A Path Forward: Governor Ned Lamont

STATE OF CONNECTICUT
A Path Forward
Governor Ned Lamont
Three Year Budget Report
FY 2022, FY 2023 and FY 2024
February 20, 2019
THREE YEAR BUDGET REPORT
INTRODUCTION
This report has been prepared in accordance with Section 4-71 of the Connecticut General Statutes. It contains the
estimated revenues and projected expenditures for the three fiscal years next ensuing the FY 2020 and FY 2021 biennium.
Financial Summary of Funds

(in millions)
Recommended Projected
General Fund FY 2020 FY 2021 FY 2022 FY 2023 FY 2024
Total Revenue $ 19,645.2 $ 20,306.4 $ 20,650.8 $ 21,169.8 $ 21,606.9
Revenue & Volatility Caps (377.0) (419.4) (458.3) (545.6) (636.2)
Available Revenues $ 19,268.2 $ 19,887.0 $ 20,192.5 $ 20,624.2 $ 20,970.7
Expenditures 19,259.3 19,866.9 20,576.7 21,378.3 21,961.2
Surplus/(Deficit)(1) $ 8.9 $ 20.2 $ (384.2) $ (754.1) $ (990.5)
Net Change in Balance $ 385.9 $ 439.5 $ 74.1 $ (208.5) $ (354.3)
Special Transportation Fund

Total Revenue $ 1,724.5 $ 1,823.7 $ 1,846.4 $ 2,015.4 $ 2,601.4
Revenue Cap Transfer (8.6) (13.7) (18.5) (25.2) (39.0)
Available Revenue $ 1,715.9 $ 1,810.0 $ 1,827.9 $ 1,990.2 $ 2,562.3
Expenditures 1,705.3 1,806.6 1,897.2 2,022.1 2,133.8
Surplus/(Deficit) $ 10.6 $ 3.4 $ (69.3) $ (31.9) $ 428.6
Net Change in Balance $ 19.2 $ 17.1 $ (50.8) $ (6.7) $ 467.6
Other Funds (2)

Revenues $ 254.6 $ 266.6 $ 273.2 $ 280.3 $ 287.4
Expenditures 253.5 265.1 271.5 278.1 285.0
Surplus/(Deficit) $ 1.1 $ 1.5 $ 1.7 $ 2.2 $ 2.4
Total All Appropriated Funds

Available Revenues $ 21,238.7 $ 21,963.6 $ 22,293.6 $ 22,894.7 $ 23,820.4
Expenditures 21,218.1 21,938.6 22,745.5 23,678.6 24,380.0
Surplus/(Deficit) $ 20.6 $ 25.0 $ (451.8) $ (783.9) $ (559.6)
Expenditure Cap Results

Total All Appropriated Funds $ 21,218.1 $ 21,938.6 $ 22,745.5 $ 23,678.6 $ 24,380.0
Allowed Appropriations per Cap 21,219.0 22,011.7 22,784.1 23,777.6 24,532.3
Over/(Under) the Cap $ (0.9) $ (73.2) $ (38.6) $ (99.0) $ (152.3)
Revenues and the Expenditure Cap

Revenues - All Funds $ 21,238.7 $ 21,963.6 $ 22,293.6 $ 22,894.7 $ 23,820.4
Allowed Appropriations per Cap 21,219.0 22,011.7 22,784.1 23,777.6 24,532.3
Revenues Less Allowed Approps. $ 19.7 $ (48.2) $ (490.4) $ (882.9) $ (711.8)
(1) Article 3 section 18 of the State Constitution requires a balanced budget.

(2) Other funds include the: a) Mashantucket Pequot and Mohegan Fund, b) Regional Market Operation Fund,
c) Banking Fund, d) Insurance Fund, e) Consumer Counsel and Public Utility Control Fund,
f) Workers' Compensation Fund, g) Criminal Injuries Compensation Fund and, h) Tourism Fund.
1
ASSUMPTIONS USED TO DEVELOP EXPENDITURE ESTIMATES
The three out-years have been developed based on the assumption that the FY 2020 and FY 2021 Governor’s
Recommended Budget, with all associated legislation, is adopted by the Legislature.
GENERAL ASSUMPTIONS
The expenditure estimates for the three out-years are based on the following general assumptions.
Agency-specific adjustments and deviations from these assumptions are further explained in the next section.
 General inflationary increases are not provided.
 Entitlement accounts reflect the costs of caseload changes.
 The Governor’s proposals for the biennium are annualized into the out-years, except where legislation
clearly limits a proposed change to the FY 2020 – FY 2021 biennium.
 Funding for leap year costs in FY 2024 is reflected for per diem funded programs.
 Personal Services and wage-related cost increases are assumed to be 3% per year beginning in FY 2022
and, for positions supported by the General Fund and the Special. Transportation Fund, are budgeted
centrally under the Office of Policy and Management’s Reserve for Salary Adjustments accounts. For
positions supported by industry funds, these costs are reflected in individual agency appropriations.
AGENCY SPECIFIC ASSUMPTIONS
OFFICE OF POLICY AND MANAGEMENT
 Private Providers - Provides funding for impact of minimum wage increase on private providers to reflect
ramp-up to $15/hour.
RESERVE FOR SALARY ADJUSTMENTS
 Reserve for Salary Adjustments - Reflects wage inflation.
DEPARTMENT OF ADMINISTRATIVE SERVICES
 Provide Funding to Develop a Digital Front Door - Funding is projected to be $6.5 million in FY 2022 and
$9.9 million in FY 2023, the final year of ramp up for the Digital Front Door initiative. This Connecticut
digital service will work with agencies to move their interactions with businesses and residents to the
cloud, as well as across agencies to provide a digital one-stop-shop for people starting a business,
accessing support during a family crisis, or seeking stability through training and employment.
DEPARTMENT OF HOUSING
 Housing / Homeless Services - Reflects annualization and caseload growth for DSS' long term care
rebalancing, Money Follows the Person, and the Medicaid supportive housing initiative.
DEPARTMENT OF PUBLIC HEALTH
 Immunization Services - Vaccine costs reflect anticipated changes in federal Centers for Disease Control
and Prevention price schedule.
2
DEPARTMENT OF DEVELOPMENTAL SERVICES
 Employment Opportunities and Day Services - Reflects new and annualized day program costs for
individuals graduating high school or aging out of services by the Department of Children and Families or
local education agencies.
DEPARTMENT OF MENTAL HEALTH AND ADDICTION SERVICES
 General Assistance Managed Care and Home and Community Based Services- - Support new caseload
growth for behavioral health services for low-income adults and Money Follows the Person placements
and provides full year funding for programs implemented partially through the year.
 Personal Services, Other Expenses, Managed Service System, Professional Services and Young Adult
Services - Reflect prior year annualization associated with the restructuring of certain publicly-operated
services to private operation.
DEPARTMENT OF SOCIAL SERVICES
 HUSKY B Program, Medicaid, Old Age Assistance, Aid to the Blind, Aid to the Disabled, Temporary Family
Assistance, Connecticut Home Care Program, Protective Services for the Elderly, State Administered
General Assistance, and Community Residential Services - Reflects anticipated cost and caseload changes
based on current trends and statutory requirements, as well as annualization of adjustments.
 Medicaid - Reflects decrease in federal reimbursement for the Medicaid expansion population (HUSKY
D) in accordance with the provisions of the Affordable Care Act (from 100% in 2016 to 95% in 2017, 94%
in 2018, 93% in 2019 and 90% in 2020).
 HUSKY B Program - Reflects provisions in federal law which increased reimbursement for the Children's
Health Insurance Program (CHIP) by 23 percentage points effective October 1, 2015 through September
30, 2019 and 11.5 percentage points effective October 1, 2019 through September 30, 2020. For
Connecticut, federal reimbursement is increased from 65% to 88% for the period ending September 30,
2019 and from 65% to 76.5% for the period ending September 30, 2020.
DEPARTMENT OF EDUCATION
 Local Charter Schools, State Charter Schools, Vocational Agriculture, Open Choice, and Magnet Schools -
Based on estimated enrollment increases.
 Education Equalization Grants - Based on statutory phase-in of grant.
OFFICE OF EARLY CHILDHOOD
 Birth to Three and Care4Kids-TANF/CCDF - Reflects no increase over current year appropriations, since
eligibility for these programs is subject to some level of administrative control.
TEACHERS' RETIREMENT BOARD
 Retirement Contributions - Reflects the actuarially determined employer contributions as calculated by

the pension plan actuaries.
 Retiree Health Service Cost - Reflects the state share returning to the statutory one-third of costs for the
basic health plan starting in FY 2020 and a 4% medical inflation rate thereafter.
3
 Municipal Retiree Health Insurance - Reflects the state share returning to the statutory one-third of the
subsidy starting in FY 2020 then reflects level funding thereafter based on flat volume.
DEPARTMENT OF CHILDREN AND FAMILIES
 Board and Care for Children - Foster & Adoption - Reflects anticipated growth in the number of children
in foster care and subsidized adoptive and guardianship homes, and additional post-secondary
education costs for children adopted after January 1, 2005.
 Board and Care for Children - Short Term and Residential, No Nexus Special Education - Reflects impact
of regulatory increases in per diem rates for room and board, and special education at in-state
residential treatment facilities.
DEPARTMENT OF TRANSPORTATION
 Pick-up Funding for Expiring Federal CMAQ Funding - Hartford Line Service - Beginning in FY 2022,
$21,800,000 in annual federal Congestion Mitigation and Air Quality (CMAQ) funding will have expired
for the Hartford Line. The CMAQ program covers 80% of the cost, for the first three years of operation,
of surface transportation projects and other related efforts that contribute to air quality improvement
and that provide congestion relief.
 Other Expenses – Operating costs associated with congestion tolling have been reflected beginning in FY
2023.
STATE COMPTROLLER - FRINGE BENEFITS
 State Employees Retirement Contributions - Reflects the estimated actuarially determined employer
contributions from the pension actuary.
 Judges and Compensation Commissioners Retirement - Reflects the estimated actuarially determined
employer contribution per the pension actuary.
 State Employee and Retired Employee Health Service Costs - Reflect medical inflation.
 Other Post-Employment Benefits - Employees hired prior to July 1, 2017 pay OPEB for 10 years. The
matching state contributions decrease as the number of employees coming off the 10 year period of
payments increases.
 SERS Defined Contribution Match - Reflects the pension actuary estimates of salary increases of new
employees in Tier 4, plus anticipated volume of new employees.
4
SUMMARY OF 2020-2021 RECOMMENDED AND 2022-2024 PROJECTED EXPENDITURES
By Fund and Appropriation
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024
GENERAL FUND
LEGISLATIVE MANAGEMENT
Personal Services 44,553,097 47,495,338 47,495,338 47,495,338 47,495,338
Other Expenses 11,976,294 11,976,294 11,976,294 11,976,294 11,976,294
Equipment 50,000 50,000 50,000 50,000 50,000
Interim Salary/Caucus Offices 19,984 19,984 19,984 19,984 19,984
Redistricting 25,000 25,000 25,000 25,000 25,000
Old State House 500,000 500,000 500,000 500,000 500,000
Interstate Conference Fund 377,944 377,944 377,944 377,944 377,944
New England Board of Higher Education 183,750 183,750 183,750 183,750 183,750
TOTAL - LEGISLATIVE MANAGEMENT 57,686,069 60,628,310 60,628,310 60,628,310 60,628,310
AUDITORS OF PUBLIC ACCOUNTS

Other Expenses 272,143 272,143 272,143 272,143 272,143
TOTAL - AUDITORS OF PUBLIC ACCOUNTS 11,260,458 11,967,405 11,967,405 11,967,405 11,967,405
COMMISSION ON WOMEN, CHILDREN AND SENIORS

Personal Services 425,385 453,460 453,460 453,460 453,460
Other Expenses 30,000 30,000 30,000 30,000 30,000
TOTAL - COMMISSION ON WOMEN, CHILDREN AND SENIORS 455,385 483,460 483,460 483,460 483,460
COMMISSION ON EQUITY AND OPPORTUNITY

Other Expenses 30,000 30,000 30,000 30,000 30,000
TOTAL - COMMISSION ON EQUITY AND OPPORTUNITY 455,385 483,460 483,460 483,460 483,460
GOVERNOR'S OFFICE
Other Expenses 174,483 174,483 174,483 174,483 174,483
Coalition of Northeastern Governors 74,391 74,391 74,391 74,391 74,391
National Governors' Association 106,600 106,600 106,600 106,600 106,600
TOTAL - GOVERNOR'S OFFICE 2,399,238 2,510,222 2,510,222 2,510,222 2,510,222
SECRETARY OF THE STATE

