July 09
July 09
July 09
July 2009
THOMAS P. DiNAPOLI
STATE COMPTROLLER
STATE OF NEW YORK
GOVERNMENTAL FUNDS
CASH RECEIPTS, DISBURSEMENTS AND CHANGES IN FUND BALANCES
(amounts in millions)
EXHIBIT A
GENERAL SPECIAL REVENUE DEBT SERVICE CAPITAL PROJECTS TOTAL GOVERNMENTAL FUNDS YEAR OVER YEAR
MONTH OF 4 MOS. ENDED MONTH OF 4 MOS. ENDED MONTH OF 4 MOS. ENDED MONTH OF 4 MOS. ENDED MONTH OF 4 MOS. ENDED MONTH OF 4 MOS. ENDED $ Increase/ % Increase/
JULY 2009 JULY 31, 2009 JULY 2009 JULY 31, 2009 JULY 2009 JULY 31, 2009 JULY 2009 JULY 31, 2009 JULY 2009 JULY 31, 2009 JULY 2008 JULY 31, 2008 (Decrease) Decrease
RECEIPTS:
Personal Income Tax (7) $1,629.6 $7,298.6 $ -- $695.6 $543.2 $2,664.7 $ -- $ -- $2,172.8 $10,658.9 $2,286.3 $14,598.5 ($3,939.6) -27.0%
Consumption/Use Taxes and Fees 613.2 2,625.4 163.2 706.7 180.8 786.1 102.5 389.5 1,059.7 4,507.7 1,159.4 4,760.0 (252.3) -5.3%
Business Taxes 34.6 1,274.9 65.2 407.8 -- -- 49.6 210.8 149.4 1,893.5 182.0 1,675.6 217.9 13.0%
Other Taxes 83.0 294.5 -- -- 17.4 88.9 20.0 39.9 120.4 423.3 368.2 896.3 (473.0) -52.8%
Miscellaneous Receipts (8) (47.2) 487.4 1,120.2 4,600.9 47.1 228.8 230.1 861.9 1,350.2 6,179.0 1,311.8 5,292.4 886.6 16.8%
Federal Receipts (1) -- 29.6 3,828.1 12,964.7 -- -- 165.9 538.3 3,994.0 13,532.6 2,960.8 11,657.1 1,875.5 16.1%
Total Receipts 2,313.2 12,010.4 5,176.7 19,375.7 788.5 3,768.5 568.1 2,040.4 8,846.5 37,195.0 8,268.5 38,879.9 (1,684.9) -4.3%
DISBURSEMENTS:
Local Assistance Grants: (2) (7)
General Purpose -- 438.7 -- -- -- -- -- -- -- 438.7 0.1 386.8 51.9 13.4%
Education 236.4 6,576.2 252.3 2,213.8 -- -- 0.5 34.9 489.2 8,824.9 602.6 7,849.3 975.6 12.4%
Social Services:
Medicaid (1)(6) 628.8 2,107.2 2,780.4 10,298.6 -- -- -- -- 3,409.2 12,405.8 3,007.8 11,185.7 1,220.1 10.9%
Other Social Services 529.6 975.4 298.7 948.5 -- -- -- -- 828.3 1,923.9 552.8 2,171.0 (247.1) -11.4%
Health and Environment (6) 189.5 538.2 247.6 798.3 -- -- 5.0 30.8 442.1 1,367.3 385.1 1,281.5 85.8 6.7%
Mental Hygiene 28.4 89.6 128.0 410.6 -- -- 5.7 16.7 162.1 516.9 262.9 589.2 (72.3) -12.3%
Transportation 0.2 18.3 140.3 669.8 -- -- 95.1 165.8 235.6 853.9 398.1 1,165.4 (311.5) -26.7%
Criminal Justice 8.8 41.5 65.9 145.0 -- -- -- -- 74.7 186.5 37.8 138.4 48.1 34.8%
Emergency Management & Security Services 4.1 16.6 23.2 48.8 -- -- -- -- 27.3 65.4 9.1 30.5 34.9 114.4%
Miscellaneous 35.2 118.6 98.1 259.4 -- -- 40.2 94.1 173.5 472.1 133.8 448.3 23.8 5.3%
Total Local Assistance Grants 1,661.0 10,920.3 4,034.5 15,792.8 -- -- 146.5 342.3 5,842.0 27,055.4 5,390.1 25,246.1 1,809.3 7.2%
Departmental Operations:
Personal Service 607.5 2,330.7 528.7 2,029.8 -- -- -- -- 1,136.2 4,360.5 1,266.3 4,379.6 (19.1) -0.4%
Non-Personal Service 148.0 711.8 278.1 1,165.5 0.3 15.5 -- -- 426.4 1,892.8 485.0 2,100.2 (207.4) -9.9%
General State Charges 268.0 878.3 24.8 667.9 -- -- -- -- 292.8 1,546.2 478.8 2,452.0 (905.8) -36.9%
Debt Service, Including Payments on
Financing Agreements (3) -- -- -- -- 85.9 1,047.3 -- -- 85.9 1,047.3 109.9 1,046.7 0.6 0.1%
Capital Projects (4) -- -- 1.0 3.7 -- -- 504.1 1,782.9 505.1 1,786.6 445.5 1,657.8 128.8 7.8%
Total Disbursements 2,684.5 14,841.1 4,867.1 19,659.7 86.2 1,062.8 650.6 2,125.2 8,288.4 37,688.8 8,175.6 36,882.4 806.4 2.2%
Beginning Fund Balances (Deficit) 1,027.2 1,948.5 2,691.4 2,846.4 315.6 298.1 (520.8) (507.2) 3,513.4 4,585.8 8,362.6 6,486.0 (1,900.2) -29.3%
Ending Fund Balances (Deficit) $1,012.7 $1,012.7 $3,098.3 $3,098.3 $543.7 $543.7 ($598.2) ($598.2) $4,056.5 $4,056.5 $8,450.5 $8,450.5 ($4,394.0) -52.0%
GOVERNMENTAL FUNDS FOOTNOTES July 2009 - Exhibit A Notes
1. On February 17, 2009, President Obama signed into law the American Recovery and Also included in Special Revenue funds are transfers to the General Fund from the following:
Reinvestment Act of 2009 (ARRA). This Act contains provisions for direct federal aid for fiscal
relief consisting of increases in the Federal matching rate for eligible State Medicaid expenditures Tribal State Compact Revenue Account $13.4 million
and funds provided through the Federal State Fiscal Stabilization Fund to restore proposed Workers Compensation Board 57.8
reductions in education, higher education, and to maintain essential government services. Statewide Public Safety Communications Account 40.0
Information on state disbursements resulting from ARRA can be found on Appendix C in this report. Insurance Department Account 15.0
Code Enforcement Account 5.0
2. Special Revenue Federal Funds' disbursements include the payments made by the State which Revenue Arrearage Account 15.0
will be reimbursed by the Federal Government in August 2009: Youth Facility Per Diem 86.5
Banking Department 8.0
Federal DHHS (Medicaid) $132.0 million OTDA Earned Revenue Account 10.0
Federal DHHS (All Other) 12.6 DMV Compulsory Account 6.0
Federal USDA/Food and Consumer Services 2.1 Federal Health and Human Services Account 41.0
Federal DHHS/Block Grant -- Training & Education Program on OSHA 7.0
Federal Education 10.5 Indigent Legal Services 7.2
Federal Miscellaneous Operating Grants -- Unemployment Insurance Interest & Penalty 5.0
Federal Employment and Training Grants 2.4
Debt Service Funds “Transfers To Other Funds” includes transfers to the General Fund from the
3. Total debt service disbursements include principal and interest on general obligation bonds and following funds:
lease-purchase / contractual obligation payments. For a complete analysis of debt payments
please refer to Schedule 5 and Schedule 5a. Revenue Bond Tax $2,590.1 million
Local Government Assistance Tax 770.9
4. Certain disbursements from Capital Projects Funds are financed by operating transfers from other Clean Water/Clean Air 47.9
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 Also included in Debt Service Funds are transfers to Special Revenue Funds representing receipts in
reimbursed in future months from the sources indicated: excess of lease-purchase obligations that are used to finance a portion of the operating expenses for
Departments of Health ($41.7m), Mental Hygiene ($828.3m) and the State University ($108.0m).
