GENERAL FUND
STATE OF CONNECTICUT GENERAL FUND STATEMENT OF APPROPRIATIONS AND EXPENDITURES |
SCHEDULE B-3 | ||||||
---|---|---|---|---|---|---|---|
FISCAL YEAR Ended June 30, 2013 | 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 | $45,530,629 | $- | $45,530,629 | $39,007,466 | $5,923,163 | $600,000 |
10020 | OTHER EXPENSES | 15,193,282 | 150,971 | 15,344,253 | 13,094,751 | 1,691,631 | 557,871 |
10050 | EQUIPMENT | 316,000 | - | 316,000 | 234,089 | 61,911 | 20,000 |
12049 | FLAG RESTORATION | 75,000 | - | 75,000 | - | 75,000 | - |
12129 | MINOR CAPITAL IMPROVEMENTS | 265,000 | - | 265,000 | - | 85,000 | 180,000 |
12210 | INTERIM SALARY/CAUCUS OFFICES | 464,100 | - | 464,100 | 438,498 | 25,602 | - |
12384 | CT ACADEMY OF SCIENCE AND ENGINEERING | 100,000 | 528,854 | 628,854 | 299,837 | - | 329,017 |
12445 | OLD STATE HOUSE | 616,523 | - | 616,523 | 530,255 | 86,268 | - |
16057 | INTERSTATE CONFERENCE FUND | 380,584 | - | 380,584 | 359,849 | 20,735 | - |
16130 | NEW ENGLAND BOARD OF HIGHER EDUCATION | 194,183 | - | 194,183 | 194,183 | - | - |
AGENCY TOTAL | 63,135,301 | 679,825 | 63,815,126 | 54,158,928 | 7,969,310 | 1,686,888 | |
AUDITORS OF PUBLIC ACCOUNTS | |||||||
10010 | PERSONAL SERVICES | 11,136,456 | - | 11,136,456 | 10,224,531 | 911,925 | - |
10020 | OTHER EXPENSES | 417,709 | - | 417,709 | 352,966 | 64,743 | - |
10050 | EQUIPMENT | 10,000 | - | 10,000 | - | 10,000 | - |
AGENCY TOTAL | 11,564,165 | - | 11,564,165 | 10,577,497 | 986,668 | - | |
COMMISSION ON AGING | |||||||
10010 | PERSONAL SERVICES | 251,989 | - | 251,989 | 247,137 | 4,852 | - |
10020 | OTHER EXPENSES | 6,495 | - | 6,495 | 1,465 | 5,030 | - |
10050 | EQUIPMENT | 1,500 | - | 1,500 | - | 1,500 | - |
AGENCY TOTAL | 259,984 | - | 259,984 | 248,602 | 11,382 | - | |
COMMISSION ON THE STATUS OF WOMEN | |||||||
10010 | PERSONAL SERVICES | 447,419 | - | 447,419 | 412,237 | 35,182 | - |
10020 | OTHER EXPENSES | 55,475 | - | 55,475 | 38,388 | 7,087 | 10,000 |
10050 | EQUIPMENT | 1,500 | - | 1,500 | - | 1,500 | - |
AGENCY TOTAL | 504,394 | - | 504,394 | 450,625 | 43,769 | 10,000 | |
COMMISSION ON CHILDREN | |||||||
10010 | PERSONAL SERVICES | 502,233 | 2,950 | 505,183 | 494,248 | 10,935 | - |
10020 | OTHER EXPENSES | 29,507 | (2,950) | 26,557 | 21,728 | 4,829 | - |
AGENCY TOTAL | 531,740 | - | 531,740 | 515,976 | 15,764 | - | |
LATINO AND PUERTO RICAN AFFAIRS COMMISSION | |||||||
10010 | PERSONAL SERVICES | 284,684 | - | 284,684 | 243,575 | 41,109 | - |
10020 | OTHER EXPENSES | 33,766 | - | 33,766 | 24,800 | 8,966 | - |
AGENCY TOTAL | 318,450 | - | 318,450 | 268,375 | 50,075 | - | |
AFRICAN-AMERICAN AFFAIRS COMMISSION | |||||||
10010 | PERSONAL SERVICES | 187,166 | - | 187,166 | 159,599 | 27,567 | - |
10020 | OTHER EXPENSES | 22,663 | - | 22,663 | 15,457 | 7,206 | - |
AGENCY TOTAL | 209,829 | - | 209,829 | 175,056 | 34,773 | - | |
ASIAN PACIFIC AMERICAN AFFAIRS | |||||||
10010 | PERSONAL SERVICES | 147,482 | (400) | 147,082 | 132,112 | 14,970 | - |
10020 | OTHER EXPENSES | 4,213 | 1,900 | 6,113 | 5,588 | 525 | - |
10050 | EQUIPMENT | 1,500 | (1,500) | - | - | - | - |
AGENCY TOTAL | 153,195 | - | 153,195 | 137,700 | 15,495 | - | |
TOTAL LEGISLATIVE | 76,677,058 | 679,825 | 77,356,883 | 66,532,759 | 9,127,236 | 1,696,888 | |
GENERAL GOVERNMENT | |||||||
GOVERNOR'S OFFICE | |||||||
10010 | PERSONAL SERVICES | 2,270,218 | (14,064) | 2,256,154 | 2,089,726 | 166,428 | - |
10020 | OTHER EXPENSES | 231,311 | 23,131 | 254,442 | 227,746 | 26,696 | - |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
16026 | NEW ENGLAND GOVERNORS' CONFERENCE | 191,417 | - | 191,417 | 153,266 | 38,151 | - |
16035 | NATIONAL GOVERNORS' ASSOCIATION | 134,720 | - | 134,720 | 127,984 | 6,736 | - |
AGENCY TOTAL | 2,827,667 | 9,067 | 2,836,734 | 2,598,722 | 238,012 | - | |
SECRETARY OF THE STATE | |||||||
10010 | PERSONAL SERVICES | 1,045,730 | 48,000 | 1,093,730 | 998,696 | 95,034 | - |
10020 | OTHER EXPENSES | 563,356 | - | 563,356 | 467,646 | 95,710 | - |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
12480 | COMMERCIAL RECORDING | 5,797,115 | (48,000) | 5,749,115 | 5,174,055 | 575,060 | - |
12508 | BOARD OF ACCOUNTANCY | 337,284 | - | 337,284 | 283,806 | 53,478 | - |
AGENCY TOTAL | 7,743,486 | - | 7,743,486 | 6,924,203 | 819,283 | - | |
LIEUTENANT GOVERNOR'S OFFICE | |||||||
10010 | PERSONAL SERVICES | 423,042 | - | 423,042 | 418,082 | 4,960 | - |
10020 | OTHER EXPENSES | 67,541 | - | 67,541 | 32,250 | 35,291 | - |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
12536 | HEALTH REFORM AND INNOVATION | 427,000 | - | 427,000 | 237,962 | 189,038 | - |
AGENCY TOTAL | 917,584 | - | 917,584 | 688,294 | 229,290 | - | |
STATE TREASURER | |||||||
10010 | PERSONAL SERVICES | 3,381,288 | 23,778 | 3,405,066 | 2,961,801 | 443,265 | - |
10020 | OTHER EXPENSES | 179,350 | - | 179,350 | 170,381 | 8,969 | - |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
AGENCY TOTAL | 3,560,639 | 23,778 | 3,584,417 | 3,132,182 | 452,235 | - | |
STATE COMPTROLLER | |||||||
10010 | PERSONAL SERVICES | 21,590,975 | 728,742 | 22,319,717 | 21,326,147 | 993,570 | - |
10020 | OTHER EXPENSES | 3,418,046 | 600,000 | 4,018,046 | 3,842,060 | 175,986 | - |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
16016 | GOVERNMENTAL ACCOUNTING STANDARDS BOARD | 19,570 | - | 19,570 | - | 19,570 | - |
AGENCY TOTAL | 25,028,592 | 1,328,742 | 26,357,334 | 25,168,207 | 1,189,127 | - | |
DEPARTMENT OF REVENUE SERVICES | |||||||
10010 | PERSONAL SERVICES | 55,412,504 | 580,745 | 55,993,249 | 53,590,380 | 2,252,869 | 150,000 |
10020 | OTHER EXPENSES | 8,378,274 | 36,000 | 8,414,274 | 7,623,864 | 90,410 | 700,000 |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
12050 | COLLECTION AND LITIGATION CONTINGENCY FUND | 99,256 | - | 99,256 | (26,077) | 125,333 | - |
AGENCY TOTAL | 63,890,035 | 616,745 | 64,506,780 | 61,188,167 | 2,468,613 | 850,000 | |
OFFICE OF GOVERNMENTAL ACCOUNTABILITY | |||||||
10010 | PERSONAL SERVICES | 832,767 | - | 832,767 | 753,920 | 78,847 | - |
10020 | OTHER EXPENSES | 275,288 | (34,000) | 241,288 | 45,360 | 88,928 | 107,000 |
10050 | EQUIPMENT | 24,905 | - | 24,905 | 10,239 | 14,666 | - |
12028 | CHILD FATALITY REVIEW PANEL | 95,010 | - | 95,010 | 88,957 | 6,053 | - |
12347 | INFORMATION TECHNOLOGY INITIATIVES | 33,250 | 6,000 | 39,250 | 37,473 | 1,777 | - |
12481 | CITIZENS' ELECTION FUND ADMINISTRATION | 2,128,549 | (486,460) | 1,642,089 | 1,404,534 | 237,555 | - |
12522 | ELECTIONS ENFORCEMENT COMMISSION | 1,006,720 | 524,908 | 1,531,628 | 1,436,088 | 95,540 | - |
12523 | OFFICE OF STATE ETHICS | 1,293,638 | 28,000 | 1,321,638 | 1,271,841 | 49,797 | - |
12524 | FREEDOM OF INFORMATION COMMISSION | 1,712,235 | - | 1,712,235 | 1,452,983 | 184,252 | 75,000 |
12526 | JUDICIAL REVIEW COUNCIL | 144,952 | - | 144,952 | 112,919 | 32,033 | - |
12527 | JUDICIAL SELECTION COMMISSION | 90,620 | - | 90,620 | 76,136 | 14,484 | - |
12528 | OFFICE OF THE CHILD ADVOCATE | 567,465 | - | 567,465 | 430,492 | 116,973 | 20,000 |
12529 | OFFICE OF THE VICTIM ADVOCATE | 315,235 | - | 315,235 | 312,016 | - | 3,219 |
12530 | BOARD OF FIREARMS PERMIT EXAMINERS | 81,086 | - | 81,086 | 81,021 | 65 | - |
AGENCY TOTAL | 8,601,720 | 38,448 | 8,640,168 | 7,513,979 | 920,970 | 205,219 | |
OFFICE OF POLICY AND MANAGEMENT | |||||||
10010 | PERSONAL SERVICES | 11,264,140 | 399,174 | 11,663,314 | 10,726,313 | 872,001 | 65,000 |
10020 | OTHER EXPENSES | 2,252,876 | - | 2,252,876 | 1,209,212 | 661,638 | 382,026 |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
