An Act Making Unified Highway Fund and Other Funds Allocations for the Expenditures of State Government and Changing Certain Provisions of the Law Necessary to the Proper Operations of State Government for the Fiscal Years Ending June 30, 2010 and June 30, 2011
Emergency preamble. Whereas, acts and resolves of the Legislature do not become effective until 90 days after adjournment unless enacted as emergencies; and
Whereas, the 90-day period may not terminate until after the beginning of the next fiscal year; and
Whereas, certain obligations and expenses incident to the operation of state departments and institutions will become due and payable immediately; and
Whereas, in the judgment of the Legislature, these facts create an emergency within the meaning of the Constitution of Maine and require the following legislation as immediately necessary for the preservation of the public peace, health and safety; now, therefore,
PART A
Sec. A-1. Appropriations and allocations. The following appropriations and allocations are made.
ADMINISTRATIVE AND FINANCIAL SERVICES, DEPARTMENT OF
Budget - Bureau of the 0055
Initiative: BASELINE BUDGET
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
1.000 | 1.000 |
Personal Services
|
$98,771 | $103,844 |
All Other
|
$8,296 | $8,296 |
HIGHWAY FUND TOTAL | $107,067 | $112,140 |
Budget - Bureau of the 0055
Initiative: Adjusts funding for information technology services provided to agency employees based on fiscal years 2009-10 and 2010-11 Office of Information Technology monthly rates. Services include all employee-related services such as subscription services, e-mail file services, desktop and laptop support and network and telephone services including wireless technology.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$623 | $623 |
HIGHWAY FUND TOTAL | $623 | $623 |
BUDGET - BUREAU OF THE 0055
PROGRAM SUMMARY
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
1.000 | 1.000 |
Personal Services
|
$98,771 | $103,844 |
All Other
|
$8,919 | $8,919 |
HIGHWAY FUND TOTAL | $107,690 | $112,763 |
Buildings and Grounds Operations 0080
Initiative: BASELINE BUDGET
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
16.000 | 16.000 |
Personal Services
|
$730,686 | $752,087 |
All Other
|
$1,385,828 | $1,385,828 |
HIGHWAY FUND TOTAL | $2,116,514 | $2,137,915 |
Buildings and Grounds Operations 0080
Initiative: Adjusts funding for anticipated changes in utility costs.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
($178,210) | ($107,868) |
HIGHWAY FUND TOTAL | ($178,210) | ($107,868) |
BUILDINGS AND GROUNDS OPERATIONS 0080
PROGRAM SUMMARY
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
16.000 | 16.000 |
Personal Services
|
$730,686 | $752,087 |
All Other
|
$1,207,618 | $1,277,960 |
HIGHWAY FUND TOTAL | $1,938,304 | $2,030,047 |
Bureau of General Services - Capital Construction and Improvement Reserve Fund 0883
Initiative: BASELINE BUDGET
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$669,497 | $669,497 |
HIGHWAY FUND TOTAL | $669,497 | $669,497 |
BUREAU OF GENERAL SERVICES - CAPITAL CONSTRUCTION AND IMPROVEMENT RESERVE FUND 0883
PROGRAM SUMMARY
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$669,497 | $669,497 |
HIGHWAY FUND TOTAL | $669,497 | $669,497 |
Claims Board 0097
Initiative: BASELINE BUDGET
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
1.000 | 1.000 |
Personal Services
|
$65,718 | $66,710 |
All Other
|
$23,673 | $23,673 |
HIGHWAY FUND TOTAL | $89,391 | $90,383 |
CLAIMS BOARD 0097
PROGRAM SUMMARY
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
1.000 | 1.000 |
Personal Services
|
$65,718 | $66,710 |
All Other
|
$23,673 | $23,673 |
HIGHWAY FUND TOTAL | $89,391 | $90,383 |
Departments and Agencies - Statewide 0016
Initiative: Reduces funding to reflect projected savings to the State from an increase in the attrition rate from 1.6% to 5% for fiscal years 2009-10 and 2010-11.
HIGHWAY FUND | 2009-10 | 2010-11 |
Personal Services
|
($3,218,333) | ($3,087,536) |
HIGHWAY FUND TOTAL | ($3,218,333) | ($3,087,536) |
Departments and Agencies - Statewide 0016
Initiative: Reduces funding to reflect savings to the State for the cost of health insurance through a change in the portion of the employee health insurance premium that is paid by the State.