Other Expenses 1,659,594 1,659,594 1,659,594 1,659,594 1,659,594
Commercial Recording Division 4,672,490 4,819,503 4,819,503 4,819,503 4,819,503
TOTAL - SECRETARY OF THE STATE 9,013,252 9,305,434 9,305,434 9,305,434 9,305,434
LIEUTENANT GOVERNOR'S OFFICE

Other Expenses 57,251 57,251 57,251 57,251 57,251
TOTAL - LIEUTENANT GOVERNOR'S OFFICE 675,800 705,495 705,495 705,495 705,495
ELECTIONS ENFORCEMENT COMMISSION

Elections Enforcement Commission 3,321,817 3,518,682 3,518,682 3,518,682 3,518,682
TOTAL - ELECTIONS ENFORCEMENT COMMISSION 3,321,817 3,518,682 3,518,682 3,518,682 3,518,682
OFFICE OF STATE ETHICS

Information Technology Initiatives 0 0 0 0 0
Office of State Ethics 1,515,986 1,610,143 1,610,143 1,610,143 1,610,143
TOTAL - OFFICE OF STATE ETHICS 1,515,986 1,610,143 1,610,143 1,610,143 1,610,143
5
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024
FREEDOM OF INFORMATION COMMISSION
Freedom of Information Commission 1,618,072 1,707,192 1,707,192 1,707,192 1,707,192
TOTAL - FREEDOM OF INFORMATION COMMISSION 1,618,072 1,707,192 1,707,192 1,707,192 1,707,192
STATE TREASURER
Other Expenses 124,999 124,999 124,999 124,999 124,999
TOTAL - STATE TREASURER 3,028,526 3,177,377 3,177,377 3,177,377 3,177,377
STATE COMPTROLLER
Other Expenses 4,750,883 4,749,293 4,749,293 4,749,293 4,749,293
TOTAL - STATE COMPTROLLER 27,765,766 28,984,887 28,984,887 28,984,887 28,984,887
DEPARTMENT OF REVENUE SERVICES

Other Expenses 7,777,623 7,327,623 7,327,623 7,327,623 7,327,623
TOTAL - DEPARTMENT OF REVENUE SERVICES 63,516,520 66,148,129 66,148,129 66,148,129 66,148,129
OFFICE OF GOVERNMENTAL ACCOUNTABILITY

Other Expenses 30,662 32,287 32,287 32,287 32,287
Child Fatality Review Panel 101,202 108,354 108,354 108,354 108,354
Contracting Standards Board 167,239 176,909 176,909 176,909 176,909
Judicial Review Council 128,996 132,963 132,963 132,963 132,963
Judicial Selection Commission 86,713 91,816 91,816 91,816 91,816
Office of the Child Advocate 670,062 711,931 711,931 711,931 711,931
Office of the Victim Advocate 406,323 428,651 428,651 428,651 428,651
Board of Firearms Permit Examiners 114,611 121,016 121,016 121,016 121,016
TOTAL - OFFICE OF GOVERNMENTAL ACCOUNTABILITY 1,705,808 1,803,927 1,803,927 1,803,927 1,803,927

Other Expenses 1,173,684 1,173,684 1,173,684 1,173,684 1,173,684
Automated Budget System and Data Base Link 26,776 26,776 26,776 26,776 26,776
Justice Assistance Grants 823,001 826,328 826,328 826,328 826,328
Project Longevity 573,750 573,750 573,750 573,750 573,750
Council of Governments 0 0 0 0 0
Tax Relief For Elderly Renters 25,020,226 25,020,226 25,020,226 25,020,226 25,020,226
Private Providers 3,000,000 6,000,000 9,000,000 12,000,000 12,000,000
Reimbursement to Towns for Loss of Taxes on State Property 54,944,031 54,944,031 54,944,031 54,944,031 54,944,031
Reimbursements to Towns for Private Tax-Exempt Property 105,889,434 105,889,434 105,889,434 105,889,434 105,889,434
Reimbursement Property Tax - Disability Exemption 364,713 364,713 364,713 364,713 364,713
Property Tax Relief Elderly Freeze Program 40,000 40,000 40,000 40,000 40,000
Property Tax Relief for Veterans 2,708,107 2,708,107 2,708,107 2,708,107 2,708,107
Municipal Revenue Sharing 36,819,135 36,819,135 36,819,135 36,819,135 36,819,135
Municipal Transition 29,596,908 32,331,732 32,331,732 32,331,732 32,331,732
Municipal Stabilization Grant 37,753,335 37,753,335 37,753,335 37,753,335 37,753,335
Municipal Restructuring 7,300,000 7,300,000 7,300,000 7,300,000 7,300,000
TOTAL - OFFICE OF POLICY AND MANAGEMENT 316,908,637 323,350,423 326,350,423 329,350,423 329,350,423
DEPARTMENT OF VETERANS AFFAIRS

Other Expenses 2,903,207 2,903,207 2,903,207 2,903,207 2,903,207
SSMF Administration 511,396 511,396 511,396 511,396 511,396
6
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024
Burial Expenses 6,666 6,666 6,666 6,666 6,666
Headstones 307,834 307,834 307,834 307,834 307,834
TOTAL - DEPARTMENT OF VETERANS AFFAIRS 23,104,678 24,145,033 24,145,033 24,145,033 24,145,033

Other Expenses 30,143,935 31,181,530 31,181,530 31,181,530 31,181,530
Loss Control Risk Management 92,634 92,634 92,634 92,634 92,634
Employees' Review Board 17,611 17,611 17,611 17,611 17,611
Surety Bonds for State Officials and Employees 69,000 73,500 73,500 73,500 73,500
Refunds Of Collections 21,453 21,453 21,453 21,453 21,453
Rents and Moving 10,571,577 10,571,577 10,571,577 10,571,577 10,571,577
W. C. Administrator 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000
State Insurance and Risk Mgmt Operations 12,239,855 12,239,855 12,239,855 12,239,855 12,239,855
IT Services 14,719,176 17,325,576 19,428,576 22,848,576 22,848,576
Firefighters Fund 400,000 400,000 400,000 400,000 400,000
TOTAL - DEPARTMENT OF ADMINISTRATIVE SERVICES 121,408,886 127,406,251 129,509,251 132,929,251 132,929,251
ATTORNEY GENERAL
Other Expenses 1,019,910 1,019,910 1,019,910 1,019,910 1,019,910
TOTAL - ATTORNEY GENERAL 31,399,241 31,890,543 31,890,543 31,890,543 31,890,543
DIVISION OF CRIMINAL JUSTICE

Other Expenses 2,394,240 2,394,240 2,394,240 2,394,240 2,394,240
Witness Protection 164,148 164,148 164,148 164,148 164,148
Training And Education 27,398 27,398 27,398 27,398 27,398
Expert Witnesses 135,413 135,413 135,413 135,413 135,413
Medicaid Fraud Control 1,197,897 1,254,282 1,254,282 1,254,282 1,254,282
Criminal Justice Commission 409 409 409 409 409
Cold Case Unit 228,213 228,213 228,213 228,213 228,213
Shooting Taskforce 1,074,222 1,127,052 1,127,052 1,127,052 1,127,052
TOTAL - DIVISION OF CRIMINAL JUSTICE 49,968,839 52,140,676 52,140,676 52,140,676 52,140,676
DEPARTMENT OF EMERGENCY SERVICES AND PUBLIC PROTECTION

Other Expenses 27,882,589 28,269,417 28,269,417 28,269,417 28,269,417
Stress Reduction 25,354 25,354 25,354 25,354 25,354
Fleet Purchase 5,581,737 5,581,737 5,581,737 5,581,737 5,581,737
Workers' Compensation Claims 4,136,817 4,136,817 4,136,817 4,136,817 4,136,817
Criminal Justice Information System 2,684,610 2,684,610 2,684,610 2,684,610 2,684,610
Fire Training School - Willimantic 150,076 150,076 150,076 150,076 150,076
Maintenance of County Base Fire Radio Network 19,528 19,528 19,528 19,528 19,528
Maintenance of State-Wide Fire Radio Network 12,997 12,997 12,997 12,997 12,997
Police Association of Connecticut 172,353 172,353 172,353 172,353 172,353
Connecticut State Firefighter's Association 176,625 176,625 176,625 176,625 176,625
Fire Training School - Torrington 81,367 81,367 81,367 81,367 81,367
Fire Training School - New Haven 48,364 48,364 48,364 48,364 48,364
Fire Training School - Derby 37,139 37,139 37,139 37,139 37,139
Fire Training School - Wolcott 100,162 100,162 100,162 100,162 100,162
Fire Training School - Fairfield 70,395 70,395 70,395 70,395 70,395
Fire Training School - Hartford 169,336 169,336 169,336 169,336 169,336
Fire Training School - Middletown 68,470 68,470 68,470 68,470 68,470
7
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024
Fire Training School - Stamford 55,432 55,432 55,432 55,432 55,432
TOTAL - DEPARTMENT OF EMERGENCY SERVICES AND PUBLIC 184,142,433 187,995,569 187,995,569 187,995,569 187,995,569
PROTECTION
MILITARY DEPARTMENT
Other Expenses 2,171,221 2,171,221 2,171,221 2,171,221 2,171,221
Honor Guard 469,000 469,000 469,000 469,000 469,000
Veteran's Service Bonuses 93,333 93,333 93,333 93,333 93,333
TOTAL - MILITARY DEPARTMENT 5,510,760 5,678,992 5,678,992 5,678,992 5,678,992
DEPARTMENT OF CONSUMER PROTECTION

Other Expenses 1,153,928 1,148,428 1,148,428 1,148,428 1,148,428
TOTAL - DEPARTMENT OF CONSUMER PROTECTION 14,414,825 15,161,926 15,161,926 15,161,926 15,161,926
LABOR DEPARTMENT
Other Expenses 1,014,985 1,014,985 1,014,985 1,014,985 1,014,985
CETC Workforce 562,744 567,979 567,979 567,979 567,979
Workforce Investment Act 33,082,628 33,082,628 33,082,628 33,082,628 33,082,628
Job Funnels Projects 73,342 73,342 73,342 73,342 73,342
Connecticut's Youth Employment Program 4,000,040 4,000,096 4,000,096 4,000,096 4,000,096
Jobs First Employment Services 12,521,662 12,562,412 12,562,412 12,562,412 12,562,412
Apprenticeship Program 482,706 499,921 499,921 499,921 499,921
Spanish-American Merchants Association 302,782 304,694 304,694 304,694 304,694
Connecticut Career Resource Network 111,327 116,385 116,385 116,385 116,385
STRIVE 76,058 76,058 76,058 76,058 76,058
Opportunities for Long Term Unemployed 1,754,229 1,754,573 1,754,573 1,754,573 1,754,573
Veterans’ Opportunity Pilot 233,070 240,823 240,823 240,823 240,823
Second Chance Initiative 311,481 311,594 311,594 311,594 311,594
Cradle To Career 0 0 0 0 0
New Haven Jobs Funnel 344,241 344,241 344,241 344,241 344,241
Healthcare Apprenticeship Initiative 0 0 0 0 0
Manufacturing Pipeline Initiative 901,332 903,251 903,251 903,251 903,251
Paid Family Medical Leave 5,170,575 0 0 0 0
TOTAL - LABOR DEPARTMENT 69,953,265 65,376,162 65,376,162 65,376,162 65,376,162
COMMISSION ON HUMAN RIGHTS AND OPPORTUNITIES