12130 | LITIGATION SETTLEMENT | 1,921,256 | - | 1,921,256 | (176,351) | - | 2,097,607 |
12169 | AUTOMATED BUDGET SYSTEM & DATA BASE LINK | 52,322 | - | 52,322 | 7,520 | 4,802 | 40,000 |
12231 | CASH MANAGEMENT IMPROVEMENT ACT | 95 | - | 95 | - | 95 | - |
12251 | JUSTICE ASSISTANCE GRANTS | 1,131,353 | - | 1,131,353 | 910,722 | 5,631 | 215,000 |
12308 | INNOVATION CHALLENGE GRANT | 500,000 | - | 500,000 | - | 125,000 | 375,000 |
12460 | CONNECTICUT IMPAIRED DRIVING RECORDS | 723,196 | (723,196) | - | - | - | - |
12509 | REVENUE MAXIMIZATION | 787,500 | - | 787,500 | 100,000 | 647,500 | 40,000 |
12535 | CRIMINAL JUSTICE INFORMATION SYSTEM | 2,320,119 | 723,196 | 3,043,315 | 1,497,266 | - | 1,546,049 |
12557 | GREENWAYS ACCOUNT | 75,000 | - | 75,000 | 33,427 | 4,573 | 37,000 |
16017 | TAX RELIEF FOR ELDERLY RENTERS | 25,260,000 | - | 25,260,000 | 24,814,656 | - | 445,344 |
16181 | REGIONAL PLANNING AGENCIES | 800,000 | - | 800,000 | 200,000 | 125,000 | 475,000 |
17004 | REIMBURSE TOWNS - TAX LOSS-STATE PROPERTY | 73,641,646 | - | 73,641,646 | 73,641,646 | - | - |
17006 | REIMBURSE TOWNS - TAX LOSS-PRIV. TAX-EXEMPT PROP. | 115,431,737 | - | 115,431,737 | 115,431,737 | - | - |
17011 | REIMBURSE PROPERTY TAX - DISABILITY EXEMPTION | 400,000 | - | 400,000 | 400,000 | - | - |
17016 | DISTRESSED MUNICIPALITIES | 5,800,000 | - | 5,800,000 | 5,800,000 | - | - |
17018 | PROPERTY TAX RELIEF ELDERLY CIRCUIT BREAKER | 20,505,900 | - | 20,505,900 | 20,505,900 | - | - |
17021 | PROPERTY TAX RELIEF ELDERLY FREEZE PROGRAM | 390,000 | - | 390,000 | 225,442 | 19,558 | 145,000 |
17024 | PROPERTY TAX RELIEF FOR VETERANS | 2,970,098 | - | 2,970,098 | 2,970,098 | - | - |
17098 | FOCUS DETERRENCE | 500,000 | - | 500,000 | 30,465 | 25,000 | 444,535 |
AGENCY TOTAL | 266,727,239 | 399,174 | 267,126,413 | 258,328,053 | 2,490,799 | 6,307,561 | |
DEPARTMENT OF VETERANS' AFFAIRS | |||||||
10010 | PERSONAL SERVICES | 21,838,133 | 107,815 | 21,945,948 | 21,381,289 | 564,659 | - |
10020 | OTHER EXPENSES | 5,645,075 | - | 5,645,075 | 5,631,028 | 14,047 | - |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
12295 | SUPPORT SERVICES FOR VETERANS | 190,000 | - | 190,000 | 180,498 | 9,502 | - |
16045 | BURIAL EXPENSES | 7,200 | - | 7,200 | 6,840 | 360 | - |
16049 | HEADSTONES | 350,000 | - | 350,000 | 291,835 | 58,165 | - |
AGENCY TOTAL | 28,030,409 | 107,815 | 28,138,224 | 27,491,490 | 646,734 | - | |
DEPARTMENT OF ADMINISTRATIVE SERVICES | |||||||
10010 | PERSONAL SERVICES | 38,788,855 | 393,265 | 39,182,120 | 36,369,520 | 2,812,600 | - |
10020 | OTHER EXPENSES | 31,343,930 | - | 31,343,930 | 29,843,365 | 1,500,565 | - |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
12016 | TUITION REIMBURSEMENT- TRAINING AND TRAVEL | - | 582,000 | 582,000 | 550,336 | (1) | 31,665 |
12024 | LABOR MANAGEMENT FUND | 437,632 | 75,000 | 512,632 | - | - | 512,632 |
12096 | MANAGEMENT SERVICES | 4,767,986 | - | 4,767,986 | 4,324,017 | 443,969 | - |
12115 | LOSS CONTROL RISK MANAGEMENT | 120,898 | - | 120,898 | 98,662 | 22,236 | - |
12123 | EMPLOYEES' REVIEW BOARD | 23,378 | - | 23,378 | 19,401 | 3,977 | - |
12141 | SURETY BONDS | 82,000 | - | 82,000 | 70,913 | 11,087 | - |
12155 | QUALITY OF WORK-LIFE | 1,185,466 | (150,000) | 1,035,466 | 15,300 | - | 1,020,166 |
12176 | REFUNDS OF COLLECTIONS | 27,076 | - | 27,076 | 20,615 | 6,461 | - |
12179 | RENTS AND MOVING | 11,924,000 | - | 11,924,000 | 10,332,341 | 1,591,659 | - |
12184 | CAPITOL DAY CARE CENTER | 127,250 | - | 127,250 | 127,237 | 13 | - |
12218 | WORKERS' COMPENSATION ADMINISTRATOR | 5,250,000 | - | 5,250,000 | 5,250,000 | - | - |
12223 | HOSPITAL BILLING SYSTEM | 114,951 | - | 114,951 | 114,950 | 1 | - |
12323 | CT EDUCATION NETWORK | 2,966,493 | - | 2,966,493 | 2,654,830 | 311,663 | - |
12483 | CLAIMS COMMISSIONER OPERATIONS | 258,651 | - | 258,651 | 245,277 | 13,374 | - |
12507 | INSURANCE AND RISK MANAGEMENT OPERATIONS | 12,350,000 | - | 12,350,000 | 11,428,384 | 921,616 | - |
12511 | IT SERVICES | 13,806,786 | - | 13,806,786 | 12,973,552 | 833,234 | - |
AGENCY TOTAL | 123,575,353 | 900,265 | 124,475,618 | 114,438,700 | 8,472,455 | 1,564,463 | |
DEPARTMENT OF CONSTRUCTION SERVICES | |||||||
10010 | PERSONAL SERVICES | 8,894,319 | - | 8,894,319 | 8,436,470 | 457,849 | - |
10020 | OTHER EXPENSES | 1,046,161 | - | 1,046,161 | 900,957 | 145,204 | - |
AGENCY TOTAL | 9,940,480 | - | 9,940,480 | 9,337,427 | 603,053 | - | |
ATTORNEY GENERAL | |||||||
10010 | PERSONAL SERVICES | 29,516,393 | (170,324) | 29,346,069 | 27,942,807 | 1,403,262 | - |
10020 | OTHER EXPENSES | 940,920 | 415,208 | 1,356,128 | 1,346,202 | 9,926 | - |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
AGENCY TOTAL | 30,457,314 | 244,884 | 30,702,198 | 29,289,009 | 1,413,189 | - | |
DIVISION OF CRIMINAL JUSTICE | |||||||
10010 | PERSONAL SERVICES | 43,351,437 | 128,092 | 43,479,529 | 42,145,260 | 1,334,269 | - |
10020 | OTHER EXPENSES | 2,314,353 | 177,000 | 2,491,353 | 2,468,443 | 22,910 | - |
10050 | EQUIPMENT | 23,401 | - | 23,401 | 22,231 | 1,170 | - |
12069 | WITNESS PROTECTION | 220,000 | 136,000 | 356,000 | 266,466 | 89,534 | - |
12097 | TRAINING AND EDUCATION | 67,500 | 21,000 | 88,500 | 73,166 | 15,334 | - |
12110 | EXPERT WITNESSES | 286,000 | 123,300 | 409,300 | 394,107 | 15,193 | - |
12117 | MEDICAID FRAUD CONTROL | 1,155,149 | (144,300) | 1,010,849 | 846,226 | 164,623 | - |
12485 | CRIMINAL JUSTICE COMMISSION | 395 | - | 395 | 250 | 145 | - |
12537 | COLD CASE UNIT | 355,072 | (100,000) | 255,072 | 151,570 | 103,502 | - |
12538 | SHOOTING TASKFORCE | 1,062,621 | (14,000) | 1,048,621 | 901,068 | 147,553 | - |
AGENCY TOTAL | 48,835,928 | 327,092 | 49,163,020 | 47,268,787 | 1,894,233 | - | |
TOTAL GENERAL GOVERNMENT | 620,136,446 | 3,996,010 | 624,132,456 | 593,367,220 | 21,837,993 | 8,927,243 | |
REGULATION AND PROTECTION | |||||||
DEPARTMENT OF EMERGENCY SERVICES AND PUBLIC PROTECTION | |||||||
10010 | PERSONAL SERVICES | 115,577,292 | 16,845,696 | 132,422,988 | 131,689,580 | 733,408 | - |
10020 | OTHER EXPENSES | 26,244,276 | 3,000,000 | 29,244,276 | 29,214,653 | 29,623 | - |
10050 | EQUIPMENT | 4 | - | 4 | - | 4 | - |
12026 | STRESS REDUCTION | 26,591 | - | 26,591 | - | - | 26,591 |
12082 | FLEET PURCHASE | 4,271,474 | (500,000) | 3,771,474 | 3,556,343 | 189,631 | 25,500 |
12235 | WORKERS' COMPENSATION CLAIMS | 4,238,787 | - | 4,238,787 | 4,185,192 | 53,595 | - |
12354 | COLLECT | 4,892 | - | 4,892 | - | 4,892 | - |
16009 | FIRE TRAINING SCHOOL - WILLIMANTIC | 161,798 | - | 161,798 | 153,709 | 8,089 | - |
16010 | MAINTENANCE OF COUNTY BASE FIRE RADIO | 25,176 | - | 25,176 | 23,918 | 1,258 | - |
16011 | MAINTENANCE OF STATE-WIDE FIRE RADIO NETWORK | 16,756 | - | 16,756 | 15,919 | 837 | - |
16013 | POLICE ASSOCIATION OF CT | 190,000 | - | 190,000 | 131,665 | 58,335 | - |
16014 | CT STATE FIREFIGHTER'S ASSOCIATION | 194,711 | - | 194,711 | 157,715 | 36,996 | - |
16025 | FIRE TRAINING SCHOOL - TORRINGTON | 81,367 | - | 81,367 | 77,299 | 4,068 | - |
16034 | FIRE TRAINING SCHOOL - NEW HAVEN | 48,364 | - | 48,364 | 45,946 | 2,418 | - |
16044 | FIRE TRAINING SCHOOL - DERBY | 37,139 | - | 37,139 | 35,283 | 1,856 | - |
16056 | FIRE TRAINING SCHOOL - WOLCOTT | 100,162 | - | 100,162 | 95,154 | 5,008 | - |
16065 | FIRE TRAINING SCHOOL - FAIRFIELD | 70,395 | - | 70,395 | 66,876 | 3,519 | - |
16074 | FIRE TRAINING SCHOOL - HARTFORD | 169,336 | - | 169,336 | 160,870 | 8,466 | - |
