122nd MAINE LEGISLATURE
LD 468 LR 2149(02)
An Act Making Unified Appropriations and Allocations for the Expenditures of State Government, General Fund and Other Funds, and Changing Certain Provisions of the Law Necessary to the Proper Operations of State Government for the Fiscal Years Ending June 30, 2006 and June 30, 2007
Fiscal Note for Bill as Amended by Committee Amendment " "
Committee: Appropriations and Financial Affairs
Fiscal Note Required: Yes
Majority Report
   
               
Fiscal Note
APPROPRIATIONS AND ALLOCATIONS 2004-05 2005-06 2006-07
General Fund
PART A 3,038,859,383 3,210,743,852
PART B (55,890,758) (100,149,828)
PART F, Section 6 1,327,500
PART G, Section 3 (725,000) (1,560,000)
PART I, Section 2 (1,175,000) (3,765,000)
PART K, Section 2 (80,000)
PART O, Section 4 64,722 64,135
PART R, Section 5 (65,758,820) (69,388,835)
PART R, Section 6 (442,686) (470,490)
PART U, Section 7 275,967 285,871
PART W, Section 2 (219,715) (215,133)
PART X, Section 4 1,323,566 1,888,288
PART BB, Section 2 (84,376) (129,799)
PART HH, Section 3 (770,142) (1,629,949)
PART HH, Section 4 (54,858) (59,251)
PART II, Section 3 (2,767,901) (8,220,748)
PART II, Section 4 (181,197) (556,672)
PART LL, Section 6 99,899 110,626
PART OO, Section 1 (500,000) (250,000) (250,000)
PART PP, Section 4 (1,361,310) (2,722,277)
PART PP, Section 5 (100,012) (200,367)
PART VV, Section 5 (912,380) (912,380)
PART XX, Section 2 (5,750,000) (5,750,000)
PART YY, Section 3 (412,781) (7,181,749)
PART ZZ, Section 3 (2,867,627) (3,929,172)
PART BBB, Section 7 (73,463,191) (75,718,341)
PART DDD, Section 18 (1,600,000) (4,600,000)
PART HHH, Section 2 84,123 90,549
PART III, Section 48 452,267 793,725
PART JJJ, Section 1 310,000 310,000
PART UUU, Section 2 3,100,000 3,000,000
PART YYY, Section 3 632,621 (1,342,975) (5,296,500)
PART BBBB, Section 2 (1,089,800) (2,089,800)
PART EEEE, Section 1 0 0
PART FFFF, Section 1 425,000 525,000
PART HHHH, Section 1 (1,905,075)
PART PPPP, Section 5 (174,484,068) (184,081,037)
GENERAL FUND TOTAL (1,772,454) 2,653,290,330 2,740,182,218
Highway Fund
PART A (Informational Only) 343,720,550 352,630,576
PART I, Section 1 (Information Only) (103,000) (508,000)
PART II, Section 3 (Information Only) (1,284,997) (3,910,853)
HIGHWAY FUND TOTAL 0 342,332,553 348,211,723
Federal Expenditures Fund
PART A 2,411,982,587 2,526,731,008
PART B (35,797,535) (54,906,674)
PART I, Section 2 (190,500) (919,500)
PART VV, Section 5 912,380 912,380
PART ZZ, Section 3 2,867,627 3,929,172
PART DDD, Section 18 (3,098,605) (8,716,491)
PART III, Section 48 190,357 83,220
PART YYY, Section 3 (7,094,992) (9,910,218)
PART BBBB, Section 2 (2,039,112) (3,910,200)
FEDERAL EXPENDITURES FUND TOTAL 0 2,367,732,207 2,453,292,697
Fund for a Healthy Maine
PART A 49,501,587 50,299,252
FUND FOR A HEALTHY MAINE TOTAL 0 49,501,587 50,299,252
Other Special Revenue Funds (Excluding Fund for a Healthy Maine)
PART A 823,119,851 928,968,779
