Massachusetts Senate Image
Budget Home | Message from the Chair | Table of Contents | Committee Members | Committee Staff
Fiscal Note | Section 2 | Section 2B | Section 2D | Local Aid | Outside Sections | Amendments | Downloads

The Commonwealth of Massachusetts

Senate, May, 2009

The Committee on Ways and Means, to whom was committed the House Bill making appropriations for the fiscal year two thousand ten for the maintenance of the departments, boards, commissions, institutions and certain activities of the commonwealth, for interest, sinking fund and serial bond requirements and for certain permanent improvements (House, No. 4101), reports recommending that the same ought to pass, with an amendment striking out all after the enacting clause and inserting in place thereof the text of Senate document numbered 3.

                                                                  Direct Appropriation:                        $ 26,214,350,218
                                                                  Retained Revenue Authorization:         $ 505,070,912
                                                                  Total:                                                  $ 26,719,421,130

For the Committee,
Steven C. Panagiotakos, Chairman
Stephen M. Brewer, Vice-Chairman
Harriette L. Chandler, Assistant Vice-Chairwoman


SECTION 1. To provide for the maintenance of the several departments, boards, commissions and institutions and other services, and for certain permanent improvements and to meet certain requirements of law, the sums set forth in sections 2, 2B, 2D and 3, for the several purposes and subject to the conditions specified in sections 2, 2B, 2D and 3, are hereby appropriated from the General Fund unless specifically designated otherwise, subject to the provisions of law regulating the disbursement of public funds and the approval thereof for the fiscal year ending June 30, 2010. All sums appropriated under this act, including supplemental and deficiency budgets, shall be expended in a manner reflecting and encouraging a policy of nondiscrimination and equal opportunity for members of minority groups, women and handicapped persons. All officials and employees of an agency, board, department, commission or division receiving monies under this act shall take affirmative steps to ensure equality of opportunity in the internal affairs of state government, as well as in their relations with the public, including those persons and organizations doing business with the commonwealth. Each agency, board, department, commission or division, in spending appropriated sums and discharging its statutory responsibilities, shall adopt measures to ensure equal opportunity in the areas of hiring, promotion, demotion or transfer, recruitment, layoff or termination, rates of compensation, in-service or apprenticeship training programs and all terms and conditions of employment.

SECTION 1A. In accordance with Articles LXIII and CVII of the Articles of Amendment to the Constitution of the Commonwealth and section 6D of chapter 29 of the General Laws, it is hereby declared that the amounts of revenue set forth in this section by source for the respective funds of the commonwealth for the fiscal year ending June 30, 2010 are necessary and sufficient to provide the means to defray the appropriations and expenditures from such funds for said fiscal year as set forth and authorized in sections 2 and 2B. The comptroller shall keep a distinct account of actual receipts from each such source by each such fund to furnish the executive office for administration and finance and the house and senate committees on ways and means with quarterly statements comparing such receipts with the projected receipts set forth herein and to include a full statement comparing such actual and projected receipts in the annual report for said fiscal year pursuant to section 13 of chapter 7A of the General Laws. The quarterly and annual reports shall also include detailed statements of any other sources of revenue for the budgeted funds in addition to those specified in this section.

Fiscal Year 2010 Revenue by Source and Budgeted Fund (in Millions)

Source

All Budgeted Funds*

General Fund

Highway Fund

Other**

Alcohol. Bev.

70.4

70.4

0.0

0.0

Cigarettes

485.6

485.6

0.0

0.0

Corporations

1,514.1

1,514.1

0.0

0.0

Deeds

117.0

117.0

0.0

0.0

Estate Inheritance

276.5

276.5

0.0

0.0

Financial Institutions

351.2

351.2

0.0

0.0

Income

11,432.0

11,432.0

0.0

0.0

Insurance

399.3

399.3

0.0

0.0

Motor Fuels

651.4

0.0

650.5

0.9

Public Utilities

72.3

72.3

0.0

0.0

Room Occupancy

115.1

74.8

0.0

40.3

Sales-Regular

2,883.0

2,883.0

0.0

0.0

Sales-Meals

649.0

649.0

0.0

0.0

Sales-Motor Vehicles

489.0

489.0

0.0

0.0

Miscellaneous

3.2

3.2

0.0

0.0

UI Surcharges

20.9

0.0

0.0

20.9

Total Consensus
Tax Revenues:

19,530.0

18,817.4

650.5

62.1


Transfer to School Modernization and Reconstruction Trust (SMART) Fund for School Building Authority

(640.7)

(640.7)

Transfer to MBTA State and Local Contribution Fund

(767.1)

(767.1)

Transfer to Pension Reserves Investment Trust Fund for Pension Contribution

(1,376.6)

(1,376.6)

