1
23
(137.6)
79.9
(31.9)
100.0
1.5%
(479.6)
(361.8)
(117.8)
-32.6%
(235.6)
-
921.9
(1,085.8)
617.1
(1,451.6)
304.8
(365.8)
0.0%
49.4%
-25.2%
(235.6)
(163.9)
(834.5)
670.6
80.4%
(643.5)
$ (1,196.3)
$ 552.8
46.2%
(235.6)
EXHIBIT I
(amounts in millions)
FEDERAL
Intra-Fund
2013
APRIL
RECEIPTS:
Miscellaneous Receipts
Federal Receipts
Total Receipts
112.4
DISBURSEMENTS:
Local Assistance Grants:
Education
Environment and Recreation
General Government
Public Health:
Medicaid
Other Public Health
Public Safety
Public Welfare
Support and Regulate Business
Transportation
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)
0.1
112.3
MAY
188.2
JUNE
$
188.2
0.1
160.8
JULY
$
160.9
261.8
AUGUST
SEPTEMBER
OCTOBER
261.8
0.4
182.1
(0.1)
361.1
0.7
200.5
182.5
361.0
201.2
NOVEMBER
$
0.1
157.4
DECEMBER
$
157.5
0.5
188.9
2014
JANUARY
FEBRUARY
0.1
241.9
189.4
242.0
MARCH
0.2
142.7
Transfer
Eliminations (*)
$
142.9
.
2014
2013
$ 2.1
2,197.7
$
1.5
1,986.3
2,199.8
$ Increase/
(Decrease)
% Increase/
Decrease
0.6
211.4
40.0%
10.6%
1,987.8
212.0
10.7%
8.8
-
8.7
-
3.8
-
120.9
-
5.4
-
2.1
-
142.5
-
292.2
-
246.2
-
46.0
-
0.0%
18.7%
0.0%
54.5
63.3
63.4
63.4
54.2
62.9
87.5
87.5
57.4
61.2
1.4
47.0
169.3
61.2
66.6
42.5
42.5
63.6
65.7
51.9
194.4
20.5
40.5
61.0
21.9
623.7
937.8
114.0
387.6
747.8
(92.1)
236.1
190.0
0.0%
-80.8%
0.0%
0.0%
0.0%
60.9%
25.4%
56.2
90.1
113.1
121.5
145.7
126.0
141.6
102.3
71.2
48.9
35.5
1,052.1
1,027.6
24.5
0.0%
0.0%
0.0%
2.4%
119.5
153.5
176.0
209.0
206.9
295.3
208.2
144.8
136.9
243.3
96.5
1,989.9
1,775.4
214.5
12.1%
(7.1)
34.7
(15.1)
52.8
(24.4)
65.7
(7.0)
12.7
52.5
(1.3)
46.4
209.9
212.4
(235.6)
(235.6)
(7.1)
34.7
(15.1)
52.8
(24.4)
65.7
(7.0)
24
12.7
52.5
(1.3)
(189.2)
(2.5)
-1.2%
235.6
0.0%
0.0%
235.6
0.0%
(2.5)
-1.2%
235.6
$ 209.9
$ 212.4
EXHIBIT J
MAY
$ 38.1
JUNE
$ 85.6
JULY
$ 88.2
4.7
179.8
269.7
5.1
174.8
254.6
5.5
153.6
208.7
20.2
165.3
270.8
71.3
144.5
246.7
10.7
135.2
215.8
8.5
164.1
237.4
5.4
134.4
206.9
5.2
147.4
257.2
4.8
28.0
309.6
3.8
4.5
260.7
Total Receipts
454.2
434.5
367.8
456.3
462.5
361.7
410.0
346.7
409.8
342.4
269.0
DISBURSEMENTS:
Departmental Operations:
Personal Service
Non-Personal Service
General State Charges
Unemployment Benefits
0.4
3.2
496.2
0.4
3.7
382.9
0.3
4.1
0.1
360.7
0.7
3.6
451.3
0.5
6.4
376.1
1.8
90.3
0.4
392.0
0.4
5.3
0.1
363.4
0.4
4.1
0.2
342.0
0.5
4.3
0.9
451.1
0.3
3.4
0.1
286.3
0.3
4.2
0.1
264.6
Total Disbursements
499.8
387.0
365.2
455.6
383.0
484.5
369.2
346.7
456.8
290.1
269.2
(45.6)
47.5
2.6
0.7
79.5
(122.8)
40.8
(47.0)
52.3
(0.2)
(45.6)
$
38.1
AUGUST
$ 88.9
47.5
2.6
0.7
79.5
$ 85.6
$ 88.2
$ 88.9
$ 168.4
SEPTEMBER
$
168.4
(122.8)
$
45.6
25
40.8
$
86.4
86.4
2014
JANUARY FEBRUARY
$ 39.4
$
91.7
(47.0)
$
39.4
52.3
$
91.7
MARCH
$
91.5
2013
97.1
140.9
2,973.1
3,091.2
4,314.9
6,205.2
6.0
132.6
1.9
4,166.6
5.3
148.2
1.5
6,067.9
4,307.1
6,222.9
7.8
(17.7)
145.2
1,431.6
2,738.1
-
(0.2)
$
2014
83.7
7.8
$
91.5
(17.7)
$
79.4
EXHIBIT K
2013
APRIL
$
(6.4)
RECEIPTS:
Miscellaneous Receipts
MAY
(23.3)
JUNE
(52.2)
JULY
(60.2)
AUGUST
$ (78.4)
SEPTEMBER
$
(79.9)
OCTOBER
$
(88.7)
NOVEMBER DECEMBER
$
(73.5) $ (100.5)
2014
JANUARY
$ (129.8)
FEBRUARY
$ (150.2)
17.5
27.5
34.0
27.3
39.2
39.7
58.7
34.4
37.0
44.8
35.1
Total Receipts
17.5
27.5
34.0
27.3
39.2
39.7
58.7
34.4
37.0
44.8
35.1
DISBURSEMENTS:
Departmental Operations:
Personal Service
Non-Personal Service
General State Charges
10.9
25.1
1.2
8.9
51.1
1.6
7.3
37.6
10.9
11.9
37.1
-
8.4
32.0
1.7
7.6
42.9
5.2
8.7
31.4
7.9
8.5
47.6
7.3
11.9
49.0
6.9
7.8
54.3
5.3
8.7
50.9
8.9
Total Disbursements
37.2
61.6
55.8
49.0
42.1
55.7
48.0
63.4
67.8
67.4
68.5
(19.7)
(34.1)
(21.8)
(21.7)
(2.9)
(16.0)
10.7
(29.0)
(30.8)
(22.6)
(33.4)
2.8
-
5.2
-
13.8
-
3.6
(0.1)
1.4
-
13.5
(6.3)
4.5
-
2.0
-
13.2
(11.7)
2.4
(0.2)
3.4
(0.1)
2.8
5.2
13.8
3.5
1.4
7.2
4.5
2.0
1.5
2.2
3.3
(16.9)
$
(23.3)
(28.9)
$
(52.2)
(8.0)
$
(60.2)
(18.2)
(1.5)
(78.4)
$ (79.9)
(8.8)
$
(88.7)
26
15.2
$
(73.5)
(27.0)
$
(100.5)
(29.3)
(20.4)
(129.8)
$ (150.2)
MARCH
$
(180.3)
2013
41.9
318.9
395.2
318.9
100.6
459.0
56.9
95.7
326.4
43.5
616.5
465.6
(221.3)
(146.7)
65.8
(18.4)
71.0
(28.1)
47.4
42.9
395.2
-
(30.1)
$
2014
(6.4)
(173.9)
$
(180.3)
(103.8)
$
(61.9)
EXHIBIT L
APRIL
$ (3.7)
2014
$
MAY
(4.7)
JUNE
$ (10.0)
JULY
$ (11.4)
AUGUST
$
(12.2)
SEPTEMBER
$
(8.9)
OCTOBER
$
(0.6)
NOVEMBER
$
(0.4)
MARCH
$
2014
(3.7)
2013
0.9
RECEIPTS:
Miscellaneous Receipts
4.7
7.9
4.3
6.2
16.6
13.2
5.2
15.3
9.6
6.4
4.4
Total Receipts
4.7
7.9
4.3
6.2
16.6
13.2
5.2
15.3
9.6
6.4
4.4
93.8
94.0
93.8
94.0
Personal Service
4.7
4.2
4.7
6.2
4.4
4.3
4.3
4.3
6.5
4.4
Non-Personal Service
1.0
1.5
0.8
0.8
1.5
0.6
0.7
2.6
5.8
3.7
2.1
50.1
49.8
0.6
19.6
7.5
0.2
7.4
8.3
19.6
8.4
31.8
5.7
13.2
5.7
7.0
13.3
4.9
5.0
15.2
26.5
12.3
16.5
2.7
101.5
95.9
(1.0)
(5.3)
(1.4)
(0.8)
3.3
8.3
0.2
0.1
(2.7)
(10.1)
1.7
DISBURSEMENTS:
Departmental Operations:
(7.7)
(1.9)
(1.0)
(5.3)
(1.4)
(0.8)
(4.7)
$ (10.0)
$ (11.4)
$ (12.2)
3.3
$
(8.9)
8.3
$
(0.6)
27
0.2
$
(0.4)
0.1
$
(0.3)
(2.7)
(10.1)
(3.0)
$ (13.1)
1.7
$
(11.4)
(7.7)
$
(11.4)
(1.9)
$
(1.0)
EXHIBIT M
APRIL
$ 10.3
2014
$
MAY
10.6
JUNE
$ 11.0
JULY
10.7
AUGUST
$
10.7
SEPTEMBER
$
10.8
OCTOBER
$ 10.8
NOVEMBER
$
10.8
MARCH
$
2014
10.3
2013
10.2
RECEIPTS:
Miscellaneous Receipts
0.3
0.4
(0.3)
0.1
0.1
0.1
0.1
0.1
Total Receipts
0.3
0.4
(0.3)
0.1
0.1
0.1
0.1
0.1
0.9
0.3
0.9
0.3
Personal Service
0.1
0.1
Non-Personal Service
0.2
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.3
0.2
0.3
0.4
(0.3)
0.1
0.1
(0.1)
0.1
0.6
0.1
DISBURSEMENTS:
Departmental Operations:
0.3
$
10.6
0.4
$
11.0
(0.3)
$
10.7
10.7
0.1
$
10.8
10.8
28
10.8
0.1
$
10.9
10.9
(0.1)
$
10.8
0.1
$
10.9
0.6
$
10.9
0.1
$
10.3
SCHEDULE 1
BALANCE
FEB. 1, 2014
GENERAL FUND
10000-10049-Local Assistance Account
10050-10099-State Operations Account
10100-10149-Tax Stabilization Reserve
10150-10199-Contingency Reserve