Urban Development Corporation (Correctional Facilities) $19.4 million
Urban Development Corporation (Youth Facilities) 2.7 Capital Projects Funds “Transfers To Other Funds” includes transfers to the General Debt Service
Housing Finance Agency (HFA) 147.3 Fund ($234.2m).
Dormitory Authority (Mental Hygiene) 397.1
Dormitory Authority and State University Income Fund 53.9 6. The State receives moneys that represent refunds, pharmacy rebates, reimbursements, or disallowances
Federal Capital Projects 304.1 of medical assistance payments previously made from appropriated State and Federal funds. These
State bond and note proceeds 72.1 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
5. Operating Transfers constitute legally authorized transfers from a fund receiving revenues to a originally made.
fund through which disbursements will ultimately be made. The more significant transfers include:
At month end, the following balances remained in agency escrow accounts and accounting entries
General Fund “Transfers to Other Funds” as follows: have been made to reduce medical assistance spending and count these monies as financial
resources of the funds shown.
State Capital Projects $164.0 million
General Debt Service 624.5 Allocation of Month-End Balances
Banking Services 35.6 Account General Fund Special Revenue-Federal
Court Facilities Incentive Aid 76.4
State University Income 49.7 Medicaid Recoveries - Health Facilities $535,387 $5,479,439
NYC County Courts Operating 8.3 Medicaid Recoveries - Audit -- 10,358,850
Housing Debt Fund 3.5 Medicaid Recoveries - Third Parties -- 4,491,394
Alcoholic Beverage Control Account 4.0 Pharmacy Rebates -- 276,152
Mass Transportation Operating Assistance 3.8 Medicare Catastrophic Recovery -- --
Medicaid "Windfall" Recovery -- --
Also included in the General Fund are transfers representing payments for patients residing in State- Total $535,387 $20,605,835
operated Health, Mental Hygiene and State University facilities to Debt Service Funds ($11.4m), the
State University Income Fund ($68.8m) and the Mental Hygiene Program Account ($791.6m).
7. A portion of personal income tax receipts is also transferred to the State Special Revenue School Tax
Special Revenue Funds “Transfers To Other Funds” includes transfers to Debt Service Funds Relief (STAR) Fund to be used to reimburse school districts for the STAR property tax exemptions for
($1,070.0m) representing the federal share of Medicaid payments for patients residing in State- homeowners and payments to homeowners for the STAR Property Rebate Program. Local Assistance
operated Health and Mental Hygiene facilities. Education grant payments total $696.0m for the month of June.
Exhibit A Notes
GOVERNMENTAL FUNDS FOOTNOTES (continued) July 2009
(continued)
8. Miscellaneous receipts in Governmental Funds include:
MONTH OF 4 MOS. ENDED MONTH OF 4 MOS. ENDED MONTH OF 4 MOS. ENDED MONTH OF 4 MOS. ENDED
JULY 2009 JULY 31, 2009 JULY 2009 JULY 31, 2009 JULY 2009 JULY 31, 2009 JULY 2008 JULY 31, 2008
RECEIPTS:
Miscellaneous Receipts $4.6 $19.8 $30.5 $142.5 $35.1 $162.3 $37.2 $170.7
Federal Receipts (*)(**) 492.7 1,573.1 -- -- 492.7 1,573.1 40.0 47.1
Unemployment Taxes 369.7 1,561.2 -- -- 369.7 1,561.2 231.5 843.3 (***)
TOTAL RECEIPTS 867.0 3,154.1 30.5 142.5 897.5 3,296.6 308.7 1,061.1
DISBURSEMENTS:
Departmental Operations:
Personal Service 0.4 1.7 9.6 40.4 10.0 42.1 12.8 45.0
Non-Personal Service 4.6 15.2 40.9 149.3 45.5 164.5 39.2 152.9
General State Charges 0.1 0.6 -- 11.2 0.1 11.8 -- 12.7
Unemployment Benefits (**) 780.1 3,059.5 -- -- 780.1 3,059.5 257.3 860.5 (***)
TOTAL DISBURSEMENTS 785.2 3,077.0 50.5 200.9 835.7 3,277.9 309.3 1,071.1
BEGINNING FUND EQUITY (DEFICITS) (59.8) (55.1) 9.5 27.4 (50.3) (27.7) 0.4 (18.2)
ENDING FUND EQUITY (DEFICITS) $22.0 $22.0 $4.5 $4.5 $26.5 $26.5 $4.8 $4.8
(*) Due to economic downturn, Governor Patterson signed the Emergency Unemployment Compensation agreement on July 2, 2008, which extended unemployment compensation benefits and resulted in the
increase of the Federal Receipts $395 million after the American Recovery and Reinvestment Act disbursements.
(**) A summary of American Recovery and Reinvestment Act (ARRA) disbursements is located in Appendix C.
(***) The increase in Unemployment Taxes and Benefits is due to an increase in unemployment claims filed because of the economic downturn and a change in accounting treatment of Federal Withholding Taxes
deducted from Unemployment Benefits. To provide greater transparency and accountability, Federal Withholding Taxes deducted from Unemployment Benefits will be added to Unemployment Benefits paid and
Unemployment Taxes received rather than as a reduction of Unemployment Taxes received. To implement this change, Unemployment Taxes and Benefits were increased by $10.9 million for the month of July 2008
and $40.4 million for the 4 months ended in July 2008 to reflect Withholding Taxes deducted for comparative purposes.
STATE OF NEW YORK EXHIBIT C
TRUST FUNDS
COMBINED STATEMENT OF CASH RECEIPTS, DISBURSEMENTS AND CHANGES IN FUND BALANCES
(amounts in millions)
MONTH OF 4 MOS. ENDED MONTH OF 4 MOS. ENDED MONTH OF 4 MOS. ENDED MONTH OF 4 MOS. ENDED
JULY 2009 JULY 31, 2009 JULY 2009 JULY 31, 2009 JULY 2009 JULY 31, 2009 JULY 2008 JULY 31, 2008
RECEIPTS:
Miscellaneous Receipts $6.9 $34.1 $0.1 $0.4 $7.0 $34.5 $7.6 $34.2
TOTAL RECEIPTS 6.9 34.1 0.1 0.4 7.0 34.5 7.6 34.2
DISBURSEMENTS:
Departmental Operations:
Personal Service 4.0 18.5 -- 0.1 4.0 18.6 4.7 17.2
Non-Personal Service 1.1 7.6 -- -- 1.1 7.6 3.6 12.6
General State Charges -- 7.8 -- -- -- 7.8 -- 4.5
TOTAL DISBURSEMENTS 5.1 33.9 -- 0.1 5.1 34.0 8.3 34.3
BEGINNING FUND EQUITY (DEFICITS) (1.7) (0.1) 10.1 9.9 8.4 9.8 10.0 9.4
ENDING FUND EQUITY (DEFICITS) $0.1 $0.1 $10.2 $10.2 $10.3 $10.3 $9.3 $9.3
STATE OF NEW YORK
BUDGETARY BASIS - FINANCIAL PLAN AND ACTUAL EXHIBIT D
STATE FISCAL YEAR ENDED MARCH 31, 2010
FOR FOUR (4) MONTHS ENDED JULY 31, 2009
(amounts in millions)
RECEIPTS:
Taxes………………………………………………………… $17,562 $17,483.4 ($78.6)
Miscellaneous Receipts................................................... 6,386 6,179.0 (207.0)
Federal Receipts............................................................. 13,607 13,532.6 (74.4)
Total Receipts...........................................................… 37,555 37,195.0 (360.0)
DISBURSEMENTS:
Local Assistance Grants...............................................… 27,247 27,055.4 (191.6)
Departmental Operations................................................ 6,268 6,253.3 (14.7)
General State Charges.................................................... 1,655 1,546.2 (108.8)
Debt Service.................................................................... 1,058 1,047.3 (10.7)
Capital Projects............................................................... 1,872 1,786.6 (85.4)
Total Disbursements............................................…… 38,100 37,688.8 (411.2)
(*) Source: DOB, 2009-10 Financial Plan First Quarterly Update dated July 30, 2009.
