GENERAL FUND
GENERAL FUND STATEMENT OF APPROPRIATIONS AND EXPENDITURES |
SCHEDULE B-3 | ||||||
---|---|---|---|---|---|---|---|
FISCAL YEAR ENDED JUNE 30, 2008 | APPROP- RIATIONS | ||||||
CONT- INUED AND INITIAL APPROP- RIATIONS |
APPROP- RIATION ADJUST- MENTS |
TOTAL APPROP- RIATIONS |
EXPEND- ITURES |
LAPSED | CONT- INUED | ||
LEGISLATIVE | |||||||
LEGISLATIVE MANAGEMENT | |||||||
10010 | PERSONAL SERVICES | $41,671,855 | $173,197 | $41,845,052 | $39,821,952 | $2,023,100 | $- |
10020 | OTHER EXPENSES | 17,321,573 | 6,775 | 17,328,348 | 15,767,445 | 1,485,903 | 75,000 |
10050 | EQUIPMENT | 1,218,200 | - | 1,218,200 | 308,378 | 909,822 | - |
12049 | FLAG RESTORATION | 114,000 | - | 114,000 | 57,468 | 56,532 | - |
12129 | MINOR CAPITAL IMPROVEMENTS | 2,123,000 | - | 2,123,000 | 1,140,262 | 982,738 | - |
12210 | INTERIM SALARY/CAUCUS OFFICES | 535,000 | - | 535,000 | 535,000 | - | - |
12249 | REDISTRICTING | 100,000 | - | 100,000 | 31,653 | 68,347 | - |
12384 | CT ACADEMY OF SCIENCE AND ENGINEERING | 400,000 | - | 400,000 | 399,552 | - | 448 |
12445 | OLD STATE HOUSE | 500,000 | - | 500,000 | 500,000 | - | - |
16057 | INTERSTATE CONFERENCE FUND | 350,000 | - | 350,000 | 313,321 | 36,679 | - |
AGENCY TOTAL | 64,333,628 | 179,972 | 64,513,600 | 58,875,031 | 5,563,121 | 75,448 | |
AUDITORS OF PUBLIC ACCOUNTS | |||||||
10010 | PERSONAL SERVICES | 10,854,479 | - | 10,854,479 | 9,843,976 | 1,010,503 | - |
10020 | OTHER EXPENSES | 764,934 | (4,339) | 760,595 | 647,183 | 113,412 | - |
10050 | EQUIPMENT | 100,000 | - | 100,000 | 33,857 | 66,143 | - |
AGENCY TOTAL | 11,719,413 | (4,339) | 11,715,074 | 10,525,016 | 1,190,058 | - | |
COMMISSION ON THE STATUS OF WOMEN | |||||||
10010 | PERSONAL SERVICES | 699,199 | - | 699,199 | 632,416 | 66,783 | - |
10020 | OTHER EXPENSES | 334,657 | - | 334,657 | 177,302 | 157,355 | - |
10050 | EQUIPMENT | 4,500 | - | 4,500 | 1,023 | 3,477 | - |
AGENCY TOTAL | 1,038,356 | - | 1,038,356 | 810,741 | 227,615 | - | |
COMMISSION ON CHILDREN | |||||||
10010 | PERSONAL SERVICES | 797,453 | (40,000) | 757,453 | 739,805 | 17,648 | - |
10020 | OTHER EXPENSES | 208,520 | 36,500 | 245,020 | 223,188 | 21,832 | - |
10050 | EQUIPMENT | 5,000 | 3,500 | 8,500 | 8,020 | 480 | - |
AGENCY TOTAL | 1,010,973 | - | 1,010,973 | 971,013 | 39,960 | - | |
LATINO AND PUERTO RICAN AFFAIRS COMMISSION | |||||||
10010 | PERSONAL SERVICES | 465,776 | - | 465,776 | 412,214 | 53,562 | - |
10020 | OTHER EXPENSES | 103,360 | - | 103,360 | 97,493 | 5,867 | - |
10050 | EQUIPMENT | 2,500 | - | 2,500 | - | 2,500 | - |
AGENCY TOTAL | 571,636 | - | 571,636 | 509,707 | 61,929 | - | |
AFRICAN-AMERICAN AFFAIRS COMMISSION | |||||||
10010 | PERSONAL SERVICES | 335,775 | - | 335,775 | 301,776 | 33,999 | - |
10020 | OTHER EXPENSES | 75,161 | - | 75,161 | 56,865 | 18,296 | - |
10050 | EQUIPMENT | 2,500 | - | 2,500 | - | 2,500 | - |
AGENCY TOTAL | 413,436 | - | 413,436 | 358,641 | 54,795 | - | |
COMMISSION ON AGING | |||||||
10010 | PERSONAL SERVICES | 284,787 | - | 284,787 | 276,331 | 8,456 | - |
10020 | OTHER EXPENSES | 174,000 | - | 174,000 | 161,938 | 12,062 | - |
10050 | EQUIPMENT | 9,500 | - | 9,500 | - | 9,500 | - |
AGENCY TOTAL | 468,287 | - | 468,287 | 438,269 | 30,018 | - | |
TOTAL LEGISLATIVE | 79,555,729 | 175,633 | 79,731,362 | 72,488,418 | 7,167,496 | 75,448 | |
GENERAL GOVERNMENT | |||||||
GOVERNOR'S OFFICE | |||||||
10010 | PERSONAL SERVICES | 3,073,000 | 133,536 | 3,206,536 | 2,381,601 | 824,935 | - |
10020 | OTHER EXPENSES | 379,116 | 23,763 | 402,879 | 236,995 | 165,884 | - |
10050 | EQUIPMENT | 100 | - | 100 | 100 | - | - |
16026 | NEW ENGLAND GOVERNORS' CONFERENCE | 85,500 | - | 85,500 | 79,378 | 6,122 | - |
16035 | NATIONAL GOVERNORS' ASSOCIATION | 107,600 | - | 107,600 | 106,600 | 1,000 | - |
AGENCY TOTAL | 3,645,316 | 157,299 | 3,802,615 | 2,804,674 | 997,941 | - | |
SECRETARY OF THE STATE | |||||||
10010 | PERSONAL SERVICES | 1,640,000 | 72,605 | 1,712,605 | 1,690,245 | 22,360 | - |
10020 | OTHER EXPENSES | 3,000,000 | (100,414) | 2,899,586 | 1,830,565 | 1,069,021 | - |
10050 | EQUIPMENT | 100 | - | 100 | - | 100 | - |
AGENCY TOTAL | 4,640,100 | (27,809) | 4,612,291 | 3,520,810 | 1,091,481 | - | |
LIEUTENANT GOVERNOR'S OFFICE | |||||||
10010 | PERSONAL SERVICES | 485,547 | - | 485,547 | 414,077 | 71,470 | - |
10020 | OTHER EXPENSES | 87,070 | 3,739 | 90,809 | 81,622 | 9,187 | - |
10050 | EQUIPMENT | 100 | - | 100 | - | 100 | - |
AGENCY TOTAL | 572,717 | 3,739 | 576,456 | 495,699 | 80,757 | - | |
ELECTIONS ENFORCEMENT COMMISSION | |||||||
10010 | PERSONAL SERVICES | 1,482,675 | (21,344) | 1,461,331 | 1,265,397 | 195,934 | - |
10020 | OTHER EXPENSES | 261,406 | 32,935 | 294,341 | 292,332 | 2,009 | - |
10050 | EQUIPMENT | 31,150 | - | 31,150 | 31,150 | - | - |
12381 | COMMISSION'S PER DIEMS | 16,000 | 3,000 | 19,000 | 16,910 | 2,090 | - |
AGENCY TOTAL | 1,791,231 | 14,591 | 1,805,822 | 1,605,789 | 200,033 | - | |
OFFICE OF STATE ETHICS | |||||||
10010 | PERSONAL SERVICES | 1,506,533 | (13,113) | 1,493,420 | 1,076,349 | 417,071 | - |
10020 | OTHER EXPENSES | 160,000 | 16,000 | 176,000 | 140,315 | 35,685 | - |
10050 | EQUIPMENT | 34,600 | 3,460 | 38,060 | 27,217 | 10,843 | - |
12343 | JUDGE TRIAL REFEREE FEES | 25,000 | - | 25,000 | - | 25,000 | - |
12346 | RESERVE FOR ATTORNEY FEES | 50,000 | - | 50,000 | 1,309 | 48,691 | - |
12347 | INFORMATION TECHNOLOGY INITIATIVES | 500,000 | - | 500,000 | 116,121 | - | 383,879 |
AGENCY TOTAL | 2,276,133 | 6,347 | 2,282,480 | 1,361,311 | 537,290 | 383,879 | |
FREEDOM OF INFORMATION COMMISSION | |||||||
10010 | PERSONAL SERVICES | 1,833,792 | 9,079 | 1,842,871 | 1,647,475 | 195,396 | - |
10020 | OTHER EXPENSES | 190,000 | - | 190,000 | 181,548 | 8,452 | - |
10050 | EQUIPMENT | 53,500 | - | 53,500 | 46,764 | 6,736 | - |
AGENCY TOTAL | 2,077,292 | 9,079 | 2,086,371 | 1,875,787 | 210,584 | - | |
JUDICIAL SELECTION COMMISSION | |||||||
10010 | PERSONAL SERVICES | 90,135 | - | 90,135 | 65,565 | 24,570 | - |
10020 | OTHER EXPENSES | 21,691 | - | 21,691 | 18,940 | 2,751 | - |
10050 | EQUIPMENT | 100 | - | 100 | - | 100 | - |
AGENCY TOTAL | 111,926 | - | 111,926 | 84,505 | 27,421 | - | |
STATE PROPERTIES REVIEW BOARD | |||||||
10010 | PERSONAL SERVICES | 312,952 | 2,148 | 315,100 | 290,512 | 24,588 | - |
10020 | OTHER EXPENSES | 189,244 | - | 189,244 | 167,968 | 21,276 | - |
10050 | EQUIPMENT | 100 | - | 100 | - | 100 | - |
AGENCY TOTAL | 502,296 | 2,148 | 504,444 | 458,480 | 45,964 | - | |
CONTRACTING STANDARDS BOARD | |||||||
10010 | PERSONAL SERVICES | - | - | - | - | - | - |
10020 | OTHER EXPENSES | - | - | - | - | - | - |
10050 | EQUIPMENT | - | - | - | - | - | - |
AGENCY TOTAL | - | - | - | - | - | - | |
STATE TREASURER | |||||||
10010 | PERSONAL SERVICES | 4,302,516 | (285,591) | 4,016,925 | 3,513,197 | 503,728 | - |
10020 | OTHER EXPENSES | 338,388 | 3,858 | 342,246 | 305,232 | 37,014 | - |
10050 | EQUIPMENT | 100 | - | 100 | 100 | - | - |
12073 | SUPPORTIVE HOUSING | 3,000,000 | - | 3,000,000 | - | - | 3,000,000 |
12409 | DEFEASANCE ECLM AND CLEAN ENERGY | 85,000,000 | - | 85,000,000 | 85,000,000 | - | - |
AGENCY TOTAL | 92,641,004 | (281,733) | 92,359,271 | 88,818,529 | 540,742 | 3,000,000 | |
STATE COMPTROLLER | |||||||
10010 | PERSONAL SERVICES | 19,617,998 | 260,364 | 19,878,362 | 19,743,252 | 135,110 | - |
10020 | OTHER EXPENSES | 5,952,156 | (22,782) | 5,929,374 | 5,763,624 | 165,750 | - |
10050 | EQUIPMENT | 100 | - | 100 | - | 100 | - |
12107 | CORE FINANCIAL SYSTEMS | 31,985 | - | 31,985 | 31,984 | 1 | - |
16016 | GOVERNMENTAL ACCOUNTING STANDARDS BOARD | 19,570 | - | 19,570 | 19,570 | - | - |
AGENCY TOTAL | 25,621,809 | 237,582 | 25,859,391 | 25,558,430 | 300,961 | - | |
DEPARTMENT OF REVENUE SERVICES | |||||||
10010 | PERSONAL SERVICES | 58,713,872 | 115,128 | 58,829,000 | 57,151,966 | 1,677,034 | - |
10020 | OTHER EXPENSES | 10,825,454 | (91,169) | 10,734,285 | 10,668,283 | 66,002 | - |
10050 | EQUIPMENT | 100 | - | 100 | - | 100 | - |
12050 | COLLECTION AND LITIGATION CONTINGENCY FUND | 425,767 | (250,000) | 175,767 | 18,723 | 157,044 | - |
AGENCY TOTAL | 69,965,193 | (226,041) | 69,739,152 | 67,838,972 | 1,900,180 | - | |
DIVISION OF SPECIAL REVENUE | |||||||
10010 | PERSONAL SERVICES | 5,953,694 | 223,206 | 6,176,900 | 5,405,167 | 771,733 | - |
10020 | OTHER EXPENSES | 1,533,128 | - | 1,533,128 | 1,202,690 | 133,850 | 196,588 |
10050 | EQUIPMENT | 100 | - | 100 | - | 100 | - |
AGENCY TOTAL | 7,486,922 | 223,206 | 7,710,128 | 6,607,857 | 905,683 | 196,588 | |
STATE INSURANCE AND RISK MANAGEMENT BOARD | |||||||
10010 | PERSONAL SERVICES | 264,523 | 5,385 | 269,908 | 264,032 | 5,876 | - |
10020 | OTHER EXPENSES | 13,199,326 | - | 13,199,326 | 11,522,892 | 1,676,434 | - |
10050 | EQUIPMENT | 100 | - | 100 | - | 100 | - |
12141 | SURETY BONDS FOR STATE OFFICIALS & EMPLOYEES | 69,350 | - | 69,350 | 51,072 | 18,278 | - |
AGENCY TOTAL | 13,533,299 | 5,385 | 13,538,684 | 11,837,996 | 1,700,688 | - | |
GAMING POLICY BOARD | |||||||
10020 | OTHER EXPENSES | 2,903 | - | 2,903 | 2,637 | 266 | - |
AGENCY TOTAL | 2,903 | - | 2,903 | 2,637 | 266 | - | |
OFFICE OF POLICY AND MANAGEMENT | |||||||
10010 | PERSONAL SERVICES | 17,949,132 | (3,054,225) | 14,894,907 | 14,641,565 | 253,342 | - |
10020 | OTHER EXPENSES | 5,578,873 | (386,605) | 5,192,268 | 3,477,295 | 793,606 | 921,367 |
10050 | EQUIPMENT | 100 | - | 100 | 100 | - | - |