16080 | FIRE TRAINING SCHOOL - MIDDLETOWN | 59,053 | - | 59,053 | 56,101 | 2,952 | - |
16179 | FIRE TRAINING SCHOOL - STAMFORD | 55,432 | - | 55,432 | 52,661 | 2,771 | - |
AGENCY TOTAL | 151,573,005 | 19,345,696 | 170,918,701 | 169,718,884 | 1,147,726 | 52,091 | |
DEPARTMENT OF MOTOR VEHICLES | |||||||
10010 | PERSONAL SERVICES | 258,466 | - | 258,466 | 241,623 | 16,843 | - |
10020 | OTHER EXPENSES | 200,393 | - | 200,393 | 190,133 | 10,260 | - |
AGENCY TOTAL | 458,859 | - | 458,859 | 431,756 | 27,103 | - | |
MILITARY DEPARTMENT | |||||||
10010 | PERSONAL SERVICES | 2,785,205 | 225,847 | 3,011,052 | 2,946,348 | 64,704 | - |
10020 | OTHER EXPENSES | 2,739,394 | - | 2,739,394 | 2,548,384 | 191,010 | - |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
12144 | HONOR GUARDS | 319,500 | - | 319,500 | 309,500 | 10,000 | - |
12325 | VETERANS' SERVICE BONUSES | 296,200 | - | 296,200 | 249,000 | 47,200 | - |
AGENCY TOTAL | 6,140,300 | 225,847 | 6,366,147 | 6,053,232 | 312,915 | - | |
DEPARTMENT OF CONSUMER PROTECTION | |||||||
10010 | PERSONAL SERVICES | 13,173,407 | 206,902 | 13,380,309 | 12,858,024 | 522,285 | - |
10020 | OTHER EXPENSES | 1,445,457 | - | 1,445,457 | 1,116,149 | 329,308 | - |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
12482 | GAMING POLICY BOARD | 2,758 | - | 2,758 | 905 | 1,853 | - |
AGENCY TOTAL | 14,621,623 | 206,902 | 14,828,525 | 13,975,078 | 853,447 | - | |
DEPARTMENT OF LABOR | |||||||
10010 | PERSONAL SERVICES | 5,735,646 | 2,180,506 | 7,916,152 | 7,676,477 | 239,675 | - |
10020 | OTHER EXPENSES | 1,021,670 | - | 1,021,670 | 1,004,169 | 17,501 | - |
10050 | EQUIPMENT | 2 | - | 2 | 2 | - | - |
12079 | CETC WORKFORCE | 850,000 | - | 850,000 | 757,500 | 92,500 | - |
12098 | WORKFORCE INVESTMENT ACT | 41,360,578 | (1,999,999) | 39,360,579 | 30,226,807 | - | 9,133,772 |
12108 | JOBS FUNNEL PROJECTS | 425,000 | - | 425,000 | 403,750 | 21,250 | - |
12205 | CONNECTICUT YOUTH EMPLOYMENT PROGRAM | 4,500,000 | - | 4,500,000 | 4,500,000 | - | - |
12212 | JOBS FIRST EMPLOYMENT SERVICES | 17,657,471 | - | 17,657,471 | 16,682,562 | 974,909 | - |
12327 | STRIDE | 590,000 | - | 590,000 | 560,500 | 29,500 | - |
12328 | APPRENTICESHIP PROGRAM | 595,867 | - | 595,867 | 496,989 | 98,878 | - |
12329 | SPANISH-AMERICAN MERCHANTS ASSOCIATION | 600,000 | - | 600,000 | 570,000 | 30,000 | - |
12357 | CONNECTICUT CAREER RESOURCE NETWORK | 157,880 | - | 157,880 | 94,807 | 63,073 | - |
12358 | 21ST CENTURY JOBS | 447,955 | - | 447,955 | 424,066 | 23,889 | - |
12360 | INCUMBENT WORKER TRAINING | 450,000 | - | 450,000 | 376,717 | 73,283 | - |
12425 | STRIVE | 270,000 | - | 270,000 | 256,500 | 13,500 | - |
12449 | FILM INDUSTRY TRAINING PROGRAM | 368,750 | - | 368,750 | - | 368,750 | - |
AGENCY TOTAL | 75,030,819 | 180,507 | 75,211,326 | 64,030,846 | 2,046,708 | 9,133,772 | |
COMMISSION ON HUMAN RIGHTS AND OPPORTUNITIES | |||||||
10010 | PERSONAL SERVICES | 5,196,701 | 47,048 | 5,243,749 | 5,039,368 | 204,381 | - |
10020 | OTHER EXPENSES | 882,211 | (500,000) | 382,211 | 297,722 | 84,489 | - |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
12027 | MARTIN LUTHER KING, JR. COMMISSION | 6,650 | - | 6,650 | 2,349 | 4,301 | - |
AGENCY TOTAL | 6,085,563 | (452,952) | 5,632,611 | 5,339,439 | 293,172 | - | |
PROTECTION AND ADVOCACY FOR PERSONS WITH DISABILITIES | |||||||
10010 | PERSONAL SERVICES | 2,219,908 | - | 2,219,908 | 2,057,456 | 162,452 | - |
10020 | OTHER EXPENSES | 210,856 | - | 210,856 | 180,722 | 30,134 | - |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
AGENCY TOTAL | 2,430,765 | - | 2,430,765 | 2,238,178 | 192,587 | - | |
TOTAL REGULATION AND PROTECTION | 256,340,934 | 19,506,000 | 275,846,934 | 261,787,413 | 4,873,658 | 9,185,863 | |
CONSERVATION AND DEVELOPMENT | |||||||
DEPARTMENT OF AGRICULTURE | |||||||
10010 | PERSONAL SERVICES | 3,317,987 | 61,842 | 3,379,829 | 3,188,840 | 190,989 | - |
10020 | OTHER EXPENSES | 669,279 | - | 669,279 | 656,857 | 12,422 | - |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
12083 | VIBRIO BACTERIUM PROGRAM | 1 | - | 1 | - | 1 | - |
12421 | SENIOR FOOD VOUCHERS | 384,275 | - | 384,275 | 364,882 | 19,393 | - |
12491 | ENVIRONMENTAL CONSERVATION FUND | 90,000 | - | 90,000 | 85,500 | 4,500 | - |
16027 | COLLECTION OF AGRICULTURAL STATISTICS | 1,026 | - | 1,026 | - | 1,026 | - |
16037 | TUBERCULOSIS AND BRUCELLOSIS INDEMNITY | 900 | - | 900 | - | 900 | - |
16051 | FAIR TESTING | 4,040 | - | 4,040 | 2,822 | 1,218 | - |
16067 | CONNECTICUT GROWN PRODUCT PROMOTION | 10,000 | - | 10,000 | 125 | 9,875 | - |
16075 | WIC COUPON PROGRAM FOR FRESH PRODUCE | 184,090 | - | 184,090 | 174,886 | 9,204 | - |
AGENCY TOTAL | 4,661,599 | 61,842 | 4,723,441 | 4,473,912 | 249,529 | - | |
DEPARTMENT OF ENERGY AND ENVIRONMENTAL PROTECTION | |||||||
10010 | PERSONAL SERVICES | 29,015,253 | 540,429 | 29,555,682 | 29,162,331 | 393,351 | - |
10020 | OTHER EXPENSES | 3,836,656 | - | 3,836,656 | 3,639,088 | 197,568 | - |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
12030 | STREAM GAGING | 199,561 | - | 199,561 | 189,583 | 9,978 | - |
12054 | MOSQUITO CONTROL | 259,168 | - | 259,168 | 246,210 | 12,958 | - |
12084 | STATE SUPERFUND SITE MAINTENANCE | 541,100 | - | 541,100 | 341,168 | 199,932 | - |
12146 | LABORATORY FEES | 170,309 | - | 170,309 | 161,473 | 8,836 | - |
12195 | DAM MAINTENANCE | 120,737 | - | 120,737 | 114,701 | 6,036 | - |
12487 | EMERGENCY SPILL RESPONSE | 7,198,977 | - | 7,198,977 | 6,800,793 | 398,184 | - |
12488 | SOLID WASTE MANAGEMENT | 2,360,398 | - | 2,360,398 | 2,340,223 | 20,175 | - |
12489 | UNDERGROUND STORAGE TANK | 975,276 | - | 975,276 | 913,217 | 62,059 | - |
12490 | CLEAN AIR ACCOUNT | 4,829,325 | - | 4,829,325 | 4,530,481 | 298,844 | - |
12491 | ENVIRONMENTAL CONSERVATION | 8,495,636 | - | 8,495,636 | 7,966,923 | 378,713 | 150,000 |
12501 | ENVIRONMENTAL QUALITY | 9,828,982 | - | 9,828,982 | 9,220,451 | 608,531 | - |
12539 | PHEASANT STOCKING ACCOUNT | 160,000 | - | 160,000 | 160,000 | - | - |
12558 | GREENWAYS ACCOUNT | 1 | - | 1 | - | 1 | - |
16015 | INTERSTATE ENVIRONMENTAL COMMISSION | 48,783 | - | 48,783 | 48,783 | - | - |
16038 | AGREEMENT USGS - HYDROLOGICAL STUDY | 155,456 | - | 155,456 | 147,683 | 7,773 | - |
16046 | N. ENGLAND INTERSTATE WATER POLLUTION COMMISSION | 28,827 | - | 28,827 | 28,827 | - | - |
16052 | NORTHEAST INTERSTATE FOREST FIRE COMPACT | 3,295 | - | 3,295 | 3,295 | - | - |
16059 | CT RIVER VALLEY FLOOD CONTROL COMMISSION | 32,395 | - | 32,395 | 32,395 | - | - |
16083 | THAMES RIVER VALLEY FLOOD CONTROL COMMISSION | 48,281 | - | 48,281 | 48,281 | - | - |
16099 | AGREEMENT USGS-WATER QUALITY STREAM MONITORING | 215,412 | - | 215,412 | 204,641 | 10,771 | - |
17088 | LOBSTER RESTORATION | 200,000 | - | 200,000 | 1,116 | 198,884 | - |
AGENCY TOTAL | 68,723,829 | 540,429 | 69,264,258 | 66,301,663 | 2,812,595 | 150,000 | |
COUNCIL ON ENVIRONMENTAL QUALITY | |||||||
10010 | PERSONAL SERVICES | 160,867 | - | 160,867 | 155,545 | 5,322 | - |
10020 | OTHER EXPENSES | 3,547 | - | 3,547 | 200 | 3,347 | - |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
AGENCY TOTAL | 164,415 | - | 164,415 | 155,745 | 8,670 | - | |
DEPARTMENT OF ECONOMIC AND COMMUNITY DEVELOPMENT | |||||||
10010 | PERSONAL SERVICES | 8,254,749 | 201,984 | 8,456,733 | 8,386,581 | 70,152 | - |
10020 | OTHER EXPENSES | 1,079,873 | 20,000 | 1,099,873 | 1,045,971 | 3,902 | 50,000 |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