10200-10249-Universal Pre-K Reserve
10250-10299-Community Projects
10300-10349-Rainy Day Reserve Fund
10400-10449-Refund Reserve Account
10500-10549-Fringe Benefits Escrow
10550-10599-Tobacco Revenue Guarantee
TOTAL GENERAL FUND
SPECIAL REVENUE FUNDS-STATE_
20000-20099-Mental Health Gifts and Donations
20100-20299-Combined Expendable Trust
20300-20349-New York Interest on Lawyer Account
20350-20399-NYS Archives Partnership Trust
20400-20449-Child Performer's Protection
20450-20499-Tuition Reimbursement
20500-20549-New York State Local Government Records
Management Improvement
20550-20599-School Tax Relief
20600-20649-Charter Schools Stimulus
20650-20699-Not-For-Profit Short Term Revolving Loan
20800-20849-HCRA Resources
20850-20899-Dedicated Mass Transportation Trust
20900-20949-State Lottery
20950-20999-Combined Student Loan
21000-21049-Sewage Treatment Program Mgmt. & Administration
21050-21149-EnCon Special Revenue
21150-21199-Conservation
21200-21249-Environmental Protection and Oil Spill Compensation
21250-21299-Training and Education Program on OSHA
21300-21349-Lawyers' Fund for Client Protection
21350-21399-Equipment Loan for the Disabled
21400-21449-Mass Transportation Operating Assistance
21450-21499-Clean Air
21500-21549-New York State Infrastructure Trust
21550-21559-Legislative Computer Services
21600-21649-Biodiversity Stewardship and Research
21650-21699-Combined Non-Expendable Trust
21700-21749-Winter Sports Education Trust
21750-21799-Musical Instrument Revolving
21850-21899-Arts Capital Revolving
21900-22499-Miscellaneous State Special Revenue
RECEIPTS
8,036.359
90.884
-
0.027
2,672.378
571.478
-
DISBURSEMENTS
$
2,347.568
246.767
2.857
571.478
-
OTHER FINANCING
SOURCES (USES)
$
2,347.541
(1,710.674)
-
8,127.243
3,243.883
3,168.670
2.250
64.522
8.432
0.187
0.098
5.567
0.007
0.952
0.754
0.019
0.466
0.003
0.589
0.103
0.049
0.027
0.435
(0.009)
(0.080)
0.485
293.071
79.959
152.148
7.860
1.678
5.329
4.575
1.941
2.912
0.132
0.007
36.622
5.761
0.075
0.490
752.302
(0.079)
(82.240)
336.473
3.448
16.770
5.439
96.961
94.258
(116.798)
17.742
(1.474)
(38.778)
94.281
20.902
8.510
8.187
0.533
(336.563)
(17.643)
0.079
10.307
3.486
0.490
0.001
0.810
511.379
29
0.714
385.800
66.695
253.657
1.830
1.669
0.430
2.766
0.001
(0.413)
0.004
77.803
3.189
0.174
231.701
636.867
BALANCE
FEB. 28, 2014
$
8,751.296
88.027
8,839.323
2.254
64.885
9.083
0.129
0.090
5.518
3.598
16.770
5.439
107.450
80.994
(15.289)
11.712
(3.152)
(42.438)
90.136
21.727
5.599
7.642
0.530
(295.382)
(20.215)
0.079
10.406
3.486
0.001
0.810
327.251
SCHEDULE 1
(continued)
BALANCE
FEB. 1, 2014
SPECIAL REVENUE FUNDS-STATE (CONTINUED)
22500-22549-Court Facilities Incentive Aid
22550-22599-Employment Training
22650-22699-State University Income
22700-22749-Chemical Dependence Service
22750-22799-Lake George Park Trust
22800-22849-State Police Motor Vehicle Law Enforcement and
Motor Vehicle Theft and Insurance Fraud Prevention
22850-22899-New York Great Lakes Protection
22900-22949-Federal Revenue Maximization
22950-22999-Housing Development
23000-23049-NYS/DOT Highway Safety Program
23050-23099-Vocational Rehabilitation
23100-23149-Drinking Water Program Management and
Administration
23150-23199-NYC County Clerks' Operations Offset
23200-23249-Judiciary Data Processing Offset
23250-23449-IFR / CUTRA
23500-23549-USOC Lake Placid Training
23550-23599-Indigent Legal Services
23600-23649-Unemployment Insurance Interest and Penalty
23650-23699-MTA Financial Assistance Fund
23700-23750-New York State Commercial Gaming Fund
TOTAL SPECIAL REVENUE FUNDS-STATE
SPECIAL REVENUE FUNDS-FEDERAL
25000-25099-Federal USDA / Food and Consumer Services
25100-25199-Federal Health and Human Services
25200-25249-Federal Education
25250-25299-Federal DHHS Block Grant
25300-25899-Federal Miscellaneous Operating Grants
25900-25949-Unemployment Insurance Administration
25950-25999-Unemployment Insurance Occupational Training
26000-26049-Federal Employment and Training Grants
TOTAL SPECIAL REVENUE FUNDS-FEDERAL
TOTAL SPECIAL REVENUE FUNDS
DEBT SERVICE FUNDS
40000-40049-Debt Reduction Reserve
40100-40149-Mental Health Services
40150-40199-General Debt Service
40250-40299-State Housing Debt Service
40300-40349-Department of Health Income
40350-40399-State University Dormitory Income
40400-40449-Clean Water/Clean Air
40450-40499-Local Government Assistance Tax
TOTAL DEBT SERVICE FUNDS
RECEIPTS
13.839
0.049
565.127
19.628
0.273
0.001
619.522
0.312
-
DISBURSEMENTS
19.156
430.087
0.127
0.042
24.700
22.884
-
BALANCE
FEB. 28, 2014
19.384
0.049
777.446
19.813
0.231
22.707
0.115
0.023
9.521
(5.070)
0.148
6.719
0.001
0.483
0.002
(7.593)
(41.627)
10.419
120.681
0.070
137.393
8.049
152.157
1,469.292
1.392
3.155
0.005
5.358
0.798
143.683
1,809.649
0.708
5.689
4.694
4.626
0.011
8.713
0.267
167.719
1,988.987
1.383
303.032
(40.296)
(43.881)
(48.836)
56.747
54.299
1.386
(0.850)
(21.431)
190.379
2,497.122
196.476
95.785
58.434
1.200
11.328
3,050.724
162.630
2,386.120
202.520
103.755
55.608
0.998
11.026
2,922.657
(0.131)
(159.611)
(3.440)
(0.063)
(163.245)
1,447.861
4,860.373
4,911.644
139.787
1,536.377
396.319
1,304.094
21.459
122.404
42.555
2.184
1,889.015
3.532
1,025.695
0.041
12.021
46.391
69.869
201.022
1,358.571
190.519
340.185
0.041
530.745
(190.229)
(582.818)
(8.348)
(20.969)
(86.668)
(2.648)
(891.680)
19.103
1,406.786
25.132
147.826
25.756
200.558
1,825.161
30
0.219
(0.044)
0.122
0.298
-
OTHER FINANCING
SOURCES (USES)
29.207
0.159
0.023
9.400
(4.885)
0.150
(8.301)
(47.316)
7.117
119.210
0.064
134.038
8.580
129.504
1,592.986
(12.678)
(92.490)
(58.320)
48.714
57.125
1.588
(0.548)
(56.609)
SCHEDULE 1
(continued)
BALANCE
FEB. 1, 2014
CAPITAL PROJECTS FUNDS
30000-30049-State Capital Projects
30050-30099-Dedicated Highway and Bridge Trust