12130 | LITIGATION/SETTLEMENT | 4,238,743 | 2,900,000 | 7,138,743 | 1,992,998 | - | 5,145,745 |
12169 | AUTOMATED BUDGET SYSTEM & DATA BASE LINK | 63,610 | - | 63,610 | 15,913 | 47,697 | - |
12211 | LEADERSHIP, EDUCATION, ATHLETICS IN PARTNERSHIP | 850,000 | - | 850,000 | 850,000 | - | - |
12231 | CASH MANAGEMENT IMPROVEMENT ACT | 100 | - | 100 | - | 100 | - |
12251 | JUSTICE ASSISTANCE GRANTS | 4,493,017 | - | 4,493,017 | 2,030,811 | 2,462,206 | - |
12316 | ENERGY CONTINGENCY | 7,605,000 | (7,605,000) | - | - | - | - |
12318 | NEIGHBORHOOD YOUTH CENTERS | 1,225,200 | - | 1,225,200 | 1,133,333 | 91,867 | - |
12319 | LICENSING AND PERMITTING FEES | 925,771 | - | 925,771 | 173,030 | - | 752,741 |
12335 | PLANS OF CONSERVATION AND DEVELOPMENT | 11,248 | - | 11,248 | 10,029 | 1,219 | - |
12336 | CONTINGENCY NEEDS | 15,062,163 | - | 15,062,163 | 8,850,103 | 3,200 | 6,208,860 |
12350 | LAND USE EDUCATION | 150,000 | - | 150,000 | 150,000 | - | - |
12351 | OFFICE OF PROPERTY RIGHTS OMBUDSMAN | 403,184 | - | 403,184 | 144,913 | 258,271 | - |
12352 | OFFICE OF BUSINESS ADVOCATE | 573,510 | - | 573,510 | 455,910 | 117,600 | - |
12385 | IMPLEMENT ENERGY INITIATIVES | 5,000,000 | - | 5,000,000 | 2,600,000 | - | 2,400,000 |
12446 | WATER PLANNING COUNCIL | 200,000 | (187,500) | 12,500 | 10,141 | 2,359 | - |
12447 | URBAN YOUTH VIOLENCE PREVENTION | 1,000,000 | - | 1,000,000 | 1,000,000 | - | - |
12460 | CONNECTICUT IMPAIRED DRIVING RECORDS | - | 1,000,000 | 1,000,000 | - | 1,000,000 | - |
16017 | TAX RELIEF FOR ELDERLY RENTERS | 17,736,170 | 750,000 | 18,486,170 | 18,401,649 | 84,521 | - |
16066 | PRIVATE PROVIDERS | 39,000,000 | (39,000,000) | - | - | - | - |
16181 | REGIONAL PLANNING AGENCIES | 1,000,000 | - | 1,000,000 | 1,000,000 | - | - |
16194 | REGIONAL PERFORMANCE INCENTIVE | 10,000,000 | - | 10,000,000 | 9,627,105 | - | 372,895 |
17011 | REIMBURSE PROPERTY TAX - DISABILITY EXEMPTION | 576,142 | - | 576,142 | 372,884 | 203,258 | - |
17016 | DISTRESSED MUNICIPALITIES | 7,800,000 | - | 7,800,000 | 6,858,237 | 941,763 | - |
17018 | PROPERTY TAX RELIEF ELDERLY CIRCUIT BREAKER | 20,505,899 | - | 20,505,899 | 20,505,899 | - | - |
17021 | PROPERTY TAX RELIEF ELDERLY FREEZE PROGRAM | 1,000,000 | - | 1,000,000 | 839,365 | 160,635 | - |
17024 | PROPERTY TAX RELIEF FOR VETERANS | 2,970,099 | - | 2,970,099 | 2,970,099 | - | - |
17031 | P.I.L.O.T.-NEW MANUFACTURING MACHINERY & EQUIPMENT | 76,630,000 | (1,750,000) | 74,880,000 | 53,379,556 | 4,434,867 | 17,065,577 |
17035 | CAPITAL CITY ECONOMIC DEVELOPMENT | 7,900,000 | 350,000 | 8,250,000 | 8,250,000 | - | - |
17095 | PROPERTY TAX EXEMPTION FOR HYBRID VEHICLES | 500,000 | (500,000) | - | - | - | - |
AGENCY TOTAL | 250,947,961 | (47,483,330) | 203,464,631 | 159,740,935 | 10,856,511 | 32,867,185 | |
DEPARTMENT OF VETERANS' AFFAIRS | |||||||
10010 | PERSONAL SERVICES | 25,389,950 | (744,174) | 24,645,776 | 23,877,515 | 768,261 | - |
10020 | OTHER EXPENSES | 7,417,755 | 568,298 | 7,986,053 | 7,983,843 | 2,210 | - |
10050 | EQUIPMENT | 1,000 | - | 1,000 | 1,000 | - | - |
12295 | SUPPORT SERVICES FOR VETERANS | 200,000 | - | 200,000 | 199,999 | 1 | - |
16045 | BURIAL EXPENSES | 7,200 | - | 7,200 | 7,200 | - | - |
16049 | HEADSTONES | 370,000 | - | 370,000 | 301,091 | 68,909 | - |
AGENCY TOTAL | 33,385,905 | (175,876) | 33,210,029 | 32,370,648 | 839,381 | - | |
OFFICE OF WORKFORCE COMPETITIVENESS | |||||||
10010 | PERSONAL SERVICES | 457,026 | 33,630 | 490,656 | 446,341 | 44,315 | - |
10020 | OTHER EXPENSES | 301,824 | 4,147 | 305,971 | 276,363 | 29,608 | - |
10050 | EQUIPMENT | 1,000 | - | 1,000 | - | 1,000 | - |
12079 | CETC WORKFORCE | 2,400,947 | (500,001) | 1,900,946 | 1,400,946 | - | 500,000 |
12108 | JOBS FUNNEL PROJECTS | 1,000,000 | - | 1,000,000 | 1,000,000 | - | - |
12311 | CONNECTICUT CAREER CHOICES | 800,000 | - | 800,000 | 800,000 | - | - |
12312 | NANOTECHNOLOGY STUDY | 300,000 | - | 300,000 | 300,000 | - | - |
12321 | SBIR INITIATIVE | 250,000 | - | 250,000 | 250,000 | - | - |
12322 | CAREER LADDER PILOT PROGRAMS | 500,000 | - | 500,000 | 500,000 | - | - |
12329 | SPANISH- AMERICAN MERCHANTS ASSOCIATION | 300,000 | - | 300,000 | 300,000 | - | - |
12386 | FILM INDUSTRY EQUIPMENT | 500,000 | - | 500,000 | 500,000 | - | - |
12387 | FILM INDUSTRY STUDY | 250,000 | - | 250,000 | 250,000 | - | - |
12448 | ADULT LITERACY COUNCIL | 172,889 | - | 172,889 | 172,889 | - | - |
12449 | FILM INDUSTRY TRAINING PROGRAM | 1,000,000 | - | 1,000,000 | 15,235 | 484,765 | 500,000 |
12450 | SMALL BUSINESS INNOVATION RESEARCH GRANTS | 250,000 | - | 250,000 | 250,000 | - | - |
AGENCY TOTAL | 8,483,686 | (462,224) | 8,021,462 | 6,461,774 | 559,688 | 1,000,000 | |
DEPARTMENT OF ADMINISTRATIVE SERVICES | |||||||
10010 | PERSONAL SERVICES | 21,308,451 | 154,523 | 21,462,974 | 20,954,512 | 508,462 | - |
10020 | OTHER EXPENSES | 1,211,739 | 249,229 | 1,460,968 | 1,216,431 | 154,537 | 90,000 |
10050 | EQUIPMENT | 100 | - | 100 | 100 | - | - |
12016 | TUITION REIMBURSEMENT- TRAINING AND TRAVEL | 382,000 | - | 382,000 | 382,000 | - | - |
12024 | LABOR - MANAGEMENT FUND | 346,068 | - | 346,068 | 42,268 | - | 303,800 |
12115 | LOSS CONTROL RISK MANAGEMENT | 278,241 | - | 278,241 | 253,542 | 24,699 | - |
12123 | EMPLOYEES' REVIEW BOARD | 52,630 | - | 52,630 | 19,022 | 33,608 | - |
12155 | QUALITY OF WORK-LIFE | 2,012,595 | (285,000) | 1,727,595 | 107,128 | 1 | 1,620,466 |
12176 | REFUNDS OF COLLECTIONS | 30,000 | - | 30,000 | 21,601 | 8,399 | - |
12218 | WORKERS' COMPENSATION ADMINISTRATOR | 5,450,055 | - | 5,450,055 | 5,450,055 | - | - |
12223 | HOSPITAL BILLING SYSTEM | 150,000 | - | 150,000 | 118,085 | 31,915 | - |
12353 | CORRECTIONAL OMBUDSMAN | 299,000 | 30,000 | 329,000 | 329,000 | - | - |
AGENCY TOTAL | 31,520,879 | 148,752 | 31,669,631 | 28,893,744 | 761,621 | 2,014,266 | |
DEPARTMENT OF INFORMATION TECHNOLOGY | |||||||
10010 | PERSONAL SERVICES | 9,510,584 | (9,389) | 9,501,195 | 9,421,478 | 79,717 | - |
10020 | OTHER EXPENSES | 7,661,753 | 401,882 | 8,063,635 | 7,800,790 | 262,845 | - |
10050 | EQUIPMENT | 100 | - | 100 | - | 100 | - |
12323 | CONNECTICUT EDUCATION NETWORK | 3,239,119 | - | 3,239,119 | 3,233,488 | 5,631 | - |
12443 | INTERNET AND EMAIL SERVICES | 6,200,000 | (1,000,000) | 5,200,000 | 4,983,076 | 216,924 | - |
AGENCY TOTAL | 26,611,556 | (607,507) | 26,004,049 | 25,438,832 | 565,217 | - | |
DEPARTMENT OF PUBLIC WORKS | |||||||
10010 | PERSONAL SERVICES | 7,098,921 | 234,045 | 7,332,966 | 7,257,586 | 75,380 | - |
10020 | OTHER EXPENSES | 27,326,580 | 2,348,949 | 29,675,529 | 28,913,428 | 762,101 | - |
10050 | EQUIPMENT | 100 | - | 100 | - | 100 | - |
12096 | MANAGEMENT SERVICES | 4,220,675 | 275,000 | 4,495,675 | 4,490,804 | 4,871 | - |
12179 | RENTS & MOVING | 11,312,767 | (1,500,000) | 9,812,767 | 9,427,068 | 35,699 | 350,000 |
12184 | CAPITOL DAY CARE CENTER | 114,250 | 10,000 | 124,250 | 123,511 | 739 | - |
12191 | FACILITIES DESIGN EXPENSES | 5,054,291 | - | 5,054,291 | 5,049,508 | 4,783 | - |
12388 | PERMANENT UPGRADE 61 WOODLAND ST | 1,000,000 | - | 1,000,000 | - | - | 1,000,000 |
AGENCY TOTAL | 56,127,584 | 1,367,994 | 57,495,578 | 55,261,905 | 883,673 | 1,350,000 | |
ATTORNEY GENERAL | |||||||
10010 | PERSONAL SERVICES | 29,703,318 | 352,296 | 30,055,614 | 29,451,634 | 603,980 | - |
10020 | OTHER EXPENSES | 1,609,424 | 25,000 | 1,634,424 | 1,505,738 | 128,686 | - |
10050 | EQUIPMENT | 100 | - | 100 | - | 100 | - |
AGENCY TOTAL | 31,312,842 | 377,296 | 31,690,138 | 30,957,372 | 732,766 | - | |
OFFICE OF THE CLAIMS COMMISSIONER | |||||||
10010 | PERSONAL SERVICES | 280,605 | - | 280,605 | 204,977 | 75,628 | - |
10020 | OTHER EXPENSES | 37,079 | - | 37,079 | 18,755 | 18,324 | - |
10050 | EQUIPMENT | 100 | - | 100 | - | 100 | - |
12143 | ADJUDICATED CLAIMS | 85,000 | - | 85,000 | 58,627 | 26,373 | - |
AGENCY TOTAL | 402,784 | - | 402,784 | 282,359 | 120,425 | - | |
DIVISION OF CRIMINAL JUSTICE | |||||||
10010 | PERSONAL SERVICES | 42,509,461 | 2,270,995 | 44,780,456 | 44,644,566 | 135,890 | - |
10020 | OTHER EXPENSES | 2,886,441 | 330,730 | 3,217,171 | 3,010,124 | 207,047 | - |
10050 | EQUIPMENT | 46,250 | - | 46,250 | 46,250 | - | - |
12025 | FORENSIC SEX EVIDENCE EXAMS | 1,074,800 | - | 1,074,800 | 942,583 | 132,217 | - |
12069 | WITNESS PROTECTION | 447,913 | - | 447,913 | 182,881 | 265,032 | - |
12097 | TRAINING AND EDUCATION | 120,908 | - | 120,908 | 78,199 | 42,709 | - |
12110 | EXPERT WITNESSES | 236,643 | - | 236,643 | 236,643 | - | - |
12117 | MEDICAID FRAUD CONTROL | 631,706 | - | 631,706 | 631,705 | 1 | - |
AGENCY TOTAL | 47,954,122 | 2,601,725 | 50,555,847 | 49,772,951 | 782,896 | - | |
CRIMINAL JUSTICE COMMISSION | |||||||
10020 | OTHER EXPENSES | 1,000 | - | 1,000 | 595 | 405 | - |
AGENCY TOTAL | 1,000 | - | 1,000 | 595 | 405 | - | |
STATE MARSHAL COMMISSION | |||||||
10010 | PERSONAL SERVICES | 306,432 | 2,466 | 308,898 | 288,844 | 20,054 | - |
10020 | OTHER EXPENSES | 162,870 | - | 162,870 | 94,659 | 68,211 | - |
10050 | EQUIPMENT | 25,100 | - | 25,100 | - | 25,100 | - |
AGENCY TOTAL | 494,402 | 2,466 | 496,868 | 383,503 | 113,365 | - | |
BOARD OF ACCOUNTANCY | |||||||
10010 | PERSONAL SERVICES | 313,160 | 2,497 | 315,657 | 315,643 | 14 | - |
10020 | OTHER EXPENSES | 104,676 | (1,623) | 103,053 | 97,331 | 5,722 | - |
AGENCY TOTAL | 417,836 | 874 | 418,710 | 412,974 | 5,736 | - | |
