HOUSE . . . . . . . No. 4600
The Commonwealth of Massachusetts
______________________________________
HOUSE OF REPRESENTATIVES, April 10, 2024.
The committee on Ways and Means, to whom was referred the
message from Her Excellency the Governor submitting the annual budget
of the Commonwealth for the fiscal year beginning July first, two
thousand twenty-four (House, No. 2), reports, in part, recommending that
the accompanying bill (House, No. 4600) ought to pass [Total
Appropriation: $57,913,756,627.00].
For the committee,
AARON MICHLEWITZ.
FILED ON: 4/10/2024
HOUSE . . . . . . . . . . . . . . . No. 4600
The Commonwealth of Massachusetts
_______________
In the One Hundred and Ninety-Third General Court
(2023-2024)
_______________
An Act making appropriations for the fiscal year 2025 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.
Whereas, The deferred operation of this act would tend to defeat its purpose, which is
immediately to make appropriations for the fiscal year beginning July 1, 2024, and to make
certain changes in law, each of which is immediately necessary or appropriate to effectuate said
appropriations or for other important public purposes, therefore it is hereby declared to be an
emergency law, necessary for the immediate preservation of the public convenience.
Be it enacted by the Senate and House of Representatives in General Court assembled, and by the authority
of the same, as follows:
SECTION 1. To provide for the operations of the several departments, boards,
commissions and institutions of the commonwealth and other services of the commonwealth and
for certain permanent improvements and to meet certain requirements of law, the sums set forth
in this act, for the several purposes and subject to the conditions specified, 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, 2025. 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 persons
with a disability. All officials and employees of an agency, board, department, commission or
division receiving funds under this act shall take affirmative steps to ensure equality of
opportunity in the internal affairs of state government and in their relations with the public,
including those persons and organizations doing business with the commonwealth. Each agency,
board, department, commission and division of the commonwealth, 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 other
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, 2025 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 this act. 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 in this section, and include a full statement comparing such actual and projected receipts in the annual report
for said fiscal year pursuant to section 12 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 2025 Revenue by Source and Budgeted Fund (in Millions)
All Commonwealth Other
Budgeted General Transportation Major Other
Revenue Source Funds Fund Fund Funds Funds
Alcoholic Beverages 102.9 102.9 . . .
Banks 24.4 24.4 . . .
Cigarettes 266.3 266.3 . . .
Corporations 4,280.5 4,280.5 . . .
Deeds 336.3 336.3 . . .
Fair Share 1,300.0 1,050.0 250.0 . .
Income 22,761.0 22,761.0 . . .
Inheritance and Estate 680.1 680.1 . . .
Insurance 735.7 708.7 . . 27.0
Marijuana Excise 172.6 . . 172.6 .
Motor Fuel 727.5 . 726.5 . .9
Public Utilities . . . . .
Room Occupancy 280.0 280.0 . . .
Sales - Regular 6,834.0 4,513.1 . . 2,320.9
Sales - Meals 1,670.0 1,670.0 . . .
Sales - Motor Vehicles 1,325.0 . 875.0 . 450.0
Miscellaneous 5.9 5.9 . . .
Fiscal Year 2025 Base Tax Revenue Estimate 41,502.0 36,679.0 1,851.6 172.6 2,798.8
Statutory Tax Transfers
Annual Contribution to the State Pension System -4,499.9 -4,499.9 . . .
Sales Tax Transfer to the MBTA -1,465.4 . . . -1,465.4
Sales Tax Transfer to the MSBA -1,305.4 . . . -1,305.4
UI Surcharge to the Workforce Training Trust Fund -27.0 . . . -27.0
Fair Share Transfer to Education and Transportation Fund -1,050.0 -1,050.0 . . .
Excess Capital Gains to the Stabilization Fund -96.8 -96.8 . . .
Excess Capital Gains Tax to Disaster Relief and Resiliency Fund -13.8 -13.8 . . .
Excess Capital Gains to the State Retiree Benefits Trust Fund -13.8 -13.8 . . .
Total Statutory Tax Transfers -8,486.1 -5,688.2 . . -2,797.9
Total Fiscal Year 2025 Consensus Tax Revenue Available For
33,015.9 30,990.8 1,851.6 172.6 .9
Budget
Tax Initiatives and Other Tax Revenue
Tax-Related Settlements & Judgments 50.0 50.0 . . .
Tax Amnesty Program 75.0 75.0 . . .
Tax Enforcement Initiatives and Elimination of Tax Loopholes 60.0 60.0 . . .
Total Tax Initiatives and Other Tax Revenue 185.0 185.0 . . .
Total Taxes for Budget 33,200.9 31,175.8 1,851.6 172.6 .9
Non-Tax Revenue
Federal Reimbursements 14,326.5 14,318.1 . . 8.4
Departmental Revenues 6,292.7 5,536.0 692.9 12.3 51.6
Consolidated Transfers 4,145.0 4,145.0 . . .