30100-30299-SUNY Residence Halls Rehabilitation and Repair
30300-30349-New York State Canal System Development
30350-30399-Parks Infrastructure
30400-30449-Passenger Facility Charge
30450-30499-Environmental Protection
30500-30549-Clean Water/Clean Air Implementation
30600-30609-Energy Conservation Thru Improved Transportation Bond
30610-30619-Park & Recreation Land Acquisition Bond
30620-30629-Pure Waters Bond
30630-30639-Transportation Capital Facilities Bond
30640-30649-Environmental Quality Protection Bond
30650-30659-Rebuild and Renew New York Transportation Bond
30660-30669-Transportation Infrastructure Renewal Bond
30670-30679-1986 Environmental Quality Bond Act
30680-30689-Accelerated Capacity and Transportation
Improvement Bond
30690-30699-Clean Water/Clean Air Bond
30700-30749-State Housing Bond
30750-30799-Outdoor Recreation Development Bond
30900-30949-Rail Preservation and Development Bond
31350-31449-Federal Capital Projects
31450-31499-Forest Preserve Expansion
31500-31549-Hazardous Waste Remedial
31650-31699-Suburban Transportation
31700-31749-Division for Youth Facilities Improvement
31800-31849-Housing Assistance
31850-31899-Housing Program
31900-31949-Natural Resource Damage
31950-32199-DOT Engineering Services
32200-32249-Miscellaneous Capital Projects
32250-32299-CUNY Capital Projects
32300-32349-Mental Hygiene Facilities Capital Improvement
32350-32399-Correction Facilities Capital Improvement
32400-32999-State University Capital Projects
33000-33049-NYS Storm Recovery Fund
TOTAL CAPITAL PROJECTS FUNDS
TOTAL GOVERNMENTAL FUNDS
RECEIPTS
DISBURSEMENTS
OTHER FINANCING
SOURCES (USES)
BALANCE
FEB. 28, 2014
(593.484)
102.686
4.491
(60.153)
0.014
58.292
0.164
0.743
3.391
1.992
57.651
4.257
14.477
49.767
181.008
0.013
0.129
12.196
-
199.103
220.349
0.255
9.167
16.922
-
149.336
204.070
(6.318)
(0.250)
(428.755)
102.444
4.620
(69.320)
0.014
53.566
0.164
0.743
3.391
1.992
51.333
4.257
14.227
2.837
3.995
(3.809)
0.896
(87.752)
0.505
(8.854)
(13.150)
(109.631)
15.903
(12.937)
33.935
(0.023)
(369.886)
(32.211)
164.284
(9.071)
(830.448)
142.926
2.255
4.122
0.002
0.107
10.132
0.020
402.677
96.546
6.933
1.971
15.000
0.027
0.084
0.860
12.880
37.287
(13.790)
603.594
(235.548)
(0.223)
0.684
111.751
2.837
3.995
(192.977)
0.896
(92.653)
0.505
(6.703)
(13.150)
(124.631)
15.878
(12.337)
33.182
(0.023)
(372.634)
(69.498)
178.094
(9.071)
(919.614)
10,633.671
31
9,865.504
9,214.653
(3.275)
11,281.247
SCHEDULE 2
BALANCE
FEB. 1, 2014
FUND TYPE
RECEIPTS
DISBURSEMENTS
OTHER
FINANCING
SOURCES (USES)
BALANCE
FEB. 28, 2014
ENTERPRISE FUNDS
50000-50049-Youth Commissary
50050-50099-State Exposition Special
50100-50299-Correctional Services Commissary
50300-50399-Agency Enterprise
50400-50449-OMH Sheltered Workshop
50450-50499-OPWDD Patient Workshop
50500-50599-Mental Hygiene Community Stores
50650-50699-Unemployment Insurance Benefit
TOTAL ENTERPRISE FUNDS
0.202
1.787
3.575
3.206
1.975
1.085
3.604
76.277
91.711
0.005
0.122
2.762
0.073
0.047
0.103
0.171
265.680
268.963
0.004
0.958
3.136
0.279
0.044
0.054
0.069
264.664
269.208
0.203
0.951
3.201
3.000
1.978
1.134
3.706
77.293
91.466
(43.931)
(70.797)
0.301
0.072
1.632
0.533
(18.539)
(19.479)
(150.208)
(58.497)
24.284
6.335
0.045
0.002
1.045
3.406
35.117
304.080
32
35.965
26.036
0.086
0.002
0.054
1.225
0.878
4.258
68.504
337.712
1.229
2.181
(0.078)
(0.020)
(0.037)
3.275
3.275
(54.383)
(88.317)
0.260
0.072
1.578
(0.770)
(18.392)
(20.368)
(180.320)
(88.854)
SCHEDULE 3
(amounts in millions)
BALANCE
FEB. 1, 2014
FUND TYPE
RECEIPTS
DISBURSEMENTS
OTHER
FINANCING
SOURCES (USES)
BALANCE
FEB. 28, 2014
(13.136)
4.390
2.702
(11.448)
(13.136)
4.390
2.702
(11.448)
2.094
8.741
0.079
0.008
0.010
2.086
8.810
10.835
0.079
0.018
10.896
1.391
0.006
530.992
85.748
325.641
5.581
0.847
121.329
0.001
(74.303)
4.087
110.002
3,781.062
(217.379)
76.664
0.010
574.933
86.005
324.664
5.673
0.817
57.608
37.235
1.875
130.387
3,765.283
-
18.497
0.246
538.260
15.066
19.336
7.561
0.486
482.189
0.110
609.927
20.287
91.797
190.423
244.172
(10.056)
4,751.669
4,984.490
AGENCY FUNDS
60050-60149-School Capital Facilities Financing Reserve
60150-60199-Child Performer's Holding
60200-60249-Employees Health Insurance
60250-60299-Social Security Contribution
60300-60399-Employee Payroll Withholding Escrow
60400-60449-Employees Dental Insurance
60450-60499-Management Confidential Group Insurance
60500-60549-Lottery Prize
60550-60599-Health Insurance Reserve Receipts
60600-60799-Miscellaneous New York State Agency
60800-60849-Elderly Pharmaceutical Insurance Coverage Escrow
60850-60899-CUNY Senior College Operating
60900-60949-Medicaid Management Information System Escrow
60950-60999-Special Education
61000-61099-State University Collection
61100-61999-SUNY Federal Direct Lending Program
17.106
0.250
582.201
15.323
18.359
7.653
0.456
418.468
0.109
721.465
18.075
112.182
174.644
461.551
(86.720)
2,461.122
$
2,458.821
33
4,756.138
4,987.210
2,228.301
$
2,227.749
FUND TYPE
SCHEDULE 4
BALANCE
FEB. 1, 2014
RECEIPTS
BALANCE
FEB. 28, 2014
DISBURSEMENTS
ACCOUNTS
70000-70049-Tobacco Settlement
2,354.362
70200-Comptroller's Refund
TOTAL ACCOUNTS
2.707
2,357.069
9,676.081
9,846.218
371.916
371.916
10,047.997
10,218.134
2.707
2,184.225
-
2,186.932
34
SCHEDULE 5
DEBT ISSUED
DEBT
OUTSTANDING
APRIL 1, 2013
PURPOSE
MONTH OF
FEBRUARY
DEBT MATURED
11 MONTHS ENDED
FEB. 28, 2014
MONTH OF
FEBRUARY
INTEREST DISBURSED
DEBT
OUTSTANDING
FEB. 28, 2014
11 MONTHS ENDED
FEB. 28, 2014
MONTH OF
FEBRUARY
11 MONTHS ENDED
FEB. 28, 2014
285,132,330.68
3,470,139.42
$ 57,071,729.46
228,060,601.22
144,517.33
7,541,539.98
2,660,074.98
4,381,369.48
7,312,059.15
3,440,000.00
18,524,001.29
8,381,983.66
5,401,727.64
25,067,627.89
15,503.43
447,942,946.97
50,118,781.85
87,465,286.38
3,195,741.03
6,777,155.85
