|
action necessary to ensure compliance with this section except as | provided for in section 6 of this Part and as follows. |
|
| | An appointing authority shall comply with the Civil Service | Laws, rules and regulations and collective bargaining agreements | pertaining to the hiring, promoting, demoting and bumping of | state employees. The Legislature shall act upon any | recommendation for additional appropriations or allocations in | order to fund additional requirements created by complying with | this paragraph. |
|
| | Except as indicated below, savings accruing from unused | funding of employee benefits may not be used to increase services | provided by employees. Except as indicated below, accrued salary | savings generated from vacant positions within an appropriation | or allocation for Personal Services may be used for the payment | of nonrecurring Personal Services costs within the account where | the savings exist. In the 2002-2003 biennium only, accrued | savings generated from vacant positions within a General Fund | account's appropriation for Personal Services may be used to |
|
| offset Personal Services shortfalls in other General Fund | accounts that occur as a direct result of Personal Services | appropriation reductions for projected vacancies provided that | the transfer of such accrued savings is subject to review by the | Joint Standing Committee on Appropriations and Financial Affairs. | Costs related to acting capacity appointments and emergency, | unbudgeted overtime for which it is impractical to budget in | advance may be used with the approval of the appointing | authority. Other actions such as retroactive compensation for | reclassifications or reallocations and retroactive or one-time | settlements related to arbitrator or court decisions must be | recommended by the department or agency head and approved by the | State Budget Officer. Salary and employee benefits savings may | not be used to fund recurring Personal Services actions either in | the account where the savings exist or in another account. |
|
| | The amounts appropriated or allocated for Personal Services | include funds for the State's share of state employees' | retirement. The State Controller shall transfer the State's | share to the Maine State Retirement System as soon as practicable | after each payroll is paid. |
|
| | Sec. A-4. Workers' compensation positions. Limited period positions may | be established for former regular employees of the State who are | presently receiving workers' compensation payments from the State | when that action will enable those employees to return to | productive employment with the State. These positions may be | established, providing funds are available, only until those | employees can be returned to regular positions. |
|
| | Notwithstanding any other restriction on funds appropriated or | allocated, the State Budget Officer may, after determining that | funds are available, either approve the use of these funds or | recommend appropriate action to the Governor when the Governor's | approval is required. |
|
| | Available funds may include amounts appropriated or allocated | for Personal Services, including funds in any salary account or | special account for state employee salary increases, All Other, | Capital Expenditures and unallocated. |
|
| | Sec. A-5. Personal Services policy and review. The Bureau of the Budget, | during this biennium, shall continually review with all | departments the status of their workforce levels and staffing | patterns for the purpose of determining whether funds and | positions are being utilized and managed in the most economical | and efficient manner to accomplish the intent of the Legislature. | Permanent positions for which funds are appropriated or allocated | must be classified positions unless specifically designated | otherwise by the Legislature. It is the responsibility of the | Director of the Bureau of Human Resources to ensure that | classified and unclassified positions are assigned to the proper | pay grade and of the State Budget Officer to ensure that the | positions are within authorized headcount and funds. |
|
| | Sec. A-6. Personal Services flexibility. Any classification or | reclassification of a position and any allocation or reallocation | of a position within the compensation plan made by the Director | of Human Resources pursuant to the Civil Service Law and rules | become effective on the first day of the fiscal year following | approval by the State Budget Officer and the appropriation or | allocation of funds therefor, except that the State Budget | Officer may, if the officer determines that sufficient funds | exist, authorize an effective date prior to the first day of the | ensuing fiscal year. Copies of all actions and certifications | must be furnished to the Director of the Office of Fiscal and | Program Review. |
|
| | Sec. A-7. Number of necessary employees. The Governor and the State | Budget Officer when next preparing budget proposals for the | Legislature may at their discretion adjust the figures in | parentheses, representing numbers of positions, to reflect the | number of positions that, in their opinion, are necessary to the | proper operation of each department, institution or agency. |
|
| | Sec. A-8. New or expanded programs. A department may not establish | new programs or expand existing programs beyond the scope of | those programs already established, recognized and approved by | the Legislature until the program and the method of financing are | submitted to the Bureau of the Budget for |
|
| evaluation and recommendation to the Legislature and until the | funds are made available therefor by the Legislature. |
|
| | Sec. A-9. Seasonal or temporary employees. All appointing authorities | are required by chapter 12, section 4C8(c) of the Civil Service | Rules, as amended on June 17, 1991, to inform all seasonal or | temporary employees of the approximate data of termination of | employment at the time of hire. The notice must be given to all | employees who are appointed to time-limited positions or | appointments. |
|
| | Sec. A-10. Federally funded programs. It is the intent of the | Legislature that, if federal funds are not available as | anticipated for programs in this Act, there is no obligation to | provide state funds in excess of those listed in this Act. | Positions entirely or partially funded by federal or nonstate | sources of funds are considered limited-period positions. |
|
| | Sec. A-11. Travel limitations. It is the intent of the Legislature | that out-of-state travel be limited. Any state employee who | travels out of state on state business, such as law enforcement, | collecting, bidding, industrial development or loans, may | continue to do so. The Legislature directs that department heads | limit the cost of all travel when it is not absolutely needed. A | state employee may not be reimbursed for noon meals, unless the | expense is incurred while traveling on state business and lodging | is required. Any state employee who attends a seminar or other | program that includes the cost of a noon meal as part of the | tuition or registration fee is not required to reimburse the | State for the meal. |
|
| | Sec. A-12. Equipment to be reviewed. The Commissioner of | Administrative and Financial Services may choose a designee to | conduct a thorough review of all types of equipment, including | automobiles, pickups and vans, owned, leased or otherwise | available to the departments and agencies of the State, | regardless of the source of supporting funds, and make | recommendations via the budgetary process for combining their | use, providing centralized facilities or eliminating existing | equipment and facilities, as believed to be in the most | economical and efficient interests of the State. The | Commissioner of Administrative and Financial Services may also | develop and institute review and control mechanisms considered | necessary to ensure that capital equipment purchases authorized | by the Legislature are consistent with the intent for which funds | were recommended and made available. |
|
| | Sec. A-13. Motor vehicle replacement policy. The Director of the Bureau | of General Services is directed to require that requisitions for | replacement motor vehicles include the age and |
|
| total mileage of the motor vehicle being replaced. For the | purposes of this section, "motor vehicles" is defined as | passenger cars and panel and pickup trucks, excluding those | vehicles authorized and assigned for pursuit purposes. Under no | circumstances are any state vehicles to be used for commuting | purposes. It is the intent of the Legislature that motor | vehicles be in service for at least 5 years or 75,000 miles | before they are replaced. This policy must also be adopted by | the State Budget Officer when next preparing a budget document. | Exceptions to the established replacement policy require the | prior approval of the Commissioner of Administrative and | Financial Services. The Commissioner of Administrative and | Financial Services may also set appropriate standards with regard | to motor vehicle type, size and equipment and direct that all | motor vehicles be purchased in accordance with a commodity | calendar established by the Director of the Bureau of General | Services. |
|
| | Sec. A-14. Significant action recommended by the State Budget Officer. The | Bureau of the Budget shall inform the joint standing committee of | the Legislature having jurisdiction over appropriations and | financial affairs, through the Office of Fiscal and Program | Review, of significant action recommended by the bureau in the | performance of the budget responsibilities assigned. |
|
| | Sec. A-15. State Cost Allocation Program. The State Cost Allocation | Program shall annually identify the kind and cost of central | services furnished to each state agency from General Fund | appropriations. The non-General Fund portion of each agency must | be assessed for these services as determined by the State Cost | Allocation Program procedures to the extent that payments are not | expressly prohibited by state or federal law or by the terms of a | gift or donation made to the State from private sources. These | payments must be credited to the General Fund as undedicated | revenue. The Commissioner of Administrative and Financial | Services, or the commissioner's designee, may adjust this | assessment to any individual account. |
|
| | Non-General Fund resources that contribute to funding costs | related to general departmentwide functions, such as accounting, | personnel administration, maintenance of property records and | general purchasing, that have been made available to an account | by legislative action may be consolidated into one or more | administrative accounts, unless such a consolidation is expressly | prohibited by state or federal law. All resources and costs | affected by such consolidation must be properly identified and | included in the budget process in accordance with the Maine | Revised Statutes, Title 5, chapter 149. When the Legislature is | not in session and upon recommendation of the State Budget |
|
| Officer, the Governor may approve necessary adjustments to these | consolidations for a period not to exceed the end of the fiscal | year. The Director of the Office of Fiscal and Program Review | must be notified of any such action. The unencumbered balance of | each administrative account established pursuant to this section | must be carried forward at the end of each fiscal year and the | budgeted transfers to the administrative account for the ensuing | year must be proportionally reduced by the amount of that carried | balance. |
|
| | Sec. A-16. Unified state budget. The Governor, when submitting the | budget to the Legislature, shall submit the budget document and | the General Fund and Highway Fund bills in a manner that will | identify the gross amount of resources for each program. The | gross unified budget bills and budget document encompass | resources from all funds, including, but not limited to: General | Fund, Highway Fund, federal funds, Federal Block Grant Fund and | Other Special Revenue funds. Separate gross unified budget bills | must be submitted for the General Fund and the Highway Fund. | Funds appearing in each gross unified budget bill for fiscal | years 1999-00 and 2000-01 are provided for informational purposes | only in order to show the historical trend of appropriations and | allocations by program strategy connected to performance measures | for performance budgeting. |
|
| | Sec. A-17. Line category amounts of General Fund and Highway Fund. The | amounts included in the unified state budget by line category are | the amounts included immediately under the appropriations and | allocations section of the individual pages in the budget | document for the General Fund and the Highway Fund. These | amounts, as adjusted by the Legislature, must be used when | preparing work programs by fund for each fiscal year of the | biennium. |
|
| | Sec. A-18. Multiple accounts certification. If any amounts identified to a | fund in the source of funds section are to be distributed to more | than one account within that fund, the department or agency head | responsible for those funds shall certify to the State Budget | Officer the amounts included in each account by line category and | certify that the sum of the accounts by fund, by line category, | equals the approved totals of the program within the Act. |
|
| | Sec. A-19. Year-end closing. The State Controller may close the books | as soon as practicable after the close of the fiscal years ending | June 30, 2002 and June 30, 2003. Any bills presented after those | dates may be paid from appropriations or allocations for the | ensuing year on recommendation of the State Controller if within | the amounts of approved allotments. |
|
| | Sec. A-20. Appropriation and allocation balances at year-end. At the end of | each fiscal year, all unencumbered appropriation and allocation | balances lapse into the fund or the account balance and are not | available unless authorized by law. At the end of each fiscal | year, all encumbered balances may not be carried forward more | than once. |
|
| | Sec. A-21. Reorganization of departments. A department or agency may not | transfer Positions, Personal Services, All Other or Capital | Expenditures funding between accounts when the expenditures of | the fund will allow an action to take place that will cause an | increased appropriation or allocation request in the Part I | current services budget for any account. Any such reorganization | must be submitted in the Part II new or expanded services budget | or separate legislation. |
|
| | Sec. A-22. Appropriation or allocation of funds. Any funds appearing in | this Act that are specifically appropriated or allocated in | another Act are included in this Act for informational purposes | only, as are enterprise accounts exclusive of the State Alcoholic | Beverage Fund and the State Lottery Fund, trust fund accounts and | agency fund accounts. Governmental funds not specifically | appropriated or allocated in another Act are appropriated or | allocated in accordance with section 1 of this Part. |
|
| | Sec. A-23. Other appropriation and allocation measures. It is intended that | the language in this Act, except for section 22 of this Part, | applies to all other appropriation and allocation measures | enacted by the Legislature. |
|
| | Sec. A-24. Allotments in excess of legislatively authorized allocations. Allotments | in Other Special Revenue fund and internal service fund accounts | may exceed current year allocations and the unused balance of | allocations authorized to carry forward by law under the | following conditions provided that Other Special Revenue fund and | internal service fund accounts are expended in accordance with | the statutes that establish them and for no other purpose: |
|
| | 1. Sufficient cash is available from Other Special Revenue | fund or the internal service fund or the unencumbered balance | authorized to carry forward by law; |
|
| | 2. Allotment is required to provide for the costs of approved | collective bargaining agreements; |
|
| | 3. Failure to allot these available funds could have a | significant detrimental impact on current programs; |
|
| | 4. Allotment of these available funds is recommended by the | State Budget Officer and approved by the Governor by financial | order as an allotment increase in the annual work program; |
|
| | 5. Allotment of these available funds is subject to review by | the joint standing committee of the Legislature having | jurisdiction over appropriations and financial affairs; and, |
|
| | 6. Allotment of these funds does not take effect until 30 | days after the approval by the Governor. |
|
| | In case of extraordinary emergency situations, the 30-day wait | beyond approval by the Governor may be waived by vote of the | joint standing committee of the Legislature having jurisdiction | over appropriations and financial affairs upon written | recommendation of the State Budget Officer. Dedicated revenue | and internal service fund accounts authorized by law to carry | unused allocations forward are not subject to the conditions of | this section if the request for allotment increase is within the | legislatively authorized allocations as defined in this section. | It is the intent of the Legislature that authority for unused | allocations to carry forward in Other Special Revenue fund and | internal service fund accounts be limited to only specific, | extraordinary circumstances. |
|
| | Sec. A-25. Allocations. The following allocations and appropriations | are made: |
|
| DEPARTMENT OF ADMINISTRATIVE AND |
|
| DEPARTMENT OF ADMINISTRATIVE AND |
|
| Office of the Commissioner - |
|
| Administrative and Financial Services |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | $283,151 | $289,413 |
|
| | Fund 010 : Total * | 306,699 | 313,382 |
|
| Personal Property Tax Reform |
|
| | All Other | | 60,511,723 | 68,505,311 |
|
| | Fund 010 : Total * | 60,511,723 | 68,505,311 |
|
| BUREAU OF ACCOUNTS AND CONTROL |
|
| Accounts and Control - Bureau of |
|
| | Positions - Legislative Count | (29.000) | (29.000) |
|
| | Personal Services | 1,536,249 | 1,585,856 |
|
| | Fund 010 : Total * | 1,786,315 | 1,838,428 |
|
| Bureau of - Systems Project |
|
| | All Other | | 3,603,159 | 3,691,591 |
|
| | Fund 010 : Total * | 3,603,159 | 3,691,591 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 5,000 | 5,000 |
|
| ** SUMMARY - ACCOUNTS AND CONTROL |
|
| BUREAU OF - SYSTEMS PROJECT |
|
| | All Other | | 3,608,159 | 3,696,591 |
|
| | Program : Total * | 3,608,159 | 3,696,591 |
|
| BUREAU OF ALCOHOLIC BEVERAGES AND |
|
| Alcoholic Beverages - General |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (106.000) | (106.000) |
|
| | Positions - FTE Count | (5.784) | (5.784) |
|
| | Personal Services | 4,653,982 | 4,852,382 |
|
| | All Other | | 3,782,195 | 3,879,985 |
|
| | Fund 060 : Total * | 8,436,177 | 8,732,367 |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (28.000) | (28.000) |
|
| | Personal Services | 1,361,094 | 1,409,221 |
|
| | All Other | | 2,738,136 | 2,804,475 |
|
| | Fund 067 : Total * | 4,099,230 | 4,213,696 |
|
| | Positions - Legislative Count | (11.000) | (11.000) |
|
| | Personal Services | 802,480 | 829,169 |
|
| | All Other | | 213,675 | 232,992 |
|
| | Fund 010 : Total * | 1,016,155 | 1,062,161 |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (13.000) | (13.000) |
|
| | Personal Services | 557,548 | 579,246 |
|
| | All Other | | 3,980,910 | 4,166,865 |
|
| | Fund 042 : Total * | 4,538,458 | 4,746,111 |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 129,622 | 134,032 |
|
| | Fund 012 : Total * | 173,875 | 178,719 |
|
| STATE EMPLOYEE HEALTH COMMISSION |
|
| Accident-Sickness-Health Insurance |
|
| - Other Participating Funds - |
|
| Retiree Health Insurance Fund |
|
| | All Other | | 31,085,950 | 35,994,855 |
|
| | Fund 045 : Total * | 31,085,950 | 35,994,855 |
|
| Accident, Sickness and Health Insurance |
|
| | Positions - Legislative Count | (11.000) | (11.000) |
|
| | Positions - FTE Count | (0.361) | (0.361) |
|
| | Personal Services | 505,608 | 528,153 |
|
| | Fund 046 : Total * | 1,242,215 | 1,283,174 |
|
| ** SUMMARY - ACCIDENT-SICKNESS-HEALTH |
|
| | Positions - Legislative Count | (11.000) | (11.000) |
|
| | Positions - FTE Count | (0.361) | (0.361) |
|
| | Personal Services | 505,608 | 528,153 |
|
| | All Other | | 31,822,557 | 36,749,876 |
|
| | Program : Total * | 32,328,165 | 37,278,029 |
|
| BUREAU OF EMPLOYEE RELATIONS |
|
| Employee Relations - Office of |
|
| | Positions - Legislative Count | (7.000) | (7.000) |
|
| | Personal Services | 531,882 | 546,885 |
|
| | All Other | | 101,819 | 102,609 |
|
| | Fund 010 : Total * | 633,701 | 649,494 |
|
| DIVISION OF FINANCIAL AND PERSONNEL |
|
| Debt Service - Government Facilities |
|
| | All Other | | 7,455,815 | 12,958,777 |
|
| | Fund 010 : Total * | 7,455,815 | 12,958,777 |
|
| Financial and Personnel Services - |
|
| | Positions - Legislative Count | (9.000) | (9.000) |
|
| | Personal Services | 510,679 | 527,240 |
|
| | Fund 010 : Total * | 560,526 | 578,104 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (25.000) | (25.000) |
|
| | Personal Services | 1,166,892 | 1,217,948 |
|
| | Fund 014 : Total * | 1,374,828 | 1,430,115 |
|
| ** SUMMARY - FINANCIAL AND PERSONNEL |
|
| | Positions - Legislative Count | ( 34.000) | ( 34.000) |
|
| | Personal Services | 1,677,571 | 1,745,188 |
|
| | Program : Total * | 1,935,354 | 2,008,219 |
|
| BUREAU OF GENERAL SERVICES |
|
| Buildings and Grounds Operations |
|
| | Positions - Legislative Count | (108.000) | (108.000) |
|
| | Personal Services | 4,205,325 | 4,367,946 |
|
| | All Other | | 5,249,680 | 5,162,705 |
|
| | Fund 010 : Total * | 9,455,005 | 9,530,651 |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (18.000) | (18.000) |
|
| | Personal Services | 570,325 | 594,476 |
|
| | Fund 012 : Total * | 1,496,535 | 1,533,656 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 217,459 | 217,468 |
|
| Real Property Lease Internal Service |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 88,607 | 93,360 |
|
| | All Other | | 16,910,156 | 17,331,203 |
|
| | Fund 043 : Total * | 16,998,763 | 17,424,563 |
|
| ** SUMMARY - BUILDINGS and GROUNDS |
|
| | Positions - Legislative Count | (128.000) | (128.000) |
|
| | Personal Services | 4,864,257 | 5,055,782 |
|
| | All Other | | 23,303,505 | 23,650,556 |
|
| | Program : Total * | 28,167,762 | 28,706,338 |
|
| Capital Construction/Repairs/ |
|
| | All Other | | 7,194,118 | 7,373,971 |
|
| | Capital Expenditures | 2,698,150 | 2,765,603 |
|
| | Fund 010 : Total * | 9,892,268 | 10,139,574 |
|
| Bur Gen Services - Capital Construction |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Capital Expenditures | 25,000 | 25,000 |
|
| | Fund 014 : Total * | 30,000 | 30,000 |
|
| Central Services - Purchases |
|
| - Other Participating Funds - |
|
| Postal, Printing and Supply Fund |
|
| | Positions - Legislative Count | (56.000) | (56.000) |
|
| | Positions - FTE Count | (0.375) | (0.375) |
|
| | Personal Services | 2,265,887 | 2,357,899 |
|
| | All Other | | 1,359,892 | 1,368,408 |
|
| | Fund 035 : Total * | 3,625,779 | 3,726,307 |
|
| Planning/Construction - Admin |
|
| | Positions - Legislative Count | (10.000) | (10.000) |
|
| | Personal Services | 730,723 | 751,248 |
|
| | Fund 010 : Total * | 777,319 | 798,366 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (4.000) | (4.000) |
|
| | Personal Services | 271,422 | 283,010 |
|
| | Fund 014 : Total * | 303,617 | 315,926 |
|
| ** SUMMARY - PUBLIC IMPROVEMENTS - |
|
| PLANNING/CONSTRUCTION - ADMIN |
|
| | Positions - Legislative Count | (14.000) | (14.000) |
|
| | Personal Services | 1,002,145 | 1,034,258 |
|
| | Program : Total * | 1,080,936 | 1,114,292 |
|
| | Positions - Legislative Count | (8.000) | (8.000) |
|
| | Personal Services | 366,735 | 379,291 |
|
| | Fund 010 : Total * | 421,497 | 434,853 |
|
| State Police Headquarters Building |
|
| | Personal Services | 82,968 | 86,482 |
|
| | Fund 010 : Total * | 177,938 | 182,782 |
|
| BUREAU OF HUMAN RESOURCES |
|
| Administration - Human Resources |
|
| | Positions - Legislative Count | (26.500) | (26.500) |
|
| | Personal Services | 1,519,587 | 1,572,652 |
|
| | Fund 010 : Total * | 1,709,217 | 1,765,065 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 68,570 | 70,313 |
|
| | Fund 014 : Total * | 294,694 | 299,845 |
|
| ** SUMMARY - ADMINISTRATION - HUMAN |
|
| | Positions - Legislative Count | (27.500) | (27.500) |
|
| | Personal Services | 1,588,157 | 1,642,965 |
|
| | Program : Total * | 2,003,911 | 2,064,910 |
|
| Workers' Compensation Management |
|
| - Other Participating Funds - |
|
| Workers' Compensation Management Fund |
|
| | Positions - Legislative Count | (9.000) | (9.000) |
|
| | Personal Services | 1,110,838 | 1,141,597 |
|
| | All Other | | 16,973,273 | 17,397,772 |
|
| | Fund 041 : Total * | 18,084,111 | 18,539,369 |
|
| BUREAU OF INFORMATION SERVICES |
|
| - Other Participating Funds - |
|
| Office of Information Services Fund |
|
| | Positions - Legislative Count | (175.000) | (175.000) |
|
| | Positions - FTE Count | (0.457) | (0.457) |
|
| | Personal Services | 11,026,416 | 11,458,723 |
|
| | All Other | | 7,681,258 | 7,743,744 |
|
| | Fund 038 : Total * | 18,707,674 | 19,202,467 |
|
| BUREAU OF REVENUE SERVICES |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 895,000 | 940,000 |
|
| Elderly Tax Deferral Program |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 45,000 | 42,000 |
|
| Homestead Property Tax Exemption - |
|
| | Fund 010 : Total * | 30,000 | 30,000 |
|
| Homestead Property Tax Exemption |
|
| | All Other | | 41,331,909 | 42,551,832 |
|
| | Fund 010 : Total * | 41,331,909 | 42,551,832 |
|
| Maine Residents Property Tax Program |
|
| | All Other | | 22,045,873 | 22,782,666 |
|
| | Fund 010 : Total * | 22,045,873 | 22,782,666 |
|
| Revenue Services - Bureau of |
|
| | Positions - Legislative Count | (313.000) | (313.000) |
|
| | Positions - FTE Count | (2.365) | (2.365) |
|
| | Personal Services | 15,427,114 | 16,090,554 |
|
| | All Other | | 10,308,300 | 10,452,300 |
|
| | Capital Expenditures | 390,000 | 390,000 |
|
| | Fund 010 : Total * | 26,125,414 | 26,932,854 |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 145,346 | 153,498 |
|
| | Fund 012 : Total * | 166,471 | 175,323 |
|
| Federal Expenditures Fund |
|
| | Fund 013 : Total * | 5,000 | 5,000 |
|
| Other Special Revenue Funds |
|
| | All Other | | 3,001,130 | 3,061,313 |
|
| | Fund 014 : Total * | 3,001,130 | 3,061,313 |
|
| SUMMARY - REVENUE SERVICES - |
|
| | Positions - Legislative Count | (316.000) | (316.000) |
|
| | Positions - FTE Count | (2.365) | (2.365) |
|
| | Personal Services | 15,572,460 | 16,244,052 |
|
| | All Other | | 13,335,555 | 13,540,438 |
|
| | Capital Expenditures | 390,000 | 390,000 |
|
| | Program : Total * | 29,298,015 | 30,174,490 |
|
| Bureau of Revenue Services Fund |
|
| - Other Participating Funds - |
|
| Bureau of Revenue Services Fund |
|
| | Fund 044 : Total * | 510,000 | 510,000 |
|
| Tree Growth Tax Reimbursement |
|
| | All Other | | 5,150,000 | 5,250,000 |
|
| | Fund 010 : Total * | 5,150,000 | 5,250,000 |
|
| Unorganized Territory Education |
|
| and Services Fund - Finance |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | All Other | | 6,850,000 | 7,250,000 |
|
| | Fund 014 : Total * | 6,850,000 | 7,250,000 |
|
| Veterans Tax Reimbursement |
|
| | Fund 010 : Total * | 938,000 | 950,000 |
|
| Waste Facility Tax Reimbursement |
|
| | Fund 010 : Total * | 5,700 | 5,750 |
|
| DIVISION OF RISK MANAGEMENT |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (5.000) | (5.000) |
|
| | Personal Services | 294,380 | 305,942 |
|
| | All Other | | 3,418,101 | 3,418,853 |
|
| | Fund 039 : Total * | 3,712,481 | 3,724,795 |
|
| | All Other | | 2,009,716 | 2,011,728 |
|
| | Fund 064 : Total * | 2,009,716 | 2,011,728 |
|
| ** SUMMARY - RISK MANAGEMENT - CLAIMS |
|
| | Positions - Legislative Count | (5.000) | (5.000) |
|
| | Personal Services | 294,380 | 305,942 |
|
| | All Other | | 5,427,817 | 5,430,581 |
|
| | Program : Total * | 5,722,197 | 5,736,523 |
|
| ** SUMMARY - DEPARTMENT OF |
|
| ADMINISTRATIVE AND FINANCIAL SERVICES |
|
| | Positions - Legislative Count | (524.500) | (524.500) |
|
| | Positions - Other Count | (2.365) | (2.365) |
|
| | Personal Services | 25,996,893 | 27,026,736 |
|
| | All Other | | 164,849,190 | 180,769,302 |
|
| | Capital Expenditures | 3,088,150 | 1,155,603 |
|
| | Umbrella Fund Total * | 193,934,233 | 210,951,641 |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (23.000) | (23.000) |
|
| | Personal Services | 845,293 | 882,006 |
|
| | All Other | | 991,588 | 1,005,692 |
|
| | Umbrella Fund : Total * | 1,836,881 | 1,887,698 |
|
| Federal Expenditures Fund |
|
| | Umbrella Fund : Total* | 5,000 | 5,000 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (30.000) | (30.000) |
|
| | Personal Services | 1,506,884 | 1,571,271 |
|
| | All Other | | 11,484,844 | 11,995,396 |
|
| | Capital Expenditures | 25,000 | 25,000 |
|
| | Umbrella Fund : Total* | 13,016,728 | 13,591,667 |
|
| Postal, Printing & Supply Fund |
|
| | Positions - Legislative Count | (56.000) | (56.000) |
|
| | Positions - FTE Count | (0.375) | (0.375) |
|
| | Personal Services | 2,265,887 | 2,357,899 |
|
| | All Other | | 1,359,892 | 1,368,408 |
|
| | Umbrella Fund : Total* | 3,625,779 | 3,726,307 |
|
| Office of Information Services Fund |
|
| | Positions - Legislative Count | (175.000) | (175.000) |
|
| | Positions - FTE Count | (0.457) | (0.457) |
|
| | Personal Services | 11,026,416 | 11,458,723 |
|
| | All Other | | 7,681,258 | 7,743,744 |
|
| | Umbrella Fund : Total* | 18,707,674 | 19,202,467 |
|
| | Positions - Legislative Count | (5.000) | (5.000) |
|
| | Personal Services | 294,380 | 305,942 |
|
| | All Other | | 3,418,101 | 3,418,853 |
|
| | Umbrella Fund : Total* | 3,712,481 | 3,724,795 |
|
| Workers' Compensation Management Fund |
|
| | Positions - Legislative Count | (9.000) | (9.000) |
|
| | Personal Services | 1,110,838 | 1,141,597 |
|
| | All Other | | 16,973,273 | 17,397,772 |
|
| | Umbrella Fund : Total* | 18,084,111 | 18,539,369 |
|
| | Positions - Legislative Count | (13.000) | (13.000) |
|
| | Personal Services | 557,548 | 579,246 |
|
| | All Other | | 3,980,910 | 4,166,865 |
|
| | Umbrella Fund : Total* | 4,538,458 | 4,746,111 |
|
| Real Property Lease Internal Service |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 88,607 | 93,360 |
|
| | All Other | | 16,910,156 | 17,331,203 |
|
| | Umbrella Fund : Total* | 16,998,763 | 17,424,563 |
|
| Bureau of Revenue Services Fund |
|
| | Umbrella Fund : Total * | 510,000 | 510,000 |
|
| Retiree Health Insurance Fund |
|
| | All Other | | 31,085,950 | 35,994,855 |
|
| | Umbrella Fund : Total * | 31,085,950 | 35,994,855 |
|
| Accident, Sickness and Health Insurance |
|
| | Positions - Legislative Count | (11.000) | (11.000) |
|
| | Positions - FTE Count | (0.361) | (0.361) |
|
| | Personal Services | 505,608 | 528,153 |
|
| | Umbrella Fund : Total * | 1,242,215 | 1,283,174 |
|
| | Positions - Legislative Count | (106.000) | (106.000) |
|
| | Positions - FTE Count | (5.784) | (5.784) |
|
| | Personal Services | 4,653,982 | 4,852,382 |
|
| | All Other | | 3,782,195 | 3,879,985 |
|
| | Umbrella Fund : Total * | 8,436,177 | 8,732,367 |
|
| | All Other | | 2,009,716 | 2,011,728 |
|
| | Umbrella Fund : Total * | 2,009,716 | 2,011,728 |
|
| | Positions - Legislative Count | (28.000) | (28.000) |
|
| | Personal Services | 1,361,094 | 1,409,221 |
|
| | All Other | | 2,738,136 | 2,804,475 |
|
| | Umbrella Fund : Total * | 4,099,230 | 4,213,696 |
|
| ** SUMMARY - DEPARTMENT OF ADMINISTRATIVE |
|
| | Positions - Legislative Count | (982.500) | (982.500) |
|
| | Positions - FTE Count | (9.342) | (9.342) |
|
| | Personal Services | 50,213,430 | 52,206,536 |
|
| | All Other | | 268,516,816 | 291,158,299 |
|
| | Capital Expenditures | 3,113,150 | 3,180,603 |
|
| | **Umbrella Grand Totals** | 321,843,396 | 346,545,438 |
|
| DEPARTMENT OF AGRICULTURE, FOOD |
|
| OFFICE OF AGRICULTURAL, NATURAL |
|
| Office of Agricultural, Natural |
|
| | Positions - Legislative Count | (7.000) | (7.000) |
|
| | Personal Services | 421,783 | 436,676 |
|
| | Fund 010 : Total * | 935,473 | 951,220 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Fund 013 : Total * | 88,650 | 90,866 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 129,083 | 132,305 |
|
| ** SUMMARY - OFFICE OF AGRICULTURAL, |
|
| NATURAL AND RURAL RESOURCES |
|
| | Positions - Legislative Count | (7.000) | (7.000) |
|
| | Personal Services | 421,783 | 436,676 |
|
| | Program : Total * | 1,153,206 | 1,174,391 |
|
| DIVISION OF ANIMAL HEALTH AND INDUSTRY |
|
| Division of Animal Health and Industry |
|
| | Positions - Legislative Count | (10.000) | (10.000) |
|
| | Personal Services | 548,634 | 566,662 |
|
| | Fund 010 : Total * | 659,017 | 678,344 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 8,243 | 8,243 |
|
| | Fund 013 : Total * | 8,500 | 8,500 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (4.000) | (4.000) |
|
| | Positions - FTE Count | (1.882) | (1.882) |
|
| | Personal Services | 259,441 | 269,811 |
|
| | Capital Expenditures | 7,000 | |
|
| | Fund 014 : Total * | 447,849 | 455,248 |
|
| ** SUMMARY - DIVISION OF ANIMAL |
|
| | Positions - Legislative Count | (15.000) | (15.000) |
|
| | Positions - FTE Count | (1.882) | (1.882) |
|
| | Personal Services | 816,318 | 844,716 |
|
| | Capital Expenditures | 7,000 | |
|
| | Program : Total * | 1,115,366 | 1,142,092 |
|
| OFFICE OF THE COMMISSIONER |
|
| Office of the Commissioner |
|
| | Positions - Legislative Count | (9.000) | (9.000) |
|
| | Personal Services | 605,221 | 626,372 |
|
| | Capital Expenditures | 20,000 | 20,000 |
|
| | Fund 010 : Total * | 1,289,538 | 1,284,845 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Personal Services | 3,353 | 3,353 |
|
| | Fund 014 : Total * | 27,200 | 27,200 |
|
| ** SUMMARY - OFFICE OF THE COMMISSIONER |
|
| | Positions - Legislative Count | (9.000) | (9.000) |
|
| | Personal Services | 608,574 | 629,725 |
|
| | Capital Expenditures | 20,000 | 20,000 |
|
| | Program : Total * | 1,316,738 | 1,312,045 |
|
| Potato Market Improvement Fund |
|
| - Other Participating Funds - |
|
| Potato Marketing Improvement Fund |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 63,582 | 65,402 |
|
| | Fund 056 : Total * | 179,615 | 169,612 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 25,625 | 26,266 |
|
| STATE HARNESS RACING COMMISSION |
|
| Harness Racing Commission |
|
| | Positions - Legislative Count | (6.000) | (6.000) |
|
| | Positions - FTE Count | (1.825) | (1.825) |
|
| | Personal Services | 419,367 | 434,311 |
|
| | Fund 010 : Total * | 1,298,646 | 1,318,353 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | All Other | | 4,717,549 | 4,835,488 |
|
| | Fund 014 : Total * | 4,717,549 | 4,835,488 |
|
| ** SUMMARY - HARNESS RACING COMMISSION |
|
| | Positions - Legislative Count | (6.000) | (6.000) |
|
| | Positions - FTE Count | (1.825) | (1.825) |
|
| | Personal Services | 419,367 | 434,311 |
|
| | All Other | | 5,596,828 | 5,719,530 |
|
| | Program : Total * | 6,016,195 | 6,153,841 |
|
| DIVISION OF MARKET AND PRODUCTION |
|
| Division of Market and Production |
|
| | Positions - Legislative Count | (7.000) | (7.000) |
|
| | Personal Services | 415,643 | 426,837 |
|
| | Fund 010 : Total * | 748,335 | 760,355 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 57,493 | 58,840 |
|
| | Fund 014 : Total * | 387,931 | 391,286 |
|
| ** SUMMARY - DIVISION OF MARKET AND |
|
| | Positions - Legislative Count | (8.000) | (8.000) |
|
| | Personal Services | 473,136 | 485,677 |
|
| | Program : Total * | 1,136,266 | 1,151,641 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (2.500) | (2.500) |
|
| | Personal Services | 158,074 | 162,102 |
|
| | All Other | | 2,206,987 | 2,262,164 |
|
| | Fund 014 : Total * | 2,365,061 | 2,424,266 |
|
| BOARD OF PESTICIDES CONTROL |
|
| Pesticides Control - Board of |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Positions - FTE Count | (3.029) | (3.029) |
|
| | Personal Services | 226,251 | 237,223 |
|
| | Fund 013 : Total * | 417,236 | 433,021 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (12.000) | (12.000) |
|
| | Positions - FTE Count | (1.894) | (1.894) |
|
| | Personal Services | 772,187 | 793,450 |
|
| | Fund 014 : Total * | 1,145,764 | 1,176,267 |
|
| ** SUMMARY - PESTICIDES CONTROL - |
|
| | Positions - Legislative Count | (14.000) | (14.000) |
|
| | Positions - FTE Count | (4.923) | (4.923) |
|
| | Personal Services | 998,438 | 1,030,673 |
|
| | Program : Total * | 1,563,000 | 1,609,288 |
|
| DIVISION OF PLANT INDUSTRY |
|
| Division of Plant Industry |
|
| | Positions - Legislative Count | (3.500) | (3.500) |
|
| | Personal Services | 217,109 | 223,249 |
|
| | Fund 010 : Total * | 269,747 | 276,477 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Fund 013 : Total * | 3,944 | 3,944 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (13.000) | (13.000) |
|
| | Positions - FTE Count | (6.808) | (6.808) |
|
| | Personal Services | 643,241 | 670,184 |
|
| | Fund 014 : Total * | 980,327 | 1,016,036 |
|
| ** SUMMARY - DIVISION OF PLANT INDUSTRY |
|
| | Positions - Legislative Count | (16.500) | (16.500) |
|
| | Positions - FTE Count | (6.808) | (6.808) |
|
| | Personal Services | 860,350 | 893,433 |
|
| | Program : Total * | 1,254,018 | 1,296,457 |
|
| OFFICE OF POLICY, PLANNING, |
|
| LEGISLATION AND INFORMATION SERVICES |
|
| | Fund 010 : Total * | 110,963 | 112,998 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 55,140 | 56,459 |
|
| | Fund 013 : Total * | 192,874 | 197,632 |
|
| ** SUMMARY - FOOD ASSISTANCE PROGRAM |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 55,140 | 56,459 |
|
| | Program : Total * | 303,837 | 310,630 |
|
| | Fund 010 : Total * | 255,138 | 261,516 |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (9.500) | (9.500) |
|
| | Positions - FTE Count | (13.971) | (13.971) |
|
| | Personal Services | 494,035 | 518,532 |
|
| | Fund 062 : Total * | 715,648 | 745,518 |
|
| ** SUMMARY - SEED POTATO BOARD |
|
| | Positions - Legislative Count | (9.500) | (9.500) |
|
| | Positions - FTE Count | (13.971) | (13.971) |
|
| | Personal Services | 494,035 | 518,532 |
|
| | Program : Total * | 970,786 | 1,007,034 |
|
| DIVISION OF QUALITY ASSURANCE |
|
| Reducing Inspection Costs |
|
| | Fund 010 : Total * | 200,543 | 205,557 |
|
| Division of Quality Assurance |
|
| | Positions - Legislative Count | (26.000) | (26.000) |
|
| | Personal Services | 1,362,993 | 1,417,341 |
|
| | Capital Expenditures | 75,000 | |
|
| | Fund 010 : Total * | 1,831,688 | 1,818,378 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (17.000) | (17.000) |
|
| | Positions - FTE Count | (1.964) | (1.964) |
|
| | Personal Services | 760,510 | 803,037 |
|
| | Fund 013 : Total * | 797,833 | 842,031 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (0.500) | (0.500) |
|
| | Personal Services | 60,002 | 61,964 |
|
| | Fund 014 : Total * | 193,081 | 198,369 |
|
| ** SUMMARY - DIVISION OF QUALITY |
|
| | Positions - Legislative Count | (43.500) | (43.500) |
|
| | Positions - FTE Count | (1.964) | (1.964) |
|
| | Personal Services | 2,183,505 | 2,282,342 |
|
| | Capital Expenditures | 75,000 | |
|
| | Program : Total * | 2,822,602 | 2,858,778 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Positions - FTE Count | (20.146) | (20.146) |
|
| | Personal Services | 964,324 | 1,011,438 |
|
| | Fund 014 : Total * | 1,294,669 | 1,349,288 |
|
| ** SUMMARY - DEPARTMENT OF |
|
| AGRICULTURE, FOOD AND RURAL RESOURCES |
|
| | Positions - Legislative Count | (68.500) | (68.500) |
|
| | Positions - FTE Count | (1.825) | (1.825) |
|
| | Personal Services | 3,990,750 | 4,131,448 |
|
| | All Other | | 3,513,338 | 3,516,595 |
|
| | Capital Expenditures | 95,000 | 20,000 |
|
| | Umbrella Fund : Total * | 7,599,088 | 7,668,043 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (21.000) | (21.000) |
|
| | Positions - FTE Count | (4.993) | (4.993) |
|
| | Personal Services | 1,050,144 | 1,104,962 |
|
| | Umbrella Fund : Total * | 1,509,037 | 1,575,994 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (36.000) | (36.000) |
|
| | Positions - FTE Count | (30.730) | (30.730) |
|
| | Personal Services | 2,918,115 | 3,031,142 |
|
| | All Other | | 8,789,024 | 9,000,877 |
|
| | Capital Expenditures | 7,000 | |
|
| | Umbrella Fund : Total * | 11,714,139 | 12,032,019 |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 63,582 | 65,402 |
|
| | Umbrella Fund : Total * | 179,615 | 169,612 |
|
| | Positions - Legislative Count | (9.500) | (9.500) |
|
| | Positions - FTE Count | (13.971) | (13.971) |
|
| | Personal Services | 494,035 | 518,532 |
|
| | Umbrella Fund : Total * | 715,648 | 745,518 |
|
| ** SUMMARY - DEPARTMENT OF AGRICULTURE, |
|
| | Positions - Legislative Count | (136.000) | (136.000) |
|
| | Positions - FTE Count | (51.519) | (51.519) |
|