Other Expenses 286,958 286,958 286,958 286,958 286,958
Martin Luther King, Jr. Commission 5,977 5,977 5,977 5,977 5,977
TOTAL - COMMISSION ON HUMAN RIGHTS AND 6,280,573 6,600,986 6,600,986 6,600,986 6,600,986
OPPORTUNITIES
DEPARTMENT OF AGRICULTURE
Other Expenses 800,959 800,959 800,959 800,959 800,959
Senior Food Vouchers 351,939 354,104 354,104 354,104 354,104
Dairy Farmer – Agriculture Sustainability 5,500,000 5,500,000 5,500,000 5,500,000 5,500,000
WIC Coupon Program for Fresh Produce 167,938 167,938 167,938 167,938 167,938
Community Investment Account 3,581,807 3,570,450 3,570,450 3,570,450 3,570,450
TOTAL - DEPARTMENT OF AGRICULTURE 14,418,145 14,603,080 14,603,080 14,603,080 14,603,080
DEPARTMENT OF ENERGY AND ENVIRONMENTAL PROTECTION
8
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024
Other Expenses 358,752 358,752 358,752 358,752 358,752
Mosquito Control 230,354 236,055 236,055 236,055 236,055
State Superfund Site Maintenance 399,577 399,577 399,577 399,577 399,577
Laboratory Fees 129,015 129,015 129,015 129,015 129,015
Dam Maintenance 118,956 124,850 124,850 124,850 124,850
Emergency Spill Response 6,601,519 6,853,389 6,853,389 6,853,389 6,853,389
Solid Waste Management 3,656,481 3,751,297 3,751,297 3,751,297 3,751,297
Underground Storage Tank 890,592 921,535 921,535 921,535 921,535
Clean Air 3,974,654 4,117,754 4,117,754 4,117,754 4,117,754
Environmental Conservation 4,856,000 5,010,909 5,010,909 5,010,909 5,010,909
Environmental Quality 8,562,360 8,898,044 8,898,044 8,898,044 8,898,044
Fish Hatcheries 2,115,785 2,161,194 2,161,194 2,161,194 2,161,194
Interstate Environmental Commission 3,333 3,333 3,333 3,333 3,333
New England Interstate Water Pollution Commission 26,554 26,554 26,554 26,554 26,554
Northeast Interstate Forest Fire Compact 3,082 3,082 3,082 3,082 3,082
Connecticut River Valley Flood Control Commission 30,295 30,295 30,295 30,295 30,295
Thames River Valley Flood Control Commission 45,151 45,151 45,151 45,151 45,151
Community Investment Account 2,470,422 2,450,127 2,450,127 2,450,127 2,450,127
TOTAL - DEPARTMENT OF ENERGY AND ENVIRONMENTAL 54,708,626 56,743,486 56,743,486 56,743,486 56,743,486
PROTECTION
DEPARTMENT OF ECONOMIC AND COMMUNITY DEVELOPMENT

Other Expenses 489,382 489,382 489,382 489,382 489,382
Office of Military Affairs 194,620 202,411 202,411 202,411 202,411
Capital Region Development Authority 6,249,121 6,249,121 6,249,121 6,249,121 6,249,121
State Historic Preservation 2,295,757 2,295,757 2,295,757 2,295,757 2,295,757
CT Trust for Historic Preservation 380,000 380,000 380,000 380,000 380,000
TOTAL - DEPARTMENT OF ECONOMIC AND COMMUNITY 17,066,776 17,479,633 17,479,633 17,479,633 17,479,633
DEVELOPMENT
Other Expenses 164,893 164,893 164,893 164,893 164,893
Elderly Rental Registry and Counselors 1,014,722 1,014,722 1,014,722 1,014,722 1,014,722
Homeless Youth 2,292,929 2,292,929 2,292,929 2,292,929 2,292,929
Homeless Supports 2,480,415 2,480,415 2,480,415 2,480,415 2,480,415
Subsidized Assisted Living Demonstration 2,612,000 2,678,000 2,678,000 2,678,000 2,678,000
Congregate Facilities Operation Costs 7,189,480 7,189,480 7,189,480 7,189,480 7,189,480
Elderly Congregate Rent Subsidy 1,942,424 1,942,424 1,942,424 1,942,424 1,942,424
Housing/Homeless Services 79,388,870 84,779,130 92,599,530 96,969,930 101,340,330
Housing/Homeless Services - Municipality 575,226 575,226 575,226 575,226 575,226
TOTAL - DEPARTMENT OF HOUSING 99,538,135 105,070,664 112,891,064 117,261,464 121,631,864
AGRICULTURAL EXPERIMENT STATION

Other Expenses 865,032 865,032 865,032 865,032 865,032
Mosquito Control 512,276 522,880 522,880 522,880 522,880
Wildlife Disease Prevention 95,809 99,149 99,149 99,149 99,149
TOTAL - AGRICULTURAL EXPERIMENT STATION 7,228,484 7,499,788 7,499,788 7,499,788 7,499,788

Other Expenses 7,605,696 7,608,342 7,608,342 7,608,342 7,608,342
9
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024
Community Health Services 1,486,753 1,486,753 1,486,753 1,486,753 1,486,753
Rape Crisis 548,128 548,128 548,128 548,128 548,128
Local and District Departments of Health 3,742,666 3,742,666 3,742,666 3,742,666 3,742,666
School Based Health Clinics 10,550,187 10,550,187 10,550,187 10,550,187 10,550,187
TOTAL - DEPARTMENT OF PUBLIC HEALTH 58,596,763 60,393,337 60,393,337 60,393,337 60,393,337
OFFICE OF HEALTH STRATEGY

Other Expenses 38,042 38,042 38,042 38,042 38,042
TOTAL - OFFICE OF HEALTH STRATEGY 2,067,598 2,149,240 2,149,240 2,149,240 2,149,240
OFFICE OF THE CHIEF MEDICAL EXAMINER

Other Expenses 1,442,198 1,442,198 1,442,198 1,442,198 1,442,198
Equipment 23,310 23,310 23,310 23,310 23,310
Medicolegal Investigations 22,150 22,150 22,150 22,150 22,150
TOTAL - OFFICE OF THE CHIEF MEDICAL EXAMINER 7,015,185 7,326,222 7,326,222 7,326,222 7,326,222
DEPARTMENT OF DEVELOPMENTAL SERVICES

Other Expenses 15,133,419 15,069,356 15,069,356 15,069,356 15,069,356
Housing Supports and Services 350,000 1,400,000 1,400,000 1,400,000 1,400,000
Family Support Grants 3,700,840 3,700,840 3,700,840 3,700,840 3,700,840
Clinical Services 2,340,271 2,337,724 2,337,724 2,337,724 2,337,724
Behavioral Services Program 23,044,686 22,571,979 22,571,979 22,571,979 22,633,820
Supplemental Payments for Medical Services 3,433,467 3,208,132 3,208,132 3,208,132 3,208,132
ID Partnership Initiatives 1,529,000 1,529,000 1,529,000 1,529,000 1,529,000
Emergency Placements 5,630,000 5,630,000 5,630,000 5,630,000 5,630,000
Rent Subsidy Program 4,782,312 4,782,312 4,782,312 4,782,312 4,782,312
Employment Opportunities and Day Services 277,945,780 289,183,217 299,494,517 310,064,517 320,634,517
TOTAL - DEPARTMENT OF DEVELOPMENTAL SERVICES 552,771,025 574,562,551 584,873,851 595,443,851 606,075,692

Other Expenses 24,880,878 24,437,990 24,246,032 24,246,032 24,246,032
Housing Supports and Services 22,966,163 22,966,163 22,966,163 22,966,163 22,966,163
Managed Service System 59,217,373 64,936,355 66,767,423 66,767,423 66,767,423
Legal Services 706,179 706,179 706,179 706,179 706,179
Connecticut Mental Health Center 6,998,821 6,998,821 6,998,821 6,998,821 6,998,821
Professional Services 12,610,958 12,550,903 12,507,743 12,507,743 12,507,743
General Assistance Managed Care 40,377,409 40,722,054 41,129,275 41,540,567 41,955,973
Nursing Home Screening 652,784 652,784 652,784 652,784 652,784
Young Adult Services 74,502,486 74,240,746 73,845,178 73,845,178 73,845,178
TBI Community Services 8,385,284 8,452,441 8,452,441 8,452,441 8,452,441
Jail Diversion 0 0 0 0 0
Behavioral Health Medications 6,720,754 6,720,754 6,720,754 6,720,754 6,720,754
Medicaid Adult Rehabilitation Option 4,184,260 4,184,260 4,184,260 4,184,260 4,184,260
Discharge and Diversion Services 24,216,478 24,216,478 24,216,478 24,216,478 24,216,478
Home and Community Based Services 20,980,076 22,220,669 23,412,040 24,603,411 25,794,782
Nursing Home Contract 409,594 409,594 409,594 409,594 409,594
Katie Blair House 0 0 0 0 0
Forensic Services 10,145,246 10,275,522 10,275,522 10,275,522 10,275,522
10
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024
Grants for Substance Abuse Services 17,557,460 17,557,460 17,557,460 17,557,460 17,557,460
Grants for Mental Health Services 64,999,107 64,999,107 64,999,107 64,999,107 64,999,107
Employment Opportunities 8,791,514 8,791,514 8,791,514 8,791,514 8,791,514
TOTAL - DEPARTMENT OF MENTAL HEALTH AND ADDICTION 617,796,628 636,236,240 637,075,772 638,678,435 640,285,212
SERVICES
PSYCHIATRIC SECURITY REVIEW BOARD

Other Expenses 25,068 25,068 25,068 25,068 25,068
TOTAL - PSYCHIATRIC SECURITY REVIEW BOARD 309,680 324,824 324,824 324,824 324,824
DEPARTMENT OF SOCIAL SERVICES

Other Expenses 156,674,427 148,773,485 148,773,485 148,773,485 148,773,485
Genetic Tests in Paternity Actions 81,906 81,906 81,906 81,906 81,906
HUSKY B Program 8,870,000 14,830,000 16,950,000 17,800,000 18,510,000
Medicaid 2,689,940,000 2,771,150,000 2,861,260,000 2,957,100,000 3,072,700,000
Old Age Assistance 42,600,000 43,550,000 45,790,000 47,970,000 50,020,000
Aid To The Blind 529,100 523,900 535,800 549,000 564,300
Aid To The Disabled 59,690,000 59,660,000 61,470,000 63,240,000 65,250,000
Temporary Family Assistance 62,230,000 60,870,000 61,770,000 62,680,000 63,480,000
Emergency Assistance 1 1 1 1 1
Food Stamp Training Expenses 9,832 9,832 9,832 9,832 9,832
DMHAS-Disproportionate Share 108,935,000 108,935,000 108,935,000 108,935,000 108,935,000
Connecticut Home Care Program 36,810,000 36,900,000 38,530,000 40,070,000 41,670,000
Human Resource Development-Hispanic Programs 1,206,885 1,206,885 1,206,885 1,206,885 1,206,885
Community Residential Services 623,412,127 639,014,602 657,629,400 672,329,400 688,871,400
Protective Services for the Elderly 0 0 598,600 610,600 622,800
Safety Net Services 1,334,544 1,334,544 1,334,544 1,334,544 1,334,544
Refunds Of Collections 94,699 94,699 94,699 94,699 94,699
Services for Persons With Disabilities 276,362 276,362 276,362 276,362 276,362
Nutrition Assistance 749,040 749,040 749,040 749,040 749,040
State Administered General Assistance 17,810,000 17,470,000 17,750,000 18,130,000 18,500,000
Connecticut Children's Medical Center 10,125,737 10,125,737 10,125,737 10,125,737 10,125,737
Community Services 275,376 275,376 275,376 275,376 275,376
Human Service Infrastructure Community Action Program 3,292,432 3,292,432 3,292,432 3,292,432 3,292,432
Teen Pregnancy Prevention 1,255,827 1,255,827 1,255,827 1,255,827 1,255,827
Family Programs - TANF 0 0 0 0 0
Domestic Violence Shelters 5,289,049 5,289,049 5,289,049 5,289,049 5,289,049
Hospital Supplemental Payments 453,331,102 453,331,102 453,331,102 453,331,102 453,331,102
Teen Pregnancy Prevention - Municipality 98,281 98,281 98,281 98,281 98,281
TOTAL - DEPARTMENT OF SOCIAL SERVICES 4,417,383,198 4,518,965,479 4,637,280,777 4,755,475,977 4,895,185,477
DEPARTMENT OF REHABILITATION SERVICES