616,573.56
10,191,326.67
32,379,687.04
3,455,503.43
466,466,948.26
58,500,765.51
92,867,014.02
9,972,896.88
7,884,529.35
18,101,670.81
67,619,046.38
35,468.14
287,188.80
51,344.51
3,100,735.39
6,267,922.11
18,208,269.99
4,783,793.96
11,833,748.70
49,410,776.39
1,330.29
45,521.64
30,626.90
297,400.78
669,650.49
1,846,054.99
26,573,661.90
324,746,087.76
565,195.38
24,386,631.85
3,765,763.17
44,968,533.57
22,807,898.73
279,777,554.19
82,710.77
2,132,969.74
762,855.36
8,896,641.46
28,425,000.00
26,745,000.00
4,765,000.00
4,720,000.00
23,660,000.00
22,025,000.00
40,800.00
-
822,050.00
335,451.00
14,861.27
57,002,922.06
2,677,029.95
873,119,380.50
15,279,819.82
56,152,937.84
77,708,185.17
11,239,879.29
951,348,159.43
3,412,754.16
12,824,436.79
13,478,354.46
1,011,136.70
Housing:
Low Cost
Middle Income
Park and Recreation Land Acquisition
Pure Waters
Rail Preservation Development
$ 3,524,139,999.46
35
57,250.01
14,861.27
28,336.31
2,580,437.86
81,466.63
771,205.76
255,174.13
290.26
10,775,222.91
46,227,699.15
1,533,033.63
1,143,996.32
12,797,434.39
749,042.85
1,354,919.95
1,818,271.41
1,197,059.68
10,464,947.71
17,217,418.58
1,112,936.41
1,354,919.95
1,818,271.41
1,197,059.68
15,670,681.91
855,901,961.92
14,166,883.41
54,798,017.89
75,889,913.76
10,042,819.61
935,677,477.52
7,085,466.01
112,252.30
638,243.55
1,442,797.61
209,751.07
8,746,157.64
28,124,711.05
534,155.27
1,805,720.90
3,232,733.90
460,967.54
32,337,175.36
17,604.13
-
29,525.52
2,970,462.67
3,383,228.64
9,853,974.12
4,202.60
-
77,161.40
390,567.13
2,309,983.61
892,017.26
11,168,370.85
119,119.44
$ 246,005,000.00
$ 3,278,134,999.46
$ 71,980,000.00
72,666.91
856,665.76
64,008.21
12,476,630.66
1,104,371.40
2,945,457.53
$ 24,723,517.15
1,665,633.71
77,618.00
422,145.86
19,000.73
$ 110,671,619.55
SCHEDULE 5a
DEBT
REDUCTION
RESERVE
FUND
(40000-40049)
Special Contractual Financing Obligations:
Payments to Public Authorities:
City University Construction
Dormitory Authority:
Albany County Airport
Consolidated Service Contract Refunding
David Axelrod Institute
Department of Health Facilities
Economic Development Housing
Education
General Purpose
Health Care
Mental Health Facilities
OGS Parking
Secured Hospital Program
State Department of Education Facilities
State Facilities and Equipment
SUNY Community Colleges
SUNY Dormitory Facilities
SUNY Educational Facilities
Environmental Facilities Corporation
Housing Finance Agency
Local Government Assistance Corporation
Metropolitan Transportation Authority:
Transit and Commuter Rail Projects
Thruway Authority:
Dedicated Highway & Bridge
Local Highway & Bridge
Transportation
Urban Development Corporation:
Center for Industrial Innovation at RPI
Clarkson University
Columbia Univer. Telecommunications Center
Community Enhancement Facilities Program
Consolidated Service Contract Refunding
Cornell Univer. Supercomputer Center
Correctional Facilities
Economic Development Housing
General Purpose
State Facilities and Equipment
Syracuse University Science and
Technology Center
University Facilities Grant 95 Refunding
Total Disbursements for Special Contractual
Financing Obligations
GENERAL
DEBT
SERVICE
(40151)
192,807,631
DEPARTMENT
OF HEALTH
INCOME
(40300-40349)
LOCAL
GOVERNMENT
ASSISTANCE
TAX
(40450-40499)
MENTAL
HEALTH
SERVICES
(40100-40149)
STATE
UNIVERSITY
DORMITORY
INCOME
(40350-40399)
REVENUE
BOND
TAX
(40152)
COMBINED TOTALS
11 MONTHS ENDED FEB. 28
2014
2013
192,807,631
226,694,120
$ INCREASE /
(DECREASE)
(33,886,489)
275,719
13,353,701
5,598,154
474,125
12,048,759
916,516
28,026,713
116,219,270
3,090,062
26,480,026
-
28,207,983
-
57,621,657
295,093,793
-
69,503,854
164,148,567
628,458,730
2,822,019
65,270
77,419,926
34,206,740
-
275,719
13,353,701
5,598,154
28,207,983
69,503,854
164,148,567
628,458,730
2,822,019
295,093,793
474,125
12,048,759
916,516
65,270
28,026,713
116,219,270
80,509,988
60,686,766
57,621,657
325,332
98,474,228
5,578,746
28,183,601
84,660,183
168,583,569
422,577,367
2,911,369
306,239,612
478,125
982,867
269,379
25,349,483
96,525,216
150,671,089
96,934,688
68,562,398
64,500,920
(49,613)
(85,120,527)
19,408
24,382
(15,156,329)
(4,435,002)
205,881,363
(89,350)
(11,145,819)
(4,000)
12,048,759
(66,351)
(204,109)
2,677,230
(96,525,216)
(34,451,819)
(16,424,700)
(7,875,632)
(6,879,263)
74,688,583
74,688,583
74,983,955
(295,372)
895,862,295
95,441,800
-
73,893,575
895,862,295
95,441,800
73,893,575
926,791,660
201,973,600
294,713,750
(30,929,365)
(106,531,800)
(220,820,175)
946,825
3,719,000
352,814,929
493,000
28,149,222
-
140,065,665
245,933,711
38,798,562
946,825
3,719,000
352,814,929
493,000
28,149,222
140,065,665
245,933,711
38,798,562
110,687
1,021,400
3,719,000
343,167,754
493,000
38,743,708
177,836,184
250,328,660
41,819,009
(110,687)
(74,575)
9,647,175
(10,594,486)
(37,770,519)
(4,394,949)
(3,020,447)
2,645,675
1,597,519
2,645,675
1,597,519
2,647,050
1,599,944
(1,375)
(2,425)
$ 1,855,649,524
57,621,657
$ 295,093,793
$ 1,475,316,619
28,207,983
36
3,711,889,576
4,208,451,653
(496,562,077)
SCHEDULE 6
FISCAL YEAR
TO DATE
FEBRUARY 2014
PRIOR FISCAL
YEAR TO DATE
FEBRUARY 2013
10,971.2
0.115%
1.159
6,623.5
0.143%
9.004
FEBRUARY 2014
PAR AMOUNT
$
500.0
1,522.9
4,689.1
4,102.9
4,950.0
$
15,764.9
FEBRUARY 2013
PAR AMOUNT
$
200.0
3,503.9
1,781.4
3,661.4
4,175.0
$
13,321.7
*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 (on deposit in State's general checking account) for the purpose
of making short term investments. Pursuant to State Finance Law 4(5) the Short Term Investment Pool is authorized
to temporarily loan to the General Fund-State Operations Account (10050) funds for a period of four months or the end
of the fiscal year, which ever is shorter. However, it must be noted that certain funds 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 CDs.