12032 | ELDERLY RENTAL REGISTRY AND COUNSELORS | 1,098,171 | - | 1,098,171 | 1,041,149 | 57,022 | - |
12296 | STATE-WIDE MARKETING | 14,379,680 | - | 14,379,680 | 11,611,421 | 2,000,000 | 768,259 |
12312 | NANOTECHNOLOGY STUDY | 119,000 | - | 119,000 | 113,050 | 5,950 | - |
12411 | CT ASSOCIATION OF PERFORMING ARTS/SCHUBERT | 378,712 | - | 378,712 | 359,776 | 18,936 | - |
12412 | HARTFORD URBAN ARTS GRANT | 378,712 | - | 378,712 | 359,776 | 18,936 | - |
12413 | NEW BRITAIN ARTS COUNCIL | 75,743 | - | 75,743 | 71,956 | 3,787 | - |
12432 | FAIR HOUSING | 323,313 | - | 323,313 | 307,876 | 15,437 | - |
12435 | MAIN STREET INITIATIVES | 191,000 | - | 191,000 | 20,000 | 171,000 | - |
12437 | OFFICE OF MILITARY AFFAIRS | 453,508 | - | 453,508 | 182,195 | 221,313 | 50,000 |
12450 | SBIR MATCHING GRANTS | 95,625 | - | 95,625 | 90,844 | 4,781 | - |
12466 | IVORYTON PLAYHOUSE | 150,000 | - | 150,000 | 142,500 | 7,500 | - |
12513 | ECONOMIC DEVELOPMENT GRANTS | 1,742,937 | - | 1,742,937 | 1,655,791 | 87,146 | - |
12514 | GARDE ARTS THEATRE | 300,000 | - | 300,000 | 285,000 | 15,000 | - |
12540 | CAPITOL REGION DEVELOPMENT AUTHORITY | 5,920,145 | - | 5,920,145 | 5,920,145 | - | - |
16029 | SUBSIDIZED ASSISTED LIVING DEMONSTRATION | 1,880,000 | - | 1,880,000 | 1,880,000 | - | - |
16068 | CONGREGATE FACILITIES OPERATION COSTS | 7,087,047 | - | 7,087,047 | 6,859,199 | 227,848 | - |
16076 | HOUSING ASSISTANCE AND COUNSELING PROGRAM | 438,500 | (20,000) | 418,500 | 353,920 | 64,580 | - |
16084 | ELDERLY CONGREGATE RENT SUBSIDY | 2,389,796 | - | 2,389,796 | 2,095,407 | 294,389 | - |
16115 | NUTMEG GAMES | 25,000 | - | 25,000 | 24,000 | 1,000 | - |
16175 | DISCOVERY MUSEUM | 378,712 | - | 378,712 | 359,776 | 18,936 | - |
16188 | NATIONAL THEATRE FOR THE DEAF | 151,484 | - | 151,484 | 143,910 | 7,574 | - |
16196 | CULTURE, TOURISM AND ART GRANT | 2,000,000 | - | 2,000,000 | 1,949,219 | 50,781 | - |
16197 | CT TRUST FOR HISTORIC PRESERVATION | 210,396 | - | 210,396 | 199,876 | 10,520 | - |
16209 | CT SCIENCE CENTER | 630,603 | - | 630,603 | 599,073 | 31,530 | - |
16218 | BUSHNELL THEATER | 250,000 | - | 250,000 | 237,500 | 12,500 | - |
16219 | CT FLAGSHIP PRODUCING THEATERS | 500,000 | - | 500,000 | 474,996 | 25,004 | - |
17008 | TAX ABATEMENT | 1,704,890 | - | 1,704,890 | 1,444,646 | 260,244 | - |
17012 | PAYMENT IN LIEU OF TAXES | 2,204,000 | - | 2,204,000 | 1,873,400 | 330,600 | - |
17063 | GREATER HARTFORD ARTS COUNCIL | 94,677 | - | 94,677 | 89,943 | 4,734 | - |
17064 | STAMFORD CENTER FOR THE ARTS | 378,712 | - | 378,712 | 359,776 | 18,936 | - |
17065 | STEPPING STONES MUSEUM FOR CHILDREN | 44,294 | - | 44,294 | 42,079 | 2,215 | - |
17066 | MARITIME CENTER AUTHORITY | 531,525 | - | 531,525 | 504,949 | 26,576 | - |
17068 | TOURISM DISTRICTS | 1,495,596 | - | 1,495,596 | 1,435,772 | 59,824 | - |
17070 | AMISTAD COMMITTEE FOR THE FREEDOM TRAIL | 44,294 | - | 44,294 | 42,079 | 2,215 | - |
17071 | AMISTAD VESSEL | 378,712 | - | 378,712 | 359,776 | 18,936 | - |
17072 | NEW HAVEN FESTIVAL OF ARTS AND IDEAS | 797,287 | - | 797,287 | 797,287 | - | - |
17073 | NEW HAVEN ARTS COUNCIL | 94,677 | - | 94,677 | 89,943 | 4,734 | - |
17074 | PALACE THEATER | 378,712 | - | 378,712 | 359,776 | 18,936 | - |
17075 | BEARDSLEY ZOO | 354,350 | - | 354,350 | 336,632 | 17,718 | - |
17076 | MYSTIC AQUARIUM | 620,112 | - | 620,112 | 589,106 | 31,006 | - |
17077 | QUINEBAUG TOURISM | 41,101 | - | 41,101 | 39,457 | 1,644 | - |
17078 | NORTHWESTERN TOURISM | 41,101 | - | 41,101 | 39,457 | 1,644 | - |
17079 | EASTERN TOURISM | 41,101 | - | 41,101 | 39,457 | 1,644 | - |
17080 | CENTRAL TOURISM | 41,101 | - | 41,101 | 39,457 | 1,644 | - |
17082 | TWAIN/STOWE HOMES | 95,674 | - | 95,674 | 90,888 | 4,786 | - |
AGENCY TOTAL | 60,264,623 | 201,984 | 60,466,607 | 55,344,787 | 4,253,561 | 868,259 | |
DEPARTMENT OF HOUSING | |||||||
10010 | PERSONAL SERVICES | 180,000 | - | 180,000 | 31,273 | 148,727 | - |
AGENCY TOTAL | 180,000 | - | 180,000 | 31,273 | 148,727 | - | |
CONNECTICUT AGRICULTURAL EXPERIMENT STATION | |||||||
10010 | PERSONAL SERVICES | 5,379,259 | 102,872 | 5,482,131 | 5,429,505 | 52,626 | - |
10020 | OTHER EXPENSES | 901,360 | - | 901,360 | 856,193 | 45,167 | - |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
12056 | MOSQUITO CONTROL | 459,952 | - | 459,952 | 406,734 | 53,218 | - |
12288 | WILDLIFE DISEASE PREVENTION | 89,571 | - | 89,571 | 83,124 | 6,447 | - |
AGENCY TOTAL | 6,830,143 | 102,872 | 6,933,015 | 6,775,556 | 157,459 | - | |
TOTAL CONSERVATION AND DEVELOPMENT | 140,824,609 | 907,127 | 141,731,736 | 133,082,936 | 7,630,541 | 1,018,259 | |
HEALTH AND HOSPITALS | |||||||
DEPARTMENT OF PUBLIC HEALTH | |||||||
10010 | PERSONAL SERVICES | 32,409,747 | 415,887 | 32,825,634 | 32,090,371 | 735,263 | - |
10020 | OTHER EXPENSES | 8,324,224 | - | 8,324,224 | 6,510,439 | 1,563,785 | 250,000 |
10050 | EQUIPMENT | 1,278 | - | 1,278 | - | 1,278 | - |
12100 | NEEDLE AND SYRINGE EXCHANGE PROGRAM | 457,244 | - | 457,244 | 428,870 | 28,374 | - |
12126 | CHILDREN'S HEALTH INITIATIVE | 2,433,365 | 873,261 | 3,306,626 | 2,885,920 | 420,706 | - |
12227 | CHILDHOOD LEAD POISONING PREVENTION | 75,377 | - | 75,377 | 71,608 | 3,769 | - |
12236 | AIDS SERVICES | 4,975,686 | - | 4,975,686 | 4,726,902 | 248,784 | - |
12255 | BREAST AND CERVICAL CANCER DETECTION/TREATMENT | 2,230,275 | - | 2,230,275 | 2,009,825 | 220,450 | - |
12264 | CHILDREN WITH SPECIAL HEALTH CARE NEEDS | 1,278,016 | - | 1,278,016 | 1,211,087 | 66,929 | - |
12268 | MEDICAID ADMINISTRATION | 3,963,583 | - | 3,963,583 | 2,414,931 | 1,548,652 | - |
12430 | FETAL AND INFANT MORTALITY REVIEW | 20,000 | - | 20,000 | 15,872 | 4,128 | - |
16060 | COMMUNITY HEALTH SERVICES | 6,717,155 | - | 6,717,155 | 6,337,057 | 380,098 | - |
16103 | RAPE CRISIS | 441,893 | - | 441,893 | 419,788 | 22,105 | - |
16112 | X-RAY SCREENING AND TUBERCULOSIS CARE | 1,201,026 | - | 1,201,026 | 818,703 | 382,323 | - |
16121 | GENETIC DISEASES PROGRAMS | 832,908 | - | 832,908 | 791,240 | 41,668 | - |
16136 | IMMUNIZATION SERVICES | 18,387,336 | - | 18,387,336 | 18,386,771 | 565 | - |
17009 | LOCAL AND DISTRICT DEPARTMENTS OF HEALTH | 4,662,487 | - | 4,662,487 | 4,662,487 | - | - |
17013 | VENEREAL DISEASE CONTROL | 196,191 | - | 196,191 | 186,261 | 9,930 | - |
17019 | SCHOOL BASED HEALTH CLINICS | 11,543,438 | - | 11,543,438 | 10,110,646 | 1,432,792 | - |
AGENCY TOTAL | 100,151,229 | 1,289,148 | 101,440,377 | 94,078,778 | 7,111,599 | 250,000 | |
OFFICE OF THE CHIEF MEDICAL EXAMINER | |||||||
10010 | PERSONAL SERVICES | 4,317,148 | (103,740) | 4,213,408 | 4,070,490 | 142,918 | - |
10020 | OTHER EXPENSES | 684,544 | 205,000 | 889,544 | 836,593 | 52,951 | - |
10050 | EQUIPMENT | 15,500 | - | 15,500 | 13,398 | 2,102 | - |
12033 | MEDICOLEGAL INVESTIGATIONS | 28,828 | (27,387) | 1,441 | - | 1,441 | - |
AGENCY TOTAL | 5,046,020 | 73,873 | 5,119,893 | 4,920,481 | 199,412 | - | |
DEPARTMENT OF DEVELOPMENTAL SERVICES | |||||||
10010 | PERSONAL SERVICES | 246,714,526 | 414,888 | 247,129,414 | 242,036,768 | 5,092,646 | - |
10020 | OTHER EXPENSES | 21,942,944 | 440,000 | 22,382,944 | 22,381,746 | 1,198 | - |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
12034 | HUMAN RESOURCE DEVELOPMENT | 208,801 | - | 208,801 | 198,361 | 10,440 | - |
12072 | FAMILY SUPPORT GRANTS | 3,116,091 | - | 3,116,091 | 2,960,253 | 155,838 | - |
12101 | COOPERATIVE PLACEMENTS PROGRAM | 22,923,542 | - | 22,923,542 | 21,771,308 | 1,152,234 | - |
12185 | CLINICAL SERVICES | 4,320,720 | - | 4,320,720 | 4,237,996 | 82,724 | - |