STATE OF NEW YORK EXHIBIT D
BUDGETARY BASIS - FINANCIAL PLAN AND ACTUAL (continued)
STATE FISCAL YEAR ENDED MARCH 31, 2010
FOR FOUR (4) MONTHS ENDED JULY 31, 2009
(amounts in millions)
RECEIPTS:
Taxes:
Personal Income ..................................................................... $7,324 $7,298.6 ($25.4) $696 $695.6 ($0.4)
Consumption/Use.................................................................... 2,649 2,625.4 (23.6) 699 706.7 7.7
Business..........................................................................……… 1,282 1,274.9 (7.1) 412 407.8 (4.2)
Other............................................................................………… 291 294.5 3.5 -- -- --
Miscellaneous Receipts............................................................. 636 487.4 (148.6) 4,585 4,600.9 15.9
Federal Receipts.................................................................…… 29 29.6 0.6 13,026 12,964.7 (61.3)
Bond and Note Proceeds, net.........................................……… -- -- -- -- -- --
Transfers From:
PIT in excess of Revenue Bond Debt Service………………… 2,597 2,590.1 (6.9) -- -- --
Sales Tax in excess of LGAC Debt Service…………………… 772 770.9 (1.1) -- -- --
Real Estate Taxes in excess of CW/CA Debt Service………… 42 47.9 5.9 -- -- --
All Other............................................................................…… 317 328.8 11.8 1,991 1,981.9 (9.1)
Total Receipts..............................................................……… 15,939 15,748.1 (190.9) 21,409 21,357.6 (51.4)
DISBURSEMENTS:
Local Assistance Grants...............................................………… 10,930 10,920.3 (9.7) 16,061 15,792.8 (268.2)
Departmental Operations.................................................……… 3,063 3,042.5 (20.5) 3,190 3,195.3 5.3
General State Charges.......................................................…… 978 878.3 (99.7) 677 667.9 (9.1)
Debt Service............................................................................… -- -- -- -- -- --
Capital Projects..................................................................…… -- -- -- 3 3.7 0.7
Transfers To:
Debt Service……………………………………………………… 624 624.5 0.5 -- -- --
Capital Projects…………………………………………………… 153 164.0 11.0 -- -- --
State Share Medicaid……………………………………………… 792 791.2 (0.8) -- -- --
Other Purposes…………………………………………………… 264 263.1 (0.9) 1,269 1,446.0 177.0
Total Disbursements............................................…………… 16,804 16,683.9 (120.1) 21,200 21,105.7 (94.3)
Fund Balances (Deficit) at April 1............................................ 1,948 1,948.5 0.5 2,846 2,846.4 0.4
Fund Balances (Deficit) at July 31........................................... $1,083 $1,012.7 ($70.3) $3,055 $3,098.3 $43.3
(*) Source: DOB, 2009-10 Financial Plan First Quarterly Update dated July 30, 2009.
STATE OF NEW YORK EXHIBIT D
BUDGETARY BASIS - FINANCIAL PLAN AND ACTUAL (continued)
STATE FISCAL YEAR ENDED MARCH 31, 2010
FOR FOUR (4) MONTHS ENDED JULY 31, 2009
(amounts in millions)
RECEIPTS:
Taxes……...…………...………………………………… $3,548 $3,539.7 ($8.3) $661 $640.2 ($20.8)
Miscellaneous Receipts.............................................. 253 228.8 (24.2) 912 861.9 (50.1)
Federal Receipts......................................................... -- -- -- 552 538.3 (13.7)
Bond and Note Proceeds, net..................................... -- -- -- 30 -- (30.0)
Transfers from Other Funds........................................ 1,791 1,952.3 161.3 222 237.0 15.0
Total Receipts........................................................ 5,592 5,720.8 128.8 2,377 2,277.4 (99.6)
DISBURSEMENTS:
Local Assistance Grants............................................. -- -- -- 256 342.3 86.3
Departmental Operations............................................ 15 15.5 0.5 -- -- --
General State Charges............................................... -- -- -- -- -- --
Debt Service................................................................ 1,058 1,047.3 (10.7) -- -- --
Capital Projects........................................................... -- -- -- 1,869 1,782.9 (86.1)
Transfers to Other Funds............................................ 4,419 4,412.4 (6.6) 246 243.2 (2.8)
Total Disbursements............................................… 5,492 5,475.2 (16.8) 2,371 2,368.4 (2.6)
Fund Balances (Deficit) at April 1.............................. 298 298.1 0.1 (507) (507.2) (0.2)
Fund Balances (Deficit) at July 31............................. $398 $543.7 $145.7 ($501) ($598.2) ($97.2)
(*) Source: DOB, 2009-10 Financial Plan First Quarterly Update dated July 30, 2009.
STATE OF NEW YORK
GOVERNMENTAL FUNDS
COMPARATIVE SCHEDULE OF TAX RECEIPTS
(amounts in millions)
EXHIBIT "E"
GENERAL SPECIAL REVENUE DEBT SERVICE CAPITAL PROJECTS TOTAL GOVERNMENTAL FUNDS YEAR OVER YEAR
MONTH OF 4 MOS. ENDED MONTH OF 4 MOS. ENDED MONTH OF 4 MOS. ENDED MONTH OF 4 MOS. ENDED MONTH OF 4 MOS. ENDED MONTH OF 4 MOS. ENDED $ Increase / % Increase /
JULY 2009 JULY 31, 2009 JULY 2009 JULY 31, 2009 JULY 2009 JULY 31, 2009 JULY 2009 JULY 31, 2009 JULY 2009 JULY 31, 2009 JULY 2008 JULY 31, 2008 (Decrease) Decrease
BUSINESS TAXES
Corporation Franchise 23.8 464.5 22.6 88.7 -- -- -- -- 46.4 553.2 61.6 688.9 (135.7) -19.7%
Corporation and Utilities 0.4 162.1 2.3 50.6 -- -- 0.4 3.9 3.1 216.6 1.2 173.3 43.3 25.0%
Insurance (0.8) 272.7 (0.5) 28.6 -- -- -- -- (1.3) 301.3 2.4 275.5 25.8 9.4%
Bank 11.2 375.6 1.2 73.8 -- -- -- -- 12.4 449.4 5.6 160.3 289.1 180.3%
Petroleum Business -- -- 39.6 166.1 -- -- 49.2 206.9 88.8 373.0 111.2 377.6 (4.6) -1.2%
Total 34.6 1,274.9 65.2 407.8 -- -- 49.6 210.8 149.4 1,893.5 182.0 1,675.6 217.9 13.0%
OTHER TAXES
Real Property Gains (0.5) (0.5) -- -- -- -- -- -- (0.5) (0.5) -- 0.1 (0.6) -600.0%
Estate and Gift 81.7 288.4 -- -- -- -- -- -- 81.7 288.4 292.3 603.1 (314.7) -52.2%
Pari-Mutuel 1.7 6.4 -- -- -- -- -- -- 1.7 6.4 2.0 7.5 (1.1) -14.7%