Total Consensus Tax Revenue for Budget:

16,745.6

16,033.0

650.5

62.1



Revenue Changes

Annualized Value of Additional Auditors

26.0

26.0

0.0

0.0

Adjustment to Consensus Revenue

(1,541.7)

(1,541.7)

0.0

0.0

Total Taxes
Available for Budget:

15,229.9

14,517.3

650.5

62.1


Non-Tax Revenue

Federal Reimbursements

8,064.3

8,058.2

0.8

5.3

Departmental Revenue

2,630.3

2,081.0

527.5

21.9

Consolidated Transfers

465.1

843.3

(77.1)

(301.1)

GRAND TOTAL

26,389.7

25,499.8

1,101.7

(211.8)


* Includes revenue deposited into and transfers out of the Workforce Training Fund, Mass Tourism Fund, Inland Fish and Game Fund, and Stabilization Fund.


** Includes tax revenue of $20.9 M into the Workforce Training Fund, $40.3 M into the Mass Tourism Fund and $0.9 M into the Inland Fish and Game Fund

SECTION 1B. The comptroller shall keep a distinct account of actual receipts of non-tax revenues by each department, board, commission or institution to furnish the executive office for administration and finance and the house and senate committees on ways and means with quarterly statements comparing such receipts with projected receipts set forth herein and to include a full statement comparing such receipts with projected receipts in the annual report for such fiscal year pursuant to section 13 of chapter 7A of the General Laws. The quarterly and annual reports shall also include detailed statements of any other sources of revenue for the budgeted funds in addition to those specified in this section.