Other Expenses 1,422,517 1,422,517 1,422,517 1,422,517 1,422,517
Educational Aid for Blind and Visually Handicapped Children 4,145,301 4,337,011 4,337,011 4,337,011 4,337,011
Employment Opportunities – Blind & Disabled 1,021,990 1,021,990 1,021,990 1,021,990 1,021,990
Vocational Rehabilitation - Disabled 7,279,075 7,279,075 7,279,075 7,279,075 7,279,075
Supplementary Relief and Services 44,847 44,847 44,847 44,847 44,847
Special Training for the Deaf Blind 265,269 265,269 265,269 265,269 265,269
Connecticut Radio Information Service 20,194 20,194 20,194 20,194 20,194
Independent Living Centers 312,725 312,725 312,725 312,725 312,725
Programs for Senior Citizens 3,278,743 3,278,743 3,278,743 3,278,743 3,278,743
11
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024
Elderly Nutrition 2,626,390 2,626,390 2,626,390 2,626,390 2,626,390
TOTAL - DEPARTMENT OF REHABILITATION SERVICES 27,378,425 27,953,761 27,953,761 27,953,761 27,953,761
DEPARTMENT OF EDUCATION
Other Expenses 3,520,381 3,520,381 3,520,381 3,520,381 3,520,381
Development of Mastery Exams Grades 4, 6, and 8 10,449,592 10,490,334 10,490,334 10,490,334 10,490,334
Primary Mental Health 345,288 345,288 345,288 345,288 345,288
Leadership, Education, Athletics in Partnership (LEAP) 0 0 0 0 0
Adult Education Action 194,534 194,534 194,534 194,534 194,534
Connecticut Writing Project 0 0 0 0 0
Neighborhood Youth Centers 438,866 438,866 438,866 438,866 438,866
Longitudinal Data Systems 0 0 0 0 0
Sheff Settlement 10,250,966 10,277,534 10,277,534 10,277,534 10,277,534
Parent Trust Fund Program 0 0 0 0 0
Regional Vocational-Technical School System 135,153,018 140,398,647 140,398,647 140,398,647 140,398,647
Commissioner’s Network 10,009,398 10,009,398 10,009,398 10,009,398 10,009,398
Local Charter Schools 600,000 660,000 720,000 780,000 780,000
Bridges to Success 0 0 0 0 0
K-3 Reading Assessment Pilot 0 0 0 0 0
Talent Development 2,164,593 2,183,986 2,183,986 2,183,986 2,183,986
School-Based Diversion Initiative 900,000 900,000 900,000 900,000 900,000
Technical High Schools Other Expenses 22,668,577 22,668,577 22,668,577 22,668,577 22,668,577
EdSight 1,095,806 1,100,273 1,100,273 1,100,273 1,100,273
Sheff Transportation 44,750,421 45,781,798 45,781,798 45,781,798 45,781,798
Curriculum and Standards- Math, Literacy, Science, Social 2,215,782 2,215,782 2,215,782 2,215,782 2,215,782
Studies, Civics and Arts
American School For The Deaf 7,857,514 7,857,514 7,857,514 7,857,514 7,857,514
Regional Education Services 262,500 262,500 262,500 262,500 262,500
Family Resource Centers 5,802,710 5,802,710 5,802,710 5,802,710 5,802,710
Charter Schools 118,822,500 121,128,750 121,803,750 121,803,750 121,803,750
Youth Service Bureau Enhancement 588,973 588,973 588,973 588,973 588,973
Child Nutrition State Match 2,354,000 2,354,000 2,354,000 2,354,000 2,354,000
Health Foods Initiative 4,151,463 4,151,463 4,151,463 4,151,463 4,151,463
Vocational Agriculture 14,952,000 15,124,200 15,304,800 15,489,600 15,674,400
Adult Education 20,383,960 20,383,960 20,383,960 20,383,960 20,383,960
Health and Welfare Services Pupils Private Schools 0 0 0 0 0
Education Equalization Grants 2,034,411,986 2,056,150,639 2,077,889,287 2,122,072,654 2,166,256,021
Bilingual Education 3,177,112 3,177,112 3,177,112 3,177,112 3,177,112
Priority School Districts 37,150,868 37,150,868 37,150,868 37,150,868 37,150,868
Young Parents Program 0 0 0 0 0
Interdistrict Cooperation 1,537,500 1,537,500 1,537,500 1,537,500 1,537,500
School Breakfast Program 2,158,900 2,158,900 2,158,900 2,158,900 2,158,900
Excess Cost - Student Based 140,619,782 140,619,782 140,619,782 140,619,782 140,619,782
Youth Service Bureaus 2,612,772 2,612,772 2,612,772 2,612,772 2,612,772
Open Choice Program 26,835,214 27,682,027 28,562,027 29,492,027 30,452,027
Magnet Schools 298,204,848 300,033,302 305,963,830 307,905,390 309,846,949
After School Program 4,720,695 4,720,695 4,720,695 4,720,695 4,720,695
TOTAL - DEPARTMENT OF EDUCATION 2,988,252,065 3,022,417,642 3,051,882,418 3,099,182,145 3,146,451,871
OFFICE OF EARLY CHILDHOOD

Other Expenses 388,987 388,987 388,987 388,987 388,987
Birth to Three 21,822,123 22,204,010 22,204,010 22,204,010 22,204,010
12
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024
Evenstart 295,456 295,456 295,456 295,456 295,456
2Gen - TANF 412,500 412,500 412,500 412,500 412,500
Nurturing Families Network 10,278,822 10,278,822 10,278,822 10,278,822 10,278,822
Head Start Services 5,083,238 5,083,238 5,083,238 5,083,238 5,083,238
Care4Kids TANF/CCDF 54,627,096 59,527,096 59,527,096 59,527,096 59,527,096
Child Care Quality Enhancements 6,855,033 6,855,033 6,855,033 6,855,033 6,855,033
Early Head Start-Child Care Partnership 1,130,750 100,000 100,000 100,000 100,000
Early Care and Education 127,798,399 127,798,399 127,798,399 127,798,399 127,798,399
Smart Start 3,325,000 3,325,000 3,325,000 3,325,000 3,325,000
TOTAL - OFFICE OF EARLY CHILDHOOD 240,672,459 245,425,095 245,425,095 245,425,095 245,425,095
STATE LIBRARY
Other Expenses 405,229 405,229 405,229 405,229 405,229
State-Wide Digital Library 1,575,174 1,575,174 1,575,174 1,575,174 1,575,174
Interlibrary Loan Delivery Service 256,795 266,392 266,392 266,392 266,392
Legal/Legislative Library Materials 574,540 574,540 574,540 574,540 574,540
Support Cooperating Library Service Units 124,402 124,402 124,402 124,402 124,402
Connecticard Payments 703,638 703,638 703,638 703,638 703,638
TOTAL - STATE LIBRARY 8,755,226 9,030,046 9,030,046 9,030,046 9,030,046
OFFICE OF HIGHER EDUCATION

Other Expenses 66,466 66,466 66,466 66,466 66,466
Minority Advancement Program 1,614,726 1,619,090 1,619,090 1,619,090 1,619,090
National Service Act 239,668 244,912 244,912 244,912 244,912
Minority Teacher Incentive Program 320,134 320,134 320,134 320,134 320,134
Roberta B. Willis Scholarship Fund 33,388,637 33,388,637 33,388,637 33,388,637 33,388,637
TOTAL - OFFICE OF HIGHER EDUCATION 37,107,394 37,174,573 37,174,573 37,174,573 37,174,573
UNIVERSITY OF CONNECTICUT
Operating Expenses 181,218,188 192,113,742 192,113,742 192,113,742 192,113,742
Next Generation Connecticut 16,865,367 16,865,367 16,865,367 16,865,367 16,865,367
TOTAL - UNIVERSITY OF CONNECTICUT 200,354,783 211,250,337 211,250,337 211,250,337 211,250,337
UNIVERSITY OF CONNECTICUT HEALTH CENTER

Operating Expenses 109,785,175 116,556,690 116,556,690 116,556,690 116,556,690
AHEC 375,179 375,832 375,832 375,832 375,832
Bioscience 15,400,000 16,000,000 16,000,000 16,000,000 16,000,000
TOTAL - UNIVERSITY OF CONNECTICUT HEALTH CENTER 128,230,785 135,850,006 135,850,006 135,850,006 135,850,006
TEACHERS' RETIREMENT BOARD

Other Expenses 431,727 544,727 544,727 544,727 544,727
Retirement Contributions 1,208,783,000 1,248,029,000 1,351,700,000 1,472,600,000 1,594,800,000
Retirees Health Service Cost 26,001,300 29,849,400 31,043,376 32,285,111 33,576,515
Municipal Retiree Health Insurance Costs 5,532,120 5,535,640 5,535,640 5,535,640 5,535,640
TOTAL - TEACHERS' RETIREMENT BOARD 1,242,380,118 1,285,681,605 1,390,546,581 1,512,688,316 1,636,179,720
CONNECTICUT STATE COLLEGES AND UNIVERSITIES

Charter Oak State College 3,112,823 3,284,028 3,284,028 3,284,028 3,284,028
13
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024
Community Tech College System 141,415,942 149,193,817 149,193,817 149,193,817 149,193,817
Connecticut State University 145,180,562 153,165,495 153,165,495 153,165,495 153,165,495
Board of Regents 387,053 408,341 408,341 408,341 408,341
Developmental Services 8,912,702 8,912,702 8,912,702 8,912,702 8,912,702
Outcomes-Based Funding Incentive 1,202,027 1,202,027 1,202,027 1,202,027 1,202,027
Institute for Municipal and Regional Policy 300,000 300,000 300,000 300,000 300,000
TOTAL - CONNECTICUT STATE COLLEGES AND UNIVERSITIES 303,800,385 319,755,686 319,755,686 319,755,686 319,755,686
DEPARTMENT OF CORRECTION
Other Expenses 65,729,965 69,596,565 69,596,565 69,596,565 69,596,565
Inmate Medical Services 85,640,077 87,970,535 87,970,535 87,970,535 87,970,535
Board of Pardons and Paroles 6,567,994 6,927,233 6,927,233 6,927,233 6,927,233
STRIDE 73,342 73,342 73,342 73,342 73,342
Aid to Paroled and Discharged Inmates 3,000 3,000 3,000 3,000 3,000
Legal Services To Prisoners 797,000 797,000 797,000 797,000 797,000
Volunteer Services 87,725 87,725 87,725 87,725 87,725
Community Support Services 34,129,544 34,129,544 34,129,544 34,129,544 34,129,544
TOTAL - DEPARTMENT OF CORRECTION 616,476,576 643,581,895 643,581,895 643,581,895 643,581,895
DEPARTMENT OF CHILDREN AND FAMILIES

Other Expenses 28,964,687 29,160,237 29,160,237 29,160,237 29,160,237
Family Support Services 946,451 946,451 946,451 946,451 946,451
Differential Response System 13,120,002 15,812,975 15,812,975 15,812,975 15,812,975
Regional Behavioral Health Consultation 1,646,024 1,646,024 1,646,024 1,646,024 1,646,024
Health Assessment and Consultation 1,415,723 1,415,723 1,415,723 1,415,723 1,415,723
Grants for Psychiatric Clinics for Children 16,182,464 16,182,464 16,182,464 16,182,464 16,182,464
Day Treatment Centers for Children 7,275,589 7,275,589 7,275,589 7,275,589 7,275,589
Child Abuse and Neglect Intervention 9,874,101 9,874,101 9,874,101 9,874,101 9,874,101
Community Based Prevention Programs 7,527,785 7,527,785 7,527,785 7,527,785 7,527,785
Family Violence Outreach and Counseling 3,745,395 3,745,395 3,745,395 3,745,395 3,745,395
Supportive Housing 19,886,064 19,886,064 19,886,064 19,886,064 19,886,064
No Nexus Special Education 1,904,652 1,952,268 2,001,074 2,051,101 2,102,379
Family Preservation Services 6,593,987 6,593,987 6,593,987 6,593,987 6,593,987
Substance Abuse Treatment 8,629,640 8,629,640 8,629,640 8,629,640 8,629,640
Child Welfare Support Services 2,560,026 2,560,026 2,560,026 2,560,026 2,560,026
Board and Care for Children - Adoption 102,078,733 104,750,134 107,455,097 110,057,811 113,014,486
Board and Care for Children - Foster 136,996,712 136,781,796 137,817,365 138,717,204 139,817,925
Board and Care for Children - Short-term and Residential 89,246,759 88,983,554 93,483,829 94,072,788 94,826,471
Individualized Family Supports 5,885,205 5,885,205 5,885,205 5,885,205 5,885,205
Community Kidcare 44,221,621 44,103,938 44,103,938 44,103,938 44,103,938
Covenant to Care 161,412 161,412 161,412 161,412 161,412
TOTAL - DEPARTMENT OF CHILDREN AND FAMILIES 788,801,627 803,529,836 811,819,449 815,960,988 820,823,345
JUDICIAL DEPARTMENT
Other Expenses 59,839,025 59,839,025 59,839,025 59,839,025 59,839,025
Forensic Sex Evidence Exams 1,348,010 1,348,010 1,348,010 1,348,010 1,348,010
Alternative Incarceration Program 50,257,733 50,257,733 50,257,733 50,257,733 50,257,733
Justice Education Center, Inc. 469,714 469,714 469,714 469,714 469,714
Juvenile Alternative Incarceration 20,063,056 20,063,056 20,063,056 20,063,056 20,063,056
14
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024
Probate Court 4,350,000 4,350,000 4,350,000 4,350,000 4,350,000
Youthful Offender Services 9,725,677 9,725,677 9,725,677 9,725,677 9,725,677
Victim Security Account 8,792 8,792 8,792 8,792 8,792
Children of Incarcerated Parents 493,728 493,728 493,728 493,728 493,728
Legal Aid 1,397,144 1,397,144 1,397,144 1,397,144 1,397,144
Youth Violence Initiative 1,939,758 1,939,758 1,939,758 1,939,758 1,939,758
Youth Services Prevention 3,211,078 3,211,078 3,211,078 3,211,078 3,211,078
Children's Law Center 92,445 92,445 92,445 92,445 92,445
Juvenile Planning 208,620 208,620 208,620 208,620 208,620
Juvenile Justice Outreach Services 10,646,046 10,646,046 10,646,046 10,646,046 10,646,046
Board and Care for Children - Short-term and Residential 6,332,474 6,332,474 6,332,474 6,332,474 6,332,474
TOTAL - JUDICIAL DEPARTMENT 516,227,012 530,252,596 530,252,596 530,252,596 530,252,596
PUBLIC DEFENDER SERVICES COMMISSION