TOTAL GENERAL GOVERNMENT | 712,528,698 | (44,106,037) | 668,422,661 | 602,849,068 | 24,761,675 | 40,811,918 | |
REGULATION AND PROTECTION | |||||||
DEPARTMENT OF PUBLIC SAFETY | |||||||
10010 | PERSONAL SERVICES | 125,759,894 | 4,474,982 | 130,234,876 | 129,933,918 | 300,958 | - |
10020 | OTHER EXPENSES | 30,575,165 | 1,214,510 | 31,789,675 | 31,661,657 | 128,018 | - |
10050 | EQUIPMENT | 100 | - | 100 | 100 | - | - |
12026 | STRESS REDUCTION | 53,354 | - | 53,354 | 23,354 | 30,000 | - |
12082 | FLEET PURCHASE | 7,831,693 | - | 7,831,693 | 7,825,073 | 6,620 | - |
12118 | GUN LAW ENFORCEMENT TASK FORCE | 400,000 | - | 400,000 | 147,182 | - | 252,818 |
12235 | WORKERS' COMPENSATION CLAIMS | 3,504,547 | - | 3,504,547 | 2,939,716 | 564,831 | - |
12354 | COLLECT | 51,500 | - | 51,500 | - | 51,500 | - |
12355 | URBAN VIOLENCE TASK FORCE | 308,700 | - | 308,700 | 308,700 | - | - |
16001 | CIVIL AIR PATROL | 36,758 | - | 36,758 | 36,758 | - | - |
17089 | SNTF LOCAL OFFICER INCENTIVE PROGRAM | 238,800 | - | 238,800 | 238,800 | - | - |
AGENCY TOTAL | 168,760,511 | 5,689,492 | 174,450,003 | 173,115,258 | 1,081,927 | 252,818 | |
DEPARTMENT OF EMERGENCY MANAGEMENT AND HOMELAND SECURITY | |||||||
10010 | PERSONAL SERVICES | 4,035,995 | (65,868) | 3,970,127 | 3,754,548 | 215,579 | - |
10020 | OTHER EXPENSES | 511,511 | 211,012 | 722,523 | 539,202 | 183,321 | - |
10050 | EQUIPMENT | 100 | - | 100 | 100 | - | - |
12441 | AMERICAN RED CROSS | 225,000 | - | 225,000 | 225,000 | - | - |
AGENCY TOTAL | 4,772,606 | 145,144 | 4,917,750 | 4,518,850 | 398,900 | - | |
POLICE OFFICER STANDARDS AND TRAINING COUNCIL | |||||||
10010 | PERSONAL SERVICES | 2,012,391 | 38,343 | 2,050,734 | 1,881,599 | 169,135 | - |
10020 | OTHER EXPENSES | 1,020,397 | - | 1,020,397 | 905,892 | 114,505 | - |
10050 | EQUIPMENT | 100 | - | 100 | 100 | - | - |
AGENCY TOTAL | 3,032,888 | 38,343 | 3,071,231 | 2,787,591 | 283,640 | - | |
BOARD OF FIREARMS PERMIT EXAMINERS | |||||||
10010 | PERSONAL SERVICES | 84,161 | 250 | 84,411 | 84,280 | 131 | - |
10020 | OTHER EXPENSES | 14,751 | (250) | 14,501 | 7,543 | 6,958 | - |
10050 | EQUIPMENT | 100 | - | 100 | - | 100 | - |
AGENCY TOTAL | 99,012 | - | 99,012 | 91,823 | 7,189 | - | |
MILITARY DEPARTMENT | |||||||
10010 | PERSONAL SERVICES | 3,362,747 | (143,553) | 3,219,194 | 3,194,102 | 25,092 | - |
10020 | OTHER EXPENSES | 2,998,543 | 212,062 | 3,210,605 | 3,135,610 | 74,995 | - |
10050 | EQUIPMENT | 1,000 | - | 1,000 | 1,000 | - | - |
12144 | HONOR GUARDS | 319,500 | 52,000 | 371,500 | 371,500 | - | - |
12325 | VETERANS' SERVICE BONUSES | 1,349,200 | - | 1,349,200 | 796,700 | 552,500 | - |
AGENCY TOTAL | 8,030,990 | 120,509 | 8,151,499 | 7,498,912 | 652,587 | - | |
COMMISSION ON FIRE PREVENTION AND CONTROL | |||||||
10010 | PERSONAL SERVICES | 1,632,884 | 71,001 | 1,703,885 | 1,690,421 | 13,464 | - |
10020 | OTHER EXPENSES | 832,092 | (100,000) | 732,092 | 703,589 | 28,503 | - |
10050 | EQUIPMENT | 100 | - | 100 | - | 100 | - |
12442 | FIREFIGHTER TRAINING 1 | 750,000 | (49,068) | 700,932 | 396,629 | 304,303 | - |
16009 | WILLIMANTIC | 165,353 | - | 165,353 | 165,353 | - | - |
16025 | TORRINGTON | 84,650 | - | 84,650 | 84,650 | - | - |
16034 | NEW HAVEN | 46,750 | - | 46,750 | 46,750 | - | - |
16044 | DERBY | 37,956 | - | 37,956 | 37,956 | - | - |
16056 | WOLCOTT | 102,363 | - | 102,363 | 102,363 | - | - |
16065 | FAIRFIELD | 124,100 | - | 124,100 | 124,100 | - | - |
16074 | HARTFORD | 140,950 | - | 140,950 | 140,950 | - | - |
16080 | MIDDLETOWN | 60,350 | - | 60,350 | 60,350 | - | - |
16081 | MISCELLANEOUS GRANTS | 1,650 | - | 1,650 | 1,650 | - | - |
16082 | PAYMENTS TO VOLUNTEER FIRE COMPANIES | 100,000 | 100,000 | 200,000 | 176,931 | 23,069 | - |
16179 | STAMFORD | 55,000 | - | 55,000 | 55,000 | - | - |
AGENCY TOTAL | 4,134,198 | 21,933 | 4,156,131 | 3,786,692 | 369,439 | - | |
DEPARTMENT OF PUBLIC UTILITY CONTROL | |||||||
12389 | STATE-WIDE ENERGY EFFICIENCY AND OUTREACH | 5,000,000 | - | 5,000,000 | 131,859 | - | 4,868,141 |
AGENCY TOTAL | 5,000,000 | - | 5,000,000 | 131,859 | - | 4,868,141 | |
DEPARTMENT OF CONSUMER PROTECTION | |||||||
10010 | PERSONAL SERVICES | 10,102,274 | 208,884 | 10,311,158 | 10,264,229 | 46,929 | - |
10020 | OTHER EXPENSES | 1,390,542 | 67,581 | 1,458,123 | 1,408,945 | 49,178 | - |
10050 | EQUIPMENT | 100 | - | 100 | - | 100 | - |
AGENCY TOTAL | 11,492,916 | 276,465 | 11,769,381 | 11,673,174 | 96,207 | - | |
DEPARTMENT OF LABOR | |||||||
10010 | PERSONAL SERVICES | 8,390,252 | 87,188 | 8,477,440 | 8,446,147 | 31,293 | - |
10020 | OTHER EXPENSES | 1,517,684 | (40,354) | 1,477,330 | 1,348,049 | 129,281 | - |
10050 | EQUIPMENT | 1,000 | - | 1,000 | 1,000 | - | - |
12098 | WORKFORCE INVESTMENT ACT | 34,123,102 | (2,668,505) | 31,454,597 | 25,158,470 | - | 6,296,127 |
12205 | CONNECTICUT YOUTH EMPLOYMENT PROGRAM | 5,000,000 | - | 5,000,000 | 5,000,000 | - | - |
12212 | JOBS FIRST EMPLOYMENT SERVICES | 16,219,096 | - | 16,219,096 | 16,219,096 | - | - |
12232 | OPPORTUNITY INDUSTRIAL CENTERS | 500,000 | - | 500,000 | 500,000 | - | - |
12245 | INDIVIDUAL DEVELOPMENT ACCOUNT | 350,000 | - | 350,000 | 350,000 | - | - |
12327 | STRIDE | 300,000 | - | 300,000 | 234,427 | 65,573 | - |
12328 | APPRENTICESHIP PROGRAM | 633,603 | - | 633,603 | 610,224 | 23,379 | - |
12357 | CONNECTICUT CAREER RESOURCE NETWORK | 161,398 | - | 161,398 | 161,398 | - | - |
12358 | 21ST CENTURY JOBS | 1,000,532 | - | 1,000,532 | 1,000,532 | - | - |
12359 | TANF JOB REORGANIZATION | 6,500,000 | - | 6,500,000 | 6,412,434 | 87,566 | - |
12360 | INCUMBENT WORKER TRAINING | 500,000 | 9,436 | 509,436 | 509,436 | - | - |
12425 | STRIVE | 300,000 | - | 300,000 | 300,000 | - | - |
12426 | UNEMPLOYMENT BENEFITS FOR MILITARY SPOUSES | 175,000 | (175,000) | - | - | - | - |
AGENCY TOTAL | 75,671,667 | (2,787,235) | 72,884,432 | 66,251,213 | 337,092 | 6,296,127 | |
OFFICE OF THE VICTIM ADVOCATE | |||||||
10010 | PERSONAL SERVICES | 312,519 | - | 312,519 | 259,960 | 52,559 | - |
10020 | OTHER EXPENSES | 51,912 | 159 | 52,071 | 51,923 | 148 | - |
10050 | EQUIPMENT | 100 | - | 100 | - | 100 | - |
AGENCY TOTAL | 364,531 | 159 | 364,690 | 311,883 | 52,807 | - | |
COMMISSION ON HUMAN RIGHTS AND OPPORTUNITIES | |||||||
10010 | PERSONAL SERVICES | 7,177,319 | (380,984) | 6,796,335 | 6,639,050 | 157,285 | - |
10020 | OTHER EXPENSES | 898,717 | 22,419 | 921,136 | 697,851 | 223,285 | - |
10050 | EQUIPMENT | 5,800 | - | 5,800 | 5,800 | - | - |
12027 | MARTIN LUTHER KING, JR. COMMISSION | 6,650 | - | 6,650 | 6,650 | - | - |
AGENCY TOTAL | 8,088,486 | (358,565) | 7,729,921 | 7,349,351 | 380,570 | - | |
PROTECTION AND ADVOCACY FOR PERSONS WITH DISABILITIES | |||||||
10010 | PERSONAL SERVICES | 2,259,329 | 19,908 | 2,279,237 | 2,225,308 | 53,929 | - |
10020 | OTHER EXPENSES | 392,882 | - | 392,882 | 361,125 | 31,757 | - |
10050 | EQUIPMENT | 1,000 | - | 1,000 | 1,000 | - | - |
AGENCY TOTAL | 2,653,211 | 19,908 | 2,673,119 | 2,587,433 | 85,686 | - | |
OFFICE OF THE CHILD ADVOCATE | |||||||
10010 | PERSONAL SERVICES | 790,846 | (4,000) | 786,846 | 681,555 | 105,291 | - |
10020 | OTHER EXPENSES | 144,264 | 8,204 | 152,468 | 120,100 | 32,368 | - |
10050 | EQUIPMENT | 1,000 | - | 1,000 | 1,000 | - | - |
12028 | CHILD FATALITY REVIEW PANEL | 82,494 | 4,000 | 86,494 | 85,190 | 1,304 | - |
AGENCY TOTAL | 1,018,604 | 8,204 | 1,026,808 | 887,845 | 138,963 | - | |
TOTAL REGULATION AND PROTECTION | 293,119,620 | 3,174,357 | 296,293,977 | 280,991,884 | 3,885,007 | 11,417,086 | |
CONSERVATION AND DEVELOPMENT | |||||||
DEPARTMENT OF AGRICULTURE | |||||||
10010 | PERSONAL SERVICES | 3,760,000 | 114,092 | 3,874,092 | 3,696,364 | 177,728 | - |
10020 | OTHER EXPENSES | 797,601 | 16,568 | 814,169 | 777,071 | 37,098 | - |
10050 | EQUIPMENT | 100 | - | 100 | - | 100 | - |
12053 | CT SEAFOOD ADVISORY COUNCIL | 47,500 | - | 47,500 | 25,970 | 21,530 | - |
12070 | FOOD COUNCIL | 25,000 | - | 25,000 | 20,150 | 4,850 | - |
12083 | VIBRIO BACTERIUM PROGRAM | 10,000 | - | 10,000 | - | 10,000 | - |
12111 | CONNECTICUT WINE COUNCIL | 47,500 | - | 47,500 | 46,706 | 794 | - |
12390 | DAIRY FARMERS | 4,000,000 | - | 4,000,000 | 3,960,656 | 39,344 | - |
12421 | SENIOR FOOD VOUCHERS | 400,000 | (145,384) | 254,616 | 23,833 | 230,783 | - |
16002 | WIC PROGRAM FOR FRESH PRODUCE FOR SENIORS | 110,000 | (20,215) | 89,785 | 89,785 | - | - |
16027 | COLLECTION OF AGRICULTURAL STATISTICS | 1,200 | - | 1,200 | 1,200 | - | - |
16037 | TUBERCULOSIS AND BRUCELLOSIS INDEMNITY | 1,000 | - | 1,000 | - | 1,000 | - |
16051 | EXHIBITS AND DEMONSTRATIONS | 5,600 | - | 5,600 | 4,305 | 1,295 | - |
16067 | CONNECTICUT GROWN PRODUCT PROMOTION | 15,000 | - | 15,000 | 15,000 | - | - |
16075 | WIC COUPON PROGRAM FOR FRESH PRODUCE | 84,090 | 165,599 | 249,689 | 245,853 | 3,836 | - |
AGENCY TOTAL | 9,304,591 | 130,660 | 9,435,251 | 8,906,893 | 528,358 | - | |
CONNECTICUT AGRICULTURAL EXPERIMENT STATION | |||||||
10010 | PERSONAL SERVICES | 6,057,973 | 67,475 | 6,125,448 | 5,867,415 | 258,033 | - |
10020 | OTHER EXPENSES | 712,495 | 200,000 | 912,495 | 894,852 | 17,643 | - |
10050 | EQUIPMENT | 100 | - | 100 | - | 100 | - |
12056 | MOSQUITO CONTROL | 215,501 | - | 215,501 | 215,427 | 74 | - |
12288 | WILDLIFE DISEASE PREVENTION | 76,804 | - | 76,804 | 76,799 | 5 | - |
AGENCY TOTAL | 7,062,873 | 267,475 | 7,330,348 | 7,054,493 | 275,855 | - | |
DEPARTMENT OF ENVIRONMENTAL PROTECTION | |||||||
