SPECIAL REVENUE FUNDS
OTHER BUDGETED SPECIAL REVENUE FUNDS | SCHEDULEC-6 | |||||
---|---|---|---|---|---|---|
STATEMENT OF APPROPRIATIONS AND EXPENDITURES | ||||||
FISCAL YEAR ENDED JUNE 30, 2013 | ||||||
INITIAL APPROP- RIATIONS |
APPROP- RIATION ADJUST- MENTS |
TOTAL APPROP- RIATIONS |
EXPEND- ITURES |
APPROPRIATIONS | ||
LAPSED | CON- TINUED |
|||||
BANKING FUND - 12003 | ||||||
DEPARTMENT OF BANKING | ||||||
10010 PERSONAL SERVICES | $10,222,794 | $- | $10,222,794 | $9,579,484 | $643,310 | $- |
10020 OTHER EXPENSES | 1,482,802 | - | 1,482,802 | 1,415,954 | 66,848 | - |
10050 EQUIPMENT | 74,200 | - | 74,200 | 74,185 | 15 | - |
12244 FRINGE BENEFITS | 7,054,228 | - | 7,054,228 | 6,596,073 | 458,155 | - |
12262 INDIRECT OVERHEAD | 215,207 | - | 215,207 | 215,207 | - | - |
AGENCY TOTAL | 19,049,231 | - | 19,049,231 | 17,880,903 | 1,168,328 | - |
DEPARTMENT OF LABOR | ||||||
12232 OPPORTUNITY INDUSTRIAL CENTERS | 500,000 | - | 500,000 | 500,000 | - | - |
12245 INDIVIDUAL DEVELOPMENT ACCOUNT | 100,000 | - | 100,000 | 100,000 | - | - |
12471 CUSTOMIZED SERVICES | 500,000 | - | 500,000 | 500,000 | - | - |
AGENCY TOTAL | 1,100,000 | - | 1,100,000 | 1,100,000 | - | - |
ECONOMIC AND COMMUNITY DEVELOPMENT | ||||||
12432 FAIR HOUSING | 168,639 | - | 168,639 | 168,639 | - | - |
AGENCY TOTAL | 168,639 | - | 168,639 | 168,639 | - | - |
JUDICIAL DEPARTMENT | ||||||
12472 FORECLOSURE MEDIATION PROGRAM | 5,324,914 | - | 5,324,914 | 5,115,274 | 209,640 | - |
AGENCY TOTAL | 5,324,914 | - | 5,324,914 | 5,115,274 | 209,640 | - |
TOTAL BANKING FUND | $25,642,784 | $- | $25,642,784 | $24,264,816 | $1,377,968 | $- |
$- | $- | $- | $- | $- | $- | |
INSURANCE FUND - 12004 | ||||||
INSURANCE DEPARTMENT | ||||||
10010 PERSONAL SERVICES | $13,642,468 | $- | $13,642,468 | $12,843,214 | $799,254 | $- |
10020 OTHER EXPENSES | 2,022,453 | - | 2,022,453 | 2,011,656 | 10,797 | - |
10050 EQUIPMENT | 40,060 | 151,035 | 191,095 | 168,613 | 22,482 | - |
12244 FRINGE BENEFITS | 9,440,147 | (151,035) | 9,289,112 | 8,728,913 | 560,199 | - |
12262 INDIRECT OVERHEAD | 472,973 | - | 472,973 | 472,973 | - | - |
AGENCY TOTAL | 25,618,101 | - | 25,618,101 | 24,225,369 | 1,392,732 | - |
OFFICE OF HEALTHCARE ADVOCATE | ||||||
10010 PERSONAL SERVICES | 1,268,100 | - | 1,268,100 | 1,087,580 | 110,520 | 70,000 |
10020 OTHER EXPENSES | 157,442 | - | 157,442 | 156,485 | 957 | - |
10050 EQUIPMENT | 6,700 | - | 6,700 | 6,700 | - | - |
12244 FRINGE BENEFITS | 841,954 | - | 841,954 | 775,139 | 66,815 | - |
12262 INDIRECT OVERHEAD | 19,211 | - | 19,211 | 19,211 | - | - |
AGENCY TOTAL | 2,293,407 | - | 2,293,407 | 2,045,115 | 178,292 | 70,000 |
DEPARTMENT OF SOCIAL SERVICES | ||||||
10020 OTHER EXPENSES | 475,000 | - | 475,000 | 475,000 | - | - |