Real Estate Transfer -- -- -- -- 17.4 88.9 20.0 39.9 37.4 128.8 73.9 285.5 (156.7) -54.9%
Racing and Exhibitions 0.1 0.2 -- -- -- -- -- -- 0.1 0.2 -- 0.1 0.1 100.0%
Total 83.0 294.5 -- -- 17.4 88.9 20.0 39.9 120.4 423.3 368.2 896.3 (473.0) -52.8%
TOTAL TAX RECEIPTS $2,360.4 $11,493.4 $228.4 $1,810.1 $741.4 $3,539.7 $172.1 $640.2 $3,502.3 $17,483.4 $3,995.9 $21,930.4 ($4,447.0) -20.3%
STATE OF NEW YORK
GENERAL FUND EXHIBIT "F"
STATEMENT OF CASH FLOW
FISCAL YEAR 2009-2010
(amounts in millions)
4 Months Ended July 31
2009 2010 $ Increase/ % Increase/
APRIL MAY JUNE JULY AUGUST SEPTEMBER OCTOBER NOVEMBER DECEMBER JANUARY FEBRUARY MARCH 2009 2008 (Decrease) Decrease
OPENING CASH BALANCE $1,948.5 $2,799.2 $36.7 $1,027.2 $1,948.5 $2,754.0 ($805.5) -29.2%
RECEIPTS:
Personal Income Tax 2,866.5 744.3 2,058.2 1,629.6 7,298.6 10,559.3 (3,260.7) -30.9%
Consumption/Use Taxes and Fees 614.4 593.7 804.1 613.2 2,625.4 2,839.4 (214.0) -7.5%
Business Taxes 61.0 (16.0) 1,195.3 34.6 1,274.9 1,093.6 181.3 16.6%
Other Taxes 51.0 95.6 64.9 83.0 294.5 610.8 (316.3) -51.8%
Miscellaneous Receipts (*) 81.4 199.7 253.5 (47.2) 487.4 663.2 (175.8) -26.5%
Federal Receipts 5.2 24.4 -- -- 29.6 16.3 13.3 81.6%
Total Receipts 3,679.5 1,641.7 4,376.0 2,313.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 12,010.4 15,782.6 (3,772.2) -23.90%
DISBURSEMENTS:
Local Assistance Grants:
General Purpose -- 11.3 427.4 -- 438.7 386.8 51.9 13.4%
Education 669.3 2,848.1 2,822.4 236.4 6,576.2 5,927.7 648.5 10.9%
Social Services:
Medicaid 805.6 492.0 180.8 628.8 2,107.2 3,854.0 (1,746.8) -45.3%
Other Social Services 83.9 218.3 143.6 529.6 975.4 1,170.0 (194.6) -16.6%
Health and Environment 119.9 118.7 110.1 189.5 538.2 278.1 260.1 93.5%
Mental Hygiene 13.0 21.7 26.5 28.4 89.6 171.5 (81.9) -47.8%
Transportation -- 13.0 5.1 0.2 18.3 45.7 (27.4) -60.0%
Criminal Justice 11.8 13.6 7.3 8.8 41.5 46.5 (5.0) -10.8%
Emergency Management &
Security Services 8.2 2.9 1.4 4.1 16.6 6.5 10.1 155.4%
Miscellaneous 42.1 28.3 13.0 35.2 118.6 134.7 (16.1) -12.0%
Total Local Assistance Grants 1,753.8 3,767.9 3,737.6 1,661.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 10,920.3 12,021.5 (1,101.2) -9.2%
Departmental Operations:
Personal Service 747.7 460.2 515.3 607.5 2,330.7 2,331.4 (0.7) 0.0%
Non-Personal Service 213.0 187.5 163.3 148.0 711.8 820.4 (108.6) -13.2%
General State Charges (*) 386.6 4.1 219.6 268.0 878.3 1,708.1 (829.8) -48.6%
Total Disbursements 3,101.1 4,419.7 4,635.8 2,684.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 14,841.1 16,881.4 (2,040.3) -12.1%
Transfers from Other Funds 1,148.4 436.5 1,391.8 761.0 3,737.7 4,773.9 (1,036.2) -21.7%
Transfers to State Capital Projects (31.0) (40.2) (28.9) (63.9) (164.0) (294.8) (130.8) -44.4%
Transfers to General Debt Service (487.8) (91.5) (30.9) (14.3) (624.5) (640.7) (16.2) -2.5%
Transfers to All Other State Funds (357.3) (289.3) (81.7) (326.0) (1,054.3) (1,259.7) (205.4) -16.3%
Total Other Financing
Sources (Uses) 272.3 15.5 1,250.3 356.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1,894.9 2,578.7 (683.8) -26.5%
2009 2010
APRIL MAY JUNE JULY AUGUST SEPTEMBER OCTOBER NOVEMBER DECEMBER JANUARY FEBRUARY MARCH 2009 2008
BUSINESS TAXES
Corporation Franchise (0.1) (31.9) 472.7 23.8 464.5 577.3
Corporation and Utilities 28.5 2.3 130.9 0.4 162.1 132.6
Insurance 1.7 7.8 264.0 (0.8) 272.7 249.7
Bank 30.9 5.8 327.7 11.2 375.6 134.0
Petroleum Business -- -- -- -- -- --
Total Business Taxes 61.0 (16.0) 1,195.3 34.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1,274.9 1,093.6
OTHER TAXES
TOTAL TAX RECEIPTS $3,592.9 $1,417.6 $4,122.5 $2,360.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $11,493.4 $15,103.1
(*) The Department of Taxation and Finance has implemented a new Empire Processing System which allows for more timely distribution adjustments
between NYS, NYC and Yonkers. The negative collections are due to adjustments processed in April 2009. Prior to the onset of this new system
these adjustments were not processed until receipt of the final PIT returns which occurred later in the Fiscal Year.
STATE OF NEW YORK
SPECIAL REVENUE FUNDS - COMBINED
STATEMENT OF CASH FLOW EXHIBIT "G"
FISCAL YEAR 2009-2010 COMBINED
(amounts in millions)
RECEIPTS:
Personal Income Tax -- -- 695.6 -- 695.6 389.6 306.0 78.5%
Consumption/Use Taxes and Fees 210.1 152.1 181.3 163.2 706.7 657.3 49.4 7.5%
Business Taxes 56.5 42.0 244.1 65.2 407.8 369.2 38.6 10.5%
Miscellaneous Receipts 1,113.0 1,118.8 1,248.9 1,120.2 4,600.9 3,973.8 627.1 15.8%
Federal Receipts 2,837.6 3,219.7 3,079.3 3,828.1 12,964.7 11,126.8 1,837.9 16.5%
Total Receipts 4,217.2 4,532.6 5,449.2 5,176.7 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 19,375.7 16,516.7 2,859.0 17.3%
DISBURSEMENTS:
Local Assistance Grants:
Education 332.3 563.5 1,065.7 252.3 2,213.8 1,915.5 298.3 15.6%
Social Services:
Medicaid 2,424.6 2,556.9 2,536.7 2,780.4 10,298.6 7,331.7 2,966.9 40.5%
Other Social Services 59.3 214.8 375.7 298.7 948.5 1,001.0 (52.5) -5.2%
Health and Environment 165.3 173.4 212.0 247.6 798.3 913.7 (115.4) -12.6%
Mental Hygiene 83.0 64.1 135.5 128.0 410.6 384.9 25.7 6.7%
Transportation 43.6 294.9 191.0 140.3 669.8 986.1 (316.3) -32.1%
Criminal Justice 36.3 14.8 28.0 65.9 145.0 91.9 53.1 57.8%
Emergency Management & Security Services 8.2 9.5 7.9 23.2 48.8 24.0 24.8 103.3%
Miscellaneous 57.6 54.6 49.1 98.1 259.4 211.8 47.6 22.5%
Total Local Assistance Grants 3,210.2 3,946.5 4,601.6 4,034.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 15,792.8 12,860.6 2,932.2 22.80%
Departmental Operations:
Personal Service 562.0 508.8 430.3 528.7 2,029.8 2,048.2 (18.4) -0.9%
Non-Personal Service 285.4 245.6 356.4 278.1 1,165.5 1,252.3 (86.8) -6.9%
General State Charges 82.1 387.7 173.3 24.8 667.9 743.9 (76.0) -10.2%
Capital Projects 0.9 0.9 0.9 1.0 3.7 1.7 2.0 117.6%