| | Personal Services | 8,516,626 | 8,851,486 |
|
| | All Other | | 13,098,901 | 13,319,700 |
|
| | Capital Expenditures | 102,000 | 20,000 |
|
| | **Umbrella Grand Total** | 21,717,527 | 22,191,186 |
|
| | Positions - Legislative Count | (6.000) | (6.000) |
|
| | Personal Services | 374,839 | 384,073 |
|
| | Fund 010 : Total * | 839,277 | 853,180 |
|
| Arts - Arts Discipline Grants |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Fund 013 : Total * | 225,555 | 231,195 |
|
| Arts - General Grants Program |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Fund 013 : Total * | 319,450 | 327,448 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 169,587 | 175,177 |
|
| | Fund 013 : Total * | 333,300 | 342,992 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 28,773 | 29,479 |
|
| ** SUMMARY - ARTS - SPONSORED PROGRAM |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 169,587 | 175,177 |
|
| | Program : Total * | 362,073 | 372,471 |
|
| ** SUMMARY - MAINE ARTS COMMISSION |
|
| | Positions - Legislative Count | (6.000) | (6.000) |
|
| | Personal Services | 374,839 | 384,073 |
|
| | Umbrella Fund : Total * | 839,277 | 853,180 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 169,587 | 175,177 |
|
| | Umbrella Fund : Total * | 878,305 | 901,635 |
|
| Other Special Revenue Funds |
|
| | Umbrella Fund : Total * | 28,773 | 29,479 |
|
| ** SUMMARY - MAINE ARTS COMMISSION |
|
| | Positions - Legislative Count | (9.000) | (9.000) |
|
| | Personal Services | 544,426 | 559,250 |
|
| | All Other | | 1,201,929 | 1,225,044 |
|
| | **Umbrella Grand Total** | 1,746,355 | 1,784,294 |
|
| ATLANTIC SALMON COMMISSION |
|
| ATLANTIC SALMON COMMISSION |
|
| Atlantic Salmon Commission |
|
| | Positions - Legislative Count | (9.000) | (9.000) |
|
| | Personal Services | 485,075 | 509,396 |
|
| | Fund 010 : Total * | 771,525 | 807,304 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (6.000) | (6.000) |
|
| | Positions - FTE Count | (1.750) | (1.750) |
|
| | Personal Services | 360,309 | 379,083 |
|
| | Capital Expenditures | 400,000 | 402,000 |
|
| | Fund 013 : Total * | 990,809 | 1,023,123 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 34,620 | 35,975 |
|
| ** SUMMARY - ATLANTIC SALMON |
|
| | Positions - Legislative Count | (15.000) | (15.000) |
|
| | Positions - FTE Count | (1.750) | (1.750) |
|
| | Personal Services | 845,384 | 888,479 |
|
| | Capital Expenditures | 400,000 | 402,000 |
|
| | Program : Total * | 1,796,954 | 1,866,402 |
|
| ATLANTIC STATES MARINE FISHERIES COMMISSION |
|
| ATLANTIC STATES MARINE FISHERIES COMMISSION |
|
| Atlantic States Marine Fisheries Commission |
|
| | Fund 010 : Total * | 30,000 | 31,500 |
|
| DEPARTMENT OF THE ATTORNEY GENERAL |
|
| DEPARTMENT OF THE ATTORNEY GENERAL |
|
| Administration - Attorney General |
|
| | Positions - Legislative Count | (52.500) | (52.500) |
|
| | Personal Services | 3,767,513 | 3,985,649 |
|
| | Fund 010 : Total * | 4,331,208 | 4,553,880 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (16.000) | (16.000) |
|
| | Personal Services | 960,176 | 1,017,357 |
|
| | Fund 013 : Total * | 1,290,681 | 1,367,284 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (54.500) | (54.500) |
|
| | Personal Services | 3,974,273 | 4,230,107 |
|
| | Fund 014 : Total * | 4,522,318 | 4,770,435 |
|
| ** SUMMARY - ADMINISTRATION - ATTORNEY GENERAL |
|
| | Positions - Legislative Count | (123.000) | (123.000) |
|
| | Personal Services | 8,701,962 | 9,233,113 |
|
| | All Other | | 1,442,245 | 1,458,486 |
|
| | Program : Total * | 10,144,207 | 10,691,599 |
|
| District Attorneys Salaries |
|
| | Positions - Legislative Count | (76.000) | (76.000) |
|
| | Personal Services | 5,795,118 | 6,140,793 |
|
| | Fund 010 : Total * | 5,795,118 | 6,140,793 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 127,377 | 136,305 |
|
| | Fund 013 : Total * | 248,953 | 262,654 |
|
|
** SUMMARY - DISTRICT ATTORNEYS |
|
| | Positions - Legislative Count | (78.000) | (78.000) |
|
| | Personal Services | 5,922,495 | 6,277,098 |
|
| | Program : Total * | 6,044,071 | 6,403,447 |
|
| | Positions - Legislative Count | (14.500) | (14.500) |
|
| | Personal Services | 998,411 | 1,064,412 |
|
| | Fund 010 : Total * | 1,058,920 | 1,143,921 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (18.500) | (18.500) |
|
| | Personal Services | 1,074,685 | 1,139,817 |
|
| | Fund 013 : Total * | 1,352,460 | 1,424,334 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (6.000) | (6.000) |
|
| | Personal Services | 360,836 | 384,753 |
|
| | Fund 014 : Total * | 392,998 | 417,547 |
|
| | Positions - Legislative Count | (9.000) | (9.000) |
|
| | Personal Services | 554,394 | 587,988 |
|
| | Fund 015 : Total * | 602,296 | 645,168 |
|
| ** SUMMARY - HUMAN SERVICES DIVISION |
|
| | Positions - Legislative Count | (48.000) | (48.000) |
|
| | Personal Services | 2,988,326 | 3,176,970 |
|
| | Program : Total * | 3,406,674 | 3,630,970 |
|
| OFFICE OF CHIEF MEDICAL EXAMINER |
|
| Chief Medical Examiner - Office of |
|
| | Positions - Legislative Count | (8.000) | (8.000) |
|
| | Personal Services | 663,286 | 682,238 |
|
| | Fund 010 : Total * | 1,051,063 | 1,071,779 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 13,750 | 13,750 |
|
| ** SUMMARY - CHIEF MEDICAL EXAMINER |
|
| | Positions - Legislative Count | (8.000) | (8.000) |
|
| | Personal Services | 663,286 | 682,238 |
|
| | Program : Total * | 1,064,813 | 1,085,529 |
|
| VICTIMS' COMPENSATION BOARD |
|
| Victims' Compensation Board |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Fund 013 : Total * | 120,000 | 120,000 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 129,597 | 136,446 |
|
| | Fund 014 : Total * | 785,362 | 797,680 |
|
| ** SUMMARY - VICTIMS' COMPENSATION |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 129,597 | 136,446 |
|
| | Program : Total * | 905,362 | 917,680 |
|
| ** SUMMARY - DEPARTMENT OF THE |
|
| | Positions - Legislative Count | (151.000) | (151.000) |
|
| | Personal Services | 11,224,328 | 11,873,092 |
|
| | All Other | | 1,011,981 | 1,037,281 |
|
| | Umbrella Fund : Total * | 12,236,309 | 12,910,373 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (36.500) | (36.500) |
|
| | Personal Services | 2,162,238 | 2,293,479 |
|
| | Umbrella Fund : Total * | 3,012,094 | 3,174,272 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (63.500) | (63.500) |
|
| | Personal Services | 4,464,706 | 4,751,306 |
|
| | All Other | | 1,249,722 | 1,248,106 |
|
| | Umbrella Fund : Total * | 5,714,428 | 5,999,412 |
|
| | Positions - Legislative Count | (9.000) | (9.000) |
|
| | Personal Services | 554,394 | 587,988 |
|
| | Umbrella Fund : Total * | 602,296 | 645,168 |
|
| ** SUMMARY - DEPARTMENT OF THE |
|
| | Positions - Legislative Count | (260.000) | (260.000) |
|
| | Personal Services | 18,405,666 | 19,505,865 |
|
| | All Other | | 3,159,461 | 3,223,360 |
|
| | **Umbrella Grand Total** | 21,565,127 | 22,729,225 |
|
| DEPARTMENTAL BUREAU (AUDIT) |
|
| Audit - Departmental Bureau |
|
| | Positions - Legislative Count | (24.000) | (24.000) |
|
| | Personal Services | 1,457,286 | 1,505,345 |
|
| | Fund 010 : Total * | 1,571,093 | 1,615,507 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (13.000) | (13.000) |
|
| | Personal Services | 750,686 | 787,309 |
|
| | Capital Expenditures | 10,250 | 10,500 |
|
| | Fund 014 : Total * | 923,551 | 959,133 |
|
| ** SUMMARY - AUDIT - DEPARTMENTAL |
|
| | Positions - Legislative Count | (37.000) | (37.000) |
|
| | Personal Services | 2,207,972 | 2,292,654 |
|
| | Capital Expenditures | 10,250 | 10,500 |
|
| | Program : Total * | 2,494,644 | 2,574,640 |
|
| UNORGANIZED TERRITORY (AUDIT) |
|
| Audit - Unorganized Territory |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 100,445 | 104,338 |
|
| | Capital Expenditures | 0 | 4,000 |
|
| | Fund 014 : Total * | 144,838 | 153,670 |
|
| ** SUMMARY - DEPARTMENT OF AUDIT |
|
| | Positions - Legislative Count | (24.000) | (24.000) |
|
| | Personal Services | 1,457,286 | 1,505,345 |
|
| | Umbrella Fund : Total * | 1,571,093 | 1,615,507 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (15.000) | (15.000) |
|
| | Personal Services | 851,131 | 891,647 |
|
| | Capital Expenditures | 10,250 | 14,500 |
|
| | Umbrella Fund : Total * | 1,068,389 | 1,112,803 |
|
| ** SUMMARY - DEPARTMENT OF AUDIT |
|
| | Positions - Legislative Count | (39.000) | (39.000) |
|
| | Personal Services | 2,308,417 | 2,396,992 |
|
| | Capital Expenditures | 10,250 | 14,500 |
|
| | **Umbrella Grand Total** | 2,639,482 | 2,728,310 |
|
| BAXTER STATE PARK AUTHORITY |
|
| BAXTER STATE PARK AUTHORITY |
|
| Baxter State Park Authority |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (21.000) | (21.000) |
|
| | Positions - FTE Count | (18.000) | (18.000) |
|
| | Personal Services | 1,675,251 | 1,741,668 |
|
| | Capital Expenditures | 147,200 | 130,000 |
|
| | Fund 014 : Total * | 2,751,460 | 2,795,257 |
|
| - Other Participating Funds - |
|
| Baxter State Park Authority Tree |
|
| | All Other | | 1,000,000 | 1,000,000 |
|
| | Fund 068 : Total * | 1,000,000 | 1,000,000 |
|
| ** SUMMARY - BAXTER STATE PARK |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (21.000) | (21.000) |
|
| | Positions - FTE Count | (18.000) | (18.000) |
|
| | Personal Services | 1,675,251 | 1,741,668 |
|
| | Capital Expenditures | 147,200 | 130,000 |
|
| | Umbrella Fund : Total * | 2,751,460 | 2,795,257 |
|
| Baxter State Park Authority Tree |
|
| | All Other | | 1,000,000 | 1,000,000 |
|
| | Umbrella Fund : Total * | 1,000,000 | 1,000,000 |
|
| ** SUMMARY - BAXTER STATE |
|
| | Positions - Legislative Count | (21.000) | (21.000) |
|
| | Positions - FTE Count | (18.000) | (18.000) |
|
| | Personal Services | 1,675,251 | 1,741,668 |
|
| | All Other | | 1,929,009 | 1,923,589 |
|
| | Capital Expenditures | 147,200 | 130,000 |
|
| | **Umbrella Grand Total** | 3,751,460 | 3,795,257 |
|
| WILD BLUEBERRY COMMISSION OF MAINE |
|
| WILD BLUEBERRY COMMISSION OF MAINE |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 888,000 | 888,000 |
|
| BOARD OF THE MAINE CHILDREN'S |
|
| BOARD OF THE MAINE CHILDREN'S |
|
| Maine Children's Trust Incorporated |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 100,000 | 100,000 |
|
| DEPARTMENT OF CONSERVATION |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| DIVISION OF FOREST HEALTH AND MONITORING |
|
| Forest Health and Monitoring |
|
| | Positions - Legislative Count | (17.000) | (17.000) |
|
| | Personal Services | 957,758 | 986,089 |
|
| | Fund 010 : Total * | 1,094,502 | 1,124,738 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (1.500) | (1.500) |
|
| | Positions - FTE Count | (5.889) | (5.889) |
|
| | Personal Services | 423,250 | 447,720 |
|
| | Fund 013 : Total * | 628,633 | 658,349 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 3,370 | 3,454 |
|
| ** SUMMARY - FOREST HEALTH |
|
| | Positions - Legislative Count | (18.500) | (18.500) |
|
| | Positions - FTE Count | (5.889) | (5.889) |
|
| | Personal Services | 1,381,008 | 1,433,809 |
|
| | Program : Total * | 1,726,505 | 1,786,541 |
|
|
BUREAU OF FORESTRY (AKA MAINE |
|
| Administration - Forestry |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 137,598 | 145,076 |
|
| | Fund 010 : Total * | 178,261 | 186,170 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 118,787 | 126,720 |
|
| | Fund 013 : Total * | 143,338 | 151,925 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 513 | 525 |
|
| ** SUMMARY - ADMINISTRATION - |
|
| | Positions - Legislative Count | (4.000) | (4.000) |
|
| | Personal Services | 256,385 | 271,796 |
|
| | Program : Total * | 322,112 | 338,620 |
|
| | Positions - Legislative Count | (7.000) | (7.000) |
|
| | Personal Services | 404,000 | 421,546 |
|
| | Fund 010 : Total * | 677,353 | 696,737 |
|
| DIVISION OF FOREST PROTECTION |
|
| Forest Fire Control - Municipal |
|
| | Fund 010 : Total * | 57,624 | 57,624 |
|
| Division of Forest Protection |
|
| | Positions - Legislative Count | (101.000) | (101.000) |
|
| | Positions - FTE Count | (5.821) | (5.821) |
|
| | Personal Services | 5,760,918 | 5,972,099 |
|
| | All Other | | 2,623,925 | 2,666,021 |
|
| | Capital Expenditures | 222,500 | 222,500 |
|
| | Fund 010 : Total * | 8,607,343 | 8,860,620 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - FTE Count | (4.141) | (4.141) |
|
| | Personal Services | 136,125 | 143,327 |
|
| | Fund 013 : Total * | 210,222 | 219,309 |
|
| Other Special Revenue Funds |
|
| | Capital Expenditures | 150,000 | 150,000 |
|
| | Fund 014 : Total * | 284,214 | 287,573 |
|
| ** SUMMARY - DIVISION OF FOREST |
|
| | Positions - Legislative Count | (101.000) | (101.000) |
|
| | Positions - FTE Count | (9.962) | (9.962) |
|
| | Personal Services | 5,897,043 | 6,115,426 |
|
| | All Other | | 2,832,236 | 2,879,576 |
|
| | Capital Expenditures | 372,500 | 372,500 |
|
| | Program : Total * | 9,101,779 | 9,367,502 |
|
| DIVISION OF FOREST POLICY AND |
|
| Forest Policy and Management - |
|
| | Positions - Legislative Count | (16.000) | (16.000) |
|
| | Personal Services | 919,816 | 951,663 |
|
| | Fund 010 : Total * | 1,177,865 | 1,218,656 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (4.500) | (4.500) |
|
| | Personal Services | 237,333 | 246,884 |
|
| | Capital Expenditures | 3,200 | 3,200 |
|
| | Fund 013 : Total * | 1,150,716 | 1,183,051 |
|
| ** SUMMARY - FOREST POLICY AND |
|
| | Positions - Legislative Count | (20.500) | (20.500) |
|
| | Personal Services | 1,157,149 | 1,198,547 |
|
| | All Other | | 1,168,232 | 1,199,960 |
|
| | Capital Expenditures | 3,200 | 3,200 |
|
| | Program : Total * | 2,328,581 | 2,401,707 |
|
| GENERAL SERVICES (CONSERVATION) |
|
| Administrative Services - Conservation |
|
| | Positions - Legislative Count | (15.500) | (15.500) |
|
| | Personal Services | 1,040,545 | 1,073,968 |
|
| | Capital Expenditures | 12,000 | 17,000 |
|
| | Fund 010 : Total * | 1,448,272 | 1,498,456 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (0.500) | (0.500) |
|
| | Personal Services | 31,173 | 33,216 |
|
| | Fund 013 : Total * | 362,270 | 374,469 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 148,910 | 158,254 |
|
| | Capital Expenditures | 11,000 | 9,000 |
|
| | Fund 014 : Total * | 284,823 | 297,425 |
|
| ** SUMMARY - ADMINISTRATIVE |
|
| | Positions - Legislative Count | (19.000) | (19.000) |
|
| | Personal Services | 1,220,628 | 1,265,438 |
|
| | Capital Expenditures | 23,000 | 26,000 |
|
| | Program : Total * | 2,095,365 | 2,170,350 |
|
| MAINE LAND USE REGULATION COMMISSION |
|
| Land Use Regulation Commission |
|
| | Positions - Legislative Count | (27.000) | (27.000) |
|
| | Personal Services | 1,461,038 | 1,524,405 |
|
| | Capital Expenditures | 22,000 | 13,500 |
|
| | Fund 010 : Total * | 1,898,439 | 1,961,481 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 1,783 | 1,827 |
|
| ** SUMMARY - LAND USE REGULATION |
|
| | Positions - Legislative Count | (27.000) | (27.000) |
|
| | Personal Services | 1,461,038 | 1,524,405 |
|
| | Capital Expenditures | 22,000 | 13,500 |
|
| | Program : Total * | 1,900,222 | 1,963,308 |
|
| BUREAU OF GEOLOGY AND NATURAL AREAS |
|
| | Positions - Legislative Count | (13.000) | (13.000) |
|
| | Personal Services | 794,169 | 816,111 |
|
| | Fund 010 : Total * | 947,200 | 970,295 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Fund 013 : Total * | 176,573 | 179,155 |
|
| ** SUMMARY - GEOLOGICAL SURVEY |
|
| | Positions - Legislative Count | (13.000) | (13.000) |
|
| | Personal Services | 794,169 | 816,111 |
|
| | Program : Total * | 1,123,773 | 1,149,450 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 55,319 | 56,754 |
|
| | Fund 014 : Total * | 112,989 | 114,471 |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 72,381 | 74,904 |
|
| | Fund 010 : Total * | 120,211 | 124,176 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 122,191 | 127,663 |
|
| | Capital Expenditures | 4,000 | 4,000 |
|
| | Fund 013 : Total * | 246,292 | 254,844 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (1.500) | (1.500) |
|
| | Personal Services | 79,775 | 82,961 |
|
| | Capital Expenditures | 5,000 | 5,000 |
|
| | Fund 014 : Total * | 142,357 | 147,023 |
|
| ** SUMMARY - NATURAL AREAS PROGRAM |
|
| | Positions - Legislative Count | (4.500) | (4.500) |
|
| | Personal Services | 274,347 | 285,528 |
|
| | Capital Expenditures | 9,000 | 9,000 |
|
| | Program : Total * | 508,860 | 526,043 |
|
| BUREAU OF PARKS AND LANDS |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (8.500) | (8.500) |
|
| | Positions - FTE Count | (2.500) | (2.500) |
|
| | Personal Services | 540,541 | 562,548 |
|
| | Capital Expenditures | 215,622 | 214,749 |
|
| | Fund 014 : Total * | 1,383,664 | 1,377,514 |
|
| Forest Recreation Resource Fund |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Positions - FTE Count | (0.308) | (0.308) |
|
| | Personal Services | 66,735 | 69,336 |
|
| | Fund 014 : Total * | 77,574 | 80,249 |
|
| Land Management and Planning |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (35.500) | (35.500) |
|
| | Positions - FTE Count | (2.942) | (2.942) |
|
| | Personal Services | 1,895,637 | 1,969,564 |
|
| | All Other | | 1,164,173 | 1,179,865 |
|
| | Capital Expenditures | 1,133,500 | 1,090,000 |
|
| | Fund 014 : Total * | 4,193,310 | 4,239,429 |
|
| Maine State Parks Development Fund |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Capital Expenditures | 300,000 | 300,000 |
|
| | Fund 014 : Total * | 459,497 | 459,497 |
|
| Off-road Recreational Vehicles |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (5.500) | (5.500) |
|
| | Positions - FTE Count | (1.298) | (1.298) |
|
| | Personal Services | 328,311 | 342,346 |
|
| | All Other | | 2,289,258 | 2,327,741 |
|
| | Capital Expenditures | 22,000 | 100,000 |
|
| | Fund 014 : Total * | 2,639,569 | 2,770,087 |
|
| Parks - General Operations |
|
| | Positions - Legislative Count | (45.500) | (45.500) |
|
| | Positions - FTE Count | (80.883) | (80.883) |
|
| | Personal Services | 5,259,643 | 5,462,584 |
|
| | All Other | | 984,006 | 1,011,163 |
|
| | Capital Expenditures | 300,500 | 326,500 |
|
| | Fund 010 : Total * | 6,544,149 | 6,800,247 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Capital Expenditures | 80,000 | 80,000 |
|
| | Fund 013 : Total * | 1,078,296 | 1,078,296 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Positions - FTE Count | (0.769) | (0.769) |
|
| | Personal Services | 115,742 | 120,776 |
|
| | Capital Expenditures | 70,000 | 70,000 |
|
| | Fund 014 : Total * | 244,678 | 250,672 |
|
| ** SUMMARY - PARKS - GENERAL |
|
| | Positions - Legislative Count | (47.500) | (47.500) |
|
| | Positions - FTE Count | (81.652) | (81.652) |
|
| | Personal Services | 5,375,385 | 5,583,360 |
|
| | All Other | | 2,041,238 | 2,069,355 |
|
| | Capital Expenditures | 450,500 | 476,500 |
|
| | Program : Total * | 7,867,123 | 8,129,215 |
|
| Maine State Parks Program |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Capital Expenditures | 100,500 | 100,500 |
|
| | Fund 014 : Total * | 749,715 | 749,715 |
|
| ** SUMMARY - DEPARTMENT OF CONSERVATION |
|
| | Positions - Legislative Count | (245.000) | (245.000) |
|
| | Positions - FTE Count | (86.704) | (86.704) |
|
| | Personal Services | 16,807,866 | 17,428,445 |
|
| | All Other | | 5,386,353 | 5,491,255 |
|
| | Capital Expenditures | 557,000 | 579,500 |
|
| | Umbrella Fund : Total * | 22,751,219 | 23,499,200 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (10.500) | (10.500) |
|
| | Positions - FTE Count | (10.030) | (10.030) |
|
| | Personal Services | 1,068,859 | 1,125,530 |
|
| | All Other | | 2,840,281 | 2,886,668 |
|
| | Capital Expenditures | 87,200 | 87,200 |
|
| | Umbrella Fund : Total * | 3,996,340 | 4,099,398 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (58.000) | (58.000) |
|
| | Positions - FTE Count | (7.817) | (7.817) |
|
| | Personal Services | 3,230,970 | 3,362,539 |
|
| | All Other | | 5,339,563 | 5,377,772 |
|
| | Capital Expenditures | 2,007,622 | 2,039,249 |
|
| | Umbrella Fund : Total * | 10,578,155 | 10,779,560 |
|
| ** SUMMARY - DEPARTMENT OF |
|
| | Positions - Legislative Count | (313.500) | (313.500) |
|
| | Positions - FTE Count | (104.551) | (104.551) |
|
| | Personal Services | 21,107,695 | 21,916,514 |
|
| | All Other | | 13,566,197 | 13,755,695 |
|
| | Capital Expenditures | 2,651,822 | 2,705,949 |
|
| | **Umbrella Grand Total** | 37,325,714 | 38,378,158 |
|
| DEPARTMENT OF CORRECTIONS |
|
| DEPARTMENT OF CORRECTIONS |
|
| Administration - Corrections |
|
| | Positions - Legislative Count | (41.500) | (41.500) |
|
| | Personal Services | 2,694,748 | 2,778,998 |
|
| | Fund 010 : Total * | 3,393,238 | 3,489,177 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 94,860 | 100,864 |
|
| | Fund 013 : Total * | 192,535 | 198,599 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 81,093 | 83,248 |
|
| | Fund 014 : Total * | 100,871 | 103,020 |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 134,925 | 141,273 |
|
| | All Other | | 1,735,768 | 1,735,771 |
|
| | Fund 015 : Total * | 1,870,693 | 1,877,044 |
|
| ** SUMMARY - ADMINISTRATION - |
|
| | Positions - Legislative Count | (47.500) | (47.500) |
|
| | Personal Services | 3,005,626 | 3,104,383 |
|
| | All Other | | 2,551,711 | 2,563,457 |
|
| | Program : Total * | 5,557,337 | 5,667,840 |
|
| Capital Construction/Repairs/ |
|
| Improvements - Corrections |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Fund 013 : Total * | 351,506 | 351,506 |
|
| Correctional Program Improvement |
|
| | Fund 010 : Total * | 60,529 | 60,529 |
|
| County Jail Prisoner Support and |
|
| Community Corrections Fund |
|
| | All Other | | 4,846,804 | 4,846,804 |
|
| | Fund 010 : Total * | 4,846,804 | 4,846,804 |
|
| Departmentwide - Overtime |
|
| | Personal Services | 854,597 | 865,319 |
|
| | Fund 010 : Total * | 854,597 | 865,319 |
|
| Justice - Planning, Projects |
|
| | Personal Services | 15,248 | 15,621 |
|
| | Fund 010 : Total * | 23,754 | 24,204 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 88,933 | 93,118 |
|
| | Fund 013 : Total * | 720,743 | 724,774 |
|
| ** SUMMARY - JUSTICE - PLANNING, |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 104,181 | 108,739 |
|
| | Program : Total * | 744,497 | 748,978 |
|
| OFFICE OF ADVOCACY (CORRECTIONS) |
|
| | Positions - Legislative Count | (2.500) | (2.500) |
|
| | Personal Services | 151,674 | 155,793 |
|
| | Fund 010 : Total * | 188,809 | 192,937 |
|
| CHARLESTON CORRECTIONAL FACILITY |
|
| Charleston Correctional Facility |
|
| | Positions - Legislative Count | (28.000) | (28.000) |
|
| | Personal Services | 1,447,666 | 1,513,084 |
|
| | Fund 010 : Total * | 2,017,224 | 2,088,086 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 40,869 | 44,129 |
|
| | Fund 013 : Total * | 76,916 | 80,578 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 153,620 | 162,029 |
|
| | Capital Expenditures | 18,000 | 18,000 |
|
| | Fund 014 : Total * | 257,400 | 265,931 |
|
| ** SUMMARY - CHARLESTON CORRECTIONAL |
|
| | Positions - Legislative Count | (32.000) | (32.000) |
|
| | Personal Services | 1,642,155 | 1,719,242 |
|
| | Capital Expenditures | 18,000 | 18,000 |
|
| | Program : Total * | 2,351,540 | 2,434,595 |
|
| MAINE CORRECTIONAL CENTER |
|
| Central Maine Pre-release Center |
|
| | Positions - Legislative Count | (20.000) | (20.000) |
|
| | Personal Services | 960,670 | 1,000,842 |
|
| | Capital Expenditures | 5,500 | 4,200 |
|
| | Fund 010 : Total * | 1,236,763 | 1,282,658 |
|
| | Positions - Legislative Count | (240.000) | (240.000) |
|
| | Positions - FTE Count | (0.488) | (0.488) |
|
| | Personal Services | 12,047,582 | 12,213,216 |
|
| | All Other | | 4,325,972 | 4,189,013 |
|
| | Capital Expenditures | 61,000 | 58,800 |
|
| | Fund 010 : Total * | 16,434,554 | 16,461,029 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Positions - FTE Count | (0.488) | (0.488) |
|
| | Personal Services | 67,761 | 72,308 |
|
| | Capital Expenditures | 11,900 | 11,900 |
|
| | Fund 013 : Total * | 886,403 | 890,950 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 99,985 | 103,424 |
|
| | Capital Expenditures | 44,000 | 25,000 |
|
| | Fund 014 : Total * | 489,542 | 483,981 |
|
| ** SUMMARY - CORRECTIONAL CENTER |
|
| | Positions - Legislative Count | (243.000) | (243.000) |
|
| | Positions - FTE Count | (0.976) | (0.976) |
|
| | Personal Services | 12,215,328 | 12,388,948 |
|
| | All Other | | 5,478,271 | 5,351,312 |
|
| | Capital Expenditures | 116,900 | 95,700 |
|
| | Program : Total * | 17,810,499 | 17,835,960 |
|
| Correctional Center - Farm Program |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Capital Expenditures | 11,900 | 11,900 |
|
| | Fund 014 : Total * | 43,380 | 43,380 |
|
| DOWNEAST CORRECTIONAL FACILITY |
|
| Downeast Correctional Facility |
|
| | Positions - Legislative Count | (71.000) | (71.000) |
|
| | Personal Services | 3,391,160 | 3,528,747 |
|
| | Capital Expenditures | 25,100 | 22,100 |
|
| | Fund 010 : Total * | 4,348,647 | 4,417,634 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Fund 013 : Total * | 43,798 | 43,798 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 75,000 | 118,798 |
|
|
** SUMMARY - DOWNEAST CORRECTIONAL |
|
| | Positions - Legislative Count | (71.000) | (71.000) |
|
| | Personal Services | 3,391,160 | 3,528,747 |
|
| | All Other | | 1,051,185 | 1,029,383 |
|
| | Capital Expenditures | 25,100 | 22,100 |
|
| | Program : Total * | 4,467,445 | 4,580,230 |
|
| NORTHERN MAINE REGIONAL JUVENILE |
|
| Northern Maine Juvenile Detention |
|
| | Positions - Legislative Count | (176.000) | (176.000) |
|
| | Personal Services | 9,251,318 | 9,865,715 |
|
| | All Other | | 1,135,798 | 1,371,400 |
|
| | Fund 010 : Total * | 10,387,116 | 11,237,115 |
|
| JUVENILE COMMUNITY CORRECTIONS |
|
| Juvenile Community Corrections |
|
| | Positions - Legislative Count | (73.500) | (73.500) |
|
| | Personal Services | 3,967,977 | 4,158,964 |
|
| | All Other | | 5,379,826 | 5,394,354 |
|
| | Fund 010 : Total * | 9,347,803 | 9,553,318 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 401,250 | 402,516 |
|
| ** SUMMARY - JUVENILE COMMUNITY |
|
| | Positions - Legislative Count | (73.500) | (73.500) |
|
| | Personal Services | 3,967,977 | 4,158,964 |
|
| | All Other | | 5,781,076 | 5,796,870 |
|
| | Program : Total * | 9,749,053 | 9,955,834 |
|
| | Personal Services | 1,650 | 1,650 |
|
| | Fund 010 : Total * | 5,726 | 5,727 |
|
| | Positions - Legislative Count | (428.500) | (428.500) |
|
| | Personal Services | 22,672,366 | 22,312,762 |
|
| | All Other | | 7,460,649 | 8,035,098 |
|
| | Capital Expenditures | 149,000 | 38,100 |
|
| | Fund 010 : Total * | 30,282,015 | 30,385,960 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Fund 013 : Total * | 7,730 | 7,730 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 44,254 | 47,366 |
|
| | Capital Expenditures | 45,000 | 20,500 |
|
| | Fund 014 : Total * | 110,444 | 89,059 |
|
| | Positions - Legislative Count | (9.000) | (9.000) |
|
| | Personal Services | 400,433 | 417,132 |
|
| | Capital Expenditures | 152,500 | 65,000 |
|
| | Fund 061 : Total * | 1,083,350 | 1,013,804 |
|
| ** SUMMARY - STATE PRISON |
|
| | Positions - Legislative Count | (438.500) | (438.500) |
|
| | Personal Services | 23,117,053 | 22,777,260 |
|
| | All Other | | 8,019,986 | 8,595,693 |
|
| | Capital Expenditures | 346,500 | 123,600 |
|
| | Program : Total * | 31,483,539 | 31,496,553 |
|
| DIVISION OF PROBATION AND PAROLE |
|
| Adult Community Corrections |
|
| | Positions - Legislative Count | (86.000) | (86.000) |
|
| | Personal Services | 4,766,624 | 4,951,000 |
|
| | All Other | | 1,713,666 | 1,733,950 |
|
| | Fund 010 : Total * | 6,480,290 | 6,684,950 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (8.000) | (8.000) |
|
| | Personal Services | 439,475 | 460,096 |
|
| | Fund 013 : Total * | 1,075,940 | 1,095,575 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 45,021 | 45,021 |
|
| ** SUMMARY - ADULT COMMUNITY |
|
| | Positions - Legislative Count | (94.000) | (94.000) |
|
| | Personal Services | 5,206,099 | 5,411,096 |
|
| | All Other | | 2,395,152 | 2,414,450 |
|
| | Program : Total * | 7,601,251 | 7,825,546 |
|
| | Positions - Legislative Count | (201.500) | (201.500) |
|
| | Positions - FTE Count | (4.190) | (4.190) |
|
| | Personal Services | 10,910,833 | 11,269,531 |
|
| | All Other | | 2,771,479 | 2,589,167 |
|
| | Fund 010 : Total * | 13,682,312 | 13,858,698 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 162,016 | 171,346 |
|
| | Fund 013 : Total * | 409,600 | 418,930 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (7.000) | (7.000) |
|
| | Personal Services | 294,177 | 314,955 |
|
| | All Other | | 1,320,052 | 1,320,052 |
|
| | Fund 014 : Total * | 1,614,229 | 1,635,007 |
|
| | Fund 015 : Total * | 4,824 | 5,789 |
|
| ** SUMMARY - YOUTH CENTER - MAINE |
|
| | Positions - Legislative Count | (211.500) | (211.500) |
|
| | Positions - FTE Count | (4.190) | (4.190) |
|
| | Personal Services | 11,367,026 | 11,755,832 |
|
| | All Other | | 4,343,939 | 4,162,592 |
|
| | Program : Total * | 15,710,965 | 15,918,424 |
|
| ** SUMMARY - DEPARTMENT OF CORRECTIONS |
|
| | Positions - Legislative Count | (1,368.500) | (1,368.500) |
|
| | Positions - FTE Count | (4.678) | (4.678) |
|
| | Personal Services | 73,134,113 | 74,631,242 |
|
| | All Other | | 30,215,468 | 30,699,703 |
|
| | Capital Expenditures | 240,600 | 123,200 |
|
| | Umbrella Fund : Total * | 103,590,181 | 105,454,145 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (17.000) | (17.000) |
|
| | Positions - FTE Count | (0.488) | (0.488) |
|
| | Personal Services | 893,914 | 941,861 |
|
| | All Other | | 2,859,357 | 2,858,679 |
|
| | Capital Expenditures | 11,900 | 11,900 |
|
| | Umbrella Fund : Total * | 3,765,171 | 3,812,440 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (14.000) | (14.000) |
|
| | Personal Services | 673,129 | 711,022 |
|
| | All Other | | 2,345,108 | 2,400,291 |
|
| | Capital Expenditures | 118,900 | 75,400 |
|
| | Umbrella Fund : Total * | 3,137,137 | 3,186,713 |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 134,925 | 141,273 |
|
| | All Other | | 1,740,592 | 1,741,560 |
|
| | Umbrella Fund : Total * | 1,875,517 | 1,882,833 |
|
| | Positions - Legislative Count | (9.000) | (9.000) |
|
| | Personal Services | 400,433 | 417,132 |
|
| | Capital Expenditures | 152,500 | 65,000 |
|
| | Umbrella Fund : Total * | 1,083,350 | 1,013,804 |
|
| ** SUMMARY - DEPARTMENT OF CORRECTIONS |
|
| | Positions - Legislative Count | (1,411.500) | (1,411.500) |
|
| | Positions - FTE Count | (5.166) | (5.166) |
|
| | Personal Services | 75,236,514 | 76,842,530 |
|
| | All Other | | 37,690,942 | 38,231,905 |
|
| | Capital Expenditures | 523,900 | 275,500 |
|
| | **Umbrella Grand Total** | 113,451,356 | 115,349,935 |
|
| MAINE CRIMINAL JUSTICE COMMISSION |
|
| MAINE CRIMINAL JUSTICE COMMISSION |
|
| Maine Criminal Justice Commission |
|
| | Fund 010 : Total * | 20,000 | 20,000 |
|
| MAINE STATE CULTURAL AFFAIRS COUNCIL |
|
| MAINE STATE CULTURAL AFFAIRS COUNCIL |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 500 | 500 |
|
| DEPARTMENT OF DEFENSE, VETERANS |
|
| DEPARTMENT OF DEFENSE, VETERANS |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (198.000) | (198.000) |
|
| | Personal Services | 7,873,180 | 8,405,330 |
|
| | All Other | | 4,747,000 | 5,267,500 |
|
| | Capital Expenditures | 600,000 | 650,000 |
|
| | Fund 013 : Total * | 13,220,180 | 14,322,830 |
|
| ADMINISTRATIVE SERVICES DIVISION |
|
| Administration - Defense, Veterans |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 178,869 | 180,367 |
|
| | Fund 010 : Total * | 213,339 | 214,837 |
|
| MAINE EMERGENCY MANAGEMENT AGENCY |
|
| Administration - Maine Emergency |
|
| | Positions - Legislative Count | (17.000) | (17.000) |
|
| | Personal Services | 464,030 | 480,825 |
|
| | Fund 010 : Total * | 688,196 | 707,241 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Personal Services | 436,305 | 452,221 |
|
| | All Other | | 5,037,241 | 5,059,530 |
|
| | Fund 013 : Total * | 5,473,546 | 5,511,751 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 86,439 | 90,230 |
|
| | Fund 014 : Total * | 494,467 | 503,670 |
|
| ** SUMMARY - ADMINISTRATION - |
|
| MAINE EMERGENCY MANAGEMENT AGENCY |
|
| | Positions - Legislative Count | (19.000) | (19.000) |
|
| | Personal Services | 986,774 | 1,023,276 |
|
| | All Other | | 5,669,435 | 5,699,386 |
|
| | Program : Total * | 6,656,209 | 6,722,662 |
|
| Emergency Response Operations |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 31,672 | 32,377 |
|
| | Fund 014 : Total * | 50,793 | 51,693 |
|
| Military Training and Operations |
|
| | Positions - Legislative Count | (34.000) | (34.000) |
|
| | Personal Services | 1,477,888 | 1,536,498 |
|
| | All Other | | 1,188,878 | 1,212,349 |
|
| | Fund 010 : Total * | 2,666,766 | 2,748,847 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (64.000) | (64.000) |
|
| | Personal Services | 3,642,242 | 3,806,647 |
|
| | All Other | | 2,594,979 | 2,615,253 |
|
| | Fund 013 : Total * | 6,237,221 | 6,421,900 |
|
| Other Special Revenue Funds |
|
| | Personal Services | 135,884 | 135,884 |
|
| | Fund 014 : Total * | 643,043 | 643,677 |
|
| ** SUMMARY - MILITARY TRAINING AND |
|
| | Positions - Legislative Count | (98.000) | (98.000) |
|
| | Personal Services | 5,256,014 | 5,479,029 |
|
| | All Other | | 4,291,016 | 4,335,395 |
|
| | Program : Total * | 9,547,030 | 9,814,424 |
|
| BUREAU OF MAINE VETERANS' SERVICES |
|
| | Positions - Legislative Count | (29.000) | (29.000) |
|
| | Personal Services | 1,187,399 | 1,243,970 |
|
| | Fund 010 : Total * | 1,535,959 | 1,619,484 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Positions - FTE Count | (0.500) | (0.500) |
|
| | Personal Services | 44,353 | 47,102 |
|
| | Fund 013 : Total * | 120,599 | 124,315 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 15,000 | 15,000 |
|
| ** SUMMARY - VETERANS SERVICES |
|
| | Positions - Legislative Count | (30.000) | (30.000) |
|
| | Positions - FTE Count | (0.500) | (0.500) |
|
| | Personal Services | 1,231,752 | 1,291,072 |
|
| | Program : Total * | 1,671,558 | 1,758,799 |
|
| ** SUMMARY - DEPARTMENT OF DEFENSE, |
|
| VETERANS AND EMERGENCY MANAGEMENT |
|
| | Positions - Legislative Count | (82.000) | (82.000) |
|
| | Personal Services | 3,308,186 | 3,441,660 |
|
| | All Other | | 1,796,074 | 1,848,749 |
|
| | Umbrella Fund : Total * | 5,104,260 | 5,290,409 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (263.000) | (263.000) |
|
| | Positions - FTE Count | (0.500) | (0.500) |
|
| | Personal Services | 11,996,080 | 12,711,300 |
|
| | All Other | | 12,455,466 | 13,019,496 |
|
| | Capital Expenditures | 600,000 | 650,000 |
|
| | Umbrella Fund : Total * | 25,051,546 | 26,380,796 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 253,995 | 258,491 |
|
| | Umbrella Fund : Total * | 1,203,303 | 1,214,040 |
|
| ** SUMMARY - DEPARTMENT OF DEFENSE, |
|
| VETERANS AND EMERGENCY MANAGEMENT |
|
| | Positions - Legislative Count | (348.000) | (348.000) |
|
| | Positions - FTE Count | (0.500) | (0.500) |
|
| | Personal Services | 15,558,261 | 16,411,451 |
|
| | All Other | | 15,200,848 | 15,823,794 |
|
| | Capital Expenditures | 600,000 | 650,000 |
|
| | **Umbrella Grand Total** | 31,359,109 | 32,885,245 |
|
| | Fund 010 : Total * | 80,000 | 80,000 |
|
| DEPARTMENT OF ECONOMIC AND |
|
| DEPARTMENT OF ECONOMIC AND |
|
| Administration - Econ and Comm Dev |
|
| | Positions - Legislative Count | (9.000) | (9.000) |
|
| | Personal Services | 617,926 | 634,522 |
|
| | All Other | | 7,944,185 | 7,950,337 |
|
| | Capital Expenditures | 5,000 | 5,000 |
|
| | Fund 010 : Total * | 8,567,111 | 8,589,859 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 67,500 | 67,500 |
|
| ** SUMMARY - ADMINISTRATION - |
|
| | Positions - Legislative Count | (9.000) | (9.000) |
|
| | Personal Services | 617,926 | 634,522 |
|
| | All Other | | 8,011,685 | 8,017,837 |
|
| | Capital Expenditures | 5,000 | 5,000 |
|
| | Program : Total * | 8,634,611 | 8,657,359 |
|
| Maine Economic Growth Council |
|
| | Fund 010 : Total * | 50,000 | 50,000 |
|
| | Fund 010 : Total * | 75,000 | 75,000 |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 96,840 | 98,129 |
|
| | Fund 010 : Total * | 171,840 | 173,129 |
|
| OFFICE OF BUSINESS DEVELOPMENT |
|
| | Positions - Legislative Count | (15.500) | (15.500) |
|
| | Personal Services | 933,357 | 974,615 |
|
| | Fund 010 : Total * | 1,902,717 | 1,946,506 |
|
| Energy Conservation Division |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 47,733 | 49,118 |
|
| | Fund 010 : Total * | 48,733 | 50,118 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 100,000 | 100,000 |
|
| ** SUMMARY - ENERGY CONSERVATION |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 47,733 | 49,118 |
|
| | Program : Total * | 148,733 | 150,118 |
|
| Energy Resources - Office of |
|
| | Fund 010 : Total * | 19,615 | 19,706 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 164,031 | 169,465 |
|
| | Fund 013 : Total * | 549,551 | 555,522 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 36,000 | 36,000 |
|
| ** SUMMARY - ENERGY RESOURCES - |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 164,031 | 169,465 |
|
| | Program : Total * | 605,166 | 611,228 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 132,100 | 132,100 |
|
| | Fund 010 : Total * | 85,000 | 85,000 |
|
| MAINE SMALL BUSINESS COMMISSION |
|
| Maine Small Business Commission |
|
| | Fund 010 : Total * | 745,335 | 745,335 |
|
| OFFICE OF TOURISM AND COMMUNITY |
|
| Community Development Block Grant |
|
| | Positions - Legislative Count | (2.500) | (2.500) |
|
| | Personal Services | 146,032 | 151,251 |
|
| | Fund 010 : Total * | 233,956 | 240,168 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | All Other | | 1,165,635 | 1,421,660 |
|
| | Fund 014 : Total * | 1,165,635 | 1,421,660 |
|
| | Positions - Legislative Count | (8.000) | (8.000) |
|
| | Personal Services | 453,612 | 471,001 |
|
| | All Other | | 21,140,958 | 23,141,632 |
|
| | Fund 015 : Total * | 21,594,570 | 23,612,633 |
|
| ** SUMMARY - COMMUNITY DEVELOPMENT |
|
| | Positions - Legislative Count | (10.500) | (10.500) |
|
| | Personal Services | 599,644 | 622,252 |
|
| | All Other | | 22,394,517 | 24,652,209 |
|
| | Program : Total * | 22,994,161 | 25,274,461 |
|
| Economic Opportunity Program |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 150,000 | 150,000 |
|
| Maine State Film Commission |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 125,583 | 128,903 |
|
| | Fund 010 : Total * | 157,227 | 160,795 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 1,000 | 1,000 |
|
| ** SUMMARY - MAINE STATE FILM |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 125,583 | 128,903 |
|
| | Program : Total * | 158,227 | 161,795 |
|
| | Positions - Legislative Count | (7.000) | (7.000) |
|
| | Personal Services | 429,712 | 438,314 |
|
| | All Other | | 4,209,419 | 4,210,132 |
|
| | Fund 010 : Total * | 4,639,131 | 4,648,446 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 250,000 | 250,000 |
|
| ** SUMMARY - OFFICE OF TOURISM |
|
| | Positions - Legislative Count | (7.000) | (7.000) |
|
| | Personal Services | 429,712 | 438,314 |
|
| | All Other | | 4,459,419 | 4,460,132 |
|
| | Program : Total * | 4,889,131 | 4,898,446 |
|
| ** SUMMARY - DEPARTMENT OF ECONOMIC |
|
| AND COMMUNITY DEVELOPMENT |
|
| | Positions - Legislative Count | (38.000) | (38.000) |
|
| | Personal Services | 2,397,183 | 2,474,852 |
|
| | All Other | | 14,293,482 | 14,304,210 |
|
| | Capital Expenditures | 5,000 | 5,000 |
|
| | Umbrella Fund : Total * | 16,695,665 | 16,784,062 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 164,031 | 169,465 |
|
| | Umbrella Fund : Total * | 549,551 | 555,522 |
|
| Other Special Revenue Funds |
|
| | All Other | | 1,902,235 | 2,158,260 |
|
| | Umbrella Fund : Total * | 1,902,235 | 2,158,260 |
|
| | Positions - Legislative Count | (8.000) | (8.000) |
|
| | Personal Services | 453,612 | 471,001 |
|
| | All Other | | 21,140,958 | 23,141,632 |
|
| | Umbrella Fund : Total * | 21,594,570 | 23,612,633 |
|
| ** SUMMARY - DEPARTMENT OF ECONOMIC |
|
| AND COMMUNITY DEVELOPMENT |
|
| | Positions - Legislative Count | (49.000) | (49.000) |
|
| | Personal Services | 3,014,826 | 3,115,318 |
|
| | All Other | | 37,722,195 | 39,990,159 |
|
| | Capital Expenditures | 5,000 | 5,000 |
|
| | **Umbrella Grand Total** | 40,742,021 | 43,110,477 |
|
| | Personal Services | 23,596 | 23,596 |
|
| | Fund 010 : Total * | 158,823 | 165,584 |
|
| OFFICE OF STATE HISTORIAN |
|
| State Historian - Office of |
|
| | Fund 010 : Total * | 500 | 500 |
|
| | All Other | | 4,714,942 | 4,983,613 |
|
| | Fund 010 : Total * | 4,714,942 | 4,983,613 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 70,180 | 71,746 |
|
| | All Other | | 1,662,883 | 1,704,451 |
|
| | Fund 013 : Total * | 1,733,063 | 1,776,197 |
|
| ** SUMMARY - ADULT EDUCATION |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 70,180 | 71,746 |
|
| | All Other | | 6,377,825 | 6,688,064 |
|
| | Program : Total * | 6,448,005 | 6,759,810 |
|
| Educational Restructuring and |
|
| | Fund 010 : Total * | 800,000 | 800,000 |
|
| Jobs For Maine's Graduates |
|
| | All Other | | 1,343,337 | 1,343,337 |
|
| | Fund 010 : Total * | 1,343,337 | 1,343,337 |
|
| | Positions - Legislative Count | (10.500) | (10.500) |