10010 | PERSONAL SERVICES | 32,674,000 | 786,624 | 33,460,624 | 33,216,233 | 244,391 | - |
10020 | OTHER EXPENSES | 3,726,500 | 8,441 | 3,734,941 | 3,643,007 | 91,934 | - |
10050 | EQUIPMENT | 100 | - | 100 | 100 | - | - |
12030 | STREAM GAGING | 184,392 | - | 184,392 | 184,392 | - | - |
12054 | MOSQUITO CONTROL | 369,905 | - | 369,905 | 369,905 | - | - |
12084 | STATE SUPERFUND SITE MAINTENANCE | 391,000 | - | 391,000 | 343,948 | 47,052 | - |
12146 | LABORATORY FEES | 275,875 | - | 275,875 | 275,875 | - | - |
12195 | DAM MAINTENANCE | 137,940 | - | 137,940 | 137,940 | - | - |
12383 | BEACH EROSION PILOT | 450,000 | - | 450,000 | 5,000 | 445,000 | - |
12391 | NEW DIESEL BUSES | 10,500,000 | (500,000) | 10,000,000 | - | 5,000,000 | 5,000,000 |
12392 | GRISWOLD RECREATION FIELDS | 50,000 | - | 50,000 | - | - | 50,000 |
12393 | TIDAL BOUNDARIES STUDY | 50,000 | - | 50,000 | 3,501 | 46,499 | - |
12422 | STORM DRAIN FILTERS | 500,000 | - | 500,000 | - | 250,000 | 250,000 |
12423 | INVASIVE PLANTS COUNCIL | - | 500,000 | 500,000 | 224,611 | 275,389 | - |
16028 | AGREEMENT USGS - GEOLOGICAL INVESTIGATION | 47,000 | - | 47,000 | 47,000 | - | - |
16038 | AGREEMENT USGS - HYDROLOGICAL STUDY | 143,641 | - | 143,641 | 143,641 | - | - |
16046 | N. ENGLAND INTERSTATE WATER POLLUTION COMMISSION | 8,400 | - | 8,400 | 8,400 | - | - |
16052 | NORTHEAST INTERSTATE FOREST FIRE COMPACT | 2,040 | - | 2,040 | 2,040 | - | - |
16059 | CT RIVER VALLEY FLOOD CONTROL COMMISSION | 40,200 | - | 40,200 | 40,200 | - | - |
16083 | THAMES RIVER VALLEY FLOOD CONTROL COMMISSION | 50,200 | - | 50,200 | 48,281 | 1,919 | - |
16099 | AGREEMENT USGS-WATER QUALITY STREAM MONITORING | 199,039 | - | 199,039 | 199,039 | - | - |
17088 | LOBSTER RESTORATION | 999,660 | - | 999,660 | 909,660 | - | 90,000 |
AGENCY TOTAL | 50,799,892 | 795,065 | 51,594,957 | 39,802,773 | 6,402,184 | 5,390,000 | |
COUNCIL ON ENVIRONMENTAL QUALITY | |||||||
10010 | PERSONAL SERVICES | 155,612 | - | 155,612 | 146,572 | 9,040 | - |
10020 | OTHER EXPENSES | 14,500 | - | 14,500 | 14,500 | - | - |
10050 | EQUIPMENT | 100 | - | 100 | - | 100 | - |
AGENCY TOTAL | 170,212 | - | 170,212 | 161,072 | 9,140 | - | |
COMMISSION ON CULTURE AND TOURISM | |||||||
10010 | PERSONAL SERVICES | 3,980,202 | (658,028) | 3,322,174 | 3,026,406 | 295,768 | - |
10020 | OTHER EXPENSES | 1,648,949 | 232,049 | 1,880,998 | 1,711,242 | 169,756 | - |
10050 | EQUIPMENT | 1,000 | - | 1,000 | 1,000 | - | - |
12296 | STATE-WIDE MARKETING | 5,355,752 | - | 5,355,752 | 4,665,816 | - | 689,936 |
12394 | NATHAN HALE HOMESTEAD | 250,000 | - | 250,000 | 250,000 | - | - |
12395 | BUSHNELL MEMORIAL | 2,000,000 | - | 2,000,000 | 2,000,000 | - | - |
12396 | FAIRFIELD ARTS COUNCIL | 150,000 | - | 150,000 | 150,000 | - | - |
12397 | HARTFORD ARENA STUDY | 250,000 | (250,000) | - | - | - | - |
12411 | CT ASSOCIATION FOR THE PERFORMING ARTS/SCHUBERT | 500,000 | - | 500,000 | 500,000 | - | - |
12412 | HARTFORD URBAN ARTS GRANT | 500,000 | - | 500,000 | 500,000 | - | - |
12413 | NEW BRITAIN ARTS ALLIANCE | 100,000 | - | 100,000 | 100,000 | - | - |
16175 | BRIDGEPORT DISCOVERY MUSEUM | 500,000 | - | 500,000 | 500,000 | - | - |
16188 | NATIONAL THEATRE FOR THE DEAF | 200,000 | - | 200,000 | 200,000 | - | - |
16196 | CULTURE, TOURISM AND ARTS GRANT | 4,000,000 | - | 4,000,000 | 3,990,025 | 9,975 | - |
16197 | CONNECTICUT TRUST FOR HISTORIC PRESERVATION | 250,000 | - | 250,000 | 250,000 | - | - |
17063 | GREATER HARTFORD ARTS COUNCIL | 125,000 | - | 125,000 | 125,000 | - | - |
17064 | STAMFORD CENTER FOR THE ARTS | 500,000 | - | 500,000 | 500,000 | - | - |
17065 | STEPPING STONE CHILD MUSEUM | 50,000 | - | 50,000 | 50,000 | - | - |
17066 | MARITIME CENTER AUTHORITY | 675,000 | - | 675,000 | 675,000 | - | - |
17067 | BASIC CULTURAL RESOURCES GRANT | 2,400,000 | - | 2,400,000 | 2,399,707 | 293 | - |
17068 | TOURISM DISTRICTS | 4,500,000 | - | 4,500,000 | 4,500,000 | - | - |
17069 | CONNECTICUT HUMANITIES COUNCIL | 2,500,000 | - | 2,500,000 | 2,500,000 | - | - |
17070 | AMISTAD COMMITTEE FOR THE FREEDOM TRAIL | 45,000 | - | 45,000 | 45,000 | - | - |
17071 | AMISTAD VESSEL | 500,000 | - | 500,000 | 500,000 | - | - |
17072 | NEW HAVEN FESTIVAL OF ARTS AND IDEAS | 1,000,000 | - | 1,000,000 | 1,000,000 | - | - |
17073 | NEW HAVEN ARTS COUNCIL | 125,000 | - | 125,000 | 125,000 | - | - |
17074 | PALACE THEATER | 500,000 | - | 500,000 | 500,000 | - | - |
17075 | BEARDSLEY ZOO | 400,000 | - | 400,000 | 400,000 | - | - |
17076 | MYSTIC AQUARIUM | 750,000 | - | 750,000 | 750,000 | - | - |
17077 | QUINEBAUG TOURISM | 100,000 | - | 100,000 | 100,000 | - | - |
17078 | NORTHWESTERN TOURISM | 100,000 | - | 100,000 | 100,000 | - | - |
17079 | EASTERN TOURISM | 100,000 | - | 100,000 | 100,000 | - | - |
17080 | CENTRAL TOURISM | 100,000 | - | 100,000 | 100,000 | - | - |
17082 | MARK TWAIN AND HARRIET BEECHER STOWE HOMES | 120,000 | - | 120,000 | 120,000 | - | - |
AGENCY TOTAL | 34,275,903 | (675,979) | 33,599,924 | 32,434,196 | 475,792 | 689,936 | |
DEPARTMENT OF ECONOMIC AND COMMUNITY DEVELOPMENT | |||||||
10010 | PERSONAL SERVICES | 7,243,104 | 125,637 | 7,368,741 | 6,959,045 | 409,696 | - |
10020 | OTHER EXPENSES | 1,352,314 | 359 | 1,352,673 | 1,307,211 | 45,462 | - |
10050 | EQUIPMENT | 1,000 | - | 1,000 | - | 1,000 | - |
12032 | ELDERLY RENTAL REGISTRY AND COUNSELORS | 629,654 | - | 629,654 | 592,674 | 36,980 | - |
12361 | CONNECTICUT RESEARCH INSTITUTE | 476,250 | - | 476,250 | 30,945 | - | 445,305 |
12363 | SMALL BUSINESS INCUBATOR PROGRAM | 1,000,000 | - | 1,000,000 | 300,000 | - | 700,000 |
12364 | FUEL CELL ECONOMIC DEVELOPMENT PLANNING | 215,000 | - | 215,000 | 215,000 | - | - |
12365 | CCAT | 274,603 | - | 274,603 | 274,603 | - | - |
12398 | BIOFUELS | 5,100,000 | (100,000) | 5,000,000 | 320,000 | - | 4,680,000 |
12399 | DEFERRED MAINTENANCE PUBLIC HOUSING | 10,000,000 | - | 10,000,000 | - | 2,500,000 | 7,500,000 |
12400 | HOME CT | 4,000,000 | - | 4,000,000 | 3,600,000 | - | 400,000 |
12432 | FAIR HOUSING | 350,000 | - | 350,000 | 350,000 | - | - |
12433 | BIOFUELS PRODUCTION ACCOUNT | 100,000 | (3,750) | 96,250 | 96,250 | - | - |
12434 | CCAT-ENERGY APPLICATION RESEARCH | 225,000 | - | 225,000 | 225,000 | - | - |
12435 | MAIN STREET INITIATIVES | 80,000 | - | 80,000 | 80,000 | - | - |
12436 | RESIDENTIAL SERVICE COORDINATORS | 1,000,000 | (184,827) | 815,173 | 574,933 | 240,240 | - |
12437 | OFFICE OF MILITARY AFFAIRS | 150,000 | - | 150,000 | 85,963 | 64,037 | - |
12438 | HYDROGEN FUEL CELL ECONOMY | 250,000 | - | 250,000 | 250,000 | - | - |
12439 | SOUTHEAST CONNECTICUT INCUBATOR | 250,000 | - | 250,000 | 250,000 | - | - |
12440 | SOUTHEAST CONNECTICUT MARKETING PLAN | 100,000 | - | 100,000 | - | 50,000 | 50,000 |
16019 | ENTREPRENEURIAL CENTERS | 142,500 | 3,750 | 146,250 | 146,250 | - | - |
16029 | SUBSIDIZED ASSISTED LIVING DEMONSTRATION | 1,851,037 | - | 1,851,037 | 1,851,037 | - | - |
16068 | CONGREGATE FACILITIES OPERATION COSTS | 6,345,205 | (158,491) | 6,186,714 | 5,808,045 | 378,669 | - |
16076 | HOUSING ASSISTANCE AND COUNSELING PROGRAM | 588,903 | (17,903) | 571,000 | 438,500 | 132,500 | - |
16084 | ELDERLY CONGREGATE RENT SUBSIDY | 1,823,004 | 361,221 | 2,184,225 | 2,183,965 | 260 | - |
16189 | CONNSTEP | 1,000,000 | - | 1,000,000 | 1,000,000 | - | - |
16191 | DEVELOPMENT RESEARCH AND ECONOMIC ASSISTANCE | 250,000 | - | 250,000 | 250,000 | - | - |
16192 | SAMA BUS | 300,000 | - | 300,000 | 300,000 | - | - |
17008 | TAX ABATEMENT | - | 1,704,890 | 1,704,890 | 1,704,890 | - | - |
17012 | PAYMENT IN LIEU OF TAXES | - | 2,204,000 | 2,204,000 | 2,204,000 | - | - |
AGENCY TOTAL | 45,097,574 | 3,934,886 | 49,032,460 | 31,398,311 | 3,858,844 | 13,775,305 | |
TOTAL CONSERVATION AND DEVELOPMENT | 146,711,045 | 4,452,107 | 151,163,152 | 119,757,738 | 11,550,173 | 19,855,241 | |
HEALTH AND HOSPITALS | |||||||
DEPARTMENT OF PUBLIC HEALTH | |||||||
10010 | PERSONAL SERVICES | 33,920,268 | 88,179 | 34,008,447 | 32,696,222 | 912,225 | 400,000 |
10020 | OTHER EXPENSES | 10,473,777 | 302,152 | 10,775,929 | 6,521,282 | 268,322 | 3,986,325 |
10050 | EQUIPMENT | 790,950 | - | 790,950 | 459,551 | 56,399 | 275,000 |
12100 | NEEDLE AND SYRINGE EXCHANGE PROGRAM | 490,909 | 14,727 | 505,636 | 504,473 | 1,163 | - |
12112 | COMMUNITY SERVICES SUPPORT FOR AIDS VICTIMS | 199,177 | 5,976 | 205,153 | 205,136 | 17 | - |
12126 | CHILDREN'S HEALTH INITIATIVES | 1,598,284 | 1,372,127 | 2,970,411 | 2,570,918 | 174,493 | 225,000 |
12227 | CHILDHOOD LEAD POISONING PREVENTION | 338,032 | 10,140 | 348,172 | 348,172 | - | - |
12236 | AIDS SERVICES | 7,326,662 | 140,610 | 7,467,272 | 7,461,653 | 5,619 | - |
12255 | BREAST AND CERVICAL CANCER DETECTION/TREATMENT | 4,353,000 | 70,545 | 4,423,545 | 2,835,389 | - | 1,588,156 |
12259 | SERVICES FOR CHILDREN AFFECTED BY AIDS | 264,325 | 7,929 | 272,254 | 268,712 | 3,542 | - |
12264 | CHILDREN WITH SPECIAL HEALTH CARE NEEDS | 1,371,764 | 41,154 | 1,412,918 | 1,412,918 | - | - |
12268 | MEDICAID ADMINISTRATION | 3,741,609 | - | 3,741,609 | 3,410,910 | 330,699 | - |
12430 | FETAL AND INFANT MORTALITY REVIEW | 300,000 | - | 300,000 | 300,000 | - | - |
12431 | NURSING STUDENT LOAN FORGIVENESS | 125,000 | - | 125,000 | 20,000 | 105,000 | - |
16060 | COMMUNITY HEALTH SERVICES | 9,284,758 | 201,294 | 9,486,052 | 8,918,427 | 567,625 | - |
16085 | EMERGENCY MEDICAL SERVICES TRAINING | 68,171 | - | 68,171 | 10,112 | 58,059 | - |