Other Expenses 1,181,163 1,181,163 1,181,163 1,181,163 1,181,163
Assigned Counsel - Criminal 22,442,284 22,442,284 22,442,284 22,442,284 22,442,284
Expert Witnesses 2,875,604 2,875,604 2,875,604 2,875,604 2,875,604
Training And Education 119,748 119,748 119,748 119,748 119,748
TOTAL - PUBLIC DEFENDER SERVICES COMMISSION 66,772,729 68,917,962 68,917,962 68,917,962 68,917,962
DEBT SERVICE - STATE TREASURER

Debt Service 1,906,900,160 1,997,208,185 2,043,464,821 2,135,321,386 2,222,694,643
UConn 2000 - Debt Service 216,225,089 234,906,539 242,392,570 241,934,170 240,723,064
CHEFA Day Care Security 5,500,000 5,500,000 5,500,000 5,500,000 5,500,000
Pension Obligation Bonds - TRB 118,400,521 118,400,521 203,080,521 306,680,521 315,671,921
Municipal Restructuring 45,666,625 56,314,629 54,677,710 54,098,049 51,251,706
TOTAL - DEBT SERVICE - STATE TREASURER 2,292,692,395 2,412,329,874 2,549,115,622 2,743,534,126 2,835,841,334
STATE COMPTROLLER - MISCELLANEOUS

Nonfunctional - Change to Accruals 11,111,545 22,326,243 22,326,243 22,326,243 22,326,243
TOTAL - STATE COMPTROLLER - MISCELLANEOUS 11,111,545 22,326,243 22,326,243 22,326,243 22,326,243

Unemployment Compensation 6,132,100 4,974,400 4,974,400 4,974,400 4,974,400
State Employees Retirement Contributions 1,268,557,372 1,373,926,320 1,483,016,070 1,587,865,306 1,598,662,790
Higher Education Alternative Retirement System 30,044,700 30,044,700 30,044,700 30,044,700 30,044,700
Pensions and Retirements - Other Statutory 1,974,003 2,029,134 2,090,008 2,152,708 2,217,289
Judges and Compensation Commissioners Retirement 27,010,989 28,522,111 29,948,217 31,445,628 33,017,909
Insurance - Group Life 8,514,800 8,770,200 8,770,200 8,770,200 8,770,200
Employers Social Security Tax 208,255,096 217,511,800 224,037,154 230,758,269 237,681,017
State Employees Health Service Cost 683,297,327 720,194,863 756,204,606 794,014,836 833,715,578
Retired State Employees Health Service Cost 776,021,000 847,309,000 889,674,450 934,158,173 980,866,082
Tuition Reimbursement - Training and Travel 3,475,000 3,508,500 3,508,500 3,508,500 3,508,500
Other Post Employment Benefits 95,650,800 83,371,300 81,600,000 80,100,000 34,400,000
SERS Defined Contribution Match 2,135,398 3,240,740 4,383,197 5,625,392 6,889,500
TOTAL - STATE COMPTROLLER - FRINGE BENEFITS 3,111,068,585 3,323,403,068 3,518,251,502 3,713,418,112 3,774,747,965

Reserve For Salary Adjustments 18,226,900 23,893,500 123,993,500 227,093,500 333,293,500
TOTAL - RESERVE FOR SALARY ADJUSTMENTS 18,226,900 23,893,500 123,993,500 227,093,500 333,293,500
WORKERS' COMPENSATION CLAIMS - DEPARTMENT OF ADMINISTRATIVE SERVICES
15
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024
TOTAL - WORKERS' COMPENSATION CLAIMS - DEPARTMENT 7,982,375 8,259,800 8,259,800 8,259,800 8,259,800
OF ADMINISTRATIVE SERVICES
STATEWIDE - LAPSES
Unallocated Lapse -9,515,570 -9,515,570 -9,515,570 -9,515,570 -9,515,570
Unallocated Lapse - Judicial -5,000,000 -5,000,000 -5,000,000 -5,000,000 -5,000,000
Statewide Hiring Reduction -7,000,000 -7,000,000 -7,000,000 -7,000,000 -7,000,000
Achieve Labor Concessions -181,900,000 -276,800,000 -283,700,000 -289,500,000 -298,400,000
TOTAL - STATEWIDE - LAPSES -203,415,570 -298,315,570 -305,215,570 -311,015,570 -319,915,570
TOTAL - GENERAL FUND 19,259,286,276 19,866,853,183 20,576,696,260 21,378,322,638 21,961,201,704
16
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024
SPECIAL TRANSPORTATION FUND

State Insurance and Risk Mgmt Operations 8,934,370 8,934,370 8,934,370 8,934,370 8,934,370
TOTAL - DEPARTMENT OF ADMINISTRATIVE SERVICES 8,934,370 8,934,370 8,934,370 8,934,370 8,934,370
DEPARTMENT OF MOTOR VEHICLES

Other Expenses 15,405,556 15,405,556 15,405,556 15,405,556 15,405,556
Equipment 468,756 468,756 468,756 468,756 468,756
Commercial Vehicle Information Systems and Networks Project 324,676 324,676 324,676 324,676 324,676
TOTAL - DEPARTMENT OF MOTOR VEHICLES 67,919,134 70,871,484 70,871,484 70,871,484 70,871,484

Other Expenses 701,974 701,974 701,974 701,974 701,974
PROTECTION
DEPARTMENT OF TRANSPORTATION
Other Expenses 53,372,716 53,372,716 53,372,716 93,272,716 129,172,716
Equipment 1,341,329 1,341,329 1,341,329 1,341,329 1,341,329
Minor Capital Projects 449,639 449,639 449,639 449,639 449,639
Highway Planning And Research 3,060,131 3,060,131 3,060,131 3,060,131 3,060,131
Rail Operations 215,598,790 215,927,417 237,727,417 237,727,417 237,727,417
Bus Operations 196,616,501 201,522,710 201,522,710 201,522,710 201,522,710
ADA Para-transit Program 43,303,827 44,819,461 44,819,461 44,819,461 44,819,461
Non-ADA Dial-A-Ride Program 576,361 576,361 576,361 576,361 576,361
Pay-As-You-Go Transportation Projects 13,652,577 13,676,378 13,676,378 13,676,378 13,676,378
Port Authority 400,000 400,000 400,000 400,000 400,000
Transportation S4 1,753,904 1,753,904 1,753,904 1,753,904 1,753,904
Transportation to Work 2,370,629 2,370,629 2,370,629 2,370,629 2,370,629
TOTAL - DEPARTMENT OF TRANSPORTATION 717,719,386 734,495,261 756,295,261 796,195,261 832,095,261
DEBT SERVICE - STATE TREASURER

Debt Service 690,580,233 756,638,231 799,986,341 859,577,873 924,321,641
TOTAL - DEBT SERVICE - STATE TREASURER 690,580,233 756,638,231 799,986,341 859,577,873 924,321,641

Nonfunctional - Change to Accruals 1,181,008 1,296,031 1,296,031 1,296,031 1,296,031
TOTAL - STATE COMPTROLLER - MISCELLANEOUS 1,181,008 1,296,031 1,296,031 1,296,031 1,296,031

Unemployment Compensation 203,548 203,548 203,548 203,548 203,548
State Employees Retirement Contributions 162,804,000 175,928,000 189,896,683 203,322,378 204,704,970
Insurance - Group Life 282,900 288,600 288,600 288,600 288,600
Employers Social Security Tax 16,545,655 17,296,756 17,815,659 18,350,129 18,900,633
State Employees Health Service Cost 51,600,045 55,063,217 57,816,378 60,707,197 63,742,557
Other Post Employment Benefits 6,128,100 5,264,600 5,100,000 5,000,000 2,100,000
SERS Defined Contribution Match 245,585 364,506 493,005 632,722 774,904
TOTAL - STATE COMPTROLLER - FRINGE BENEFITS 237,809,833 254,409,227 271,613,873 288,504,574 290,715,212

Reserve For Salary Adjustments 1,932,200 2,055,500 10,355,500 18,855,500 27,655,500
17
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024
TOTAL - RESERVE FOR SALARY ADJUSTMENTS 1,932,200 2,055,500 10,355,500 18,855,500 27,655,500
WORKERS' COMPENSATION CLAIMS - DEPARTMENT OF ADMINISTRATIVE SERVICES

TOTAL - WORKERS' COMPENSATION CLAIMS - DEPARTMENT 6,723,297 6,723,297 6,723,297 6,723,297 6,723,297
OF ADMINISTRATIVE SERVICES
STATEWIDE - LAPSES
Unallocated Lapse -12,000,000 -12,000,000 -12,000,000 -12,000,000 -12,000,000
Achieve Labor Concessions -18,300,000 -19,700,000 -19,700,000 -19,700,000 -19,700,000
TOTAL - STATEWIDE - LAPSES -30,300,000 -31,700,000 -31,700,000 -31,700,000 -31,700,000
TOTAL - SPECIAL TRANSPORTATION FUND 1,705,252,639 1,806,588,769 1,897,241,525 2,022,123,758 2,133,778,164
18
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024
BANKING FUND
DEPARTMENT OF BANKING
Other Expenses 1,535,297 1,535,307 1,535,307 1,535,307 1,535,307
Equipment 44,900 44,900 44,900 44,900 44,900
Fringe Benefits 10,260,255 10,734,844 11,053,543 11,381,804 11,719,912
Indirect Overhead 121,193 121,193 121,193 121,193 121,193
TOTAL - DEPARTMENT OF BANKING 23,359,758 24,360,567 25,041,424 25,742,708 26,465,030
LABOR DEPARTMENT
Opportunity Industrial Centers 475,000 475,000 475,000 475,000 475,000
Customized Services 950,000 950,000 950,000 950,000 950,000
TOTAL - LABOR DEPARTMENT 1,425,000 1,425,000 1,425,000 1,425,000 1,425,000
Fair Housing 670,000 670,000 670,000 670,000 670,000
TOTAL - DEPARTMENT OF HOUSING 670,000 670,000 670,000 670,000 670,000
JUDICIAL DEPARTMENT
Foreclosure Mediation Program 0 0 0 0 0
TOTAL - JUDICIAL DEPARTMENT 0 0 0 0 0

Nonfunctional - Change to Accruals 37,367 39,541 39,541 39,541 39,541
TOTAL - STATE COMPTROLLER - MISCELLANEOUS 37,367 39,541 39,541 39,541 39,541
TOTAL - BANKING FUND 25,492,125 26,495,108 27,175,965 27,877,249 28,599,571
19
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024
INSURANCE FUND