|
| | Personal Services | 672,686 | 693,466 |
|
| | All Other | | 4,223,307 | 4,404,271 |
|
| | Fund 010 : Total * | 4,895,993 | 5,097,737 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (54.500) | (54.500) |
|
| | Positions - FTE Count | (0.962) | (0.962) |
|
| | Personal Services | 2,955,552 | 3,056,974 |
|
| | All Other | | 54,924,378 | 56,298,134 |
|
| | Fund 013 : Total * | 57,879,930 | 59,355,108 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 153,637 | 160,114 |
|
| | Fund 014 : Total * | 212,179 | 220,181 |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 128,343 | 133,442 |
|
| | Fund 015 : Total * | 179,373 | 185,792 |
|
| ** SUMMARY - LEARNING SYSTEMS |
|
| | Positions - Legislative Count | (70.000) | (70.000) |
|
| | Positions - FTE Count | (0.962) | (0.962) |
|
| | Personal Services | 3,910,218 | 4,043,996 |
|
| | All Other | | 59,257,257 | 60,814,822 |
|
| | Program : Total * | 63,167,475 | 64,858,818 |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 71,673 | 73,724 |
|
| | All Other | | 14,877,952 | 16,067,596 |
|
| | Fund 010 : Total * | 14,949,625 | 16,141,320 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 75,680 | 78,020 |
|
| | All Other | | 4,537,037 | 4,650,473 |
|
| | Fund 013 : Total * | 4,612,717 | 4,728,493 |
|
| ** SUMMARY - PRESCHOOL HANDICAPPED |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 147,353 | 151,744 |
|
| | All Other | | 19,414,989 | 20,718,069 |
|
| | Program : Total * | 19,562,342 | 20,869,813 |
|
| | Positions - Legislative Count | (12.000) | (12.000) |
|
| | Personal Services | 717,789 | 739,006 |
|
| | Fund 010 : Total * | 923,756 | 945,521 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (1.500) | (1.500) |
|
| | Personal Services | 88,729 | 91,039 |
|
| | Fund 013 : Total * | 321,980 | 330,122 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 32,246 | 33,052 |
|
| | Positions - Legislative Count | (13.500) | (13.500) |
|
| | Personal Services | 806,518 | 830,045 |
|
| | Program : Total * | 1,277,982 | 1,308,695 |
|
| | All Other | | 2,000,000 | 2,000,000 |
|
| | Fund 010 : Total * | 2,000,000 | 2,000,000 |
|
| | All Other | | 1,482,933 | 1,482,933 |
|
| | Fund 010 : Total * | 1,482,933 | 1,482,933 |
|
| MANAGEMENT INFORMATION SYSTEMS TEAM |
|
| General Purpose Aid For Local Schools |
|
| | All Other | | 703,979,756 | 746,218,542 |
|
| | Fund 010 : Total * | 703,979,756 | 746,218,542 |
|
| Management Information Systems |
|
| | Positions - Legislative Count | (12.000) | (12.000) |
|
| | Personal Services | 706,067 | 729,289 |
|
| | Capital Expenditures | 33,500 | 27,500 |
|
| | Fund 010 : Total * | 1,588,845 | 1,590,022 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 118,409 | 123,644 |
|
| | All Other | | 2,177,697 | 2,232,194 |
|
| | Fund 013 : Total * | 2,296,106 | 2,355,838 |
|
| | Positions - Legislative Count | (4.000) | (4.000) |
|
| | Personal Services | 239,991 | 245,999 |
|
| | All Other | | 2,872,827 | 2,944,650 |
|
| | Fund 015 : Total * | 3,112,818 | 3,190,649 |
|
| ** SUMMARY - MANAGEMENT INFORMATION |
|
| | Positions - Legislative Count | (18.000) | (18.000) |
|
| | Personal Services | 1,064,467 | 1,098,932 |
|
| | All Other | | 5,899,802 | 6,010,077 |
|
| | Capital Expenditures | 33,500 | 27,500 |
|
| | Program : Total * | 6,997,769 | 7,136,509 |
|
| | Positions - Legislative Count | (10.000) | (10.000) |
|
| | Personal Services | 690,726 | 709,970 |
|
| | Fund 010 : Total * | 1,125,491 | 1,145,616 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | All Other | | 1,750,390 | 1,794,149 |
|
| | Fund 013 : Total * | 1,750,390 | 1,794,149 |
|
| ** SUMMARY - REGIONAL SERVICES |
|
| | Positions - Legislative Count | (10.000) | (10.000) |
|
| | Personal Services | 690,726 | 709,970 |
|
| | All Other | | 2,185,155 | 2,229,795 |
|
| | Program : Total * | 2,875,881 | 2,939,765 |
|
| | Positions - Legislative Count | (21.000) | (21.000) |
|
| | Personal Services | 1,145,354 | 1,183,336 |
|
| | All Other | | 1,650,829 | 1,653,906 |
|
| | Fund 010 : Total * | 2,796,183 | 2,837,242 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (10.000) | (10.000) |
|
| | Personal Services | 474,049 | 491,770 |
|
| | All Other | | 24,555,678 | 25,169,706 |
|
| | Capital Expenditures | | 17,244 |
|
| | Fund 013 : Total * | 25,029,727 | 25,678,720 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 185,029 | 192,842 |
|
| | Fund 014 : Total * | 514,562 | 530,676 |
|
| ** SUMMARY - SUPPORT SYSTEMS |
|
| | Positions - Legislative Count | (34.000) | (34.000) |
|
| | Personal Services | 1,804,432 | 1,867,948 |
|
| | All Other | | 26,536,040 | 27,161,446 |
|
| | Capital Expenditures | | 17,244 |
|
| | Program : Total * | 28,340,472 | 29,046,638 |
|
| Retired Teachers' Health Insurance |
|
| | All Other | | 5,540,434 | 6,527,610 |
|
| | Fund 010 : Total * | 5,540,434 | 6,527,610 |
|
| | All Other | | 161,455,784 | 170,546,127 |
|
| | Fund 010 : Total * | 161,455,784 | 170,546,127 |
|
| EDUCATION UNORGANIZED TERRITORY |
|
| Education in Unorganized Territory |
|
| | Positions - Legislative Count | (33.000) | (33.000) |
|
| | Positions - FTE Count | (35.901) | (35.901) |
|
| | Personal Services | 3,157,632 | 3,300,709 |
|
| | All Other | | 7,326,908 | 7,734,934 |
|
| | Capital Expenditures | 150,000 | 150,000 |
|
| | Fund 010 : Total * | 10,634,540 | 11,185,643 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Positions - FTE Count | (2.120) | (2.120) |
|
| | Personal Services | 188,259 | 196,680 |
|
| | Fund 013 : Total * | 245,500 | 249,500 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 7,279 | 7,461 |
|
| | Fund 015 : Total * | 5,000 | 6,000 |
|
| ** SUMMARY - EDUCATION IN UNORGANIZED |
|
| | Positions - Legislative Count | (35.000) | (35.000) |
|
| | Positions - FTE Count | (38.021) | (38.021) |
|
| | Personal Services | 3,345,891 | 3,497,389 |
|
| | All Other | | 7,396,428 | 7,801,215 |
|
| | Capital Expenditures | 150,000 | 150,000 |
|
| | Program : Total * | 10,892,319 | 11,448,604 |
|
| ** SUMMARY - DEPARTMENT OF EDUCATION |
|
| | Positions - Legislative Count | (99.500) | (99.500) |
|
| | Positions - FTE Count | (35.901) | (35.901) |
|
| | Personal Services | 7,161,927 | 7,429,500 |
|
| | All Other | | 910,886,692 | 965,238,763 |
|
| | Capital Expenditures | 183,500 | 177,500 |
|
| | Umbrella Fund : Total * | 918,232,119 | 972,845,763 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (73.000) | (73.000) |
|
| | Positions - FTE Count | (3.082) | (3.082) |
|
| | Personal Services | 3,970,858 | 4,109,873 |
|
| | All Other | | 89,898,555 | 92,141,010 |
|
| | Capital Expenditures | | 17,244 |
|
| | Umbrella Fund : Total * | 93,869,413 | 96,268,127 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (6.000) | (6.000) |
|
| | Personal Services | 338,666 | 352,956 |
|
| | Umbrella Fund : Total * | 766,266 | 791,370 |
|
| | Positions - Legislative Count | (6.000) | (6.000) |
|
| | Personal Services | 368,334 | 379,441 |
|
| | All Other | | 2,928,857 | 3,003,000 |
|
| | Umbrella Fund : Total * | 3,297,191 | 3,382,441 |
|
| ** SUMMARY - DEPARTMENT OF EDUCATION |
|
| | Positions - Legislative Count | (184.500) | (184.500) |
|
| | Positions - FTE Count | (38.983) | (38.983) |
|
| | Personal Services | 11,839,785 | 12,271,770 |
|
| | All Other | | 1,004,141,704 | 1,060,821,187 |
|
| | Capital Expenditures | 183,500 | 194,744 |
|
| | **Umbrella Grand Total** | 1,016,164,989 | 1,073,287,701 |
|
| DEPARTMENT OF ENVIRONMENTAL PROTECTION |
|
| DEPARTMENT OF ENVIRONMENTAL PROTECTION |
|
| Maine Environmental Protection Fund |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (72.000) | (72.000) |
|
| | Positions - FTE Count | (2.731) | (2.731) |
|
| | Personal Services | 3,944,014 | 4,110,559 |
|
| | All Other | | 1,130,613 | 1,160,141 |
|
| | Fund 014 : Total * | 5,074,627 | 5,270,700 |
|
| Performance Partnership Grant |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (71.000) | (71.000) |
|
| | Positions - FTE Count | (1.391) | (1.391) |
|
| | Personal Services | 3,964,284 | 4,113,124 |
|
| | All Other | | 2,340,416 | 2,399,851 |
|
| | Fund 013 : Total * | 6,304,700 | 6,512,975 |
|
| Administrative Service Center |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (24.000) | (24.000) |
|
| | Personal Services | 1,190,277 | 1,236,219 |
|
| | Fund 014 : Total * | 1,419,460 | 1,483,874 |
|
| | Positions - Legislative Count | (16.000) | (16.000) |
|
| | Personal Services | 933,698 | 965,643 |
|
| | Fund 010 : Total * | 1,082,408 | 1,116,128 |
|
| - Other Participating Funds - |
|
| | Fund 012 : Total * | 36,007 | 36,167 |
|
| | Positions - Legislative Count | (16.000) | (16.000) |
|
| | Personal Services | 933,698 | 965,643 |
|
| | Program : Total * | 1,118,415 | 1,152,295 |
|
| OFFICE OF THE COMMISSIONER |
|
| Administration - Environ Protection |
|
| | Positions - Legislative Count | (6.000) | (6.000) |
|
| | Personal Services | 493,882 | 508,712 |
|
| | Fund 010 : Total * | 591,355 | 606,865 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (8.000) | (8.000) |
|
| | Personal Services | 520,652 | 540,545 |
|
| | Fund 013 : Total * | 745,674 | 771,319 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (26.500) | (26.500) |
|
| | Personal Services | 1,502,177 | 1,559,812 |
|
| | All Other | | 1,552,853 | 1,592,047 |
|
| | Capital Expenditures | 40,000 | 40,000 |
|
| | Fund 014 : Total * | 3,095,030 | 3,191,859 |
|
| ** SUMMARY - ADMINISTRATION - |
|
| | Positions - Legislative Count | (40.500) | (40.500) |
|
| | Personal Services | 2,516,711 | 2,609,069 |
|
| | All Other | | 1,875,348 | 1,920,974 |
|
| | Capital Expenditures | 40,000 | 40,000 |
|
| | Program : Total * | 4,432,059 | 4,570,043 |
|
| BOARD OF ENVIRONMENTAL PROTECTION |
|
| Board of Environmental Protection |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 128,936 | 135,683 |
|
| | Fund 014 : Total * | 218,629 | 227,654 |
|
| BUREAU OF LAND AND WATER QUALITY |
|
| | Positions - Legislative Count | (53.000) | (53.000) |
|
| | Positions - FTE Count | (0.308) | (0.308) |
|
| | Personal Services | 3,172,105 | 3,278,731 |
|
| | All Other | | 1,348,866 | 1,351,824 |
|
| | Fund 010 : Total * | 4,520,971 | 4,630,555 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (12.000) | (12.000) |
|
| | Personal Services | 648,188 | 674,249 |
|
| | Fund 013 : Total * | 1,045,998 | 1,082,189 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (9.000) | (9.000) |
|
| | Personal Services | 577,736 | 600,646 |
|
| | Fund 014 : Total * | 683,246 | 708,950 |
|
| ** SUMMARY - LAND AND WATER QUALITY |
|
| | Positions - Legislative Count | (74.000) | (74.000) |
|
| | Positions - FTE Count | (0.308) | (0.308) |
|
| | Personal Services | 4,398,029 | 4,553,626 |
|
| | All Other | | 1,852,186 | 1,868,068 |
|
| | Program : Total * | 6,250,215 | 6,421,694 |
|
| BUREAU OF REMEDIATION AND WASTE |
|
| Remediation and Waste Management |
|
| | Positions - Legislative Count | (7.000) | (7.000) |
|
| | Personal Services | 401,120 | 416,864 |
|
| | Fund 010 : Total * | 461,629 | 477,690 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (26.000) | (26.000) |
|
| | Positions - FTE Count | (0.500) | (0.500) |
|
| | Personal Services | 1,660,219 | 1,713,686 |
|
| | All Other | | 1,600,483 | 1,640,715 |
|
| | Fund 013 : Total * | 3,260,702 | 3,354,401 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (114.000) | (114.000) |
|
| | Positions - FTE Count | (0.923) | (0.923) |
|
| | Personal Services | 6,739,513 | 6,956,929 |
|
| | All Other | | 22,417,077 | 22,978,415 |
|
| | Capital Expenditures | 399,000 | 363,500 |
|
| | Unallocated | 197,193 | 203,500 |
|
| | Fund 014 : Total * | 29,752,783 | 30,502,344 |
|
| ** SUMMARY - REMEDIATION AND WASTE |
|
| | Positions - Legislative Count | (147.000) | (147.000) |
|
| | Positions - FTE Count | (1.423) | (1.423) |
|
| | Personal Services | 8,800,852 | 9,087,479 |
|
| | All Other | | 24,078,069 | 24,679,956 |
|
| | Capital Expenditures | 399,000 | 363,500 |
|
| | Unallocated | 197,193 | 203,500 |
|
| | Program : Total * | 33,475,114 | 34,334,435 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 99,142 | 106,309 |
|
| | Unallocated | 184,660 | 189,277 |
|
| | Fund 014 : Total * | 294,513 | 306,651 |
|
| ** SUMMARY - DEPARTMENT OF ENVIRONMENTAL PROTECTION |
|
| | Positions - Legislative Count | (82.000) | (82.000) |
|
| | Positions - FTE Count | (0.308) | (0.308) |
|
| | Personal Services | 5,000,805 | 5,169,950 |
|
| | All Other | | 1,655,558 | 1,661,288 |
|
| | Umbrella Fund : Total * | 6,656,363 | 6,831,238 |
|
| - Other Participating Funds - |
|
| | Umbrella Fund : Total * | 36,007 | 36,167 |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (117.000) | (117.000) |
|
| | Positions - FTE Count | (1.891) | (1.891) |
|
| | Personal Services | 6,793,343 | 7,041,604 |
|
| | All Other | | 4,563,731 | 4,679,280 |
|
| | Umbrella Fund : Total * | 11,357,074 | 11,720,884 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (249.500) | (249.500) |
|
| | Positions - FTE Count | (3.654) | (3.654) |
|
| | Personal Services | 14,181,795 | 14,706,157 |
|
| | All Other | | 25,535,640 | 26,189,598 |
|
| | Capital Expenditures | 439,000 | 403,500 |
|
| | Unallocated | 381,853 | 392,777 |
|
| | Umbrella Fund : Total * | 40,538,288 | 41,692,032 |
|
| ** SUMMARY - DEPARTMENT OF |
|
| | Positions - Legislative Count | (448.500) | (448.500) |
|
| | Positions - FTE Count | (5.853) | (5.853) |
|
| | Personal Services | 25,975,943 | 26,917,711 |
|
| | All Other | | 31,790,936 | 32,566,333 |
|
| | Capital Expenditures | 439,000 | 403,500 |
|
| | Unallocated | 381,853 | 392,777 |
|
| | **Umbrella Grand Total** | 58,587,732 | 60,280,321 |
|
| COMMISSION ON GOVERNMENTAL ETHICS AND |
|
| COMMISSION ON GOVERNMENTAL ETHICS AND |
|
| Governmental Ethics and Election |
|
| Practices - Commission on |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 143,441 | 147,884 |
|
| | Fund 010 : Total * | 176,441 | 184,884 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 140,208 | 146,372 |
|
| | All Other | | 6,092,250 | 3,294,350 |
|
| | Fund 014 : Total * | 6,232,458 | 3,440,722 |
|
| ** SUMMARY - GOVERNMENTAL ETHICS AND |
|
| ELECTION PRACTICES - COMMISSION ON |
|
| | Positions - Legislative Count | (6.000) | (6.000) |
|
| | Personal Services | 283,649 | 294,256 |
|
| | All Other | | 6,125,250 | 3,331,350 |
|
| | Program : Total * | 6,408,899 | 3,625,606 |
|
| Administration - Executive - |
|
| | Positions - Legislative Count | (20.500) | (20.500) |
|
| | Personal Services | 1,468,651 | 1,557,259 |
|
| | Fund 010 : Total * | 1,862,296 | 1,955,985 |
|
| | Positions - Legislative Count | (6.500) | (6.500) |
|
| | Positions - FTE Count | (0.685) | (0.685) |
|
| | Personal Services | 353,393 | 377,028 |
|
| | Fund 010 : Total * | 412,698 | 448,095 |
|
| LAND FOR MAINE'S FUTURE BOARD |
|
| Land For Maine's Future Fund |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 53,542 | 57,295 |
|
| | Fund 014 : Total * | 101,183 | 105,373 |
|
| | Positions - Legislative Count | (20.000) | (20.000) |
|
| | Personal Services | 1,330,197 | 1,363,455 |
|
| | All Other | | 1,197,375 | 1,227,309 |
|
| | Fund 010 : Total * | 2,527,572 | 2,590,764 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (26.000) | (26.000) |
|
| | Personal Services | 1,351,509 | 1,404,555 |
|
| | All Other | | 3,227,033 | 3,231,599 |
|
| | Fund 013 : Total * | 4,578,542 | 4,636,154 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (11.000) | (11.000) |
|
| | Personal Services | 648,317 | 674,914 |
|
| | Fund 014 : Total * | 1,484,802 | 1,513,750 |
|
| ** SUMMARY - PLANNING OFFICE |
|
| | Positions - Legislative Count | (57.000) | (57.000) |
|
| | Personal Services | 3,330,023 | 3,442,924 |
|
| | All Other | | 5,260,893 | 5,297,744 |
|
| | Program : Total * | 8,590,916 | 8,740,668 |
|
| OFFICE OF PUBLIC ADVOCATE |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (10.000) | (10.000) |
|
| | Personal Services | 798,489 | 845,614 |
|
| | Fund 014 : Total * | 1,450,197 | 1,517,239 |
|
| ** SUMMARY - EXECUTIVE DEPARTMENT |
|
| | Positions - Legislative Count | (47.000) | (47.000) |
|
| | Positions - FTE Count | (0.685) | (0.685) |
|
| | Personal Services | 3,152,241 | 3,297,742 |
|
| | All Other | | 1,650,325 | 1,697,102 |
|
| | Umbrella Fund : Total * | 4,802,566 | 4,994,844 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (26.000) | (26.000) |
|
| | Personal Services | 1,351,509 | 1,404,555 |
|
| | All Other | | 3,227,033 | 3,231,599 |
|
| | Umbrella Fund : Total * | 4,578,542 | 4,636,154 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (22.000) | (22.000) |
|
| | Personal Services | 1,500,348 | 1,577,823 |
|
| | All Other | | 1,535,834 | 1,558,539 |
|
| | Umbrella Fund : Total * | 3,036,182 | 3,136,362 |
|
| ** SUMMARY - EXECUTIVE DEPARTMENT |
|
| | Positions - Legislative Count | (95.000) | (95.000) |
|
| | Positions - FTE Count | (0.685) | (0.685) |
|
| | Personal Services | 6,004,098 | 6,280,120 |
|
| | All Other | | 6,413,192 | 6,487,240 |
|
| | **Umbrella Grand Total** | 12,417,290 | 12,767,360 |
|
| FINANCE AUTHORITY OF MAINE |
|
| FINANCE AUTHORITY OF MAINE |
|
| Business Development Finance |
|
| | Fund 010 : Total * | 37,361 | 37,361 |
|
| Maine Dental Education Loan Program |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 60,840 | 63,882 |
|
| Natural Resources and Marketing |
|
| | Fund 010 : Total * | 201,656 | 201,656 |
|
| Quality Child Care Education Scholarship Fund |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 147,391 | 154,761 |
|
| Student Financial Assistance Programs |
|
| | All Other | | 13,136,534 | 13,136,534 |
|
| | Fund 010 : Total * | 13,136,534 | 13,136,534 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 300,000 | 300,000 |
|
| ** SUMMARY - STUDENT FINANCIAL |
|
| | All Other | | 13,436,534 | 13,436,534 |
|
| | Program : Total * | 13,436,534 | 13,436,534 |
|
| ** SUMMARY - FINANCE AUTHORITY |
|
| | All Other | | 13,375,551 | 13,375,551 |
|
| | Umbrella Fund : Total * | 13,375,551 | 13,375,551 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Umbrella Fund : Total * | 508,231 | 518,643 |
|
| ** SUMMARY - FINANCE AUTHORITY |
|
| | All Other | | 13,883,782 | 13,894,194 |
|
| | **Umbrella Grand Total** | 13,883,782 | 13,894,194 |
|
| MAINE FIRE PROTECTION SERVICES |
|
| MAINE FIRE PROTECTION SERVICES |
|
| Maine Fire Protection Services |
|
| | Personal Services | 17,360 | 17,360 |
|
| | Fund 010 : Total * | 17,360 | 17,360 |
|
| FOUNDATION FOR BLOOD RESEARCH |
|
| FOUNDATION FOR BLOOD RESEARCH |
|
| | Fund 010 : Total * | 75,000 | 75,000 |
|
| GOVERNOR BAXTER SCHOOL FOR THE DEAF |
|
| GOVERNOR BAXTER SCHOOL FOR THE DEAF |
|
| Governor Baxter School For the Deaf |
|
| | Positions - Legislative Count | (62.000) | |
|
| | Positions - FTE Count | (32.444) | |
|
| | Personal Services | 4,664,339 | |
|
| | All Other | | 738,914 | 5,630,310 |
|
| | Capital Expenditures | 23,580 | |
|
| | Fund 010 : Total * | 5,426,833 | 5,630,310 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Fund 013 : Total * | 57,065 | 57,065 |
|
| Other Special Revenue Funds |
|
| | Personal Services | 10,129 | 10,129 |
|
| | Fund 014 : Total * | 76,000 | 76,000 |
|
| | Fund 015 : Total * | 700 | 700 |
|
| ** SUMMARY - GOVERNOR BAXTER SCHOOL |
|
| | Positions - Legislative Count | (62.000) | |
|
| | Positions - FTE Count | (32.444) | |
|
| | Personal Services | 4,675,232 | 10,893 |
|
| | All Other | | 861,786 | 5,753,182 |
|
| | Capital Expenditures | 23,580 | |
|
| | Program : Total * | 5,560,598 | 5,764,075 |
|
| HARNESS RACING PROMOTIONAL BOARD |
|
| HARNESS RACING PROMOTIONAL BOARD |
|
| Harness Racing Promotional Board |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 180,000 | 180,000 |
|
| MAINE HEALTH DATA ORGANIZATION |
|
| MAINE HEALTH DATA ORGANIZATION |
|
| Maine Health Data Organization |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (5.000) | (5.000) |
|
| | Personal Services | 327,903 | 337,815 |
|
| | Fund 014 : Total * | 837,900 | 879,795 |
|
| MAINE HISTORIC PRESERVATION COMMISSION |
|
| MAINE HISTORIC PRESERVATION COMMISSION |
|
| Historic Preservation Commission |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 201,647 | 207,192 |
|
| | Fund 010 : Total * | 269,444 | 275,671 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (5.000) | (5.000) |
|
| | Personal Services | 302,709 | 312,347 |
|
| | Fund 013 : Total * | 598,429 | 615,465 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (4.000) | (4.000) |
|
| | Positions - FTE Count | (7.000) | (7.000) |
|
| | Personal Services | 397,306 | 417,015 |
|
| | Fund 014 : Total * | 495,999 | 518,151 |
|
| ** SUMMARY - HISTORIC PRESERVATION |
|
| | Positions - Legislative Count | (12.000) | (12.000) |
|
| | Positions - FTE Count | (7.000) | (7.000) |
|
| | Personal Services | 901,662 | 936,554 |
|
| | Program : Total * | 1,363,872 | 1,409,287 |
|
| | Fund 010 : Total * | 24,761 | 24,761 |
|
| | Fund 010 : Total * | 49,020 | 49,020 |
|
| MAINE STATE HOUSING AUTHORITY |
|
| MAINE STATE HOUSING AUTHORITY |
|
| Housing Authority - State |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | All Other | | 8,500,000 | 8,500,000 |
|
| | Fund 014 : Total * | 8,500,000 | 8,500,000 |
|
| Temporary Housing Assistance Program |
|
| | Fund 010 : Total * | 262,500 | 262,500 |
|
| Shelter Operating Subsidy |
|
| | Fund 010 : Total * | 500,000 | 500,000 |
|
| ** SUMMARY - MAINE STATE HOUSING AUTHORITY |
|
| | Umbrella Fund : Total * | 762,500 | 762,500 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | All Other | | 8,500,000 | 8,500,000 |
|
| | Umbrella Fund : Total * | 8,500,000 | 8,500,000 |
|
| ** SUMMARY - MAINE STATE HOUSING |
|
| | All Other | | 9,262,500 | 9,262,500 |
|
| | **Umbrella Grand Total** | 9,262,500 | 9,262,500 |
|
| MAINE HUMAN RIGHTS COMMISSION |
|
| MAINE HUMAN RIGHTS COMMISSION |
|
| Human Rights Commission - Regulation |
|
| | Positions - Legislative Count | (8.000) | (8.000) |
|
| | Personal Services | 431,387 | 444,806 |
|
| | Fund 010 : Total * | 479,559 | 493,375 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (4.000) | (4.000) |
|
| | Personal Services | 198,377 | 205,031 |
|
| | Fund 013 : Total * | 269,484 | 269,484 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 1,050 | 1,050 |
|
| ** SUMMARY - HUMAN RIGHTS COMMISSION |
|
| | Positions - Legislative Count | (12.000) | (12.000) |
|
| | Personal Services | 629,764 | 649,837 |
|
| | Program : Total * | 750,093 | 763,909 |
|
| DEPARTMENT OF HUMAN SERVICES |
|
| DEPARTMENT OF HUMAN SERVICES |
|
| - Other Participating Funds - |
|
| | Fund 015 : Total * | 182,617 | 182,617 |
|
| | Fund 010 : Total * | 34,314 | 34,314 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 83,073 | 89,112 |
|
| | Fund 013 : Total * | 114,573 | 120,612 |
|
| BUREAU OF CHILD AND FAMILY SERVICES |
|
| Bureau of Child and Family Services |
|
| | Positions - Legislative Count | (13.500) | (13.500) |
|
| | Personal Services | 763,057 | 787,926 |
|
| | Fund 010 : Total * | 1,545,105 | 1,579,675 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 61,993 | 63,387 |
|
| | All Other | | 7,475,395 | 7,640,428 |
|
| | Fund 013 : Total * | 7,537,388 | 7,703,815 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 67,807 | 72,422 |
|
| | All Other | | 1,788,985 | 1,833,770 |
|
| | Fund 014 : Total * | 1,856,792 | 1,906,192 |
|
| ** SUMMARY - BUREAU OF CHILD AND |
|
| FAMILY SERVICES - CENTRAL |
|
| | Positions - Legislative Count | (15.500) | (15.500) |
|
| | Personal Services | 892,857 | 923,735 |
|
| | All Other | | 10,046,428 | 10,265,947 |
|
| | Program : Total * | 10,939,285 | 11,189,682 |
|
| Charitable Institutions - Aid To |
|
| | Fund 010 : Total * | 278,432 | 278,432 |
|
| - Other Participating Funds - |
|
| | All Other | | 14,614,508 | 14,614,508 |
|
| | Fund 013 : Total * | 14,614,508 | 14,614,508 |
|
| | Fund 010 : Total * | 517,120 | 517,120 |
|
| - Other Participating Funds - |
|
| | All Other | | 19,080,765 | 20,080,765 |
|
| | Fund 015 : Total * | 19,080,765 | 20,080,765 |
|
| ** SUMMARY - CHILD CARE SERVICES |
|
| | All Other | | 19,597,885 | 20,597,885 |
|
| | Program : Total * | 19,597,885 | 20,597,885 |
|
| | Positions - Legislative Count | (14.500) | (14.500) |
|
| | Personal Services | 682,615 | 715,311 |
|
| | All Other | | 30,188,755 | 32,685,371 |
|
| | Fund 010 : Total * | 30,871,370 | 33,400,682 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (23.000) | (23.000) |
|
| | Personal Services | 1,284,006 | 1,329,189 |
|
| | All Other | | 1,178,807 | 1,208,537 |
|
| | Fund 013 : Total * | 2,462,813 | 2,537,726 |
|
| Other Special Revenue Funds |
|
| | All Other | | 1,500,000 | 1,500,000 |
|
| | Fund 014 : Total * | 1,500,000 | 1,500,000 |
|
| ** SUMMARY - CHILD WELFARE SERVICES |
|
| | Positions - Legislative Count | (37.500) | (37.500) |
|
| | Personal Services | 1,966,621 | 2,044,500 |
|
| | All Other | | 32,867,562 | 35,393,908 |
|
| | Program : Total * | 34,834,183 | 37,438,408 |
|
| Community Services Block Grant |
|
| - Other Participating Funds - |
|
| | All Other | | 3,760,727 | 3,910,727 |
|
| | Fund 015 : Total * | 3,760,727 | 3,910,727 |
|
| | All Other | | 2,322,509 | 2,322,509 |
|
| | Fund 010 : Total * | 2,322,509 | 2,322,509 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Fund 013 : Total * | 99,962 | 99,965 |
|
| Other Special Revenue Funds |
|
| | All Other | | 1,950,000 | 1,950,000 |
|
| | Fund 014 : Total * | 1,950,000 | 1,950,000 |
|
| | All Other | | 4,372,471 | 4,372,474 |
|
| | Program : Total * | 4,372,471 | 4,372,474 |
|
| Long Term Care - Human Services |
|
| | All Other | | 18,412,367 | 18,412,437 |
|
| | Fund 010 : Total * | 18,412,367 | 18,412,437 |
|
| Purchased Social Services |
|
| | All Other | | 13,081,362 | 13,081,362 |
|
| | Fund 010 : Total * | 13,081,362 | 13,081,362 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | All Other | | 7,324,979 | 7,324,979 |
|
| | Fund 014 : Total * | 7,324,979 | 7,324,979 |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 49,088 | 52,305 |
|
| | All Other | | 9,107,221 | 9,061,101 |
|
| | Fund 015 : Total * | 9,156,309 | 9,113,406 |
|
| ** SUMMARY - PURCHASED SOCIAL SERVICES |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 49,088 | 52,305 |
|
| | All Other | | 29,513,562 | 29,467,442 |
|
| | Program : Total * | 29,562,650 | 29,519,747 |
|
| DIVISION OF COMMUNITY AND FAMILY |
|
| Cystic Fibrosis - Treatment of |
|
| | Fund 010 : Total * | 4,902 | 4,902 |
|
| Maternal and Child Health |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 44,979 | 47,806 |
|
| | Fund 013 : Total * | 480,201 | 493,928 |
|
| | Positions - Legislative Count | (37.000) | (37.000) |
|
| | Personal Services | 2,004,123 | 2,082,896 |
|
| | Fund 015 : Total * | 2,940,966 | 3,043,428 |
|
| ** SUMMARY - MATERNAL and CHILD |
|
| | Positions - Legislative Count | (38.000) | (38.000) |
|
| | Personal Services | 2,049,102 | 2,130,702 |
|
| | All Other | | 1,372,065 | 1,406,654 |
|
| | Program : Total * | 3,421,167 | 3,537,356 |
|
| COMMUNITY SERVICES CENTER |
|
| Community Services Center |
|
| | Positions - Legislative Count | (38.000) | (38.000) |
|
| | Personal Services | 2,130,239 | 2,197,060 |
|
| | Fund 010 : Total * | 2,306,112 | 2,375,554 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (26.000) | (26.000) |
|
| | Personal Services | 1,418,941 | 1,471,024 |
|
| | Fund 013 : Total * | 1,559,638 | 1,615,331 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (10.000) | (10.000) |
|
| | Personal Services | 434,610 | 465,262 |
|
| | Fund 014 : Total * | 475,398 | 507,172 |
|
| | Positions - Legislative Count | (12.000) | (12.000) |
|
| | Personal Services | 585,599 | 606,863 |
|
| | Fund 015 : Total * | 624,491 | 646,762 |
|
| ** SUMMARY - COMMUNITY SERVICES CENTER |
|
| | Positions - Legislative Count | (86.000) | (86.000) |
|
| | Personal Services | 4,569,389 | 4,740,209 |
|
| | Program : Total * | 4,965,639 | 5,144,819 |
|
| DIVISION OF DISABILITY DETERMINATION |
|
| Disability Determination - Division of |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (63.500) | (63.500) |
|
| | Personal Services | 3,143,651 | 3,255,174 |
|
| | All Other | | 3,123,721 | 3,201,621 |
|
| | Fund 013 : Total * | 6,267,372 | 6,456,795 |
|
| BUREAU OF ELDER AND ADULT SERVICES |
|
| | All Other | | 2,419,348 | 2,419,348 |
|
| | Fund 010 : Total * | 2,419,348 | 2,419,348 |
|
| Elder and Adult Services - Bureau of |
|
| | Positions - Legislative Count | (74.500) | (74.500) |
|
| | Personal Services | 4,073,959 | 4,213,495 |
|
| | All Other | | 5,860,597 | 5,870,425 |
|
| | Fund 010 : Total * | 9,934,556 | 10,083,920 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (10.500) | (10.500) |
|
| | Personal Services | 562,536 | 578,834 |
|
| | All Other | | 6,330,809 | 6,489,099 |
|
| | Fund 013 : Total * | 6,893,345 | 7,067,933 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 61,246 | 62,621 |
|
| | Fund 014 : Total * | 64,304 | 65,756 |
|
| ** SUMMARY - ELDER AND ADULT |
|
| | Positions - Legislative Count | (86.000) | (86.000) |
|
| | Personal Services | 4,697,741 | 4,854,950 |
|
| | All Other | | 12,194,464 | 12,362,659 |
|
| | Program : Total * | 16,892,205 | 17,217,609 |
|
| BUREAU OF FAMILY INDEPENDENCE |
|
| Bureau of Family Independence - |
|
| | Positions - Legislative Count | (59.500) | (59.500) |
|
| | Personal Services | 2,884,660 | 2,980,121 |
|
| | All Other | | 5,201,306 | 5,317,111 |
|
| | Fund 010 : Total * | 8,085,966 | 8,297,232 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (203.500) | (203.500) |
|
| | Personal Services | 9,236,629 | 9,598,040 |
|
| | All Other | | 6,706,801 | 6,851,964 |
|
| | Fund 013 : Total * | 15,943,430 | 16,450,004 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (52.000) | (52.000) |
|
| | Personal Services | 2,347,490 | 2,449,165 |
|
| | All Other | | 4,411,424 | 4,482,096 |
|
| | Fund 014 : Total * | 6,758,914 | 6,931,261 |
|
| | Personal Services | 1,052,909 | 1,084,497 |
|
| | Fund 015 : Total * | 1,062,450 | 1,094,324 |
|
| ** SUMMARY - BUREAU OF FAMILY |
|
| | Positions - Legislative Count | (315.000) | (315.000) |
|
| | Personal Services | 15,521,688 | 16,111,823 |
|
| | All Other | | 16,329,072 | 16,660,998 |
|
| | Program : Total * | 31,850,760 | 32,772,821 |
|
| | All Other | | 16,295,867 | 22,311,876 |
|
| | Fund 010 : Total * | 16,295,867 | 22,311,876 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (20.000) | (20.000) |
|
| | Personal Services | 871,670 | 910,212 |
|
| | All Other | | 43,512,396 | 48,294,301 |
|
| | Fund 013 : Total * | 44,384,066 | 49,204,513 |
|
| Other Special Revenue Funds |
|
| | All Other | | 3,200,000 | 3,300,000 |
|
| | Fund 014 : Total * | 3,200,000 | 3,300,000 |
|
| | Positions - Legislative Count | (20.000) | (20.000) |
|
| | Personal Services | 871,670 | 910,212 |
|
| | All Other | | 63,008,263 | 73,906,177 |
|
| | Program : Total * | 63,879,933 | 74,816,389 |
|
| General Assistance - Reimbursement |
|
| | All Other | | 5,118,022 | 5,118,022 |
|
| | Fund 010 : Total * | 5,118,022 | 5,118,022 |
|
| - Other Participating Funds - |
|
| | All Other | | 1,432,000 | 1,432,000 |
|
| | Fund 015 : Total * | 1,432,000 | 1,432,000 |
|
| ** SUMMARY - GENERAL ASSISTANCE - |
|
| REIMBURSEMENT TO CITIES AND TOWNS |
|
| | All Other | | 6,550,022 | 6,550,022 |
|
| | Program : Total * | 6,550,022 | 6,550,022 |
|
| State Supplement to Federal |
|
| Supplemental Security Income |
|
| | All Other | | 9,200,000 | 9,500,000 |
|
| | Fund 010 : Total * | 9,200,000 | 9,500,000 |
|
| Additional Support for Persons in |
|
| Retraining and Employment |
|
| | Positions - Legislative Count | (31.000) | (31.000) |
|
| | Personal Services | 1,632,855 | 1,680,739 |
|
| | All Other | | 4,345,159 | 4,347,096 |
|
| | Fund 010 : Total * | 5,978,014 | 6,027,835 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (7.000) | (7.000) |
|
| | Personal Services | 261,181 | 269,402 |
|
| | Fund 013 : Total * | 1,010,417 | 1,036,889 |
|
| | Positions - Legislative Count | (38.500) | (38.500) |
|
| | Personal Services | 1,832,861 | 1,876,262 |
|
| | All Other | | 19,395,821 | 19,405,699 |
|
| | Fund 015 : Total * | 21,228,682 | 21,281,961 |
|
| ** SUMMARY - ADDITIONAL SUPPORT FOR |
|
| PERSONS IN RETRAINING AND EMPLOYMENT |
|
| | Positions - Legislative Count | (76.500) | (76.500) |
|
| | Personal Services | 3,726,897 | 3,826,403 |
|
| | All Other | | 24,490,216 | 24,520,282 |
|
| | Program : Total * | 28,217,113 | 28,346,685 |
|
| Temporary Assistance For Needy |
|
| | All Other | | 23,163,967 | 23,163,967 |
|
| | Fund 010 : Total * | 23,163,967 | 23,163,967 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | All Other | | 104,211,000 | 109,211,000 |
|
| | Fund 014 : Total * | 104,211,000 | 109,211,000 |
|
| | All Other | | 45,795,511 | 45,795,511 |
|
| | Fund 015 : Total * | 45,795,511 | 45,795,511 |
|
| ** SUMMARY - TEMPORARY ASSISTANCE |
|
| | All Other | | 173,170,478 | 178,170,478 |
|
| | Program : Total * | 173,170,478 | 178,170,478 |
|
| Cerebral Palsy Centers - Grants to |
|
| | Fund 010 : Total * | 75,987 | 75,987 |
|
| Community Family Planning |
|
| | Fund 010 : Total * | 211,518 | 211,518 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 400,000 | 400,000 |
|
| ** SUMMARY - COMMUNITY FAMILY |
|
| | Program : Total * | 611,518 | 611,518 |
|
| Dental Disease Prevention |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 114,872 | 117,540 |
|
| | Fund 015 : Total * | 147,905 | 151,400 |
|
| | Positions - Legislative Count | (84.500) | (84.500) |
|
| | Personal Services | 4,670,131 | 4,833,419 |
|
| | All Other | | 2,878,281 | 2,887,963 |
|
| | Fund 010 : Total * | 7,548,412 | 7,721,382 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (107.500) | (107.500) |
|
| | Personal Services | 5,317,437 | 5,540,850 |
|
| | All Other | | 26,125,980 | 26,779,960 |
|
| | Fund 013 : Total * | 31,443,417 | 32,320,810 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (70.000) | (70.000) |
|
| | Positions - FTE Count | (2.5) | (2.5) |
|
| | Personal Services | 3,572,207 | 3,736,227 |
|
| | All Other | | 23,554,071 | 23,791,114 |
|
| | Capital Expenditures | 375,000 | 375,000 |
|
| | Fund 014 : Total * | 27,501,278 | 27,902,341 |
|
| | Positions - Legislative Count | (5.000) | (5.000) |
|
| | Personal Services | 254,446 | 263,852 |
|
| | Fund 015 : Total * | 810,385 | 833,722 |
|
| ** SUMMARY - HEALTH - BUREAU OF |
|
| | Positions - Legislative Count | (267.000) | (267.000) |
|
| | Positions - FTE Count | (2.500) | (2.500) |
|
| | Personal Services | 13,814,221 | 14,374,348 |
|
| | All Other | | 53,114,271 | 54,028,907 |
|
| | Capital Expenditures | 375,000 | 375,000 |
|
| | Program : Total * | 67,303,492 | 68,778,255 |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 36,325 | 38,707 |
|
| | Fund 015 : Total * | 60,383 | 63,370 |
|
| - Other Participating Funds - |
|
| | Fund 015 : Total * | 167,359 | 171,543 |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (4.000) | (4.000) |
|
| | Personal Services | 221,039 | 229,108 |
|
| | Fund 015 : Total * | 314,448 | 324,882 |
|
| Sexually Transmitted Diseases |
|
| - Other Participating Funds - |
|
| | Fund 015 : Total * | 33,114 | 33,944 |
|
| Special Children's Services |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (17.000) | (17.000) |
|
| | Personal Services | 767,137 | 800,588 |
|
| | Fund 015 : Total * | 967,163 | 1,005,750 |
|
| Tuberculosis Control Program |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 37,101 | 38,180 |
|
| | Fund 015 : Total * | 37,438 | 38,526 |
|
| DIVISION OF HEALTH ENGINEERING |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (7.000) | (7.000) |
|
| | Personal Services | 320,494 | 334,936 |
|
| | Fund 014 : Total * | 460,222 | 478,222 |
|
| Maine Water Well Drilling Program |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 36,847 | 37,926 |
|
| | Fund 014 : Total * | 55,381 | 56,929 |
|
| OFFICE OF MANAGEMENT AND BUDGET |
|
| Office of Management and Budget |
|
| | Positions - Legislative Count | (48.500) | (48.500) |
|
| | Personal Services | 3,563,426 | 3,696,671 |
|
| | Fund 010 : Total * | 4,156,743 | 4,298,313 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (51.000) | (51.000) |
|
| | Personal Services | 2,115,425 | 2,160,904 |
|
| | All Other | | 2,772,279 | 2,841,528 |
|
| | Fund 013 : Total * | 4,887,704 | 5,002,432 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (2.500) | (2.500) |
|
| | Personal Services | 111,690 | 115,140 |
|
| | Fund 014 : Total * | 190,071 | 195,491 |
|
| | Personal Services | 135,769 | 139,842 |
|
| | Fund 015 : Total * | 137,736 | 141,868 |
|
| ** SUMMARY - OFFICE OF MANAGEMENT |
|
| | Positions - Legislative Count | (102.000) | (102.000) |
|
| | Personal Services | 5,926,310 | 6,112,557 |
|
| | All Other | | 3,445,944 | 3,525,547 |
|
| | Program : Total * | 9,372,254 | 9,638,104 |
|
| Training Programs and Employee |
|
| - Other Participating Funds - |
|
| | Fund 015 : Total * | 90,105 | 90,136 |
|
| BUREAU OF MEDICAL SERVICES |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 33,940 | 33,940 |
|
| Low-cost Drugs to Maine's Elderly |
|
| | All Other | | 7,143,198 | 7,143,198 |
|
| | Fund 010 : Total * | 7,143,198 | 7,143,198 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | All Other | | 10,000,000 | 10,000,000 |
|
| | Fund 014 : Total * | 10,000,000 | 10,000,000 |
|
| ** SUMMARY - LOW-COST DRUGS TO |
|
| | All Other | | 17,143,198 | 17,143,198 |
|
| | Program : Total * | 17,143,198 | 17,143,198 |
|
| Medical Care - Payments to Providers |
|
| | All Other | | 298,144,172 | 323,218,141 |
|
| | Fund 010 : Total * | 298,144,172 | 323,218,141 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | All Other | | 727,807,074 | 795,475,024 |
|
| | Fund 013 : Total * | 727,807,074 | 795,475,024 |
|
| Other Special Revenue Funds |
|
| | All Other | | 7,222,858 | 7,808,855 |
|
| | Fund 014 : Total * | 7,222,858 | 7,808,855 |
|
| | All Other | | 12,971,320 | 13,723,635 |
|
| | Fund 015 : Total * | 12,971,320 | 13,723,635 |
|
| ** SUMMARY - MEDICAL CARE - |
|
| | All Other | | 1,046,145,424 | 1,140,225,655 |
|
| | Program : Total * | 1,046,145,424 | 1,140,225,655 |
|
| Bureau of Medical Services |
|
| | Positions - Legislative Count | (88.000) | (88.000) |
|
| | Personal Services | 4,247,255 | 4,417,538 |
|
| | All Other | | 7,079,019 | 6,919,768 |
|
| | Fund 010 : Total * | 11,326,274 | 11,337,306 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (181.000) | (181.000) |
|
| | Personal Services | 8,946,260 | 9,301,025 |
|
| | All Other | | 17,346,195 | 17,528,547 |
|
| | Fund 013 : Total * | 26,292,455 | 26,829,572 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 51,221 | 54,993 |
|
| | Fund 014 : Total * | 199,227 | 206,727 |
|
| | Fund 015 : Total * | 712,449 | 730,261 |
|
| ** SUMMARY - BUREAU OF MEDICAL |
|
| | Positions - Legislative Count | (270.000) | (270.000) |
|
| | Personal Services | 13,244,736 | 13,773,556 |
|
| | All Other | | 25,285,669 | 25,330,310 |
|
| | Program : Total * | 38,530,405 | 39,103,866 |
|
| | All Other | | 75,652,600 | 77,915,446 |
|
| | Fund 010 : Total * | 75,652,600 | 77,915,446 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | All Other | | 221,779,120 | 227,162,922 |
|
| | Fund 013 : Total * | 221,779,120 | 227,162,922 |
|
| ** SUMMARY - NURSING FACILITIES |
|
| | All Other | | 297,431,720 | 305,078,368 |
|
| | Program : Total * | 297,431,720 | 305,078,368 |
|
| MAINE PUBLIC DRINKING WATER |
|
| Drinking Water Enforcement |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (16.000) | (16.000) |
|
| | Personal Services | 782,462 | 816,076 |
|
| | Fund 014 : Total * | 1,161,106 | 1,204,315 |
|
| DIVISION OF REGIONAL OPERATIONS |
|
| Bureau of Child and Family Services |
|
| | Positions - Legislative Count | (446.000) | (446.000) |
|
| | Personal Services | 21,728,603 | 22,798,314 |
|
| | All Other | | 1,146,770 | 1,152,465 |
|
| | Fund 010 : Total * | 22,875,373 | 23,950,779 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (15.000) | (15.000) |
|
| | Personal Services | 712,971 | 754,763 |
|
| | Fund 013 : Total * | 719,432 | 761,602 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 41,644 | 42,688 |
|
| ** SUMMARY - BUREAU OF CHILD AND |
|
| FAMILY SERVICES - REGIONAL |
|
| | Positions - Legislative Count | (461.000) | (461.000) |
|
| | Personal Services | 22,441,574 | 23,553,077 |
|
| | All Other | | 1,194,875 | 1,201,992 |
|
| | Program : Total * | 23,636,449 | 24,755,069 |
|
| Bureau of Family Independence - |
|
| | Positions - Legislative Count | (182.500) | (182.500) |
|
| | Personal Services | 8,481,494 | 8,804,945 |
|
| | Fund 010 : Total * | 8,961,915 | 9,285,869 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (187.500) | (187.500) |
|
| | Personal Services | 7,008,331 | 7,307,211 |
|
| | Fund 013 : Total * | 7,085,452 | 7,387,347 |
|
| | Positions - Legislative Count | (8.000) | (8.000) |
|
| | Personal Services | 1,820,541 | 1,875,157 |
|
| | All Other | | 1,166,812 | 1,200,080 |
|
| | Fund 015 : Total * | 2,987,353 | 3,075,237 |
|
| ** SUMMARY - BUREAU OF FAMILY |
|
| | Positions - Legislative Count | (378.000) | (378.000) |
|
| | Personal Services | 17,310,366 | 17,987,313 |
|
| | All Other | | 1,724,354 | 1,761,140 |
|
| | Program : Total * | 19,034,720 | 19,748,453 |
|
| OMB Operations - Regional |
|
| | Positions - Legislative Count | (122.500) | (122.500) |
|
| | Personal Services | 4,252,502 | 4,451,697 |