12192 | EARLY INTERVENTION | 34,862,523 | 497,000 | 35,359,523 | 35,358,370 | 1,153 | - |
12213 | COMMUNITY TEMPORARY SUPPORT SERVICES | 63,950 | - | 63,950 | 60,753 | 3,197 | - |
12219 | COMMUNITY RESPITE CARE PROGRAM | 313,828 | - | 313,828 | 298,137 | 15,691 | - |
12235 | WORKERS' COMPENSATION CLAIMS | 15,246,035 | 750,000 | 15,996,035 | 15,866,912 | 129,123 | - |
12340 | PILOT PROGRAM FOR AUTISM SERVICES | 1,631,873 | - | 1,631,873 | 1,341,276 | 290,597 | - |
12493 | VOLUNTARY SERVICES | 31,381,907 | - | 31,381,907 | 30,917,713 | 464,194 | - |
12521 | SUPPLEMENTAL PAYMENTS | 13,400,000 | - | 13,400,000 | 5,734,023 | 7,665,977 | - |
16069 | RENT SUBSIDY PROGRAM | 4,537,554 | 225,000 | 4,762,554 | 4,762,116 | 438 | - |
16104 | FAMILY REUNION PROGRAM | 128,156 | - | 128,156 | 98,500 | 29,656 | - |
16108 | EMPLOYMENT OPPORTUNITIES AND DAY SERVICES | 200,341,298 | (497,000) | 199,844,298 | 193,834,053 | 6,010,245 | - |
16122 | COMMUNITY RESIDENTIAL SERVICES | 437,859,368 | - | 437,859,368 | 423,873,582 | 13,985,786 | - |
AGENCY TOTAL | 1,038,993,117 | 1,829,888 | 1,040,823,005 | 1,005,731,867 | 35,091,138 | - | |
DEPARTMENT OF MENTAL HEALTH AND ADDICTION SERVICES | |||||||
10010 | PERSONAL SERVICES | 172,873,389 | 1,188,048 | 174,061,437 | 170,222,361 | 3,839,076 | - |
10020 | OTHER EXPENSES | 27,812,305 | 1,100,000 | 28,912,305 | 28,909,240 | 3,065 | - |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
12035 | HOUSING SUPPORTS AND SERVICES | 16,299,667 | - | 16,299,667 | 15,559,982 | 739,685 | - |
12157 | MANAGED SERVICE SYSTEM | 39,915,163 | - | 39,915,163 | 39,915,163 | - | - |
12196 | LEGAL SERVICES | 817,481 | - | 817,481 | 776,607 | 40,874 | - |
12199 | CONNECTICUT MENTAL HEALTH CENTER | 8,665,721 | - | 8,665,721 | 8,200,118 | 465,603 | - |
12207 | PROFESSIONAL SERVICES | 11,788,898 | 650,000 | 12,438,898 | 12,423,524 | 15,374 | - |
12220 | GENERAL ASSISTANCE MANAGED CARE | 167,189,353 | 12,500,000 | 179,689,353 | 179,675,195 | 14,158 | - |
12235 | WORKERS' COMPENSATION CLAIMS | 10,594,566 | 400,000 | 10,994,566 | 10,908,502 | 86,064 | - |
12247 | NURSING HOME SCREENING | 622,784 | - | 622,784 | 591,645 | 31,139 | - |
12250 | SPECIAL POPULATION | 63,981,110 | - | 63,981,110 | 62,396,337 | 1,584,773 | - |
12256 | TBI COMMUNITY SERVICES | 14,267,815 | (400,000) | 13,867,815 | 13,070,647 | 797,168 | - |
12278 | JAIL DIVERSION | 4,506,446 | - | 4,506,446 | 4,341,057 | 165,389 | - |
12289 | BEHAVIORAL HEALTH MEDICATIONS | 6,169,095 | (500,000) | 5,669,095 | 5,400,048 | 269,047 | - |
12292 | PRISON OVERCROWDING | 6,540,370 | - | 6,540,370 | 6,512,961 | 27,409 | - |
12298 | MEDICAID ADULT REHABILITATION OPTIONS | 4,783,262 | - | 4,783,262 | 4,783,259 | 3 | - |
12330 | DISCHARGE AND DIVERSION SERVICES | 14,025,649 | - | 14,025,649 | 13,856,467 | 169,182 | - |
12444 | HOME AND COMMUNITY BASED SERVICES | 9,799,089 | (900,000) | 8,899,089 | 6,577,858 | 2,321,231 | - |
12465 | PERSISTENT VIOLENT FELONY ACT | 671,701 | - | 671,701 | 671,701 | - | - |
12541 | NURSING HOME CONTRACT | 300,000 | - | 300,000 | 285,000 | 15,000 | - |
16003 | GRANTS FOR SUBSTANCE ABUSE SERVICES | 24,929,551 | - | 24,929,551 | 24,929,550 | 1 | - |
16053 | GRANTS FOR MENTAL HEALTH SERVICES | 76,475,894 | - | 76,475,894 | 76,475,893 | 1 | - |
16070 | EMPLOYMENT OPPORTUNITIES | 10,470,087 | - | 10,470,087 | 10,470,087 | - | - |
AGENCY TOTAL | 693,499,397 | 14,038,048 | 707,537,445 | 696,953,202 | 10,584,243 | - | |
PSYCHIATRIC SECURITY REVIEW BOARD | |||||||
10010 | PERSONAL SERVICES | 249,027 | - | 249,027 | 235,736 | 13,291 | - |
10020 | OTHER EXPENSES | 31,469 | - | 31,469 | 31,424 | 45 | - |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
AGENCY TOTAL | 280,497 | - | 280,497 | 267,160 | 13,337 | - | |
TOTAL HEALTH AND HOSPITALS | 1,837,970,260 | 17,230,957 | 1,855,201,217 | 1,801,951,488 | 52,999,729 | 250,000 | |
HUMAN SERVICES | |||||||
DEPARTMENT OF SOCIAL SERVICES | |||||||
10010 | PERSONAL SERVICES | 106,676,774 | 7,069,774 | 113,746,548 | 113,582,957 | 163,591 | - |
10020 | OTHER EXPENSES | 120,137,415 | (19,524,802) | 100,612,613 | 93,853,239 | 1,680,225 | 5,079,149 |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
12042 | CHILDREN'S TRUST FUND | 14,133,084 | (838,910) | 13,294,174 | 13,256,437 | 37,737 | - |
12121 | CHILDREN'S HEALTH COUNCIL | 219,000 | - | 219,000 | 208,050 | 10,950 | - |
12127 | HUSKY OUTREACH | 335,564 | - | 335,564 | 302,008 | 33,556 | - |
12197 | GENETIC TESTS IN PATERNITY ACTIONS | 191,142 | - | 191,142 | 87,916 | 103,226 | - |
12202 | STATE FOOD STAMP SUPPLEMENT | 1,333,966 | (740,812) | 593,154 | 591,809 | 1,345 | - |
12239 | HUSKY PROGRAM | 29,890,000 | (3,418,454) | 26,471,546 | 25,926,261 | 299,605 | 245,680 |
12494 | CHARTER OAK HEALTH PLAN | 3,350,000 | 6,138,420 | 9,488,420 | 9,409,397 | 79,023 | - |
16061 | OLD AGE ASSISTANCE | 36,417,524 | (681,178) | 35,736,346 | 35,385,019 | 351,327 | - |
16071 | AID TO THE BLIND | 758,644 | - | 758,644 | 710,218 | 48,426 | - |
16077 | AID TO THE DISABLED | 60,649,215 | (1,669,408) | 58,979,807 | 58,554,336 | 425,471 | - |
16090 | TEMPORARY ASSISTANCE TO FAMILIES-TANF | 113,187,034 | (6,360,409) | 106,826,625 | 106,549,659 | 276,966 | - |
16096 | EMERGENCY ASSISTANCE | 1 | - | 1 | - | 1 | - |
16098 | FOOD STAMP TRAINING EXPENSES | 12,000 | - | 12,000 | 3,820 | 8,180 | - |
16100 | CT PHARMACEUTICAL ASSISTANCE TO THE ELDERLY | 310,000 | (292,912) | 17,088 | (41,027) | 58,115 | - |
16105 | HEALTHY START | 1,497,708 | (74,885) | 1,422,823 | 1,422,822 | 1 | - |
16109 | DMHAS - MEDICAID DISPROPORTIONATE SHARE | 108,935,000 | - | 108,935,000 | 108,935,000 | - | - |
16114 | CONNECTICUT HOME CARE PROGRAM | 47,316,100 | (5,140,111) | 42,175,989 | 42,151,330 | 24,659 | - |
16118 | HUMAN RESOURCE DEVELOPMENT-HISPANIC PROGRAMS | 941,034 | - | 941,034 | 889,183 | 51,851 | - |
16123 | SERVICES TO THE ELDERLY | 3,929,683 | (196,484) | 3,733,199 | 3,664,533 | 68,666 | - |
16128 | SAFETY NET SERVICES | 1,900,307 | (95,015) | 1,805,292 | 1,805,292 | - | - |
16129 | TRANSITION FOR EMPLOYMENT INDEPENDENCE PROGRAM | 3,171,386 | (358,678) | 2,812,708 | 2,812,708 | - | - |
16139 | REFUNDS OF COLLECTIONS | 57,792 | 60,000 | 117,792 | 114,903 | 2,889 | - |
16146 | SERVICES FOR PERSONS WITH DISABILITIES | 630,379 | (54,518) | 575,861 | 574,356 | 1,505 | - |
16147 | CHILD CARE SERVICES - TANF/CCDBG | 104,440,819 | (6,487,321) | 97,953,498 | 97,453,112 | 500,386 | - |
16148 | NUTRITION ASSISTANCE | 449,912 | - | 449,912 | 422,811 | 27,101 | - |
16149 | HOUSING/HOMELESS SERVICES | 57,594,605 | (4,779,730) | 52,814,875 | 52,589,447 | 225,428 | - |
16155 | DISPROPORTIONATE SHARE -MEDICAL EMERGENCY ASSIST. | 268,486,847 | (67,121,711) | 201,365,136 | 201,365,136 | - | - |
16157 | STATE ADMINISTERED GENERAL ASSISTANCE | 14,723,163 | 1,760,735 | 16,483,898 | 16,123,750 | 360,148 | - |
16158 | SCHOOL READINESS | 3,764,506 | (188,225) | 3,576,281 | 3,573,911 | 2,370 | - |
16159 | CONNECTICUT CHILDREN'S MEDICAL CENTER | 10,579,200 | - | 10,579,200 | 10,579,200 | - | - |
16160 | COMMUNITY SERVICES | 1,891,524 | (146,975) | 1,744,549 | 1,712,263 | 32,286 | - |
16171 | ALZHEIMER RESPITE CARE | 2,294,388 | (114,719) | 2,179,669 | 2,179,669 | - | - |
16174 | INFRASTRUCTURE COMMUNITY ACTION PROGRAM | 3,436,148 | (171,807) | 3,264,341 | 3,264,341 | - | - |
16177 | TEEN PREGNANCY PREVENTION | 1,923,957 | (85,544) | 1,838,413 | 1,777,758 | 60,655 | - |