37
6,465.8
0.167%
9.959
APPENDIX A
2013
APRIL
OPENING CASH BALANCE
RECEIPTS:
Cigarette Tax
State Share of NYC Cigarette Tax
STIP Interest
Public Asset Transfers
Assessments
Fees
Rebates
Restitution and Settlements
Miscellaneous
Total Receipts
MAY
17,997,940
175,043,010
JUNE
$
JULY
162,693,537
AUGUST
18,101,879
SEPTEMBER
72,236,110
53,339,999
OCTOBER
$
83,019,867
NOVEMBER
$
2014
JANUARY
DECEMBER
64,863,639
165,188,082
11 Months Ended
February 28, 2014
FEBRUARY
251,324,716
96,961,465
17,997,940
83,696,224
3,798,000
43,439
327,107,157
446,000
1,461
49,000
-
92,842,993
3,832,000
365,066,598
98,000
322,000
-
89,554,269
4,454,000
64,929
344,867,943
1,955,209
49,037
612,000
-
104,213,728
5,214,000
28,378
364,964,258
1,894,141
58,000
113,028
86,686,771
3,712,000
323,227,955
7,047,210
624,000
-
88,993,788
4,184,584
64,247
349,020,467
775,000
748,234
17,337
94,007,257
4,863,000
85,017
374,435,992
1,153,319
7,639,686
-
78,001,135
4,269,000
42,922
338,721,801
(8,273,245)
14,551,288
(3,529,920)
-
93,468,783
3,935,000
48,112
362,264,038
3,488,000
2,292,701
2,444
90,586,274
4,358,000
52,635
345,913,900
738,000
3,395,938
-
56,743,742
3,093,000
44,971
325,478,776
112,000
327,000
-
958,794,964
45,712,584
474,650
3,821,068,885
9,433,634
20,290,425
6,850,000
132,809
415,141,281
462,161,591
441,557,387
476,485,533
421,297,936
443,803,657
482,184,271
423,782,981
465,499,078
445,044,747
385,799,489
4,862,757,951
DISBURSEMENTS:
Grants
Interest - Late Payments
Personal Service
Non-Personal Service
Employee Benefits/Indirect Costs
254,961,215
2,166
901,489
1,945,312
-
424,991,159
27
840,036
2,526,279
-
572,971,072
314
787,875
10,488,472
1,286,016
409,604,712
341
1,249,213
715,827
-
435,659,813
1,010
840,729
1,409,460
1,134
402,330,789
49
588,843
651,229
877,374
438,517,541
15,127
825,086
4,319,428
-
319,446,374
3,702
841,316
2,169,029
302,336
375,295,617
1,466
1,202,429
1,870,430
478,958
597,557,999
1,787
(25,705)
918,065
234,650
287,529,724
1,291
772,781
4,062,380
705,407
4,518,866,015
27,280
8,824,092
31,075,911
3,885,875
Total Disbursements
257,810,182
428,357,501
585,533,749
411,570,093
437,912,146
404,448,284
443,677,182
322,762,757
378,848,900
598,686,796
293,071,583
4,562,679,173
45,000,000
-
1,306,000
9,029,000
45,241,303
-
80,000,000
1,306,300
170,241,303
11,641,300
286,029
286,029
1,153,563
46,153,563
615,296
615,296
10,000,000
781,209
10,781,209
975,901
2,281,901
646,505
9,675,505
10,000,000
1,422,014
56,663,317
695,781
695,781
513,544
513,544
721,202
721,202
933,415
82,239,715
20,000,000
8,744,459
210,627,062
OPERATING TRANSFERS:
Transfers to Capital Projects Fund
Transfers to General Fund
Transfers to Revenue Bond Tax Fund
Transfers to Miscellaneous Special Revenue Fund
Administration Program Account
Empire State Stem Cell Trust Account
Transfers to SUNY Income Fund
Total Operating Transfers
Total Disbursements and Transfers
CLOSING CASH BALANCE
258,096,211
$
175,043,010
474,511,064
$
162,693,537
586,149,045
$
18,101,879
422,351,302
$
72,236,110
440,194,047
$
53,339,999
38
414,123,789
$
83,019,867
500,340,499
$
64,863,639
323,458,538
$
165,188,082
379,362,444
$
251,324,716
599,407,998
$
96,961,465
375,311,298
$
107,449,656
4,773,306,235
$
107,449,656
Program/Purpose
AIDS INSTITUTE PROGRAM
$
COMMUNITY SERVICE PROG- HIGH RISK
HIV CLINICAL & PROVIDER EDUCATION
HIV HEALTH CARE SUPPORTIVE SERVICES
HIV STD HEPATITIS C PREVENTION
INFANTS AND PREGNANT WOMEN
REGIONAL AND TARGETED
CENTER FOR COMMUNITY HEALTH PROGRAM
ADEPHI UNIVRST CANC SPRT PRG
BRST CANCER HOTLINE - ADELPHI
CENTER FOR COMMUNITY HLTH
EVIDENCE BASED CANCER SVC
FAMILY PLANNING
HYPERTENSION PREVENTION TREATMENT
INDIAN HEALTH PROGRAM
LEAD POISONING PREVENTION
MATERNITY & EARLY CHHOOD FOUNDATION
NUTRITION SERVICES/EDUC - PREG WOMEN, CHILDREN
PRENATAL CARE ASSISTANCE PROGRAM
PUBLIC HEALTH CAMPAIGN
RAPE CRISIS
SCHOOL BASED HEALTH PROGRAM
STATE AID PHYSICALLY HANICAPPED CHILDREN REHAB
TOBACCO ENFORCEMENT
TUBERCULOSIS
CHILD HEALTH INSURANCE PROGRAM
CHILD HEALTH INSURANCE
COMMUNITY SUPPORT PROGRAM
COMMUNITY SUPPORT
ELDERLY PHARMACEUTICAL INS COVERAGE PRG
EDLERLY PHARMACEUTICAL INSURANCE COV
HEALTH CARE FINANCING PROGRAM
HEALTH CARE FINANCING
HEALTH CARE REFORM ACT PROGRAM
AIDS DRUG ASSISTANCE
AMBULATORY CARE TRAINING
AREA HEALTH EDUCATION CENTER
COMMISSIONER EMERGENCY DISTRIBUTIONS
DIAGNOSTIC & TREATMENT CTR UNCOMPENSATED CARE
DIVERSITY IN MEDICINE
EMPIRE CLINIC RESEARCH INVESTMENT (ECRIP)
HCRA PAYOR / PROVIDER AUDITS
HEALTH FACILITY RESTRUCTURING DASNY
HEALTH WORKFORCE RETRAINING
INFERTILITY SERVICES GRANTS
MEDICAL INDEMNITY FUND
PART 405_4 HOSPITAL AUDITS
PAY FOR PERFORMANCE
PHYSICIAN EXCESS MEDICAL MALPRACTICE
PHYSICIAN LOAN REPAYMENT
PHYSICIAN PRACTICE SUPPORT
PHYSICIAN WORKFORCE STUDIES
POISON CONTROL CENTERS
POOL ADMINISTRATION
ROSWELL PARK CANCER INSTITUTE
RPCI CANC RSRCH OPERATING COSTS
RURAL HEALTH CARE ACCESS
RURAL HEALTH NETWORK
SCHOOL BASED HEALTH CENTERS
SCHOOL BASED HEALTH CLINICS-POOL ADMN
TOBACCO USE PREVENTION/CONTROL
TRNSITION ACCT - PRIOR YEAR ALLOCATION
APPENDIX B
Appropriation
Amount (1)
75,016,000
April - June
$
July - September
$
October - December
$
January
11 Months Ending
February 28, 2014 (2)
February
439,794
2,930,093
4,767,306
2,032,154
140,938
793,838
2,372,995
1,282,734
7,587
27,732
71,801
3,936
-
580,732
3,731,518
7,171,969
3,386,689
628,649
3,065,790
60,290
906,705
74,778
(2,742,140)
517,275
1,405,813
42,660
1,435,537
66,516
5,441
213,128
436,262
533,866
61,889
191,731
90,092
25,834
24,157
1,018,034
51,799
550,356
-
879,238
282,901
1,223,033
55,019
23,142
461,190
1,166
-
355,778
718,819
48,792
-
65,999,578
137,615,921
70,925,106
23,132,570
12,000
12,000
24,863,459
25,533,490
48,076,969
13,462,531
12,406,406
124,342,855
455,660
457,169
266,138
71,568
77,065
1,327,600
1,646,900
910,286
453,838
708,789
3,466,148
8,105
156,253
127,400,000
493,320
866,648
391,200
17,900,000
1,500,000
2,680,091
1,493,217
8,500,591
-
371,819
553,064
383,401
1,095,148
238,000
19,600,000
3,242,740
386,749
165,183
1,250,000
17,900,000
1,500,000
494,439
441,618
1,138,856
-
20,000,000
325,286
53,455,354
179,374
3,125,291
379,100
485,671
346,839
1,010,841
1,185,964
17,900,000
1,500,000
2,397,779
1,785,181
-
10,000,000
141,711
246,259
64,764
277,507
75,000
1,250,000
1,101,365
272,630
2,614,895
5,287,800
-
183,621
8,611,596
3,562,633
129,380
102,611
100,000
393,541
17,900,000
1,500,000
2,047,219
800,499
29,098
-
30,000,000
1,022,437
2,199,964
1,293,687
53,909,192
1,095,148
8,611,596
1,126,163
19,600,000
13,643,071
773,954
836,068
127,400,000
1,220,277
2,217,672
2,500,000
1,970,705
71,600,000
6,000,000
8,720,893
4,793,145
2,643,993
5,287,800
9,639,447
-
181,286,529
112,342
(494)
-
2,412,269
3,599,656
122,179
1,380,843
74,778
(800,288)
711,178
1,431,647
89,959
2,914,761
119,481
555,797
213,128
997,038,800
28,084,931
325,758,106
75,000
-
24,000
375,655,000
9,217,600
1,587,540,764
39
APPENDIX B
(continued)
Program/Purpose
MEDICAL ASSISTANCE PROGRAM
BREAST & CERVICAL CANCER
DISABLED PERSONS
FAMILY HEALTH PLUS
FINANCIAL ASSISTANCE
HOME HEALTH RATE INCREASE
INPATIENT NURSING HOME PHARMACIES
MEDICAID INDIGENT CARE
MEDICAL ASSISTANCE
NYC MEDICAID
PHYSICIAN SERVICES
PRIMARY CARE CASE MANAGEMENT
PSNL CRE WRKR RECR & RETEN NYC (3)
PSNL CRE WRKR RECR & RETEN ROS (4)
SUPPLEMENTAL MEDICAL INSURANCE
OFFICE OF HEALTH INSURANCE PROGRAM
OFFICE OF HEALTH INSURANCE
OFFICE OF HEALTH SYSTEMS MANAGEMENT
OFFICE HEALTH SYSTEMS MANAGEMENT
OFFICE OF LONG TERM CARE
ADULT HOME INITIATIVE
ENABLE AIR CONDITIONING
ENABLE QUALITY OF LIFE
QUALITY PROG ADULT CARE FACILITIES
TOTAL
Transfer to the General Fund - State Purposes Account
(for administration of the program)
Reclass of SUNY Hospital Disprop Share to Transfer
Reconciling Adjustment (P-Card and T-Card)
TOTAL APPROPRIATED AMOUNT
Appropriation
Amount (1)
27,441,842,000
April - June
$
July - September
$
October - December
$
2,100,000
23,500,000
342,300,000
195,304,450
146,400,000
124,700,000
85,200,000
2,000,000
68,000,000
308,088,000
533,128,000
192,379,667
-
January
$
11 Months Ending
February 28, 2014 (2)
February
$
721,000,000
196,546,073
-
472,000,000
67,243,256
-
154,883,000
60,989,894
-
2,100,000
23,500,000
650,388,000
1,881,011,000
712,463,340
146,400,000
124,700,000
85,200,000
2,000,000
68,000,000
246,637
72,112
67,682
1,472,042
12,819,800
1,097,350
(11,739)
51,940,100
7,399,327
2,831,054
3,777,315
909,163
2,018,638
16,935,497
1,273,756,999
1,256,369,104
1,147,947,727
599,350,456
293,999,662
4,571,423,948
(2,054,888)
(679)
1,271,701,432 $
(2,403,615)
(34,966)
1,253,930,523 $
(2,631,339)
(27,549)
1,145,288,839 $
(721,202)
57,542
598,686,796 $
(933,415)
5,336
293,071,583 $
(8,744,459)
(316)
4,562,679,173
19,526,540
30,751,958,133
89,000
30,752,047,133
(1) Includes amounts appropriated in SFY 2013-14, as well as prior year appropriations that were reappropriated.