|
| | All Other | | 5,308,693 | 5,498,587 |
|
| | Capital Expenditures | 4,000 | |
|
| | Fund 010 : Total * | 9,565,195 | 9,950,284 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (143.000) | (143.000) |
|
| | Personal Services | 3,566,464 | 3,751,339 |
|
| | All Other | | 3,786,600 | 3,935,002 |
|
| | Fund 013 : Total * | 7,353,064 | 7,686,341 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (5.000) | (5.000) |
|
| | Personal Services | 174,561 | 184,819 |
|
| | Fund 014 : Total * | 176,664 | 187,029 |
|
| | Positions - Legislative Count | (5.000) | (5.000) |
|
| | Personal Services | 1,674,408 | 1,727,902 |
|
| | Fund 015 : Total * | 1,749,378 | 1,804,853 |
|
| ** SUMMARY - OMB OPERATIONS-REGIONAL |
|
| | Positions - Legislative Count | (275.500) | (275.500) |
|
| | Personal Services | 9,667,935 | 10,115,757 |
|
| | All Other | | 9,172,366 | 9,512,750 |
|
| | Capital Expenditures | 4,000 | |
|
| | Program : Total * | 18,844,301 | 19,628,507 |
|
| ** SUMMARY - DEPARTMENT OF HUMAN |
|
| | Positions - Legislative Count | (1,203.000) | (1,203.000) |
|
| | Personal Services | 59,110,796 | 61,577,236 |
|
| | All Other | | 536,115,924 | 572,460,174 |
|
| | Capital Expenditures | 4,000 | |
|
| | Umbrella Fund : Total * | 595,230,720 | 634,037,410 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (1,042.500) | (1,042.500) |
|
| | Personal Services | 44,635,547 | 46,428,272 |
|
| | All Other | | 1,084,099,884 | 1,163,599,797 |
|
| | Umbrella Fund : Total * | 1,128,735,431 | 1,210,028,069 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (166.500) | (166.500) |
|
| | Positions - FTE Count | (2.500) | (2.500) |
|
| | Personal Services | 7,960,635 | 8,329,587 |
|
| | All Other | | 166,448,143 | 172,508,310 |
|
| | Capital Expenditures | 375,000 | 375,000 |
|
| | Umbrella Fund : Total * | 174,783,778 | 181,212,897 |
|
| | Positions - Legislative Count | (131.500) | (131.500) |
|
| | Personal Services | 10,586,218 | 10,933,699 |
|
| | All Other | | 115,864,836 | 117,836,929 |
|
| | Umbrella Fund : Total * | 126,451,054 | 128,770,628 |
|
| ** SUMMARY - DEPARTMENT OF HUMAN |
|
| | Positions - Legislative Count | (2,543.500) | (2,543.500) |
|
| | Positions - FTE Count | (2.500) | (2.500) |
|
| | Personal Services | 122,293,196 | 127,268,794 |
|
| | All Other | | 1,902,528,787 | 2,026,405,210 |
|
| | Capital Expenditures | 379,000 | 375,000 |
|
| | **Umbrella Grand Totals** | 2,025,200,983 | 2,154,049,004 |
|
| MAINE INDIAN TRIBAL-STATE COMMISSION |
|
| MAINE INDIAN TRIBAL-STATE COMMISSION |
|
| Maine Indian Tribal-state Commission |
|
| | Fund 010 : Total * | 23,800 | 23,800 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 23,800 | 23,800 |
|
| ** SUMMARY - MAINE INDIAN |
|
| | Program : Total * | 47,600 | 47,600 |
|
| DEPARTMENT OF INLAND FISHERIES |
|
| DEPARTMENT OF INLAND FISHERIES |
|
| Office of The Commissioner - |
|
| Inland Fisheries and Wildlife |
|
| | Positions - Legislative Count | (7.000) | (7.000) |
|
| | Personal Services | 437,269 | 452,064 |
|
| | Fund 010 : Total * | 685,769 | 700,564 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Personal Services | 90,000 | 90,000 |
|
| | Fund 013 : Total * | 182,900 | 180,150 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 50,500 | 50,500 |
|
| ** SUMMARY - OFFICE OF THE |
|
| COMMISSIONER - INLAND FISHERIES |
|
| | Positions - Legislative Count | (7.000) | (7.000) |
|
| | Personal Services | 527,269 | 542,064 |
|
| | Program : Total * | 919,169 | 931,214 |
|
| Department-wide Inland Fisheries |
|
| | Personal Services | 175,000 | 175,000 |
|
| | Fund 010 : Total * | 250,000 | 250,000 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Personal Services | 9,680 | 9,680 |
|
| | Fund 014 : Total * | 19,680 | 19,680 |
|
| Support Landowners Program |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Personal Services | 4,840 | 4,840 |
|
| | Fund 014 : Total * | 37,961 | 37,961 |
|
| BUREAU OF ADMINISTRATIVE SERVICES |
|
| (INLAND FISHERIES AND WILDLIFE) |
|
| Administrative Services - |
|
| Inland Fisheries and Wildlife |
|
| | Positions - Legislative Count | (17.000) | (17.000) |
|
| | Personal Services | 837,822 | 866,178 |
|
| | Capital Expenditures | 50,000 | |
|
| | Fund 010 : Total * | 1,616,822 | 1,603,178 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 72,053 | 75,227 |
|
| | Fund 014 : Total * | 146,053 | 149,227 |
|
| ** SUMMARY - ADMINISTRATIVE SERVICES |
|
| - INLAND FISHERIES AND WILDLIFE |
|
| | Positions - Legislative Count | (18.000) | (18.000) |
|
| | Personal Services | 909,875 | 941,405 |
|
| | Capital Expenditures | 50,000 | |
|
| | Program : Total * | 1,762,875 | 1,752,405 |
|
| Licensing Services - Inland Fisheries |
|
| | Positions - Legislative Count | (22.000) | (22.000) |
|
| | Positions - FTE Count | (0.308) | (0.308) |
|
| | Personal Services | 853,674 | 891,578 |
|
| | Fund 010 : Total * | 1,716,624 | 1,680,490 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Personal Services | 10,000 | 10,000 |
|
| | Fund 013 : Total * | 80,000 | 80,000 |
|
| ** SUMMARY - LICENSING SERVICES - |
|
| INLAND FISHERIES AND WILDLIFE |
|
| | Positions - Legislative Count | (22.000) | (22.000) |
|
| | Positions - FTE Count | (0.308) | (0.308) |
|
| | Personal Services | 863,674 | 901,578 |
|
| | Program : Total * | 1,796,624 | 1,760,490 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 10,000 | 10,000 |
|
| MAINE OUTDOOR HERITAGE FUND BOARD |
|
| Maine Outdoor Heritage Fund |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 55,941 | 59,924 |
|
| | All Other | | 1,232,686 | 1,232,686 |
|
| | Fund 014 : Total * | 1,288,627 | 1,292,610 |
|
| DIVISION OF PUBLIC INFORMATION AND |
|
| EDUCATION (INLAND FISHERIES AND |
|
| Public Information and Education |
|
| | Positions - Legislative Count | (10.000) | (10.000) |
|
| | Personal Services | 486,895 | 503,270 |
|
| | Capital Expenditures | 22,500 | 20,000 |
|
| | Fund 010 : Total * | 948,575 | 969,950 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 136,378 | 140,279 |
|
| | Capital Expenditures | 45,550 | 30,450 |
|
| | Fund 014 : Total * | 359,682 | 354,026 |
|
| ** SUMMARY - PUBLIC INFORMATION AND |
|
| | Positions - Legislative Count | (13.000) | (13.000) |
|
| | Personal Services | 623,273 | 643,549 |
|
| | Capital Expenditures | 68,050 | 50,450 |
|
| | Program : Total * | 1,308,257 | 1,323,976 |
|
| BUREAU OF RESOURCE MANAGEMENT |
|
| (INLAND FISHERIES AND WILDLIFE) |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Capital Expenditures | 375,000 | 375,000 |
|
| | Fund 013 : Total * | 415,000 | 415,000 |
|
| Other Special Revenue Funds |
|
| | Capital Expenditures | 465,000 | 465,000 |
|
| | Fund 014 : Total * | 540,000 | 545,000 |
|
| ** SUMMARY - BOATING ACCESS SITES |
|
| | Capital Expenditures | 840,000 | 840,000 |
|
| | Program : Total * | 955,000 | 960,000 |
|
| Endangered Nongame Operations |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 88,804 | 94,614 |
|
| | Fund 013 : Total * | 160,804 | 166,614 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (8.000) | (8.000) |
|
| | Personal Services | 431,258 | 451,515 |
|
| | Capital Expenditures | 75,000 | 75,000 |
|
| | Fund 014 : Total * | 629,914 | 650,171 |
|
| ** SUMMARY - ENDANGERED NONGAME |
|
| | Positions - Legislative Count | (10.000) | (10.000) |
|
| | Personal Services | 520,062 | 546,129 |
|
| | Capital Expenditures | 75,000 | 75,000 |
|
| | Program : Total * | 790,718 | 816,785 |
|
| Fisheries and Hatcheries Operations |
|
| | Positions - Legislative Count | (58.000) | (58.000) |
|
| | Positions - FTE Count | (2.308) | (2.308) |
|
| | Personal Services | 2,047,699 | 2,166,922 |
|
| | Capital Expenditures | 77,300 | 82,250 |
|
| | Fund 010 : Total * | 2,759,999 | 2,894,172 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Personal Services | 1,076,550 | 1,076,550 |
|
| | Capital Expenditures | 24,900 | 21,750 |
|
| | Fund 013 : Total * | 1,782,750 | 1,802,600 |
|
| ** SUMMARY - FISHERIES AND |
|
| | Positions - Legislative Count | (58.000) | (58.000) |
|
| | Positions - FTE Count | (2.308) | (2.308) |
|
| | Personal Services | 3,124,249 | 3,243,472 |
|
| | All Other | | 1,316,300 | 1,349,300 |
|
| | Capital Expenditures | 102,200 | 104,000 |
|
| | Program : Total * | 4,542,749 | 4,696,772 |
|
| Resource Management Services - |
|
| Inland Fisheries and Wildlife |
|
| | Positions - Legislative Count | (43.000) | (43.000) |
|
| | Positions - FTE Count | (1.507) | (1.507) |
|
| | Personal Services | 1,153,640 | 1,243,828 |
|
| | Capital Expenditures | 24,875 | 24,875 |
|
| | Fund 010 : Total * | 1,493,965 | 1,589,572 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Personal Services | 1,299,263 | 1,289,882 |
|
| | Capital Expenditures | 74,625 | 74,625 |
|
| | Fund 013 : Total * | 1,920,000 | 1,920,000 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 82,242 | 85,979 |
|
| | Fund 014 : Total * | 146,642 | 151,129 |
|
| ** SUMMARY - RESOURCE MANAGEMENT |
|
| SERVICES - INLAND FISHERIES AND |
|
| | Positions - Legislative Count | (45.000) | (45.000) |
|
| | Positions - FTE Count | (1.507) | (1.507) |
|
| | Personal Services | 2,535,145 | 2,619,689 |
|
| | Capital Expenditures | 99,500 | 99,500 |
|
| | Program : Total * | 3,560,607 | 3,660,701 |
|
| Waterfowl Habitat Acquisition and |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Capital Expenditures | 68,000 | 68,000 |
|
| | Fund 014 : Total * | 80,000 | 80,000 |
|
| BUREAU OF WARDEN SERVICE (INLAND |
|
| ATV Safety and Educational Program |
|
| | Fund 010 : Total * | 17,450 | 17,875 |
|
| Enforcement Operations - Inland |
|
| | Positions - Legislative Count | (137.000) | (137.000) |
|
| | Positions - FTE Count | (3.966) | (3.966) |
|
| | Personal Services | 8,107,472 | 8,438,297 |
|
| | All Other | | 1,736,507 | 1,823,057 |
|
| | Capital Expenditures | 200,000 | 295,000 |
|
| | Fund 010 : Total * | 10,043,979 | 10,556,354 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Personal Services | 165,000 | 165,000 |
|
| | Fund 013 : Total * | 624,700 | 628,750 |
|
| Other Special Revenue Funds |
|
| | Personal Services | 25,000 | 25,000 |
|
| | Fund 014 : Total * | 35,000 | 35,000 |
|
| ** SUMMARY - ENFORCEMENT OPERATIONS |
|
| - INLAND FISHERIES AND WILDLIFE |
|
| | Positions - Legislative Count | (137.000) | (137.000) |
|
| | Positions - FTE Count | (3.966) | (3.966) |
|
| | Personal Services | 8,297,472 | 8,628,297 |
|
| | All Other | | 2,206,207 | 2,296,807 |
|
| | Capital Expenditures | 200,000 | 295,000 |
|
| | Program : Total * | 10,703,679 | 11,220,104 |
|
| Whitewater Rafting - Inland |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 56,595 | 58,029 |
|
| | Fund 014 : Total * | 59,095 | 60,529 |
|
| ** SUMMARY - DEPARTMENT OF INLAND |
|
| | Positions - Legislative Count | (294.000) | (294.000) |
|
| | Positions - FTE Count | (8.089) | (8.089) |
|
| | Personal Services | 14,099,471 | 14,737,137 |
|
| | All Other | | 5,059,037 | 5,102,893 |
|
| | Capital Expenditures | 374,675 | 422,125 |
|
| | Umbrella Fund : Total * | 19,533,183 | 20,262,155 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 2,729,617 | 2,726,046 |
|
| | All Other | | 1,962,012 | 1,995,693 |
|
| | Capital Expenditures | 474,525 | 471,375 |
|
| | Umbrella Fund : Total * | 5,166,154 | 5,193,114 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (16.000) | (16.000) |
|
| | Personal Services | 873,987 | 910,473 |
|
| | All Other | | 1,875,617 | 1,886,910 |
|
| | Capital Expenditures | 653,550 | 638,450 |
|
| | Umbrella Fund : Total * | 3,403,154 | 3,435,833 |
|
| ** SUMMARY - DEPARTMENT OF INLAND |
|
| | Positions - Legislative Count | (312.000) | (312.000) |
|
| | Positions - FTE Count | (8.089) | (8.089) |
|
| | Personal Services | 17,703,075 | 18,373,656 |
|
| | All Other | | 8,896,666 | 8,985,496 |
|
| | Capital Expenditures | 1,502,750 | 1,531,950 |
|
| | **Umbrella Grand Totals** | 28,102,491 | 28,891,102 |
|
| | Fund 010 : Total * | 308,000 | 308,000 |
|
| MAINE INTERNATIONAL TRADE CENTER |
|
| MAINE INTERNATIONAL TRADE CENTER |
|
| Maine International Trade Center |
|
| | Fund 010 : Total * | 505,000 | 505,000 |
|
| Courts - Supreme, Superior, District |
|
| | Positions - Legislative Count | (419.000) | (419.000) |
|
| | Personal Services | 23,350,150 | 24,433,607 |
|
| | All Other | | 24,817,090 | 25,751,725 |
|
| | Capital Expenditures | 400,200 | 403,500 |
|
| | Fund 010 : Total * | 48,567,440 | 50,588,832 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (4.000) | (4.000) |
|
| | Personal Services | 1,677,755 | 1,756,051 |
|
| | Fund 013 : Total * | 2,154,360 | 2,233,051 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (6.500) | (6.500) |
|
| | Personal Services | 425,151 | 450,601 |
|
| | All Other | | 2,710,369 | 2,683,145 |
|
| | Fund 014 : Total * | 3,135,520 | 3,133,746 |
|
| ** SUMMARY - COURTS - SUPREME, |
|
| SUPERIOR, DISTRICT AND ADMINISTRATIVE |
|
| | Positions - Legislative Count | (429.500) | (429.500) |
|
| | Personal Services | 25,453,056 | 26,640,259 |
|
| | All Other | | 28,004,064 | 28,911,870 |
|
| | Capital Expenditures | 400,200 | 403,500 |
|
| | Program : Total * | 53,857,320 | 55,955,629 |
|
| OFFICE OF THE COMMISSIONER |
|
| | Personal Services | 217,554 | 226,508 |
|
| | Capital Expenditures | 5,664 | 6,307 |
|
| | Fund 010 : Total * | 261,766 | 271,808 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (107.500) | (107.500) |
|
| | Personal Services | 5,372,628 | 5,582,242 |
|
| | Capital Expenditures | 49,719 | 55,365 |
|
| | Fund 013 : Total * | 6,296,750 | 6,521,791 |
|
| Other Special Revenue Funds |
|
| | Personal Services | 390,622 | 406,084 |
|
| | Capital Expenditures | 3,611 | 4,021 |
|
| | Fund 014 : Total * | 513,677 | 530,934 |
|
| ** SUMMARY - ADMINISTRATION - LABOR |
|
| | Positions - Legislative Count | (107.500) | (107.500) |
|
| | Personal Services | 5,980,804 | 6,214,834 |
|
| | All Other | | 1,032,395 | 1,044,006 |
|
| | Capital Expenditures | 58,994 | 65,693 |
|
| | Program : Total * | 7,072,193 | 7,324,533 |
|
| DIVISION FOR THE BLIND AND |
|
| Blind and Visually Impaired - |
|
| | Positions - Legislative Count | (9.500) | (9.500) |
|
| | Personal Services | 488,834 | 504,996 |
|
| | All Other | | 2,018,575 | 2,021,188 |
|
| | Fund 010 : Total * | 2,507,409 | 2,526,184 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (25.500) | (25.500) |
|
| | Personal Services | 1,258,703 | 1,308,186 |
|
| | All Other | | 1,903,858 | 1,910,306 |
|
| | Capital Expenditures | 9,500 | 9,200 |
|
| | Fund 013 : Total * | 3,172,061 | 3,227,692 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 44,381 | 47,542 |
|
| | Capital Expenditures | 94,250 | 109,050 |
|
| | Fund 014 : Total * | 224,921 | 243,162 |
|
| ** SUMMARY - BLIND AND VISUALLY |
|
| IMPAIRED - DIVISION FOR THE |
|
| | Positions - Legislative Count | (36.000) | (36.000) |
|
| | Personal Services | 1,791,918 | 1,860,724 |
|
| | All Other | | 4,008,723 | 4,018,064 |
|
| | Capital Expenditures | 103,750 | 118,250 |
|
| | Program : Total * | 5,904,391 | 5,997,038 |
|
| BUREAU OF EMPLOYMENT SERVICES |
|
| Employment Services Activity |
|
| | Positions - Legislative Count | (4.000) | (4.000) |
|
| | Personal Services | 328,271 | 339,756 |
|
| | Fund 010 : Total * | 785,986 | 797,589 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (210.500) | (210.500) |
|
| | Positions - FTE Count | (14.615) | (14.615) |
|
| | Personal Services | 10,168,564 | 10,676,889 |
|
| | All Other | | 21,478,444 | 21,529,273 |
|
| | Capital Expenditures | 102,000 | 136,400 |
|
| | Fund 013 : Total * | 31,749,008 | 32,342,562 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 269,876 | 270,364 |
|
| ** SUMMARY - EMPLOYMENT SERVICES |
|
|
| Positions - Legislative Count | (214.500) | (214.500) |
|
| | Positions - FTE Count | (14.615) | (14.615) |
|
| | Personal Services | 10,496,835 | 11,016,645 |
|
| | All Other | | 22,206,035 | 22,257,470 |
|
| | Capital Expenditures | 102,000 | 136,400 |
|
| | Program : Total * | 32,804,870 | 33,410,515 |
|
| Governor's Training Initiative Program |
|
| | Personal Services | 329,945 | 341,943 |
|
| | All Other | | 3,029,216 | 3,029,538 |
|
| | Fund 010 : Total * | 3,359,161 | 3,371,481 |
|
| Maine Centers For Women, Work and |
|
| | Fund 010 : Total * | 661,805 | 661,805 |
|
| BUREAU OF UNEMPLOYMENT COMPENSATION |
|
| Employment Security Services |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (287.500) | (287.500) |
|
| | Positions - FTE Count | (7.346) | (7.346) |
|
| | Personal Services | 13,010,009 | 13,569,600 |
|
| | All Other | | 18,670,981 | 18,821,850 |
|
| | Capital Expenditures | 236,400 | 270,500 |
|
| | Fund 013 : Total * | 31,917,390 | 32,661,950 |
|
| Other Special Revenue Funds |
|
| | Personal Services | 679,991 | 710,087 |
|
| | Capital Expenditures | 6,000 | 9,500 |
|
| | Fund 014 : Total * | 1,655,739 | 1,708,517 |
|
| Employment Security Trust Fund |
|
| | All Other | | 100,000,000 | 110,000,000 |
|
| | Fund 070 : Total * | 100,000,000 | 110,000,000 |
|
| ** SUMMARY - EMPLOYMENT SECURITY |
|
| | Positions - Legislative Count | (287.500) | (287.500) |
|
| | Positions - FTE Count | (7.346) | (7.346) |
|
| | Personal Services | 13,690,000 | 14,279,687 |
|
| | All Other | | 119,640,729 | 129,810,780 |
|
| | Capital Expenditures | 242,400 | 280,000 |
|
| | Program : Total * | 133,573,129 | 144,370,467 |
|
| BUREAU OF LABOR STANDARDS |
|
| Administration - Bureau of Labor |
|
| | Positions - Legislative Count | (6.000) | (6.000) |
|
| | Personal Services | 180,735 | 185,995 |
|
| | Fund 010 : Total * | 245,808 | 252,108 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 89,007 | 93,266 |
|
| | Capital Expenditures | 15,900 | 22,600 |
|
| | Fund 013 : Total * | 312,761 | 326,216 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 100,000 | 100,000 |
|
| ** SUMMARY - ADMINISTRATION - |
|
| BUREAU OF LABOR STANDARDS |
|
| | Positions - Legislative Count | (8.000) | (8.000) |
|
| | Personal Services | 269,742 | 279,261 |
|
| | Capital Expenditures | 15,900 | 22,600 |
|
| | Program : Total * | 658,569 | 678,324 |
|
| Migrant and Immigrant Services |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (5.000) | (5.000) |
|
| | Personal Services | 241,794 | 252,909 |
|
| | Fund 013 : Total * | 322,304 | 334,319 |
|
| Occupational Safety Loan Program |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 125,000 | 125,000 |
|
| Regulation and Enforcement |
|
| | Positions - Legislative Count | (13.000) | (13.000) |
|
| | Personal Services | 640,818 | 660,477 |
|
| | Fund 010 : Total * | 738,570 | 759,077 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (4.500) | (4.500) |
|
| | Personal Services | 247,309 | 259,067 |
|
| | Capital Expenditures | 18,400 | 15,050 |
|
| | Fund 013 : Total * | 380,132 | 389,811 |
|
| ** SUMMARY - REGULATION AND |
|
| | Positions - Legislative Count | (17.500) | (17.500) |
|
| | Personal Services | 888,127 | 919,544 |
|
| | Capital Expenditures | 18,400 | 15,050 |
|
| | Program : Total * | 1,118,702 | 1,148,888 |
|
| Safety Education and Training |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (23.500) | (23.500) |
|
| | Personal Services | 1,475,807 | 1,534,468 |
|
| | All Other | | 1,140,103 | 1,145,556 |
|
| | Capital Expenditures | 44,500 | 50,150 |
|
| | Fund 014 : Total * | 2,660,410 | 2,730,174 |
|
| MAINE LABOR RELATIONS BOARD |
|
| | Positions - Legislative Count | (6.000) | (6.000) |
|
| | Personal Services | 355,137 | 365,039 |
|
| | Fund 010 : Total * | 386,768 | 397,066 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Personal Services | 63,200 | 63,200 |
|
| | Fund 014 : Total * | 92,664 | 92,664 |
|
| ** SUMMARY - LABOR RELATIONS BOARD |
|
| | Positions - Legislative Count | (6.000) | (6.000) |
|
| | Personal Services | 418,337 | 428,239 |
|
| | Program : Total * | 479,432 | 489,730 |
|
| BUREAU OF REHABILITATION SERVICES |
|
| | Positions - Legislative Count | (19.000) | (19.000) |
|
| | Personal Services | 911,002 | 947,911 |
|
| | All Other | | 3,198,040 | 3,202,598 |
|
| | Fund 010 : Total * | 4,109,042 | 4,150,509 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (103.500) | (103.500) |
|
| | Personal Services | 5,058,956 | 5,263,821 |
|
| | All Other | | 9,793,871 | 9,805,503 |
|
| | Capital Expenditures | 24,900 | 56,100 |
|
| | Fund 013 : Total * | 14,877,727 | 15,125,424 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 250,000 | 250,000 |
|
| ** SUMMARY - REHABILITATION SERVICES |
|
| | Positions - Legislative Count | (122.500) | (122.500) |
|
| | Personal Services | 5,969,958 | 6,211,732 |
|
| | All Other | | 13,241,911 | 13,258,101 |
|
| | Capital Expenditures | 24,900 | 56,100 |
|
| | Program : Total * | 19,236,769 | 19,525,933 |
|
| ** SUMMARY - DEPARTMENT OF LABOR |
|
| | Positions - Legislative Count | (57.500) | (57.500) |
|
| | Personal Services | 3,452,296 | 3,572,625 |
|
| | All Other | | 9,598,355 | 9,608,695 |
|
| | Capital Expenditures | 5,664 | 6,307 |
|
| | Umbrella Fund : Total * | 13,056,315 | 13,187,627 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (746.000) | (746.000) |
|
| | Positions - FTE Count | (21.961) | (21.961) |
|
| | Personal Services | 35,446,970 | 37,005,980 |
|
| | All Other | | 53,124,344 | 53,358,570 |
|
| | Capital Expenditures | 456,819 | 565,215 |
|
| | Umbrella Fund : Total * | 89,028,133 | 90,929,765 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (24.500) | (24.500) |
|
| | Personal Services | 2,654,001 | 2,761,381 |
|
| | All Other | | 3,089,925 | 3,116,713 |
|
| | Capital Expenditures | 148,361 | 172,721 |
|
| | Umbrella Fund : Total * | 5,892,287 | 6,050,815 |
|
| Employment Security Trust Fund |
|
| | All Other | | 100,000,000 | 110,000,000 |
|
| | Umbrella Fund : Total * | 100,000,000 | 110,000,000 |
|
| ** SUMMARY - DEPARTMENT OF LABOR |
|
| | Positions - Legislative Count | (828.000) | (828.000) |
|
| | Positions - FTE Count | (21.961) | (21.961) |
|
| | Personal Services | 41,553,267 | 43,339,986 |
|
| | All Other | | 165,812,624 | 176,083,978 |
|
| | Capital Expenditures | 610,844 | 744,243 |
|
| | **Umbrella Grand Totals** | 207,976,735 | 220,168,207 |
|
| LAW AND LEGISLATIVE REFERENCE LIBRARY |
|
| LAW AND LEGISLATIVE REFERENCE LIBRARY |
|
| Law and Legislative Reference Library |
|
| | Positions - Legislative Count | (14.500) | (14.500) |
|
| | Personal Services | 992,872 | 1,021,716 |
|
| | Fund 010 : Total * | 1,339,992 | 1,373,636 |
|
| Education Research Institute |
|
| | Fund 010 : Total * | 150,000 | 150,000 |
|
| | Positions - Legislative Count | (136.000) | (136.000) |
|
| | Positions - FTE Count | (46.481) | (46.481) |
|
| | Personal Services | 14,324,610 | 15,666,728 |
|
| | All Other | | 4,738,789 | 5,275,664 |
|
| | Capital Expenditures | 40,000 | 41,000 |
|
| | Fund 010 : Total * | 19,103,399 | 20,983,392 |
|
| Legislative Apportionment Commission |
|
| | Capital Expenditures | | 61,500 |
|
| | Fund 010 : Total * | | 500,000 |
|
| Study Commissions - Funding |
|
| STATE HOUSE AND CAPITOL PARK |
|
| State House and Capitol Park |
|
| | Fund 010 : Total * | 139,350 | 142,834 |
|
| COMMISSION ON INTERSTATE COOPERATION |
|
| Interstate Cooperation - Commission on |
|
| | Fund 010 : Total * | 168,760 | 177,198 |
|
| COMMISSION ON UNIFORM STATE LAWS |
|
| Uniform State Laws - Commission on |
|
| | Fund 010 : Total * | 26,280 | 27,200 |
|
| | Positions - Legislative Count | (136.000) | (136.000) |
|
| | Positions - FTE Count | (46.481) | (46.481) |
|
| | Personal Services | 14,326,810 | 15,690,728 |
|
| | All Other | | 5,230,179 | 6,187,396 |
|
| | Capital Expenditures | 40,000 | 102,500 |
|
| | Umbrella Fund : Total* | 19,596,989 | 21,980,624 |
|
| | Positions - Legislative Count | (136.000) | (136.000) |
|
| | Positions - FTE Count | (46.481) | (46.481) |
|
| | Personal Services | 14,326,810 | 15,690,728 |
|
| | All Other | | 5,230,179 | 6,187,396 |
|
| | Capital Expenditures | 40,000 | 102,500 |
|
| | **Umbrella Grand Totals** | 19,596,989 | 21,980,624 |
|
| | Positions - Legislative Count | (4.000) | (4.000) |
|
| | Personal Services | 257,892 | 265,265 |
|
| | Fund 010 : Total * | 358,005 | 366,335 |
|
| | Positions - Legislative Count | (43.000) | (43.000) |
|
| | Personal Services | 1,898,556 | 1,964,817 |
|
| | Capital Expenditures | 49,000 | 45,500 |
|
| | Fund 010 : Total * | 2,855,703 | 2,940,967 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (12.000) | (12.000) |
|
| | Personal Services | 514,839 | 538,475 |
|
| | Fund 013 : Total * | 1,086,639 | 1,138,375 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 36,662 | 42,344 |
|
| ** SUMMARY - MAINE STATE LIBRARY |
|
| | Positions - Legislative Count | (55.000) | (55.000) |
|
| | Personal Services | 2,413,395 | 2,503,292 |
|
| | All Other | | 1,516,609 | 1,572,894 |
|
| | Capital Expenditures | 49,000 | 45,500 |
|
| | Program : Total * | 3,979,004 | 4,121,686 |
|
|
Library Special Acquisitions Fund |
|
| | Fund 010 : Total * | 500 | 500 |
|
| ** SUMMARY - MAINE STATE LIBRARY |
|
| | Positions - Legislative Count | (47.000) | (47.000) |
|
| | Personal Services | 2,156,448 | 2,230,082 |
|
| | All Other | | 1,008,760 | 1,032,220 |
|
| | Capital Expenditures | 49,000 | 45,500 |
|
| | Umbrella Fund : Total * | 3,214,208 | 3,307,802 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (12.000) | (12.000) |
|
| | Personal Services | 514,839 | 538,475 |
|
| | Umbrella Fund : Total * | 1,086,639 | 1,138,375 |
|
| Other Special Revenue Funds |
|
| | Umbrella Fund : Total * | 36,662 | 42,344 |
|
| ** SUMMARY - MAINE STATE LIBRARY |
|
| | Positions - Legislative Count | (59.000) | (59.000) |
|
| | Personal Services | 2,671,287 | 2,768,557 |
|
| | All Other | | 1,617,222 | 1,674,464 |
|
| | Capital Expenditures | 49,000 | 45,500 |
|
| | **Umbrella Grand Totals** | 4,337,509 | 4,488,521 |
|
| ADVISORY BOARD FOR LICENSURE |
|
| ADVISORY BOARD FOR LICENSURE |
|
| OF WATER TREATMENT PLANT OPERATORS |
|
| Water Treatment Plant Operators |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 24,979 | 25,606 |
|
| LOBSTER PROMOTION COUNCIL |
|
| LOBSTER PROMOTION COUNCIL |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 400,000 | 400,000 |
|
| DEPARTMENT OF MARINE RESOURCES |
|
| DIVISION OF ADMINISTRATIVE SERVICES |
|
| Division of Administrative Services |
|
| | Positions - Legislative Count | (15.000) | (15.000) |
|
| | Personal Services | 900,000 | 926,734 |
|
| | Capital Expenditures | 156,000 | 156,000 |
|
| | Fund 010 : Total * | 1,605,000 | 1,677,734 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 140,931 | 147,431 |
|
| | Fund 013 : Total * | 180,408 | 187,091 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (6.500) | (6.500) |
|
| | Personal Services | 338,157 | 352,862 |
|
| | Fund 014 : Total * | 570,858 | 585,902 |
|
| | Positions - Legislative Count | (24.500) | (24.500) |
|
| | Personal Services | 1,379,088 | 1,427,027 |
|
| | Capital Expenditures | 156,000 | 156,000 |
|
| | Program : Total * | 2,356,266 | 2,450,727 |
|
| Governor's Marine Studies |
|
| | Fund 010 : Total * | 50,000 | 50,000 |
|
| DIVISION OF COMMUNITY RESOURCE |
|
| Division of Community Resource |
|
| | Positions - Legislative Count | (8.000) | (8.000) |
|
| | Personal Services | 472,937 | 489,432 |
|
| | Fund 010 : Total * | 544,937 | 562,970 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 40,346 | 41,887 |
|
| | Fund 014 : Total * | 73,293 | 74,854 |
|
| ** SUMMARY - DIVISION OF COMMUNITY |
|
| | Positions - Legislative Count | (9.000) | (9.000) |
|
| | Personal Services | 513,283 | 531,319 |
|
| | Program : Total * | 618,230 | 637,824 |
|
| Marine Patrol - Bureau of |
|
| | Positions - Legislative Count | (49.000) | (49.000) |
|
| | Personal Services | 2,930,111 | 3,039,249 |
|
| | Capital Expenditures | 163,700 | 163,000 |
|
| | Fund 010 : Total * | 3,693,811 | 3,822,789 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Fund 013 : Total * | 49,808 | 49,808 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (6.000) | (6.000) |
|
| | Positions - FTE Count | (1.892) | (1.892) |
|
| | Personal Services | 429,584 | 447,136 |
|
| | Capital Expenditures | 500,000 | |
|
| | Fund 014 : Total * | 1,418,001 | 937,226 |
|
| ** SUMMARY - MARINE PATROL - BUREAU OF |
|
| | Positions - Legislative Count | (55.000) | (55.000) |
|
| | Positions - FTE Count | (1.892) | (1.892) |
|
| | Personal Services | 3,359,695 | 3,486,385 |
|
| | All Other | | 1,138,225 | 1,160,438 |
|
| | Capital Expenditures | 663,700 | 163,000 |
|
| | Program : Total * | 5,161,620 | 4,809,823 |
|
| BUREAU OF RESOURCE MANAGEMENT |
|
| Bureau of Resource Management |
|
| | Positions - Legislative Count | (35.000) | (35.000) |
|
| | Personal Services | 2,367,900 | 2,460,653 |
|
| | All Other | | 1,106,000 | 1,120,250 |
|
| | Capital Expenditures | 106,200 | 75,000 |
|
| | Fund 010 : Total * | 3,580,100 | 3,655,903 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (25.000) | (25.000) |
|
| | Positions - FTE Count | (4.000) | (4.000) |
|
| | Personal Services | 1,470,379 | 1,534,120 |
|
| | Fund 013 : Total * | 1,746,413 | 1,811,548 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (14.500) | (14.500) |
|
| | Positions - FTE Count | (2.500) | (2.500) |
|
| | Personal Services | 748,731 | 789,047 |
|
| | Capital Expenditures | 57,000 | |
|
| | Fund 014 : Total * | 1,647,781 | 1,633,304 |
|
| ** SUMMARY - BUREAU OF RESOURCE |
|
| | Positions - Legislative Count | (74.500) | (74.500) |
|
| | Positions - FTE Count | (6.500) | (6.500) |
|
| | Personal Services | 4,587,010 | 4,783,820 |
|
| | All Other | | 2,224,084 | 2,241,935 |
|
| | Capital Expenditures | 163,200 | 75,000 |
|
| | Program : Total * | 6,974,294 | 7,100,755 |
|
| ** SUMMARY - DEPARTMENT OF MARINE |
|
| | Positions - Legislative Count | (107.000) | (107.000) |
|
| | Personal Services | 6,670,948 | 6,916,068 |
|
| | All Other | | 2,377,000 | 2,459,328 |
|
| | Capital Expenditures | 425,900 | 394,000 |
|
| | Umbrella Fund : Total * | 9,473,848 | 9,769,396 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (28.000) | (28.000) |
|
| | Positions - FTE Count | (4.000) | (4.000) |
|
| | Personal Services | 1,611,310 | 1,681,551 |
|
| | Umbrella Fund : Total * | 1,976,629 | 2,048,447 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (28.000) | (28.000) |
|
| | Positions - FTE Count | (4.392) | (4.392) |
|
| | Personal Services | 1,556,818 | 1,630,932 |
|
| | All Other | | 1,596,115 | 1,600,354 |
|
| | Capital Expenditures | 557,000 | |
|
| | Umbrella Fund : Total * | 3,709,933 | 3,231,286 |
|
| ** SUMMARY - DEPARTMENT OF MARINE |
|
| | Positions - Legislative Count | (163.000) | (163.000) |
|
| | Positions - FTE Count | (8.392) | (8.392) |
|
| | Personal Services | 9,839,076 | 10,228,551 |
|
| | All Other | | 4,338,434 | 4,426,578 |
|
| | Capital Expenditures | 982,900 | 394,000 |
|
| | **Umbrella Grand Total** | 15,160,410 | 15,049,129 |
|
| Maritime Academy - Operations |
|
| | All Other | | 7,574,419 | 7,763,779 |
|
| | Fund 010 : Total * | 7,574,419 | 7,763,779 |
|
| DEPARTMENT OF MENTAL HEALTH, MENTAL |
|
| RETARDATION AND SUBSTANCE ABUSE |
|
| DEPARTMENT OF MENTAL HEALTH, MENTAL |
|
| RETARDATION AND SUBSTANCE ABUSE |
|
| Office of Management and Budget |
|
| | Positions - Legislative Count | (66.000) | (66.000) |
|
| | Personal Services | 4,381,266 | 4,354,956 |
|
| | All Other | | 1,233,895 | 1,247,440 |
|
| | Capital Expenditures | 48,000 | 48,000 |
|
| | Fund 010 : Total * | 5,663,161 | 5,650,396 |
|
| | Positions - Legislative Count | (41.500) | (41.500) |
|
| | Personal Services | 2,076,172 | 2,146,208 |
|
| | All Other | | 2,720,486 | 2,746,628 |
|
| | Fund 010 : Total * | 4,796,658 | 4,892,836 |
|
| OFFICE OF ADVOCACY (MH and MR) |
|
| Office of Advocacy - Mental Health |
|
| | Positions - Legislative Count | (13.500) | (13.500) |
|
| | Personal Services | 749,328 | 773,634 |
|
| | Fund 010 : Total * | 818,484 | 843,511 |
|
| AROOSTOOK RESIDENTIAL CENTER |
|
| Aroostook Residential Center |
|
| | Positions - Legislative Count | (21.000) | (21.000) |
|
| | Personal Services | 918,772 | 958,372 |
|
| | Fund 010 : Total * | 1,225,360 | 1,267,215 |
|
| AUGUSTA MENTAL HEALTH INSTITUTE |
|
| Augusta Mental Health Institute |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (312.000) | (312.000) |
|
| | Positions - FTE Count | (1.322) | (1.322) |
|
| | Personal Services | 10,758,273 | 11,119,532 |
|
| | All Other | | 3,989,017 | 4,104,029 |
|
| | Capital Expenditures | 68,784 | 44,341 |
|
| | Fund 014 : Total * | 14,816,074 | 15,267,902 |
|
| Disproportionate Share - Augusta |
|
| | Personal Services | 5,102,634 | 5,287,725 |
|
| | All Other | | 1,909,912 | 1,927,001 |
|
| | Capital Expenditures | 35,216 | 23,361 |
|
| | Fund 010 : Total * | 7,047,762 | 7,238,087 |
|
| BANGOR MENTAL HEALTH INSTITUTE |
|
| Bangor Mental Health Institute |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - FTE Count | (0.500) | (0.500) |
|
| | Personal Services | 30,225 | 32,548 |
|
| | Fund 013 : Total * | 30,725 | 33,048 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (351.000) | (351.000) |
|
| | Positions - FTE Count | (0.240) | (0.240) |
|
| | Personal Services | 12,062,875 | 12,467,171 |
|
| | All Other | | 2,521,078 | 2,573,418 |
|
| | Capital Expenditures | 53,225 | 42,305 |
|
| | Fund 014 : Total * | 14,637,178 | 15,082,894 |
|
| ** SUMMARY - BANGOR MENTAL HEALTH |
|
| | Positions - Legislative Count | (351.000) | (351.000) |
|
| | Positions - FTE Count | (0.740) | (0.740) |
|
| | Personal Services | 12,093,100 | 12,499,719 |
|
| | All Other | | 2,521,578 | 2,573,918 |
|
| | Capital Expenditures | 53,225 | 42,305 |
|
| | Program : Total * | 14,667,903 | 15,115,942 |
|
| Disproportionate Share - Bangor |
|
| | Personal Services | 5,976,077 | 6,183,242 |
|
| | All Other | | 1,162,517 | 1,147,411 |
|
| | Capital Expenditures | 27,272 | 21,677 |
|
| | Fund 010 : Total * | 7,165,866 | 7,352,330 |
|
| BUREAU OF CHILDREN WITH SPECIAL |
|
| Mental Health Services - Child |
|
| | All Other | | 14,411,617 | 15,567,184 |
|
| | Fund 010 : Total * | 14,411,617 | 15,567,184 |
|
| Mental Health Services - Children |
|
| | Positions - Legislative Count | (62.500) | (62.500) |
|
| | Personal Services | 3,478,436 | 3,622,161 |
|
| | All Other | | 17,488,548 | 17,489,866 |
|
| | Fund 010 : Total * | 20,966,984 | 21,112,027 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Fund 013 : Total * | 90,000 | 90,000 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 100,500 | 100,500 |
|
| | Fund 015 : Total * | 704,452 | 704,452 |
|
| ** SUMMARY - MENTAL HEALTH SERVICES |
|
| | Positions - Legislative Count | (62.500) | (62.500) |
|
| | Personal Services | 3,478,436 | 3,622,161 |
|
| | All Other | | 18,383,500 | 18,384,818 |
|
| | Program : Total * | 21,861,936 | 22,006,979 |
|
| ELIZABETH LEVINSON CENTER |
|
| Elizabeth Levinson Center |
|
| | Positions - Legislative Count | (46.000) | (46.000) |
|
| | Positions - FTE Count | (1.394) | (1.394) |
|
| | Personal Services | 1,998,233 | 2,079,125 |
|
| | Fund 010 : Total * | 2,371,103 | 2,455,031 |
|
| DIVISION OF MENTAL HEALTH |
|
| Mental Health Services - Community |
|
| | All Other | | 29,835,463 | 32,426,973 |
|
| | Fund 010 : Total * | 29,835,463 | 32,426,973 |
|
| Mental Health Services - Community |
|
| | Positions - Legislative Count | (116.000) | (116.000) |
|
| | Personal Services | 6,411,956 | 6,720,556 |
|
| | All Other | | 31,799,074 | 31,726,770 |
|
| | Fund 010 : Total * | 38,211,030 | 38,447,326 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | All Other | | 3,390,986 | 3,154,698 |
|
| | Fund 013 : Total * | 3,390,986 | 3,154,698 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 150,000 | 150,000 |
|
| | All Other | | 1,069,469 | 1,069,469 |
|
| | Fund 015 : Total * | 1,069,469 | 1,069,469 |
|
| ** SUMMARY - MENTAL HEALTH SERVICES |
|
| | Positions - Legislative Count | (116.000) | (116.000) |
|
| | Personal Services | 6,411,956 | 6,720,556 |
|
| | All Other | | 36,409,529 | 36,100,937 |
|
| | Program : Total * | 42,821,485 | 42,821,493 |
|
| DIVISION OF MENTAL RETARDATION |
|
| Medicaid Services - Mental Retardation |
|
| | All Other | | 66,639,434 | 74,043,535 |
|
| | Fund 010 : Total * | 66,639,434 | 74,043,535 |
|
| Mental Retardation Services - Community |
|
| | Positions - Legislative Count | (200.500) | (200.500) |
|
| | Personal Services | 10,281,151 | 10,682,928 |
|
| | All Other | | 11,433,578 | 11,574,105 |
|
| | Fund 010 : Total * | 21,714,729 | 22,257,033 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (4.000) | (4.000) |
|
| | Personal Services | 223,701 | 232,987 |
|
| | Fund 013 : Total * | 420,475 | 420,475 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 37,375 | 37,375 |
|
| | Fund 015 : Total * | 924,149 | 924,149 |
|
| ** SUMMARY - MENTAL RETARDATION |
|
| | Positions - Legislative Count | (204.500) | (204.500) |
|
| | Personal Services | 10,504,852 | 10,915,915 |
|
| | All Other | | 12,591,876 | 12,723,117 |
|
| | Program : Total * | 23,096,728 | 23,639,032 |
|
| | Positions - Legislative Count | (20.000) | (20.000) |
|
| | Personal Services | 896,722 | 925,353 |
|
| | Fund 010 : Total * | 1,006,594 | 1,036,868 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 106,311 | 106,311 |
|
| ** SUMMARY - FREEPORT TOWNE SQUARE |
|
| | Positions - Legislative Count | (20.000) | (20.000) |
|
| | Personal Services | 896,722 | 925,353 |
|
| | Program : Total * | 1,112,905 | 1,143,179 |
|
| OFFICE OF SUBSTANCE ABUSE |
|
| Driver Education and Evaluation |
|
| Program - Substance Abuse |
|
| | Positions - Legislative Count | (9.000) | (9.000) |
|
| | Personal Services | 363,386 | 381,543 |
|
| | Fund 010 : Total * | 1,006,086 | 1,029,073 |
|
| Office of Substance Abuse - |
|
| | Fund 010 : Total * | 150,000 | 150,000 |
|
| Office of Substance Abuse |
|
| | Positions - Legislative Count | (19.000) | (19.000) |
|
| | Personal Services | 1,061,647 | 1,108,495 |
|
| | All Other | | 5,797,586 | 5,802,744 |
|
| | Fund 010 : Total * | 6,859,233 | 6,911,239 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (5.000) | (5.000) |
|
| | Personal Services | 262,289 | 273,468 |
|
| | All Other | | 3,438,655 | 3,519,999 |
|
| | Fund 013 : Total * | 3,700,944 | 3,793,467 |
|
| Other Special Revenue Funds |
|
| | All Other | | 5,745,005 | 5,745,005 |
|
| | Fund 014 : Total * | 5,745,005 | 5,745,005 |
|
| | Positions - Legislative Count | (7.000) | (7.000) |
|
| | Personal Services | 347,864 | 362,729 |
|
| | All Other | | 5,595,886 | 5,581,021 |
|
| | Fund 015 : Total * | 5,943,750 | 5,943,750 |
|
| ** SUMMARY - OFFICE OF SUBSTANCE ABUSE |
|
| | Positions - Legislative Count | (31.000) | (31.000) |
|
| | Personal Services | 1,671,800 | 1,744,692 |
|
| | All Other | | 20,577,132 | 20,648,769 |
|
| | Program : Total * | 22,248,932 | 22,393,461 |
|
| ** SUMMARY - DEPARTMENT OF MENTAL HEALTH, |
|
| MENTAL RETARDATION AND SUBSTANCE ABUSE |
|
| | Positions - Legislative Count | (615.000) | (615.000) |
|
| | Positions - FTE Count | (1.394) | (1.394) |
|
| | Personal Services | 43,695,780 | 45,224,298 |
|
| | All Other | | 186,083,296 | 197,363,328 |
|
| | Capital Expenditures | 110,488 | 93,038 |
|
| | Umbrella Fund : Total * | 229,889,564 | 242,680,664 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (9.000) | (9.000) |
|
| | Positions - FTE Count | (0.500) | (0.500) |
|
| | Personal Services | 516,215 | 539,003 |
|
| | All Other | | 7,116,915 | 6,952,685 |
|
| | Umbrella Fund : Total * | 7,633,130 | 7,491,688 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (663.000) | (663.000) |
|
| | Positions - FTE Count | (1.562) | (1.562) |
|
| | Personal Services | 22,821,148 | 23,586,703 |
|
| | All Other | | 12,649,286 | 12,816,638 |
|
| | Capital Expenditures | 122,009 | 86,646 |
|
| | Umbrella Fund : Total * | 35,592,443 | 36,489,987 |
|
| | Positions - Legislative Count | (7.000) | (7.000) |
|
| | Personal Services | 347,864 | 362,729 |
|
| | All Other | | 8,293,956 | 8,279,091 |
|
| | Umbrella Fund : Total * | 8,641,820 | 8,641,820 |
|
| ** SUMMARY - DEPARTMENT OF MENTAL HEALTH, |
|
| MENTAL RETARDATION and SUBSTANCE ABUSE |
|
| | Positions - Legislative Count | (1,294.000) | (1,294.000) |
|
| | Positions - FTE Count | (3.456) | (3.456) |
|
| | Personal Services | 67,381,007 | 69,712,733 |
|
| | All Other | | 214,143,453 | 225,411,742 |
|
| | Capital Expenditures | 232,497 | 179,684 |
|
| | **Umbrella Grand Total** | 281,756,957 | 295,304,159 |
|
| MAINE MUNICIPAL BOND BANK |
|
| MAINE MUNICIPAL BOND BANK |
|
| Maine Municipal Bond Bank - Maine |
|
| | Fund 010 : Total * | 100,637 | 100,637 |
|
| | Positions - Legislative Count | (21.000) | (21.000) |
|
| | Positions - FTE Count | (0.692) | (0.692) |
|
| | Personal Services | 1,096,741 | 1,133,630 |
|
| | Fund 010 : Total * | 1,352,838 | 1,406,798 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 138,858 | 141,665 |
|
| ** SUMMARY - MAINE STATE MUSEUM |
|
| | Positions - Legislative Count | (21.000) | (21.000) |
|
| | Positions - FTE Count | (0.692) | (0.692) |
|
| | Personal Services | 1,096,741 | 1,133,630 |
|
| | Program : Total * | 1,491,696 | 1,548,463 |
|
| Research and Collection - Museum |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Fund 013 : Total * | 62,685 | 64,350 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 56,526 | 58,003 |
|
| ** SUMMARY - RESEARCH AND COLLECTION |
|
| | Program : Total * | 119,211 | 122,353 |
|
| ** SUMMARY - MAINE STATE MUSEUM |