Total Disbursements 4,140.6 5,089.5 5,562.5 4,867.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 19,659.7 16,906.7 2,753.0 16.3%
Total Other Financing Sources (Uses) 216.8 170.9 50.9 97.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 535.9 1,226.9 (691.0) -56.3%
CLOSING CASH BALANCE $3,139.8 $2,753.8 $2,691.4 $3,098.3 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $3,098.3 $4,715.5 ($1,617.2) -34.3%
STATE OF NEW YORK
SPECIAL REVENUE FUNDS - STATE
STATEMENT OF RECEIPTS AND DISBURSEMENTS EXHIBIT "G"
FISCAL YEAR 2009-2010 STATE
(amounts in millions)
Total Receipts 1,367.4 1,279.0 2,359.6 1,338.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 -- 6,344.4 5,315.8 1,028.6 19.3%
DISBURSEMENTS:
Local Assistance Grants:
Education 1.6 240.8 781.9 0.4 -- 1,024.7 718.8 305.9 42.6%
Social Services:
Medicaid 373.1 516.6 631.1 357.5 -- 1,878.3 519.3 1,359.0 261.7%
Other Social Services 0.7 0.3 0.2 0.2 -- 1.4 6.7 (5.3) -79.1%
Health and Environment 90.2 102.6 116.2 125.8 -- 434.8 558.2 (123.4) -22.1%
Mental Hygiene 71.4 55.0 129.9 115.0 -- 371.3 340.9 30.4 8.9%
Transportation 42.5 293.1 188.5 136.7 -- 660.8 979.1 (318.3) -32.5%
Criminal Justice 6.2 5.2 5.7 6.3 -- 23.4 24.1 (0.7) -2.9%
Emergency Management & Security Services (0.1) 0.1 -- -- -- -- -- -- --
Miscellaneous 25.5 7.4 4.2 49.0 -- 86.1 62.1 24.0 38.6%
Total Local Assistance Grants 611.1 1,221.1 1,857.7 790.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 -- 4,480.8 3,209.2 1,271.6 39.6%
Departmental Operations:
Personal Service 490.2 459.2 371.6 483.9 -- 1,804.9 1,818.7 (13.8) -0.8%
Non-Personal Service 232.9 197.1 303.4 225.5 -- 958.9 1,026.0 (67.1) -6.5%
General State Charges 70.0 349.3 165.1 24.2 -- 608.6 694.2 (85.6) -12.3%
Capital Projects 0.9 0.9 0.9 1.0 -- 3.7 1.7 2.0 117.6%
Total Disbursements 1,405.1 2,227.6 2,698.7 1,525.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 -- 7,856.9 6,749.8 1,107.1 16.4%
Total Other Financing Sources (Uses) 493.6 548.7 139.4 622.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 (157.0) 1,647.2 2,286.0 (638.8) -27.9%
(*) Intra-Fund transfer eliminations represent transfers from Special Revenue-Federal funds.
STATE OF NEW YORK
SPECIAL REVENUE FUNDS - FEDERAL
STATEMENT OF RECEIPTS AND DISBURSEMENTS EXHIBIT "G"
FISCAL YEAR 2009-2010 FEDERAL
(amounts in millions)
Total Receipts 2,849.8 3,253.6 3,089.6 3,838.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 -- 13,031.3 11,200.9 1,830.4 16.3%
DISBURSEMENTS:
Local Assistance Grants:
Education 330.7 322.7 283.8 251.9 -- 1,189.1 1,196.7 (7.6) -0.6%
Social Services:
Medicaid 2,051.5 2,040.3 1,905.6 2,422.9 -- 8,420.3 6,812.4 1,607.9 23.6%
Other Social Services 58.6 214.5 375.5 298.5 -- 947.1 994.3 (47.2) -4.7%
Health and Environment 75.1 70.8 95.8 121.8 -- 363.5 355.5 8.0 2.3%
Mental Hygiene 11.6 9.1 5.6 13.0 -- 39.3 44.0 (4.7) -10.7%
Transportation 1.1 1.8 2.5 3.6 -- 9.0 7.0 2.0 28.6%
Criminal Justice 30.1 9.6 22.3 59.6 -- 121.6 67.8 53.8 79.4%
Emergency Management & Security Services 8.3 9.4 7.9 23.2 -- 48.8 24.0 24.8 103.3%
Miscellaneous 32.1 47.2 44.9 49.1 -- 173.3 149.7 23.6 15.8%
Total Local Assistance Grants 2,599.1 2,725.4 2,743.9 3,243.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 -- 11,312.0 9,651.4 1,660.6 17.21%
Departmental Operations:
Personal Service 71.8 49.6 58.7 44.8 -- 224.9 229.5 (4.6) -2.0%
Non-Personal Service 52.5 48.5 53.0 52.6 -- 206.6 226.3 (19.7) -8.7%
General State Charges 12.1 38.4 8.2 0.6 -- 59.3 49.7 9.6 19.3%
Capital Projects -- -- -- -- -- -- -- -- --
Total Disbursements 2,735.5 2,861.9 2,863.8 3,341.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 -- 11,802.8 10,156.9 1,645.9 16.2%
Total Other Financing Sources (Uses) (276.8) (377.8) (88.5) (525.2) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 157.0 (1,111.3) (1,059.1) (52.2) -4.9%
Total Personal Income Tax -- -- 695.6 -- 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 695.6 389.6
BUSINESS TAXES
OTHER TAXES
Total Other Taxes -- -- -- -- 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 -- --
TOTAL TAX RECEIPTS $266.6 $194.1 $1,121.0 $228.4 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $1,810.1 $1,416.1
STATE OF NEW YORK
DEBT SERVICE FUNDS EXHIBIT "H"
STATEMENT OF CASH FLOW
FISCAL YEAR 2009-2010
(amounts in millions)
RECEIPTS:
Personal Income Tax 955.5 248.1 917.9 543.2 2,664.7 3,649.6 (984.9) -27.0%
Consumption/Use Taxes and Fees
Sales and Use 180.1 178.3 246.9 180.8 786.1 863.9 (77.8) -9.0%
Other Taxes 29.7 30.2 11.6 17.4 88.9 238.1 (149.2) -62.7%
Miscellaneous Receipts 86.4 35.2 60.1 47.1 228.8 223.9 4.9 2.2%
Total Receipts 1,251.7 491.8 1,236.5 788.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 3,768.5 4,975.5 (1,207.0) -24.3%
DISBURSEMENTS:
Departmental Operations:
Non-Personal Service 7.1 1.3 6.8 0.3 15.5 27.5 (12.0) -43.6%
Debt Service, including payments on
financing agreements 552.8 194.4 214.2 85.9 1,047.3 1,046.7 0.6 0.1%
Total Disbursements 559.9 195.7 221.0 86.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1,062.8 1,074.2 (11.4) -1.1%
Total Other Financing Sources (Uses) (476.2) (184.5) (1,325.2) (474.2) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 (2,460.1) (3,885.5) 1,425.4 36.7%
CLOSING CASH BALANCE $513.7 $625.3 $315.6 $543.7 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $543.7 $302.0 $241.7 80.0%
RECEIPTS:
Consumption/Use Taxes and Fees
Auto Rental (5.4) 0.1 5.3 5.5 5.5 18.1 (12.6) -69.6%
Motor Vehicle 49.1 47.2 56.4 50.5 203.2 196.7 6.5 3.3%
Motor Fuel 27.7 36.5 35.8 33.4 133.4 135.2 (1.8) -1.3%
Highway Use 12.1 10.1 12.1 13.1 47.4 49.4 (2.0) -4.0%
Business Taxes
Petroleum Business 47.2 54.2 56.3 49.2 206.9 209.3 (2.4) -1.1%
Transmission 0.4 (0.3) 3.4 0.4 3.9 3.5 0.4 11.4%
Other Taxes -- -- 19.9 20.0 39.9 47.4 (7.5) -15.8%
Miscellaneous Receipts 177.5 240.9 213.4 230.1 861.9 431.5 430.4 99.7%
Federal Receipts 128.4 105.7 138.3 165.9 538.3 514.0 24.3 4.7%