AGENCY TOTAL | 475,000 | - | 475,000 | 475,000 | - | - |
OFFICE OF POLICY AND MANAGEMENT | ||||||
10010 PERSONAL SERVICES | 208,927 | - | 208,927 | 208,226 | 701 | - |
10020 OTHER EXPENSES | 500 | - | 500 | 393 | 107 | - |
10050 EQUIPMENT | - | - | - | - | - | - |
12244 FRINGE BENEFITS | 144,161 | - | 144,161 | 133,699 | 10,462 | - |
AGENCY TOTAL | 353,588 | - | 353,588 | 342,318 | 11,270 | - |
TOTAL INSURANCE FUND | $28,740,096 | $- | $28,740,096 | $27,087,802 | $1,582,294 | $70,000 |
$- | $- | $- | $- | $- | $- | |
CONSUMER COUNSEL AND PUBLIC UTILITY CONTROL FUND - 12006 | ||||||
OFFICE OF CONSUMER COUNSEL | ||||||
10010 PERSONAL SERVICES | $1,362,827 | $- | $1,362,827 | $1,120,506 | $242,321 | $- |
10020 OTHER EXPENSES | 396,029 | - | 396,029 | 377,730 | 18,299 | - |
10050 EQUIPMENT | 5,600 | - | 5,600 | - | 5,600 | - |
12244 FRINGE BENEFITS | 933,437 | - | 933,437 | 762,259 | 171,178 | - |
12262 INDIRECT OVERHEAD | 67,695 | - | 67,695 | 67,695 | - | - |
AGENCY TOTAL | 2,765,588 | - | 2,765,588 | 2,328,190 | 437,398 | - |
DEPARTMENT OF EMVIRONMENTAL PROTECTION | ||||||
10010 PERSONAL SERVICES | 11,602,054 | - | 11,602,054 | 9,792,080 | 567,370 | 1,242,604 |
10020 OTHER EXPENSES | 2,343,924 | - | 2,343,924 | 2,242,884 | 101,040 | - |
10050 EQUIPMENT | 532,850 | - | 532,850 | 433,573 | 99,277 | - |
12244 FRINGE BENEFITS | 8,009,565 | - | 8,009,565 | 6,670,733 | 481,436 | 857,396 |
12262 INDIRECT OVERHEAD | 197,792 | - | 197,792 | 197,792 | - | - |
16213 OPERATION FUEL | 1,100,000 | - | 1,100,000 | 1,100,000 | - | - |
AGENCY TOTAL | 23,786,185 | - | 23,786,185 | 20,437,062 | 1,249,123 | 2,100,000 |
TOTAL CONSUMER COUNSEL AND PUBLIC UTILITY CONTROL FUND | $26,551,773 | $- | $26,551,773 | $22,765,252 | $1,686,521 | $2,100,000 |
$- | $- | $- | $- | $- | $- | |
WORKERS' COMPENSATION FUND - 12007 | ||||||
DIVISION OF CRIMINAL JUSTICE | ||||||
10010 PERSONAL SERVICES | $407,580 | $- | $407,580 | $306,683 | $100,897 | $- |
10020 OTHER EXPENSES | 30,653 | - | 30,653 | 6,249 | 24,404 | - |
10050 EQUIPMENT | 1 | - | 1 | - | 1 | - |
12244 FRINGE BENEFITS | 281,230 | - | 281,230 | 221,303 | 59,927 | - |
AGENCY TOTAL | 719,464 | - | 719,464 | 534,235 | 185,229 | - |
DEPARTMENT OF LABOR | ||||||
12045 OCCUPATIONAL HEALTH CLINICS | 682,731 | - | 682,731 | 667,793 | 14,938 | - |
AGENCY TOTAL | 682,731 | - | 682,731 | 667,793 | 14,938 | - |
BUREAU OF REHABILITATIVE SERVICES | ||||||
10010 PERSONAL SERVICES | 487,578 | (8,500) | 479,078 | 476,355 | 2,723 | - |
10020 OTHER EXPENSES | 24,500 | - | 24,500 | 24,500 | - | - |
12066 REHABILITATIVE SERVICES | 1,496,190 | - | 1,496,190 | 1,143,097 | - | 353,093 |
12244 FRINGE BENEFITS | 336,429 | 8,500 | 344,929 | 344,251 | 678 | - |