|
| | Positions - Legislative Count | (21.000) | (21.000) |
|
| | Positions - FTE Count | (0.692) | (0.692) |
|
| | Personal Services | 1,096,741 | 1,133,630 |
|
| | Umbrella Fund : Total * | 1,352,838 | 1,406,798 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Umbrella Fund : Total * | 62,685 | 64,350 |
|
| Other Special Revenue Funds |
|
| | Umbrella Fund : Total * | 195,384 | 199,668 |
|
| ** SUMMARY - MAINE STATE MUSEUM |
|
| | Positions - Legislative Count | (21.000) | (21.000) |
|
| | Positions - FTE Count | (0.692) | (0.692) |
|
| | Personal Services | 1,096,741 | 1,133,630 |
|
| | **Umbrella Grand Total** | 1,610,907 | 1,670,816 |
|
| PINE TREE LEGAL ASSISTANCE |
|
| PINE TREE LEGAL ASSISTANCE |
|
| | Fund 010 : Total * | 148,050 | 148,050 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | All Other | | 1,300,000 | 1,300,000 |
|
| | Fund 014 : Total * | 1,300,000 | 1,300,000 |
|
| DEPARTMENT OF PROFESSIONAL AND |
|
| DIVISION OF ADMINISTRATIVE SERVICES |
|
| Administrative Services - Prof and |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (17.000) | (17.000) |
|
| | Personal Services | 1,031,744 | 1,066,547 |
|
| | All Other | | 1,397,302 | 1,414,629 |
|
| | Capital Expenditures | 35,000 | 35,875 |
|
| | Fund 014 : Total * | 2,464,046 | 2,517,051 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (33.000) | (33.000) |
|
| | Personal Services | 2,003,758 | 2,079,209 |
|
| | Fund 014 : Total * | 2,594,114 | 2,684,239 |
|
| OFFICE OF CONSUMER CREDIT REGULATION |
|
| Office of Consumer Credit Regulation |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (9.000) | (9.000) |
|
| | Personal Services | 518,121 | 532,021 |
|
| | Fund 014 : Total * | 671,363 | 688,892 |
|
| BOARD OF DENTAL EXAMINERS |
|
| Dental Examiners - Board of |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 53,018 | 55,044 |
|
| | Fund 014 : Total * | 133,989 | 136,567 |
|
| STATE BOARD OF REGISTRATION FOR |
|
| Engineers - Board of Registration |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Positions - FTE Count | (0.438) | (0.438) |
|
| | Personal Services | 55,976 | 57,459 |
|
| | Fund 014 : Total * | 173,209 | 166,085 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (78.000) | (78.000) |
|
| | Personal Services | 4,512,724 | 4,686,727 |
|
| | All Other | | 2,232,637 | 2,254,602 |
|
| | Fund 014 : Total * | 6,745,361 | 6,941,329 |
|
| OFFICE OF LICENSING AND REGISTRATION |
|
| Licensing and Enforcement |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (59.000) | (59.000) |
|
| | Positions - FTE Count | (0.228) | (0.228) |
|
| | Personal Services | 2,931,163 | 3,033,181 |
|
| | All Other | | 1,668,051 | 1,690,884 |
|
| | Fund 014 : Total * | 4,599,214 | 4,724,065 |
|
| BOARD OF LICENSURE IN MEDICINE |
|
| Licensure In Medicine - Board of |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (9.000) | (9.000) |
|
| | Positions - FTE Count | (0.769) | (0.769) |
|
| | Personal Services | 526,026 | 542,476 |
|
| | Fund 014 : Total * | 970,406 | 1,005,986 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (7.000) | (7.000) |
|
| | Personal Services | 340,810 | 349,528 |
|
| | Fund 014 : Total * | 607,952 | 620,276 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 31,510 | 32,654 |
|
| | Fund 014 : Total * | 45,476 | 47,305 |
|
| BOARD OF OSTEOPATHIC LICENSURE |
|
| Osteopathic Licensure - Board of |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 58,712 | 60,491 |
|
| | Fund 014 : Total * | 169,633 | 162,766 |
|
| ** SUMMARY - DEPARTMENT OF PROFESSIONAL AND FINANCIAL REGULATION |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (216.000) | (216.000) |
|
| | Positions - FTE Count | (1.435) | (1.435) |
|
| | Personal Services | 12,063,562 | 12,495,337 |
|
| | All Other | | 7,076,201 | 7,163,349 |
|
| | Capital Expenditures | 35,000 | 35,875 |
|
| | Umbrella Fund : Total * | 19,174,763 | 19,694,561 |
|
| ** SUMMARY - DEPARTMENT OF PROFESSIONAL |
|
| | Positions - Legislative Count | (216.000) | (216.000) |
|
| | Positions - FTE Count | (1.435) | (1.435) |
|
| | Personal Services | 12,063,562 | 12,495,337 |
|
| | All Other | | 7,076,201 | 7,163,349 |
|
| | Capital Expenditures | 35,000 | 35,875 |
|
| | **Umbrella Grand Total** | 19,174,763 | 19,694,561 |
|
| STATE BOARD OF PROPERTY TAX REVIEW |
|
| STATE BOARD OF PROPERTY TAX REVIEW |
|
| Property Tax Review - State Board of |
|
| | Positions - Legislative Count | (0.500) | (0.500) |
|
| | Personal Services | 32,329 | 32,857 |
|
| | Fund 010 : Total * | 113,646 | 115,777 |
|
| MAINE PUBLIC BROADCASTING CORPORATION |
|
| MAINE PUBLIC BROADCASTING CORPORATION |
|
| Maine Public Broadcasting Corporation |
|
| | All Other | | 2,387,597 | 2,447,287 |
|
| | Fund 010 : Total * | 2,387,597 | 2,447,287 |
|
| DEPARTMENT OF PUBLIC SAFETY |
|
| DEPARTMENT OF PUBLIC SAFETY |
|
| Administration - Public Safety |
|
| | Positions - Legislative Count | (5.000) | (5.000) |
|
| | Personal Services | 368,280 | 372,946 |
|
| | Fund 010 : Total * | 409,957 | 415,350 |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (12.000) | (12.000) |
|
| | Personal Services | 557,894 | 579,233 |
|
| | Fund 012 : Total * | 638,814 | 661,271 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (5.000) | (5.000) |
|
| | Personal Services | 276,888 | 285,686 |
|
| | Fund 014 : Total * | 330,005 | 339,074 |
|
| ** SUMMARY - ADMINISTRATION - |
|
| | Positions - Legislative Count | (22.000) | (22.000) |
|
| | Personal Services | 1,203,062 | 1,237,865 |
|
| | Program : Total * | 1,378,776 | 1,415,695 |
|
| Emergency Medical Services |
|
| | Positions - Legislative Count | (4.000) | (4.000) |
|
| | Personal Services | 226,150 | 238,876 |
|
| | Fund 010 : Total * | 1,086,519 | 1,147,204 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Fund 013 : Total * | 96,735 | 96,735 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 70,177 | 70,177 |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 97,366 | 101,932 |
|
| | Fund 015 : Total * | 97,366 | 101,932 |
|
| ** SUMMARY - EMERGENCY MEDICAL |
|
| | Positions - Legislative Count | (6.000) | (6.000) |
|
| | Personal Services | 323,516 | 340,808 |
|
| | All Other | | 1,027,281 | 1,075,240 |
|
| | Program : Total * | 1,350,797 | 1,416,048 |
|
| BUREAU OF CAPITOL SECURITY |
|
| Capitol Security - Bureau of |
|
| | Positions - Legislative Count | (13.000) | (13.000) |
|
| | Personal Services | 558,728 | 580,898 |
|
| | Fund 010 : Total * | 602,287 | 625,506 |
|
| MAINE CRIMINAL JUSTICE ACADEMY |
|
| | Positions - Legislative Count | (7.000) | (7.000) |
|
| | Personal Services | 374,063 | 386,326 |
|
| | Fund 010 : Total * | 753,599 | 766,473 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 57,540 | 59,151 |
|
| | Fund 013 : Total * | 398,300 | 400,306 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (6.000) | (6.000) |
|
| | Personal Services | 284,108 | 295,953 |
|
| | Fund 014 : Total * | 683,194 | 695,630 |
|
| ** SUMMARY - CRIMINAL JUSTICE ACADEMY |
|
| | Positions - Legislative Count | (14.000 | (14.000) |
|
| | Personal Services | 715,711 | 741,430 |
|
| | All Other | | 1,119,382 | 1,120,979 |
|
| | Program : Total * | 1,835,093 | 1,862,409 |
|
| MAINE DRUG ENFORCEMENT AGENCY |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 157,449 | 160,505 |
|
| | Fund 010 : Total * | 824,162 | 866,598 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | All Other | | 1,503,863 | 1,508,311 |
|
| | Fund 013 : Total * | 1,503,863 | 1,508,311 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 80,000 | 80,000 |
|
| ** SUMMARY - DRUG ENFORCEMENT AGENCY |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 157,449 | 160,505 |
|
| | All Other | | 2,250,576 | 2,294,404 |
|
| | Program : Total * | 2,408,025 | 2,454,909 |
|
| EMERGENCY SERVICES COMMUNICATION BUREAU |
|
| Emergency Services Communication Bureau |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (5.000) | (5.000) |
|
| | Personal Services | 327,473 | 336,980 |
|
| | All Other | | 3,892,721 | 3,902,275 |
|
| | Fund 014 : Total * | 4,220,194 | 4,239,255 |
|
| OFFICE OF THE STATE FIRE MARSHAL |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (41.000) | (41.000) |
|
| | Personal Services | 2,185,662 | 2,282,794 |
|
| | Fund 014 : Total * | 2,511,951 | 2,609,243 |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (5.000) | (5.000) |
|
| | Personal Services | 212,951 | 219,613 |
|
| | Fund 012 : Total * | 553,379 | 567,914 |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 228,252 | 241,060 |
|
| | All Other | | 1,551,731 | 1,609,993 |
|
| | Fund 013 : Total * | 1,779,983 | 1,851,053 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 21,026 | 22,474 |
|
| | Fund 014 : Total * | 306,006 | 307,506 |
|
| ** SUMMARY - HIGHWAY SAFETY DPS |
|
| | Positions - Legislative Count | (9.000) | (9.000) |
|
| | Personal Services | 462,229 | 483,147 |
|
| | All Other | | 2,177,139 | 2,243,326 |
|
| | Program : Total * | 2,639,368 | 2,726,473 |
|
| BUREAU OF LIQUOR ENFORCEMENT |
|
| | Positions - Legislative Count | (29.000) | (29.000) |
|
| | Personal Services | 1,571,423 | 1,632,535 |
|
| | Capital Expenditures | 150,500 | 86,000 |
|
| | Fund 010 : Total * | 1,897,283 | 1,900,823 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 30,000 | 30,000 |
|
| ** SUMMARY - LIQUOR ENFORCEMENT |
|
| | Positions - Legislative Count | (29.000) | (29.000) |
|
| | Personal Services | 1,571,423 | 1,632,535 |
|
| | Capital Expenditures | 150,500 | 86,000 |
|
| | Program : Total * | 1,927,283 | 1,930,823 |
|
| Licensing and Enforcement - Public Safety |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (13.000) | (13.000) |
|
| | Personal Services | 672,576 | 695,692 |
|
| | Capital Expenditures | 61,000 | 45,000 |
|
| | Fund 014 : Total * | 962,083 | 959,938 |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (13.000) | (13.000) |
|
| | Personal Services | 803,608 | 828,086 |
|
| | Capital Expenditures | 96,000 | 100,000 |
|
| | Fund 012 : Total * | 1,108,758 | 1,048,552 |
|
| | Positions - Legislative Count | (392.000) | (392.000) |
|
| | Personal Services | 10,422,160 | 10,822,333 |
|
| | All Other | | 2,058,668 | 2,088,751 |
|
| | Capital Expenditures | 1,031,600 | 1,242,900 |
|
| | Fund 010 : Total * | 13,512,428 | 14,153,984 |
|
| - Other Participating Funds - |
|
| | Personal Services | 15,633,247 | 16,233,501 |
|
| | All Other | | 3,384,167 | 3,324,679 |
|
| | Capital Expenditures | 1,547,400 | 1,864,350 |
|
| | Fund 012 : Total * | 20,564,814 | 21,422,530 |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 80,353 | 85,165 |
|
| | Fund 013 : Total * | 84,310 | 89,122 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (5.000) | (5.000) |
|
| | Personal Services | 325,893 | 338,353 |
|
| | Fund 014 : Total * | 331,144 | 343,604 |
|
| ** SUMMARY - STATE POLICE |
|
| | Positions - Legislative Count | (399.000) | (399.000) |
|
| | Personal Services | 26,461,653 | 27,479,352 |
|
| | All Other | | 5,452,043 | 5,422,638 |
|
| | Capital Expenditures | 2,579,000 | 3,107,250 |
|
| | Program : Total * | 34,492,696 | 36,009,240 |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (9.000) | (9.000) |
|
| | Personal Services | 667,926 | 686,185 |
|
| | Capital Expenditures | 98,000 | 57,500 |
|
| | Fund 012 : Total * | 967,272 | 901,037 |
|
| Traffic Safety - Commercial Vehicle |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (49.000) | (49.000) |
|
| | Personal Services | 2,774,422 | 2,873,791 |
|
| | Capital Expenditures | 81,600 | 81,600 |
|
| | Fund 014 : Total * | 3,227,397 | 3,329,352 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (38.000) | (38.000) |
|
| | Personal Services | 2,903,350 | 2,990,732 |
|
| | Capital Expenditures | 293,000 | 300,000 |
|
| | Fund 014 : Total * | 3,519,223 | 3,604,668 |
|
| ** SUMMARY - DEPARTMENT OF PUBLIC |
|
| | Positions - Legislative Count | (453.000) | (453.000) |
|
| | Personal Services | 13,678,253 | 14,194,419 |
|
| | All Other | | 4,225,882 | 4,352,619 |
|
| | Capital Expenditures | 1,182,100 | 1,328,900 |
|
| | Umbrella Fund : Total* | 19,086,235 | 19,875,938 |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (39.000) | (39.000) |
|
| | Personal Services | 17,875,626 | 18,546,618 |
|
| | All Other | | 4,216,011 | 4,032,836 |
|
| | Capital Expenditures | 1,741,400 | 2,021,850 |
|
| | Umbrella Fund : Total* | 23,833,037 | 24,601,304 |
|
| Federal Expenditures Fund |
|
| | Positions - Legislative Count | (6.000) | (6.000) |
|
| | Personal Services | 366,145 | 385,376 |
|
| | All Other | | 3,497,046 | 3,560,151 |
|
| | Umbrella Fund : Total* | 3,863,191 | 3,945,527 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (163.000) | (163.000) |
|
| | Personal Services | 9,771,398 | 10,122,455 |
|
| | All Other | | 6,064,376 | 6,059,392 |
|
| | Capital Expenditures | 435,600 | 426,600 |
|
| | Umbrella Fund : Total* | 16,271,374 | 16,608,447 |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 97,366 | 101,932 |
|
| | Umbrella Fund : Total* | 97,366 | 101,932 |
|
| ** SUMMARY - DEPARTMENT OF PUBLIC |
|
| | Positions - Legislative Count | (663.000) | (663.000) |
|
| | Personal Services | 41,788,788 | 43,350,800 |
|
| | All Other | | 18,003,315 | 18,004,998 |
|
| | Capital Expenditures | 3,359,100 | 3,777,350 |
|
| | **Umbrella Grand Totals** | 63,151,203 | 65,133,148 |
|
| PUBLIC UTILITIES COMMISSION |
|
| PUBLIC UTILITIES COMMISSION |
|
| Public Utilities - Administrative Division |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (62.500) | (62.500) |
|
| | Positions - FTE Count | (0.500) | (0.500) |
|
| | Personal Services | 4,450,296 | 4,697,670 |
|
| | Fund 014 : Total * | 5,300,754 | 5,569,930 |
|
| BOARD OF TRUSTEES OF THE MAINE STATE |
|
| BOARD OF TRUSTEES OF THE MAINE STATE |
|
| Retirement System - Retirement Allowance Fund |
|
| | Fund 010 : Total * | 190,053 | 197,655 |
|
| SACO RIVER CORRIDOR COMMISSION |
|
| SACO RIVER CORRIDOR COMMISSION |
|
| Saco River Corridor Commission |
|
| | Fund 010 : Total * | 30,000 | 30,000 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 31,500 | 31,500 |
|
| ** SUMMARY - SACO RIVER CORRIDOR |
|
| | Program : Total * | 61,500 | 61,500 |
|
| MAINE SCIENCE AND TECHNOLOGY FOUNDATION |
|
| MAINE SCIENCE AND TECHNOLOGY FOUNDATION |
|
| Maine Science and Technology Foundation |
|
| | All Other | | 1,645,059 | 1,645,059 |
|
| | Fund 010 : Total * | 1,645,059 | 1,645,059 |
|
| DEPARTMENT OF THE SECRETARY OF STATE |
|
| Administration - Archives |
|
| | Positions - Legislative Count | (14.000) | (14.000) |
|
| | Personal Services | 688,126 | 709,366 |
|
| | Capital Expenditures | 71,600 | 20,000 |
|
| | Fund 010 : Total * | 911,236 | 882,060 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 15,375 | 15,760 |
|
| **SUMMARY - ADMINISTRATION - ARCHIVES |
|
| | Positions - Legisltive Count | (14.000) | (14.000) |
|
| | Personal Services | 688,126 | 709,366 |
|
| | Capital Expenditures | 71,600 | 20,000 |
|
| | Program : Total * | 926,611 | 897,820 |
|
| BUREAU OF CORPORATIONS, ELECTIONS |
|
| Bureau of Administrative Services |
|
| | Positions - Legislative Count | (40.500) | (40.500) |
|
| | Personal Services | 1,923,496 | 2,007,912 |
|
| | Capital Expenditures | 25,130 | 25,758 |
|
| | Fund 010 : Total * | 2,721,151 | 2,809,108 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (2.500) | (2.500) |
|
| | Personal Services | 86,923 | 91,087 |
|
| | Fund 014 : Total * | 99,348 | 103,822 |
|
| ** SUMMARY - BUREAU OF ADMINISTRATIVE |
|
| SERVICES AND CORPORATIONS |
|
| | Positions - Legislative Count | (43.000) | (43.000) |
|
| | Personal Services | 2,010,419 | 2,098,999 |
|
| | Capital Expenditures | 25,130 | 25,758 |
|
| | Program : Total * | 2,820,499 | 2,912,930 |
|
| Administration - Motor Vehicles |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (364.500) | (364.500) |
|
| | Positions - FTE Count | (0.308) | (0.308) |
|
| | Personal Services | 15,563,850 | 16,188,327 |
|
| | All Other | | 8,079,829 | 8,171,882 |
|
| | Capital Expenditures | 283,070 | 376,072 |
|
| | Fund 012 : Total * | 23,926,749 | 24,736,281 |
|
| Federal Expenditures Fund |
|
| | Fund 013 : Total * | 455,192 | 466,572 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (18.000) | (18.000) |
|
| | Personal Services | 662,368 | 691,985 |
|
| | Fund 014 : Total * | 768,440 | 801,044 |
|
| ** SUMMARY - ADMINISTRATION - |
|
| | Positions - Legislative Count | (382.500) | (382.500) |
|
| | Positions - FTE Count | (0.308) | (0.308) |
|
| | Personal Services | 16,226,218 | 16,880,312 |
|
| | All Other | | 8,641,093 | 8,747,513 |
|
| | Capital Expenditures | 283,070 | 376,072 |
|
| | Program : Total * | 25,150,381 | 26,003,897 |
|
| Municipal Excise Tax Reimbursement |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 721,000 | 742,630 |
|
| ** SUMMARY - DEPARTMENT OF THE SECRETARY |
|
| | Positions - Legislative Count | (54.500) | (54.500) |
|
| | Personal Services | 2,611,622 | 2,717,278 |
|
| | Capital Expenditures | 96,730 | 45,758 |
|
| | Umbrella Fund : Total* | 3,632,387 | 3,691,168 |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (364.500) | (364.500) |
|
| | Positions - FTE Count | (0.308) | (0.308) |
|
| | Personal Services | 15,563,850 | 16,188,327 |
|
| | All Other | | 8,079,829 | 8,171,882 |
|
| | Capital Expenditures | 283,070 | 376,072 |
|
| | Umbrella Fund : Total* | 23,926,749 | 24,736,281 |
|
| Federal Expenditures Fund |
|
| | Umbrella Fund : Total* | 455,192 | 466,572 |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (20.500) | (20.000) |
|
| | Personal Services | 749,291 | 783,072 |
|
| | Umbrella Fund : Total* | 1,604,163 | 1,663,256 |
|
| ** SUMMARY - DEPARTMENT OF THE |
|
| | Positions - Legislative Count | (439.500) | (439.500) |
|
| | Positions - FTE Count | (0.308) | (0.308) |
|
| | Personal Services | 18,924,763 | 19,688,677 |
|
| | All Other | | 10,313,928 | 10,446,770 |
|
| | Capital Expenditures | 379,800 | 421,830 |
|
| | **Umbrella Grand Totals** | 29,618,491 | 30,557,277 |
|
| ST. CROIX INTERNATIONAL WATERWAY |
|
| ST. CROIX INTERNATIONAL WATERWAY |
|
| St. Croix International Waterway |
|
| | Fund 010 : Total * | 25,000 | 25,000 |
|
| BOARD OF TRUSTEES OF THE MAINE |
|
| BOARD OF TRUSTEES OF THE MAINE |
|
| Maine Technical College System - |
|
| | All Other | | 39,783,970 | 40,778,568 |
|
| | Fund 010 : Total * | 39,783,970 | 40,778,568 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 615,000 | 630,375 |
|
| ** SUMMARY - MAINE TECHNICAL COLLEGE |
|
| SYSTEM - BOARD OF TRUSTEES |
|
| | All Other | | 40,398,970 | 41,408,943 |
|
| | Program : Total * | 40,398,970 | 41,408,943 |
|
| DEPARTMENT OF TRANSPORTATION |
|
| BUREAU OF FINANCE AND ADMINISTRATION |
|
| Administration and Planning |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (164.000) | (164.000) |
|
| | Positions - FTE Count | (0.544) | (0.544) |
|
| | Personal Services | 8,903,604 | 9,231,470 |
|
| | All Other | | 5,767,153 | 5,824,824 |
|
| | Capital Expenditures | 260,000 | 260,000 |
|
| | Fund 012 : Total * | 14,930,757 | 15,316,294 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 150,000 | 150,000 |
|
| ** SUMMARY - ADMINISTRATION AND |
|
| | Positions - Legislative Count | (164.000) | (164.000) |
|
| | Positions - FTE Count | (0.544) | (0.544) |
|
| | Personal Services | 8,903,604 | 9,231,470 |
|
| | All Other | | 5,917,153 | 5,974,824 |
|
| | Capital Expenditures | 260,000 | 260,000 |
|
| | Program : Total * | 15,080,757 | 15,466,294 |
|
| Suspense Receivable - Transportation |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Personal Services | 435,204 | 446,701 |
|
| | Capital Expenditures | 151,500 | 153,015 |
|
| | Fund 014 : Total * | 1,412,435 | 1,433,704 |
|
| BUREAU OF MAINTENANCE AND OPERATIONS |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (18.000) | (18.000) |
|
| | Positions - FTE Count | (164.000) | (164.000) |
|
| | Personal Services | 9,155,566 | 9,463,179 |
|
| | All Other | | 4,844,089 | 4,907,422 |
|
| | Capital Expenditures | 305,000 | 305,000 |
|
| | Fund 012 : Total * | 14,304,655 | 14,675,601 |
|
| - Other Participating Funds - |
|
| | Personal Services | 682,499 | 703,791 |
|
| | All Other | | 1,988,952 | 2,013,935 |
|
| | Capital Expenditures | 33,985 | 33,985 |
|
| | Fund 012 : Total * | 2,705,436 | 2,751,711 |
|
| Federal Expenditures Fund |
|
| | Personal Services | 25,000 | 10,000 |
|
| | Capital Expenditures | 300,000 | 200,000 |
|
| | Fund 013 : Total * | 351,000 | 236,000 |
|
| Other Special Revenue Funds |
|
| | Capital Expenditures | 62,500 | 62,500 |
|
| | Fund 014 : Total * | 125,000 | 125,000 |
|
| ** SUMMARY - COLLECTOR ROAD PROGRAM |
|
| | Personal Services | 707,499 | 713,791 |
|
| | All Other | | 2,077,452 | 2,102,435 |
|
| | Capital Expenditures | 396,485 | 296,485 |
|
| | Program : Total * | 3,181,436 | 3,112,711 |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (134.000) | (134.000) |
|
| | Positions - FTE Count | (944.000) | (944.000) |
|
| | Personal Services | 52,098,771 | 53,830,252 |
|
| | All Other | | 40,508,835 | 41,201,442 |
|
| | Capital Expenditures | 11,810,000 | 12,325,000 |
|
| | Fund 012 : Total * | 104,417,606 | 107,356,694 |
|
| Other Special Revenue Funds |
|
| | Capital Expenditures | 500,000 | 500,000 |
|
| | Fund 014 : Total * | 1,015,050 | 1,015,050 |
|
| ** SUMMARY - HIGHWAY MAINTENANCE |
|
| | Positions - Legislative Count | (134.000) | (134.000) |
|
| | Positions - FTE Count | (944.000) | (944.000) |
|
| | Personal Services | 52,098,771 | 53,830,252 |
|
| | All Other | | 41,023,885 | 41,716,492 |
|
| | Capital Expenditures | 12,310,000 | 12,825,000 |
|
| | Program : Total * | 105,432,656 | 108,371,744 |
|
| Island Town Refunds - Highway |
|
| - Other Participating Funds - |
|
| | Fund 012 : Total * | 80,000 | 80,000 |
|
| - Other Participating Funds - |
|
| | Personal Services | 1,116,002 | 1,119,529 |
|
| | Capital Expenditures | 1,483,998 | 1,480,471 |
|
| | Fund 012 : Total * | 3,000,000 | 3,000,000 |
|
| Federal Expenditures Fund |
|
| | Personal Services | 714,000 | 714,000 |
|
| | Capital Expenditures | 5,000,000 | 5,000,000 |
|
| | Fund 013 : Total * | 6,501,105 | 6,501,105 |
|
| Other Special Revenue Funds |
|
| | Personal Services | 357,000 | 357,000 |
|
| | Capital Expenditures | 1,200,000 | 1,200,000 |
|
| | Fund 014 : Total * | 1,800,000 | 1,800,000 |
|
| ** SUMMARY - LOCAL BRIDGES |
|
| | Personal Services | 2,187,002 | 2,190,529 |
|
| | All Other | | 1,430,105 | 1,430,105 |
|
| | Capital Expenditures | 7,683,998 | 7,680,471 |
|
| | Program : Total * | 11,301,105 | 11,301,105 |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (71.000) | (71.000) |
|
| | Positions - FTE Count | (169.000) | (169.000) |
|
| | Personal Services | 11,484,344 | 12,007,487 |
|
| | All Other | | 15,901,710 | 16,299,252 |
|
| | Fund 032 : Total * | 27,386,054 | 28,306,739 |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (37.000) | (37.000) |
|
| | Positions - FTE Count | (41.519) | (41.519) |
|
| | Personal Services | 2,602,497 | 2,792,569 |
|
| | All Other | | 1,610,727 | 1,636,637 |
|
| | Capital Expenditures | 34,886 | 34,886 |
|
| | Fund 012 : Total * | 4,248,110 | 4,464,092 |
|
| Federal Expenditures Fund |
|
| | Personal Services | 1,961,271 | 2,002,727 |
|
| | All Other | | 2,917,348 | 2,930,348 |
|
| | Capital Expenditures | 130,000 | 130,000 |
|
| | Fund 013 : Total * | 5,008,619 | 5,063,075 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 300,000 | 300,000 |
|
| ** SUMMARY - TRAFFIC SERVICE |
|
| | Positions - Legislative Count | (37.000) | (37.000) |
|
| | Positions - FTE Count | (41.519) | (41.519) |
|
| | Personal Services | 4,563,768 | 4,795,296 |
|
| | All Other | | 4,828,075 | 4,866,985 |
|
| | Capital Expenditures | 164,886 | 164,886 |
|
| | Program : Total * | 9,556,729 | 9,827,167 |
|
| Urban-rural Initiative Program |
|
| - Other Participating Funds - |
|
| | All Other | | 23,450,000 | 23,450,000 |
|
| | Fund 012 : Total * | 23,450,000 | 23,450,000 |
|
| BUREAU OF PROJECT DEVELOPMENT |
|
| - Other Participating Funds - |
|
| | All Other | | 5,620,305 | 5,217,422 |
|
| | Fund 012 : Total * | 5,620,305 | 5,217,422 |
|
| Bond Retirement - Highway |
|
| - Other Participating Funds - |
|
| | All Other | | 23,297,600 | 22,712,600 |
|
| | Fund 012 : Total * | 23,297,600 | 22,712,600 |
|
| Highway and Bridge Improvement |
|
| | Personal Services | 153,297 | 162,022 |
|
| | Fund 010 : Total * | 153,297 | 162,022 |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (540.000) | (540.000) |
|
| | Positions - FTE Count | (22.538) | (22.538) |
|
| | Personal Services | 13,936,942 | 14,467,970 |
|
| | All Other | | 8,913,714 | 9,093,789 |
|
| | Capital Expenditures | 23,089,728 | 23,564,471 |
|
| | Fund 012 : Total * | 45,940,384 | 47,126,230 |
|
| Federal Expenditures Fund |
|
| | Personal Services | 16,202,523 | 16,838,590 |
|
| | All Other | | 16,387,685 | 16,551,562 |
|
| | Capital Expenditures | 147,555,102 | 149,030,653 |
|
| | Fund 013 : Total * | 180,145,310 | 182,420,805 |
|
| Other Special Revenue Funds |
|
| | All Other | | 1,000,000 | 1,000,000 |
|
| | Capital Expenditures | 7,500,000 | 7,500,000 |
|
| | Fund 014 : Total * | 8,500,000 | 8,500,000 |
|
| ** SUMMARY - HIGHWAY AND BRIDGE |
|
| | Positions - Legislative Count | (540.000) | (540.000) |
|
| | Positions - FTE Count | (22.538) | (22.538) |
|
| | Personal Services | 30,292,762 | 31,468,582 |
|
| | All Other | | 26,301,399 | 26,645,351 |
|
| | Capital Expenditures | 178,144,830 | 180,095,124 |
|
| | Program : Total * | 234,738,991 | 238,209,057 |
|
| State Infrastructure Bank |
|
| - Other Participating Funds - |
|
| | Fund 012 : Total * | 19,050 | 12,700 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 266,250 | 234,500 |
|
|
** SUMMARY - STATE INFRASTRUCTURE |
|
| | Program : Total * | 285,300 | 247,200 |
|
| BUREAU OF TRANSPORTATION SERVICES |
|
| Administration - Aeronautics |
|
| | Fund 010 : Total * | 336,101 | 344,503 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | All Other | | 2,114,508 | 2,114,508 |
|
| | Capital Expenditures | 500,000 | 500,000 |
|
| | Fund 013 : Total * | 2,614,508 | 2,614,508 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 200,000 | 200,000 |
|
| ** SUMMARY - ADMINISTRATION - |
|
| | All Other | | 2,650,609 | 2,659,011 |
|
| | Capital Expenditures | 500,000 | 500,000 |
|
| | Program : Total * | 3,150,609 | 3,159,011 |
|
| Administration - Ports and Marine |
|
| | All Other | | 2,799,944 | 2,911,302 |
|
| | Fund 010 : Total * | 2,799,944 | 2,911,302 |
|
| - Other Participating Funds - |
|
| Augusta State Airport Fund |
|
| | Fund 058 : Total * | 358,556 | 364,131 |
|
| - Other Participating Funds - |
|
| Island Ferry Services Fund |
|
| | Positions - Legislative Count | (66.500) | (66.500) |
|
| | Positions - FTE Count | (7.399) | (7.399) |
|
| | Personal Services | 3,585,182 | 3,756,661 |
|
| | All Other | | 1,826,638 | 1,873,072 |
|
| | Fund 057 : Total * | 5,411,820 | 5,629,733 |
|
| Ports and Marine Transportation |
|
| - Other Participating Funds - |
|
| | Fund 059 : Total * | 97,445 | 99,881 |
|
| Railroad Assistance Program |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 54,199 | 55,936 |
|
| | Fund 010 : Total * | 189,771 | 194,897 |
|
| - Other Participating Funds - |
|
| | Fund 012 : Total * | 610,000 | 615,000 |
|
| Federal Expenditures Fund |
|
| | Personal Services | 10,106 | 10,252 |
|
| | Fund 013 : Total * | 742,356 | 749,825 |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 173,385 | 177,470 |
|
| ** SUMMARY - RAILROAD ASSISTANCE PROGRAM |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 64,305 | 66,188 |
|
| | All Other | | 1,651,207 | 1,671,004 |
|
| | Program : Total * | 1,715,512 | 1,737,192 |
|
| | Fund 010 : Total * | 544,713 | 544,713 |
|
| - Other Participating Funds - |
|
| Federal Expenditures Fund |
|
| | Personal Services | 268,619 | 270,821 |
|
| | All Other | | 7,474,501 | 7,474,560 |
|
| | Capital Expenditures | 1,000,000 | 1,000,000 |
|
| | Fund 013 : Total * | 8,743,120 | 8,745,381 |
|
| Other Special Revenue Funds |
|
| | Capital Expenditures | 256,250 | 262,656 |
|
| | Fund 014 : Total * | 356,250 | 312,656 |
|
|
** SUMMARY - TRANSPORTATION SERVICES |
|
| | Personal Services | 268,619 | 270,821 |
|
| | All Other | | 8,119,214 | 8,069,273 |
|
| | Capital Expenditures | 1,256,250 | 1,262,656 |
|
| | Program : Total * | 9,644,083 | 9,602,750 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Capital Expenditures | 71,959 | 70,183 |
|
| | Fund 014 : Total * | 143,000 | 143,000 |
|
| ** SUMMARY - DEPARTMENT OF TRANSPORTATION |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 207,496 | 217,958 |
|
| | All Other | | 3,816,330 | 3,939,479 |
|
| | Umbrella Fund : Total * | 4,023,826 | 4,157,437 |
|
| - Other Participating Funds - |
|
| | Positions - Legislative Count | (893.000) | (893.000) |
|
| | Positions - FTE Count | (1,172.601) | (1,172.601) |
|
| | Personal Services | 88,495,881 | 91,608,760 |
|
| | All Other | | 117,110,425 | 117,165,771 |
|
| | Capital Expenditures | 37,017,597 | 38,003,813 |
|
| | Umbrella Fund : Total * | 242,623,903 | 246,778,344 |
|
| Federal Expenditures Fund |
|
| | Personal Services | 19,181,519 | 19,846,390 |
|
| | All Other | | 30,439,397 | 30,623,656 |
|
| | Capital Expenditures | 154,485,102 | 155,860,653 |
|
| | Umbrella Fund : Total * | 204,106,018 | 206,330,699 |
|
| Other Special Revenue Funds |
|
| | Personal Services | 792,204 | 803,701 |
|
| | All Other | | 3,906,957 | 3,839,325 |
|
| | Capital Expenditures | 9,742,209 | 9,748,354 |
|
| | Umbrella Fund : Total * | 14,441,370 | 14,391,380 |
|
| | Positions - Legislative Count | (71.000) | (71.000) |
|
| | Positions - FTE Count | (169.000) | (169.000) |
|
| | Personal Services | 11,484,344 | 12,007,487 |
|
| | All Other | | 15,901,710 | 16,299,252 |
|
| | Umbrella Fund : Total * | 27,386,054 | 28,306,739 |
|
| Island Ferry Services Fund |
|
| | Positions - Legislative Count | (66.500) | (66.500) |
|
| | Positions - FTE Count | (7.399) | (7.399) |
|
| | Personal Services | 3,585,182 | 3,756,661 |
|
| | All Other | | 1,826,638 | 1,873,072 |
|
| | Umbrella Fund : Total * | 5,411,820 | 5,629,733 |
|
| Augusta State Airport Fund |
|
| | Umbrella Fund : Total * | 358,556 | 364,131 |
|
| | Umbrella Fund : Total * | 97,445 | 99,881 |
|
| ** SUMMARY - DEPARTMENT OF |
|
| | Positions - Legislative Count | (1,031.500) | (1,031.500) |
|
| | Positions - FTE Count | (1,349.000) | (1,349.000) |
|
| | Personal Services | 123,746,626 | 128,240,957 |
|
| | All Other | | 173,457,458 | 174,204,567 |
|
| | Capital Expenditures | 201,244,908 | 203,612,820 |
|
| | **Umbrella Grand Total** | 498,448,992 | 506,058,344 |
|
| (OFFICE OF) TREASURER OF STATE |
|
| (OFFICE OF) TREASURER OF STATE |
|
| Administration - Treasury |
|
| | Positions - Legislative Count | (18.000) | (18.000) |
|
| | Personal Services | 898,700 | 940,807 |
|
| | Fund 010 : Total * | 1,224,460 | 1,272,933 |
|
| - Other Participating Funds - |
|
| | Fund 071 : Total * | 334,229 | 342,584 |
|
|
** SUMMARY - ADMINISTRATION - TREASURY |
|
| | Positions - Legislative Count | (18.000) | (18.000) |
|
| | Personal Services | 898,700 | 940,807 |
|
| | Program : Total * | 1,558,689 | 1,615,517 |
|
| | All Other | | 83,617,780 | 86,128,975 |
|
| | Fund 010 : Total * | 83,617,780 | 86,128,975 |
|
| Passamaquoddy Sales Tax Fund |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 500 | 500 |
|
| State - Municipal Revenue Sharing |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | All Other | | 109,521,508 | 117,236,836 |
|
| | Fund 014 : Total * | 109,521,508 | 117,236,836 |
|
| ** SUMMARY - OFFICE OF THE TREASURER |
|
| | Positions - Legislative Count | (18.000) | (18.000) |
|
| | Personal Services | 898,700 | 940,807 |
|
| | All Other | | 83,943,540 | 86,461,101 |
|
| | Umbrella Fund : Total * | 84,842,240 | 87,401,908 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | All Other | | 109,522,008 | 117,237,336 |
|
| | Umbrella Fund : Total * | 109,522,008 | 117,237,336 |
|
| | Umbrella Fund : Total * | 334,229 | 342,584 |
|
| ** SUMMARY - (OFFICE OF) TREASURER |
|
| | Positions - Legislative Count | (18.000) | (18.000) |
|
| | Personal Services | 898,700 | 940,807 |
|
| | All Other | | 193,799,777 | 204,041,021 |
|
| | **Umbrella Grand Total** | 194,698,477 | 204,981,828 |
|
| BOARD OF TRUSTEES OF THE UNIVERSITY |
|
| BOARD OF TRUSTEES OF THE UNIVERSITY |
|
| Debt Service - University of Maine |
|
| | All Other | | 2,500,000 | 2,500,000 |
|
| | Fund 010 : Total * | 2,500,000 | 2,500,000 |
|
| Educational and General Activities -UMS |
|
| | All Other | | 173,543,272 | 177,881,855 |
|
| | Fund 010 : Total * | 173,543,272 | 177,881,855 |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Fund 014 : Total * | 100,000 | 50,000 |
|
| ** SUMMARY - EDUCATIONAL and GENERAL |
|
| | All Other | | 173,643,272 | 177,931,855 |
|
| | Program : Total * | 173,643,272 | 177,931,855 |
|
| | Fund 010 : Total * | 300,000 | 300,000 |
|
| ** SUMMARY - BOARD OF TRUSTEES OF |
|
| THE UNIVERSITY OF MAINE SYSTEM |
|
| | All Other | | 176,443,272 | 180,731,855 |
|
| | **Umbrella Grand Total** | 176,443,272 | 180,731,855 |
|
| WORKERS' COMPENSATION BOARD |
|
| WORKERS' COMPENSATION BOARD |
|
| Administration - Workers' Compensation |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (118.500) | (118.500) |
|
| | Personal Services | 6,269,042 | 6,490,365 |
|
| | All Other | | 1,390,881 | 1,413,462 |
|
| | Capital Expenditures | 15,000 | 15,000 |
|
| | Fund 014 : Total * | 7,674,923 | 7,918,827 |
|
| Employment Rehabilitation Program |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | All Other | | 2,500,000 | 3,500,000 |
|
| | Fund 014 : Total * | 2,500,000 | 3,500,000 |
|
| Workers' Compensation Board |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Personal Services | 40,000 | 40,000 |
|
| | Fund 014 : Total * | 64,906 | 64,906 |
|
| ** SUMMARY - WORKERS' COMPENSATION BOARD |
|
| - Other Participating Funds - |
|
| Other Special Revenue Funds |
|
| | Positions - Legislative Count | (118.500) | (118.500) |
|
| | Personal Services | 6,309,042 | 6,530,365 |
|
| | All Other | | 3,915,787 | 4,938,368 |
|
| | Capital Expenditures | 15,000 | 15,000 |
|
| | Umbrella Fund : Total * | 10,239,829 | 11,483,733 |
|
| ** Summary - Workers' Compensation |
|
| | Positions - Legislative Count | (118.50) | (118.500) |
|
| | Personal Services | 6,309,042 | 6,530,365 |
|
| | All Other | | 3,915,787 | 4,938,368 |
|
| | Capital Expenditures | 15,000 | 15,000 |
|
| | **Umbrella Grand Totals | 10,239,829 | 11,483,733 |
|
| | Positions - Legislative Count | (6,262.000) | (6,200.000) |
|
| | Positions - FTE Count | (221.566) | (189.122) |
|
| | Personal Services | 346,353,974 | 354,784,765 |
|
| | All Other | | 2,244,511,917 | 2,378,495,891 |
|
| | Capital Expenditures | 6,881,587 | 6,902,431 |
|
| | | | | ______________ | ______________ |
|
| | State Fund : Total * | 2,597,747,478 | 2,740,183,087 |
|
|
- Other Participating Funds - |
|
| | Positions - Legislative Count | (1,319.500) | (1,319.500) |
|
| | Positions - FTE Count | (1,172.909) | (1,172.909) |
|
| | Personal Services | 122,780,650 | 127,225,711 |
|
| | All Other | | 130,433,860 | 130,412,348 |
|
| | Capital Expenditures | 39,042,067 | 40,401,735 |
|
| | | | | ______________ | ______________ |
|
| | State Fund : Total * | 292,256,577 | 298,039,794 |
|
|
Federal Expenditures Fund |
|
| | Positions - Legislative Count | (2,434.500) | (2,434.500) |
|
| | Positions - FTE Count | (49.195) | (49.195) |
|
| | Personal Services | 137,162,639 | 142,882,175 |
|
| | All Other | | 1,301,077,237 | 1,384,017,254 |
|
| | Capital Expenditures | 156,515,546 | 158,065,587 |
|
| | | | | ______________ | ______________ |
|
| | State Fund : Total * | 1,594,755,422 | 1,684,965,016 |
|
|
Other Special Revenue Funds |
|
| | Positions - Legislative Count | (2,015.000) | (2,015.000) |
|
| | Positions - FTE Count | (77.590) | (77.590) |
|
| | Personal Services | 102,898,069 | 106,969,630 |
|
| | All Other | | 400,990,319 | 415,015,608 |
|
| | Capital Expenditures | 14,838,701 | 14,186,295 |
|
| | Unallocated | 381,853 | 392,777 |
|
| | | | | ____________ | ______________ |
|
| | State Fund : Total * | 519,108,942 | 536,564,310 |
|
| | Positions - Legislative Count | (166.500) | (166.500) |
|
| | Personal Services | 12,542,713 | 12,978,063 |
|
| | All Other | | 150,017,801 | 154,060,092 |
|
| | | | | ______________ | ______________ |
|
| | State Fund : Total * | 162,560,514 | 167,038,155 |
|
| | Positions - Legislative Count | (71.000) | (71.000) |
|
| | Positions - FTE Count | (169.000) | (169.000) |
|
| | Personal Services | 11,484,344 | 12,007,487 |
|
| | All Other | | 15,901,710 | 16,299,252 |
|
| | | | | ______________ | ______________ |
|
| | State Fund : Total * | 27,386,054 | 28,306,739 |
|
|
Postal, Printing and Supply Fund |
|
| | Positions - Legislative Count | (56.000) | (56.000) |
|
| | Positions - FTE Count | (0.375) | (0.375) |
|
| | Personal Services | 2,265,887 | 2,357,899 |
|
| | All Other | | 1,359,892 | 1,368,408 |
|
| | | | | ______________ | ______________ |
|
| | State Fund : Total * | 3,625,779 | 3,726,307 |
|
|
Office of Information Services Fund |
|
| | Positions - Legislative Count | (175.000) | (175.000) |
|
| | Positions - FTE Count | (0.457) | (0.457) |
|
| | Personal Services | 11,026,416 | 11,458,723 |
|
| | All Other | | 7,681,258 | 7,743,744 |
|
| | | | | ______________ | ______________ |
|
| | State Fund : Total * | 18,707,674 | 19,202,467 |
|
| | Positions - Legislative Count | (5.000) | (5.000) |
|
| | Personal Services | 294,380 | 305,942 |
|
| | All Other | | 3,418,101 | 3,418,853 |
|
| | | | | ______________ | ______________ |
|
| | State Fund : Total * | 3,712,481 | 3,724,795 |
|
|
Workers' Compensation Management Fund |
|
| | Positions - Legislative Count | (9.000) | (9.000) |
|
| | Personal Services | 1,110,838 | 1,141,597 |
|
| | All Other | | 16,973,273 | 17,397,772 |
|
| | | | | ______________ | ______________ |
|
| | State Fund : Total * | 18,084,111 | 18,539,369 |
|
| | Positions - Legislative Count | (13.000) | (13.000) |
|
| | Personal Services | 557,548 | 579,246 |
|
| | All Other | | 3,980,910 | 4,166,865 |
|
| | | | | ______________ | ______________ |
|
| | State Fund : Total * | 4,538,458 | 4,746,111 |
|
|
Real Property Lease Internal |
|
| | Positions - Legislative Count | (2.000) | (2.000) |
|
| | Personal Services | 88,607 | 93,360 |
|
| | All Other | | 16,910,156 | 17,331,203 |
|
| | | | | ______________ | ______________ |
|
| | State Fund : Total * | 16,998,763 | 17,424,563 |
|
|
Bureau of Revenue Services Fund |
|
| | State Fund : Total * | 510,000 | 510,00 |
|
| Retiree Health Insurance Fund |
|
| | All other | | 31,085,950 | 35,994,855 |
|
| | State Fund : Total * | 31,085,950 | 35,994,855 |
|
| Accident, Sickness and Health Insurance |
|
| | Positions - Legislative Count | (11.000) | (11.000) |
|
| | Positions - FTE Count | (0.361) | (0.361) |
|
| | Personal Services | 505,608 | 528,153 |
|
| | State Fund - Total * | 1,242,215 | 1,283,174 |
|
| | Positions - Legislative Count | (1.000) | (1.000) |
|
| | Personal Services | 63,582 | 65,402 |
|
| | | | | ______________ | ______________ |
|
| | State Fund : Total * | 179,615 | 169,612 |
|
|
Island Ferry Services Fund |
|
| | Positions - Legislative Count | (66.500) | (66.500) |
|
| | Positions - FTE Count | (7.399) | (7.399) |
|
| | Personal Services | 3,585,182 | 3,756,661 |
|
| | All Other | | 1,826,638 | 1,873,072 |
|
| | | | | ______________ | ______________ |
|
| | State Fund : Total * | 5,411,820 | 5,629,733 |
|
|
Augusta State Airport Fund |
|
| | | | | ______________ | ______________ |
|
| | State Fund : Total * | 358,556 | 364,131 |
|
| | | | | ______________ | ______________ |
|
| | State Fund : Total * | 97,445 | 99,881 |
|
| | Positions - Legislative Count | (106.000) | (106.000) |
|
| | Positions - FTE Count | (5.784) | (5.784) |
|
| | Personal Services | 4,653,982 | 4,852,382 |
|
| | All Other | | 3,782,195 | 3,879,985 |
|
| | | | | ______________ | ______________ |
|
| | State Fund : Total * | 8,436,177 | 8,732,367 |
|
| | Positions - Legislative Count | (9.000) | (9.000) |
|
| | Personal Services | 400,433 | 417,132 |
|
| | Capital Expenditures | 152,500 | 65,000 |
|
| | | | | ______________ | ______________ |
|
| | State Fund : Total * | 1,083,350 | 1,013,804 |
|
| | Positions - Legislative Count | (9.500) | (9.500) |
|
| | Positions - FTE Count | (13.971) | (13.971) |
|
| | Personal Services | 494,035 | 518,532 |
|
| | | | | ______________ | ______________ |
|
| | State Fund : Total * | 715,648 | 745,518 |
|
| | All Other | | 2,009,716 | 2,011,728 |
|
| | | | | ______________ | ______________ |
|
| | State Fund : Total * | 2,009,716 | 2,011,728 |
|
| | Positions - Legislative Count | (28.000) | (28.000) |
|
| | Personal Services | 1,361,094 | 1,409,221 |
|
| | All Other | | 2,738,136 | 2,804,475 |
|
| | | | | ______________ | ______________ |
|
| | State Fund : Total * | 4,099,230 | 4,213,696 |
|
|
Baxter State Park Authority |
|
| | All Other | | 1,000,000 | 1,000,000 |
|
| | | | | ______________ | ______________ |
|
| | State Fund : Total * | 1,000,000 | 1,000,000 |
|
|
Employment Security Trust Fund |
|
| | All Other | | 100,000,000 | 110,000,000 |
|
| | | | | ______________ | ______________ |
|
| | State Fund : Total * | 100,000,000 | 110,000,000 |
|
| | | | | ______________ | ______________ |