Total Non-Tax Revenue 24,764.3 23,999.2 692.9 12.3 60.0
FISCAL YEAR 2025 GRAND TOTAL 57,965.2 55,175.0 2,544.4 184.9 60.9
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 in this section and to include a full statement comparing such receipts with projected receipts in the annual
report for such fiscal year pursuant to section 12 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
Federal Departmental Budgeted Total Total
Revenue Source Revenues Revenues Transfers Unrestricted Restricted
Judiciary
Supreme Judicial Court $0 $2,132,723 $0 $2,132,723 $0
Committee for Public Counsel $0 $3,425,000 $0 $3,425,000 $0
Appeals Court $0 $293,500 $0 $293,500 $0
Trial Court $0 $61,191,183 $0 $61,191,183 $0
TOTAL: $0 $67,042,406 $0 $67,042,406 $0
District Attorneys
Middlesex District Attorney $0 $0 $0 $0 $0
Plymouth District Attorney $0 $1,000 $0 $1,000 $0
Worcester District Attorney $0 $0 $0 $0 $0
TOTAL: $0 $1,000 $0 $1,000 $0
Governor
Office of the Governor $0 $0 $0 $0 $0
TOTAL: $0 $0 $0 $0 $0
Secretary of the Commonwealth
Secretary of the Commonwealth $0 $280,116,269 $0 $279,607,619 $531,000
TOTAL: $0 $280,116,269 $0 $279,607,619 $531,000
Treasurer and Receiver General
Office of the Treasurer $0 $707,555,236 $402,650,309 $1,089,855,545 $55,004,312
Massachusetts Cultural Council $0 $16,000 $0 $16,000 $0
Massachusetts Teachers' Retirement Board $0 $40,000,000 $0 $40,000,000 $0
State Lottery Commission $0 $31,200 $1,552,419,651 $1,552,450,851 $0
TOTAL: $0 $747,602,436 $1,955,069,960 $2,682,322,396 $55,004,312
Attorney General
Office of the Attorney General $4,426,908 $50,791,924 $0 $48,000,000 $7,218,832
TOTAL: $4,426,908 $50,791,924 $0 $48,000,000 $7,218,832
State Ethics Commission
State Ethics Commission $0 $75,000 $0 $75,000 $0
TOTAL: $0 $75,000 $0 $75,000 $0
Inspector General
Office of the Inspector General $0 $1,475,710 $0 $100,000 $1,375,710
TOTAL: $0 $1,475,710 $0 $100,000 $1,375,710
Non-Tax Revenue: Department Summary
Federal Departmental Budgeted Total Total
Revenue Source Revenues Revenues Transfers Unrestricted Restricted
Office of Campaign and Political Finance
Office of Campaign and Political Finance $0 $54,500 $0 $54,500 $0
TOTAL: $0 $54,500 $0 $54,500 $0
Massachusetts Commission Against
Discrimination
Massachusetts Commission Against
Discrimination $2,500,000 $410,000 $0 $0 $2,910,000
TOTAL: $2,500,000 $410,000 $0 $0 $2,910,000
Office of the State Comptroller
Office of the State Comptroller $0 $6,064,541 $1,207,699,911 $1,213,764,452 $146,476,313
TOTAL: $0 $6,064,541 $1,207,699,911 $1,213,764,452 $146,476,313
Massachusetts Gaming Commission
Massachusetts Gaming Commission $0 $0 $403,280,000 $403,280,000 $0
TOTAL: $0 $0 $403,280,000 $403,280,000 $0
Cannabis Control Commission
Cannabis Control Commission $0 $21,554,334 $0 $21,554,334 $0
TOTAL: $0 $21,554,334 $0 $21,554,334 $0
Executive Office for Administration and
Finance
Secretary of Administration and Finance $0 $1,150,000 $50,000,000 $51,150,000 $27,084,188
Division of Capital Asset Management &
Maintenance $0 $4,570,073 $11,295,016 $4,570,073 $40,725,394
Civil Service Commission $0 $12,500 $0 $12,500 $0
Group Insurance Commission $0 $1,031,322,965 $390,547,281 $1,419,673,500 $2,196,746
Division of Administrative Law Appeals $0 $70,000 $0 $0 $70,000
Department of Revenue $59,694,521 $203,599,915 $0 $228,588,232 $34,706,204
Appellate Tax Board $0 $2,985,306 $0 $2,585,306 $400,000
Human Resources Division $0 $1,110,000 $0 $1,110,000 $75,296,041
Operational Services Division $0 $28,737,479 $0 $10,768,158 $37,101,416
TOTAL: $59,694,521 $1,273,558,238 $451,842,297 $1,718,457,769 $217,579,989
Executive Office of Technology Services
and Security
Executive Office of Technology Services and
Security $0 $2,733,931 $0 $0 $174,538,497
TOTAL: $0 $2,733,931 $0 $0 $174,538,497
Executive Office of Energy and
Environmental Affairs
Executive Office of Energy & Environmental
Affairs $25,000 $4,930,000 $0 $4,385,000 $7,070,000
Department of Public Utilities $0 $51,464,872 $0 $51,464,872 $0
Department of Environmental Protection $0 $34,558,326 $0 $28,519,703 $6,038,623
Department of Fish and Game $8,420,000 $13,603,789 $1,450,000 $22,930,800 $542,989
Department of Agricultural Resources $0 $6,846,325 $0 $6,846,325 $0
Department of