Arts, Council on the
skip breadcrumbsFund Type | Available 2011-12 |
Recommended 2012-13 |
Change |
---|---|---|---|
General Fund | 4,354,000 | 4,119,000 | (235,000) |
Special Revenue Funds - Federal | 100,000 | 100,000 | 0 |
Total | 4,454,000 | 4,219,000 | (235,000) |
Adjustments: | |||
Transfer(s) To | |||
Arts, Council on the | |||
General Fund | 220,000 | ||
Appropriated 2011-12 | 4,674,000 |
Program | Available 2011-12 |
Recommended 2012-13 |
Change |
---|---|---|---|
Administration | |||
General Fund | 4,354,000 | 4,119,000 | (235,000) |
Special Revenue Funds - Federal | 100,000 | 100,000 | 0 |
Total | 4,454,000 | 4,219,000 | (235,000) |
Program | Total | Personal Service Regular (Annual Salaried) |
||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Administration | 2,350,000 | (529,000) | 2,349,000 | (529,000) |
Total | 2,350,000 | (529,000) | 2,349,000 | (529,000) |
Program | Temporary Service (Nonannual Salaried) |
Holiday/Overtime Pay | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Administration | 0 | 0 | 1,000 | 0 |
Total | 0 | 0 | 1,000 | 0 |
Program | Total | Supplies and Materials | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Administration | 1,769,000 | 294,000 | 10,000 | (19,000) |
Total | 1,769,000 | 294,000 | 10,000 | (19,000) |
Program | Travel | Contractual Services | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Administration | 20,000 | (37,000) | 1,637,000 | 305,000 |
Total | 20,000 | (37,000) | 1,637,000 | 305,000 |
Program | Equipment | |
---|---|---|
Amount | Change | |
Administration | 102,000 | 45,000 |
Total | 102,000 | 45,000 |
Program | Total | Nonpersonal Service | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Administration | 100,000 | 0 | 100,000 | 0 |
Total | 100,000 | 0 | 100,000 | 0 |
Fund Type | Available 2011-12 |
Recommended 2012-13 |
Change |
---|---|---|---|
General Fund | 31,855,000 | 31,855,000 | 0 |
Special Revenue Funds - Federal | 2,413,000 | 1,413,000 | (1,000,000) |
Special Revenue Funds - Other | 196,000 | 196,000 | 0 |
Total | 34,464,000 | 33,464,000 | (1,000,000) |
Adjustments: | |||
Transfer(s) From | |||
Arts, Council on the | |||
General Fund | (220,000) | ||
Appropriated 2011-12 | 34,244,000 |
Program | Available 2011-12 |
Recommended 2012-13 |
Change |
---|---|---|---|
Administration | |||
General Fund | 31,635,000 | 31,635,000 | 0 |
Special Revenue Funds - Federal | 2,413,000 | 1,413,000 | (1,000,000) |
Special Revenue Funds - Other | 196,000 | 196,000 | 0 |
Empire State Performing Arts Center Corporation | |||
General Fund | 220,000 | 220,000 | 0 |
Total | 34,464,000 | 33,464,000 | (1,000,000) |
Note: Most recent estimates as of 1/17/2012