|
| | State Fund : Total * | 334,229 | 342,584 |
|
| ** SUMMARY - ** STATEWIDE GRAND |
|
| TOTALS FOR CURRENT SERVICES ** |
|
| | Positions - Legislative Count | (12,759.500) | (12,697.500) |
|
| | Positions - FTE Count | (1,718.607 | (1,686.163) |
|
| | Personal Services | 759,629,981 | 784,332,081 |
|
| | All Other | | 4,438,603,969 | 4,690,225,890 |
|
| | Capital Expenditures | 217,430,401 | 219,621,048 |
|
| | Unallocated | 381,853 | 392,777 |
|
| | | | | ______________ | ______________ |
|
| | ** STATEWIDE GRAND : TOTALS ** | 5,416,046,204 | 5,694,571,796 |
|
| | Sec. B-1. Supplemental appropriations and allocations. There are | appropriated and allocated from various funds for the fiscal | years ending June 30, 2002 and June 30, 2003, to the departments | listed, the following sums. |
|
| I.ADMINISTRATIVE AND FINANCIAL SERVICES, DEPARTMENT OF 18 |
|
| II.Capital Construction/Repairs/Improvements - Admin 0059 |
|
| Provide planning for capital improvements, repairs and | improvements |
|
| New Initiative: Provides for the reduction of funds for capital | construction projects to stay within available resources. |
|
| General Fund | 2001-02 | 2002-03 |
|
| | All Other | | ($3,458,800) | ($3,516,000) |
|
| | Capital Expenditures | (1,283,468) | (1,318,574) |
|
| | Total | | (4,742,268) | (4,834,574) |
|
| New Initiative: Provides for the deappropriation of funds to | permit an appropriation to the Legislature for State House | Preservation and Maintenance program account. |
|
| General Fund | 2001-02 | 2002-03 |
|
| | All Other | | (850,000) | (850,000) |
|
| | Total | | (850,000) | (850,000) |
|
| Set aside account reserved for distributing appropriations | earmarked for salary increases and other costs associated with | the collective bargaining process. |
|
| New Initiative: Provides for the deappropriation of funds through | the continuation of the Voluntary Employee Incentive Program. |
|
| General Fund | 2001-02 | 2002-03 |
|
| | Personal Services | (400,000) | (400,000) |
|
| | Total | | (400,000) | (400,000) |
|
| Departments and Agencies Statewide - Retirement UAL Amortization | Period 0016 |
|
| Set aside account reserved for allocating appropriations/ | deappropriations to departments and agencies in State Government. |
|
| New Initiative: Provides for the deappropriation/deallocation of | funds from changing the amortization period from 19 to 22 years | for the retirement unfunded actuarial liability for state | employees and teachers. |
|
| General Fund | 2001-02 | 2002-03 |
|
| | Personal Services | (17,278,982) | (18,234,610) |
|
| | Total | | (17,278,982) | (18,234,610) |
|
| Alcoholic Beverages - General Operation 0015 |
|
| Maintain an increase in net profit transfers to the General Fund | equal to the percent of increase in the Maine Growth Index. |
|
| New Initiative: Provides for an increase in the Freight account | to reflect the increased number of stops that will be made by the | trucking contractor as a result of moving to an agency network | for all liquor sales. |
|
| Alcoholic Beverage Fund | 2001-02 | 2002-03 |
|
| New Initiative: Provides for an adjustment to the allocation for | Personal Services and All Other to reflect the closing of the | state-run liquor stores. |
|
| Alcoholic Beverage Fund | 2001-02 | 2002-03 |
|
| | Positions - Legislative Count | (-97.000) | (-97.000) |
|
| | Positions - FTE Count | (-5.784) | (-5.784) |
|
| | Personal Services | (1,462,989) | (4,282,932) |
|
| | All Other | | (7,056) | (1,771,345) |
|
| | Total | | (1,470,045) | (6,054,277) |
|
| Personal Property Tax Reform 0806 |
|
| Administer a tax reimbursement program to encourage capital | investment in business property in the State. |
|
| New Initiative: Deappropriates funds from savings and | restructuring of the BETR program. |
|
| General Fund | 2001-02 | 2002-03 |
|
| | All Other | | (41,282,335) | (68,505,311) |
|
| | Total | | (41,282,335) | (68,505,311) |
|
| Other Special Revenue Funds | 2001-02 | 2002-03 |
|
| | All Other | | 32,688,465 | 61,010,295 |
|
| | Total | | 32,688,465 | 61,010,295 |
|
| Revenue Services - Bureau of 0002 |
|
| Collect tax revenue necessary to support State Government. |
|
| New Initiative: Provides for the appropriation of funds to | establish 5 positions and related All Other operating funds for | the Bureau of Revenue Services. Position detail on file within | the | Bureau of Budget. |
|
| General Fund | 2001-02 | 2002-03 |
|
| | Positions - Legislative Count | (5.000) | (5.000) |
|
| | Personal Services | 187,000 | 259,000 |
|
| New Initiative: Provides for the appropriation of funds to permit | position upgrades in the Bureau of Revenue Services due to the | inability to adequately recruit and retain individuals in this | program. |
|
| General Fund | 2001-02 | 2002-03 |
|
| | Personal Services | 200,000 | 200,000 |
|
| III.ADMINISTRATIVE AND FINANCIAL SERVICES, DEPARTMENT OF 18 |
|
| DEPARTMENT TOTALS | 2001-02 | 2002-03 |
|
| Department Summary - All Funds | (32,837,822) | (37,312,601) |
|
| Department Summary - General Fund | (64,129,585) | (92,344,495) |
|
| Department Summary - Other Special |
|
| Revenue Funds | 32,688,465 | 61,010,295 |
|
| Department Summary - Alcoholic |
|
| Beverage Fund | (1,396,702) | (5,978,401) |
|
| EDUCATION, DEPARTMENT OF 05 |
|
| General Purpose Aid for Local Schools 0308 |
|
| Oversee state financial support for the education of kindergarten | to 12th grade students and accurately distribute subsidy. |
|
| New Initiative: Reduces GPA funding level from the department's | recommended increase of 6%. |
|
| General Fund | 2001-02 | 2002-03 |
|
| | All Other | | (6,641,318) | (27,959,951) |
|
| | Total | | (6,641,318) | (27,959,951) |
|
| EDUCATION, DEPARTMENT OF 05 |
|
| DEPARTMENT TOTALS | 2001-02 | 2002-03 |
|
| Department Summary - All Funds | (6,641,318) | (27,959,951) |
|
| Department Summary - General Fund | (6,641,318) | (27,959,951) |
|
| FINANCE AUTHORITY OF MAINE 94F |
|
| Maine Dental Education Loan Program 0900 |
|
| New program in fiscal year 2000-01 to increase the availability | of quality dental care in underserved areas of the State. |
|
| New Initiative: Provides for the deallocation of funds to limit | program growth. |
|
| Other Special Revenue Funds | 2001-02 | 2002-03 |
|
| Quality Child Care Education Scholarship Fund 0903 |
|
| Foster the development of quality child care in the State. |
|
| New Initiative: Provides for the deallocation of funds to limit | program growth. |
|
| Other Special Revenue Funds | 2001-02 | 2002-03 |
|
| | All Other | | (2,035) | (9,405) |
|
| FINANCE AUTHORITY OF MAINE 94F |
|
| DEPARTMENT TOTALS | 2001-02 | 2002-03 |
|
| Department Summary - All Funds | (2,875) | (13,287) |
|
| Department Summary - Other Special |
|
| Revenue Funds | (2,875) | (13,287) |
|
| HUMAN SERVICES, DEPARTMENT OF 10A |
|
| Purchased Social Services 0228 |
|
| Provide a flexible and comprehensive network of community-based | services for the State's disadvantaged families, children and | individuals. |
|
| New Initiative: Deappropriate funding for contracts that overlap | state fiscal years encumbered after April 1, 2001. |
|
| General Fund | 2001-02 | 2002-03 |
|
| New Initiative: Deallocate funding from the Purchased Social | Services program for child care funded by the Fund for a Healthy | Maine. |
|
| Other Special Revenue Funds | 2001-02 | 2002-03 |
|
| | All Other | | (6,605,000) | (6,835,000) |
|
| | Total | | (6,605,000) | (6,835,000) |
|
| Provide direct care slots or voucher services, or both, to | children and families in need. |
|
| New Initiative: Funds for PSSP Child Care through transfer from | the TANF Reserve Fund and deallocation of the balance of TANF | allocation. |
|
| Federal Block Grant Fund | 2001-02 | 2002-03 |
|
| | All Other | | 2,555,000 | 2,785,000 |
|
| Child Welfare Services 0139 |
|
| Provide care for the children in the care and custody of the | Department of Human Services. |
|
| New Initiative: Deappropriate funding for contracts that overlap | state fiscal years encumbered after April 1, 2001. |
|
| General Fund | 2001-02 | 2002-03 |
|
| New Initiative: Deappropriate funds from the Child Welfare | account based on additional earned revenue from Title IV-E | through a cost allocation change. |
|
| General Fund | 2001-02 | 2002-03 |
|
| New Initiative: Allocate funding in the Child Welfare Other | Special Revenue account based on additional earned revenue from | Title IV-E through a cost allocation change. |
|
| Other Special Revenue Funds | 2001-02 | 2002-03 |
|
| Promote health through education, motivation and surveillance and | implementing public health policies. |
|
| New Initiative: Deallocate funding from the Bureau of Health | account for dental access grants funded by the Fund for a Healthy | Maine. |
|
| Other Special Revenue Funds | 2001-02 | 2002-03 |
|
| | All Other | | (330,000) | (330,000) |
|
| | Total | | (330,000) | (330,000) |
|
| New Initiative: Deallocate funding from the Bureau of Health | account for statewide tobacco cessation and media campaigns and | evaluation of funded by the Fund for a Healthy Maine. |
|
| Other Special Revenue Funds | 2001-02 | 2002-03 |
|
| | All Other | | (3,250,000) | (3,250,000) |
|
| | Total | | (3,250,000) | (3,250,000) |
|
| New Initiative: Deallocate funding from the Bureau of Health | account for home visitations funded by the Fund for a Healthy | Maine. |
|
| Other Special Revenue Funds | 2001-02 | 2002-03 |
|
| | All Other | | (2,100,000) | (2,100,000) |
|
| | Total | | (2,100,000) | (2,100,000) |
|
| New Initiative: Deallocate funding from the Bureau of Health | account for community and school grants funded by the Fund for a | Healthy Maine. |
|
| Other Special Revenue Funds | 2001-02 | 2002-03 |
|
| | All Other | | (2,175,000) | (2,175,000) |
|
| | Total | | (2,175,000) | (2,175,000) |
|
| Temporary Assistance for Needy Families 0138 |
|
| Provide temporary monetary assistance for the State's low-income | families with children. |
|
| New Initiative: Deallocate the balance of funds from TANF account | to be allocated to the Purchased Social Services Child Care | account. |
|
| Federal Block Grant Funds | 2001-02 | 2002-03 |
|
| | All Other | | (1,000,000) | (1,000,000) |
|
| | Total | | (1,000,000) | (1,000,000) |
|
| Bureau of Medical Services 0129 |
|
| Administer the Medicaid program in a cost-effective manner and | ensure that administrative support services meet high quality | standards. |
|
| New Initiative: Deappropriate funding for contracts that overlap | state fiscal years encumbered after April 1, 2001. |
|
| General Fund | 2001-02 | 2002-03 |
|
| | All Other | | (100,000) | (100,000) |
|
| | Total | | (100,000) | (100,000) |
|
| Medical Care - Payments to Providers 0147 |
|
| Use the Maine PrimeCare program as the vehicle for ensuring that | high-quality, cost-effective care is provided in the most | appropriate setting. |
|
| New Initiative: Reduction due to management savings of a net of | 4% per year in the pharmacy prior authorization program. |
|
| General Fund | 2001-02 | 2002-03 |
|
| | All Other | | (3,127,703) | (3,688,086) |
|
| | Total | | (3,127,703) | (3,688,086) |
|
| New Initiative: Reduction due to policy initiatives in the | pharmacy single subscriber program. |
|
| General Fund | 2001-02 | 2002-03 |
|
| | All Other | | (1,000,000) | (1,000,000) |
|
| | Total | | (1,000,000) | (1,000,000) |
|
| New Initiative: Decrease due to a 5% rate reduction in indirect | costs of private nonmedical institutions. |
|
| General Fund | 2001-02 | 2002-03 |
|
| | All Other | | (2,365,051) | (2,630,110) |
|
| | Total | | (2,365,051) | (2,630,110) |
|
| New Initiative: Deappropriation of Medical Care Services funds in | order to cover a General Fund budget shortfall with a subsequent | allocation from the Fund for a Healthy Maine. |
|
| General Fund | 2001-02 | 2002-03 |
|
| | All Other | | (31,427,036) | (32,154,739) |
|
| | Total | | (31,427,036) | (32,154,739) |
|
| Other Special Revenue Funds | 2001-02 | 2002-03 |
|
| | All Other | | 31,427,036 | 32,154,739 |
|
| | Total | | 31,427,036 | 32,154,739 |
|
| Maintain a nursing payment structure that reflects the needs of | the patients and reimburses homes based on the costs of efficient | and economically run facilities. |
|
| New Initiative: Reduction due to management savings due to | nursing home minimum staffing. |
|
| General Fund | 2001-02 | 2002-03 |
|
| | All Other | | (1,106,954) | (1,159,166) |
|
| | Total | | (1,106,954) | (1,159,166) |
|
| New Initiative: Reduction due to elimination of 3% cost-of-living | adjustment in the Nursing Home account. |
|
| General Fund | 2001-02 | 2002-03 |
|
| | All Other | | (2,363,649) | (2,453,017) |
|
| | Total | | (2,363,649) | (2,453,017) |
|
| New Initiative: Reduction in Nursing Facilities account based on | reprojection of estimates. |
|
| General Fund | 2001-02 | 2002-03 |
|
| | All Other | | (1,166,577) | (831,995) |
|
| | Total | | (1,166,577) | (831,995) |
|
| Low-cost Drugs to Maine's Elderly 0202 |
|
| Implement recently enacted expansions to Low-cost Drugs for the | Elderly and Disabled program in a prompt and cost-effective | manner. |
|
| New Initiative: Reduction in the Low-cost Drugs to the Elderly | program funded by the Fund for a Healthy Maine. |
|
| Other Special Revenue Funds | 2001-02 | 2002-03 |
|
| | All Other | | (2,000,000) | (2,000,000) |
|
| | Total | | (2,000,000) | (2,000,000) |
|
| HUMAN SERVICES, DEPARTMENT OF 10A |
|
| DEPARTMENT TOTALS | 2001-02 | 2002-03 |
|
| Department Summary - All Funds | (27,634,934) | (26,767,374) |
|
| Department Summary - General Fund | (44,156,970) | (45,017,113) |
|
| Department Summary - Other Special |
|
| Revenue Funds | 14,967,036 | 16,464,739 |
|
| Department Summary - Federal Block |
|
| Grant Fund | | 1,555,000 | 1,785,000 |
|
| Reserve Fund for State House Preservation & Maintenance 0747 |
|
| General Fund | 2001-02 | 2002-03 |
|
| DEPARTMENT TOTALS | 2001-02 | 2002-03 |
|
| Department Summary - All Funds | 850,000 | 850,000 |
|
| Department Summary - General Fund | 850,000 | 850,000 |
|
| MENTAL HEALTH, MENTAL RETARDATION & SUBSTANCE ABUSE SERVICES, | DEPARTMENT OF 014 |
|
| Bangor Mental Health Institute 0120 |
|
| Administer the Bangor Mental Health Institute to receive all | persons legally sent to the institute who are in need of special | care and treatment, if accommodations permit. |
|
| New Initiative: Provide food, fuel and utilities for BMHI campus. |
|
| General Fund | 2001-02 | 2002-03 |
|
| Mental Health Services - Community Medicaid 0732 |
|
| Provide technical assistance for program development, promote | effective coordination with health and human services and develop | new resources in order to improve the availability and | accessibility of comprehensive community support services to | persons with chronic mental illness. |
|
| New Initiative: Deappropriation of funds to limit growth in this | program. |
|
| General Fund | 2001-02 | 2002-03 |
|
| | All Other | | (414,688) | (1,227,685) |
|
| | Total | | (414,688) | (1,227,685) |
|
| Mental Retardation Services - Community 0122 |
|
| Plan, promote, coordinate and develop a complete and integrated | statewide system of mental retardation services to meet the needs | of adults with mental retardation. |
|
| New Initiative: Phase in children transitioning to adult | services. |
|
| General Fund | 2001-02 | 2002-03 |
|
| | All Other | | (474,000) | (62,000) |
|
| New Initiative: Deappropriation of funds to limit growth in this | program. |
|
| General Fund | 2001-02 | 2002-03 |
|
| | All Other | | (113,863) | (47,854) |
|
| Medicaid Services - Mental Retardation 0705 |
|
| Plan, promote, coordinate and develop a complete and integrated | statewide system of mental retardation services to meet the needs | of adults with mental retardation. |
|
| New Initiative: Phase in children transitioning to adult | services. |
|
| General Fund | 2001-02 | 2002-03 |
|
| | All Other | | (2,622,302) | (466,782) |
|
| | Total | | (2,622,302) | (466,782) |
|
| New Initiative: Deappropriation of funds to limit growth in this | program. |
|
| General Fund | 2001-02 | 2002-03 |
|
| | All Other | | (1,345,631) | (2,982,224) |
|
| | Total | | (1,345,631) | (2,982,224) |
|
| Office of Substance Abuse 0679 |
|
| Establish and provide for the implementation of a comprehensive | and coordinated program of alcohol and drug abuse prevention and | treatment. |
|
| New Initiative: Deallocation of funds for substance abuse | prevention, intervention and treatment services from the Fund for | a Healthy Maine. |
|
| Other Special Revenue Funds | 2001-02 | 2002-03 |
|
| | All Other | | (1,000,000) | (1,000,000) |
|
| | Total | | (1,000,000) | (1,000,000) |
|
| MENTAL HEALTH, MENTAL RETARDATION & SUBSTANCE ABUSE SERVICES, | DEPARTMENT OF 014 |
|
| DEPARTMENT TOTALS | 2001-02 | 2002-03 |
|
| Department Summary - All Funds | (5,738,916) | (5,554,977) |
|
| Department Summary - General Fund | (4,738,916) | (4,554,977) |
|
| Department Summary - Other Special |
|
| Revenue Funds | (1,000,000) | (1,000,000) |
|
| PUBLIC SAFETY, DEPARTMENT OF 16 |
|
| Regulate and enforce liquor laws governing manufacture, | importation, storage, transfer and sale of liquor. |
|
| New Initiative: Privatize state liquor stores. |
|
| General Fund | 2001-02 | 2002-03 |
|
| | Positions - Legislative Count | (3.000) | (3.000) |
|
| | Personal Services | 171,633 | 180,786 |
|
| Fingerprint and Background Information - State Expense 0930 |
|
| To implement the fingerprinting and background checks for | teachers and education personnel. |
|
| New Initiative: Continue the fingerprinting and background checks | of teachers and educational personnel. |
|
| General Fund | 2001-02 | 2002-03 |
|
| PUBLIC SAFETY, DEPARTMENT OF 16 |
|
| DEPARTMENT TOTALS | 2001-02 | 2002-03 |
|
| IV.Department Summary - All Funds | 1,138,342 | 227,101 |
|
| Department Summary - General Fund | 1,138,342 | 227,101 |
|
| WORKERS' COMPENSATION BOARD 90C |
|
| Administration - Workers' Compensation Board 0183 |
|
| Administer a statewide workers' compensation program to serve the | employers and employees of the State. |
|
| New Initiative: Provides for the deallocation of funds by | limiting program operations to within available revenues. |
|
| 1.Other Special Revenue Funds | 2001-02 | 2002-03 |
|
| | Personal Services | (451,034) | (663,388) |
|
| | All Other | | (157,682) | (161,765) |
|
| | Total | | (608,716) | (825,153) |
|
| WORKERS' COMPENSATION BOARD 90C |
|
| DEPARTMENT TOTALS | 2001-02 | 2002-03 |
|
| Department Summary - All Funds | (608,716) | (825,153) |
|
| Department Summary - Other Special |
|
| Revenue Funds | (608,716) | (825,153) |
|
| | Sec. C-1. 20-A MRSA §15653, sub-§1, as amended by PL 1999, c. 731, Pt. | D, §2, is further amended to read: |
|
| | 1. Per pupil guarantee. The Legislature shall annually | establish a per pupil guarantee. For fiscal year 1999-00, the | per pupil guarantee is $4,020 and, for fiscal year 2000-01, the | per pupil guarantee is $4,307 and, for fiscal year 2001-02, the | per pupil guarantee target is $4,687. In the subsequent 2 fiscal | years, it is the intent of the Legislature to achieve the per | pupil guarantee targets established in this subsection. |
|
| B. For fiscal year 2001-02 the per pupil guarantee target | is $4,687. |
|
| C. For fiscal year 2002-03 the per pupil guarantee target | is $5,204. |
|
| The intent of the Legislature is to achieve a per pupil guarantee | that matches projected spending in fiscal year 2002-03. | Beginning in fiscal year 2001-02 2002-03, if the appropriation | and any increase in the mill rate determined by the Legislature | to be needed under this section are not sufficient to achieve | both the targeted reduction percentage in section 15603, | subsection 26-A, paragraph F and the targeted per pupil | guarantee, then the per pupil guarantee must advance toward the | targeted per pupil | guarantee in the same proportion as the reduction percentage is | lowered toward the targeted reduction percentage. |
|
| | Sec. C-2. 20-A MRSA §15653, sub-§4, as amended by PL 1999, c. 731, Pt. | D, §3, is further amended to read: |
|
| | 4. Statewide local share. For fiscal year 2000-01 2001-02, | the statewide local share amount of the operating costs | allocation is based on the sum of the amounts determined by | multiplying for each unit 7.02 7.58 mills times the unit's | property fiscal capacity. In subsequent years the mill rate is | 7.02 7.58 mills, except that the Legislature shall determine if | an increase is needed to achieve the targeted per pupil guarantee | under this section. |
|
| | Sec. C-3. Learning Results Implementation. The Commissioner of | Education may expend and disburse from the Adjustments and | Miscellaneous Costs Appropriation an amount not to exceed | $1,300,000 in order to carry out the purposes of Public Law 1995, | chapter 649, sections 5 and 8. |
|
| | Sec. C-4. Basic elementary and secondary per pupil operating rates. The basic | elementary per pupil operating rate |
|
| for fiscal year 2001-01 is $4,416, and the basic secondary per | pupil operating rate for fiscal year 2001-02 is $5,101. The | foundation per pupil operating rate for fiscal year 2001-02 is | $4,629. |
|
| | Sec. C-5. Per pupil guarantee and statewide factor. The per pupil guarantee | for the 2001-02 fiscal year is $4,687. The statewide factor for | fiscal year 2001-02 is 0.60300. |
|
| | Sec. C-6. Foundation Allocation. The foundation allocation of state | and local funds for fiscal year 2001-02 for the purposes listed | in this section is as follows. |
|
| Per Pupil Guarantee pursuant to the |
|
| Maine Revised Statutes, Title 20-A, |
|
| section 15653, subsection 1 | | $1,005,906,715 |
|
| Special Education (Local) | | 161,864,121 |
|
| Special Education (Tuition and Board) | | 15,559,506 |
|
| Vocational Education | | 28,079,411 |
|
| Transportation Operating | | 68,469,087 |
|
| Program Cost Total | | | 279,662,714 |
|
| Less Percentage Reduction pursuant to |
|
| the Maine Revised Statutes, Title 20-A, |
|
| Adjusted Program Cost Total | | 265,735,511 |
|
| Foundation Total - Combined Adjusted | | ______________ |
|
| Operating and Program Cost | | $1,271,642,226 |
|
| | Sec. C-7. Foundation Subsidy indexes. This section establishes mill | rates pursuant to the Maine Revised Statutes, Title 20-A, chapter | 606 as follows: Operating cost millage, 8.04 mills; program | millage limit, 1.43 mills. |
|
| | Sec. C-8. Foundation Reduction Percentages. This section establishes | reduction percentages as follows: Program cost reduction | percentage - 4.98%; Transportation operating reduction percentage | - 4.98%. |
|
| | Sec. C-9. Foundation Appropriation. The foundation appropriation | provided for General Purpose Aid for Local Schools for the fiscal | year beginning July 1, 2001 and ending June 30, 2002 is | calculated as follows. |
|
| Foundation Total - Combined Adjusted |
|
| Operating and Program Cost | $1,271,642,226 | $598,606,779 |
|
| Minimum State Subsidy | 1,822,021 | 1,822,021 |
|
| | | | | ______________ | ____________ |
|
| ADJUSTED FOUNDATION ALLOCATION |
|
| TOTAL | | | $1,273,464,247 | $600,428,800 |
|
| | Sec. C-10. Debt Service allocation. The debt service allocation of | state and local funds for fiscal year 2001-02 for the purposes | listed in this section is as follows. |
|
| Principal and Interest | | $72,157,115 |
|
| Insured Value Factor | | 2,700,562 |
|
| Debt Service Cost Total | | 82,381,110 |
|
| Less Percentage Reduction of Insured |
|
| Value Factor pursuant to the Maine |
|
| Revised Statutes, Title 20-A, section |
|
| 15603, subsection 26-A, paragraph F | | (134,488) |
|
| Adjusted Debt Service Cost Total | | $82,246,622 |
|
| | Sec. C-11. Debt Service Subsidy indexes. This section establishes mill | rates pursuant to the Maine Revised Statutes, Title 20-A, Chapter | 606 as follows: Operating cost millage, 8.04 mills; debt service | millage limit, 0.50 mills. |
|
| | Sec. C-12. Debt Service Reduction Percentages. This section establishes | reduction percentages as follows: Insured Value Factor reduction | percentage - 4.98%. |
|
| | Sec. C-13. Debt Service Appropriation. The debt service appropriation | provided for General Purpose Aid for Local Schools for the fiscal | year beginning July 1, 2001 and ending June 30, 2002 is | calculated as follows. |
|
| ADJUSTED DEBT SERVICE ALLOCATION |
|
| TOTAL | | | $82,246,622 | $58,524,978 |
|
| COMBINED ADJUSTED FOUNDATION AND |
|
| ADJUSTED DEBT SERVICE ALLOCATIONS |
|
| TOTAL | | | $1,355,710,869 | $658,953,778 |
|
| | Sec. C-14. Adjustments and Miscellaneous Costs Appropriation. The | adjustments and miscellaneous costs appropriation of state funds | for fiscal year 2001-02 for the purposes listed in this section | is as follows. |
|
| Adjustments and Miscellaneous Costs |
|
| Cost of Geographic Isolation Adjustments | | $350,000 |
|
| Cost of Quality Incentive Adjustments | | 0 |
|
| Cost of Reimbursement for Private School |
|
| Special Education Tuition and Board for |
|
| State Wards and Other Pupils Placed |
|
| Directly by the State | | 8,100,000 |
|
| State Agency Clients | | 21,042,552 |
|
| English as a 2nd Language | | 1,920,000 |
|
| Out-of-district Placements | | 3,405,156 |
|
| Long-term Drug Treatment Centers | | 65,952 |
|
| Contract for Cost-of-education and Income |
|
| Learning Results Implementation | | 1,300,000 |
|
| Total Adjustments | | | $38,384,660 |
|
| | Sec. C-15. Adjustments and Miscellaneous Costs Appropriation. The | adjustments and miscellaneous costs appropriation provided for | General Purpose Aid for Local Schools for the fiscal year | beginning July 1, 2001 and ending June 30, 2002 is calculated as | follows. |
|
| ADJUSTMENTS AND MISCELLANEOUS |
|
| COSTS TOTAL | | $38,384,660 | $38,384,660 |
|
| FOUNDATION, DEBT SERVICE AND |
|
| ADJUSTMENTS AND MISCELLANEOUS |
|
| COSTS TOTAL | | $1,394,095,529 | $697,338,438 |
|
| | Sec. C-16. Limit of State's obligation. If the State's continued | obligation for any individual program contained in sections 6, 9, | 10, 13, 14 and 15 of this Part exceeds the level of funding | provided for that program, any unexpended balances occurring in | other programs may be applied to avoid proration of payments for | any individual program. Any unexpended balances from sections 6, | 9, 10, 13, 14 and 15 of this Part may not lapse but must be | carried forward for the same purpose. |
|
| | Sec. C-17. Appropriations. Sections 1 to 15 of this Part may not be | construed to require the State to provide payments that exceed | the appropriation of funds for General Purpose Aid for Local | Schools for the fiscal year beginning July 1, 2001 and ending | June 30, 2002. |
|
| | Sec. D-1. 36 MRSA §4365, as amended by PL 1999, c. 414, §37, is | further amended to read: |
|
| | A tax is imposed on all cigarettes imported into this State or | held in this State by any person for sale at the rate of 18.5 50 | mills for each cigarette. Payment of the tax is evidenced by the | affixing of stamps to the packages containing the cigarettes. If | an individual purchases unstamped packages containing cigarettes | in a quantity greater than 2 cartons from a person other than a | licensed distributor or dealer, the tax may be assessed directly | by the State Tax Assessor within 3 years from the date of the | purchase. |
|
| | Beginning November 1, 1997, as a public health measure, the | tax imposed under this section is 37 mills per cigarette. |
|
| | Sec. D-2. 36 MRSA §4365-E is enacted to read: |
|
| §4365-E.__Application of cigarette tax rate increase |
|
| effective November 1, 2001 |
|
| | The following provisions apply to cigarettes held for resale | on November 1, 2001. |
|
| | 1.__Stamped rate.__Cigarettes stamped at the rate of 37 mills | per cigarette and held for resale after October 31, 2001 are | subject to tax at the rate of 50 mills per cigarette. |
|
| | 2.__Liability.__A person possessing cigarettes for resale is | liable for the difference between the tax rate of 50 mills per | cigarette and the tax rate of 37 mills per cigarette in effect | before November 1, 2001.__Stamps indicating payment of the tax | imposed by this section must be affixed to all packages of | cigarettes held for resale as of November 1, 2001, except that | cigarettes held in vending machines as of that date do not | require that stamp. |
|
| | 3.__Vending machines.__Notwithstanding any other provision of | this chapter, it is presumed that all cigarette vending machines | are filled to capacity on November 1, 2001 and that the tax | imposed by this section must be reported on that basis.__A credit | against this inventory tax must be allowed for cigarettes stamped | at the rate of 50 mills per cigarette placed in vending machines | before November 1, 2001. |
|
| | 4.__Payment.__Payment of the tax imposed by this section must | be made to the State Tax Assessor by February 1, 2002, | accompanied by forms prescribed by the assessor. |
|
| | Sec. D-3. 36 MRSA §4641, sub-§§1-A and 2-A are enacted to read: |
|
| | 1-A.__Controlling interest.__"Controlling interest" means: |
|
| A.__In the case of a corporation, either at least 50% of the | total combined voting power of all classes of stock of the | corporation entitled to vote or 50% of the capital, profits | or beneficial interest in the voting stock of the | corporation; and |
|
| B.__In the case of a partnership, association, trust or | other entity, 50% or more of the capital, profits or | beneficial interest in the partnership, association, trust | or other entity. |
|
| | 2-A.__Real property.__"Real property" means land or anything | affixed to land.__"Real property" includes, but is not limited | to, improvements such as buildings, mobile homes other than | stock-in-trade, lines of electric light and power companies, | pipelines and other things constructed or situated on land when | the owner of the improvements is not the landowner. |
|
| | Sec. D-4. 36 MRSA §4641, sub-§3, as amended by PL 1999, c. 478, §3, is | further amended to read: |
|
| | 3. Value. "Value" means the amount of the actual | consideration therefor for real property, except that in the case | of a gift, or a contract or deed with nominal consideration or | without stated consideration, or in the case of the transfer of a | controlling interest in an entity with a fee interest in real | property when the consideration for the real property can not be | determined, "value" is to be based on the estimated price a | property will bring in the open market and under prevailing | market conditions in a sale between a willing seller and a | willing buyer, both conversant with the property and with | prevailing general price levels. |
|
| "Value" does not include the amount of consideration attributable | to vacation exchange rights, vacation services or club | memberships or the costs associated with those rights, services | or memberships. Upon request of a municipal assessor or the | State Tax Assessor, a developer of a time-share estate, as | defined in Title 33, section 591, subsection 7, or an association | of time-share estate owners shall provide an itemized schedule of | fees included in the sales price of a time-share estate. |
|
| | Sec. D-5. 36 MRSA §4641-A, as repealed and replaced by PL 1993, c. | 398, §2, is repealed and the following enacted in its place: |
|
| §4641-A.__Rate of tax; liability for tax |
|
| | 1.__Deeds.__A tax is imposed on each deed by which any real | property in this State is transferred. |
|
| A.__The rate of the tax is $2.20 for each $500 or fractional | part of $500 of the value of the property transferred. |
|
| B.__The tax is imposed 1/2 on the grantor and 1/2 on the | grantee. |
|
| | 2.__Transfer of controlling interest in entity with interest | in real property.__A tax is imposed on the transfer or | acquisition within any 12-month period of a controlling interest | in any entity with a fee interest in real property in this State. |
|
| A.__The rate of the tax is $2.20 for each $500 or fractional | part of $500 of the value of the real property owned by the | entity and located in this State. |
|
| B.__The tax is imposed 1/2 on the transferor and 1/2 on the | transferee, but if the transfer or acquisition is not | reported to the register of deeds in the county or counties | in which the property is located and the tax is not paid | within 30 days of the completion of the transfer or | acquisition, the transferor and the transferee are jointly | and severally liable for the full amount. |
|
| C.__If a controlling interest is acquired by a series of | transfers, each transferor is liable for its proportional | share of tax based on the value of the property on the date | of the sale. |
|
| | Sec. D-6. 36 MRSA §4641-B, as amended by PL 1997, c. 759, §1 and | affected by §2, is repealed and the following enacted in its | place: |
|
| | 1.__Transfer of real property by deed.__The State Tax Assessor | shall provide for the collection of the tax on the transfer of | real property by deed by each register of deeds and for that | purpose may provide for the installation of a meter machine in | each registry office.__When any deed is offered for recordation, | the register of deeds shall ascertain and compute the amount of | tax due on the deed and shall collect that amount.__The amount of | tax must be computed on the value of the property as set forth in | the declaration of value prescribed by section 4641-D.__Payment | of tax must be evidenced by affixing such indicia of payment as | prescribed by the State Tax Assessor to the declaration of value | provided for in section 4641-D. |
|
| | 2.__Transfer or acquisition of controlling interest in entity | with fee interest in real property.__A person transferring or | acquiring a controlling interest in an entity with a fee interest | in real property for which a deed is not given shall report the | transfer or acquisition to the register of deeds in the county or | counties in which the real property is located within 30 days of | the transfer or acquisition on a return in the form of an | affidavit furnished by the State Tax Assessor.__The return must | be signed by both the transferor and the transferee and | accompanied by payment of the tax due.__When the real property is | located in more than one county, | the tax must be divided among the counties in the same proportion | in which the real property is distributed among the counties.__ | Disputes between 2 or more counties as to the proper amount of | tax due to them as a result of a particular transaction must be | decided by the State Tax Assessor upon the written petition of an | official authorized to act on behalf of any such county. |
|
| | 3.__Disposition of funds.__Each register of deeds shall, on or | before the 10th day of each month, pay over to the State Tax | Assessor 90% of the tax collected pursuant to this section during | the previous month.__The remaining 10% must be retained for the | county by the register of deeds and accounted for to the county | treasurer as reimbursement for services rendered by the county in | collecting the tax.__If the tax collected is not paid over by the | 10th day of the month, the State Tax Assessor may impose interest | pursuant to section 186. |
|
| | 4.__Distribution of State's share of proceeds.__The State Tax | Assessor shall pay all net receipts to the Treasurer of State, | who shall credit the revenue to the General Fund. |
|
| | 5.__Dispute regarding amount.__In the event of a dispute as to | the correct amount of tax, the individual seeking to record the | deed may request that the State Tax Assessor determine the | correct amount of tax to be paid in order for the deed to be | recorded. |
|
| | Sec. D-7. 36 MRSA §4641-C, first ¶, as amended by PL 1993, c. 398, §4, | is further amended to read: |
|
| | The following deeds are exempt from the tax imposed by this | chapter: |
|
| | Sec. D-8. 36 MRSA §4641-C, sub-§18, as amended by PL 1999, c. 638, | §46, is further amended to read: |
|
| | 18. Limited liability company deeds. Deeds to a limited | liability company from a corporation, a general or limited | partnership or another limited liability company, when the | grantor or grantee owns an interest in the limited liability | company in the same proportion as the grantor's or grantee's | interest in or ownership of the real estate being conveyed; and |
|
| | Sec. D-9. 36 MRSA §4641-C, sub-§19, as enacted by PL 1999, c. 638, | §47, is amended to read: |
|
| | 19. Change in identity or form of ownership. Any transfer of | real property, whether accomplished by deed, conversion, merger, | consolidation or otherwise, if it consists of a mere change in | identity or form of ownership of an entity. This exemption is | limited to those transfers where when no change in beneficial | ownership is made and may include transfers involving | corporations, partnerships, limited liability companies, trusts, | estates, associations and other entities.; and |
|
| | Sec. D-10. 36 MRSA §4641-C, sub§-20 is enacted to read: |
|
| | 20.__Controlling interests.__Transfers of controlling | interests in an entity with a fee interest in real property if | the transfer of the real property would qualify for exemption if | accomplished by deed of the real property between the parties to | the transfer of the controlling interest. |
|
| | Sec. D-11. 36 MRSA §4641-D, first ¶, as amended by PL 1993, c. 398, §5, | is further amended to read: |
|
| | Any deed, except Except as otherwise provided in this section, | must any deed, when offered for recording, and any report of a | transfer of a controlling interest must be accompanied by a | statement or declaration prepared in duplicate and signed, | subject to the penalties of perjury, by the parties to the | transaction or their authorized representatives, declaring the | value of the property transferred and indicating the taxpayer | identification numbers of the grantor and grantee. The statement | or declaration with regard to a transfer by deed must include | evidence of compliance with section 5250-A and reference to the | appropriate tax map and parcel number unless no tax map exists | that includes that property, in which event the declaration must | indicate that no appropriate tax map exists. The exceptions to | the foregoing are the following: |
|
| | Sec. D-12. 36 MRSA §4641-D, 3rd ¶, as amended by P&SL 1975, c. 78, | §21, is further amended to read: |
|
| | The declaration shall must be in a form prescribed by the | State Tax Assessor, who shall provide an adequate supply of such | forms to each register of deeds in the State. The State Tax | Assessor shall prescribe a form for the declaration of value with | regard to transfers of controlling interests subject to tax under | this chapter. |
|
| | Sec. D-13. 36 MRSA §4641-E, 2nd ¶, as amended by PL 1993, c. 398, §6, | is further amended to read: |
|
| | Within 3 years of the recording of a deed subject to the tax | imposed by this chapter or a transfer of a controlling interest | in an entity subject to taxation under this chapter, the State | Tax Assessor may examine any books, papers, records or memoranda | of the grantor or grantee bearing upon the amount of tax payable, | and | may enforce that right of examination by subpoena. If the | assessor determines that there is a deficiency of taxes due under | this chapter, such deficiency must be assessed, together with | interest and penalties, with notice to the persons liable, but no | such assessment may be made more than 3 years after the date of | recording or transfer. |
|
| | Sec. D-14. 36 MRSA §4641-J, as repealed and replaced by PL 1977, c. | 696, §293, is amended to read: |
|
| §4641-J. Recording without tax |
|
| | Any register of deeds who, upon recording any deed or | receiving a report of a transfer of a controlling interest upon | which a tax is imposed by this chapter, fails to collect that tax | or to obtain the declaration of value required by this chapter | and does so with the intent of defeating the purposes of this | chapter commits a civil violation for which a forfeiture not to | exceed $200 may be adjudged. |
|
| | Sec. D-15. 36 MRSA §4641-K, as amended by PL 1993, c. 398, §7, is | further amended to read: |
|
| §4641-K. Falsifying declaration of value |
|
| | Any person who knowingly falsifies the declaration of value | prescribed by section 4641-D or refuses to permit the State Tax | Assessor, or any of the State Tax Assessor's agents or | representatives to inspect property in question or any relevant | books, papers, records or memoranda within 3 years after | recording or transfer of a controlling interest subject to tax | under this chapter, or knowingly alters, cancels or obliterates | any part thereof, or knowingly makes any false entry therein is | guilty of a Class E crime. |
|
| | Sec. D-16. 36 MRSA §4641-L, as enacted by PL 1975, c. 572, §1, is | amended to read: |
|
| §4641-L. No effect on recordation |
|
| | Failure to comply with the requirements of this chapter shall | in no way does not affect the validity of any recorded instrument | or the validity of any recordation or transfer of a controlling | interest. |