Total Receipts 437.0 494.4 540.9 568.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 2,040.4 1,605.1 435.3 27.1%
DISBURSEMENTS:
Local Assistance Grants:
Education 17.3 16.3 0.8 0.5 34.9 6.1 28.8 472.1%
Social Services -- -- -- -- -- -- -- --
Health and Environment 2.4 13.7 9.7 5.0 30.8 89.7 (58.9) -65.7%
Mental Hygiene 2.1 6.1 2.8 5.7 16.7 32.8 (16.1) -49.1%
Transportation 31.8 17.4 21.5 95.1 165.8 133.6 32.2 24.1%
Miscellaneous 14.3 15.3 24.3 40.2 94.1 101.8 (7.7) -7.6%
Total Local Assistance Grants 67.9 68.8 59.1 146.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 342.3 364.0 (21.7) -6.0%
Departmental Operations:
Personal Service -- -- -- -- -- -- -- --
Non-Personal Service -- -- -- -- -- -- -- --
General State Charges -- -- -- -- -- -- -- --
Capital Projects 336.1 455.2 487.5 504.1 1,782.9 1,656.1 126.8 7.7%
Total Disbursements 404.0 524.0 546.6 650.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 2,125.2 2,020.1 105.1 5.2%
Total Other Financing Sources (Uses) (20.1) (7.3) 16.1 5.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 (6.2) 46.9 (53.1) -113.2%
CLOSING CASH BALANCE (DEFICITS) ($494.3) ($531.2) ($520.8) ($598.2) $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 ($598.2) ($800.9) $202.7 25.3%
STATE OF NEW YORK
CAPITAL PROJECTS FUNDS - STATE EXHIBIT "I"
STATEMENT OF RECEIPTS AND DISBURSEMENTS STATE
FISCAL YEAR 2009-2010
(amounts in millions)
Total Receipts 308.6 388.6 402.5 402.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 -- 1,501.7 1,091.0 410.7 37.6%
DISBURSEMENTS:
Local Assistance Grants:
Education 17.3 16.3 0.8 0.5 -- 34.9 6.1 28.8 472.1%
Social Services -- -- -- -- -- -- -- -- --
Health and Environment 2.4 13.7 9.7 5.0 -- 30.8 89.7 (58.9) -65.7%
Mental Hygiene 2.1 6.1 2.8 5.7 -- 16.7 32.8 (16.1) -49.1%
Transportation 1.5 1.4 2.5 56.2 -- 61.6 10.8 50.8 470.4%
Miscellaneous 14.3 15.3 24.3 40.2 -- 94.1 101.8 (7.7) -7.6%
Total Local Assistance Grants 37.6 52.8 40.1 107.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 -- 238.1 241.2 (3.1) -1.3%
Departmental Operations:
Personal Service -- -- -- -- -- -- -- -- --
Non-Personal Service -- -- -- -- -- -- -- -- --
General State Charges -- -- -- -- -- -- -- -- --
Capital Projects 279.3 391.4 362.7 374.6 -- 1,408.0 1,312.4 95.6 7.3%
Total Disbursements 316.9 444.2 402.8 482.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 -- 1,646.1 1,553.6 92.5 6.0%
Total Other Financing Sources (Uses) (20.1) (7.3) 16.1 72.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 (66.9) (6.2) 51.2 (57.4) -112.1%
(*) Intra-Fund transfer eliminations represent transfers from Capital Projects-Federal funds.
STATE OF NEW YORK
CAPITAL PROJECTS FUNDS - FEDERAL EXHIBIT "I"
STATEMENT OF RECEIPTS AND DISBURSEMENTS FEDERAL
FISCAL YEAR 2009-2010
(amounts in millions)
Total Receipts 128.4 105.8 138.4 166.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 -- 538.7 514.1 24.6 4.8%
DISBURSEMENTS:
Local Assistance Grants:
Education -- -- -- -- -- -- -- -- --
Social Services -- -- -- -- -- -- -- -- --
Health and Environment -- -- -- -- -- -- -- -- --
Mental Hygiene -- -- -- -- -- -- -- -- --
Transportation 30.3 16.0 19.0 38.9 -- 104.2 122.8 (18.6) -15.1%
Miscellaneous -- -- -- -- -- -- -- -- --
Total Local Assistance Grants 30.3 16.0 19.0 38.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 -- 104.2 122.8 (18.6) -15.1%
Departmental Operations:
Personal Service -- -- -- -- -- -- -- -- --
Non-Personal Service -- -- -- -- -- -- -- -- --
General State Charges -- -- -- -- -- -- -- -- --
Capital Projects 56.8 63.8 124.8 129.5 -- 374.9 343.7 31.2 9.1%
Total Disbursements 87.1 79.8 143.8 168.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 -- 479.1 466.5 12.6 2.7%
Total Other Financing Sources (Uses) -- -- -- (66.9) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 66.9 -- (4.3) 4.3 100.0%
RECEIPTS:
Miscellaneous Receipts 5.3 4.4 5.5 4.6 19.8 21.8
Federal Receipts (*) (**) 294.2 284.7 501.5 492.7 1,573.1 47.1
Unemployment Taxes 492.9 415.2 283.4 369.7 1,561.2 843.3 (***)
Total Receipts 792.4 704.3 790.4 867.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 3,154.1 912.2
DISBURSEMENTS:
Departmental Operations:
Personal Service 0.6 0.3 0.4 0.4 1.7 1.9
Non-Personal Service 3.0 3.8 3.8 4.6 15.2 15.1
General State Charges 0.1 0.3 0.1 0.1 0.6 0.3
Unemployment Benefits (**) 717.0 697.3 865.1 780.1 3,059.5 860.5 (***)
Total Disbursements 720.7 701.7 869.4 785.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 3,077.0 877.8
Total Other Financing Sources (Uses) -- -- -- -- 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 -- --
CLOSING CASH BALANCE $16.6 $19.2 ($59.8) $22.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $22.0 $24.5
(*) Due to economic downturn, Governor Patterson signed the Emergency Unemployment Compensation agreement on July 2, 2008, which extended unemployment compensation benefits and resulted in the increase of the
Federal Receipts $395 million after the American Recovery and Reinvestment Act disbursements.
(**) A summary of American Recovery and Reinvestment Act (ARRA) disbursements is located in Appendix C.
(***) The increase in Unemployment Taxes and Benefits is due to an increase in unemployment claims filed because of the economic downturn and a change in accounting treatment of Federal Withholding Taxes deducted from
Unemployment Benefits. To provide greater transparency and accountability, Federal Withholding Taxes deducted from Unemployment Benefits will be added to Unemployment Benefits paid and Unemployment Taxes received
rather than as a reduction of Unemployment Taxes received. To implement this change, Unemployment Taxes and Benefits were increased by $10.9 million for the month of July 2008 and $40.4 million for the 4 months ended in
July 2008 to reflect Withholding Taxes deducted for comparative purposes.