Other Expenses 6,012 6,012 6,012 6,012 6,012
Fringe Benefits 236,348 251,038 258,569 266,326 274,316
TOTAL - OFFICE OF POLICY AND MANAGEMENT 574,416 606,389 624,400 642,952 662,060
INSURANCE DEPARTMENT
Other Expenses 1,850,916 1,725,916 1,725,916 1,725,916 1,725,916
Equipment 52,500 52,500 52,500 52,500 52,500
Fringe Benefits 13,138,962 13,898,634 14,310,431 14,734,581 15,171,456
TOTAL - INSURANCE DEPARTMENT 29,920,152 31,401,821 32,278,507 33,181,493 34,111,569
OFFICE OF THE HEALTHCARE ADVOCATE

Other Expenses 305,000 305,000 305,000 305,000 305,000
Equipment 5,000 5,000 5,000 5,000 5,000
Fringe Benefits 1,544,438 1,626,111 1,674,894 1,725,141 1,776,895
Indirect Overhead 100 100 100 100 100
TOTAL - OFFICE OF THE HEALTHCARE ADVOCATE 3,428,313 3,592,016 3,690,473 3,791,884 3,896,337
Crumbling Foundations 146,000 156,000 160,680 165,500 170,465
TOTAL - DEPARTMENT OF HOUSING 146,000 156,000 160,680 165,500 170,465

Needle and Syringe Exchange Program 460,741 460,741 460,741 460,741 460,741
Children's Health Initiatives 2,963,506 2,988,430 3,001,222 3,014,398 3,027,969
AIDS Services 4,987,064 4,987,064 4,987,064 4,987,064 4,987,064
Breast and Cervical Cancer Detection and Treatment 2,170,035 2,189,256 2,199,338 2,209,722 2,220,418
Immunization Services 55,130,636 62,182,296 65,270,963 68,513,826 71,918,586
X-Ray Screening and Tuberculosis Care 965,148 965,148 965,148 965,148 965,148
Venereal Disease Control 197,341 197,341 197,341 197,341 197,341
TOTAL - DEPARTMENT OF PUBLIC HEALTH 66,874,471 73,970,276 77,081,817 80,348,240 83,777,267
OFFICE OF HEALTH STRATEGY

Personal Services 966,086 1,021,026 1,051,657 1,083,207 1,115,703
Other Expenses 2,136,767 2,136,767 2,136,767 2,136,767 2,136,767
Equipment 10,000 10,000 10,000 10,000 10,000
Fringe Benefits 815,093 860,664 886,484 913,078 940,471
TOTAL - OFFICE OF HEALTH STRATEGY 3,927,946 4,028,457 4,084,908 4,143,052 4,202,941

Managed Service System 412,377 412,377 412,377 412,377 412,377
TOTAL - DEPARTMENT OF MENTAL HEALTH AND ADDICTION 412,377 412,377 412,377 412,377 412,377
SERVICES

Fall Prevention 377,955 377,955 377,955 377,955 377,955
TOTAL - DEPARTMENT OF REHABILITATION SERVICES 377,955 377,955 377,955 377,955 377,955
20
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024
TOTAL - INSURANCE FUND 105,723,303 114,616,424 118,782,250 123,134,586 127,682,104
21
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024
CONSUMER COUNSEL AND PUBLIC UTILITY CONTROL FUND
OFFICE OF CONSUMER COUNSEL

Other Expenses 332,907 332,907 332,907 332,907 332,907
Equipment 2,200 2,200 2,200 2,200 2,200
Fringe Benefits 1,228,208 1,286,902 1,325,509 1,365,274 1,406,233
TOTAL - OFFICE OF CONSUMER COUNSEL 2,953,562 3,076,755 3,157,787 3,241,250 3,327,218

Other Expenses 1,479,367 1,479,367 1,479,367 1,479,367 1,479,367
Equipment 19,500 19,500 19,500 19,500 19,500
Fringe Benefits 10,603,413 11,039,886 11,371,085 11,712,218 12,063,585
Indirect Overhead 100 100 100 100 100
PROTECTION

TOTAL - CONSUMER COUNSEL AND PUBLIC UTILITY CONTROL 27,426,276 28,495,325 29,292,668 30,113,930 30,959,831
FUND
22
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024
WORKERS' COMPENSATION FUND
DIVISION OF CRIMINAL JUSTICE

Other Expenses 10,428 10,428 10,428 10,428 10,428
Fringe Benefits 407,322 428,887 441,754 455,006 468,656
TOTAL - DIVISION OF CRIMINAL JUSTICE 805,676 847,779 872,900 898,773 925,424
LABOR DEPARTMENT
Occupational Health Clinics 689,452 691,122 692,720 694,365 696,060
TOTAL - LABOR DEPARTMENT 689,452 691,122 692,720 694,365 696,060
WORKERS' COMPENSATION COMMISSION

Other Expenses 2,799,545 2,709,545 2,709,545 2,709,545 2,709,545
Equipment 1 1 1 1 1
Fringe Benefits 10,222,827 10,533,241 10,849,238 11,174,715 11,509,957
TOTAL - WORKERS' COMPENSATION COMMISSION 24,307,115 24,850,151 25,495,290 26,159,783 26,844,212

Other Expenses 53,822 53,822 53,822 53,822 53,822
Rehabilitative Services 1,111,913 1,111,913 1,111,913 1,111,913 1,111,913
Fringe Benefits 493,567 515,134 530,588 546,508 562,900
TOTAL - DEPARTMENT OF REHABILITATION SERVICES 2,192,254 2,237,109 2,269,250 2,302,358 2,336,453

TOTAL - WORKERS' COMPENSATION FUND 28,024,178 28,653,645 29,357,644 30,082,763 30,829,633
23
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024
MASHANTUCKET PEQUOT AND MOHEGAN FUND

Grants To Towns 49,942,796 49,942,796 49,942,796 49,942,796 49,942,796
TOTAL - OFFICE OF POLICY AND MANAGEMENT 49,942,796 49,942,796 49,942,796 49,942,796 49,942,796
TOTAL - MASHANTUCKET PEQUOT AND MOHEGAN FUND 49,942,796 49,942,796 49,942,796 49,942,796 49,942,796
24
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024
REGIONAL MARKET OPERATION FUND
DEPARTMENT OF AGRICULTURE
Other Expenses 273,007 273,007 273,007 273,007 273,007
Fringe Benefits 361,316 361,316 372,156 383,320 394,820
TOTAL - DEPARTMENT OF AGRICULTURE 1,083,414 1,105,221 1,130,188 1,155,905 1,182,390

TOTAL - REGIONAL MARKET OPERATION FUND 1,084,678 1,106,857 1,131,824 1,157,541 1,184,026
25
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024
CRIMINAL INJURIES COMPENSATION FUND
JUDICIAL DEPARTMENT
Criminal Injuries Compensation 2,934,088 2,934,088 2,934,088 2,934,088 2,934,088
TOTAL - JUDICIAL DEPARTMENT 2,934,088 2,934,088 2,934,088 2,934,088 2,934,088
TOTAL - CRIMINAL INJURIES COMPENSATION FUND 2,934,088 2,934,088 2,934,088 2,934,088 2,934,088
26
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024
TOURISM FUND
DEPARTMENT OF ECONOMIC AND COMMUNITY DEVELOPMENT

Statewide Marketing 4,380,912 4,380,912 4,380,912 4,380,912 4,380,912
Hartford Urban Arts Grant 242,371 242,371 242,371 242,371 242,371
New Britain Arts Council 39,380 39,380 39,380 39,380 39,380
Main Street Initiatives 100,000 100,000 100,000 100,000 100,000
Neighborhood Music School 80,540 80,540 80,540 80,540 80,540
Nutmeg Games 40,000 40,000 40,000 40,000 40,000
Discovery Museum 196,895 196,895 196,895 196,895 196,895
National Theatre of the Deaf 78,758 78,758 78,758 78,758 78,758
Connecticut Science Center 446,626 446,626 446,626 446,626 446,626
CT Flagship Producing Theaters Grant 259,951 259,951 259,951 259,951 259,951
Performing Arts Centers 787,571 787,571 787,571 787,571 787,571
Performing Theaters Grant 306,753 306,753 306,753 306,753 306,753
Arts Commission 1,497,298 1,497,298 1,497,298 1,497,298 1,497,298
Art Museum Consortium 287,313 287,313 287,313 287,313 287,313
Litchfield Jazz Festival 29,000 29,000 29,000 29,000 29,000
Arte Inc. 20,735 20,735 20,735 20,735 20,735
CT Virtuosi Orchestra 15,250 15,250 15,250 15,250 15,250
Barnum Museum 20,735 20,735 20,735 20,735 20,735
Various Grants 393,856 393,856 393,856 393,856 393,856
CT Open 0 0 0 0 0
Greater Hartford Arts Council 74,079 74,079 74,079 74,079 74,079
Stepping Stones Museum for Children 30,863 30,863 30,863 30,863 30,863
Maritime Center Authority 303,705 303,705 303,705 303,705 303,705
Connecticut Humanities Council 850,000 850,000 850,000 850,000 850,000
Amistad Committee for the Freedom Trail 36,414 36,414 36,414 36,414 36,414
New Haven Festival of Arts and Ideas 414,511 414,511 414,511 414,511 414,511
New Haven Arts Council 52,000 52,000 52,000 52,000 52,000
Beardsley Zoo 253,879 253,879 253,879 253,879 253,879
Mystic Aquarium 322,397 322,397 322,397 322,397 322,397
Northwestern Tourism 400,000 400,000 400,000 400,000 400,000
Eastern Tourism 400,000 400,000 400,000 400,000 400,000
Central Tourism 400,000 400,000 400,000 400,000 400,000
Twain/Stowe Homes 81,196 81,196 81,196 81,196 81,196
Cultural Alliance of Fairfield 52,000 52,000 52,000 52,000 52,000
TOTAL - DEPARTMENT OF ECONOMIC AND COMMUNITY 12,894,988 12,894,988 12,894,988 12,894,988 12,894,988
DEVELOPMENT
TOTAL - TOURISM FUND 12,894,988 12,894,988 12,894,988 12,894,988 12,894,988
27
PROJECTED REVENUES
(in millions)
General Fund
Taxes FY 2020 FY 2021 FY 2022 FY 2023 FY 2024

PIT - Withholding $ 6,694.0 $ 6,820.4 $ 6,984.9 $ 7,238.1 $ 7,329.7
PIT - Estimates and Finals 2,972.7 3,051.8 3,133.1 3,254.5 3,380.8
Sales & Use Tax 4,670.1 4,972.2 5,085.9 5,202.9 5,320.7
Corporation Tax 1,051.2 1,048.3 1,059.7 1,099.5 1,141.1
Pass-Through Entity Tax 600.0 600.0 600.0 613.2 626.7
Public Service Tax 243.3 250.3 257.5 263.5 269.7
Inheritance & Estate Tax 113.2 125.2 117.0 120.8 124.7
Insurance Companies Tax 226.9 229.7 232.5 236.0 239.5
Cigarettes Tax 357.3 343.0 327.3 312.4 298.3
Real Estate Conveyance Tax 225.2 232.3 240.9 246.9 253.2
Alcoholic Beverages Tax 64.3 64.7 65.0 65.3 65.7
Admissions & Dues Tax 42.9 43.4 43.7 44.0 44.3
Health Provider Tax 1,049.1 1,050.6 1,052.0 1,057.4 1,062.8
Miscellaneous Tax 50.9 211.1 197.2 178.6 176.5
Total Taxes $ 18,361.1 $ 19,043.0 $ 19,396.7 $ 19,933.1 $ 20,333.6
Less Refunds of Tax (1,412.3) (1,481.9) (1,553.4) (1,590.7) (1,628.9)
Less Earned Income Tax (97.3) (100.6) (104.0) (106.5) (109.1)
Less R&D Credit Exchange (5.6) (5.7) (7.7) (7.9) (8.1)
Total - Taxes Less Refunds $ 16,845.9 $ 17,454.8 $ 17,731.6 $ 18,228.1 $ 18,587.7
Other Revenue
Transfers-Special Revenue $ 360.2 $ 368.2 $ 373.8 $ 379.4 $ 385.1
Indian Gaming Payments 223.7 223.1 219.2 218.1 217.0
Licenses, Permits, Fees 357.4 335.5 366.3 343.8 375.3
Sales of Commodities 30.2 31.0 31.8 32.6 33.5
Rents, Fines, Escheats 158.3 162.3 164.8 167.3 169.7
Investment Income 40.1 40.7 41.3 42.1 43.0
Miscellaneous 201.9 230.9 256.7 261.7 266.7
Less Refunds of Payments (68.4) (69.8) (71.1) (72.5) (74.0)
Total - Other Revenue $ 1,303.4 $ 1,321.9 $ 1,382.8 $ 1,372.5 $ 1,416.2
Other Sources
Federal Grants $ 1,464.9 $ 1,500.4 $ 1,508.1 $ 1,541.9 $ 1,576.6
Transfer From Tobacco Settlement 110.0 108.6 107.6 106.6 105.7
Transfers From/(To) Other Funds (79.0) (79.3) (79.3) (79.3) (79.3)
Transfer to BRF - Volatility (280.2) (269.1) (254.3) (284.6) (316.8)
Total - Other Sources $ 1,215.7 $ 1,260.6 $ 1,282.1 $ 1,284.7 $ 1,286.2
Total - General Fund Revenues $ 19,365.0 $ 20,037.3 $ 20,396.5 $ 20,885.3 $ 21,290.1