HIGHWAY FUND | 2009-10 | 2010-11 |
Personal Services
|
($152,287) | ($152,287) |
HIGHWAY FUND TOTAL | ($152,287) | ($152,287) |
Departments and Agencies - Statewide 0016
Initiative: Reduces funding from departments and agencies statewide from projected savings in Personal Services achieved through the retirement incentive program.
HIGHWAY FUND | 2009-10 | 2010-11 |
Personal Services
|
($836,110) | ($1,003,332) |
HIGHWAY FUND TOTAL | ($836,110) | ($1,003,332) |
DEPARTMENTS AND AGENCIES - STATEWIDE 0016
PROGRAM SUMMARY
HIGHWAY FUND | 2009-10 | 2010-11 |
Personal Services
|
($4,206,730) | ($4,243,155) |
HIGHWAY FUND TOTAL | ($4,206,730) | ($4,243,155) |
Executive Branch Departments and Independent Agencies - Statewide 0017
Initiative: Reduces funding to recognize savings resulting from efficiencies gained by the consolidation of funding and resource management of information technology and services.
HIGHWAY FUND | 2009-10 | 2010-11 |
Unallocated
|
($708,187) | ($708,187) |
HIGHWAY FUND TOTAL | ($708,187) | ($708,187) |
Executive Branch Departments and Independent Agencies - Statewide 0017
Initiative: Reduces funding to reflect savings from not granting a 4% salary increase effective January 1, 2009 to unclassified employees whose salaries are subject to the Governor's adjustment or approval.
HIGHWAY FUND | 2009-10 | 2010-11 |
Personal Services
|
($25,304) | ($25,304) |
HIGHWAY FUND TOTAL | ($25,304) | ($25,304) |
EXECUTIVE BRANCH DEPARTMENTS AND INDEPENDENT AGENCIES - STATEWIDE 0017
PROGRAM SUMMARY
HIGHWAY FUND | 2009-10 | 2010-11 |
Personal Services
|
($25,304) | ($25,304) |
Unallocated
|
($708,187) | ($708,187) |
HIGHWAY FUND TOTAL | ($733,491) | ($733,491) |
Revenue Services - Bureau of 0002
Initiative: BASELINE BUDGET
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
5.000 | 5.000 |
Personal Services
|
$794,371 | $813,363 |
All Other
|
$171,833 | $171,833 |
HIGHWAY FUND TOTAL | $966,204 | $985,196 |
REVENUE SERVICES - BUREAU OF 0002
PROGRAM SUMMARY
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
5.000 | 5.000 |
Personal Services
|
$794,371 | $813,363 |
All Other
|
$171,833 | $171,833 |
HIGHWAY FUND TOTAL | $966,204 | $985,196 |
ADMINISTRATIVE AND FINANCIAL SERVICES, DEPARTMENT OF | ||
DEPARTMENT TOTALS | 2009-10 | 2010-11 |
HIGHWAY FUND
|
($1,169,135) | ($1,088,760) |
DEPARTMENT TOTAL - ALL FUNDS | ($1,169,135) | ($1,088,760) |
Sec. A-2. Appropriations and allocations. The following appropriations and allocations are made.
ENVIRONMENTAL PROTECTION, DEPARTMENT OF
Air Quality 0250
Initiative: BASELINE BUDGET
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$36,727 | $36,727 |
HIGHWAY FUND TOTAL | $36,727 | $36,727 |
Air Quality 0250
Initiative: Reduces funding for printing to maintain costs within available resources.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
($3,673) | ($3,673) |
HIGHWAY FUND TOTAL | ($3,673) | ($3,673) |
AIR QUALITY 0250
PROGRAM SUMMARY
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$33,054 | $33,054 |
HIGHWAY FUND TOTAL | $33,054 | $33,054 |
ENVIRONMENTAL PROTECTION, DEPARTMENT OF | ||
DEPARTMENT TOTALS | 2009-10 | 2010-11 |
HIGHWAY FUND
|
$33,054 | $33,054 |
DEPARTMENT TOTAL - ALL FUNDS | $33,054 | $33,054 |
Sec. A-3. Appropriations and allocations. The following appropriations and allocations are made.
MUNICIPAL BOND BANK, MAINE
Transcap Trust Fund Z064
Initiative: Provides funding in accordance with Public Law 2007, chapter 682. This law authorizes a transfer from Highway Fund unallocated surplus as a result of savings achieved from changing the percentage allocated to the Highway Fund State Police account from 60% to 49% beginning in fiscal year 2009-10.