PART B (14,420,429) (7,737,302)
PART I, Section 2 (431,500) (1,322,500)
PART R, Section 5       (2,724,765)   (2,879,108)
PART W, Section 2 (200,000) (200,000)
PART II, Section 3 (718,810) (2,114,807)
PART VV, Section 5 1,400,000 1,400,000
PART ZZ, Section 3 4,400,225 6,029,111
PART HHH, Section 2 166,832 170,296
PART III, Section 48 48,630 50,368
PART ZZZ, Section 2 0 0
     
OTHER SPECIAL REVENUE FUNDS TOTAL * 0 810,640,034 922,364,837
  * Excludes Allocations from the Fund for a Healthy Maine
Federal Block Grant Fund
PART A 194,288,514 200,046,311
FEDERAL BLOCK GRANT FUND TOTAL 0 194,288,514 200,046,311
General Bond Fund - Arbitrage
PART A 2,400,000 2,400,000
     
GENERAL BOND FUND - ARBITRAGE TOTAL 0 2,400,000 2,400,000
Highway Garage Fund
PART A 33,250,892 33,956,367
HIGHWAY GARAGE FUND TOTAL 0 33,250,892 33,956,367
Postal, Printing & Supply Fund
PART A 4,194,258 4,308,265
PART B (82,615) (83,709)
     
POSTAL, PRINTING & SUPPLY FUND TOTAL 0 4,111,643 4,224,556
Office of Information Services Fund
PART A 21,895,333 22,462,671
PART B (385,452) (952,789)
OFFICE OF INFORMATION
OFFICE OF INFORMATION SERVICES FUND TOTAL 0 21,509,881 21,509,882
Risk Management Fund
PART A 608,141 608,141
RISK MANAGEMENT FUND TOTAL 0 608,141 608,141
Workers' Compensation Management Fund
PART A 19,345,175 19,377,110
WORKERS' COMPENSATION MANAGEMENT FUND TOTAL 0 19,345,175 19,377,110
Central Motor Pool
PART A 5,354,727 5,422,913
CENTRAL MOTOR POOL TOTAL 0 5,354,727 5,422,913
Real Property Lease Internal Service Fund
PART A 20,694,849 20,701,763
PART B (5,093) (12,007)
REAL PROPERTY LEASE INTERNAL SERVICE FUND TOTAL 0 20,689,756 20,689,756
Bureau of Revenue Services Fund
PART A 625,000 150,000
BUREAU OF REVENUE SERVICES FUND TOTAL 0 625,000 150,000
Retiree Health Insurance Fund
PART A 48,400,235 48,400,235
RETIREE HEALTH INSURANCE FUND TOTAL 0 48,400,235 48,400,235
Accident, Sickness & Health Insurance Internal Service Fund
PART A, Section 9 1,513,884 1,513,884
PART B, Section 1 48,804 52,314
ACCIDENT, SICKNESS & HEALTH INSURANCE INTERNAL SERVICE FUND TOTAL 0 1,562,688 1,566,198
Statewide Radio and Network System Reserve Fund
PART A 279,044 279,044
STATEWIDE RADIO AND NETWORK SYSTEM RESERVE FUND TOTAL 0 279,044 279,044
Island Ferry Services Fund
PART A 6,580,650 6,767,807
ISLAND FERRY SERVICES FUND TOTAL 0 6,580,650 6,767,807
Augusta State Airport Fund
PART A 399,960 399,960
AUGUSTA STATE AIRPORT FUND TOTAL 0 399,960 399,960
Marine Ports Fund
PART A 103,959 103,959
MARINE PORTS FUND TOTAL 0 103,959 103,959
Prison Industries Fund
PART A 1,245,146 1,276,955
PRISON INDUSTRIES FUND TOTAL 0 1,245,146 1,276,955
Seed Potato Board Fund
PART A 816,628 849,344
SEED POTATO BOARD FUND TOTAL 0 816,628 849,344
State Administered Fund
PART A 2,094,628 2,094,628
STATE ADMINISTERED FUND TOTAL 0 2,094,628 2,094,628
Maine Military Authority Enterprise Fund
PART A 60,666,693 61,429,562
PART B 0 0