Revenue Cap Deduction (96.8) (150.3) (204.0) (261.1) (319.4)
Total - Available General Fund Revenues $ 19,268.2 $ 19,887.0 $ 20,192.5 $ 20,624.2 $ 20,970.7

Motor Fuels Tax $ 505.2 $ 503.1 $ 501.4 $ 498.9 $ 496.4
Oil Companies Tax 328.1 335.5 344.7 353.3 362.2
Sales & Use Tax 405.3 430.5 439.0 455.7 474.5
Sales Tax - DMV 85.7 86.1 86.7 88.9 91.1
Total Taxes $ 1,324.3 $ 1,355.2 $ 1,371.8 $ 1,396.8 $ 1,424.2
Less Refunds of Taxes (14.3) (15.0) (15.8) (16.2) (16.6)
Total - Taxes Less Refunds $ 1,310.0 $ 1,340.2 $ 1,356.0 $ 1,380.6 $ 1,407.6
Other Sources
Motor Vehicle Receipts $ 254.4 $ 282.1 $ 307.9 $ 266.1 $ 268.2
Licenses, Permits, Fees 145.5 146.6 147.6 148.2 148.8
Interest Income 33.0 33.7 34.4 35.1 35.8
Federal Grants 12.1 11.8 11.0 10.1 9.2
Transfers From (To) Other Funds (25.5) 14.5 (5.5) 180.3 736.8
Less Refunds of Payments (5.0) (5.2) (5.0) (5.0) (5.0)
Total - Other Sources $ 414.5 $ 483.5 $ 490.4 $ 634.8 $ 1,193.8
Total - STF Revenues $ 1,724.5 $ 1,823.7 $ 1,846.4 $ 2,015.4 $ 2,601.4

Total - Available STF Revenues $ 1,715.9 $ 1,810.0 $ 1,827.9 $ 1,990.2 $ 2,562.3
28
PROJECTED REVENUES
(in millions)
Mashantucket Pequot and Mohegan Fund
Transfers from the General Fund $ 50.0 $ 50.0 $ 50.0 $ 50.0 $ 50.0
Total - Mashantucket Pequot and
Mohegan Fund Revenues $ 50.0 $ 50.0 $ 50.0 $ 50.0 $ 50.0
Regional Market Operating Fund

Rentals $ 1.1 $ 1.1 $ 1.2 $ 1.2 $ 1.2
Total - Regional Market Operating
Fund Revenues $ 1.1 $ 1.1 $ 1.2 $ 1.2 $ 1.2
Banking Fund
Fees and Assessments $ 25.5 $ 26.5 $ 27.2 $ 27.9 $ 28.6
Total - Banking Fund Revenues $ 25.5 $ 26.5 $ 27.2 $ 27.9 $ 28.6
Insurance Fund
Assessments $ 105.8 $ 114.7 $ 118.8 $ 123.2 $ 127.7
Total - Insurance Fund Revenues $ 105.8 $ 114.7 $ 118.8 $ 123.2 $ 127.7
Consumer Counsel and Public Utility Fund

Total -Consumer Counsel and Public Utility
Fund Revenues $ 27.5 $ 28.5 $ 29.3 $ 30.2 $ 31.0
Workers' Compensation Fund

Total - Workers' Compensation
Fund Revenues $ 28.1 $ 28.7 $ 29.4 $ 30.1 $ 30.9
Criminal Injuries Compensation Fund

Fines $ 3.0 $ 3.0 $ 3.0 $ 3.0 $ 3.0
Total - Criminal Injuries Fund Revenues $ 3.0 $ 3.0 $ 3.0 $ 3.0 $ 3.0
Tourism Fund
Fines $ 13.6 $ 14.0 $ 14.3 $ 14.7 $ 15.0
Total - Tourism Fund $ 13.6 $ 14.0 $ 14.3 $ 14.7 $ 15.0
Total - All Gross Appropriated Funds Revenues $ 21,344.1 $ 22,127.5 $ 22,516.1 $ 23,181.0 $ 24,178.8
Total - Available Appropriated Funds Revenues $ 21,238.7 $ 21,963.5 $ 22,293.7 $ 22,894.7 $ 23,820.4
29
Governor's Revenue Proposals
February 20, 2019
General Fund
(In Millions)
Eff. Fiscal Fiscal Fiscal Fiscal Fiscal

Tax Type Legislative Proposals Date 2020 2021 2022 2023 2024
Personal Income Tax New credit when property taxes exceed 6.5% of AGI 1/1/2023 $ - $ - $ - $ - $ (170.0)
Eliminate increased exemption for social security income 1/1/2019 24.2 17.4 18.4 19.6 20.9
Eliminate exemption for pension and annuity income 1/1/2019 32.8 41.1 57.5 73.9 90.4
Eliminate 5 year, $500 credit for STEM college graduates 1/1/2019 3.9 7.9 11.8 15.8 19.7
Permanently cap teachers' pension exemption at 25% 1/1/2019 8.0 8.0 8.0 8.0 8.0
Subtotal Personal Income Tax $ 68.9 $ 74.4 $ 95.7 $ 117.3 $ (31.0)
Sales and Use Tax Eliminate the sales tax free week 7/1/2019 4.9 5.0 5.0 5.1 5.2
Expand to legal services 1/1/2020 35.3 71.7 72.7 73.7 74.7
Expand to accounting services 1/1/2020 5.0 10.2 10.3 10.5 10.6
Expand to architectural services 1/1/2020 5.7 11.6 11.8 11.9 12.1
Expand to engineering services 1/1/2020 21.1 42.7 43.3 43.9 44.5
Expand to interior design services 1/1/2020 1.9 3.9 4.0 4.0 4.1
Expand to real estate activities and agents/brokers 1/1/2020 33.8 68.6 69.6 70.7 71.7
Expand to veterinary services 1/1/2020 9.1 18.6 18.8 19.1 19.3
Expand to barber shops and beauty salons 1/1/2020 20.8 42.2 42.9 43.5 44.2
Expand to dry-cleaning and laundry services, incl. coin-operated 1/1/2020 8.6 17.3 17.6 17.9 18.1
Expand to parking 1/1/2020 1.8 3.7 3.7 3.8 3.8
Massage therapists and electrology services - repeal exemption 1/1/2020 0.5 1.0 1.0 1.0 1.1
Expand to sports/recreation instruction and industries 1/1/2020 3.0 5.9 6.0 6.1 6.1
Expand to horse boarding and training 1/1/2020 0.3 0.5 0.6 0.6 0.6
Expand to travel arrangement and scenic transportation 1/1/2020 0.6 1.2 1.3 1.3 1.3
Expand to services to buildings and dwellings 1/1/2020 7.9 16.0 16.2 16.5 16.7
Expand to waste collection 1/1/2020 0.5 1.1 1.1 1.1 1.1
Renovation and repair of residential property - repeal exemption 1/1/2020 15.6 31.7 32.1 32.6 33.1
Repair or maintenance of vessels - repeal exemption 1/1/2020 1.9 3.9 4.0 4.0 4.1
Winter boat storage - repeal exemption 10/1/2019 0.8 1.1 1.1 1.2 1.2
Increase tax on boats from 2.99% to standard 6.35% rate 7/1/2019 2.3 2.3 2.3 2.4 2.4
Increase tax on digital downloads from 1.0% to standard 6.35% rate 10/1/2019 27.5 37.1 37.7 38.2 38.8
Increase hotel occupancy tax from 15% to 17% 7/1/2019 17.6 18.1 18.5 19.0 19.5
10% diversion of hotel tax to tourism account 7/1/2019 (1.8) (1.8) (1.9) (1.9) (1.9)
Trade-ins for vehicles - repeal exemption 7/1/2019 60.4 61.6 62.8 64.1 65.4
Non-prescription drugs - repeal exemption 1/1/2020 14.9 30.5 31.2 32.0 32.8
Text books, college & professional schools - repeal exemption 1/1/2020 0.3 0.5 0.5 0.5 0.5
Newspapers and magazines - repeal exemption 1/1/2020 6.5 13.2 13.4 13.6 13.8
Connecticut credit unions - repeal exemption 1/1/2020 0.3 0.5 0.5 0.5 0.5
Campground rentals - repeal exemption 1/1/2020 0.4 0.8 0.8 0.8 0.8
Bicycle helmets - repeal exemption 1/1/2020 0.1 0.2 0.2 0.2 0.2
Child car seats - repeal exemption 1/1/2020 0.1 0.2 0.2 0.2 0.2
Vegetable seeds - repeal exemption 1/1/2020 - 0.1 0.1 0.1 0.1
Safety apparel - repeal exemption 1/1/2020 0.1 0.1 0.1 0.1 0.1
Eliminate the municipal revenue sharing account 7/1/2021 - - 356.3 365.2 374.4
Freeze diversion of the car sales tax to the STF at 8% 7/1/2019 91.0 175.8 246.7 339.2 339.9
Increase in sales tax due to E-cigarettes tax 10/1/2019 0.4 0.6 0.7 0.7 0.8
Decrease in sales tax due to increase in cigarette age restriction 7/1/2019 (0.8) (0.8) (0.7) (0.7) (0.7)
Special Transportation Fund Portion of Sales Tax Expansion Various (27.4) (44.3) (45.0) (45.7) (46.5)
Subtotal Sales and Use Tax $ 371.0 $ 652.6 $ 1,087.5 $ 1,197.0 $ 1,214.7
Corporation Tax Maintain current 10% surcharge set to expire in tax year 2019 1/1/2019 $ 60.0 $ 37.5 $ 37.5 $ 37.5 $ 37.5
Repeal the business entity tax of $250 1/1/2019 (11.0) (44.0) (11.0) (44.0) (11.0)
Reduce cap on R&D and URA tax credits to 50.01% 1/1/2019 34.4 21.5 21.5 21.5 21.5
Limit carryforward of new R&D tax credits to 15 years 1/1/2019 - - - - -
Repeal 7/7 Program 1/1/2019 - 8.0 20.0 30.0 40.0
Subtotal Corporation Tax $ 83.4 $ 23.0 $ 68.0 $ 45.0 $ 88.0
Public Utilities Tax Eliminate exemption for gas sold to facility with 775 MW of Capacity 7/1/2019 $ 3.6 $ 3.6 $ 3.6 $ 3.6 $ 3.6
Cap credits claimed against the public utilities tax at 50.01% of liability 7/1/2019 2.0 2.0 2.0 2.0 2.0
Subtotal Public Utilities Tax $ 5.6 $ 5.6 $ 5.6 $ 5.6 $ 5.6
Inheritance and Estate Repeal gift tax (3-year lookback for gifts in contemplation of death) 1/1/2019 $ (9.0) $ (9.0) $ (9.0) $ (9.0) $ (9.0)
Delay estate filing from 6 months to 9 months to match federal 1/1/2019 (33.6) - - - -
Subtotal Inheritance and Estate $ (42.6) $ (9.0) $ (9.0) $ (9.0) $ (9.0)
Cigarette Tax Tax E-Cigarettes liquid at 75% wholesale 10/1/2019 $ 6.7 $ 9.7 $ 10.5 $ 11.4 $ 12.3
Raise the Age to 21 for cigarettes 7/1/2019 (5.8) (5.5) (5.2) (4.9) (4.6)
Subtotal Cigarette Tax $ 0.9 $ 4.2 $ 5.3 $ 6.5 $ 7.7
30
Real Estate Conveyance Increase the rate on residential real estate > $800k to 1.5% from 1.25% 7/1/2019 $ 7.7 $ 7.9 $ 8.2 $ 8.4 $ 8.7
Alcoholic Beverages Reduce alcohol beverage excise taxes at craft breweries by 50% 7/1/2019 $ (0.1) $ (0.1) $ (0.1) $ (0.1) $ (0.1)
Admissions and Dues Increase rate for movies from 6.0% to 6.35% 10/1/2019 $ 0.2 $ 0.3 $ 0.3 $ 0.3 $ 0.3
Health Provider Taxes Maintain Hospital User Fee at FY 2019 level of $900 million 7/1/2019 $ 516.0 $ 516.0 $ 516.0 $ 516.0 $ 516.0
Implement recommendation of ambulatory surgical center tax study 7/1/2019 (1.0) (1.0) (1.0) (1.0) (1.0)
Technical fix to intermediate care facilities (ICF) user fee 7/1/2019 0.1 0.1 0.1 0.1 0.1
Subtotal Health Provider Taxes $ 515.1 $ 515.1 $ 515.1 $ 515.1 $ 515.1
Miscellaneous Taxes Surcharge on Plastic Bags of 10 cents 10/1/2019 $ 30.2 $ 26.8 $ 21.4 $ 17.2 $ 13.7
1.5¢ per ounce tax on sugar-sweetened beverages 7/1/2020 - 163.1 154.2 139.2 139.9
Subtotal Miscellaneous Taxes $ 30.2 $ 189.9 $ 175.6 $ 156.4 $ 153.6
License, Permit and Fees Increase annual filing fee for LLC's and LLP's from $20 to $100 7/1/2019 $ 16.0 $ 16.0 $ 16.0 $ 16.0 $ 16.0
Include recommended tests in Newborn Screening Panel Passage 0.1 0.1 0.1 0.1 0.1
Fees for Industrial Hemp Program 7/1/2019 0.1 0.3 0.3 0.3 0.3
Bring community investment act (CIA) on budget 7/1/2019 18.5 18.5 18.5 18.5 18.5
Subtotal License, Permit and Fees $ 34.7 $ 34.9 $ 34.9 $ 34.9 $ 34.9
Rents, Fines and Escheats Add 25 cent deposit on wine and liquor glass bottles 10/1/2019 $ 4.4 $ 6.0 $ 6.1 $ 6.2 $ 6.2
Add 5 cent bottle deposit to nips 10/1/2019 0.5 0.6 0.6 0.6 0.6
Subtotal Rents, Fines and Escheats $ 4.9 $ 6.6 $ 6.7 $ 6.8 $ 6.8
Miscellaneous Revenue Town reimbursement for teachers' retirement fund 7/1/2019 $ 23.8 $ 49.2 $ 71.3 $ 72.6 $ 73.8
Federal Grants Maintain Supplemental Payments at FY 2019 level 7/1/2019 $ 215.4 $ 214.0 $ 214.0 $ 214.0 $ 214.0
Net Appropriate for Care 4 Kids/Child Care Development Fund 7/1/2019 (67.6) (53.3) (53.3) (53.3) (53.3)
Increase in revenue attributable to Medicaid changes 7/1/2019 (21.8) (6.4) (6.4) (6.4) (6.4)
Subtotal Federal Grants $ 126.0 $ 154.3 $ 154.3 $ 154.3 $ 154.3
Transfers - Other Funds Fund Higher Education Alternative Retirement Plan 7/1/2019 43.7 43.4 43.4 43.4 43.4
Maintain FY 2019 transfer to Mashantucket/Pequot Fund 7/1/2019 8.1 8.1 8.1 8.1 8.1
Subtotal Transfers - Other Funds $ 51.8 $ 51.5 $ 51.5 $ 51.5 $ 51.5
TOTAL GENERAL FUND REVENUE $ 1,281.5 $ 1,760.4 $ 2,270.9 $ 2,362.6 $ 2,274.9