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
All Other
|
$5,668,895 | $5,764,140 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $5,668,895 | $5,764,140 |
Transcap Trust Fund Z064
Initiative: Provides funding in accordance with Public Law 2007, chapter 647. This law authorizes a transfer from the Highway Fund for an additional $10 service fee for a vanity registration plate and an additional $10 fee for a vehicle used for the conveyance of passengers or property beginning in fiscal year 2009-10.
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
All Other
|
$15,201,655 | $15,076,513 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $15,201,655 | $15,076,513 |
Transcap Trust Fund Z064
Initiative: Provides funding in accordance with Public Law 2007, chapter 470 and Public Law 2007, chapter 538, which authorize deposits to the TransCap Trust Fund for a percentage of fuel tax revenues beginning in fiscal year 2009-10.
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
All Other
|
$18,840,930 | $18,936,798 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $18,840,930 | $18,936,798 |
TRANSCAP TRUST FUND Z064
PROGRAM SUMMARY
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
All Other
|
$39,711,480 | $39,777,451 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $39,711,480 | $39,777,451 |
MUNICIPAL BOND BANK, MAINE | ||
DEPARTMENT TOTALS | 2009-10 | 2010-11 |
OTHER SPECIAL REVENUE FUNDS
|
$39,711,480 | $39,777,451 |
DEPARTMENT TOTAL - ALL FUNDS | $39,711,480 | $39,777,451 |
Sec. A-4. Appropriations and allocations. The following appropriations and allocations are made.
PUBLIC SAFETY, DEPARTMENT OF
Administration - Public Safety 0088
Initiative: BASELINE BUDGET
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
2.000 | 2.000 |
Personal Services
|
$131,685 | $135,463 |
All Other
|
$682,524 | $682,524 |
HIGHWAY FUND TOTAL | $814,209 | $817,987 |
Administration - Public Safety 0088
Initiative: Provides funding for increases in financial and human resource services.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$65,428 | $65,428 |
HIGHWAY FUND TOTAL | $65,428 | $65,428 |
ADMINISTRATION - PUBLIC SAFETY 0088
PROGRAM SUMMARY
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
2.000 | 2.000 |
Personal Services
|
$131,685 | $135,463 |
All Other
|
$747,952 | $747,952 |
HIGHWAY FUND TOTAL | $879,637 | $883,415 |
Highway Safety DPS 0457
Initiative: BASELINE BUDGET
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
1.000 | 1.000 |
Personal Services
|
$78,328 | $79,918 |
All Other
|
$372,156 | $372,156 |
HIGHWAY FUND TOTAL | $450,484 | $452,074 |
Highway Safety DPS 0457
Initiative: Provides funding for blood-alcohol tests for the implied consent program.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$101,230 | $202,460 |
HIGHWAY FUND TOTAL | $101,230 | $202,460 |
HIGHWAY SAFETY DPS 0457
PROGRAM SUMMARY
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
1.000 | 1.000 |
Personal Services
|
$78,328 | $79,918 |
All Other
|
$473,386 | $574,616 |
HIGHWAY FUND TOTAL | $551,714 | $654,534 |
Motor Vehicle Inspection 0329
Initiative: BASELINE BUDGET
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
14.000 | 14.000 |
Personal Services
|
$958,474 | $980,570 |
All Other
|
$249,796 | $249,796 |
HIGHWAY FUND TOTAL | $1,208,270 | $1,230,366 |
Motor Vehicle Inspection 0329
Initiative: Adjusts funding for new information technology system development and support.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$23,000 | $23,000 |
HIGHWAY FUND TOTAL | $23,000 | $23,000 |
Motor Vehicle Inspection 0329
Initiative: Eliminates 2 Public Safety Inspector I positions and reduces funding for related All Other costs.