16220 | MEDICAID-ACUTE CARE SERVICES | 1,359,856,501 | 111,932,483 | 1,471,788,984 | 1,449,640,748 | 2,248,236 | 19,900,000 |
16221 | MEDICAID-PROFESSIONAL MEDICAL | 813,478,294 | (13,454,548) | 800,023,746 | 799,221,221 | 802,525 | - |
16222 | MEDICAID-OTHER MEDICAL SERVICES | 664,415,738 | 13,787,174 | 678,202,912 | 656,428,542 | 1,213,528 | 20,560,842 |
16223 | MEDICAID-HOME & COMMUNITIY BASED SERVICES | 490,628,527 | 20,640,949 | 511,269,476 | 511,068,599 | 200,877 | - |
16224 | MEDICAID-NURSING HOME FACILITY | 1,195,063,293 | 40,854,301 | 1,235,917,594 | 1,232,922,376 | 2,995,218 | - |
16225 | MEDICAID-OTHER LONG TERM CARE | 176,893,798 | (1,016,397) | 175,877,401 | 174,815,866 | 1,061,535 | - |
16226 | MEDICAID-ADMINISTRATIVE SERVICES & ADJUSTMENTS | 58,472,944 | 18,339,491 | 76,812,435 | 73,853,252 | 516,397 | 2,442,786 |
17029 | HUMAN RESOURCE DEVELOPMENT - HISPANIC PROGRAMS | 5,337 | - | 5,337 | 5,071 | 266 | - |
17032 | TEEN PREGNANCY PREVENTION | 144,321 | - | 144,321 | 137,105 | 7,216 | - |
17037 | SERVICES TO THE ELDERLY | 44,629 | - | 44,629 | 42,397 | 2,232 | - |
17038 | HOUSING/HOMELESS SERVICES | 637,212 | - | 637,212 | 629,061 | 8,151 | - |
17083 | COMMUNITY SERVICES | 87,707 | - | 87,707 | 83,208 | 4,499 | - |
AGENCY TOTAL | 5,885,294,123 | 87,569,774 | 5,972,863,897 | 5,910,639,070 | 13,996,370 | 48,228,457 | |
STATE DEPARTMENT ON AGING | |||||||
10010 | PERSONAL SERVICES | 72,500 | - | 72,500 | 29,138 | 43,362 | - |
10020 | OTHER EXPENSES | 27,400 | - | 27,400 | - | 21,432 | 5,968 |
10050 | EQUIPMENT | 100 | - | 100 | - | 100 | - |
AGENCY TOTAL | 100,000 | - | 100,000 | 29,138 | 64,894 | 5,968 | |
BUREAU OF REHABILITATIVE SERVICES | |||||||
10010 | PERSONAL SERVICES | 4,749,662 | 39,896 | 4,789,558 | 4,689,664 | 99,894 | - |
10020 | OTHER EXPENSES | 992,846 | - | 992,846 | 992,846 | - | - |
10050 | EQUIPMENT | 2 | - | 2 | - | 2 | - |
12037 | PART TIME INTERPRETERS | 830,332 | - | 830,332 | (97,884) | - | 928,216 |
12060 | EDUC. AID-BLIND & VISUALLY HANDICAPPED CHILDREN | 4,821,904 | - | 4,821,904 | 4,580,809 | 241,095 | - |
12301 | ENHANCED EMPLOYMENT OPPORTUNITIES | 676,381 | - | 676,381 | 650,919 | 25,462 | - |
16004 | VOCATIONAL REHABILITATION-DISABLED | 7,423,780 | - | 7,423,780 | 7,423,780 | - | - |
16040 | SUPPLEMENTARY RELIEF AND SERVICES | 104,448 | - | 104,448 | 99,226 | 5,222 | - |
16054 | VOCATIONAL REHABILITATION-BLIND | 894,928 | - | 894,928 | 894,928 | - | - |
16078 | SPECIAL TRAINING FOR THE DEAF AND BLIND | 300,085 | - | 300,085 | 241,064 | 15,004 | 44,017 |
16086 | CT RADIO INFORMATION SERVICE | 87,640 | - | 87,640 | 83,258 | 4,382 | - |
16150 | EMPLOYMENT OPPORTUNITIES | 1,058,119 | - | 1,058,119 | 816,032 | 52,905 | 189,182 |
16153 | INDEPENDENT LIVING CENTERS | 551,804 | - | 551,804 | 524,214 | 27,590 | - |
AGENCY TOTAL | 22,491,931 | 39,896 | 22,531,827 | 20,898,856 | 471,556 | 1,161,415 | |
TOTAL HUMAN SERVICES | 5,907,886,054 | 87,609,670 | 5,995,495,724 | 5,931,567,064 | 14,532,820 | 49,395,840 | |
EDUCATION, MUSEUMS, LIBRARIES | |||||||
DEPARTMENT OF EDUCATION | |||||||
10010 | PERSONAL SERVICES | 22,250,048 | (285,621) | 21,964,427 | 20,443,445 | 1,520,982 | - |
10020 | OTHER EXPENSES | 5,126,563 | 900,000 | 6,026,563 | 4,617,088 | 209,475 | 1,200,000 |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
12088 | BASIC SKILLS EXAM TEACHERS IN TRAINING | 1,270,775 | (400,000) | 870,775 | 653,507 | 217,268 | - |
12103 | TEACHING STANDARD IMPLEMENTATION PROGRAM | 3,096,508 | (250,000) | 2,846,508 | 2,179,868 | 666,640 | - |
12113 | EARLY CHILDHOOD PROGRAM | 6,022,489 | 597,349 | 6,619,838 | 6,595,983 | 23,855 | - |
12138 | ADMIN - MAGNET SCHOOLS | 700,000 | (438,191) | 261,809 | 242,001 | 19,808 | - |
12165 | ADULT EDUCATION ADMINISTRATION | - | 1,030,285 | 1,030,285 | 747,551 | 282,734 | - |
12171 | DEVELOPMENT OF MASTERY EXAMS - GRADES 4, 6 AND 8 | 19,050,559 | - | 19,050,559 | 18,089,520 | 961,039 | - |
12177 | ADMIN - INTERDISTRICT COOPERATIVE PROGRAM | - | 101,319 | 101,319 | 101,319 | - | - |
12198 | PRIMARY MENTAL HEALTH | 507,294 | - | 507,294 | 481,930 | 25,364 | - |
12203 | ADMIN - YOUTH SERVICE BUREAUS | - | 59,785 | 59,785 | 59,785 | - | - |
12211 | LEADERSHIP, EDUCATION, ATHLETICS-PARTNERSHIP | 765,000 | - | 765,000 | 726,750 | 38,250 | - |
12216 | ADULT EDUCATION ACTION | 240,687 | - | 240,687 | 240,687 | - | - |
12253 | CONNECTICUT PRE-ENGINEERING PROGRAM | 262,500 | - | 262,500 | 262,500 | - | - |
12261 | CONNECTICUT WRITING PROJECT | 50,000 | - | 50,000 | 36,207 | 13,793 | - |
12290 | RESOURCE EQUITY ASSESSMENT | 299,683 | - | 299,683 | 184,699 | 114,984 | - |
12318 | NEIGHBORHOOD YOUTH CENTER | 1,438,300 | - | 1,438,300 | 1,371,386 | 66,914 | - |
12405 | LONGITUDINAL DATA SYSTEM | 1,500,000 | - | 1,500,000 | 1,424,704 | 75,296 | - |
12453 | SCHOOL ACCOUNTABILITY | 2,201,405 | (350,000) | 1,851,405 | 1,506,245 | 345,160 | - |
12457 | SHEFF SETTLEMENT | 15,398,799 | (1,780,000) | 13,618,799 | 12,084,129 | 1,534,670 | - |
12459 | ADMINISTRATION AFTER SCHOOL PROGRAM | - | 180,000 | 180,000 | 180,000 | - | - |
12495 | COMMUNITY PLANS FOR EARLY CHILDHOOD | 450,000 | - | 450,000 | 427,462 | 22,538 | - |
12496 | IMPROVING EARLY LITERACY | 150,000 | - | 150,000 | 142,500 | 7,500 | - |
12506 | PARENTS TRUST FUND PROGRAM | 500,000 | - | 500,000 | 473,097 | 26,903 | - |
12519 | REGIONAL VOCATIONAL-TECHNICAL SCHOOLS | 134,966,977 | 870,000 | 135,836,977 | 132,996,307 | 2,840,670 | - |
12520 | CHILD CARE SERVICES | 18,419,752 | - | 18,419,752 | 18,411,594 | 8,158 | - |
12543 | SCIENCE PROGRAM FOR EDUCATION REFORM | 455,000 | - | 455,000 | - | 455,000 | - |
12544 | WRAP AROUND SERVICES | 450,000 | - | 450,000 | 427,500 | 22,500 | - |
12545 | PARENT UNIVERSITIES | 250,000 | - | 250,000 | 237,500 | 12,500 | - |
12546 | SCHOOL HEALTH COORDINATOR PILOT | 200,000 | - | 200,000 | 190,000 | 10,000 | - |
12547 | COMMISSIONER'S NETWORK | 7,500,000 | - | 7,500,000 | 4,699,999 | 2,800,001 | - |
12548 | TECHNICAL ASSISTANCE-REGIONAL COOP | 100,000 | (3,053) | 96,947 | 72,200 | 24,747 | - |
12549 | NEW OR REPLICATED SCHOOLS | 200,000 | - | 200,000 | - | 200,000 | - |
12550 | BRIDGES TO SUCCESS | 712,500 | - | 712,500 | 451,251 | 261,249 | - |
12551 | K-3 READING ASSESSMENT PILOT | 2,700,000 | - | 2,700,000 | 2,565,000 | 135,000 | - |
12552 | TALENT DEVELOPMENT | 3,500,000 | 4,000,000 | 7,500,000 | 6,093,694 | 1,406,306 | - |
16021 | AMERICAN SCHOOL FOR THE DEAF | 10,264,242 | - | 10,264,242 | 10,247,030 | 17,212 | - |
16062 | REGIONAL EDUCATION SERVICES | 1,384,613 | - | 1,384,613 | 1,315,382 | 69,231 | - |
16101 | HEAD START SERVICES | 2,748,150 | - | 2,748,150 | 2,610,743 | 137,407 | - |
16106 | HEAD START ENHANCEMENT | 1,773,000 | - | 1,773,000 | 1,684,350 | 88,650 | - |
16110 | FAMILY RESOURCE CENTERS | 7,981,488 | - | 7,981,488 | 7,582,413 | 399,075 | - |
16201 | YOUTH SERVICE BUREAU ENHANCEMENT | 620,300 | - | 620,300 | 616,010 | 4,290 | - |
16202 | HEAD START - EARLY CHILDHOOD LINK | 2,090,000 | - | 2,090,000 | 1,985,500 | 104,500 | - |
16211 | CHILD NUTRITION STATE MATCH | 2,354,000 | 17 | 2,354,017 | 2,354,017 | - | - |
16212 | HEALTH FOOD INITIATIVE | 3,613,997 | 260,000 | 3,873,997 | 3,871,786 | 2,211 | - |
16217 | EVENSTART | 500,000 | - | 500,000 | 475,000 | 25,000 | - |
17017 | VOCATIONAL AGRICULTURE | 6,485,565 | - | 6,485,565 | 6,485,565 | - | - |
17027 | TRANSPORTATION OF SCHOOL CHILDREN | 24,884,748 | 37,000 | 24,921,748 | 24,921,083 | 665 | - |