Revenue Cap 99.50% 99.25% 99.00% 98.75% 98.50%
TOTAL AVAILABLE GENERAL FUND REVENUE $ 1,275.1 $ 1,747.2 $ 2,248.2 $ 2,333.1 $ 2,240.8

(In Millions)

Sales and Use Tax Freeze the diversion of the car sales tax from the GF at 8% 7/1/2019 $ (91.0) $ (175.8) $ (246.7) $ (339.2) $ (339.9)
Sales tax attribution of sales tax expansions 10/1/2019 27.4 44.3 45.0 45.7 46.5
Subtotal Sales and Use Tax $ (63.6) $ (131.5) $ (201.7) $ (293.5) $ (293.4)
Motor Vehicle Receipts Increase operator license renewal from 6 years to 8 years 7/1/2020 $ - $ 3.3 $ 3.3 $ 5.4 $ 5.5
Increase operator registration renewal from 2 years to 3 years 7/1/2020 - 22.4 46.2 (0.3) (0.9)
Subtotal Motor Vehicle Receipts $ - $ 25.7 $ 49.5 $ 5.1 $ 4.6
Toll Revenue Congestion mitigation tolling revenues 7/1/2019 $ - $ - $ - $ 185.8 $ 742.3
Transfers - Other Funds Transfer FY 2020 revenue for use in FY 2021 7/1/2019 $ (20.0) $ 20.0 $ - $ - $ -
TOTAL SPECIAL TRANSPORTATION FUND $ (83.6) $ (85.8) $ (152.2) $ (102.6) $ 453.5

Revenue Cap 99.50% 99.25% 99.00% 98.75% 98.50%
Revenue Cap Deduction 0.4 0.6 1.5 1.3 (6.8)
TOTAL AVAILABLE SPECIAL TRANSPORTATION FUND REVENUE $ (83.2) $ (85.2) $ (150.7) $ (101.3) $ 446.7
31
ECONOMIC GROWTH RATES FOR PROJECTED TAX REVENUES
(Percent Change)
GENERAL FUND

PIT - Withholding 2.7 2.2 2.4 3.6 3.6
PIT - Estimates and Finals -8.4 2.7 2.7 4.0 4.0
Sales & Use 2.7 2.4 2.5 2.5 2.5
Corporation 2.7 3.1 2.6 3.0 3.0
Pass-Through Entity Tax 0.0 0.0 0.0 2.2 2.2
Public Service 2.4 2.4 2.4 2.4 2.4
Inheritance & Estate -7.8 0.6 2.5 3.0 3.0
Insurance Companies 1.4 1.2 1.2 1.5 1.5
Cigarettes -5.1 -4.9 -5.0 -5.0 -5.0
Real Estate Conveyance 3.9 3.5 3.5 2.5 2.5
Alcoholic Beverages 0.6 0.6 0.5 0.5 0.5
Admissions & Dues 1.0 0.9 0.7 0.7 0.7
Health Provider 0.9 1.0 0.9 1.0 1.0
SPECIAL TRANSPORTATION FUND

Motor Fuels Tax 0.0 -0.4 -0.3 -0.5 -0.5
Oil Companies Tax 5.0 2.3 2.7 2.5 2.5
Sales Tax - DMV 0.6 0.5 0.7 2.5 2.5
32
ESTIMATED EXPENDITURE CAP GROWTH RATE
(Based on Current Statutes)
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024

Expenditure cap (1) 2.99% 2.74% 2.84% 3.29% 3.34%
Personal Income Growth Calendar Calendar Calendar Calendar Calendar

2013-18 2014-2019 2015-2020 2016-2021 2017-2022
Beginning Personal Income $ 229,252 $ 239,857 $ 246,012 $ 249,513 $ 257,714
Ending Personal Income $ 265,677 $ 274,563 $ 283,013 $ 293,401 $ 303,741
Compound Annual Growth Rate 2.99% 2.74% 2.84% 3.29% 3.34%
Core Consumer Price Index (2) 2.21% 2.03% 2.42% 2.32% 2.47%
(1) The expenditure cap is the greater of the growth in personal income or the
consumer price index in the above table.
(2) All items less energy and food.
ASSUMPTIONS USED TO DEVELOP REVENUE ESTIMATES
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024

UNITED STATES
Gross Domestic Product 4.5% 4.2% 4.0% 3.9% 3.8%
Real Gross Domestic Product 2.2% 1.7% 1.5% 1.5% 1.5%
G.D.P. Deflator 2.3% 2.5% 2.5% 2.4% 2.3%
Housing Starts (M) 1.33 1.41 1.44 1.43 1.42
Unemployment Rate 3.6% 3.8% 4.0% 4.2% 4.4%
New Vehicle Sales (M) 16.67 16.54 16.42 16.47 16.66
Consumer Price Index, All Items 2.4% 2.4% 2.5% 2.2% 2.2%
CONNECTICUT
Real Gross State Product 1.5% 1.2% 1.0% 1.1% 1.1%
Personal Income 3.8% 3.6% 3.6% 3.5% 3.4%
Total Nonfarm Employment 0.4% 0.2% 0.0% 0.0% -0.8%
Unemployment Rate 4.0% 4.0% 4.1% 4.2% 4.4%
M Denotes million units
33

A Path Forward: Governor Ned Lamont

Uploaded by

Copyright:

A Path Forward: Governor Ned Lamont

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

A Path Forward: Governor Ned Lamont

Uploaded by

Copyright:

STATE OF CONNECTICUT

Financial Summary of Funds

Special Transportation Fund

Other Funds (2)

Total All Appropriated Funds

Expenditure Cap Results

Revenues and the Expenditure Cap

(1) Article 3 section 18 of the State Constitution requires a balanced budget.

 General inflationary increases are not provided.

 Entitlement accounts reflect the costs of caseload changes.

AGENCY SPECIFIC ASSUMPTIONS

OFFICE OF POLICY AND MANAGEMENT

RESERVE FOR SALARY ADJUSTMENTS

 Reserve for Salary Adjustments - Reflects wage inflation.

DEPARTMENT OF ADMINISTRATIVE SERVICES

DEPARTMENT OF PUBLIC HEALTH

DEPARTMENT OF MENTAL HEALTH AND ADDICTION SERVICES

DEPARTMENT OF SOCIAL SERVICES

 Education Equalization Grants - Based on statutory phase-in of grant.

OFFICE OF EARLY CHILDHOOD

TEACHERS' RETIREMENT BOARD

 Retirement Contributions - Reflects the actuarially determined employer contributions as calculated by

DEPARTMENT OF CHILDREN AND FAMILIES

STATE COMPTROLLER - FRINGE BENEFITS

AUDITORS OF PUBLIC ACCOUNTS

COMMISSION ON WOMEN, CHILDREN AND SENIORS

COMMISSION ON EQUITY AND OPPORTUNITY

SECRETARY OF THE STATE

LIEUTENANT GOVERNOR'S OFFICE

ELECTIONS ENFORCEMENT COMMISSION

OFFICE OF STATE ETHICS

DEPARTMENT OF REVENUE SERVICES

OFFICE OF GOVERNMENTAL ACCOUNTABILITY

OFFICE OF POLICY AND MANAGEMENT

DEPARTMENT OF VETERANS AFFAIRS

DEPARTMENT OF ADMINISTRATIVE SERVICES

DIVISION OF CRIMINAL JUSTICE

DEPARTMENT OF EMERGENCY SERVICES AND PUBLIC PROTECTION

DEPARTMENT OF CONSUMER PROTECTION

COMMISSION ON HUMAN RIGHTS AND OPPORTUNITIES

DEPARTMENT OF ENERGY AND ENVIRONMENTAL PROTECTION

DEPARTMENT OF ECONOMIC AND COMMUNITY DEVELOPMENT

AGRICULTURAL EXPERIMENT STATION

DEPARTMENT OF PUBLIC HEALTH

OFFICE OF HEALTH STRATEGY

OFFICE OF THE CHIEF MEDICAL EXAMINER

DEPARTMENT OF DEVELOPMENTAL SERVICES

DEPARTMENT OF MENTAL HEALTH AND ADDICTION SERVICES

PSYCHIATRIC SECURITY REVIEW BOARD

DEPARTMENT OF SOCIAL SERVICES

DEPARTMENT OF REHABILITATION SERVICES

OFFICE OF EARLY CHILDHOOD

OFFICE OF HIGHER EDUCATION

UNIVERSITY OF CONNECTICUT HEALTH CENTER

TEACHERS' RETIREMENT BOARD

CONNECTICUT STATE COLLEGES AND UNIVERSITIES

DEPARTMENT OF CHILDREN AND FAMILIES

PUBLIC DEFENDER SERVICES COMMISSION

DEBT SERVICE - STATE TREASURER

STATE COMPTROLLER - MISCELLANEOUS

STATE COMPTROLLER - FRINGE BENEFITS

RESERVE FOR SALARY ADJUSTMENTS