STATE OF NEW YORK
INTERNAL SERVICE FUNDS
STATEMENT OF CASH FLOW EXHIBIT K
FISCAL YEAR 2009-2010
(amounts in millions)
RECEIPTS:
Miscellaneous Receipts 43.8 31.3 36.9 30.5 142.5 148.9
Total Receipts 43.8 31.3 36.9 30.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 142.5 148.9
DISBURSEMENTS:
Departmental Operations:
Personal Service 13.1 9.0 8.7 9.6 40.4 43.1
Non-Personal Service 27.3 33.4 47.7 40.9 149.3 137.8
General State Charges 1.7 9.5 -- -- 11.2 12.4
Total Disbursements 42.1 51.9 56.4 50.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 200.9 193.3
Total Other Financing Sources (Uses) 7.2 5.2 8.1 15.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 35.5 33.0
ENDING FUND EQUITY(DEFICITS) $36.3 $20.9 $9.5 $4.5 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $4.5 ($19.7)
STATE OF NEW YORK
PRIVATE PURPOSE TRUST FUNDS
STATEMENT OF CASH FLOW EXHIBIT L
FISCAL YEAR 2009-2010
(amounts in millions)
RECEIPTS:
Miscellaneous Receipts 0.2 0.1 -- 0.1 0.4 0.5
Total Receipts 0.2 0.1 -- 0.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.4 0.5
DISBURSEMENTS:
Departmental Operations:
Personal Service -- 0.1 -- -- 0.1 0.2
Non-Personal Service -- -- -- -- -- --
General State Charges -- -- -- -- -- --
Total Disbursements -- 0.1 -- -- 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.1 0.2
RECEIPTS:
Miscellaneous Receipts 15.4 5.0 6.8 6.9 34.1 33.7
Total Receipts 15.4 5.0 6.8 6.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 34.1 33.7
DISBURSEMENTS:
Departmental Operations:
Personal Service 6.0 4.0 4.5 4.0 18.5 17.0
Non-Personal Service 2.0 0.8 3.7 1.1 7.6 12.6
General State Charges 7.6 -- 0.2 -- 7.8 4.5
Total Disbursements 15.6 4.8 8.4 5.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 33.9 34.1
ENTERPRISE FUNDS
324-Youth Commissary $0.210 $0.013 $0.005 $ -- $0.218
325-State Exposition Special 1.922 0.888 0.295 -- 2.515
326-Correctional Services Commissary 1.947 3.010 3.413 -- 1.544
331-Agency Enterprise 3.390 0.198 0.181 -- 3.407
351-Sheltered Workshop 2.145 0.089 0.488 -- 1.746
352-Patient Workshop 1.117 0.162 0.093 -- 1.186
353-Mental Hygiene Community Stores 2.480 0.163 0.272 -- 2.371
450-Industrial Exhibit Authority 1.030 0.092 0.356 -- 0.766
481-Unemployment Insurance Benefit (74.089) 862.387 780.087 -- 8.211
TOTAL ENTERPRISE FUNDS (59.848) 867.002 785.190 -- 21.964
AGENCY FUNDS
BEGINNING ENDING
BALANCE BALANCE
FUND TYPE 7/1/09 RECEIPTS DISBURSEMENTS 7/31/09
ACCOUNTS
060-Tobacco Settlement $2.684 $ -- $ -- $2.684
149-Sole Custody Investment (*) 1,323.711 1,419.054 1,343.666 1,399.099
650-Comptroller's Refund -- 165.955 165.955 --
750-NYS Thruway Authority Operating 0.169 -- -- 0.169
TOTAL ACCOUNTS $1,326.564 $1,585.009 $1,509.621 $1,401.952
As of July 31, 2009, $15,619,018.02 (representing the remaining balance of the State's 95 percent share of the fair market value of the not-for-profit corporation plus interest) is on deposit in the sole custody account titled Public
Asset Fund. In accordance with Section 4301(j)(4)(F) and (O) of the Insurance Law and at the direction of the Director of the Budget, these funds are available for transfer to HCRA Resource Fund (061).
SCHEDULE 5
STATE OF NEW YORK
DEBT SERVICE FUNDS
STATEMENT OF DIRECT STATE DEBT ACTIVITY
FISCAL YEAR ENDED MARCH 31, 2010
Accelerated Capacity and Transportation Improvements $648,961,405.51 $ -- $ -- $531,951.38 $31,736,529.97 $617,224,875.54 $24,745.74 $7,521,976.19
Housing:
Low Cost 59,480,151.99 -- -- 29,554.97 5,522,326.17 53,957,825.82 12,360.11 776,268.49
Middle Income 46,002,000.00 -- -- -- 535,000.00 45,467,000.00 67,672.50 1,045,255.00
Total General Obligation Bonded Debt $3,322,678,999.46 $ -- $ -- $15,630,000.00 $113,530,000.00 $3,209,148,999.46 $1,032,979.40 $23,546,548.85
STATE OF NEW YORK SCHEDULE 5a
DEBT SERVICE FUNDS
FINANCING AGREEMENTS
FOR THE FOUR (4) MONTHS ENDED JULY 31, 2009
COMPTROLLER'S MONTHLY REPORT TO THE LEGISLATURE ON STATE FUNDS - CASH BASIS OF ACCOUNTING
FISCAL YEAR 2009-2010
RECEIPTS:
Cigarette Tax 85,019,652 74,639,227 83,659,918 82,626,286 325,945,083
State Share of NYC Cigarette Tax 5,896,000 6,435,000 7,404,000 6,640,000 26,375,000
STIP Interest 158,585 86,022 115,405 89,746 449,758
Public Asset Transfers -- -- 95,000,000 -- 95,000,000
Indigent Care Pool 1,103 403 734 368 2,608
Public Goods Pool 287,893,002 398,081,296 318,275,622 314,341,402 1,318,591,322
Hospital Excess Liability Pool -- -- -- -- --
Miscellaneous 12,261 25 7,867 55,276 75,429
Total Receipts 378,980,603 479,241,973 504,463,546 403,753,078 1,766,439,200
DISBURSEMENTS:
Grants - Social Service 155,337 57,752 44,908 104,350 362,347
Medical Assistance Payments 329,114,794 479,135,526 558,317,945 307,228,279 1,673,796,544
Grants - Health 77,101,511 (101,873,402) 69,958,490 65,735,524 110,922,123
Grants - Mental Hygiene -- -- -- -- --
Grants - Miscellaneous 128,164 224,739 391,961 162,838 907,702
Interest - Late Payments 2,434 1,398 352 849 5,033
Personal Service 1,399,108 980,827 791,000 911,891 4,082,826
Non-Personal Service 5,433,318 5,497,881 8,357,125 2,102,942 21,391,266
Employee Benefits/Indirect Costs 1,129,601 18,020 701,028 -- 1,848,649
Appropriated Transfers
Transfers to 339-ES -- -- -- 500,000 500,000
Total Disbursements 414,464,267 384,042,741 638,562,809 376,746,673 1,813,816,490
OPERATING TRANSFERS:
Transfers to 002 -- -- 13,500,000 -- 13,500,000
Transfers to 003 -- -- -- -- --
Transfers to 339-AP -- -- -- -- --
Total Operating Transfers -- -- 13,500,000 -- 13,500,000
(1) Includes amounts appropriated in 2009 as well as prior year appropriations that were reappropriated in the SFY 2009 budget chapters.
(2) Unsegregated appropriation total is $2,831,930,569.
(3) Disbursements from the HCRA Resource Fund includes direct grant payments to program beneficiaries, services and expenses for
administration of grant programs, and transfers to the Public Goods Pool to finance payments made by the State’s fiscal agent.
(4) Full title is: Diagnostic and Treatment Center Rates Increase for Recruitment and Retention of Health Care Workers
(5) Full title is: Home Health Recruitment and Retention Rates Grants
(6) Full title is: Non-Public General Hospital Rates for Recruitment and Retention of Health Care Workers
(7) Full title is: Non-Public Nursing Home Rates for Recruitment and Retention of Health Care Workers
(8) Full title is: NYC Personal Care Workforce Recruitment and Retention Rates Grants
(9) Full title is: Personal Care Workforce Recruitment and Retention Rates Grants
(10) Full title is: Aids Drug Assistance Program/Human Immunodeficiency Virus - Uninsured Care - Health Research Incorporated.