17030 | ADULT EDUCATION | 21,025,690 | (1,030,285) | 19,995,405 | 19,995,405 | - | - |
17034 | HEALTH & WELFARE SERVICES PUPILS PRIVATE SCHOOLS | 4,297,500 | - | 4,297,500 | 4,297,500 | - | - |
17041 | EDUCATION EQUALIZATION GRANTS | 2,007,594,057 | (2,311,547) | 2,005,282,510 | 1,995,090,513 | 2,108,375 | 8,083,622 |
17042 | BILINGUAL EDUCATION | 1,916,130 | (30,000) | 1,886,130 | 1,883,457 | 2,673 | - |
17043 | PRIORITY SCHOOL DISTRICTS | 122,375,581 | (2,197,349) | 120,178,232 | 118,698,950 | 979,282 | 500,000 |
17044 | YOUNG PARENTS PROGRAM | 229,330 | - | 229,330 | 229,330 | - | - |
17045 | INTERDISTRICT COOPERATION | 10,331,935 | (351,319) | 9,980,616 | 8,958,517 | 1,022,099 | - |
17046 | SCHOOL BREAKFAST PROGRAM | 2,220,303 | 3,036 | 2,223,339 | 2,223,281 | 58 | - |
17047 | EXCESS COST - STUDENT BASED | 139,805,731 | 60,000 | 139,865,731 | 139,831,862 | 33,869 | - |
17049 | NON-PUBLIC SCHOOL TRANSPORTATION | 3,595,500 | - | 3,595,500 | 3,595,500 | - | - |
17050 | SCHOOL TO WORK OPPORTUNITIES | 213,750 | - | 213,750 | 213,750 | - | - |
17052 | YOUTH SERVICE BUREAUS | 2,989,268 | (59,785) | 2,929,483 | 2,905,755 | 23,728 | - |
17053 | OPEN CHOICE PROGRAM | 22,590,956 | 4,593,148 | 27,184,104 | 27,184,104 | - | - |
17057 | MAGNET SCHOOLS | 251,972,247 | (1,910,410) | 250,061,837 | 244,637,809 | 2,624,028 | 2,800,000 |
17084 | AFTER SCHOOL PROGRAM` | 4,650,000 | (180,000) | 4,470,000 | 4,020,000 | 450,000 | - |
17097 | SCHOOL READINESS QUALITY ENHANCEMENT | 4,100,678 | - | 4,100,678 | 3,009,628 | - | 1,091,050 |
AGENCY TOTAL | 2,915,343,599 | 1,114,379 | 2,916,457,978 | 2,880,341,648 | 22,441,658 | 13,674,672 | |
STATE LIBRARY | |||||||
10010 | PERSONAL SERVICES | 4,915,076 | 114,163 | 5,029,239 | 4,781,024 | 248,215 | - |
10020 | OTHER EXPENSES | 710,355 | - | 710,355 | 710,355 | - | - |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
12061 | STATEWIDE DIGITAL LIBRARY | 2,094,590 | - | 2,094,590 | 1,989,853 | 104,737 | - |
12104 | INTERLIBRARY LOAN DELIVERY SERVICE | 275,751 | - | 275,751 | 260,203 | 15,548 | - |
12172 | LEGAL/LEGISLATIVE LIBRARY MATERIALS | 827,992 | - | 827,992 | 786,422 | 41,570 | - |
12420 | COMPUTER ACCESS | 190,000 | - | 190,000 | 180,480 | 9,520 | - |
16022 | SUPPORT COOPERATING LIBRARY SERVICE UNITS | 350,000 | - | 350,000 | 332,500 | 17,500 | - |
17003 | GRANTS TO PUBLIC LIBRARIES | 214,283 | - | 214,283 | 203,569 | 10,714 | - |
17010 | CONNECTICARD PAYMENTS | 1,000,000 | - | 1,000,000 | 1,000,000 | - | - |
17069 | CONNECTICUT HUMANITIES COUNCIL | 2,157,633 | - | 2,157,633 | 2,049,752 | 107,881 | - |
AGENCY TOTAL | 12,735,681 | 114,163 | 12,849,844 | 12,294,158 | 555,686 | - | |
FINANCIAL & ACADEMIC AFFAIRS FOR HIGHER ED | |||||||
10010 | PERSONAL SERVICES | 1,128,146 | 289,399 | 1,417,545 | 1,385,054 | 32,491 | - |
10020 | OTHER EXPENSES | 292,362 | (149,825) | 142,537 | 122,031 | 20,506 | - |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
12188 | MINORITY ADVANCEMENT PROGRAM | 3,337,887 | - | 3,337,887 | 2,011,076 | 1 | 1,326,810 |
12194 | ALTERNATE ROUTE TO CERTIFICATION | 100,000 | - | 100,000 | 81,016 | 18,984 | - |
12208 | INTERNATIONAL INITIATIVES | 66,500 | - | 66,500 | 66,500 | - | - |
12214 | MINORITY TEACHER INCENTIVE PROGRAM | 471,374 | - | 471,374 | 447,066 | 24,308 | - |
12553 | ENGLISH LANGUAGE LEARNER SCHOLARSHIP | 100,000 | - | 100,000 | - | 100,000 | - |
16055 | CAPITOL SCHOLARSHIP PROGRAM | 5,466,720 | - | 5,466,720 | 5,109,562 | 236,117 | 121,041 |
16063 | AWARDS TO CHILDREN OF DECEASED/DISABLED VETERANS | 4,000 | - | 4,000 | - | 4,000 | - |
16079 | INDEPENDENT COLLEGE STUDENT GRANT | 16,158,319 | - | 16,158,319 | 15,958,315 | 200,004 | - |
16126 | AID FOR PUBLIC COLLEGE STUDENTS | 25,500,000 | - | 25,500,000 | 24,224,999 | 1,275,001 | - |
16134 | CONNECTICUT STUDENT AID TO CHARTER OAK | 59,393 | - | 59,393 | 56,424 | 2,969 | - |
AGENCY TOTAL | 52,684,702 | 139,574 | 52,824,276 | 49,462,043 | 1,914,382 | 1,447,851 | |
UNIVERSITY OF CONNECTICUT | |||||||
12139 | OPERATING EXPENSES | 192,336,268 | 477,013 | 192,813,281 | 183,196,468 | 9,616,813 | - |
12166 | TUITION FREEZE | 4,267,696 | - | 4,267,696 | 4,054,312 | 213,384 | - |
12173 | REGIONAL CAMPUS ENHANCEMENT | 7,538,003 | - | 7,538,003 | 7,161,103 | 376,900 | - |
12291 | VETERINARY DIAGNOSTIC LABORATORY | 90,000 | - | 90,000 | 85,500 | 4,500 | - |
12468 | COMMPACT SCHOOLS | 500,000 | - | 500,000 | 475,000 | 25,000 | - |
12554 | CT CENTER FOR ADVANCED TECHNOLOGY | 500,000 | - | 500,000 | 475,000 | 25,000 | - |
16198 | KIRKLYN M. KERR GRANT PROGRAM | 400,000 | - | 400,000 | 400,000 | - | - |
AGENCY TOTAL | 205,631,967 | 477,013 | 206,108,980 | 195,847,383 | 10,261,597 | - | |
UNIVERSITY OF CONNECTICUT HEALTH CENTER | |||||||
12139 | OPERATING EXPENSES | 112,160,920 | 289,439 | 112,450,359 | 108,328,749 | 4,121,610 | - |
12159 | AHEC FOR BRIDGEPORT | 505,707 | - | 505,707 | 480,422 | 25,285 | - |
AGENCY TOTAL | 112,666,627 | 289,439 | 112,956,066 | 108,809,171 | 4,146,895 | - | |
TEACHERS' RETIREMENT BOARD | |||||||
10010 | PERSONAL SERVICES | 1,435,749 | 16,412 | 1,452,161 | 1,402,236 | 49,925 | - |
10020 | OTHER EXPENSES | 634,381 | - | 634,381 | 372,341 | 262,040 | - |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
16006 | RETIREMENT CONTRIBUTIONS | 787,536,000 | - | 787,536,000 | 787,536,000 | - | - |
16023 | RETIREES HEALTH SERVICE COST | 16,374,940 | - | 16,374,940 | 10,658,788 | 5,716,152 | - |
16032 | MUNICIPAL RETIREES HEALTH INSURANCE COST | 5,915,610 | - | 5,915,610 | 5,223,857 | 691,753 | - |
AGENCY TOTAL | 811,896,681 | 16,412 | 811,913,093 | 805,193,222 | 6,719,871 | - | |
BOARD OF REGENTS FOR HIGHER EDUCATION | |||||||
12200 | NATIONAL SERVICE ACT | 328,365 | - | 328,365 | 236,728 | 91,637 | - |
12531 | CHARTER OAK STATE COLLEGE | 2,456,083 | - | 2,456,083 | 2,333,279 | 122,804 | - |
12532 | COMMUNITY TECHNICAL COLLEGE SYSTEM | 143,196,097 | 1,486,604 | 144,682,701 | 137,522,897 | 7,159,804 | - |
12533 | CT STATE UNIVERSITY | 141,194,660 | 1,523,572 | 142,718,232 | 135,658,500 | 7,059,732 | - |
12534 | BOARD OF REGENTS | 1,274,581 | - | 1,274,581 | 1,195,239 | 79,342 | - |
AGENCY TOTAL | 288,449,786 | 3,010,176 | 291,459,962 | 276,946,643 | 14,513,319 | - | |
TOTAL EDUCATION, MUSEUMS, LIBRARIES | 4,399,409,043 | 5,161,156 | 4,404,570,199 | 4,328,894,268 | 60,553,408 | 15,122,523 | |
CORRECTIONS | |||||||
DEPARTMENT OF CORRECTION | |||||||
10010 | PERSONAL SERVICES | 385,722,164 | 25,436,039 | 411,158,203 | 410,990,334 | 167,869 | - |
10020 | OTHER EXPENSES | 72,424,386 | 2,000,000 | 74,424,386 | 74,424,163 | 223 | - |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
12209 | STRESS MANAGEMENT | 90,833 | - | 90,833 | 26,245 | - | 64,588 |
12235 | WORKERS' COMPENSATION CLAIMS | 27,636,219 | - | 27,636,219 | 26,440,868 | 1,195,351 | - |
12242 | INMATE MEDICAL SERVICES | 85,629,399 | - | 85,629,399 | 77,429,399 | 8,200,000 | - |
12302 | PAROLE STAFFING & OPERATIONS | 5,778,325 | - | 5,778,325 | 5,509,463 | 268,862 | - |
12498 | DISTANCE LEARNING | 100,000 | - | 100,000 | - | 100,000 | - |
16007 | AID TO PAROLED AND DISCHARGED INMATES | 9,500 | - | 9,500 | 2,200 | 7,300 | - |
16042 | LEGAL SERVICES TO PRISONERS | 870,595 | - | 870,595 | 827,065 | 43,530 | - |
16073 | VOLUNTEER SERVICES | 170,758 | - | 170,758 | 106,650 | 64,108 | - |
16173 | COMMUNITY SUPPORT SERVICES | 40,572,949 | - | 40,572,949 | 39,747,130 | 825,819 | - |
AGENCY TOTAL | 619,005,129 | 27,436,039 | 646,441,168 | 635,503,517 | 10,873,063 | 64,588 | |