|
| | Sec. D-17. 36 MRSA §5122, sub-§1, ¶H, as amended by PL 1997, c. 746, §1 | and affected by §24, is further amended to read: |
|
| H. The absolute value of the amount of any net operating | loss arising from tax years beginning on or after January 1, | 1989, but before January 1, 1993, that arises from an S | Corporation with total assets for the year of at least | $1,000,000 and the absolute value of the amount of any net | operating loss arising from tax years beginning on or after | January 1, 2002 that, pursuant to the United States Internal | Revenue Code, Section 172, is are being carried back for | federal income tax purposes to the taxable year by the | taxpayer; |
|
| | Sec. D-18. 36 MRSA §5122, sub-§2, ¶H, as amended by PL 1997, c. 732, §5 | and c. 746, §4 and affected by §24, is further amended to read: |
|
| H. For each taxable year subsequent to the year of the | loss, an amount equal to the absolute value of the net | operating loss arising from tax years beginning on or after | January 1, 1989, but before January 1, 1993, and the | absolute value of the amount of any net operating loss | arising from tax years beginning on or after January 1, | 2002, for which federal adjusted gross income was increased | in accordance with subsection 1, paragraph H and that | pursuant to the Code, Section 172 was carried back for | federal income tax purposes, but only to the extent that: |
|
| (1) Maine taxable income is not reduced below zero; |
|
| (2) The taxable year is within the allowable federal | period for carry-over; and |
|
| (3) The amount has not been previously used as a | modification pursuant to this subsection; |
|
| | Sec. D-19. 36 MRSA §5200-A, sub-§1, ¶H, as amended by PL 1997, c. 557, | Pt. B, §7 and affected by Pt. G, §1, is further amended to read: |
|
| H. The absolute value of the amount of any net operating | loss arising from tax years beginning on or after January 1, | 1989 but before January 1, 1993 and the absolute value of | the amount of any net operating loss arising from tax years | beginning on or after January 1, 2002 that, pursuant to the | United States Internal Revenue Code, Section 172, is are | being carried back for federal income tax purposes to the | taxable year by the taxpayer; |
|
| | Sec. D-20. 36 MRSA §5200-A, sub-§2, ¶H, as amended by PL 1999, c. 521, | Pt. B, §3 and affected by §11, is further amended to read: |
|
| H. For each taxable year subsequent to the year of the | loss, an amount equal to the absolute value of the net | operating loss arising from tax years beginning on or after | January 1, 1989 but before January 1, 1993, and the absolute | value of | the amount of any net operating loss arising from tax years | beginning on or after January 1, 2002 that, pursuant to the | Code, Section 172, was carried back for federal income tax | purposes, but only to the extent that: |
|
| (1) Maine taxable income is not reduced below zero; |
|
| (2) The taxable year is within the allowable federal | period for carry-over; and |
|
| (3) The amount has not been previously used as a | modification pursuant to this subsection; |
|
| | Sec. D-21. 36 MRSA §5219-M, sub-§1, ¶A, as enacted by PL 1997, c. 557, | Pt. B, §10 and affected by §14 and affected by Pt. G, §1, is | repealed and the following enacted to read: |
|
| A.__"High-technology activity" means the design, creation | and production of computer software, computer equipment, | supporting communications components and other accessories | that are directly associated with computer software and | computer equipment. |
|
| | Sec. D-22. 36 MRSA §5219-M, sub-§1, ¶C, as amended by PL 1997, c. 668, | §31 and affected by §42, is further amended to read: |
|
| C. "Eligible equipment" means all computer equipment, | electronics components and accessories, communications | equipment and computer software placed into service in the | State. |
|
| | Sec. D-23. Tax revenue compliance. The Department of Administrative | and Financial Services, Bureau of Revenue Services is authorized | to implement tax revenue compliance initiatives under current tax | law. |
|
| | Sec. D-24. Application. Those sections of this Part that enact the | Maine Revised Statutes, Title 36, section 4641, subsections 1-A | and 2-A; amend Title 36, section 4641, subsection 3; repeal and | replace Title 36, section 4641-A; repeal and replace Title 36, | section 4641-B; amend Title 36, section 4641-C, first paragraph; | amend Title 36, section 4641-C, subsections 18 and 19; enact | Title 36, section 4641-C, subsection 20; amend Title 36, section | 4641-D, first and 3rd paragraphs; amend Title 36, section 4641-E, | 2nd paragraph; and amend Title 36, sections 4641-J to 4641-L do | not apply to transfers made pursuant to contracts executed before | March 1, 2001. Those sections of this Part that amend Title 36, | section 5219-M, subsection 1, paragraphs A and C apply to tax | years beginning on or after January 1, 2001. |
|
| | Sec. D-25. Effective date. That section of this Part that repeals the | Maine Revised Statutes, Title 36, section 4365, 2nd paragraph | takes effect November 1, 2001. |
|
| | Sec. E-1. 36 MRSA §2524, sub-§2, ¶C, as enacted by PL 1999, c. 401, Pt. | NNN, §1 and affected by §§8 and 9, is repealed. |
|
| | Sec. E-2. 36 MRSA §2524, sub-§4, as enacted by PL 1999, c. 401, Pt. | NNN, §2 and affected by §§8 and 9, is repealed. |
|
| | Sec. E-3. 36 MRSA §5217, sub-§2, ¶C, as enacted by PL 1999, c. 401, Pt. | NNN, §3 and affected by §§8 and 9, is repealed. |
|
| | Sec. E-4. 36 MRSA §5217, sub-§4, as enacted by PL 1999, c. 401, Pt. | NNN, §4 and affected by §§8 and 9, is repealed. |
|
| | Sec. E-5. 36 MRSA §5219-Q, as reallocated by RR 1999, c. 1, §50, is | repealed. |
|
| | Sec. E-6. PL 1999, c. 401, Pt. NNN, §5 is repealed. |
|
| | Sec. E-7. Retroactivity. This Part applies retroactively to June 4, | 1999. |
|
| | Sec. F-1. 3 MRSA §162, sub-§12-A, as amended by PL 1997, c. 24, Pt. | FF, §2, is further amended to read: |
|
| | 12-A. Reserve Fund for State House Preservation and | Maintenance. To administer the Reserve Fund for State House | Preservation and Maintenance, established and maintained as | provided in this subsection. The State Controller at the close | of each fiscal year and at the request of the Legislative Council | shall transfer from unexpended balances of General Fund | appropriations to the Legislature to the Reserve Fund for State | House Preservation and Maintenance available amounts up to | $250,000 a year until a maximum of $1,500,000 is achieved. The | State Controller is further authorized to transfer from the | Reserve Fund for State House Preservation and Maintenance to the | Blaine House Renovations and Repairs Fund the amounts recommended | by the Legislative Council. The Reserve Fund for State House | Preservation and Maintenance may also receive and accept | allocations, appropriations, grants and contributions of money to | be held, used or applied to carry out | this subsection, subject to the conditions upon which these | allocations, appropriations, grants and contributions are made. | Expenditures from the Reserve Fund for State House Preservation | and Maintenance are subject to legislative allocation, may be | made only for major repairs and renovations to the State House, | must be reviewed and recommended by the State House and Capitol | Park Commission and must receive a majority vote of the | Legislative Council. Funds allocated or appropriated to the | Reserve Fund for State House Preservation and Maintenance may not | lapse but must be carried forward.; |
|
| Notwithstanding any other provision of law, beginning in fiscal | year 1997-98, the State Controller, at the beginning of each | fiscal year, shall transfer from the Capital | Construction/Repairs/Improvements-Administration program within | the Department of Administrative and Financial Services to the | Reserve Fund for State House Preservation and Maintenance an | amount of $850,000 each year; |
|
| | Sec. G-1. Voluntary employee incentive programs. Notwithstanding the | Maine Revised Statutes, Title 5, section 903, subsections 1 and | 2, the Commissioner of Administrative and Financial Services | shall offer for use, prior to July 1, 2003, special voluntary | employee incentive programs, including a 50% workweek option, | flexible position staffing and time off without pay. Employee | participation in a voluntary employee incentive program is | subject to the approval of the employee's appointing authority. |
|
| | Sec. G-2. Continuation of health insurance. Notwithstanding the Maine | Revised Statutes, Title 5, section 285, subsection 7 and section | 903, for state employees who apply prior to July 1, 2003 to | participate in a voluntary employee incentive program, the State | shall continue to pay health and dental insurance benefits based | upon the scheduled workweek in effect prior to the participation | in the voluntary employee incentive program. |
|
| | Sec. G-3. Continuation of group life insurance. Notwithstanding the Maine | Revised Statues, Title 5, section 903 and section 18056, | subsection 1, paragraph A and the rules of the Maine State | Retirement System, the life, accidental death and dismemberment, | supplemental and dependent insurance amounts for State employees | who apply prior to July 1, 2003 to participate in voluntary | employee incentive programs are based upon the scheduled hours of | the employees prior to the participation in the voluntary | employee incentive programs. |
|
| | Sec. G-4. General Fund savings. Notwithstanding the Maine Revised | Statutes, Title 5, section 1585, General Fund savings as a result | of the voluntary employee incentive program may not be used to | fund other state programs but must be used to offset the | deappropriation in Part B of this Act. The State Budget Officer | shall submit a report to the First Regular Session and the Second | Regular Session of the 121st Legislature. |
|
| | Sec. H-1. 5 MRSA §17151, sub-§2, as amended by PL 1999, c. 731, Pt. | XX, §1, is further amended to read: |
|
| | 2. Intent. It is the intent of the Legislature that there | must be appropriated and transferred annually to the retirement | system the funds necessary to meet the system's long-term and |
|
| short-term financial obligations based on the actuarial | assumptions established by the board upon the advice of the | actuary. The amount of the unfunded liability attributable to | state employees and teachers as of July 1, 1999 2000, as | certified by the board or as that amount may be revised in | accordance with the terms of the certification, must be retired | in no more than 19 22 years from June 30, 2000 2001. For fiscal | year 2000-01 2001-02, the Legislature must appropriate or | allocate and there must be transferred to the retirement system | funds necessary to institute, as of July 1, 2000 2001, the 19- | year 22-year amortization schedule. For each fiscal year | starting with the fiscal year that begins July 1, 2001, the | Legislature shall appropriate or allocate and transfer to the | retirement system the funds necessary to meet the 19-year 22-year | requirement set forth in this subsection, unless the Legislature | establishes a different amortization period. Funds that have | been appropriated must be considered assets of the retirement | system. |
|
| A. The goal of the actuarial assumptions is to achieve a | fully funded retirement system. |
|
| B. The retirement system's unfunded liability for persons | formerly subject to the Maine Revised Statutes of 1944, | chapter 37, sections 212 to 220 must be repaid to the system | from annual appropriations over the funding period of the | retirement system. |
|
| C. This section may not be construed to require the State | to appropriate and transfer funds to meet the obligations of | participating local districts to the retirement system. |
|
| | Sec. H-2. Calculation and transfer. Notwithstanding the Maine Revised | Statutes, Title 5, section 1585, in fiscal years 2001-02 and | 2002-03, the State Budget Officer shall calculate the amount of | savings that apply against each affected account in the Personal | Services and the All Other line category appropriations and | allocations of the affected accounts based on the proportionate | share of employer retirement costs in the Personal Services and | All Other appropriations and allocations of the affected accounts | and shall transfer the calculated amounts by financial order upon | the approval of the Governor. These transfers are considered | adjustments to appropriations and allocations in fiscal years | 2001-02 and 2002-03. The State Budget Officer shall provide the | joint standing committee of the Legislature having jurisdiction | over appropriations and financial affairs with a report of the | transferred amounts no later than January 31st of each fiscal | year following the year of transfer and adjustment. |
|
| | Sec. H-3. Employer retirement rates. The State Budget Officer shall | adjust the employer retirement rates in fiscal years 2001-02 and | 2002-03 based on the actuarial amounts and rates provided by the | Maine State Retirement System so that the actual employer | retirement costs in each account affected by section 2 of this | Part approximate the net appropriations and allocations to each | account after the adjustments required by section 2 of this Part. |
|
| | Sec. I-1. 5 MRSA §1710-F, sub-§2, as amended by PL 1997, c. 157, §1, | is further amended to read: |
|
| | 2. Biennial revenue projections. The committee shall submit | recommendations for state revenue projections for the next 2 | fiscal biennia and analyze revenue projections for the current | fiscal biennium, which must be approved by a majority of the | committee members. No later than December 1st of each even- | numbered year, the committee shall submit to the Governor, the | Legislative Council, the joint standing committee of the | Legislature having jurisdiction over appropriations and financial | affairs and the State Budget Officer a report that presents the | analyses, findings and recommendations for General Fund and | Highway Fund revenue projections for the next 2 fiscal biennia. | In developing its recommendation of General Fund revenue, the | committee shall take into consideration forecasted allocations | under Title 36, section 6662. In its report the committee shall | fully describe the methodology employed in reaching its | recommendations, including the assumptions made in forecasting | the amount transferred into the Business Equipment Tax | Reimbursement Fund, as established in Title 36, section 6661.__ | For purposes of forecasting transfers to the Business Equipment | Tax Reimbursement Fund, the committee shall | assume that the percentage of claims under Title 36, section 6654 | to be transferred on or before June 15th will be equal to the | percentage of the claims transferred on or before June 15, 2002. | Revenue projections for other funds of the State may be included | in the report at the discretion of the committee. |
|
| | Sec. I-2. 36 MRSA §6651, sub-§2-A is enacted to read: |
|
| | 2-A.__Predominantly.__"Predominantly" means more than 50% of | the time. |
|
| | Sec. I-3. 36 MRSA §6651, sub-§§4 to 6 are enacted to read: |
|
| | 4.__Qualified services.__"Qualified services" means | "production" as defined in section 1752, subsection 9-B; | "fabrication services" as defined by the first sentence of | section 1752, subsection 2-C; construction services; printing; | retail services exclusive of those performed at or in support of | retail facilities; modification of__tangible personal property; | development of computer software; leasing by a lessor of property | that would be eligible for reimbursement under this chapter had | the property been owned by the lessee rather than the lessor; | services provided by "financial institutions" as defined by | section 5206-D, subsection 8; services provided by credit unions |
|
| authorized to do business in this State pursuant to Title 9-B, | section 131, subsection 12-A; services provided by insurance | companies subject to taxation under chapter 357; and electronic | technology services. |
|
| | 5.__Retail sales facility.__"Retail sales facility" means a | physical structure located in the State and predominantly | utilized as a facility to serve customers who are physically | present at the facility for the purpose of selecting and | purchasing goods or services at retail. |
|
| | 6.__Service.__"Service" means any activity engaged in in this | State for another person or persons for a fee, retainer, | commission or other valuable consideration, exclusive of | activities engaged in for an employer by an employee. |
|
| | Sec. I-4. 36 MRSA §6652, sub-§1-B, as enacted by PL 1997, c. 24, Pt. | C, §14, is amended to read: |
|
| | 1-B. Certain property excluded. Notwithstanding any other | provision of law, reimbursement pursuant to this chapter may not | be made with respect to the following property: |
|
| A. Office furniture, including without limitation tables, | chairs, desks, bookcases, filing cabinets and modular office | partitions; and |
|
| B. Lamps and lighting fixtures.; |
|
| C.__Property employed by a business in the provision of a | service, exclusive of property, whether owned or leased, | used predominantly in a qualified service and exclusive of | property used by a person in providing a service to an | affiliate when that property would be eligible for | reimbursement if it were owned by that affiliate; and |
|
| D.__Property employed by a business in a retail sales | facility or employed predominantly in the support of such a | facility. |
|
| This subsection applies Paragraphs A and B apply to property tax | years beginning after April 1, 1996. Property affected by this | subsection paragraphs A and B that was eligible for reimbursement | pursuant to chapter 915 of property taxes paid for the 1996 | property tax year is grandfathered into the program and continues | to be eligible for reimbursements for up to 12 years, unless it | subsequently becomes ineligible. Paragraphs C and D apply to | property tax years beginning after April 1, 2000.__Property | affected by paragraphs C and D that was eligible for | reimbursement pursuant to this chapter for property taxes paid | for the 2000 property tax year is grandfathered into the program | and continues to be eligible for reimbursement to the extent | permitted by this chapter as it existed on April 1, 2000, unless | it subsequently becomes ineligible. |
|
| | Sec. I-5. 36 MRSA §6654, as enacted by PL 1995, c. 368, Pt. FFF, §2, | is amended to read: |
|
| §6654. Claim for reimbursement |
|
| | A person entitled to reimbursement pursuant to section 6652 | may file a claim for reimbursement with the State Tax Assessor. | The reimbursement claim must be filed annually with the State Tax | Assessor on or before 60 days after the tax is paid April 1st of | each year for property taxes paid during the preceding calendar | year for which no previous reimbursement pursuant to this chapter | has been made. The State Tax Assessor may at any time extend for | good cause the date on which the claim for reimbursement is due | for good cause, but in no event may a claim be allowed if it is | submitted later than 60 days after the original due date. Except | as otherwise provided, the claim must be accompanied by the | statement obtained by the claimant pursuant to section 6653. If | the claimant requests reimbursement of an amount of tax that | differs from the amount of tax specified for the eligible | property in the statement provided by the assessor or assessors | of the | taxing jurisdiction, the claimant must attach to the claim form | an explanation of the reasons for that difference and the State | Tax Assessor shall determine the correct amount of reimbursement | to which the claimant is entitled, taking into consideration both | the statement from the assessor or assessors and the taxpayer's | explanation. If, for any reason, the claimant is unable to | obtain the statement specified in section 6653 from the assessor | or assessors within the time specified in section 6653, the | claimant must attach to the claim form an explanation of the | amount of reimbursement requested and the State Tax Assessor | shall process the claim without that statement. If the property | taxes are billed in more than one installment, a claimant may | submit multiple claims for reimbursement corresponding to the | amount of property tax paid with each installment. |
|
| | Sec. I-6. 36 MRSA §6656, as amended by PL 1999, c. 768, §7, is | further amended to read: |
|
| | Except as provided in section 6652, subsection 3, upon | receipt of a timely and properly completed claim for | reimbursement, the State Tax Assessor shall certify that the | claimant is eligible for reimbursement and shall pay the amount | claimed from the General Fund Business Equipment Tax | Reimbursement Fund within 180 days after the original due date of | the claim is filed. For those claims for which payments are | withheld pursuant to section 6652, subsection 3, reimbursement | must be paid within 180 days after the assessor receives | notification under that subsection that the report has been | received. |
|
| | Sec. I-7. 36 MRSA §§6661 to 6663 are enacted to read: |
|
| | There is established the Business Equipment Tax Reimbursement | Fund, a nonlapsing dedicated account within the bureau. |
|
| §6662.__Source of Business Equipment Tax Reimbursement Fund |
|
| | On or before June 15th of each year, the State Controller | shall transfer from the General Fund to the Business Equipment | Tax Reimbursement Fund an amount equal to the legislative__ 2 | horized allocation.__Any balances currently available within the | Business Equipment Tax Reimbursement Fund reduce the transfer | amount.__The transfer amount must be transferred from the receipt | of taxes imposed by Parts 3 and 8 in such a manner so that the | transfer from each source of revenue is in the same proportionate | share that each source of revenue as most recently projected for | that fiscal year | in accordance with Title 5, section 1710-F, subsection 2, | adjusted for any newly enacted law, bears to the total of both | sources of revenue as most recently projected for that fiscal | year in accordance with Title 5, section 1710-F, subsection 2, | adjusted for any newly enacted law.__On or before September 15th | of each year, the State Controller shall transfer from the | General Fund to the Business Equipment Tax Reimbursement Fund an | amount equal to the legislatively authorized allocation.__The | transfer amount must be transferred from the receipt of taxes | imposed by Parts 3 and 8 in such a manner that the transfer from | each source of revenue is in the same proportionate share that | each source of revenue as most recently projected for that fiscal | year in accordance with Title 5, section 1710-F, subsection 2, | adjusted for any newly enacted law, bears to the total of both | sources of revenue as most recently projected for that fiscal | year in accordance with Title 5, section 1710-F, subsection 2, | adjusted for any newly enacted law.__The amounts so transferred | from the General Fund must be treated as a reduction in the | General Fund revenue available for and subject to the calculation | for the transfer to the Local Government Fund as described in | Title 30-A, section 5681, subsection 5. |
|
| §6663.__Payments from fund |
|
| | Payments from the Business Equipment Tax Reimbursement Fund | must be made in accordance with this chapter.__A payment from the | fund may not be subject to any statewide indirect charges. |
|
| | Sec. I-8. Nonlapsing funds - Personal Property Tax Reform program. Any | unencumbered balance of General Fund appropriations remaining on | June 30, 2002 in the Personal Property Tax Reform program within | the Department of Administrative and Financial Services may not | lapse but must be carried forward to June 30, 2003 to be used for | the same purposes. |
|
| | Sec. I-9. Application date. Sections 2 to 7 of this Part apply to | property taxes assessed on or after April 1, 2001. |
|
| | Sec. J-1. Adjustments to allocations. Allocations from the Maine Nuclear | Emergency Planning Fund, the Public Utilities Commission | Regulatory Fund, the Public Utilities Commission Reimbursement | Fund, the Public Advocate Regulatory Fund, the Ground Water Oil | Clean-up Fund, the Maine Coastal and Inland Surface Oil Clean-up | Fund, the Maine Hazardous Waste Fund, the State Alcoholic | Beverage Fund and the State Lottery Fund and all federal block | grant allocations may be increased or adjusted by the State | Budget Officer, with the approval of the Governor, to | specifically cover those adjustments | determined necessary under any salary plan approved by the | Legislature and those reclassifications and range changes that | have been approved by the Department of Administrative and | Financial Services and submitted for legislative review. |
|
| | Sec. J-2. Allotments required - Bureau of Alcoholic Beverages and Lottery Operations. | Upon receipt of allotments duly approved by the Governor, based | upon work programs submitted to the State Budget Officer, the | State Controller shall authorize expenditures from allocations | from the State Alcoholic Beverage Fund and the State Lottery Fund | in Part A of this Act on the basis of these allotments and not on | any other basis. |
|
| | Sec. J-3. Federal block grant additional funds. Any additional funds that | become available due to implementation of the federal block | grants and the possible overlapping of other grants may be | carried forward for future allocations by the Legislature or may | be used to offset any possible reductions in the federal block | grants. |
|
| | Sec. J-4. Federal block grant encumbered balances at year-end. At the end of | each fiscal year, all encumbered balances in the federal block | grants may not be carried forward more than one time, except that | encumbered balances in the Community Development Block Grant may | be carried forward twice and encumbered balances of grant awards | for capital construction projects may carry forward until the | completion of the project, as long as the construction was | started prior to the end of the year for which the allocation was | made. |
|
| | Sec. J-5. Capital expenditures. Notwithstanding the allocations in | Part A of this Act and the provision of section 2 of this Part, | up to $500,000 in the State Alcoholic Beverage Fund and up to | $90,000 in the State Lottery Fund may be expended for capital | expenditures in each fiscal year of the biennium. |
|
| | Sec. J-6. Legislative intent. It is the intent of the Legislature that | allocations by the Legislature from the State Alcoholic Beverage | Fund and the State Lottery Fund in Part A of this Act apply to | administrative expenses only and that these allocations must be | allotted and approved under the Maine Revised Statutes, Title 5. | It is not the intent of the Legislature to affect the use of the | working capital provided under Title 28-A or other activities | required of the State Liquor and Lottery Commission under Title | 28-A. |
|
| | Sec. J-7. Ground Water Oil Clean-up Fund; Maine Coastal and Inland Surface Oil | Clean-up Fund; Maine Hazardous Waste Fund; encumbered balances at year-end. At | the end of each fiscal year, all encumbered balances in the | Ground Water Oil Clean-up Fund, the Maine Coastal and Inland | Surface Oil Clean-up Fund and the Maine Hazardous Waste Fund may | not be carried | forward more than one time. |
|
| | Sec. K-1. Transfer of funds. Notwithstanding any other provision of | law, the State Controller may transfer $1,117,267 in fiscal year | 2001-02 and $1,117,267 in fiscal year 2002-03 from the Fund for a | Healthy Maine to General Fund unappropriated surplus no later | than June 30, 2002 and June 30, 2003. |
|
| | Sec. K-2. Transfer of funds. Notwithstanding any other provision of | law, the State Controller may transfer $1,000,000 in fiscal year | 2001-02 and $400,000 in fiscal year 2002-03 from one time | enhanced federal matching funds in the Bureau of Medical | Services, Federal Expenditures Fund account in the Department of | Human Services to General Fund unappropriated surplus no later | than June 30, 2002 and June 30, 2003. |
|
| | Sec. K-3. Transfer of funds. Notwithstanding any other provision of | law, the State Controller may transfer an amount not to exceed | $13,508,040 in fiscal year 2002-03 from the Trust Fund for a | Healthy Maine to the Fund for a Healthy Maine. |
|
| | Sec. L-1. Carrying balances - Inland Fisheries and Wildlife program; lapsed balances. | Notwithstanding any other provision of law, $1,027,712 in fiscal | year 2001-02 in the Carrying Balances - Inland Fisheries and | Wildlife program and $2,444,416 in fiscal year 2002-03 lapse to | the General Fund. An adjustment must be made during fiscal year | 2001-02 and fiscal year 2002-03 to reconcile these amounts to the | actual revenue in the 2002-2003 biennium. |
|
| | Sec. L-2. Department-wide Inland Fisheries and Wildlife program. | Notwithstanding any other provision of law, appropriations to the | Department-wide Inland Fisheries and Wildlife program for costs | that are associated with search and rescue may not be considered | amounts appropriated to the Department of Inland Fisheries and | Wildlife under the Constitution of Maine, Article IX, Section 22. |
|
| | Sec. M-1. 28-A MRSA §2, sub-§25-A, as amended by PL 1997, c. 373, | §17, is further amended to read: |
|
| | 25-A. Retail employee. "Retail employee" means any person | employed by a retailer or by the alcohol bureau to sell liquor in | a licensed establishment or state or agency liquor store. For | the purposes of violations of this Title and rules of the bureau, | a retail employee is deemed an agent of the retailer or state or | agency liquor store that employs that employee. |
|
| | Sec. M-2. 28-A MRSA §2, sub-§32, as amended by PL 1997, c. 373, §19, | is repealed. |
|
| | Sec. M-3. 28-A MRSA §123, sub-§§2 and 4, as amended by PL 1997, c. 373, | §30, are further amended to read: |
|
| | 2. Sale of liquor for consumption off the premises on days | other than Sunday. Shall this municipality authorize the State | to permit the operation of state liquor stores and agency liquor | stores on days other than Sunday? |
|
| | 4. Sale of liquor for consumption off the premises on | Sundays. Shall this municipality authorize the State to permit | the operation of state liquor stores and agency liquor stores on | Sundays? |
|
| | Sec. M-4. 28-A MRSA c. 9, as amended, is repealed. |
|
| | Sec. M-5. 28-A MRSA Pt. 2 is amended by repealing the Part headnote | and enacting the following in its place: |
|
| | Sec. M-6. 28-A MRSA c. 15 is amended by repealing the chapter | headnote and enacting the following in its place: |
|
| | Sec. M-7. 28-A MRSA §351, sub-§1, as amended by PL 1997, c. 373, §38, | is repealed and the following enacted in its place: |
|
| | 1.__Agency liquor store may not be located within 300 feet |
|
| of school or church.__The alcohol bureau may not license an | agency liquor store within 300 feet of any public or private | school, church, chapel or parish house, except that the alcohol | bureau, after holding a public hearing near the proposed | location, may locate an agency liquor store within 300 feet of a | church, | chapel, parish house or postsecondary school. |
|
| | Sec. M-8. 28-A MRSA §352, as amended by PL 1997, c. 373, §39, is | further amended to read: |
|
| §352. Purchase of liquor in agency liquor stores; purchase from |
|
| | 1. Methods of payment. This subsection governs the methods | of payment permitted for purchases of liquor from state or agency | liquor stores and for purchases of liquor from the alcohol bureau | by agency liquor stores. |
|
| A. An agency liquor store may accept payment for liquor | purchases by cash, check or major credit card. |
|
| B. A person, other than a licensee, buying liquor at a | state liquor store must pay in cash or by major credit card. |
|
| C. A licensee buying liquor at a state an agency liquor | store or from the alcohol bureau must pay in cash or by | check or other method approved by the bureau. |
|
| D. In addition to the methods of payment permitted in | paragraph C, an agency liquor store, when approved by the | alcohol bureau, may pay for liquor purchased from the | alcohol bureau by mailing a check for payment to the alcohol | bureau or by other method approved by the alcohol bureau, | when notified of the amount due or upon receiving a liquor | delivery. Payments that are mailed must be received or | postmarked within 3 days of receipt of a liquor delivery or | notification of the amount due. |
|
| | 2. Checks not honored on presentation; consequences. If any | check is not honored on presentation or if an agency liquor store | fails to pay for liquor as prescribed in subsection 1, the bureau | shall withhold any license not issued or immediately take back | the license if already issued, voiding that license until such | time as the check or invoice is paid in full, together with the | cost of the check failure or collection procedure. The alcohol | bureau or bureau may order that person to make all payments to | the alcohol bureau or bureau by cash, certified check or money | order for a period not to exceed one year. |
|
| | Sec. M-9. 28-A MRSA §353, as amended by PL 1997, c. 373, §40, is | further amended to read: |
|
| | State liquor stores and agency Agency liquor stores may be | open for the sale and delivery of liquor between the hours of 6 | a.m. and 1 a.m. in municipalities and unincorporated places that | have voted in favor of the operation of state liquor stores under | local option provisions. Notwithstanding any local option | decisions to the contrary, state liquor stores and agency liquor | stores may be open from 9 a.m. Sunday to 1 a.m. the next day. | The alcohol bureau shall establish the hours of operation of each | state liquor store. |
|
| | Sec. M-10. 28-A MRSA §354, as enacted by PL 1987, c. 45, Pt. A, §4, | is amended to read: |
|
| §354. Sales to minors or intoxicated persons |
|
| | No state liquor store or An agency liquor store may not sell | liquor to a minor or to a visibly intoxicated person. |
|
| | Sec. M-11. 28-A MRSA §355, as amended by PL 1997, c. 373, §41, is | further amended to read: |
|
| §355. Closed in cases of riots; hurricanes; flood |
|
| | The Governor or the alcohol bureau may, in cases of riots, | hurricanes and floods, order any or all state liquor stores or | agency liquor stores to close. |
|
| | Sec. M-12. 28-A MRSA §356 is enacted to read: |
|
| §356.__Lease of facilities |
|
| | The alcohol bureau may lease and equip warehouses and other | merchandising facilities that are necessary to carry out the | purposes of this Title. |
|
| | Sec. M-13. 28-A MRSA c. 17, as amended, is repealed. |
|
| | Sec. M-14. 28-A MRSA §451-A is enacted to read: |
|
| §451-A.__Discount agency liquor stores |
|
| | 1.__Discount store.__Notwithstanding the provisions of section | 1651, the bureau, with the approval of the Commissioner of | Administrative and Financial Services, may establish 2 discount | agency liquor stores and reduce the price of liquor in those 2 | stores. |
|
| | 2.__Location.__One store must be located to be convenient to | the southbound lanes of the Maine Turnpike, near Exit 1 of the | Maine Turnpike.__One store must be located in Calais. |
|
| | Sec. M-15. 28-A MRSA §453, as amended by PL 1997, c. 373, §46, is | further amended to read: |
|
| §453. Location of agency liquor stores |
|
| | 1. Location requirements. The bureau may license an agency | liquor store only when the following requirements are met. |
|
| A. The proposed agency liquor store is located in a | municipality or unincorporated place that has voted in favor | of the operation of state liquor stores under local option | provisions. |
|
| C. The proposed agency liquor store is not within 3.5 miles | of an existing state liquor store or an existing agency | liquor store that was licensed before May 1, 1993. |
|
| D. If a state liquor store closes, the The bureau may grant | more than one agency store license in a municipality when | the bureau considers it appropriate. Agency liquor stores | licensed before May 1, 1993 that replace closed state liquor | stores are exempt from the distance requirement in paragraph | C up to 6 agency store licenses in municipalities with a | population over 20,000 and up to 3 agency store licenses in | municipalities where a state liquor store has been closed.__ | The bureau is authorized to grant one agency store license | in other municipalities as it considers appropriate. |
|
| E.__The bureau may relicense stores in existence or licensed | before April 30, 2001. |
|
| | 2. Replacement of state or agency liquor stores. The alcohol | bureau may not replace a state liquor store and the bureau may | not replace an existing agency liquor store that closes with a | new agency liquor store if there is another state or existing | agency liquor store within 3.5 miles. This subsection does not | prevent the bureau from locating a replacement agency liquor | store within 3.5 miles of another replacement agency liquor store | for the same town. |
|
| | 2-A. Replacement of state liquor stores closed after July 1, | 1990. The bureau may replace a state liquor store closed after | July 1, 1990 with 3 agency liquor stores if: |
|
| A. The agency liquor stores are within a 10-mile radius of | the location of the closed state liquor store; and |
|
| B. The bureau does not issue to a person or corporation | more than 2 of the 3 licenses issued to replace a state | liquor store. For purposes of this restriction, each | partner of a partnership, each corporation that owns an | interest in another corporation and each person who owns 20% | or more of the shares or other interest in a corporation is | deemed to own a license granted to the partnership or | corporation. |
|
| | Sec. M-16. 28-A MRSA §453-A, sub-§§1, 1-A and 2, as amended by PL 1997, | c. 373, §47, are repealed. |
|
| | Sec. M-17. 28-A MRSA §453-B, as repealed and replaced by PL 1993, c. | 509, §5, is repealed and the following enacted in its place: |
|
| | The initial license fee for an agency liquor store is $2,000 | and the renewal fee for an annual license is $300.__The annual | license fee for a reselling agent is $100. |
|
| | Sec. M-18. 28-A MRSA §455, as amended by PL 1997, c. 373, §48, is | further amended to read: |
|
| §455. Liquor for agency liquor stores |
|
| | Agency liquor stores must buy their liquor all spirits and | fortified wine from the alcohol bureau under section 606. |
|
| | Sec. M-19. 28-A MRSA §606, sub-§1, as repealed and replaced by PL | 1993, c. 276, §2, is amended to read: |
|
| | 1. Purchase of liquor. Subject to the restrictions provided | in subsection 1-A, a person licensed to sell spirits must | purchase liquor from a state or an agency liquor store. This | subsection does not apply to public service corporations | operating interstate. |
|
| | Sec. M-20. 28-A MRSA §606, sub-§1-A, as repealed and replaced by PL | 1993, c. 276, §3, is amended to read: |
|
| | 1-A. On-premises licensees; purchase of spirits. A person | licensed to sell spirits for consumption on the premises may | purchase spirits from the alcohol bureau or an agency liquor | store properly licensed as a reselling agent by the alcohol | bureau only in accordance with this subsection. |
|
| A. The sale price of spirits sold to a licensee under this | subsection must equal the price for which a licensee would | purchase liquor at a state store is the retail price set by | the commission without the sales tax. |
|
| B. Upon completion of a transaction, the agency liquor | store and the on-premise licensee shall each retain a copy | of the licensee order form. |
|
| | Sec. M-21. 28-A MRSA §606, sub-§§4 and 5, as amended by PL 1997, c. | 373, §58, are further amended to read: |
|
| | 4. Discount for agency liquor stores. The alcohol bureau | shall sell spirits and fortified wines to agency liquor stores | for a price of at least 8% less than the list price established | for the state liquor stores under chapters 65 and 67. |
|
| | 5. Sale to government instrumentalities. The alcohol bureau | may authorize the sale of sell spirits to government | instrumentalities within the State approved by the bureau. The | alcohol bureau shall set the price. |
|
| | Sec. M-22. 28-A MRSA §606, sub-§8, as amended by PL 1997, c. 24, Pt. | L, §4, is further amended to read: |
|
| | 8. Limits on price. An agency liquor store may not shall | sell spirits and fortified wine for less than 103% of the price | paid by the agency liquor store. An agency liquor store may not | sell spirits to persons other than on-premises licensees for more | than the list price set in accordance with chapters 65 and 67 at | a price set by the alcohol bureau including all sale pricing.__ | Upon written approval from the bureau, an agency liquor store may | reduce the price of spirits and fortified wine to deplete | inventory of discontinued items. |