Non-Tax Revenue: Department Summary

Revenue Source

Unrestricted Non-Tax

Restricted Non-Tax

Total Non-Tax

Judiciary
Supreme Judicial Court
$ 2,760,900
$ -
$ 2,760,900
Committee for Public Counsel
$ -
$ 750,000
$ 750,000
Appeals Court
$ 440,697
$ -
$ 440,697
Trial Court
$ 78,061,750
$ 56,000,000
$ 134,061,750
Totals:
$ 81,263,347
$ 56,750,000
$ 138,013,347
District Attorney's
District Attorney's Association
$ -
$ 1,580,958
$ 1,580,958
Totals:
$ -
$ 1,580,958
$ 1,580,958
Secretary of the Commonwealth
Secretary of the Commonwealth
$ 194,948,640
$ 30,000
$ 194,978,640
Totals:
$ 194,948,640
$ 30,000
$ 194,978,640
Treasurer and Receiver General
Office of the Treasurer
$ 241,390,683
$ -
$ 241,390,683
State Lottery Commission
$ 181,230,578
$ 768,608,566
$ 949,839,144
Totals:
$ 422,621,261
$ 768,608,566
$ 1,191,229,827
Attorney General
Office of the Attorney General
$ 18,867,581
$ 600,000
$ 19,467,581
Totals:
$ 18,867,581
$ 600,000
$ 19,467,581
State Ethics Commission
State Ethics Commission
$ 32,466
$ -
$ 32,466
Totals:
$ 32,466
$ -
$ 32,466
Inspector General
Office of the Inspector General
$ -
$ 404,250
$ 404,250
Totals:
$ -
$ 404,250
$ 404,250
Office of Campaign and Political Finance
Office of Campaign
and Political Finance
$ 55,500
$ -
$ 55,500
Totals:
$ 55,500
$ -
$ 55,500
Massachusetts Commission Against Discrimination
Massachusetts Commission
Against Discrimination
$ 158,196
$ 2,000,054
$ 2,158,250
Totals:
$ 158,196
$ 2,000,054
$ 2,158,250
Office of the State Comptroller
Office of the State Comptroller
$ 466,191,927
$ -
$ 466,191,927
Totals:
$ 466,191,927
$ -
$ 466,191,927
Executive Office for Administration and Finance
Executive Office for
Administration and Finance
$ 50,000,000
$ -
$ 50,000,000
Secretary of
Administration and Finance
$ (1,253,083,219)
$ 1,000,000
$ (1,252,083,219)
Division of Capital Asset Management & Maintenance
$ 7,056,867
$ 16,550,000
$ 23,606,867
Bureau of State Office Buildings
$ 164,842
$ -
$ 164,842
Civil Service Commission
$ 20,000
$ -
$ 20,000
Group Insurance Commission
$ 566,055,095
$ 850,000
$ 566,905,095
Division of
Administrative Law Appeals
$ 60,502
$ -
$ 60,502
George Fingold Library
$ 1,000
$ 5,000
$ 6,000
Department of Revenue
$ 175,401,789
$ 6,547,280
$ 181,949,069
Appellate Tax Board
$ 1,937,037
$ 300,000
$ 2,237,037
Human Resources Division
$ 3,000
$ 3,501,760
$ 3,504,760
Operational Services Division
$ 691,492
$ 2,258,000
$ 2,949,492
Information Technology Division
$ -
$ 595,695
$ 595,695
Public Employee
Retirement Administration
$ 179
$ -
$ 179
Totals:
$ (451,691,416)
$ 31,607,735
$ (420,083,681)
Executive Office of Energy & Environmental Affairs
Executive Office of Energy & Environmental Affairs
$ 5,191,899
$ 275,000
$ 5,466,899
Department of
Environmental Protection
$ 39,427,944
$ 903,817
$ 40,331,761
Department of Fish and Game
$ 15,004,755
$ 217,989
$ 15,222,744
Department of Agricultural Resources
$ 5,927,815
$ -
$ 5,927,815
Department of
Conservation and Recreation
$ 18,087,824
$ 8,857,116
$ 26,944,940
Department of Public Utilities
$ 11,006,153
$ 2,375,000
$ 13,381,153
Department of Energy Resources
$ 3,245,535
$ -
$ 3,245,535
Totals:
$ 97,891,925
$ 12,628,922
$ 110,520,847
Department of Early Education and Care
Department of Early
Education and Care
$ 210,392,934
$ -
$ 210,392,934
Totals:
$ 210,392,934
$ -
$ 210,392,934
Executive Office of Health and Human Services
Department of Veterans' Services
$ 15,188
$ 300,000
$ 315,188
Secretary of Health
and Human Services
$ 5,195,783,309
$ 225,100,000
$ 5,420,883,309
Division of Health Care
Finance and Policy
$ 240,250,677
$ -
$ 240,250,677
Mass Commission for the Blind
$ 2,800,874
$ -
$ 2,800,874
Massachusetts
Rehabilitation Commission
$ 3,050,526
$ -
$ 3,050,526
Mass Commission for the Deaf
$ 153,846
$ 165,000
$ 318,846
Chelsea Soldiers' Home
$ 11,963,847
$ 330,661
$ 12,294,508
Holyoke Soldiers' Home
$ 11,765,694
$ 365,000
$ 12,130,694
Department of Youth Services
$ 1,211,426
$ -
$ 1,211,426
Department of Transitional Assistance
$ 501,915,554
$ 2,450,000
$ 504,365,554
Department of Public Health
$ 142,744,370
$ 56,447,166
$ 199,191,536
Department of Children and Families
$ 197,251,332
$ 3,156,812
$ 200,408,144
Department of Mental Health
$ 101,807,501
$ 125,000
$ 101,932,501
Department of
Developmental Services
$ 420,561,754
$ 150,000
$ 420,711,754
Department of Elder Affairs
$ 1,185,114,638
$ -
$ 1,185,114,638
Totals:
$ 8,016,390,536
$ 288,589,639
$ 8,304,980,175
Executive Office of Transportation & Public Works
Secretary of Transportation
$ 706,602
$ 27,344
$ 733,946
Massachusetts
Aeronautics Commission
$ 410,749
$ -
$ 410,749
Mass Highway