16089 | EMERGENCY MEDICAL SERVICES REGIONAL OFFICES | 677,477 | - | 677,477 | 677,477 | - | - |
16103 | RAPE CRISIS | 426,877 | 12,807 | 439,684 | 439,684 | - | - |
16112 | X-RAY SCREENING AND TUBERCULOSIS CARE | 820,761 | 201,114 | 1,021,875 | 1,021,861 | 14 | - |
16121 | GENETIC DISEASES PROGRAMS | 895,323 | 26,859 | 922,182 | 921,932 | 250 | - |
16133 | LOAN REPAYMENT PROGRAM | 466,713 | - | 466,713 | 171,999 | - | 294,714 |
16136 | IMMUNIZATION SERVICES | 9,044,950 | - | 9,044,950 | 8,967,135 | 77,815 | - |
17009 | LOCAL AND DISTRICT DEPARTMENTS OF HEALTH | 5,352,419 | 77,300 | 5,429,719 | 5,429,694 | 25 | - |
17013 | VENEREAL DISEASE CONTROL | 216,900 | - | 216,900 | 216,900 | - | - |
17019 | SCHOOL BASED HEALTH CLINICS | 10,209,364 | 231,282 | 10,440,646 | 9,190,762 | 1,249,884 | - |
AGENCY TOTAL | 102,757,470 | 2,804,195 | 105,561,665 | 94,981,319 | 3,811,151 | 6,769,195 | |
OFFICE OF HEALTH CARE ACCESS | |||||||
10010 | PERSONAL SERVICES | 2,031,215 | 11,916 | 2,043,131 | 1,949,101 | 94,030 | - |
10020 | OTHER EXPENSES | 535,808 | 7,298 | 543,106 | 480,514 | 62,592 | - |
10050 | EQUIPMENT | 21,375 | - | 21,375 | 20,790 | 585 | - |
AGENCY TOTAL | 2,588,398 | 19,214 | 2,607,612 | 2,450,405 | 157,207 | - | |
OFFICE OF THE CHIEF MEDICAL EXAMINER | |||||||
10010 | PERSONAL SERVICES | 4,816,453 | (177,497) | 4,638,956 | 4,600,685 | 38,271 | - |
10020 | OTHER EXPENSES | 734,404 | 35,614 | 770,018 | 768,535 | 1,483 | - |
10050 | EQUIPMENT | 8,500 | - | 8,500 | 8,500 | - | - |
12033 | MEDICOLEGAL INVESTIGATIONS | 283,228 | 172,748 | 455,976 | 455,938 | 38 | - |
AGENCY TOTAL | 5,842,585 | 30,865 | 5,873,450 | 5,833,658 | 39,792 | - | |
DEPARTMENT OF MENTAL RETARDATION | |||||||
10010 | PERSONAL SERVICES | 303,862,381 | (4,128,790) | 299,733,591 | 299,276,070 | 457,521 | - |
10020 | OTHER EXPENSES | 29,711,277 | 1,552,814 | 31,264,091 | 30,543,356 | 720,735 | - |
10050 | EQUIPMENT | 1,000 | - | 1,000 | 1,000 | - | - |
12034 | HUMAN RESOURCE DEVELOPMENT | 231,358 | - | 231,358 | 231,358 | - | - |
12072 | FAMILY SUPPORT GRANTS | 3,280,095 | 190,000 | 3,470,095 | 3,470,094 | 1 | - |
12086 | PILOT PROGRAM FOR CLIENT SERVICES | - | 6,686 | 6,686 | 6,500 | 186 | - |
12101 | COOPERATIVE PLACEMENTS PROGRAM | 19,824,762 | 605,680 | 20,430,442 | 19,867,868 | 562,574 | - |
12185 | CLINICAL SERVICES | 4,828,372 | - | 4,828,372 | 4,812,403 | 15,969 | - |
12192 | EARLY INTERVENTION | 26,945,837 | 1,461,762 | 28,407,599 | 28,407,599 | - | - |
12213 | COMMUNITY TEMPORARY SUPPORT SERVICES | 67,315 | - | 67,315 | 67,315 | - | - |
12219 | COMMUNITY RESPITE CARE PROGRAMS | 330,345 | - | 330,345 | 330,345 | - | - |
12235 | WORKERS' COMPENSATION CLAIMS | 14,006,214 | 600,000 | 14,606,214 | 14,420,907 | 185,307 | - |
12294 | NEW PLACEMENTS | - | 4,028 | 4,028 | 4,028 | - | - |
12340 | PILOT PROGRAM FOR AUTISM SERVICES | 1,200,000 | 25,176 | 1,225,176 | 636,427 | 393,749 | 195,000 |
16069 | RENT SUBSIDY PROGRAM | 3,985,034 | 312,000 | 4,297,034 | 4,294,593 | 2,441 | - |
16104 | FAMILY REUNION PROGRAM | 137,900 | 2,400 | 140,300 | 140,227 | 73 | - |
16108 | EMPLOYMENT OPPORTUNITIES AND DAY SERVICES | 157,252,164 | 4,424,808 | 161,676,972 | 157,720,736 | 3,956,236 | - |
16113 | FAMILY PLACEMENTS | - | 5,481 | 5,481 | 5,481 | - | - |
16117 | EMERGENCY PLACEMENTS | - | 10,825 | 10,825 | 10,825 | - | - |
16122 | COMMUNITY RESIDENTIAL SERVICES | 363,226,226 | 10,613,180 | 373,839,406 | 373,713,549 | 125,857 | - |
AGENCY TOTAL | 928,890,280 | 15,686,050 | 944,576,330 | 937,960,681 | 6,420,649 | 195,000 | |
DEPARTMENT OF MENTAL HEALTH AND ADDICTION SERVICES | |||||||
10010 | PERSONAL SERVICES | 185,409,495 | 9,677,598 | 195,087,093 | 194,469,994 | 617,099 | - |
10020 | OTHER EXPENSES | 32,196,825 | 2,341,793 | 34,538,618 | 34,495,269 | 43,349 | - |
10050 | EQUIPMENT | 1,000 | - | 1,000 | 1,000 | - | - |
12035 | HOUSING SUPPORTS AND SERVICES | 11,232,800 | (1,763,690) | 9,469,110 | 9,469,108 | 2 | - |
12120 | CLINICAL WORK STATIONS | 650,000 | - | 650,000 | 649,725 | 275 | - |
12157 | MANAGED SERVICE SYSTEM | 29,755,820 | 879,450 | 30,635,270 | 30,635,269 | 1 | - |
12196 | LEGAL SERVICES | 536,085 | 14,190 | 550,275 | 550,275 | - | - |
12199 | CONNECTICUT MENTAL HEALTH CENTER | 8,692,614 | - | 8,692,614 | 8,692,614 | - | - |
12201 | CAPITOL REGION MENTAL HEALTH CENTER | 340,408 | - | 340,408 | 340,308 | 100 | - |
12207 | PROFESSIONAL SERVICES | 8,683,898 | 600,000 | 9,283,898 | 9,282,382 | 1,516 | - |
12215 | REGIONAL ACTION COUNCILS | 300,000 | - | 300,000 | 299,996 | 4 | - |
12220 | GENERAL ASSISTANCE MANAGED CARE | 79,700,717 | 186,134 | 79,886,851 | 78,185,563 | 1,701,288 | - |
12235 | WORKERS' COMPENSATION CLAIMS | 12,574,839 | (1,500,000) | 11,074,839 | 10,748,532 | 326,307 | - |
12247 | NURSING HOME SCREENING | 614,102 | - | 614,102 | 614,101 | 1 | - |
12250 | SPECIAL POPULATIONS | 32,373,422 | 240,249 | 32,613,671 | 32,613,904 | (233) | - |
12256 | TBI COMMUNITY SERVICES | 5,517,529 | 142,725 | 5,660,254 | 5,660,254 | - | - |
12278 | JAIL DIVERSION | 4,252,241 | 68,562 | 4,320,803 | 4,245,032 | 75,771 | - |
12289 | BEHAVIORAL HEALTH MEDICATIONS | 8,989,095 | 10,000 | 8,999,095 | 8,998,593 | 502 | - |
12292 | PRISON OVERCROWDING | 4,039,612 | - | 4,039,612 | 3,817,033 | 222,579 | - |
12297 | COMMUNITY MENTAL HEALTH STRATEGY BOARD | 10,406,105 | (3,887,705) | 6,518,400 | 5,775,563 | 742,837 | - |
12298 | MEDICAID ADULT REHABILITATION OPTION | 4,327,000 | (392,766) | 3,934,234 | 2,889,140 | 145,094 | 900,000 |
12330 | DISCHARGE AND DIVERSION SERVICES | 3,025,618 | 54,498 | 3,080,116 | 3,080,116 | - | - |
12444 | HOME AND COMMUNITY BASED SERVICES | 1,935,683 | (1,600,000) | 335,683 | 177,448 | 158,235 | - |
16003 | GRANTS FOR SUBSTANCE ABUSE SERVICES | 27,907,045 | 688,038 | 28,595,083 | 28,191,384 | 403,699 | - |
16039 | GOVERNOR'S PARTNERSHIP TO PROTECT CT'S WORKFORCE | 501,000 | - | 501,000 | 501,000 | - | - |
16053 | GRANTS FOR MENTAL HEALTH SERVICES | 77,843,873 | 2,287,896 | 80,131,769 | 80,131,769 | - | - |
16070 | EMPLOYMENT OPPORTUNITIES | 10,322,196 | 308,157 | 10,630,353 | 10,630,353 | - | - |
AGENCY TOTAL | 562,129,022 | 8,355,129 | 570,484,151 | 565,145,725 | 4,438,426 | 900,000 | |
PSYCHIATRIC SECURITY REVIEW BOARD | |||||||
10010 | PERSONAL SERVICES | 319,422 | - | 319,422 | 300,586 | 18,836 | - |
10020 | OTHER EXPENSES | 49,936 | - | 49,936 | 38,767 | 11,169 | - |
AGENCY TOTAL | 369,358 | - | 369,358 | 339,353 | 30,005 | - | |
TOTAL HEALTH AND HOSPITALS | 1,602,577,113 | 26,895,453 | 1,629,472,566 | 1,606,711,141 | 14,897,230 | 7,864,195 | |
TRANSPORTATION | |||||||
DEPARTMENT OF TRANSPORTATION | |||||||
12036 | TRANSPORTATION STRATEGY BOARD | 686,824 | - | 686,824 | 127,398 | - | 559,426 |
12175 | BUS OPERATIONS | 9,494,500 | (2,200,000) | 7,294,500 | - | - | 7,294,500 |
17036 | TOWN AID ROAD GRANTS | 16,000,000 | (8,000,000) | 8,000,000 | - | - | 8,000,000 |
17094 | ELDERLY & DISABLED DEMAND RESPONSIVE TRANSPORT | 3,900,000 | (3,900,000) | - | - | - | - |
AGENCY TOTAL | 30,081,324 | (14,100,000) | 15,981,324 | 127,398 | - | 15,853,926 | |
TOTAL TRANSPORTATION | 30,081,324 | (14,100,000) | 15,981,324 | 127,398 | - | 15,853,926 | |
HUMAN SERVICES | |||||||
DEPARTMENT OF SOCIAL SERVICES | |||||||
10010 | PERSONAL SERVICES | 115,297,549 | (2,660,318) | 112,637,231 | 112,377,189 | 260,042 | - |
10020 | OTHER EXPENSES | 99,747,869 | (2,863,520) | 96,884,349 | 87,959,959 | 1,668,650 | 7,255,740 |
10050 | EQUIPMENT | 1,000 | - | 1,000 | - | 1,000 | - |
12121 | CHILDREN'S HEALTH COUNCIL | 218,317 | - | 218,317 | 109,158 | 109,159 | - |
12127 | HUSKY OUTREACH | 1,706,452 | - | 1,706,452 | 1,663,989 | 42,463 | - |
12197 | GENETIC TESTS IN PATERNITY ACTIONS | 201,202 | - | 201,202 | 154,701 | 46,501 | - |
12202 | STATE FOOD STAMP SUPPLEMENT | 254,349 | - | 254,349 | 214,797 | 39,552 | - |
12224 | DAY CARE PROJECTS | 465,353 | 13,467 | 478,820 | 478,820 | - | - |
12239 | HUSKY PROGRAM | 43,550,037 | (9,000,000) | 34,550,037 | 32,522,121 | 298,780 | 1,729,136 |
12401 | CRISIS HOSPITAL FUND | 30,000,000 | (30,000,000) | - | - | - | - |
16004 | VOCATIONAL REHABILITATION | 7,385,768 | 900 | 7,386,668 | 7,379,553 | 7,115 | - |
16020 | MEDICAID | 3,598,985,256 | (26,026,417) | 3,572,958,839 | 3,470,655,785 | 4,988,088 | 97,314,966 |
16030 | LIFESTAR HELICOPTER | 1,388,190 | - | 1,388,190 | 1,388,190 | - | - |
16061 | OLD AGE ASSISTANCE | 31,882,892 | 1,199,340 | 33,082,232 | 32,573,376 | 508,856 | - |
16071 | AID TO THE BLIND | 593,751 | 101,751 | 695,502 | 647,199 | 48,303 | - |
16077 | AID TO THE DISABLED | 56,807,141 | 975,644 | 57,782,785 | 57,524,702 | 258,083 | - |
16090 | TEMPORARY ASSISTANCE TO FAMILIES-TANF | 114,886,163 | (3,500,000) | 111,386,163 | 110,961,704 | 424,459 | - |
16096 | EMERGENCY ASSISTANCE | 500 | - | 500 | - | 500 | - |
16098 | FOOD STAMP TRAINING EXPENSES | 32,397 | - | 32,397 | 8,357 | 24,040 | - |
16100 | CT PHARMACEUTICAL ASSISTANCE TO THE ELDERLY | 51,217,380 | (14,700,000) | 36,517,380 | 31,954,039 | 4,563,341 | - |
16105 | HEALTHY START | 1,441,196 | 49,024 | 1,490,220 | 1,490,214 | 6 | - |
16109 | DMHAS - MEDICAID DISPROPORTIONATE SHARE | 105,935,000 | - | 105,935,000 | 105,935,000 | - | - |
16114 | CONNECTICUT HOME CARE PROGRAM | 58,657,625 | 1,500,000 | 60,157,625 | 57,860,912 | 2,296,713 | - |