(11) Full title is: Workers Recruitment and Retention of Residential Health Care Facilities
APPENDIX C
State of New York
Schedule of Disbursements of Federal Awards - July 2009
American Recovery and Reinvestment Act of 2009
Federal July Life-to-Date
CFDA No. Federal Agency Program Disbursements Disbursements
Food and Nutrition Services
10.568 Department of Agriculture Emergency Food Assistance Program $ 950,424.00 $ 1,550,447.00
(Administrative Costs)
93.705 Health and Human Services Aging Home-Delivered Nutrition Services for States 48,669.71 48,669.71
93.707 Health and Human Services Aging Congregate Nutrition Services for States 46,036.50 46,036.50
Subtotal 1,045,130.21 1,645,153.21
Health and Social Services
10.557 Department of Agriculture Special Supplemental Nutrition Program for -- 5,468,978.00
Women, Infants & Children (WIC)
10.561 Department of Agriculture State Administrative Matching Grants for the Supplemental 72,332.00 12,127,423.00
Nutrition Assistance Program
84.390 Department of Education Rehabilitation Services - Vocational Rehabilitation Grants to 2,038.00 2,038.00
States, Recovery Act
93.658 Health and Human Services Foster Care- Title IV-E 5,362,988.00 10,563,599.00
93.659 Health and Human Services Adoption Assistance 12,408,580.00 12,408,580.00
93.778 Health and Human Services Medical Assistance Program (FMAP) * 536,177,050.33 3,181,400,354.16
Subtotal 554,022,988.33 3,221,970,972.16
Labor
17.225 Department of Labor Unemployment Insurance 421,857,038.78 1,144,385,690.75
17.258 Department of Labor Workforce Investment Act - Adult Program 911,240.20 1,767,476.74
17.259 Department of Labor Workforce Investment Act - Youth Activities 3,493,701.07 4,967,094.63
17.260 Department of Labor Workforce Investment Act - Dislocated Workers 1,659,113.37 3,685,468.51
Subtotal 427,921,093.42 1,154,805,730.63
Public Protection
16.802 Department of Justice Recovery Act - State Victim Compensation Formula Grant 1,975.00 1,975.00
Program
Subtotal 1,975.00 1,975.00
Transportation
20.205 Department of Transportation Highway Planning and Construction 7,334,386.18 9,283,487.59
Subtotal 7,334,386.18 9,283,487.59
* For Federal funds, Federal CMIA regulations require that we draw funds from the US Treasury as checks are 'cleared' instead of when 'issued'. Because of
the manner in which we charge federal funds as payments clear our account, there is a timing delay for recording Medicaid payments based on clearances
(rather than issuances). For reporting purposes $24,792,000.00 in outstanding checks are included as Medicaid payments.
APPENDIX D
RECEIPTS:
Patient Services 568,849,458.27 211,123,809.61 779,973,267.88
Covered Lives 367,270,056.55 103,288,511.06 470,558,567.61
Provider Assessments 13,018,654.96 5,167,790.38 18,186,445.34
1% Assessments 76,690,876.78 24,813,167.00 101,504,043.78
DASNY- MOE/Recast receivables 0.00 0.00 0.00
Interest Income 41,146.10 14,007.12 55,153.22
Other 694,165.69 (764,034.72) (69,869.03)
DISBURSEMENTS:
Program Disbursements:
Diagnostic and Treatment Centers 0.00 0.00 0.00
Rural Health Care Initiatives 0.00 0.00 0.00
Poison Control (2,387,817.00) 0.00 (2,387,817.00)
Cancer Related Services 0.00 0.00 0.00
Health Work Force Retraining Program 0.00 0.00 0.00
Minority Partnership in Medical Education Grants 0.00 0.00 0.00
GME Distributions 0.00 0.00 0.00
Health Care Recruitment & Retention 0.00 0.00 0.00
Poison Control Centers 0.00 0.00 0.00
School Based Health Center Grants 0.00 0.00 0.00
Professional Education Pool Distributions 0.00 0.00 0.00
DSH Cap "pop-up" 0.00 0.00 0.00
Total Program Disbursements (2,387,817.00) 0.00 (2,387,817.00)
DISBURSEMENTS:
Program Disbursements:
Indigent Care (265,037,182.94) (88,356,791.74) (353,393,974.68)
High Need Indigent Care (8,207,210.97) 0.00 (8,207,210.97)
Other 100,244.09 68,697.05 168,941.14
Total Program Disbursements (273,144,149.82) (88,288,094.69) (361,432,244.51)
DISBURSED DISBURSED DISBURSED DISBURSED DISBURSED DISBURSED DISBURSED DISBURSED DISBURSED DISBURSED DISBURSED DISBURSED DISBURSED
APRIL '09 MAY '09 JUNE '09 JULY '09 AUG '09 SEPT '09 OCT '09 NOV '09 DEC '09 JAN '10 FEB '10 MAR '10 TOTAL 09-10
(000) (000) (000) (000) (000) (000) (000) (000) (000) (000) (000) (000) (000)
DORMITORY AUTHORITY:
Education - All Other 625 -- 21 -- -- -- -- -- -- -- -- -- 646
Education - EXCEL 47,685 15,068 35,405 -- -- -- -- -- -- -- -- -- 98,158
Department of Health - All Other 57 -- 62 -- -- -- -- -- -- -- -- -- 119
Department of Health - Oxford -- -- -- -- -- -- -- -- -- -- -- -- --
Judicial Institutes (Pace) -- -- -- -- -- -- -- -- -- -- -- -- --
CEFAP 763 522 196 -- -- -- -- -- -- -- -- -- 1,481
Regional Development:
CCAP 2,525 562 1,657 -- -- -- -- -- -- -- -- -- 4,744
Multi-modal 2,040 10 98 -- -- -- -- -- -- -- -- -- 2,148
GenNYsis 3,376 883 263 -- -- -- -- -- -- -- -- -- 4,522
RESTORE -- -- -- -- -- -- -- -- -- -- -- -- --
CUNY Senior Colleges 57,318 12,372 51,663 -- -- -- -- -- -- -- -- -- 121,353
CUNY Community Colleges 12,258 3,450 12,532 -- -- -- -- -- -- -- -- -- 28,240
SUNY Dormitories 14,694 4,399 22,955 -- -- -- -- -- -- -- -- -- 42,048
Upstate Community Colleges 4,297 2,875 7,998 -- -- -- -- -- -- -- -- -- 15,170
Mental Health 12,626 3,369 17,371 -- -- -- -- -- -- -- -- -- 33,366
Mental Retardation 4,846 1,901 5,792 -- -- -- -- -- -- -- -- -- 12,539
Alcoholism & Alcohol Abuse 320 4 204 -- -- -- -- -- -- -- -- -- 528
TOTAL DORMITORY AUTHORITY: 163,430 45,415 156,217 -- -- -- -- -- -- -- -- -- 365,062
THRUWAY AUTHORITY:
CHIPS -- -- 24,789 -- -- -- -- -- -- -- -- -- 24,789
SHIPS -- -- -- -- -- -- -- -- -- -- -- -- --
Marchiselli -- -- 9,852 -- -- -- -- -- -- -- -- -- 9,852
Multi-modal -- -- 191 -- -- -- -- -- -- -- -- -- 191
TOTAL THRUWAY AUTHORITY: -- -- 34,832 -- -- -- -- -- -- -- -- -- 34,832
ECONOMIC DEVELOPMENT:
Total CCAP 2,725 1,324 2,173 -- -- -- -- -- -- -- -- -- 6,222
Total Multi-modal 2,040 10 98 -- -- -- -- -- -- -- -- -- 2,148
Total GenNYsis 3,376 883 263 -- -- -- -- -- -- -- -- -- 4,522
Total RESTORE -- -- -- -- -- -- -- -- -- -- -- -- --
Total Centers for Excellence 25 334 278 -- -- -- -- -- -- -- -- -- 637
Total Empire Opportunity -- -- -- -- -- -- -- -- -- -- -- -- --
Total Economic Development 8,166 2,551 2,812 -- -- -- -- -- -- -- -- -- 13,529
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.