$ 8,252,926
$ 500,000
$ 8,752,926
Registry of Motor Vehicles
$ 522,215,172
$ 6,393,906
$ 528,609,078
Totals:
$ 531,585,449
$ 6,921,250
$ 538,506,699
Board of Library Commissioners
Board of Library Commissioners
$ 2,000
$ -
$ 2,000
Totals:
$ 2,000
$ -
$ 2,000
Executive Office of Housing and Economic Development
Department of Housing
& Community Development
$ 2,602,560
$ 2,329,213
$ 4,931,773
Department of Business Development
$ 100
$ -
$ 100
Office of Consumer
Affairs and Business Regulation
$ 1,000,000
$ 500,000
$ 1,500,000
Division of Banks
$ 17,921,502
$ 5,000,000
$ 22,921,502
Division of Insurance
$ 70,779,741
$ -
$ 70,779,741
Division of Professional Licensure
$ 15,372,616
$ -
$ 15,372,616
Division of Standards
$ 2,024,269
$ 418,751
$ 2,443,020
State Racing Commission
$ 2,999,131
$ -
$ 2,999,131
Totals:
$ 112,699,919
$ 8,247,964
$ 120,947,883
Executive Office of Labor and Workforce Development
Department of
Workforce Development
$ 259,105
$ -
$ 259,105
Department of Labor
$ 1,627,962
$ 252,850
$ 1,880,812
Division of Industrial Accidents
$ 22,987,775
$ -
$ 22,987,775
Division of Labor Relations
$ 5,892
$ -
$ 5,892
Totals:
$ 24,880,734
$ 252,850
$ 25,133,584
Department of Elementary and Secondary Education
Department of Elementary
and Secondary Education
$ 7,686,000
$ -
$ 7,686,000
Totals:
$ 7,686,000
$ -
$ 7,686,000
Department of Higher Education
University of Massachusetts
$ 47,142,280
$ -
$ 47,142,280
Bridgewater State College
$ 3,043,997
$ -
$ 3,043,997
Fitchburg State College
$ 3,171,228
$ -
$ 3,171,228
Framingham State College
$ 2,478,160
$ -
$ 2,478,160
Massachusetts College
of Liberal Arts
$ 371,415
$ -
$ 371,415
Salem State College
$ 3,511,560
$ -
$ 3,511,560
Westfield State College
$ 2,749,770
$ -
$ 2,749,770
Worcester State College
$ 2,793,692
$ -
$ 2,793,692
Massachusetts Maritime Academy
$ 318
$ -
$ 318
Berkshire Community College
$ 289,833
$ -
$ 289,833
Bristol Community College
$ 715,101
$ -
$ 715,101
Cape Cod Community College
$ 594,030
$ -
$ 594,030
Greenfield Community College
$ 347,661
$ -
$ 347,661
Holyoke Community College
$ 999,417
$ -
$ 999,417
Mass Bay Community College
$ 1,168,852
$ -
$ 1,168,852
Massasoit Community College
$ 979,538
$ -
$ 979,538
Mount Wachusett Community College
$ 421,978
$ -
$ 421,978
Northern Essex Community College
$ 782,537
$ -
$ 782,537
North Shore Community College
$ 889,664
$ -
$ 889,664
Quinsigamond Community College
$ 520,316
$ -
$ 520,316
Springfield Technical
Community College
$ 1,041,234
$ -
$ 1,041,234
Roxbury Community College
$ 243,750
$ 529,843
$ 773,593
Middlesex Community College
$ 594,522
$ -
$ 594,522
Bunker Hill Community College
$ 1,467,443
$ -
$ 1,467,443
Totals:
$ 76,318,296
$ 529,843
$ 76,848,139
Executive Office of Public Safety and Security
Executive Office of
Public Safety and Security
$ 100,000
$ -
$ 100,000
Office of the Chief Medical Examiner
$ -
$ 1,700,000
$ 1,700,000
Criminal History Systems Board
$ 8,216,685
$ -
$ 8,216,685
Department of State Police
$ 800,242
$ 22,916,200
$ 23,716,442
Criminal Justice Training Council
$ 1,500
$ 900,000
$ 901,500
Department of Public Safety
$ 18,787,316
$ 1,946,997
$ 20,734,313
Department of Fire Services
$ 12,003,861
$ 25,000
$ 12,028,861
Merit Rating Board
$ 20,000
$ -
$ 20,000
Military Division
$ 2,500
$ 1,400,000
$ 1,402,500
Emergency Management Agency
$ 669,198
$ -
$ 669,198
Department of Corrections
$ 11,292,933
$ 5,600,000
$ 16,892,933
Parole Board
$ 1,000,000
$ 600,000
$ 1,600,000
Totals:
$ 52,894,235
$ 35,088,197
$ 87,982,432
Sheriffs
Sheriff's Department Hampden
$ 796,136
$ 1,914,460
$ 2,710,596
Sheriff's Department Worcester
$ 132,000
$ -
$ 132,000
Sheriff's Department Middlesex
$ 166,000
$ 950,000
$ 1,116,000
Sheriff's Department Franklin
$ 846,500
$ 2,600,000
$ 3,446,500
Sheriff's Department Hampshire
$ 30,000
$ 250,000
$ 280,000
Sheriff's Department Essex
$ 643,362
$ 2,000,000
$ 2,643,362
Sheriff's Department Berkshire
$ 40,000
$ 1,250,000
$ 1,290,000
Sheriff's Department Association
$ -
$ 344,790
$ 344,790
Sheriff's Department Barnstable
$ 4,948,448
$ 250,000
$ 5,198,448
Sheriff's Department Bristol
$ 4,089,663
$ 6,500,000
$ 10,589,663
Sheriff's Department Dukes
$ 1,047,541
$ -
$ 1,047,541
Sheriff's Department Nantucket
$ 7,031,251
$ 2,500,000
$ 9,531,251
Sheriff's Department Norfolk
$ 870,517
$ -
$ 870,517
Sheriff's Department Plymouth
$ 4,562,765
$ 16,000,000
$ 20,562,765
Sheriff's Department Suffolk
$ 14,999,189
$ 8,000,000
$ 22,999,189
Totals:
$ 40,203,372
$ 42,559,250
$ 82,762,622
Total Non-Tax Revenue:
$ 9,903,392,902
$1,256,399,478
$11,159,792,380

Go to: General Court Home PageMassachusetts Home Page