(2) Disbursements from the HCRA Resource Fund includes
for administration of grant programs, and transfers to the
(3) Full title is: NYC Personal Care Workforce Recruitment
(4) Full title is: Personal Care Workforce Recruitment and Retention Rates Grants.
40
Federal
CFDA No.
Education
10.579
11.557
45.025
84.033
84.063
84.384
84.385
84.386
84.387
84.388
84.389
84.390
84.391
84.392
84.394
84.395
84.397
84.398
84.399
84.410
93.407
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
Program
February
Life-to-Date
503,781.68
(9,091.42)
440,514.00
9,379,568.32
10,314,772.58
1,318.12
1,318.12
5,824,761.24
10,057,887.00
399,900.00
2,102,760.00
147,198,591.00
11,023,368.12
5,233,183.28
53,551,200.24
6,039,255.00
185,800,676.11
906,803,696.00
25,694,044.00
755,867,980.05
34,302,395.00
2,468,557,791.00
318,367,154.84
527,364,018.81
856,884.00
2,297,731.00
616,479,620.00
411,249.00
6,084,234,145.69
7,611.86
763,000.00
1,000,000.00
1,635,086.95
4,132,731.39
432,564,200.00
86,811,000.00
9,212,000.00
395,584,963.84
992,471.85
932,703,065.89
4,891,302.00
2,042,446.00
4,148,718.00
11,082,466.00
Special Supplemental Nutrition Program for Women, Infants & Children (WIC)
State Administrative Matching Grants for the Supplemental Nutrition Assistance Program
WIC Grants To States (WGS)
Homelessness Prevention and Rapid Re-Housing Program (Recovery Act Funded)
5,468,978.00
24,402,283.00
4,172,768.48
26,951,329.00
26,406,387.04
101,131,818.69
53,978,181.00
60,062,684.00
5,577,399.87
4,275,750.26
96,785,640.00
723,023,290.00
41
47,923,674.08
-
1,166,708.33
13,881,582,319.01
6,672,738.91
47,923,674.08
15,021,658,275.59
Federal
CFDA No.
Housing
84.397
93.710
Federal Agency
APPENDIX C
(continued)
Program
February
Life-to-Date
Department of Labor
Department of Labor
Department of Labor
Department of Labor
Department of Labor
Department of Labor
Department of Labor
964,609.01
-
22,855,217.00
16,645,437,208.21
1,539,762.38
31,516,111.00
71,526,360.00
70,633,412.47
1,112,175.14
964,609.01
16,844,620,246.20
408,363.54
-
4,319,101.20
7,416,726.40
7,274,394.35
1,618,399.10
1,788,999.08
2,828,986.58
66,946,360.41
408,363.54
92,192,967.12
567,714.30
567,714.30
931,206,707.17
23,354,534.20
22,030,505.28
976,591,746.65
Total Housing
21,875,000.00
85,384,063.91
107,259,063.91
Department of Education
Health and Human Services
Labor
17.207
17.225
17.235
17.258
17.259
17.260
17.275
Public Protection
11.558
Department of Commerce
12.401
Department of Defense
16.588
Department of Justice
16.800
Department of Justice
16.801
Department of Justice
16.802
Department of Justice
16.803
Department of Justice
Transportation
20.205
20.319
20.509
Department of Transportation
Department of Transportation
Department of Transportation
42
60,180,451.63
40,070,341,977.05
APPENDIX D
STATE OF NEW YORK - STATEMENT OF CASH FLOW - PUBLIC GOODS POOL
FISCAL YEAR 2013-2014
1st Quarter
April - June
OPENING CASH BALANCE
RECEIPTS:
Patient Services
Covered Lives
Provider Assessments
1% Assessments
DASNY- MOE/Recast receivables
Interest Income
Unassigned
124,515,602.03
690,352,345.43
262,987,900.91
16,925,008.23
83,044,211.00
58,210.29
(272,849.92)
Total Receipts
1,053,094,825.94
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:
HCRA Resources Fund
Total Other Financing Sources
Transfers to Other Pools:
Medicaid Disproportionate Share
Health Facility Assessment Fund
Transfers to State Funds:
HCRA Resources Fund
Indigent Care Fund (matched)
Indigent Care Fund (non-matched)
Total Other Financing Uses
2014
JANUARY
2014
FEBRUARY
282,434,991.00
$ 280,255,995.30
$ 284,202,638.35
759,572,516.88
295,298,492.26
22,707,634.47
82,760,095.00
68,027.92
20.00
687,863,840.93
263,523,190.14
25,412,744.83
87,269,350.00
60,378.74
90.00
209,397,119.69
85,387,275.18
6,250,486.45
25,578,963.91
20,590.15
20,234,619.00
133,460,351.27
40,939,801.23
3,337,228.93
24,315,448.79
18,586.57
(20,234,409.00)
2,480,646,174.20
948,136,659.72
74,633,102.91
302,968,068.70
225,793.67
(272,529.92)
1,160,406,786.53
1,064,129,594.64
346,869,054.38
181,837,007.79
3,806,337,269.28
149,966,355.50
2013-2014
$
124,515,602.03
(1,250,000.00)
110,000.00
(1,250,000.00)
(5,287,800.00)
-
(8,611,596.00)
(2,500,000.00)
(5,287,800.00)
(8,501,596.00)
(1,140,000.00)
(6,537,800.00)
(8,611,596.00)
(16,289,396.00)
1,053,094,825.94
1,159,266,786.53
1,064,129,594.64
340,331,254.38
173,225,411.79
3,790,047,873.28
13,295.00
9,382,546.00
9,272,095.00
9,111,436.00
1,377.00
2,989,754.00
3,068,092.00
14,672.00
33,823,923.00
9,395,841.00
1,250,000.00
10,522,095.00
9,111,436.00
6,537,800.00
9,528,931.00
8,611,596.00
11,679,688.00
16,399,396.00
50,237,991.00
(837,289,689.10)
(195,311,076.39)
(4,439,147.98)
(1,037,039,913.47)
149,966,355.50
(840,762,772.95)
(194,687,340.42)
(1,870,132.66)
(1,037,320,246.03)
25,450,753.47
$
3rd Quarter
October-December
2nd Quarter
July-September
(875,065,988.71)
(198,304,178.36)
(2,049,859.27)
(1,075,420,026.34)
132,468,635.50
$
282,434,991.00
43
(2,178,995.70)
$
280,255,995.30
(277,252,530.38)
(68,026,428.48)
(634,583.47)
(345,913,542.33)
3,946,643.05
$ 284,202,638.35
(262,640,611.35)
(62,218,454.79)
(619,338.23)
(325,478,404.37)
(3,093,011,592.49)
(718,547,478.44)
(9,613,061.61)
(3,821,172,132.54)
(140,573,304.58)
$ 143,629,333.77
19,113,731.74
$
143,629,333.77
APPENDIX E
STATE OF NEW YORK - STATEMENT OF CASH FLOW - MEDICAID DISPROPORTIONATE SHARE
FISCAL YEAR 2013-2014
1st Quarter
April-June
OPENING CASH BALANCE
RECEIPTS:
Interest Income
Total Receipts
2nd Quarter
July-September
328.56
2,164.78
2,164.78
3rd Quarter
October-December
708.56
2,092.73
2,092.73
368.57
2014
JANUARY
$
1,795.05
1,795.05
357.59
2014
FEBRUARY
$
372.09
372.09
2,156,372.09
2013-2014
$
620.36
620.36
328.56
7,045.01
7,045.01
DISBURSEMENTS:
Program Disbursements:
Indigent Care
High Need Indigent Care
Other
Total Program Disbursements
(192,219,654.38)
(1,235,155.42)
(193,454,809.80)
(191,706,521.45)
1,222.03
(191,705,299.42)
(195,272,777.90)
(142,342.75)
(195,415,120.65)
(64,806,446.94)
1,255.37
(64,805,191.57)
(62,278,161.65)
1,225.21
(62,276,936.44)
(706,283,562.32)
(1,373,795.56)
(707,657,357.88)
(193,452,645.02)
(191,703,206.69)
(195,413,325.60)
(64,804,819.48)
(62,276,316.08)
(707,650,312.87)
97,655,538.20
2,120,022.45
(3,923,238.04)
97,655,538.19