AGENCY TOTAL | 2,344,697 | - | 2,344,697 | 1,988,203 | 3,401 | 353,093 |
WORKERS' COMPENSATION COMMISSION | ||||||
10010 PERSONAL SERVICES | 8,758,024 | (40,000) | 8,718,024 | 8,371,538 | 346,486 | - |
10020 OTHER EXPENSES | 2,284,102 | - | 2,284,102 | 1,957,821 | 326,281 | - |
10050 EQUIPMENT | 15,900 | - | 15,900 | 12,141 | 3,759 | - |
12244 FRINGE BENEFITS | 6,045,052 | 40,000 | 6,085,052 | 6,063,035 | 22,017 | - |
12262 INDIRECT OVERHEAD | 716,918 | - | 716,918 | 716,918 | - | - |
AGENCY TOTAL | 17,819,996 | - | 17,819,996 | 17,121,453 | 698,543 | - |
TOTAL WORKERS' COMPENSATION FUND | $21,566,888 | $- | $21,566,888 | $20,311,684 | $902,111 | $353,093 |
$- | $- | $- | $- | $- | $- | |
MASHANTUCKET PEQUOT AND MOHEGAN FUND - 12009 | ||||||
NON-FUNCTIONAL | ||||||
17005 GRANTS TO TOWNS | $61,779,907 | $- | $61,779,907 | $61,680,907 | $99,000 | $- |
AGENCY TOTAL | 61,779,907 | - | 61,779,907 | 61,680,907 | 99,000 | - |
TOTAL MASHANTUCKET PEQUOT & MOHEGAN FUND | $61,779,907 | $- | $61,779,907 | $61,680,907 | $99,000 | $- |
$- | $- | $- | $- | $- | $- | |
SOLDIERS, SAILORS AND MARINES' FUND - 12010 | ||||||
SOLDIERS, SAILORS AND MARINES | ||||||
10010 PERSONAL SERVICES | $597,456 | $(8,000) | $589,456 | $586,973 | $2,483 | $- |
10020 OTHER EXPENSES | 52,364 | - | 52,364 | 33,053 | 19,311 | - |
12153 AWARD PAYMENTS TO VETERANS | 1,984,085 | - | 1,984,085 | 1,959,434 | 24,651 | - |
12244 FRINGE BENEFITS | 431,602 | 8,000 | 439,602 | 438,145 | 1,457 | - |
AGENCY TOTAL | 3,065,507 | - | 3,065,507 | 3,017,605 | 47,902 | - |
TOTAL SOLDIERS, SAILORS AND MARINES' FUND | $3,065,507 | $- | $3,065,507 | $3,017,605 | $47,902 | $- |
$- | $- | $- | $- | $- | $- | |
REGIONAL MARKET OPERATION FUND - 12013 | ||||||
DEPARTMENT OF AGRICULTURE | ||||||
10010 PERSONAL SERVICES | $386,193 | $- | $386,193 | $336,495 | $49,698 | $- |
10020 OTHER EXPENSES | 273,007 | 68,540 | 341,547 | 341,525 | 22 | - |
10050 EQUIPMENT | 1 | - | 1 | - | 1 | - |
12244 FRINGE BENEFITS | 266,473 | - | 266,473 | 258,418 | 8,055 | - |
AGENCY TOTAL | 925,674 | 68,540 | 994,214 | 936,438 | 57,776 | - |
OFFICE OF THE TREASURY | ||||||
DEBT SERVICE - 12285 | 7,147 | - | 7,147 | 7,147 | - | - |
AGENCY TOTAL | 7,147 | - | 7,147 | 7,147 | - | - |
TOTAL REGIONAL MARKET OPERATION FUND | $932,821 | $68,540 | $1,001,361 | $943,585 | $57,776 | $- |
$- | $- | $- | $- | $- | $- | |
CRIMINAL INJURIES COMPENSATION FUND - 12014 | ||||||
JUDICIAL DEPARTMENT | ||||||
12047 CRIMINAL INJURIES COMPENSATION | $3,602,121 | $- | $3,602,121 | $3,291,950 | $310,171 | $- |
AGENCY TOTAL | 3,602,121 | - | 3,602,121 | 3,291,950 | 310,171 | - |
TOTAL CRIMINAL INJURIES COMPENSATION FUND | $3,602,121 | $- | $3,602,121 | $3,291,950 | $310,171 | $- |