|
| | Sec. M-23. 28-A MRSA §708, sub-§5, as enacted by PL 1993, c. 615, §4, | is amended to read: |
|
| | 5. Combination packages. Notwithstanding subsection 3, | agency liquor store licensees may offer for sale any package or | combination of packages of spirits that the commission has | approved for sale in state liquor stores. |
|
| | Sec. M-24. 28-A MRSA §1651, sub-§1, as amended by PL 1999, c. 166, §1, | is further amended to read: |
|
| | 1. State liquor tax. Except as provided in subsection 2, the | commission shall determine and set the list price at which to | sell all spirits and fortified wine that will produce an | aggregate state liquor tax sufficient to pay all liquor-related | expenses of the | Bureau of Alcoholic Beverages and Lottery Operations and to | return to the General Fund an amount substantially equal to the | amount of state liquor tax collected in the previous fiscal year. | With the exception of the discount agency liquor stores in | Kittery and Calais, list List prices must be uniform statewide. |
|
| C. The commission shall add any cost to the State related | to handling containers returned for refund pursuant to Title | 32, section 1863-A to the established price without markup. |
|
| | Sec. M-25. 28-A MRSA §1651, sub-§2, ¶C, as amended by PL 1995, c. 181, | §1, is further amended to read: |
|
| C. Notwithstanding the other provisions of this section, | with approval of the Commissioner of Administrative and | Financial Services, the commission may reduce the price of | discontinued or slow-selling items of liquor and fortified | wine. The reduced price may not be less than the actual | cost of the discontinued liquor items. |
|
| | Sec. M-26. 28-A MRSA §1651, sub-§2, ¶E, as enacted by PL 1987, c. 45, | Pt. A, §4, is amended to read: |
|
| E. Notwithstanding the other provisions of this section, | the commission may establish special prices on certain | listed liquor spirits and fortified wine items to be made | available to the consumer at all state stores. These | special prices must not be lower than the price established | for the same listed item at the 2 discount state agency | liquor stores authorized under section 403 451-A. |
|
| | Sec. M-27. 28-A MRSA §2073, sub-§3,¶¶B to D, as enacted by PL 1987, c. | 45, Pt. A, §4, are amended to read: |
|
| B. For-hire carriers and contract carriers, authorized by | the Department of Public Safety, may transport liquor to | state agency liquor stores, to liquor warehouses, to | licensees, and to purchasers of liquor at state agency | liquor stores and from manufacturers to liquor warehouses, | state to agency liquor stores and to the state line for | transportation outside the State. |
|
| C. Licensees may transport liquor from state agency liquor | stores to their places of business. |
|
| D. Manufacturers may transport liquor within the State to | liquor warehouses and state liquor stores, to persons | authorized under paragraph E and to the state line for | transportation outside the State. |
|
| | Sec. M-28. 28-A MRSA §2073, sub-§3, ¶F, as amended by PL 1997, c. 373, | §154, is further amended to read: |
|
| F. The bureau may authorize hospitals and state | institutions to purchase liquor, for medicinal purposes | only, from wholesale licensees and state agency liquor | stores. This authorization must be in writing. |
|
| | Sec. M-29. 28-A MRSA §2075, sub-§2, as amended by PL 1993, c. 730, | §47, is further amended to read: |
|
| | 2. Transportation of spirits within the State. No A person | may not transport or cause to be transported any spirits within | the State in a quantity greater than 4 quarts unless the spirits | were purchased from a state or an agency liquor store. |
|
| | Sec. M-30. 28-A MRSA §2076, sub-§1, as amended by PL 1997, c. 373, | §156, is further amended to read: |
|
| | 1. Delivery of liquor. Except with the bureau's written | permission, no a person may not knowingly transport to or cause | to be delivered to any person other than the alcohol bureau any | spirits not purchased from a state an agency liquor store or the | alcohol bureau. |
|
| | Sec. M-31. 28-A MRSA §2229, sub-§2, as amended by PL 1997, c. 373, | §162, is repealed. |
|
| | Sec. M-32. 28-A MRSA §2229, sub-§2-A is enacted to read: |
|
| | 2-A.__Unfit liquor.__If any forfeited liquor is determined by | the court to be unfit or unsatisfactory for consumption or retail | sale, the court may order the liquor destroyed by any officer | competent to serve the process on which it was forfeited.__The | officer shall make the return to the court.__The liquor must be | destroyed in a manner that is environmentally sound. |
|
| | Sec. M-33. 28-A MRSA §2230, sub-§2, ¶B, as amended by PL 1997, c. 373, | §163, is further amended to read: |
|
| B. Secure the liquor for a period of 30 days, after which | time the agency shall transfer the liquor to the bureau, | which shall dispose of the liquor. The bureau shall dispose | of any malt liquor or wine and shall transfer any spirits to | the alcohol bureau for sale at state liquor stores or | disposal. |
|
| | Sec. M-34. State liquor stores to be closed |
|
| | 1. Closing by October 31, 2001. The Department of | Administrative and Financial Services, Bureau of Alcoholic | Beverages and Lottery Operations shall take any action necessary | to close all state liquor stores as expeditiously as possible | with the goal of having all state liquor stores closed by October | 31, 2001. |
|
| | 2. Replacement of state liquor stores. The Department of | Administrative and Financial Services, Bureau of Alcoholic | Beverages and Lottery Operations may license up to 6 agency | stores in municipalities with a population over 20,000 and up to | 3 agency stores in municipalities where a state liquor store has | been closed. The Department of Administrative and Financial | Services, State Liquor and Lottery Commission shall establish | monthly discounts for all agency stores. The issuance of an | agency liquor store license and the operation of agency liquor | stores licensed pursuant to this Part are governed by the Maine | Revised Statutes, Title 28-A, chapter 19. |
|
| | 3. Requirement of at least one replacement agency liquor | store before closing. A state liquor store may not be closed | unless at least one replacement agency liquor store with a | federal wholesale registration and licensed as a reselling agent | has been licensed within 10 miles of the state store being closed | or unless the Director of the Bureau of Alcoholic Beverages and | Lottery Operations within the Department of Administrative and | Financial Services determines that reasonable alternative access | is available to persons who previously purchased spirits from the | state liquor store being closed. |
|
| | 4. Assistance to employees. The State shall provide | assistance within existing programs to employees who are laid off | as a result of the closing of state liquor stores and the | contracting of wholesale liquor functions. This assistance may | include, but is not limited to, retraining, career planning and | assistance in obtaining other employment and may be provided | before or after an employee leaves state employment. |
|
| | 5. Laws applicable to state liquor stores until closed. Until | all state liquor stores have been closed, the provisions of law | applying to state liquor stores on January 1, 2001 continue to | apply to the operation of the stores remaining open, and the | Department of Administrative and Financial Services, Bureau of | Alcoholic Beverages and Lottery Operations and the Department of | Public Safety, Bureau of Liquor Enforcement continue to have | authority to act under those laws as if those laws were currently | in effect. |
|
| | Sec. N-1. Tax expenditures. The following General Fund tax | expenditures for fiscal years 2001-02 and 2002-03, in accordance | with Title 5, section 1666, will continue in effect unless | repealed or modified by the 120th Legislature. |
|
| General Fund Sales Tax | 36 MRSA | FY'02 | FY'03 |
|
| Casual Sales | 1752 sub§11 | D | D |
|
| Sales by Executors | 1752 sub§11 | A | A |
|
| Separately Charged Labor | 1752 sub§14$20,582,675 | $21,611,809 |
|
| Tips Given Directly to | 1752 sub§14 | $682,290 | $716,405 |
|
| Exempt Custom Computer | 1752 sub§1E | $689,589 | $724,068 |
|
| Certain Telecommunications | 1752$11,864,398 | $12,243,998 |
|
| Sales Tax Prohibited by | 1760 sub§1 | D | D |
|
| Sales to the State & | 1760 sub§2 | $105,280,275 | $109,491,485 |
|
| Grocery Staples | 1760 sub§3 | $109,098,938 | $111,040,592 |
|
| Prescription Drugs | 1760 sub§5 | $32,258,408 | $32,994,832 |
|
| Prosthetic Devices | 1760 sub§5A | $3,450,372 | $3,588,387 |
|
| Meals Served by Public or | 1760 sub§6A$5,794,957 | $5,968,805 |
|
| Meals Served to Patients in | 1760 sub§6 | E |
|
| Hospitals & Nursing Homes | ¶B | |
|
| Providing Meals for the | 1760 sub§6 | $270,417 | $283,937 |
|
| Providing Meals to | 1760 sub§6 | A | A |
|
| Certain Meals Served by | 1760 sub§6 | $9,331 | $9,705 |
|
| Products Used in | 1760 sub§7 | $7,037,784 | $7,299,708 |
|
| Certain Jet Fuel | 1760 sub§8 | $2,300,036 | $2,415,038 |
|
| Coal, Oil & Wood for | 1760 sub§9 | $21,307,274 | $22,159,565 |
|
| Fuel Oil for Burning | 1760 sub§9A | $23,518 | $24,694 |
|
| First 750 KW Hours of | 1760 sub§9B | $18,181,375 | $18,635,909 |
|
| Gas When Used for Cooking & | 1760 sub§9C$8,090,225 | $8,232,575 |
|
| Fuel and Electricity Used | 1760 sub§9D$23,474,916 | $24,413,912 |
|
| Fuel Oil or Coal that | 1760 sub§9G | $36,008 | $37,808 |
|
| Certain Returnable | 1760 sub§12 | $1,164,578 | $1,222,806 |
|
| Packaging Materials | 1760 sub§12A | $9,944,571 | $10,311,834 |
|
| Publications Sold on Short | 1760 sub§14$4,856,982 | $4,980,352 |
|
| Sales to Nonprofit Nursing | 1760 sub§16 | D |
|
| Sales to Incorporated | 1760 sub§16 | C | C |
|
| Sales to Incorp. Nonprofit | 1760 sub§16 | A |
|
| Home Health Care Agencies |
|
| Sales to Incorp. Nonprofit | 1760 sub§16 | A |
|
| Sales to Incorporated | 1760 sub§16 | A | A |
|
| Sales to Incorporated | 1760 sub§16 | $16,038,100 | $17,028,856 |
|
| Sales to Private Schools & | 1760 sub§16 | C |
|
| Sales to Educational TV or | 1760 sub§16 | A |
|
| Sales to Regularly | 1760 sub§16 | $1,369,370 | $1,437,838 |
|
| Sales to Institutions | 1760 sub§16 | C | C |
|
| Conducting Medical Research |
|
| Sales to Certain Incorp. | 1760 sub§16$3,282 | $3,413 |
|
| that Teach Reading Reading |
|
| Camp Rentals | 1760 sub§17 | B | B |
|
| Rental Charges for Living | 1760 sub§18 | B |
|
| Quarters in Nursing Homes |
|
| Sales to Certain Nonprofit | 1760 sub§18A | B |
|
| Rental of Living Quarters | 1760 sub§19$3,678,755 | $3,825,906 |
|
| Rental Charges on | 1760 sub§20 | $57,537,365 | $58,975,799 |
|
| Automobiles Used in Driver | 1760 sub§21$25,350 | $26,618 |
|
| Automobiles Sold to Amputee | 1760 sub§22 | A |
|
| Certain Vehicles Purchased | 1760 sub§23 | $0 |
|
| or Leased by Nonresidents |
|
| Certain Vehicles Purchased | 1760 sub§23C | C |
|
| Funeral Services | 1760 sub§24 | $2,943,798 | $3,048,188 |
|
| Watercraft Purchased by | 1760 sub§25 | A | A |
|
| Snowmobiles & All-terrain | 1760 sub§§25A, | A |
|
| Sales to Volunteer | 1760 sub§26 | $99,668 | $103,655 |
|
| Sales to Community Mental | 1760 sub§28$109,790 | $114,431 |
|
| Health, Substance Abuse & |
|
| Water Pollution Control | 1760 sub§29 | C | C |
|
| Air Pollution Control | 1760 sub§30 | C | C |
|
| Machinery & Equipment | 1760 sub§31 | $35,130,082 | $36,428,314 |
|
| New Machinery for | 1760 sub§32 | A | A |
|
| Diabetic Supplies | 1760 sub§33 | $416,359 | $437,177 |
|
| Sales Through Coin-operated | 1760 sub§34$666,138 | $699,445 |
|
| Goods & Services for Seeing | 1760 sub§35 | A |
|
| Sales to Regional Planning | 1760 sub§37 | A |
|
| Water Used in Private | 1760 sub§39 | $5,621,876 | $5,723,419 |
|
| Mobile & Modular Homes | 1760 sub§40 | $2,641,822 | $2,773,913 |
|
| Property Used in Interstate | 1760 sub§41 | C |
|
| Sales to Historical | 1760 sub§42 | B | B |
|
| Sales to Day Care Centers & | 1760 sub§43 | A |
|
| Sales to Church Affiliated | 1760 sub§44 | A |
|
| Certain Property Purchased | 1760 sub§45 | A |
|
| Sales to Organ. that | 1760 sub§46 | A | A |
|
| Provide Res. Fac. for Med. |
|
| Sales to Emergency | 1760 sub§47A | A | A |
|
| Sales to Community Action | 1760 sub§49 | C |
|
| Sales to any Nonprofit Free | 1760 sub§50 | B |
|
| Sales to Veterans' Memorial | 1760 sub§51 | A |
|
| Railroad Track Materials | 1760 sub§52$88,647 | $92,193 |
|
| Sales to Nonprofit Rescue | 1760 sub§53 | A |
|
| Items Purchased with Food | 1760 sub§54$383,443 | $379,609 |
|
| Sales to Hospice | 1760 sub§55 | A | A |
|
| Sales to Nonprofit Youth & | 1760 sub§56 | C |
|
| Self-help Literature on | 1760 sub§57 | A | A |
|
| Portable Classrooms | 1760 sub§58 | A | A |
|
| Sales to Certain Incorp. | 1760 sub§59 | A |
|
| Nonprofit Educational Orgs. |
|
| Sales to Incorporated | 1760 sub§60 | A | A |
|
| Nonprofit Animal Shelters |
|
| Construction Contracts with | 1760 sub§61 | D |
|
| Sales to Certain Charitable | 1760 sub§62 | A |
|
| Sales to Orgs. that Fulfill | 1760 sub§63 | A |
|
| the Wishes of Children with |
|
| Life-threatening Diseases |
|
| Sales by Schools & | 1760 sub§64 | C | C |
|
| Sales to Monasteries and | 1760 sub§65 | A |
|
| Sales to Providers of | 1760 sub§66 | A | A |
|
| Certain Support Systems for |
|
| Sales to Nonprofit Home | 1760 sub§67 | A | A |
|
| Construction Organizations |
|
| Sales to Orgs. that Conduct | 1760 sub§68 | A |
|
| Sales to Orgs. that Create | 1760 sub§69 | A |
|
| Sales to Orgs. that Provide | 1760 sub§70 | A |
|
| Sales to State-chartered | 1760 sub§71 | A |
|
| Sales to Nonprofit Housing | 1760 sub§72 | A |
|
| Development Organizations |
|
| Seedlings for Commercial | 1760 sub§73$71,851 | $74,724 |
|
| Property Used in | 1760 sub§74 | $316,858,331 | $324,305,566 |
|
| Meals & Lodging Provided | 1760 sub§75$1,626,586 | $1,648,413 |
|
| Certain Aircraft Parts | 1760 sub§76 | A | A |
|
| Sales to Eye Banks | 1760 sub§77 | A | A |
|
| Sales of Certain Farm | 1760 sub§78 | $1,491 | $1,565 |
|
| Partial Exemption For Clean | 1760 sub§79$3,056 | $3,209 |
|
| Electricy Used for Net | 1760 sub§80 | $100 | $104 |
|
| Animal Waste Storage | 1760 sub§81 | $19,759 | $20,549 |
|
| Sales of Property Delivered | 1760 sub§82 | F |
|
| Sales of Certain | 1760 sub§83 | $233,281 | $242,613 |
|
| Trade-in Credits | 1765 | $24,396,662 | $25,616,496 |
|
| Sales Tax Credit on | 1811-A | A | A |
|
| Credit for Sales Taxes Paid | 1862 | A |
|
| Returned Merchandise | 1863 | B | B |
|
| Refund of Sales Tax on | 2012 | A | A |
|
| Refund of Sales Tax on | 2013 | $3,506,175 | $3,673,607 |
|
| Fish Passage Facilities | 2014 | A | A |
|
| Exempt Personal Services | 1752 sub§11$9,518,470 | $9,930,854 |
|
| Exempt Business and Legal | 1752 sub§11$11,617,485 | $12,168,768 |
|
| Exempt Business and Legal | 1752 sub§11$128,117,242 | $133,241,932 |
|
| Exempt Amusement & | 1752 sub§11 | $26,693,645 | $27,998,951 |
|
| Exempt Health Services | 1752 sub§11 | $24,796,507 | $25,982,757 |
|
| Exempt Educational Services | 1752 sub§11$41,983,760 | $44,728,958 |
|
| Exempt Membership, Social | 1752 sub§11$58,711,179 | $161,854,957 |
|
| Exempt Insurance, Banking | 1752 sub§11$72,211,135 | $75,404,952 |
|
| Exempt Insurance, Banking | 1752 sub§11$62,112,050 | $63,983,305 |
|
| Exempt Transportation | 1752 sub§11 | $10,294,925 | $10,902,285 |
|
| Exempt Transportation | 1752 sub§11 | $51,161,453 | $52,257,116 |
|
| Exempt Construction | 1752 sub§11 | $16,993,139 | $17,491,795 |
|
| Exempt Other Misc. Services | 1752 sub§11$13,225,192 | $13,754,200 |
|
| General Fund Excise Tax | 36 MRSA | FY'02 | FY'03 |
|
| Excise Tax Exemption on Jet | 2903$639,793 | $646,191 |
|
| Refund of Excise Tax on | 2910 | $55,000 | $56,000 |
|
| Deductions of Dividends & | 2515 | A |
|
| Insurance Company Tax | 2524 | A | A |
|
| Solid Waste Reduction | 2526 | A | A |
|
| Maine Capital Tax Credit | 2621-A sub§3$500,000 | $500,000 |
|
| Cigarette Stamp Tax | 4366-A | $1,887,179 | $1,869,231 |
|
| Exemptions of the Real | 4641-C | C | C |
|
| Local Government Fund Sales | 36 MRSAFY'02 | FY'03 |
|
| Casual Sales | 1752 sub§11 | B | B |
|
| Sales by Executors | 1752 sub§11 | A | A |
|
| Separately Charged Labor | 1752 sub§14$1,106,129 | $1,161,435 |
|
| Tips Given Directly to | 1752 sub§14 | $36,667 | $38,500 |
|
| Exempt Custom Computer | 1752 sub§1E | $37,059 | $38,912 |
|
| Certain Telecommunications | 1752 sub§18D$637,602 | $658,002 |
|
| Sales Tax Prohibited by the | 1760 sub§1 | B |
|
| Sales to the State & | 1760 sub§2 | $5,657,844 | $5,884,158 |
|
| Grocery Staples | 1760 sub§3 | $5,863,062 | $5,967,408 |
|
| Prescription Drugs | 1760 sub§5 | $1,733,592 | $1,773,168 |
|
| Prosthetic Devices | 1760 sub§5A | $185,426 | $192,843 |
|
| Meals Served by Public or | 1760 sub§6$311,425 | $320,768 |
|
| Meals Served to Patients in | 1760 sub§6 | B |
|
| Hospitals & Nursing Homes | ¶B | |
|
| Providing Meals for the | 1760 sub§6 | $14,532 | $15,259 |
|
| Providing Meals to | 1760 sub§6 | A | A |
|
| Certain Meals Served by | 1760 sub§6 | $501 | $522 |
|
| Colleges to Employees of | ¶E | |
|
| Products Used in | 1760 sub§7 | $378,216 | $392,292 |
|
| Aquacultural Production & |
|
| Certain Jet Fuel | 1760 sub§8 | $123,606 | $129,786 |
|
| Coal, Oil & Wood for | 1760 sub§9 | $1,145,069 | $1,190,872 |
|
| Fuel Oil for Burning | 1760 sub§9A | $1,264 | $1,327 |
|
| First 750 KW Hours of | 1760 sub§9B | $977,081 | $1,001,508 |
|
| Gas When Used for Cooking & | 1760 sub§9C$434,775 | $442,425 |
|
| Fuel and Electricity Used | 1760 sub§9D$1,261,560 | $1,312,023 |
|
| Fuel Oil or Coal that | 1760 sub§9G | $1,935 | $2,032 |
|
| Certain Returnable | 1760 sub§12 | $62,585 | $65,715 |
|
| Packaging Materials | 1760 sub§12A | $534,429 | $554,166 |
|
| Publications Sold on Short | 1760 sub§14$261,018 | $267,648 |
|
| Sales to Nonprofit Nursing | 1760 sub§16 | B |
|
| Homes Lic. by Human Services |
|
| Sales to Incorporated | 1760 sub§16 | A | A |
|
| Sales to Incorp. Nonprofit | 1760 sub§16 | A |
|
| Home Health Care Agencies |
|
| Sales to Incorp. Nonprofit | 1760 sub§16 | A |
|
| Sales to Incorporated | 1760 sub§16 | A | A |
|
| Sales to Incorporated | 1760 sub§16 | $861,900 | $915,144 |
|
| Sales to Private Schools & | 1760 sub§16 | A |
|
| Sales to Educational TV or | 1760 sub§16 | A |
|
| Sales to Regularly | 1760 sub§16 | $73,591 | $77,271 |
|
| Sales to Institutions | 1760 sub§16 | A | A |
|
| Conducting Medical Research |
|
| Sales to Certain | 1760 sub§16 | $176 | $183 |
|
| Camp Rentals | 1760 sub§17 | A | A |
|
| Rental Charges for Living | 1760 sub§18 | A |
|
| Quarters in Nursing Homes |
|
| Sales to Certain Nonprofit | 1760 sub§18A | A |
|
| Rental of Living Quarters | 1760 sub§19$197,699 | $205,607 |
|
| Rental Charges on | 1760 sub§20 | $3,092,103 | $3,169,405 |
|
| Automobiles Used in Driver | 1760 sub§21$1,362 | $1,430 |
|
| Automobiles Sold to Amputee | 1760 sub§22 | A |
|
| Certain Vehicles Purchased | 1760 sub§23 | $0 |
|
| or Leased by Nonresidents |
|
| Certain Vehicles Purchased | 1760 sub§23C | A |
|
| Funeral Services | 1760 sub§24 | $158,202 | $163,812 |
|
| Watercraft Purchased by | 1760 sub§25 | A | A |
|
| Snowmobiles & All-terrain | 1760 sub§§25A, | A |
|
| Sales to Volunteer | 1760 sub§26 | $5,356 | $5,570 |
|
| Sales to Community Mental | 1760 sub§28$5,900 | $6,150 |
|
| Water Pollution Control | 1760 sub§29 | A | A |
|
| Air Pollution Control | 1760 sub§30 | A | A |
|
| Machinery & Equipment | 1760 sub§31 | $1,887,918 | $1,957,686 |
|
| New Machinery for | 1760 sub§32 | A | A |
|
| Diabetic Supplies | 1760 sub§33 | $22,375 | $23,494 |
|
| Sales Through Coin-operated | 1760 sub§34$35,799 | $37,589 |
|
| Goods & Services for Seeing | 1760 sub§35 | A |
|
| Sales to Regional Planning | 1760 sub§37 | A |
|
| Water Used in Private | 1760 sub§39 | $302,124 | $307,581 |
|
| Mobile & Modular Homes | 1760 sub§40 | $141,974 | $149,072 |
|
| Property Used in Interstate | 1760 sub§41 | A |
|
| Sales to Historical | 1760 sub§42 | A | A |
|
| Sales to Day Care Centers & | 1760 sub§43 | A |
|
| Sales to Church-affiliated | 1760 sub§44 | A |
|
| Certain Property Purchased | 1760 sub§45 | A |
|
| Sales to Organ. that | 1760 sub§46 | A | A |
|
| Provide Res. Fac. for Med. |
|
| Sales to Emergency | 1760 sub§47A | A | A |
|
| Sales to Community Action | 1760 sub§49 | A |
|
| Sales to any Nonprofit Free | 1760 sub§50 | A |
|
| Sales to Veterans' Memorial | 1760 sub§51 | A |
|
| Railroad Track Materials | 1760 sub§52$4,764 | $4,954 |
|
| Sales to Nonprofit Rescue | 1760 sub§53 | A |
|
| Items Purchased with Food | 1760 sub§54$20,607 | $20,401 |
|
| Sales to Hospice | 1760 sub§55 | A | A |
|
| Sales to Nonprofit Youth & | 1760 sub§56 | A |
|
| Self-help Literature on | 1760 sub§57 | A | A |
|
| Portable Classrooms | 1760 sub§58 | A | A |
|
| Sales to Certain Incorp. | 1760 sub§59 | A |
|
| Nonprofit Educational Orgs |
|
| Sales to Incorporated | 1760 sub§60 | A | A |
|
| Nonprofit Animal Shelters |
|
| Construction Contracts with | 1760 sub§61 | B |
|
| Sales to Certain Charitable | 1760 sub§62 | A |
|
| Sales to Orgs that Fulfill | 1760 sub§63 | A |
|
| the Wishes of Children with |
|
| Life-threatening Diseases |
|
| Sales by Schools & | 1760 sub§64 | A | A |
|
| Sales to Monasteries and | 1760 sub§65 | A |
|
| Sales to Providers of | 1760 sub§66 | A | A |
|
| for Single-parent Families |
|
| Sales to Nonprofit Home | 1760 sub§67 | A | A |
|
| Construction Organizations |
|
| Sales to Orgs that Conduct | 1760 sub§68 | A |
|
| Sales to Orgs that Create & | 1760 sub§69 | A |
|
| Sales to Orgs that Provide | 1760 sub§70 | A |
|
| Sales to State-chartered | 1760 sub§71 | A |
|
| Sales to Nonprofit Housing | 1760 sub§72 | A |
|
| Development Organizations |
|
| Seedlings for Commercial | 1760 sub§73$3,861 | $4,016 |
|
| Property Used in | 1760 sub§74 | $17,028,214 | $17,428,434 |
|
| Meals & Lodging Provided to | 1760 sub§75$87,414 | $88,587 |
|
| Certain Aircraft Parts | 1760 sub§76 | A | A |
|
| Sales to Eye Banks | 1760 sub§77 | A | A |
|
| Sales of Certain Farm | 1760 sub§78 | $80 | $84 |
|
| Partial Exemption for Clean | 1760 sub§79 | $164 |
|
| Electricy Used for Net | 1760 sub§80 | $5 | $6 |
|
| Animal Waste Storage | 1760 sub§81 | $1,062 | 1,104 |
|
| Sales of Property Delivered | 1760 sub§82 | C |
|
| Sales of Certain Printed | 1760 sub§83$12,537 | $13,038 |
|
| Trade-in Credits | 1765 | $1,311,096 | $1,376,650 |
|
| Sales Tax Credit on | 1811-A | A | A |
|
| Credit for Sales Taxes Paid | 1862 | A |
|
| Returned Merchandise | 1863 | A | A |
|
| Refund of Sales Tax on | 2012 | A | A |
|
| Refund of Sales Tax on | 2013 | $188,425 | $197,423 |
|
| Fish Passage Facilities | 2014 | A | A |
|
| Exempt Personal Services | 1752 sub§11$511,530 | $533,692 |
|
| Exempt Business and Legal | 1752 sub§11$624,333 | $653,959 |
|
| Exempt Business and Legal | 1752 sub§11$6,885,120 | $7,160,525 |
|
| Exempt Amusement & | 1752 sub§11 | $1,434,537 | $1,504,685 |
|
| Exempt Health Services | 1752 sub§11 | $1,332,584 | $1,396,334 |
|
| Exempt Educational | 1752 sub§11 | $2,256,240 | $2,403,769 |
|
| Exempt Membership, Social | 1752 sub§11$3,155,185 | $3,324,134 |
|
| and Misc. Services (Consumer |
|
| Exempt Insurance, Banking | 1752 sub§11$3,880,683 | $4,052,321 |
|
| Exempt Insurance, Banking | 1752 sub§11$3,337,950 | $3,438,513 |
|
| Exempt Transportation | 1752 sub§11 | $553,257 | $585,897 |
|
| Exempt Transportation | 1752 sub§11 | $2,749,456 | $2,808,338 |
|
| Services (Business Purchases) |
|
| Exempt Construction | 1752 sub§11 | $913,225 | $940,023 |
|
| Services (Business Purchases) |
|
| Exempt Other Misc. Services | 1752 sub§11$710,732 | $739,161 |
|
| H.O.M.E. Fund Excise Tax | 36 MRSAFY'02 | FY'03 |
|
| Exemptions of the Real | 4641-C | C | C |
|
| Highway Fund Sales | 36 MRSA | FY'02 | FY'03 |
|
| Vehicle Fuel | 1760 | $54,125,494 | $50,062,055 |
|
| Highway Fund Gasoline | 36 MRSA | FY'02 | FY'03 |
|
| Gasoline Tax | 2903 | $1,093,822 | $1,109,135 |
|
| from the Gasoline Tax | 2903 | $330,538 | $333,844 |
|
| Exported from the State | 2903 | $42,198,459 | $42,620,444 |
|
| Allowance | 2906 | $615,000 | $620,000 |
|
| Tax for Off-highway Use | 2908 | $472,159 | $478,769 |
|
| Bus Companies | 2909 | $40,920 | $41,493 |
|
| from the Special Fuel Tax | 3203$2,369,201 | $2,416,585 |
|
| for Worthless Accounts | 3214 | A | A |
|
| Bus Companies | 3215 | $4,804 | $4,924 |
|
| Use | 3218 | $2,662,384 | $2,742,255 |
|
| from the State | 3204-A | $8,531,956 | $8,702,595 |
|
| by United States Law | 3204-A | $340,759 | $347,574 |
|
| Local Government Fund | 36 MRSA | FY'02 | FY'03 |
|
| Individual Income Tax | 5122$287,130 | $306,565 | |
|
| Exemptions of Interest | sub§2 | |
|
| Deduction of Premiums | 5122$161,371 | $183,202 | |
|
| Deduction for Contributions | 5122 sub§2$5,325 | $5,538 |
|
| to a Capital Construction | ¶I | |
|
| Deduction for Qualified | 5122 sub§2$4,772 | $6,325 | |
|
| Deduction for Pension | 5122 sub§2$894,227 | $935,999 |
|
| Itemized Deductions | 5125$3,274,200 | $3,495,818 |
|
| Income Tax Paid to | 5217-A$985,830 | $1,052,557 |
|
| Income Tax Credit for Child | 5218$164,934 | $176,098 |
|
| Care Expense of Residents |
|
| Retirement & Disability Tax | 5219A$204 | | $184 |
|
| Income Taxes for | 5142 sub§7$178,815 | $190,918 |
|
| Itemized Deductions for | 5125$193,800 | $206,918 | |
|
| Income Tax Credit for | 5218$7,905 | $8,440 | |
|
| Exempt Assocs. & Trusts | 5162 sub§2 | A | | A |
|
| from the ME Corp Inc. Tax |
|
| Credit for Incomes Taxes | 5165A | | A |
|
| Tax Credit on a Resident | 5214AA | | A |
|
| Nonresident Trusts and | 5175 | A | | A |
|
| Corporate Income Tax | 5200A sub§2$716,987 | $724,157 |
|
| Exclusion for a Portion of | 5200A sub§2D | | D |
|
| from Uncombineid Affiliates |
|
| Double-weighted Sales Tax | 5211$139,438 | $140,832 |
|
| Single Sales Factor | 5212$1,983 | $2,023 | |
|
| Jobs and Investment | 5215$56,307 | $57,996 | |
|
| Maine Seed Capital | 5216-B$28,753 | $30,049 | |
|
| Family Development | 5216C$4,067 | $6,643 | |
|
| Employer-assisted Child | 5217 | A | | A |
|
| Employer-provided | 5217-B | $966 | | $995 |
|
| Forest Management | 5219-C | A | | A |
|
| Solid Waste Reduction | 5219-D | B | | B |
|
| Machinery & Equipment | 5219-E$24,824 | $3,724 | |
|
| Research Expense Tax | 5219-K$64,661 | $67,247 | |
|
| Super Research & | 5219-L$43,828 | $46,020 | |
|
| High-technology | 5219-M | $161,886 | $169,981 |
|
| Low-income Tax Credit | 5219-N | $37,842 | $37,464 |
|
| Dependent Health | 5219-O | $48,557 | $50,499 |
|
| Quality Child Care | 5219-Q | $4,921 | $4,931 |
|
| Credit for Rehabilitation | 5219-R$11,271 | $12,750 |
|
| State Earned Income Tax | 5219-S | $63,120 | $66,021 |
|
| Net Exclusion of Pension | 5102 sub§11$3,914,226 | $4,070,795 |
|
| Net Exclusion of Pension | 5102 sub§11$590,329 | $613,942 |
|
| Net Exclusion of Pension | 5102 sub§11$207,427 | $215,724 |
|
| Exclusion of Premiums on | 5102 sub§11$10,385 | $10,800 |
|
| Excl. of Other Employee | 5102 sub§11 | $117,161 | $121,847 |
|
| Group Term Life Insurance) |
|
| Deductibility of Casualty | 5102 sub§11$10,863 | $11,949 |
|
| Exclusion of Untaxed | 5102 sub§11 | $1,326,044 | $1,379,086 |
|
| Exclusion of Untaxed | 5102 sub§11 | $2,140,470 | $2,285,350 |
|
| Deductibility of Medical | 5102 sub§11$437,886 | $467,525 |
|
| Excl. Contributions by | 5102 sub§11 | $4,329,347 | $4,502,521 |
|
| Exclusion of Public | 5102 sub§11 | $33,551 | $34,893 |
|
| Expensing Multiperiod | 5102 sub§11 | $9,414 | $9,791 |
|
| Expensing of Exploration | 5102 sub§11 | C |
|
| Excess of Percentage | 5102 sub§11 | $11,768 | $12,239 |
|
| Excess of Percentage | 5102 sub§11 | $36,468 | $37,927 |
|
| Deferral of Income of | 5102 sub§11 | $53,594 | $55,738 |
|
| Expensing of Research | 5102 sub§11 | $79,984 | $83,184 |
|
| & Development Expenditures |
|
| Exclusion of Benefits | 5102 sub§11 | $106,510 | $110,770 |
|
| Exclusion of Income of | 5102 sub§11 | $74,137 | $77,103 |
|
| Exclusion of Income | 5102 sub§11 | $127,811 | $132,924 |
|
| Expensing of Exploration | 5102 sub§11 | C |
|
| Exclusion of Workers' | 5102 sub§11 | $266,274 | $276,925 |
|
| Exclusion of Railroad | 5102 sub§11 | $21,405 | $22,853 |
|
| Deductibility of | 5102 sub§11 | $1,216,146 | $1,298,462 |
|
| Exclusion for Employer- | 5102 sub§11 | $21,302 | $22,154 |
|
| Exclusion for Certain | 5102 sub§11 | $26,627 | $27,692 |
|
| Expensing Costs of | 5102 sub§11 | $5,325 | $5,538 |
|
| Exclusion of Cafeteria | 5102 sub§11 | $367,458 | $382,156 |
|
| Exclusion of Employees' | 5102 sub§11 | $42,604 | $44,308 |
|
| Employee Stock Ownership | 5102 sub§11$63,767 | $66,317 |
|
| Exclusion of Rental | 5102 sub§11 | $21,302 | $22,154 |
|
| Exclusion of Miscellaneous | 5102 sub§11$346,156 | $360,002 |
|
| Exclusion of Interest | 5102 sub§11 | $15,976 | $16,615 |
|
| Exclusion of Scholarship | 5102 sub§11$59,599 | $61,983 |
|
| Deduction for Interest | 5102 sub§11 | $15,976 | $16,615 |
|
| Deferral of Tax on Earnings | 2102 sub§11$5,325 | $5,538 |
|
| of Qualified State Tuition |
|
| Excl. Int. on State & | 5102 sub§11 | $37,278 | $38,769 |
|
| Deductibility of Other | 5102 sub§11 | $164,161 | $170,727 |
|
| Deduction of Self- | 5102 sub§11 | $236,338 | $295,422 |
|
| Exclusion of Capital | 5102 sub§11 | $1,852,051 | $1,926,133 |
|
| Expensing Depreciable | 5102 sub§11 | $41,269 | $29,478 |
|
| Amortization of Business | 5102 sub§11$15,976 | $16,615 |
|
| Depreciation on Equipment | 5102 sub§11$1,762,784 | $1,721,515 |
|
| Depreciation of Rental | 5102 sub§11 | $79,709 | $82,897 |
|
| Depreciation on Buildings | 5102 sub§11$94,330 | $88,434 |
|
| Exclusion of Capital | 5102 sub§11 | $692,312 | $720,005 |
|
| Exclusion of Interest on | 5102 sub§11$12,753 | $13,263 |
|
| Exclusion of Interest | 5102 sub§11 | $51,013 | $53,054 |
|
| Deduction of Property | 5102 sub§11 | $967,266 | $1,032,736 |
|
| Deductibility of Mortgage | 5102 sub§11$1,748,841 | $1,867,213 |
|
| Interest on Owner-occupied |
|
| Permanent Exemption of | 5102 sub§11 | $12,753 | $13,263 |
|
| Deferral of Gain on | 5102 sub§11 | $39,854 | $41,448 |
|
| Completed Contract Rules | 5102 sub§11$15,942 | $16,579 |
|
| Exclusion of Interest | 5102 sub§11 | $21,256 | $22,106 |
|
| Additional Standard | 5102 sub§11 | $161,160 | $172,068 |
|
| Parental Personal | 5102 sub§11 | $37,278 | $38,769 |
|
| Excl. of Vets. Disability | 5102 sub§11$182,664 | $189,970 |
|
| Exclusion of Military | 5102 sub§11 | $5,325 | $5,538 |
|
| Exclusion of Employee | 5102 sub§11 | $5,325 | $5,538 |
|
| Deferral of Gain on | 5102 sub§11 | $89,274 | $92,844 |
|
| Excl. of Interest on | 5102 sub§11 | $21,302 | $22,154 |
|
| Employer-paid | 5102 sub§11 | $47,929 | $49,846 |
|
| Excl. of Interest on | 5102 sub§11 | $38,260 | $39,790 |
|
| State & Local Govt. Bonds |
|
| Docks & Marine Facilities |
|
| Excl. of Interest on | 5102 sub§11 | $5,858 | $6,092 |
|
| Excl. of Interest on | 5102 sub§11 | $5,325 | $5,538 |
|
| | Emergency clause. In view of the emergency cited in the preamble, | this Act takes effect when approved. |
|
| APPROPRIATIONS AND ALLOCATIONS |
|
| PART A, Section A-1 | 2,597,747,478 | 2,740,183,087 | 5,337,930,565 |
|
| PART B, Section B-1 | (117,678,447) | (168,799,435) | (286,477,882) |
|
| | | | | ______________ | ______________ | ______________ |
|
| GENERAL FUND, TOTAL | 2,480,069,031 | 2,571,383,652 | 5,051,452,683 |
|
| PART A, Section A-1 | 292,256,577 | 298,039,794 | 590,296,371 |
|
| | | | | ______________ | ____________ | ____________ |
|
| HIGHWAY FUND, TOTAL | 292,256,577 | 298,039,794 | 590,296,371 |
|
| PART A, Section A-1 | 1,594,755,422 | 1,684,965,016 | 3,279,720,438 |
|
| | | | | ______________ | ______________ | ______________ |
|
| TOTAL | | | 1,594,755,422 | 1,684,965,016 | 3,279,720,438 |
|
| PART A, Section A-1 | 565,152,852 | 612,200,904 | 1,177,353,756 |
|
| PART B, Section B-1 | 46,043,910 | 75,636,594 | 121,680,504 |
|
| | | | | ______________ | ____________ | ____________ |
|
| TOTAL | | | 532,464,387 | 551,190,609 | 1,083,654,996 |
|
| PART A, Section A-1 | 162,560,514 | 167,038,155 | 329,598,669 |
|
| PART B, Section B-1 | 1,555,000 | 1,785,000 | 3,340,000 |
|
| | | | | ______________ | ____________ | ____________ |
|
| TOTAL | | | 164,115,514 | 168,823,155 | 332,938,669 |
|
| PART A, Section A-1 | 27,386,054 | 28,306,739 | 55,692,793 |
|
| | | | | ______________ | ____________ | ____________ |
|
| TOTAL | | | 27,386,054 | 28,306,739 | 55,692,793 |
|
| PART A, Section A-1 | 3,625,779 | 3,726,307 | 7,352,086 |
|
| | | | | ______________ | ____________ | ____________ |
|
| FUND, TOTAL | 3,625,779 | 3,726,307 | 7,352,086 |
|
| PART A, Section A-1 | 18,707,674 | 19,202,467 | 37,910,141 |
|
| | | | | ______________ | ____________ | ____________ |
|
| SERVICES FUND, TOTAL | 18,707,674 | 19,202,467 | 37,910,141 |
|
| PART A, Section A-1 | 3,712,481 | 3,724,795 | 7,437,276 |
|
| TOTAL | | | 3,712,481 | 3,724,795 | 7,437,276 |
|
| PART A, Section A-1 | 18,084,111 | 18,539,369 | 36,623,480 |
|
| MANAGEMENT FUND, TOTAL | 18,084,111 | 18,539,369 | 36,623,480 |
|
| PART A, Section A-1 | 4,538,458 | 4,746,111 | 9,284,569 |
|
| TOTAL | | | 4,538,458 | 4,746,111 | 9,284,569 |
|
| PART A, Section A-1 | 16,998,763 | 17,424,563 | 34,423,326 |
|
| FUND, TOTAL | | 16,998,763 | 17,424,563 | 34,423,326 |
|
| PART A, Section A-1 | 510,000 | 510,000 | 1,020,000 |
|
| SERVICES FUND, TOTAL | 510,000 | 510,000 | 1,020,000 |
|
| PART A, Section A-1 | 31,085,950 | 35,994,855 | 67,080,805 |
|
| TOTAL | | | 31,085,950 | 35,994,855 | 67,080,805 |
|
| PART A, Section A-1 | 1,242,215 | 1,283,174 | 2,525,389 |
|
| | | | | ______________ | ____________ | ____________ |
|
| SERVICE FUND, TOTAL | 1,242,215 | 1,283,174 | 2,525,389 |
|
| PART A, Section A-1 | 179,615 | 169,612 | 349,227 |
|
| | | | | ______________ | ____________ | ____________ |
|
| TOTAL | | | 179,615 | 169,612 | 349,227 |
|
| PART A, Section A-1 | 5,411,820 | 5,629,733 | 11,041,553 |
|
| | | | | ______________ | ____________ | ____________ |
|
| TOTAL | | | 5,411,820 | 5,629,733 | 11,041,553 |
|
| PART A, Section A-1 | 358,556 | 364,131 | 722,687 |
|
| | | | | ______________ | ____________ | ____________ |
|
| TOTAL | | | 358,556 | 364,131 | 722,687 |
|
| PART A, Section A-1 | 97,445 | 99,881 | 197,326 |
|
| | | | | ______________ | ____________ | ____________ |
|
| PART A, Section A-1 | 8,436,177 | 8,732,367 | 17,168,544 |
|
| PART B, Section B-1 | (1,396,702) | (5,978,401) | (7,375,103) |
|
| | | | | ______________ | ____________ | ____________ |
|
| TOTAL | | | 7,039,475 | 2,753,966 | 9,793,441 |
|
| PART A, Section A-1 | 1,083,350 | 1,013,804 | 2,097,154 |
|
| | | | | ______________ | ____________ | ____________ |
|
| TOTAL | | | 1,083,350 | 1,013,804 | 2,097,154 |
|
| PART A, Section A-1 | 715,648 | 745,518 | 1,461,166 |
|
| | | | | ______________ | ____________ | ____________ |
|
| TOTAL | | | 715,648 | 745,518 | 1,461,166 |
|
| PART A, Section A-1 | 2,009,716 | 2,011,728 | 4,021,444 |
|
| | | | | ______________ | ____________ | ____________ |
|
| TOTAL | | | 2,009,716 | 2,011,728 | 4,021,444 |
|
| PART A, Section A-1 | 4,099,230 | 4,213,696 | 8,312,926 |
|
| | | | | ______________ | ____________ | ____________ |
|
| TOTAL | | | 4,099,230 | 4,213,696 | 8,312,926 |
|
| PART A, Section A-1 | 1,000,000 | 1,000,000 | 2,000,000 |
|
| | | | | ______________ | ____________ | ____________ |
|
| TOTAL | | | 1,000,000 | 1,000,000 | 2,000,000 |
|
| PART A, Section A-1 | 100,000,000 | 110,000,000 | 210,000,000 |
|
| | | | | ______________ | ____________ | ____________ |
|
| TRUST FUND, TOTAL | 100,000,000 | 110,000,000 | 210,000,000 |
|
| PART A, Section A-1 | 334,229 | 342,584 | 676,813 |
|
| | | | | ______________ | ____________ | ____________ |
|
| TOTAL | | | 334,229 | 342,584 | 676,813 |
|
| GENERAL FUND UNDEDICATED REVENUE |
|
| and D-23 | | 13,346,740 | 23,027,050 | 36,373,790 |
|
| Section D-6 | 1,237,500 | 1,350,000 | 2,587,500 |
|
| and D-25 | | 1,024,091 | 1,898,663 | 2,922,754 |
|
| Section D-26 | 9,157,850 | 9,940,775 | 19,098,625 |
|
| PART I | | (31,021,353) | (57,898,770) | (88,920,123) |
|
| PART M | | 613,802 | 4,841,419 | 5,455,221 |
|
| | | | | ____________ | ____________ | ____________ |
|
| REVENUE, TOTAL | (5,641,370) | (15,712,764) | (21,354,134) |
|
| Section K-1 | 1,117,267 | 1,117,267 | 2,234,534 |
|
| Section K-2 | 1,000,000 | 400,000 | 1,400,000 |
|
| Section L-1 | 1,027,212 | 2,444,416 | 3,471,628 |
|
| | | | | ____________ | ____________ | ____________ |
|
| BALANCE, TOTAL | 3,144,479 | 3,961,683 | 7,106,162 |
|
| | This bill does the following: |
|
| | Part A makes appropriations and allocations of funds. |
|
| | Part B makes appropriations and allocation of funds | representing reduction proposals or adjustments. |
|
| | Part C specifies the General Purpose Aid for Local Schools | actual education cost certification and appropriation levels for | fiscal year 2000-01 as required by the Maine Revised Statutes, | Title 20-A, section 15605. |
|
| | Part D does the following: |
|
| | 1. Amends the law to increase the rate of excise tax on | cigarettes from 74¢ to $1 per pack effective November 1, 2001; |
|
| | 2. Amends the law as it relates to the Real Estate Transfer | Tax in order to apply the tax to transfers of controlling | interests in entities with an interest in real property in the | same manner as transfers by deed; |
|
| | 3. Amends the law to enact positive income modifications for | individuals and corporations, requiring the add-back of any net | operating loss deduction carried back for federal income tax | purposes. A corresponding negative income modification for | individuals and corporations would allow the deduction of any net | operating loss carry-back deduction disallowed; |
|
| | 4. Amends the law to clarify the high-technology investment | tax credit by limiting it to designers and producers of computer | software and hardware effective for tax years beginning on or | after January 1, 2001; and |
|
| | 5. Authorizes the Bureau of Revenue Services in the | Department of Administrative and Financial Services to implement | tax revenue compliance initiatives. |
|
| | Part E repeals the quality child care credit investment and | related provisions in the income and insurance premium taxes | retroactively to June 4, 1999. |
|
| | Part F amends the law to eliminate the transfer of funds from | the Capital Construction/Repairs/Improvements-Administration | program within the Department of Administrative and Financial | Services to the Reserve Fund for State House Preservation and | Maintenance. |
|
| | Part G continues the voluntary employee incentive program for | the 2002-2003 biennium. |
|
| | Part H does the following: |
|
| | 1. Increases the statutory amortization schedule for the | Maine State Retirement System unfunded actuarial liability from | 19 years to 22 years starting in fiscal year 2001-02; |
|
| | 2. Authorizes the State Budget Officer to calculate the | amount of savings that apply against each affected account and | make appropriation and allocation adjustments to those accounts | by financial order; and |
|
| | 3. Authorizes the State Budget Officer to adjust the employer | retirement rates in fiscal years 2001-02 and 2002-03 based on the | actuarial amounts and rates provided by the Maine State | Retirement System. |
|
| | Part I amends the law that provides for reimbursement by the | State of certain property taxes paid by businesses. Certain | property is currently excluded from the program, and, with these | changes, certain additional property will be excluded on a | prospective basis. Applications for reimbursement would now be | made on a single form submitted annually. The Business Equipment | Tax Reimbursement Fund, a nonlapsing dedicated account, is | created in order to administer the program established by the | Maine Revised | Statutes, Title 36, chapter 915. |
|
| | Part J includes unallocated language to guide the management | of numerous Other Special Revenue, Federal Block Grant funds and | enterprise funds. |
|
| | Part K does the following: |
|
| | 1. Authorizes funds to be transferred from the Fund for a | Healthy Maine to the General Fund; |
|
| | 2. Authorizes funds to be transferred from the Bureau of | Medical Services, Federal Expenditures Fund in the Department of | Human Services to the General Fund; and |
|
| | 3. Authorizes funds to be transferred from the Trust Fund for | a Healthy Maine to the Fund for a Healthy Maine. |
|
| | Part L does the following: |
|
| | 1. Lapses funds from the carrying balance program in the | Department of Inland Fisheries and Wildlife to the General Fund; |
|
| | 2. Clarifies the nature of funds appropriated to the | Department of Inland Fisheries and Wildlife for search and rescue | as it relates to the Constitution of Maine. |
|
| | Part M amends the law to provide for the closing of all state- | operated liquor stores by October 31, 2001, and the privatization | of the sale of liquor in Maine. |
|
| | Part N presents a comprehensive list of tax expenditures for | the consideration of the Legislature. |
|
|