MAINE MILITARY AUTHORITY ENTERPRISE FUND TOTAL 0 60,666,693 61,429,562
State Lottery Fund
PART A 5,110,908 5,189,039
PART OOOO, Section 1 (500,000)
STATE LOTTERY FUND TOTAL 0 4,610,908 5,189,039
Employment Security Trust Fund
PART A 116,852,880 116,852,880
EMPLOYMENT SECURITY TRUST FUND TOTAL 0 116,852,880 116,852,880
Abandoned Property Fund
PART A 293,402 295,617
ABANDONED PROPERTY FUND TOTAL 0 293,402 295,617
GENERAL FUND UNDEDICATED REVENUE 2004-05 2005-06 2006-07
PART B, Section 1
  Health and Human Services, Department of (formerly BDS) (37,652) (37,652)
  Conservation, Department of 70,000
PART D, Section 4 (6,194,152)
PART E, Section 1 2,351,494 2,453,682
PART H, Section 1 7,500,000 7,500,000
PART J, Section 1 1,100,000 1,900,000
PART J, Section 2 1,500,000 1,500,000
PART L, Section 1 191,894 287,841
PART L, Sections 2 to 4 137,605 412,815
PART M, Section 1 696,000 705,800
PART N, Section 1 (193,200) (298,800)
PART O, Section 1 3,671,966 4,313,896
PART P, Section 1 (2,766,057) (8,410,844) (15,199,225)
PART P, Sections 2 and 7 2,429,440 6,170,778
PART P, Sections 3 and 9 654,810 1,990,622 2,942,280
PART P, Section 5 5,815,472 14,789,216
PART P, Section 6 2,021,370 896,805 0
PART Q, Section 1 1,021,844 6,391,556
PART S, Section 1 714,730 468,414
PART U, Section 1 175,163 177,889
PART U, Section 2 792,000 792,000
PART U, Section 4 264,490 264,490
PART U, Section 5 200,000 300,000
PART Y, Section 2 379,600 474,500
PART Y, Section 3 290,000 290,000
PART DD, Section 1 41,000 43,000
PART EE, Section 1 300,000 300,000
PART FF, Sections 1 to 5 304,145 304,145
PART GG,  Sections 1 and 2 5,728,320
PART GG,  Section 3 2,550,000 950,000
PART JJ, Section 1 593,154 593,154
PART JJ, Section 2 43,970 43,970
PART KK, Section 1 106,330 106,330
PART TT, Sections 1 and 2 92,750 92,750
PART AAA, Sections 1 to 7 650,704 650,704
PART BBB, Section 4 (69,716,568) (71,856,706)
PART EEE, Section 2 57,560 57,560
PART EEE, Section 2 1,480 1,480
PART EEE, Section 3 33,042 34,349
PART EEE, Section 4 25,956 26,706
PART GGG, Sections 1 and 2 320,338 333,152
PART HHH, Section 1 (120,000) (120,000)
PART III 2,971,520 4,319,829
PART TTT 460,898 684,762
PART KKKK 348,870 348,870
PART LLLL 13,144 79,391
PART MMMM 1,266,322 1,765,585
PART NNNN 949,000 949,000
PART OOOO, Section 1 500,000
GENERAL FUND UNDEDICATED REVENUE TOTAL (89,877) (34,728,956) (24,088,321)
ADJUSTMENTS TO GENERAL FUND BALANCE 2004-05 2005-06 2006-07
PART F, Section 5 2,749,600
PART R, Section 4 2,724,765 2,879,108
PART V, Section 5 350,000 350,000
PART W, Section 1 200,000 200,000
PART EE, Section 2 517,963
PART II, Section 2 718,810 2,114,807
PART JJ, Section 3 40,033 68,355
PART LL, Section 3 346,892
PART LL, Section 4 5,482
PART LL, Section 5 50,000
PART III, Section 46 585,755
PART LLL, Section 1 519,209
PART AAAA, Section 1 6,335,897
PART PPPP, Section 2 (41,908,402)
PART PPPP, Section 3 (66,656,703)
ADJUSTMENTS TO GENERAL FUND BALANCE TOTAL 519,209 (30,550,768) (57,776,870)