DEPARTMENT OF CHILDREN AND FAMILIES | |||||||
10010 | PERSONAL SERVICES | 255,094,477 | 215,361 | 255,309,838 | 246,389,513 | 8,920,325 | - |
10020 | OTHER EXPENSES | 35,439,572 | - | 35,439,572 | 34,592,466 | 847,106 | - |
10050 | EQUIPMENT | 1 | - | 1 | - | 1 | - |
12041 | SHORT-TERM RESIDENTIAL TREATMENT | 716,712 | - | 716,712 | 716,695 | 17 | - |
12234 | SUBSTANCE ABUSE SCREENING | 1,754,417 | - | 1,754,417 | 1,614,915 | 139,502 | - |
12235 | WORKERS' COMPENSATION CLAIMS | 10,322,750 | 700,000 | 11,022,750 | 10,474,191 | 548,559 | - |
12243 | LOCAL SYSTEMS OF CARE | 2,106,261 | - | 2,106,261 | 1,940,285 | 165,976 | - |
12304 | FAMILY SUPPORT SERVICES | 13,521,487 | - | 13,521,487 | 13,040,617 | 480,870 | - |
12305 | EMERGENCY NEEDS | 1,500,000 | - | 1,500,000 | 1,160,842 | 339,158 | - |
12515 | DIFFERENTIAL RESPONSE SYSTEM | 9,250,000 | - | 9,250,000 | 8,714,468 | 535,532 | - |
16008 | HEALTH ASSESSMENT AND CONSULTATION | 970,471 | - | 970,471 | 932,151 | 38,320 | - |
16024 | GRANTS FOR PSYCHIATRIC CLINICS FOR CHILDREN | 14,191,575 | - | 14,191,575 | 13,977,039 | 214,536 | - |
16033 | DAY TREATMENT CENTERS FOR CHILDREN | 5,524,198 | - | 5,524,198 | 5,330,847 | 193,351 | - |
16043 | JUVENILE JUSTICE OUTREACH SERVICES | 13,426,966 | - | 13,426,966 | 10,864,015 | 2,562,951 | - |
16064 | CHILD ABUSE AND NEGLECT INTERVENTION | 5,406,288 | - | 5,406,288 | 5,135,612 | 270,676 | - |
16092 | COMMUNITY BASED PREVENTION PROGRAMS | 4,872,641 | - | 4,872,641 | 4,439,142 | 433,499 | - |
16097 | FAMILY VIOLENCE OUTREACH AND COUNSELING | 1,754,906 | - | 1,754,906 | 1,699,568 | 55,338 | - |
16102 | SUPPORT FOR RECOVERING FAMILIES | 16,842,319 | - | 16,842,319 | 16,498,509 | 343,810 | - |
16107 | NO NEXUS SPECIAL EDUCATION | 7,421,437 | - | 7,421,437 | 4,777,106 | 2,644,331 | - |
16111 | FAMILY PRESERVATION SERVICES | 5,412,453 | - | 5,412,453 | 5,331,137 | 81,316 | - |
16116 | SUBSTANCE ABUSE TREATMENT | 4,245,454 | - | 4,245,454 | 3,889,373 | 356,081 | - |
16120 | CHILD WELFARE SUPPORT SERVICES | 3,236,915 | - | 3,236,915 | 3,074,051 | 162,864 | - |
16132 | BOARD AND CARE FOR CHILDREN - ADOPTION | 89,641,649 | - | 89,641,649 | 88,966,230 | 675,419 | - |
16135 | BOARD AND CARE FOR CHILDREN - FOSTER | 113,299,761 | - | 113,299,761 | 112,794,563 | 505,198 | - |
16138 | BOARD AND CARE FOR CHILDREN - RESIDENTIAL | 177,009,783 | - | 177,009,783 | 140,796,363 | 36,213,420 | - |
16140 | INDIVIDUALIZED FAMILY SUPPORTS | 14,870,781 | - | 14,870,781 | 12,248,678 | 2,622,103 | - |
16141 | COMMUNITY KIDCARE | 23,675,730 | - | 23,675,730 | 23,450,498 | 225,232 | - |
16144 | COVENANT TO CARE | 167,353 | - | 167,353 | 158,982 | 8,371 | - |
16145 | NEIGHBORHOOD CENTER | 262,272 | - | 262,272 | 249,152 | 13,120 | - |
AGENCY TOTAL | 831,938,629 | 915,361 | 832,853,990 | 773,257,008 | 59,596,982 | - | |
TOTAL CORRECTIONS | 1,450,943,758 | 28,351,400 | 1,479,295,158 | 1,408,760,525 | 70,470,045 | 64,588 | |
JUDICIAL | |||||||
JUDICIAL DEPARTMENT | |||||||
10010 | PERSONAL SERVICES | 308,366,019 | 1,382,984 | 309,749,003 | 305,511,267 | 4,237,736 | - |
10020 | OTHER EXPENSES | 64,780,751 | - | 64,780,751 | 62,188,995 | 2,591,756 | - |
10050 | EQUIPMENT | 29,500 | - | 29,500 | - | 29,500 | - |
12025 | FORENSIC SEX EVIDENCE EXAMS | 1,434,060 | - | 1,434,060 | 1,434,060 | - | - |
12043 | ALTERNATIVE INCARCERATION PROGRAM | 55,465,993 | - | 55,465,993 | 54,627,829 | 838,164 | - |
12064 | JUSTICE EDUCATION CENTER, INC. | 544,469 | - | 544,469 | 529,746 | 14,723 | - |
12105 | JUVENILE ALTERNATIVE INCARCERATION | 28,293,671 | - | 28,293,671 | 27,657,528 | 636,143 | - |
12128 | JUVENILE JUSTICE CENTERS | 3,120,619 | - | 3,120,619 | 3,120,619 | - | - |
12135 | PROBATE COURT | 7,275,000 | - | 7,275,000 | 6,475,000 | 800,000 | - |
12375 | YOUTHFUL OFFENDER STATUS | 12,246,992 | - | 12,246,992 | 11,187,966 | 1,059,026 | - |
12376 | VICTIM SECURITY ACCOUNT | 9,276 | - | 9,276 | 7,892 | 1,384 | - |
12502 | CHILDREN OF INCARCERATED PARENTS | 582,250 | - | 582,250 | 482,980 | 99,270 | - |
12516 | LEGAL AID | 1,500,000 | - | 1,500,000 | 1,500,000 | - | - |
12517 | JUVENILE JURISDICTION POLICY | 22,250 | - | 22,250 | - | 22,250 | - |
12555 | YOUTH VIOLENCE INITIATIVE | 750,000 | - | 750,000 | 208,333 | 541,667 | - |
AGENCY TOTAL | 484,420,850 | 1,382,984 | 485,803,834 | 474,932,215 | 10,871,619 | - | |
PUBLIC DEFENDER SERVICES COMMISSION | |||||||
10010 | PERSONAL SERVICES | 37,618,994 | (50,816) | 37,568,178 | 37,448,455 | 119,723 | - |
10020 | OTHER EXPENSES | 1,471,204 | 25,000 | 1,496,204 | 1,496,198 | 6 | - |
12076 | ASSIGNED COUNSEL - NON-CONTRACTUAL | 8,522,248 | 2,190,000 | 10,712,248 | 10,712,245 | 3 | - |
12090 | EXPERT WITNESSES | 2,125,000 | (200,000) | 1,925,000 | 1,924,998 | 2 | - |
12106 | TRAINING AND EDUCATION | 95,219 | (15,000) | 80,219 | 80,172 | 47 | - |
12417 | CONTRACTED ATTORNEYS | 9,981,524 | (1,500,000) | 8,481,524 | 7,238,018 | 1,243,506 | - |
12418 | CONTRACTED ATTORNEYS RELATED EXPENSES | 151,577 | (75,000) | 76,577 | 71,182 | 5,395 | - |
12499 | FAMILY CONTRACTED ATTORNEYS | 608,149 | - | 608,149 | 608,149 | - | - |
AGENCY TOTAL | 60,573,915 | 374,184 | 60,948,099 | 59,579,417 | 1,368,682 | - | |
TOTAL JUDICIAL | 544,994,765 | 1,757,168 | 546,751,933 | 534,511,632 | 12,240,301 | - | |
NON-FUNCTIONAL | |||||||
12014 | GOVERNOR'S CONTINGENCY | 1 | - | 1 | - | 1 | - |
12285 | DEBT SERVICE | 1,626,307,248 | - | 1,626,307,248 | 1,561,740,889 | 64,566,359 | - |
12286 | UCONN 2000 - DEBT SERVICE | 117,729,372 | - | 117,729,372 | 116,808,591 | 920,781 | - |
12287 | CHEFA DAY CARE SECURITY | 5,500,000 | - | 5,500,000 | 4,286,108 | 1,213,892 | - |
12500 | PENSION OBLIGATION BONDS | 121,386,576 | - | 121,386,576 | 121,386,576 | - | - |
12015 | RESERVE FOR SALARY ADJUSTMENTS | 52,101,463 | (31,756,906) | 20,344,557 | - | - | 20,344,557 |
12235 | WORKERS' COMPENSATION CLAIMS | 26,964,041 | - | 26,964,041 | 26,886,810 | 77,231 | - |
12003 | ADJUDICATED CLAIMS | 4,000,000 | 4,900,000 | 8,900,000 | 5,958,661 | - | 2,941,339 |
12154 | DEATH BENEFITS FOR STATE EMPLOYEES | - | 13,416 | 13,416 | 13,416 | - | - |
12005 | UNEMPLOYMENT COMPENSATION | 8,901,932 | - | 8,901,932 | 6,602,414 | 2,299,518 | - |
12006 | EMPLOYEES RETIREMENT CONTRIBUTIONS | 721,490,818 | - | 721,490,818 | 721,490,818 | - | - |
12007 | HIGHER EDUCATION ALTERNATIVE RETIREMENT SYSTEM | 33,671,411 | - | 33,671,411 | 16,923,948 | 16,747,463 | - |
12008 | PENSION AND RETIREMENTS - OTHER STATUTORY | 1,842,652 | - | 1,842,652 | 1,570,826 | 271,826 | - |
12009 | JUDGES & COMPENSATION COMMISSIONERS RETIREMENT | 16,005,904 | - | 16,005,904 | 16,005,904 | - | - |
12010 | GROUP LIFE INSURANCE | 8,754,807 | - | 8,754,807 | 8,688,230 | 66,577 | - |
12011 | EMPLOYERS SOCIAL SECURITY TAX | 221,956,828 | 1,520,756 | 223,477,584 | 206,786,245 | 16,691,339 | - |
12012 | STATE EMPLOYEES HEALTH SERVICE COST | 568,012,615 | - | 568,012,615 | 559,778,575 | 8,234,040 | - |
12013 | RETIRED STATE EMPLOYEES HEALTH SERVICE COST | 614,094,650 | - | 614,094,650 | 587,439,438 | 26,655,212 | - |
12016 | TUITION REIMBURSEMENT - TRAINING AND TRAVEL | 2,853,879 | 3,445,099 | 6,298,978 | 2,843,884 | - | 3,455,094 |
12284 | INSURANCE RECOVERIES | - | - | - | - | - | - |
TOTAL NON-FUNCTIONAL | 4,151,574,197 | (21,877,635) | 4,129,696,562 | 3,965,211,333 | 137,744,239 | 26,740,990 | |
TOTAL BUDGETED APPROPRIATIONS | $19,386,757,124 | $143,321,678 | $19,530,078,802 | $19,025,666,638 | $392,009,970 | $112,402,194 |