16118 | HUMAN RESOURCE DEVELOPMENT-HISPANIC PROGRAMS | 1,007,671 | 32,694 | 1,040,365 | 1,040,365 | - | - |
16123 | SERVICES TO THE ELDERLY | 5,942,599 | (273,589) | 5,669,010 | 4,573,854 | 842,567 | 252,589 |
16128 | SAFETY NET SERVICES | 2,049,247 | 51,650 | 2,100,897 | 1,955,497 | 145,400 | - |
16129 | TRANSPORTATION FOR EMPLOYMENT INDEPENDENCE PGM | 3,209,745 | 111,868 | 3,321,613 | 3,321,554 | 59 | - |
16137 | TRANSITIONARY RENTAL ASSISTANCE | 1,186,680 | - | 1,186,680 | 1,018,420 | 168,260 | - |
16139 | REFUNDS OF COLLECTIONS | 187,150 | 100,000 | 287,150 | 244,277 | 42,873 | - |
16146 | SERVICES FOR PERSONS WITH DISABILITIES | 740,485 | 27,919 | 768,404 | 744,442 | 14,129 | 9,833 |
16147 | CHILD CARE SERVICES - TANF/CCDBG | 89,985,229 | 9,800,000 | 99,785,229 | 98,801,216 | 984,013 | - |
16148 | NUTRITION ASSISTANCE | 446,829 | 25,834 | 472,663 | 472,663 | - | - |
16149 | HOUSING/HOMELESS SERVICES | 40,746,812 | (7,851,827) | 32,894,985 | 31,229,720 | 428,934 | 1,236,331 |
16150 | EMPLOYMENT OPPORTUNITIES | 1,231,379 | (300,000) | 931,379 | 836,481 | 94,898 | - |
16151 | HUMAN RESOURCE DEVELOPMENT | 35,251 | 6,161 | 41,412 | 38,343 | 3,069 | - |
16152 | CHILD DAY CARE | 7,891,151 | 432,936 | 8,324,087 | 8,324,087 | - | - |
16153 | INDEPENDENT LIVING CENTERS | 638,467 | 27,460 | 665,927 | 662,797 | - | 3,130 |
16154 | AIDS DRUG ASSISTANCE | 606,678 | - | 606,678 | 606,678 | - | - |
16155 | DISPROPORTIONATE SHARE -MEDICAL EMERGENCY ASSIST. | 53,725,000 | 4,000,000 | 57,725,000 | 57,725,000 | - | - |
16156 | DSH - URBAN HOSPITALS IN DISTRESSED MUNICIPALITIES | 31,550,000 | - | 31,550,000 | 31,550,000 | - | - |
16157 | STATE ADMINISTERED GENERAL ASSISTANCE | 177,258,837 | 10,116,364 | 187,375,201 | 184,049,417 | - | 3,325,784 |
16158 | SCHOOL READINESS | 4,355,361 | 55,821 | 4,411,182 | 4,411,182 | - | - |
16159 | CONNECTICUT CHILDREN'S MEDICAL CENTER | 11,415,000 | (395,000) | 11,020,000 | 11,020,000 | - | - |
16160 | COMMUNITY SERVICES | 4,535,469 | 5,652,934 | 10,188,403 | 6,580,425 | 105,103 | 3,502,875 |
16171 | ALZHEIMER RESPITE CARE | 2,294,388 | - | 2,294,388 | 2,044,388 | 250,000 | - |
16172 | FAMILY GRANTS | 470,099 | 14,034 | 484,133 | 469,800 | - | 14,333 |
16174 | INFRASTRUCTURE COMMUNITY ACTION PROGRAM | 4,447,292 | 251,504 | 4,698,796 | 4,698,750 | 46 | - |
16177 | TEEN PREGNANCY PREVENTION | 1,486,008 | 41,376 | 1,527,384 | 1,401,102 | 97,945 | 28,337 |
16184 | MEDICARE PART D SUPPLEMENTAL NEEDS | 5,000,000 | 18,400,000 | 23,400,000 | 22,862,486 | 537,514 | - |
16186 | HOSPITAL HARDSHIP FUND | 1,800,000 | 30,000,000 | 31,800,000 | 28,647,100 | 200,000 | 2,952,900 |
17022 | CHILD DAY CARE | 4,943,127 | 320,579 | 5,263,706 | 5,263,706 | - | - |
17025 | HUMAN RESOURCE DEVELOPMENT | 29,667 | 1,649 | 31,316 | 31,034 | 282 | - |
17029 | HUMAN RESOURCE DEVELOPMENT - HISPANIC PROGRAMS | 5,087 | 813 | 5,900 | 5,900 | - | - |
17032 | TEEN PREGNANCY PREVENTION | 848,312 | 22,014 | 870,326 | 331,596 | 537,230 | 1,500 |
17037 | SERVICES TO THE ELDERLY | 43,118 | 1,287 | 44,405 | 43,118 | - | 1,287 |
17038 | HOUSING/HOMELESS SERVICES | 666,341 | 20,251 | 686,592 | 608,470 | 54,855 | 23,267 |
17083 | COMMUNITY SERVICES | 160,499 | 30,859 | 191,358 | 184,357 | 7,001 | - |
AGENCY TOTAL | 4,781,594,365 | (14,184,538) | 4,767,409,827 | 4,629,657,990 | 20,099,829 | 117,652,008 | |
STATE DEPARTMENT ON AGING | |||||||
10010 | PERSONAL SERVICES | 315,000 | (315,000) | - | - | - | - |
10020 | OTHER EXPENSES | 115,000 | (115,000) | - | - | - | - |
10050 | EQUIPMENT | 20,000 | (20,000) | - | - | - | - |
AGENCY TOTAL | 450,000 | (450,000) | - | - | - | - | |
TOTAL HUMAN SERVICES | 4,782,044,365 | (14,634,538) | 4,767,409,827 | 4,629,657,990 | 20,099,829 | 117,652,008 | |
EDUCATION, MUSEUMS, LIBRARIES | |||||||
DEPARTMENT OF EDUCATION | |||||||
10010 | PERSONAL SERVICES | 133,348,848 | 7,407,868 | 140,756,716 | 140,559,920 | 196,796 | - |
10020 | OTHER EXPENSES | 17,657,365 | 1,645,996 | 19,303,361 | 18,382,772 | 95,589 | 825,000 |
10050 | EQUIPMENT | 57,475 | - | 57,475 | 32,352 | 25,123 | - |
12074 | INSTITUTES FOR EDUCATORS | 135,914 | - | 135,914 | 135,914 | - | - |
12088 | BASIC SKILLS EXAM TEACHERS IN TRAINING | 1,274,995 | - | 1,274,995 | 1,268,168 | 6,827 | - |
12103 | TEACHERS' STANDARDS IMPLEMENTATION PROGRAM | 3,043,773 | - | 3,043,773 | 3,032,302 | 11,471 | - |
12113 | EARLY CHILDHOOD PROGRAM | 4,892,247 | - | 4,892,247 | 4,824,024 | 68,223 | - |
12134 | ADMIN - EARLY READING SUCCESS | - | 203,646 | 203,646 | 200,118 | 3,528 | - |
12138 | ADMIN - MAGNET SCHOOLS | - | 392,413 | 392,413 | 379,607 | 12,806 | - |
12165 | ADULT EDUCATION ADMINISTRATION | - | 1,029,820 | 1,029,820 | 1,021,399 | 8,421 | - |
12171 | DEVELOPMENT OF MASTERY EXAMS - GRADES 4, 6 AND 8 | 17,397,310 | (1,700,000) | 15,697,310 | 15,687,824 | 9,486 | - |
12177 | ADMIN - INTERDISTRICT COOPERATIVE PROGRAM | - | 141,274 | 141,274 | 110,054 | 31,220 | - |
12198 | PRIMARY MENTAL HEALTH | 490,000 | - | 490,000 | 485,025 | 4,975 | - |
12203 | ADMIN - YOUTH SERVICE BUREAUS | - | 58,892 | 58,892 | 33,943 | 24,949 | - |
12216 | ADULT EDUCATION ACTION | 266,689 | - | 266,689 | 266,246 | 443 | - |
12237 | VOCATIONAL TECHNICAL SCHOOL TEXTBOOKS | 750,000 | - | 750,000 | 750,000 | - | - |
12240 | REPAIR OF INSTRUCTIONAL EQUIPMENT | 387,995 | (150,000) | 237,995 | 232,386 | 5,609 | - |
12248 | MINOR REPAIRS TO PLANT | 390,213 | - | 390,213 | 381,782 | 8,431 | - |
12253 | CONNECTICUT PRE-ENGINEERING PROGRAM | 400,000 | - | 400,000 | 400,000 | - | - |
12261 | CONNECTICUT WRITING PROJECT | 60,000 | - | 60,000 | 60,000 | - | - |
12290 | RESOURCE EQUITY ASSESSMENT | 484,834 | - | 484,834 | 397,876 | 86,958 | - |
12300 | READERS AS LEADERS | 65,000 | - | 65,000 | 65,000 | - | - |
12331 | EARLY CHILDHOOD ADVISORY CABINET | 1,485,364 | - | 1,485,364 | 1,040,863 | 164,501 | 280,000 |
12332 | HIGH SCHOOL TECHNOLOGY INITIATIVE | 1,000,000 | - | 1,000,000 | 1,000,000 | - | - |
12371 | BEST PRACTICES | 500,000 | - | 500,000 | 500,000 | - | - |
12402 | DNA EPICENTER IN NEW LONDON | 250,000 | - | 250,000 | 250,000 | - | - |
12403 | DISTANCE LEARNING INITIATIVE | 850,000 | - | 850,000 | 850,000 | - | - |
12404 | TECHNICAL SCHOOL SUPPLIES | 500,000 | - | 500,000 | 481,303 | 18,697 | - |
12405 | LONGITUDINAL DATA SYSTEM | 6,400,000 | (3,000,000) | 3,400,000 | 564,007 | 85,993 | 2,750,000 |
12424 | AMER-I-CAN PROGRAM | - | 250,000 | 250,000 | 250,000 | - | - |
12451 | PARA PROFESSIONAL DEVELOPMENT | 150,000 | - | 150,000 | 42,974 | 107,026 | - |
12452 | SCHOOL READINESS STAFF BONUSES | 75,000 | - | 75,000 | 75,000 | - | - |
12453 | SCHOOL ACCOUNTABILITY | 1,925,000 | (1,035,000) | 890,000 | 889,427 | 573 | - |
12454 | PRESCHOOL QUALITY RATING SYSTEM | 3,000,000 | (700,000) | 2,300,000 | 2,186,182 | 113,818 | - |
12455 | CONNECTICUT SCIENCE CENTER | 300,000 | - | 300,000 | 300,000 | - | - |
12456 | REACH OUT AND READ | 150,000 | - | 150,000 | 150,000 | - | - |
12457 | SHEFF SETTLEMENT | 4,874,182 | (3,474,182) | 1,400,000 | 932,268 | 467,732 | - |
12459 | ADMINISTRATION AFTER SCHOOL PROGRAM | - | 212,000 | 212,000 | 212,000 | - | - |
16021 | AMERICAN SCHOOL FOR THE DEAF | 9,246,202 | - | 9,246,202 | 9,246,202 | - | - |
16031 | RESC LEASES | 800,000 | - | 800,000 | 800,000 | - | - |
16062 | REGIONAL EDUCATION SERVICES | 1,730,000 | - | 1,730,000 | 1,730,000 | - | - |
16072 | OMNIBUS EDUC. GRANTS STATE SUPPORTED SCHOOLS | 7,903,417 | (1,466,000) | 6,437,417 | 6,336,025 | 101,392 | - |
16101 | HEAD START SERVICES | 2,748,150 | - | 2,748,150 | 2,748,150 | - | - |
16106 | HEAD START ENHANCEMENT | 1,773,000 | - | 1,773,000 | 1,773,000 | - | - |
16110 | FAMILY RESOURCE CENTERS | 6,359,461 | - | 6,359,461 | 6,359,460 | 1 | - |
16119 | CHARTER SCHOOLS | 35,274,700 | (394,700) | 34,880,000 | 34,880,000 | - | - |
16193 | CT PUBLIC TELEVISION | 150,000 | - | 150,000 | 150,000 | - | - |
16201 | YOUTH SERVICE BUREAU ENHANCEMENT | 625,000 | - | 625,000 | 615,300 | 9,700 | - |
16202 | HEAD START - EARLY CHILDHOOD LINK | 2,200,000 | - | 2,200,000 | 2,200,000 | - | - |
16203 | AFTER SCHOOL ENHANCEMENTS | 150,000 | - | 150,000 | 150,000 | - | - |
17017 | VOCATIONAL AGRICULTURE | 4,485,985 | - | 4,485,985 | 4,485,985 | - | - |
17027 | TRANSPORTATION OF SCHOOL CHILDREN | 47,964,000 | 217 | 47,964,217 | 47,964,217 | - | - |
17030 | ADULT EDUCATION | 20,596,400 | (973,820) | 19,622,580 | 19,619,967 | 2,613 | - |
17034 | HEALTH & WELFARE SERVICES PUPILS PRIVATE SCHOOLS | 4,775,000 | - | 4,775,000 | 4,775,000 | - | - |
17041 | EDUCATION EQUALIZATION GRANTS | 1,809,212,288 | (388,154) | 1,808,824,134 | 1,808,802,300 | 21,834 | - |
17042 | BILINGUAL EDUCATION | 2,129,033 | - | 2,129,033 | 2,116,771 | 12,262 | - |
17043 | PRIORITY SCHOOL DISTRICTS | 130,044,256 | (2,763,858) | 127,280,398 | 127,061,405 | 218,993 | - |
17044 | YOUNG PARENTS PROGRAM | 229,330 | - | 229,330 | 229,330 | - | - |
17045 | INTERDISTRICT COOPERATION | 14,127,369 | (141,274) | 13,986,095 | 13,980,504 | 5,591 | - |
17046 | SCHOOL BREAKFAST PROGRAM | 1,634,103 | - | 1,634,103 | 1,588,548 | 45,555 | - |
17047 | EXCESS COST - STUDENT BASED | 124,550,187 | 5,400,000 | 129,950,187 | 129,834,799 | 115,388 | - |
17049 | NON-PUBLIC SCHOOL TRANSPORTATION | 3,995,000 | - | 3,995,000 | 3,995,000 | - | - |
17050 | SCHOOL TO WORK OPPORTUNITIES | 213,750 | - | 213,750 | 213,750 | - | - |
