|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| CONTACT: | Press
Office (518) 474-4015 |
FOR RELEASE: |
Immediately March 15, 2007 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
General Fund – Comparison of Financial Plan to Actual Results |
|||
|
Financial Plan Projection |
Actual Results |
Variance |
Cash Balance, April 1, 2006 |
3,257 |
3,257 |
0 |
|
|
|
|
Taxes |
34,425 |
34,859 |
434 |
Miscellaneous and Federal Receipts |
1,927 |
2,036 |
109 |
Transfers from Other Funds |
9,260 |
9,434 |
174 |
Total Receipts |
45,612 |
46,329 |
717 |
|
|
|
|
Local Assistance Grants |
25,615 |
25,316 |
299 |
Department Operations |
8,580 |
8,579 |
1 |
General State Charges |
4,104 |
4,136 |
-32 |
Transfers to Other Funds |
2,925 |
2,883 |
42 |
Total Disbursements |
41,224 |
40,913 |
311 |
|
|
|
|
Cash Balance, February 28, 2007 |
7,645 |
8,673 |
1,028 |
General Fund – Comparison of Current Year to Prior Year |
||||
|
|
SFY 2005-06 |
SFY 2006-07 |
$ Change |
% Change |
Gross Personal Income Tax |
33,601 |
37,001 |
3,401 |
10.1% |
Less Refunds |
-4,427 |
-4,206 |
221 |
-5.0% |
Collections Before Accounting Transactions |
29,173 |
32,795 |
3,622 |
12.4% |
Less Transfers to Dedicated Funds |
-9,562 |
-11,229 |
-1,668 |
17.4% |
Net Reported Personal Income Tax |
19,612 |
21,566 |
1,955 |
10.0% |
Consumption/Use Taxes |
7,844 |
7,458 |
-387 |
-4.9% |
Business Taxes |
3,623 |
4,816 |
1,193 |
32.9% |
Other Taxes |
836 |
1,020 |
184 |
22.0% |
Tax Collections |
31,914 |
34,859 |
2,945 |
9.2% |
|
|
|
|
|
Miscellaneous and Federal Receipts |
1,483 |
2,036 |
553 |
37.3% |
Transfers From Other Funds |
8,994 |
9,434 |
440 |
4.9% |
Total Receipts |
42,392 |
46,329 |
3,938 |
9.3% |
Local Assistance |
23,000 |
25,316 |
2,316 |
10.1% |
Department Operations |
7,634 |
8,579 |
945 |
12.4% |
General State Charges |
3,819 |
4,136 |
317 |
8.3% |
Transfers To Other Funds |
2,381 |
2,883 |
502 |
21.1% |
Total Disbursements |
36,834 |
40,913 |
4,080 |
11.1% |
All Governmental Funds – Comparison of Current Year to Prior Year |
||||
|
||||
|
SFY 2005-06 |
SFY 2006-07 |
$ Change |
% Change |
Personal Income Tax |
$29,173 |
$32,795 |
$3,622 |
12.4% |
Consumption/Use Taxes |
$12,691 |
$12,341 |
-$350 |
-2.8% |
Business Taxes |
$5,256 |
$6,589 |
$1,333 |
25.4% |
Other Taxes |
$1,714 |
$1,967 |
$253 |
14.8% |
Miscellaneous Receipts |
$16,341 |
$16,015 |
-$326 |
-2.0% |
Federal Receipts |
$31,212 |
$30,724 |
-$488 |
-1.6% |
Total Receipts |
$96,387 |
$100,431 |
$4,043 |
4.2% |
|
|
|
|
|
Local Assistance Grants |
$61,189 |
$66,847 |
$5,658 |
9.2% |
Department Operations |
$14,899 |
$15,868 |
$969 |
6.5% |
General State Charges |
$4,505 |
$4,881 |
$376 |
8.3% |
Debt Service |
$2,917 |
$3,298 |
$381 |
13.1% |
Capital Projects |
$3,937 |
$4,358 |
$421 |
10.7% |
Total Disbursements |
$87,448 |
$95,251 |
$7,803 |
8.9% |