State Budget Financial Plan - Special Exhibits

This table is updated to reflect data presented in June 2021 as part of the FY 2022 Enacted Budget.
Source: New York State Division of the Budget, www.budget.ny.gov
Show Years:
2021
2022
2023
2024
2025
Advanced:
Change from Prior Year

(Dollar Amounts in Millions)

Forecast of Selected Program Measures
2021 2022 2023 2024 2025
Medicaid
Medicaid Coverage
 
7,141,716 7,120,364 6,134,468 6,110,194 6,062,671
Essential Plan Coverage
 
871,304 962,915 924,779 906,702 896,464
Child Health Plus Caseload
 
391,932 436,838 429,943 431,588 434,168
State Takeover of County/NYC Costs
 
$4,468 $4,818 $5,179 $5,551 $5,933
CY 2005 Local Medicaid Cap
 
$3,185 $3,353 $3,531 $3,720 $3,919
FY 2013 Local Takeover Costs
 
$1,283 $1,465 $1,648 $1,831 $2,014
Education
School Aid (School Year)
 
$26,515 $29,505 $31,913 $34,874 $36,186
Education Personal Income Growth Index
Higher Education
Public Higher Education Enrollment (FTEs)
 
509,725 522,468 0 0 0
Tuition Assistance Program Recipients
 
239,592 253,563 0 0 0
Public Assistance
Family Assistance Programs
 
192,728 209,148 198,646 188,276 181,449
Safety Net Program - Families
 
125,229 138,784 130,571 122,396 117,020
Safety Net Program - Singles
 
217,838 210,068 207,482 208,728 211,406
Mental Hygiene
Total Community Beds
 
103,801 105,806 107,609 108,476 109,228
OMH Community Beds
 
47,306 48,763 50,018 50,618 51,118
OPWDD Community Beds
 
42,956 43,290 43,516 43,743 43,970
OASAS Community Beds
 
13,539 13,753 14,075 14,115 14,140
State Prison Population
School Aid - School Year Basis
2021 2022 2023 2024 2025
Total School Aid
 
$26,515 $29,505 $31,913 $34,874 $36,186
General State Charges Breakdown
2021 2022 2023 2024 2025
Total State Operating Funds
 
$7,918 $9,518 $10,098 $10,673 $11,870
Fringe Benefits
 
$7,508 $9,057 $9,624 $10,198 $11,395
Health Insurance
 
$4,415 $4,736 $5,103 $5,483 $5,893
Pensions
 
$3,406 $2,512 $2,703 $3,099 $3,807
Social Security (Gross)
 
$1,126 $1,110 $1,133 $1,175 $1,175
Social Security (CRF)
 
-$674 $372 $302 $0 $0
Workers Compensation
 
$502 $520 $580 $638 $702
Employee Benefits
 
$103 $111 $121 $121 $121
Dental Insurance
 
$56 $65 $66 $66 $66
Unemployment Insurance
 
$2 $25 $13 $13 $13
All Other Fringe / Non-State Escrow
 
-$432 -$314 -$397 -$397 -$382
Non-State Escrow (CRF)
 
-$996 -$80 $0 $0 $0
Fixed Costs
 
$410 $461 $474 $475 $475
Total State-Share Medicaid Disbursements
2021 2022 2023 2024 2025
DOH State Share
 
$19,571 $21,869 $25,163 $26,163 $26,986
Local Assistance
 
$23,061 $24,482 $25,312 $26,307 $27,127
State Operations
 
$224 $236 $213 $218 $221
MSA Payments
 
-$294 -$362 -$362 -$362 -$362
Enhanced FMAP
 
-$3,420 -$2,487 $0 $0 $0
Other State Agencies
 
$2,601 $5,232 $4,996 $4,836 $5,057
Mental Hygiene
 
$2,488 $4,984 $4,774 $4,614 $4,835
Foster Care
 
$32 $74 $74 $74 $74
Education
 
$81 $140 $140 $140 $140
Corrections
 
$0 $34 $8 $8 $8
Total State Share (All Agencies)
 
$22,172 $27,101 $30,159 $30,999 $32,043
Essential Plan
 
$66 $65 $62 $62 $62
Health Care Reform Act Financial Plan
2021 2022 2023 2024 2025
Total Receipts
 
$5,833 $6,226 $6,136 $6,203 $6,250
Surcharges
 
$3,523 $3,706 $3,781 $3,858 $3,937
Covered Lives Assessment
 
$1,026 $1,110 $1,110 $1,110 $1,110
Cigarette Tax Revenue
 
$696 $663 $631 $604 $572
Excise Tax on Vapor Products
 
$32 $22 $22 $22 $22
Hospital Assessments
 
$477 $487 $502 $518 $518
EPIC Receipts/ICR Audit Fees
 
$60 $67 $69 $70 $70
NYC Cigarette Tax Transfer/Other
 
$19 $21 $21 $21 $21
Distressed Provider Assistance
 
$0 $150 $0 $0 $0
Total Disbursements
 
$5,833 $6,242 $6,136 $6,203 $6,250
Annual Operating Surplus/Deficit
 
$0 -$16 $0 $0 $0
Closing Balance
 
$16 $0 $0 $0 $0

Download Data