193,507,860.80
380.00
708.56
(1,806.03)
(1,806.03)
(339.99)
(10.98)
44
357.59
34,013,214.24
316,664.05
(1,366,886.96)
34,013,214.24
66,976,205.57
(2,432.72)
(2,432.72)
368.57
99,152,089.18
1,096,101.01
(3,985,158.72)
99,152,089.18
195,415,120.65
(1,784.78)
(54,835.78)
97,343,670.21
930,337.07
(3,912,378.07)
97,343,670.21
191,705,299.42
(13,295.00)
(39,756.00)
31,109,227.40
309,056.51
(1,250,574.86)
31,109,227.39
61,276,936.44
359,273,739.23
4,772,181.09
(14,438,236.65)
359,273,739.21
708,881,422.88
(1,377.00)
(13,637.00)
(14,672.00)
(53,393.00)
(357.59)
(15,371.59)
(372.09)
(372.09)
(6,753.21)
(74,818.21)
2,156,014.50
$
2,156,372.09
(999,751.73)
$
1,156,620.36
1,156,291.80
$
1,156,620.36
APPENDIX F
2013
MAY
16
2,880
6
90
2013
JUNE
96
4,330
22
-
2013
JULY
124
7,516
27
90
2013
AUGUST
85
3,206
26
36
2013
SEPTEMBER
112
1,374
43
156
154
20,040
248
104
726
36
1,009
25,183
1,301
12,130
5,197
8,540
2,207
50
375
59,746
546
225
883
23,511
1,782
9,751
8,131
22,709
1,296
103
319
73,704
730
27,098
1,644
12,705
5,351
4,959
4,497
117
561
65,419
587
398
30,640
2,757
12,465
2,977
21,679
1,672
134
492
77,154
218
36,558
353
10,758
3,045
9,343
1,351
183
7
63,501
644
38,525
3,068
16,343
6,513
19,917
3,210
576
794
110,136
113
113
125
125
300
1,205
1,505
43
43
23,535
25,806
49,341
1,391
1,391
125,074
16,446
141,520
73,747
$ 114,760
64,892
$ 253,161
59,859
77,279
2013
OCTOBER
157
7,022
189
-
2013
NOVEMBER
483
25,583
2,165
10,758
10,931
14,753
2,160
364
1,212
75,777
(65)
(65)
75,712
30
2,260
4
198
2013
DECEMBER
46
3,389
79
-
2014
JANUARY
2014
MARCH
2013-2014
TOTAL
5,452
2
89
752
52,053
4,080
6,606
5,899
13,880
2,297
227
26
88,312
224
35,538
1,989
7,241
5,869
13,237
2,818
5,133
15
75,578
341
24,172
4,068
9,799
2,362
10,797
1,409
2,125
12
60,628
28
28
11
1,391
1,402
121
121
4
379
383
204,994
9,983
214,977
88,723
$ 291,957
2014
FEBRUARY
60,749
820
57,469
646
763
5,251
261
2,290
318,861
23,207
108,556
56,275
139,814
22,917
9,012
3,813
749,955
633
1,391
1,205
3,229
353,603
4
52,235
1,813
407,655
1,160,839
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.
45
APPENDIX G
46
APPENDIX G
(continued)
30051
30101
30102
30103
30104
30105
30106
30107
30108
30109
30110
30111
30112
30113
30114
30115
30116
30117
30118
30119
30120
30121
30122
30123
30124
30125
30126
30127
30128
30129
30130
30131
30132
30133
30134
30135
30136
30137
30138
30139
30140
30141
30142
30143
30144
30145
30146
30147
30148
30149
30150
30151
30152
30153
30154
30351
30501
30502
30503
30504
31506
31701
31801
31851
31852
31853
31854
31951
32204
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
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
712,195,362.77
565,162.56
474,439.72
55,034,768.48
169.29
84,412,455.97
15,154,491.54
17,314,858.05
56,796,740.33
43,871,934.30
89,907,661.85
12,719,151.82
-
678,176,458.40
570,626.21
51,727,768.60
169.29
94,755,168.51
6,621,495.20
13,150,846.05
40,917,672.63
78,426,775.58
12,787,452.18
-
47
Change
-
677,257,942.87
570,626.21
60,153,096.11
169.29
97,416,436.63
8,853,523.14
13,150,846.05
40,917,672.63
85,926,775.58
12,937,628.18
-
(201,118,879.83)
(480,266.95)
9,166,959.29
3,601,288.42
(2,150,685.81)
(600,261.99)
-
(10)
476,139,063.04 (8)
90,359.26
69,320,055.40
169.29
101,017,725.05
6,702,837.33
13,150,846.05
40,917,672.63
85,926,775.58
12,337,366.19
-
APPENDIX G
(continued)
20451
20452
20501
20810
20812
20818
20901
20904
21001
21002
21053
21061
21065
21066
21067
21077
21080
21081
21082
21084
21087
21201
21202
21203
21204
21205
21401
21402
21451
21452
21902
21903
21905
21907
21909
21911
21912
21913
21919
21937
21943
21945
21950
21959
21962
21964
21971
21978
21979
21983
21989
21992
22003
22004
22006
22007
ACCOUNT TITLE
NY RACING ACCOUNT
OPWDD-STATE FACILITIES PRE 12/99
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
STORM RECOVERY ACCOUNT
TOTAL CAPITAL AND BOND REIMBURSABLE FUNDS
STATE SPECIAL REVENUE FUNDS
TUITION REIMBURSEMENT FUND
VOCATIONAL SCHOOL SUPERVISION
LOCAL GOVERNMENT RECORDS MGMT
CHILD HEALTH INSURANCE
HOSPITAL BASED GRANTS PROGRAM
EPIC PREMIUM ACCOUNT
LOTTERY-EDUCATION
VLT EDUCATION
ENVIR FAC CORP ADM ACCT
ENCON ADMIN ACCT
WASTE MGMT & CLEANUP
HAZARDOUS BULK STORAGE
FEDERAL GRANTS INDIRECT COST RECOVERY ACCOUNT
ENCON-LOW LEVEL RADIOACTIVE WASTE SITING
ENCON-RECREATION
PUBLIC SAFETY RECOVERY ACCOUNT
ENCON CONSERVATIONIST MAGAZINE ACCT
ENVIRONMENTAL REGULATORY
NATURAL RESOURCES ACCOUNT
MINED LAND RECLAMATION ACCT
GREAT LAKES RESTORATION INITIATIVE
AUDIT AND CONTROL OIL SPILL
HEALTH DEPT OIL SPILL
DEPT OF ENVIRONMENTAL CONSERVATION OIL SPILL
OIL SPILL COMPENSATION
LICENSE FEE SURCHARGES
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
NY METROPOLITAN TRANSPORATION COUNCIL
CYBER SECURITY UPGRADE
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
CABLE TELEVISION
INDIRECT COST RECOVERY
HIGH SCHOOL EQUIVALENCY PROGRAM
RAIL SAFETY INSPECTION
MULTI - AGENCY TRAINING ACCOUNT
CRITICAL INFRASTRUCTURE ACCT
BELL JAR COLLECTION ACCOUNT
INDUSTRY AND UTILITY SERVICE
REAL PROPERTY DISPOSITION
PARKING ACCOUNT
Change
82,951,397.39
172,609,584.94
25,614,733.93
3,088,860.03
39,890.45
76,321,563.98
1,719,278.34
11,110.01
57,473,678.33
8,085,989.69
1,516,363,283.77
83,811,320.24
167,958,479.94
26,260,332.60
3,088,860.03
39,890.45
90,733,747.68
1,920,524.07
11,110.01
72,956,899.00
9,069,625.48
1,432,985,222.15
84,674,333.43
169,428,210.94
27,448,041.26
5,430,710.03
39,890.45
93,891,023.60
2,255,573.32
11,110.01
32,199,867.54
9,070,710.37
1,421,634,187.64
1,265,857.57
3,573,960.56
(1,536,145.81)
(535,698.02)
22,943.32
37,287,435.04
1,132.13
(151,502,362.08)
85,940,191.00
173,002,171.50
25,911,895.45
5,430,710.03
39,890.45
93,355,325.58
2,278,516.64
11,110.01
69,487,302.58
9,071,842.50
1,270,131,825.56
157,876,793.15
141,601.05
23,236,426.10
949,179,733.25
657,453.14
5,370,463.86
4,244,253.19
11,439,508.61
1,407,172.57
29,709,377.68
21,610,436.44
668,041.07
165,102.74
11,678,778.24
9,582,007.57
225,891,130.45
20,382,087.80
2,281,656.73
761,713.45
109,756,816.44
6,003,761.62
27,934,097.46
603,996.24
3,750,988.62
17,340,449.08
445,219.37
12,124,006.43
1,786,393.93
20,869,538.88
2,485,857.53
469,779.12
40,972.53
-
61,446,860.95
1,245,874.75
792,539,146.59
923,797.79
6,317,147.38
4,459,997.35
11,087,942.16
1,407,298.47
24,753,797.68
21,850,040.73
