The Center for Tax and Budget Accountability is a union-backed research and policy group.

http://www.ctbaonline.org/sites/default/files/reports/www.ctbaonline.org/node/add/repository-report/1419267143/IB_2015.12.22_CTBA FY2015 and FY2016 Budget Update_FINAL.pdf