2020-21 GOVERNOR’S EXECUTIVE BUDGET
Tom Wolf
Governor
Jen Swails
S e c r e t a r y o f t h e B u d g e t
Meg Snead
S e c r e t a r y o f P o l i c y F e b r u a r y 4 , 2 0 2 0
2020-21 GOVERNORS EXECUTIVE BUDGET Tom Wolf Governor Jen Swails - - PowerPoint PPT Presentation
2020-21 GOVERNORS EXECUTIVE BUDGET Tom Wolf Governor Jen Swails S e c r e t a r y o f t h e B u d g e t Meg Snead S e c r e t a r y o f P o l i c y F e b r u a r y 4 , 2 0 2 0 2020-21 PROPOSED BUDGET General Fund expenditures:
S e c r e t a r y o f t h e B u d g e t
S e c r e t a r y o f P o l i c y F e b r u a r y 4 , 2 0 2 0
2 F e b r u a r y 2 0 2 0
2018-19 2019-20 2020-21 Actual Available Budget Beginning Balance………………….. 22,362 $ $ 3,257 $ Adjustments to Beginning Balance…. (55,847) 9,000
34,857,878 35,696,800 37,299,800 Refunds………………………….. (1,306,000) (1,306,000) (1,316,000) Total Revenue………………….. 33,518,393 34,399,800 35,987,057 Prior-Year Lapses……………….. 200,000 200,000 75,000 Funds Available………………… 33,718,393 34,599,800 36,062,057 Enacted/Proposed Expenditures…. 33,401,521 34,595,457 36,055,896 Total Expenditures…………….. 33,401,521 34,595,457 36,055,896 Preliminary Balance……………. 316,872 4,343 6,161 Transfer to the Rainy Day Fund… (316,872) (1,086) (1,540) Ending Balance……………………… $ 3,257 $ 4,621 $ Cumulative Rainy Day Balance…. 340,096 341,182 342,722 CNIT Rate (Effective Jan. 1).……….. 9.99% 9.99% 8.99%
(Dollars in Thousands)
4 F e b r u a r y 2 0 2 0
Estimated Actual $ Difference % Difference
Tax Revenue: Corporation Taxes 1,915.1 $ 1,785.2 $ (129.9) $
Consumption Taxes 7,731.0 7,804.0 73.0 0.9%
Sales & Use - Non-Motor 5,891.4 5,939.1 47.7 0.8% All Other 1,839.6 1,864.9 25.3 1.4%
Other Taxes 8,710.1 8,843.4 133.3 1.5%
PIT Withholding 6,300.3 6,271.0 (29.3)
PIT Non-Withholding 1,355.0 1,480.5 125.5 9.3% All Other 1,054.8 1,091.9 37.1 3.5%
Non-Tax Revenue: 197.3 279.4 82.1 41.6% TOTAL 18,553.5 $ 18,712.0 $ 158.5 $ 0.9%
(Dollars in Millions)
5
F e b r u a r y 2 0 2 0
6
F e b r u a r y 2 0 2 0
7
― $100M in basic education funding ― $30M for Pre-K and Head Start ― $25M in special education funding ― $12.9M for PASSHE ― $60M for PHEAA Grants to Students ― $204M for Nellie Bly Tuition Program
8
F e b r u a r y 2 0 2 0
9
1 0
F e b r u a r y 2 0 2 0
1 1
F e b r u a r y 2 0 2 0
1 2
F e b r u a r y 2 0 2 0
1 3
F e b r u a r y 2 0 2 0
1 4
F e b r u a r y 2 0 2 0
1 5
F e b r u a r y 2 0 2 0
1 6 F e b r u a r y 2 0 2 0