17052 | YOUTH SERVICE BUREAUS | 2,944,598 | (58,892) | 2,885,706 | 2,885,706 | - | - |
17053 | OPEN CHOICE PROGRAM | 14,031,479 | (759,323) | 13,272,156 | 13,272,156 | - | - |
17056 | EARLY READING SUCCESS | 2,403,646 | (203,646) | 2,200,000 | 2,049,998 | 150,002 | - |
17057 | MAGNET SCHOOLS | 103,842,519 | 5,982,587 | 109,825,106 | 109,750,149 | 74,957 | - |
17084 | AFTER SCHOOL PROGRAM` | 5,300,000 | (212,000) | 5,088,000 | 5,088,000 | - | - |
17091 | YOUNG ADULT LEARNERS | 500,000 | - | 500,000 | 500,000 | - | - |
17092 | SCHOOL SAFETY | 10,000,000 | - | 10,000,000 | 5,000,000 | - | 5,000,000 |
17093 | FUEL CELL PROJECTS | 800,000 | - | 800,000 | 800,000 | - | - |
AGENCY TOTAL | 2,575,301,077 | 5,303,864 | 2,580,604,941 | 2,569,432,458 | 2,317,483 | 8,855,000 | |
BOARD OF EDUCATION AND SERVICES FOR THE BLIND | |||||||
10010 | PERSONAL SERVICES | 4,192,613 | 139,440 | 4,332,053 | 4,196,576 | 135,477 | - |
10020 | OTHER EXPENSES | 870,205 | 119 | 870,324 | 739,335 | 130,989 | - |
10050 | EQUIPMENT | 1,000 | - | 1,000 | - | 1,000 | - |
12060 | EDUC. AID - BLIND & VISUALLY HANDICAPPED CHILDREN | 7,120,796 | - | 7,120,796 | 7,120,794 | 2 | - |
12301 | ENHANCED EMPLOYMENT OPPORTUNITIES | 673,000 | - | 673,000 | 649,317 | 23,683 | - |
16040 | SUPPLEMENTARY RELIEF AND SERVICES | 115,425 | - | 115,425 | 115,425 | - | - |
16054 | VOCATIONAL REHABILITATION | 989,454 | - | 989,454 | 952,454 | 37,000 | - |
16078 | SPECIAL TRAINING FOR THE DEAF BLIND | 414,458 | - | 414,458 | 328,323 | 86,135 | - |
16086 | CONNECTICUT RADIO INFORMATION SERVICE | 92,253 | - | 92,253 | 92,253 | - | - |
AGENCY TOTAL | 14,469,204 | 139,559 | 14,608,763 | 14,194,477 | 414,286 | - | |
COMMISSION ON THE DEAF AND HEARING IMPAIRED | |||||||
10010 | PERSONAL SERVICES | 675,472 | 16,015 | 691,487 | 556,264 | 135,223 | - |
10020 | OTHER EXPENSES | 162,454 | 4,142 | 166,596 | 140,576 | 26,020 | - |
10050 | EQUIPMENT | 1,000 | - | 1,000 | 1,000 | - | - |
12037 | PART-TIME INTERPRETERS | 595,685 | 1 | 595,686 | 445,201 | - | 150,485 |
AGENCY TOTAL | 1,434,611 | 20,158 | 1,454,769 | 1,143,041 | 161,243 | 150,485 | |
STATE LIBRARY | |||||||
10010 | PERSONAL SERVICES | 5,771,524 | 164,577 | 5,936,101 | 5,888,419 | 47,682 | - |
10020 | OTHER EXPENSES | 870,459 | - | 870,459 | 844,721 | 25,738 | - |
10050 | EQUIPMENT | 1,000 | - | 1,000 | 1,000 | - | - |
12061 | STATEWIDE DIGITAL LIBRARY | 2,067,485 | - | 2,067,485 | 2,067,485 | - | - |
12104 | INTERLIBRARY LOAN DELIVERY SERVICE | 262,097 | - | 262,097 | 262,097 | - | - |
12172 | LEGAL/LEGISLATIVE LIBRARY MATERIALS | 1,200,000 | - | 1,200,000 | 1,200,000 | - | - |
12178 | STATEWIDE DATA BASE PROGRAM | 710,206 | - | 710,206 | 710,206 | - | - |
12406 | ARTS INVENTORY | 150,000 | - | 150,000 | 1,591 | - | 148,409 |
12419 | INFO ANYTIME | 150,000 | - | 150,000 | 150,000 | - | - |
12420 | COMPUTER ACCESS | 200,000 | - | 200,000 | 199,327 | 673 | - |
16022 | SUPPORT COOPERATING LIBRARY SERVICE UNITS | 350,000 | - | 350,000 | 350,000 | - | - |
17003 | GRANTS TO PUBLIC LIBRARIES | 347,109 | - | 347,109 | 347,109 | - | - |
17010 | CONNECTICARD PAYMENTS | 1,226,028 | - | 1,226,028 | 1,226,028 | - | - |
AGENCY TOTAL | 13,305,908 | 164,577 | 13,470,485 | 13,247,983 | 74,093 | 148,409 | |
DEPARTMENT OF HIGHER EDUCATION | |||||||
10010 | PERSONAL SERVICES | 2,713,377 | 241,799 | 2,955,176 | 2,942,227 | 12,949 | - |
10020 | OTHER EXPENSES | 389,569 | 83,580 | 473,149 | 255,128 | 118,021 | 100,000 |
10050 | EQUIPMENT | 1,000 | 12,420 | 13,420 | 12,012 | 1,408 | - |
12188 | MINORITY ADVANCEMENT PROGRAM | 2,582,727 | - | 2,582,727 | 2,110,399 | - | 472,328 |
12194 | ALTERNATE ROUTE TO CERTIFICATION | 477,033 | (100,000) | 377,033 | 273,429 | 103,604 | - |
12200 | NATIONAL SERVICE ACT | 345,647 | - | 345,647 | 334,544 | 11,103 | - |
12208 | INTERNATIONAL INITIATIVES | 70,000 | - | 70,000 | 69,820 | 180 | - |
12214 | MINORITY TEACHER INCENTIVE PROGRAM | 481,374 | - | 481,374 | 481,229 | 145 | - |
12217 | HIGHER EDUCATION STATE MATCHING GRANT | - | 4,185,000 | 4,185,000 | 4,185,000 | - | - |
12233 | EDUCATION AND HEALTH INITIATIVES | 550,000 | - | 550,000 | 550,000 | - | - |
12373 | LOAN FORGIVENESS PROGRAM | 7,235 | - | 7,235 | - | - | 7,235 |
16055 | CAPITOL SCHOLARSHIP PROGRAM | 9,368,821 | - | 9,368,821 | 9,080,219 | - | 288,602 |
16063 | AWARDS TO CHILDREN OF DECEASED/DISABLED VETERANS | 4,000 | - | 4,000 | 400 | 3,600 | - |
16079 | CONNECTICUT INDEPENDENT COLLEGE STUDENT GRANT | 23,913,860 | - | 23,913,860 | 23,913,860 | - | - |
16126 | CONNECTICUT AID FOR PUBLIC COLLEGE STUDENTS | 30,208,469 | - | 30,208,469 | 30,208,469 | - | - |
16130 | NEW ENGLAND BOARD OF HIGHER EDUCATION | 183,750 | - | 183,750 | 183,750 | - | - |
16134 | CONNECTICUT AID TO CHARTER OAK | 59,393 | - | 59,393 | 59,393 | - | - |
16195 | HIGHER EDUCATION STATE MATCHING GRANT | 4,185,000 | (4,185,000) | - | - | - | - |
16198 | VETERINARY DIAGNOSTIC LABORATORY | 100,000 | - | 100,000 | 100,000 | - | - |
16199 | WASHINGTON CENTER | 25,000 | - | 25,000 | - | 25,000 | - |
16200 | EARLY CHILDHOOD EDUCATION | 500,000 | - | 500,000 | 296,891 | 203,109 | - |
AGENCY TOTAL | 76,166,255 | 237,799 | 76,404,054 | 75,056,770 | 479,119 | 868,165 | |
CHARTER OAK STATE COLLEGE | |||||||
12139 | OPERATING EXPENSES | 2,063,453 | 133,225 | 2,196,678 | 2,196,678 | - | - |
12149 | DISTANCE LEARNING CONSORTIUM | 645,690 | - | 645,690 | 645,690 | - | - |
AGENCY TOTAL | 2,709,143 | 133,225 | 2,842,368 | 2,842,368 | - | - | |
UNIVERSITY OF CONNECTICUT | |||||||
12139 | OPERATING EXPENSES | 213,161,424 | 8,947,162 | 222,108,586 | 222,108,586 | - | - |
12166 | TUITION FREEZE | 4,741,885 | - | 4,741,885 | 4,741,885 | - | - |
12173 | REGIONAL CAMPUS ENHANCEMENT | 7,330,822 | - | 7,330,822 | 7,330,822 | - | - |
12291 | VETERINARY DIAGNOSTIC LABORATORY | 100,000 | - | 100,000 | 100,000 | - | - |
12458 | BASIN LEVEL WATER PLANNING | 200,000 | - | 200,000 | 200,000 | - | - |
AGENCY TOTAL | 225,534,131 | 8,947,162 | 234,481,293 | 234,481,293 | - | - | |
UNIVERSITY OF CONNECTICUT HEALTH CENTER | |||||||
12139 | OPERATING EXPENSES | 93,868,422 | 20,323,079 | 114,191,501 | 114,190,710 | 791 | - |
12159 | AHEC FOR BRIDGEPORT | 505,707 | - | 505,707 | 505,707 | - | - |
AGENCY TOTAL | 94,374,129 | 20,323,079 | 114,697,208 | 114,696,417 | 791 | - | |
TEACHERS' RETIREMENT BOARD | |||||||
10010 | PERSONAL SERVICES | 1,723,673 | 56,574 | 1,780,247 | 1,715,575 | 64,672 | - |
10020 | OTHER EXPENSES | 819,324 | (784) | 818,540 | 624,759 | 193,781 | - |
10050 | EQUIPMENT | 1,000 | - | 1,000 | 970 | 30 | - |
16006 | RETIREMENT CONTRIBUTIONS | 728,560,263 | - | 728,560,263 | 518,560,263 | - | 210,000,000 |
16023 | RETIREES HEALTH SERVICE COST | 14,573,790 | - | 14,573,790 | 12,909,315 | 1,664,475 | - |
16032 | MUNICIPAL RETIREE HEALTH INSURANCE COSTS | 8,561,136 | - | 8,561,136 | 7,860,352 | 700,784 | - |
AGENCY TOTAL | 754,239,186 | 55,790 | 754,294,976 | 541,671,234 | 2,623,742 | 210,000,000 | |
REGIONAL COMMUNITY-TECHNICAL COLLEGES | |||||||
12139 | OPERATING EXPENSES | 146,795,410 | 12,276,880 | 159,072,290 | 159,072,290 | - | - |
12166 | TUITION FREEZE | 2,160,925 | - | 2,160,925 | 2,160,925 | - | - |
12414 | MANUFACTURING TECHNOLOGY PROGRAM - ASNUNTUCK | 345,000 | - | 345,000 | 345,000 | - | - |
12415 | EXPAND MANUFACTURING TECHNOLOGY | 200,000 | - | 200,000 | 200,000 | - | - |
AGENCY TOTAL | 149,501,335 | 12,276,880 | 161,778,215 | 161,778,215 | - | - | |
CONNECTICUT STATE UNIVERSITY | |||||||
12139 | OPERATING EXPENSES | 151,066,414 | 5,636,737 | 156,703,151 | 156,703,151 | - | - |
12166 | TUITION FREEZE | 6,561,971 | - | 6,561,971 | 6,561,971 | - | - |
12174 | WATERBURY-BASED DEGREE PROGRAM | 986,207 | - | 986,207 | 986,207 | - | - |
AGENCY TOTAL | 158,614,592 | 5,636,737 | 164,251,329 | 164,251,329 | - | - | |
TOTAL EDUCATION, MUSEUMS, LIBRARIES | 4,065,649,571 | 53,238,830 | 4,118,888,401 | 3,892,795,585 | 6,070,757 | 220,022,059 | |
CORRECTIONS | |||||||
DEPARTMENT OF CORRECTION | |||||||
10010 | PERSONAL SERVICES | 430,095,367 | 7,419,000 | 437,514,367 | 436,915,348 | 599,019 | - |
10020 | OTHER EXPENSES | 75,973,060 | 11,338,225 | 87,311,285 | 87,305,645 | 5,640 | - |
10050 | EQUIPMENT | 100 | - | 100 | - | 100 | - |
12209 | STRESS MANAGEMENT | 26,117 | - | 26,117 | 20,130 | - | 5,987 |
12235 | WORKERS' COMPENSATION CLAIMS | 24,250,722 | - | 24,250,722 | 24,129,839 | 120,883 | - |
12242 | INMATE MEDICAL SERVICES | 102,924,982 | 4,320,000 | 107,244,982 | 107,244,982 | - | - |
12302 | PAROLE STAFFING & OPERATIONS | 4,997,094 | (94,057) | 4,903,037 | 4,801,492 | 101,545 | - |
12374 | MENTAL HEALTH AIC | 500,000 | (325,000) | 175,000 | 175,000 | - | - |
12407 | CHESHIRE PRISON EFFLUENCE | 500,000 | - | 500,000 | 500,000 | - | - |
12424 | AMER-I-CAN PROGRAM | 250,000 | (250,000) | - | - | - | - |
16007 | AID TO PAROLED AND DISCHARGED INMATES | 9,500 | - | 9,500 | 3,100 | 6,400 | - |
16042 | LEGAL SERVICES TO PRISONERS | 768,595 | - | 768,595 | 697,730 | 70,865 | - |
16073 | VOLUNTEER SERVICES | 170,758 | - | 170,758 | 139,952 | 30,806 | - |
16173 | COMMUNITY SUPPORT SERVICES | 33,662,463 | 2,068,658 | 35,731,121 | 35,481,115 | 6 | 250,000 |
AGENCY TOTAL | 674,128,758 | 24,476,826 | 698,605,584 | 697,414,333 | 935,264 | 255,987 | |
DEPARTMENT OF CHILDREN AND FAMILIES | |||||||
10010 | PERSONAL SERVICES | 276,541,023 | (2,063,471) | 274,477,552 | 273,400,589 | 1,076,963 | - |