742,297.52
214,225.78
12,856,390.59
7,358,634.86
667,384,136.94
17,741,884.06
2,221,520.21
123,738,641.52
6,003,761.62
8,162,378.83
775,043.92
4,339,456.67
18,769,841.15
4,682,949.25
12,124,006.43
1,967,061.16
21,314,639.00
4,903,268.03
82,621.31
629,966.61
82,629.19
-
1,964,777.84
8,172,888.09
633,650,527.67
1,474,275.96
7,003,817.16
4,868,067.51
11,207,431.72
1,424,064.78
27,193,605.01
21,828,863.18
891,203.12
228,694.04
15,156,941.00
424,998,044.04
16,827,947.76
815,209.50
134,696,274.37
6,003,761.62
184,543,128.53
339,149.72
5,396,114.78
19,276,737.97
475,464.26
13,984,006.43
2,271,082.16
19,347,843.23
95,653.10
959,627.89
125,785.61
-
12,669,574.17
224.50
(8,172,888.09)
(144,079,836.16)
1,678,228.69
628,611.93
166,894.94
180,207.87
(289.00)
407,555.11
(216,398.80)
48,834.69
39,865.08
792,783.21
16,167,233.09
(83,291,005.83)
(177,064.22)
2,748,784.69
10,521,599.10
79,259,504.51
90,775,480.85
201,416.62
439,307.44
1,263,430.89
(177,522.89)
402,478.29
1,272,121.18
91,405.58
(959,627.89)
48,142.81
-
12,669,574.17
1,965,002.34
489,570,691.51
3,152,504.65
7,632,429.09
5,034,962.45
11,387,639.59
1,423,775.78
27,601,160.12
21,612,464.38
940,037.81
268,559.12
15,949,724.21
16,167,233.09
341,707,038.21
16,650,883.54
3,563,994.19
145,217,873.47
6,003,761.62
79,259,504.51
275,318,609.38
540,566.34
5,835,422.22
20,540,168.86
297,941.37
13,984,006.43
2,673,560.45
20,619,964.41
187,058.68
173,928.42
-
48
APPENDIX G
(continued)
25000-25099
25100-25199
25200-25249
25250-25299
25300-25899
31351
31354
31350-31449
25901-25905
25950
26001
26002
ACCOUNT TITLE
ASBESTOS SAFETY TRAINING
PUBLIC SERVICE
CAPACITY CONTRACTING
BATAVIA SCHOOL FOR THE BLIND
INVESTMENT SERVICES
SURPLUS PROPERTY ACCOUNT
FINANCIAL OVERSIGHT
REGULATION INDIAN GAMING
ROME SCHOOL FOR THE DEAF
DSP-SEIZED ASSETS
ADMINISTRATIVE ADJUDICATION
FEDERAL SALARY SHARING
NYC ASSESSMENT ACCT
CULTURAL EDUCATION ACCOUNT
EXAMINATION & MISC REV
LOCAL SERVICE ACCOUNT
DHCR MORTGAGE SERVICES
DMV-COMPULSORY INS PRGM
HOUSING INDIRECT COST RECOVERY
ACCIDENT PREVENTION COURSE PROGRAM
DHCR-HOUSING CREDIT AGENCY APPLY FEE
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
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
60201
60901
AGENCY FUNDS
EMPLOYEES HEALTH INSURANCE ACCT
MMIS - STATE & FEDERAL
TOTAL AGENCY FUNDS
50051
50318
ENTERPRISE FUND
STATE FAIR RECEIPTS FUND
OGS CONVENTION CENTER ACCOUNT
TOTAL ENTERPRISE FUND
55001
55002
55003
55004
55005
55006
55007
Change
17,500.86
942,288.35
189,169.28
(913,298.40)
559,501.60
1,892,536.40
119,830.24
2,570,317.54
31,498.83
(630,968.33)
264,459.08
(133,511.39)
5,353,459.67
43,905.33
(185,053.38)
708,452.66
5,688,620.04
(752,239.26)
31,428,561.58
190,626,321.25
244,552,304.61
97,529,022.02
7,957,909.06
80,391,569.36
8,499,379.62
1,259,710.47
1,284,745.42
663,529,523.39
50,326,125.78
393,790,693.94
49,859,112.11
167,638,975.71
8,088,014.06
24,819,162.48
8,803,544.16
1,263,714.47
786,370.88
705,375,713.59
45,676,461.87
109,017,534.12
49,940,953.81
91,081,954.05
7,286,580.28
22,931,306.25
9,060,192.15
1,259,388.58
850,221.99
337,104,593.10
(28,116,091.98)
(30,102,017.35)
9,645,098.49
2,342,659.86
191,804,447.81
(143,135.52)
123,533.75
(302,088.10)
145,252,406.96
17,560,369.89
78,915,516.77
59,586,052.30
93,424,613.91
7,286,580.28
214,735,754.06
8,917,056.63
1,382,922.33
548,133.89
482,357,000.06
86,906.28
86,906.28
1,495,489.77
425,103.05
2,663,561.33
723,020.15
955,744.93
4,736,336.79
1,163,928.82
596,093.82
2,767,039.70
918,069.17
1,015,338.40
4,856,753.66
49
986,606.81
624,088.67
2,455,593.43
1,047,972.41
1,237,374.57
4,983,386.97
(244,576.86)
25,209.56
104,292.18
289,049.71
(144,164.89)
97,911.96
742,029.95
649,298.23
2,559,885.61
1,337,022.12
1,093,209.68
5,081,298.93
(1)
(2)
(3)
(4)
(5)
(8)
(7)
(6)
(9)
APPENDIX G
(continued)
ACCOUNT TITLE
CENTRALIZED SERVICES-PASNY
CENTRALIZED SERVICES-ADMIN SUPPORT
CENTRALIZED SERVICES-DESIGN & CONSTR
CENTRALIZED SERVICES-INSURANCE
CENTRALIZED SERVICES-SECURITY CARD ACCESS
CENTRALIZED SERVICES-COP'S
CENTRALIZED SERVICES-FOOD SERVICES
CENTRALIZED SERVICES-HOMER FOLKS
CENTRALIZED SERVICES-IMMICS
DOWNSTATE WAREHOUSE
BUILDING ADMINISTRATION
LEASE SPACE INITIATIVE
OGS ENTERPRISE CONTRACTING ACCT
NYS MEDIA CENTER
BUSINESS SERVICES CENTER
ARCHIVES RECORD MGMT I.S.
FEDERAL SINGLE AUDIT
CIVIL SERVICE LAW:SEC. 11 ADMIN
CIVIL SERVICE EHS OCCUP HEALTH PROG
BANKING SERVICES ACCOUNT
CULTURAL RESOURCE SURVEY
NEIGHBOR WORK PROJECT
AUTOMATIC/PRINT CHARGBACKS
OFT NYT ACCT
DATA CENTER ACCOUNT
HUMAN SVCE TELECOM ACCT
OPWDD COPY CENTER ACCOUNT
CYBER SECURITY INTRUSION ACCT
DOMESTIC VIOLENCE GRANT
CENTRALIZED TECHNOLOGY SERVICES
LEARNING MGMT SYSTEM
LABOR CONTACT CENTER
HUMAN SERVICES CONTACT CENTER
TAX CONTACT CENTER
JOINT LABOR MANAGEMENT ADMIN
EXECUTIVE DIRECTION INTERNAL AUDIT
CIO INFORMATION TECHNOLOGY CENTRALIZED SERVICES
HEALTH INSURANCE INTERNAL SERVICE
CIVIL SERVICE EMPLOYEE BENEFITS DIV ADM
CORR INDUSTRIES INTERNAL SERVICE
TOTAL INTERNAL SERVICE FUNDS
4,228,079,797.90
4,378,351,238.63
3,736,614,742.65
Change
7,653,636.69
1,924,363.66
(277,237.91)
228,875.22
7,845,950.10
215,745.54
138,893.19
(32,756.37)
(592,223.29)
(334,383.04)
(249,049.96)
7,006,443.49
5,792,892.04
1,702,104.44
(141,232.35)
42,581.21
2,430,190.81
157,556.44
350,831.39
160,072.47
(275,635.52)
128,587.59
889,014.84
34,892,942.34
27,890,747.96
Temporary Loans are authorized pursuant to Subdivision 5 of Section 4 of the State Finance Law and Chapter 57, Part HH, Section 1 and 1A, of the Laws of 2013-14.
The loans represent authorizations made by the Legislature to allow certain funds/accounts to make appropriated payments regardless of the fund (cash) balance.
Such loans are made from the State's Short-Term Investment Pool (STIP) and are intended to satisfy temporary cash shortfalls whenever scheduled disbursements
exceed available revenues during the fiscal year. Generally, temporary loans are repaid from the first cash receipts of the fund or account; however, in some cases actual
revenues are not sufficient to repay all loans made to the fund or account and a transfer from the General Fund "Repayment of Receivables" appropriation is approved by the Budget Director
NOTE:
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
50
3,764,505,490.61