10020 | OTHER EXPENSES | 54,594,165 | (865,975) | 53,728,190 | 50,120,522 | 1,303,328 | 2,304,340 |
10050 | EQUIPMENT | 1,000 | - | 1,000 | 1,000 | - | - |
12041 | SHORT-TERM RESIDENTIAL TREATMENT | 692,358 | 20,771 | 713,129 | 713,129 | - | - |
12234 | SUBSTANCE ABUSE SCREENING | 1,770,379 | 53,111 | 1,823,490 | 1,822,573 | 917 | - |
12235 | WORKERS' COMPENSATION CLAIMS | 10,073,507 | - | 10,073,507 | 9,226,216 | 847,291 | - |
12243 | LOCAL SYSTEMS OF CARE | 2,031,671 | 20,899 | 2,052,570 | 1,998,358 | 54,212 | - |
12304 | FAMILY SUPPORT SERVICES | 14,971,422 | 34,202 | 15,005,624 | 10,837,309 | 4,168,315 | - |
12305 | EMERGENCY NEEDS | 1,000,000 | - | 1,000,000 | 999,620 | 380 | - |
12408 | ADOLESCENT PSYCHIATRIC SERVICE | 300,000 | - | 300,000 | 300,000 | - | - |
16008 | HEALTH ASSESSMENT AND CONSULTATION | 937,541 | 28,126 | 965,667 | 957,076 | 8,591 | - |
16024 | GRANTS FOR PSYCHIATRIC CLINICS FOR CHILDREN | 13,788,591 | 413,658 | 14,202,249 | 14,166,760 | 35,489 | - |
16033 | DAY TREATMENT CENTERS FOR CHILDREN | 5,628,767 | 168,863 | 5,797,630 | 5,729,727 | 67,903 | - |
16043 | JUVENILE JUSTICE OUTREACH SERVICES | 12,358,095 | 370,743 | 12,728,838 | 11,462,356 | 1,266,482 | - |
16064 | CHILD ABUSE AND NEGLECT INTERVENTION | 6,020,272 | 180,608 | 6,200,880 | 6,168,263 | 32,617 | - |
16087 | COMMUNITY EMERGENCY SERVICES | 192,543 | 5,776 | 198,319 | 176,916 | 21,403 | - |
16092 | COMMUNITY BASED PREVENTION PROGRAMS | 4,713,620 | 136,909 | 4,850,529 | 4,709,533 | 140,996 | - |
16097 | FAMILY VIOLENCE OUTREACH AND COUNSELING | 1,819,203 | 54,576 | 1,873,779 | 1,873,778 | 1 | - |
16102 | SUPPORT FOR RECOVERING FAMILIES | 8,524,733 | 213,375 | 8,738,108 | 8,645,117 | 92,991 | - |
16107 | NO NEXUS SPECIAL EDUCATION | 8,037,889 | 750,000 | 8,787,889 | 8,745,782 | 42,107 | - |
16111 | FAMILY PRESERVATION SERVICES | 5,228,540 | 156,856 | 5,385,396 | 5,385,394 | 2 | - |
16116 | SUBSTANCE ABUSE TREATMENT | 4,358,271 | 120,998 | 4,479,269 | 4,453,011 | 26,258 | - |
16120 | CHILD WELFARE SUPPORT SERVICES | 3,973,001 | 92,060 | 4,065,061 | 3,516,120 | 548,941 | - |
16132 | BOARD AND CARE FOR CHILDREN - ADOPTION | 70,864,881 | 1,771,882 | 72,636,763 | 71,884,160 | 752,603 | - |
16135 | BOARD AND CARE FOR CHILDREN - FOSTER | 116,252,462 | 899,759 | 117,152,221 | 112,223,869 | 4,428,352 | 500,000 |
16138 | BOARD AND CARE FOR CHILDREN - RESIDENTIAL | 206,405,352 | (4,114,918) | 202,290,434 | 191,692,096 | 10,598,338 | - |
16140 | INDIVIDUALIZED FAMILY SUPPORTS | 16,327,115 | 1,276,694 | 17,603,809 | 15,439,299 | 852,010 | 1,312,500 |
16141 | COMMUNITY KIDCARE | 23,553,065 | 655,667 | 24,208,732 | 21,697,420 | 2,080,174 | 431,138 |
16144 | COVENANT TO CARE | 161,666 | 4,850 | 166,516 | 166,516 | - | - |
16145 | NEIGHBORHOOD CENTER | 257,777 | 3,233 | 261,010 | 251,010 | 10,000 | - |
AGENCY TOTAL | 871,378,909 | 389,252 | 871,768,161 | 838,763,519 | 28,456,664 | 4,547,978 | |
COUNCIL TO ADMINISTER THE CHILDREN'S TRUST FUND | |||||||
10010 | PERSONAL SERVICES | 1,304,261 | (100,000) | 1,204,261 | 1,102,473 | 101,788 | - |
10020 | OTHER EXPENSES | 80,000 | - | 80,000 | 67,110 | 12,890 | - |
10050 | EQUIPMENT | 1,000 | - | 1,000 | 901 | 99 | - |
12042 | CHILDREN'S TRUST FUND | 13,153,290 | (378,171) | 12,775,119 | 12,443,763 | 331,356 | - |
AGENCY TOTAL | 14,538,551 | (478,171) | 14,060,380 | 13,614,247 | 446,133 | - | |
TOTAL CORRECTIONS | 1,560,046,218 | 24,387,907 | 1,584,434,125 | 1,549,792,099 | 29,838,061 | 4,803,965 | |
JUDICIAL | |||||||
JUDICIAL DEPARTMENT | |||||||
10010 | PERSONAL SERVICES | 302,825,084 | 1,304,836 | 304,129,920 | 301,304,964 | 2,824,956 | - |
10020 | OTHER EXPENSES | 67,082,250 | (39,164) | 67,043,086 | 67,042,261 | 825 | - |
10050 | EQUIPMENT | 2,657,544 | 7,000 | 2,664,544 | 2,664,544 | - | - |
12043 | ALTERNATIVE INCARCERATION PROGRAM | 45,880,152 | 1,821,174 | 47,701,326 | 47,451,147 | 179 | 250,000 |
12064 | JUSTICE EDUCATION CENTER, INC. | 300,000 | 8,111 | 308,111 | 308,111 | - | - |
12105 | JUVENILE ALTERNATIVE INCARCERATION | 30,828,133 | (110,731) | 30,717,402 | 28,824,583 | 1,892,819 | - |
12128 | JUVENILE JUSTICE CENTERS | 3,169,380 | 93,966 | 3,263,346 | 3,263,346 | - | - |
12135 | PROBATE COURT | 1,450,000 | - | 1,450,000 | 1,450,000 | - | - |
12375 | YOUTHFUL OFFENDER STATUS | 5,679,348 | (957,847) | 4,721,501 | 4,080,583 | 640,918 | - |
12376 | VICTIM SECURITY ACCOUNT | 125,000 | 750 | 125,750 | - | 125,750 | - |
AGENCY TOTAL | 459,996,891 | 2,128,095 | 462,124,986 | 456,389,539 | 5,485,447 | 250,000 | |
PUBLIC DEFENDER SERVICES COMMISSION | |||||||
10010 | PERSONAL SERVICES | 33,237,717 | 1,623,337 | 34,861,054 | 34,852,459 | 8,595 | - |
10020 | OTHER EXPENSES | 1,348,386 | 329,744 | 1,678,130 | 1,677,948 | 182 | - |
10050 | EQUIPMENT | 100 | - | 100 | 100 | - | - |
12065 | SPECIAL PUBLIC DEFENDERS - CONTRACTUAL | 3,044,467 | - | 3,044,467 | 3,044,467 | - | - |
12076 | SPECIAL PUBLIC DEFENDERS - NON-CONTRACTUAL | 6,500,292 | (120,000) | 6,380,292 | 5,878,345 | 501,947 | - |
12090 | EXPERT WITNESSES | 1,615,646 | 250,000 | 1,865,646 | 1,865,646 | - | - |
12106 | TRAINING AND EDUCATION | 98,314 | - | 98,314 | 98,314 | - | - |
AGENCY TOTAL | 45,844,922 | 2,083,081 | 47,928,003 | 47,417,279 | 510,724 | - | |
CHILD PROTECTION COMMISSION | |||||||
10010 | PERSONAL SERVICES | 546,362 | 40,000 | 586,362 | 573,768 | 12,594 | - |
10020 | OTHER EXPENSES | 185,314 | 2,324 | 187,638 | 181,835 | 5,803 | - |
10050 | EQUIPMENT | 5,550 | (2,324) | 3,226 | 3,226 | - | - |
12416 | TRAINING FOR CONTRACTED ATTORNEYS | 75,000 | 118,000 | 193,000 | 193,000 | - | - |
12417 | CONTRACTED ATTORNEYS | 11,522,697 | (694,000) | 10,828,697 | 10,828,655 | 42 | - |
12418 | CONTRACTED ATTORNEYS RELATED EXPENSES | 114,435 | 36,000 | 150,435 | 150,435 | - | - |
AGENCY TOTAL | 12,449,358 | (500,000) | 11,949,358 | 11,930,919 | 18,439 | - | |
TOTAL JUDICIAL | 518,291,171 | 3,711,176 | 522,002,347 | 515,737,737 | 6,014,610 | 250,000 | |
NON-FUNCTIONAL | |||||||
12014 | GOVERNOR'S CONTINGENCY | 15,000 | - | 15,000 | - | 15,000 | - |
12285 | DEBT SERVICE | 1,329,087,052 | - | 1,329,087,052 | 1,310,996,933 | 18,090,119 | - |
12286 | UCONN 2000 - DEBT SERVICE | 99,411,999 | - | 99,411,999 | 98,880,684 | 531,315 | - |
12287 | CHEFA DAY CARE SECURITY | 6,500,000 | - | 6,500,000 | 3,157,086 | 3,342,914 | - |
12015 | RESERVE FOR SALARY ADJUSTMENTS | 101,918,555 | (62,719,294) | 39,199,261 | - | - | 39,199,261 |
12235 | WORKERS' COMPENSATION CLAIMS | 22,510,514 | 1,250,000 | 23,760,514 | 23,602,180 | 158,334 | - |
JUDICIAL REVIEW COUNCIL | |||||||
10010 | PERSONAL SERVICES | 140,101 | - | 140,101 | 129,512 | 10,589 | - |
10020 | OTHER EXPENSES | 29,933 | - | 29,933 | 19,986 | 9,947 | - |
10050 | EQUIPMENT | 100 | - | 100 | - | 100 | - |
12002 | REFUNDS OF ESCHEATED PROPERTY | - | 30,683,282 | 30,683,282 | 30,683,282 | - | - |
12003 | ADJUDICATED CLAIMS | - | 9,827,533 | 9,827,533 | 9,827,533 | - | - |
12154 | DEATH BENEFITS FOR STATE EMPLOYEES | - | 600 | 600 | 600 | - | - |
12005 | UNEMPLOYMENT COMPENSATION | 4,462,358 | 150,000 | 4,612,358 | 4,477,043 | 135,315 | - |
12006 | EMPLOYEES RETIREMENT CONTRIBUTIONS | 481,808,264 | - | 481,808,264 | 481,808,264 | - | - |
12007 | HIGHER EDUCATION ALTERNATIVE RETIREMENT SYSTEM | 29,749,000 | (11,619,623) | 18,129,377 | 17,552,248 | 577,129 | - |
12008 | PENSION AND RETIREMENTS - OTHER STATUTORY | 1,781,000 | - | 1,781,000 | 1,778,262 | 2,738 | - |
12009 | JUDGES & COMPENSATION COMMISSIONERS RETIREMENT | 13,433,610 | - | 13,433,610 | 13,433,610 | - | - |
12010 | GROUP LIFE INSURANCE | 6,667,062 | - | 6,667,062 | 6,624,892 | 42,170 | - |
12011 | EMPLOYERS SOCIAL SECURITY TAX | 218,965,640 | 2,647,100 | 221,612,740 | 221,259,149 | 353,591 | - |
12012 | STATE EMPLOYEES HEALTH SERVICE COST | 468,484,884 | 2,062,805 | 470,547,689 | 466,134,016 | 413,673 | 4,000,000 |
12013 | RETIRED STATE EMPLOYEES HEALTH SERVICE COST | 442,930,000 | 7,500,000 | 450,430,000 | 450,407,166 | 22,834 | - |
12016 | TUITION REIMBURSEMENT - TRAINING AND TRAVEL | 3,255,144 | 1,155,000 | 4,410,144 | 2,890,698 | 171,944 | 1,347,502 |
12410 | OTHER POST EMPLOYMENT BENEFITS | 10,000,000 | - | 10,000,000 | 10,000,000 | - | - |
16010 | MAINTENANCE OF COUNTY BASE FIRE RADIO NETWORK | 25,176 | - | 25,176 | 25,176 | - | - |
16011 | MAINTENANCE OF STATEWIDE FIRE RADIO NETWORK | 16,756 | - | 16,756 | 16,756 | - | - |
16012 | GRANTS TO GENERAL HOSPITALS | 31 | - | 31 | 30 | 1 | - |
16013 | POLICE ASSOCIATION OF CONNECTICUT | 190,000 | - | 190,000 | 114,699 | 75,301 | - |
16014 | CONNECTICUT STATE FIREFIGHTERS ASSOCIATION | 194,711 | - | 194,711 | 170,780 | 23,931 | - |
16015 | INTERSTATE ENVIRONMENTAL COMMISSION | 96,880 | - | 96,880 | 96,880 | - | - |
17004 | REIMBURSE TOWNS - TAX LOSS-STATE PROPERTY | 87,019,073 | - | 87,019,073 | 80,019,144 | - | 6,999,929 |
17005 | GRANTS TO TOWNS | 13,497,038 | (6,748,519) | 6,748,519 | - | - | 6,748,519 |
17006 | REIMBURSE TOWNS - TAX LOSS-PRIV. TAX-EXEMPT PROP. | 129,428,775 | - | 129,428,775 | 122,430,256 | - | 6,998,519 |
12284 | INSURANCE RECOVERIES | 198,784 | 1,484 | 200,268 | 1,484 | - | 198,784 |
TOTAL NON-FUNCTIONAL | 3,471,817,440 | (25,809,632) | 3,446,007,808 | 3,356,538,349 | 23,976,945 | 65,492,514 | |
TOTAL BUDGETED APPROPRIATIONS | $17,262,422,294 | $17,385,256 | $17,279,807,550 | $16,627,447,407 | $148,261,783 | $504,098,360 |