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
(2.000) | (2.000) |
Personal Services
|
($105,326) | ($108,976) |
All Other
|
($4,677) | ($4,733) |
HIGHWAY FUND TOTAL | ($110,003) | ($113,709) |
MOTOR VEHICLE INSPECTION 0329
PROGRAM SUMMARY
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
12.000 | 12.000 |
Personal Services
|
$853,148 | $871,594 |
All Other
|
$268,119 | $268,063 |
HIGHWAY FUND TOTAL | $1,121,267 | $1,139,657 |
State Police 0291
Initiative: BASELINE BUDGET
HIGHWAY FUND | 2009-10 | 2010-11 |
Personal Services
|
$20,616,020 | $21,102,273 |
All Other
|
$8,783,820 | $8,783,820 |
HIGHWAY FUND TOTAL | $29,399,840 | $29,886,093 |
State Police 0291
Initiative: Provides funding for contracted system maintenance of the criminal history repository.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$129,946 | $129,946 |
HIGHWAY FUND TOTAL | $129,946 | $129,946 |
State Police 0291
Initiative: Adjusts funding from 40% General Fund and 60% Highway Fund to 51% General Fund and 49% Highway Fund in accordance with Public Law 2007, chapter 682.
HIGHWAY FUND | 2009-10 | 2010-11 |
Personal Services
|
($3,780,088) | ($3,869,186) |
All Other
|
($1,888,807) | ($1,894,954) |
HIGHWAY FUND TOTAL | ($5,668,895) | ($5,764,140) |
State Police 0291
Initiative: Reduces funding for the replacement of state police vehicles.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
($99,517) | ($199,034) |
HIGHWAY FUND TOTAL | ($99,517) | ($199,034) |
State Police 0291
Initiative: Reduces funding for overtime in the State Bureau of Identification.
HIGHWAY FUND | 2009-10 | 2010-11 |
Personal Services
|
($80,106) | ($81,123) |
All Other
|
($1,240) | ($1,256) |
HIGHWAY FUND TOTAL | ($81,346) | ($82,379) |
State Police 0291
Initiative: Reduces funding for travel related to training and investigations.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
($27,367) | ($27,367) |
HIGHWAY FUND TOTAL | ($27,367) | ($27,367) |
State Police 0291
Initiative: Eliminates funding for reimbursement for educational costs.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
($18,908) | ($18,908) |
HIGHWAY FUND TOTAL | ($18,908) | ($18,908) |
State Police 0291
Initiative: Reduces funding for printing of statutes for each state police officer.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
($8,629) | ($8,629) |
HIGHWAY FUND TOTAL | ($8,629) | ($8,629) |
State Police 0291
Initiative: Eliminates one Auto Mechanic II position.
HIGHWAY FUND | 2009-10 | 2010-11 |
Personal Services
|
($28,471) | ($28,964) |
All Other
|
($441) | ($448) |
HIGHWAY FUND TOTAL | ($28,912) | ($29,412) |
STATE POLICE 0291
PROGRAM SUMMARY
HIGHWAY FUND | 2009-10 | 2010-11 |
Personal Services
|
$16,727,355 | $17,123,000 |
All Other
|
$6,868,857 | $6,763,170 |
HIGHWAY FUND TOTAL | $23,596,212 | $23,886,170 |
State Police - Support 0981
Initiative: BASELINE BUDGET
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
10.000 | 10.000 |
Personal Services
|
$559,383 | $573,951 |
All Other
|
$7,782 | $7,782 |
HIGHWAY FUND TOTAL | $567,165 | $581,733 |
State Police - Support 0981
Initiative: Provides funding for the increased cost of STA-CAP.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$878 | $1,103 |
HIGHWAY FUND TOTAL | $878 | $1,103 |
STATE POLICE - SUPPORT 0981
PROGRAM SUMMARY
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
10.000 | 10.000 |
Personal Services
|
$559,383 | $573,951 |
All Other
|
$8,660 | $8,885 |
HIGHWAY FUND TOTAL | $568,043 | $582,836 |
Traffic Safety 0546
Initiative: BASELINE BUDGET
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
8.000 | 8.000 |
Personal Services
|
$823,982 | $841,880 |
All Other
|
$190,095 | $190,095 |
HIGHWAY FUND TOTAL | $1,014,077 | $1,031,975 |
TRAFFIC SAFETY 0546
PROGRAM SUMMARY
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
8.000 | 8.000 |
Personal Services
|
$823,982 | $841,880 |
All Other
|
$190,095 | $190,095 |
HIGHWAY FUND TOTAL | $1,014,077 | $1,031,975 |
Traffic Safety - Commercial Vehicle Enforcement 0715
Initiative: BASELINE BUDGET
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
47.000 | 47.000 |
Personal Services
|
$4,510,128 | $4,588,773 |
All Other
|
$751,478 | $751,478 |
HIGHWAY FUND TOTAL | $5,261,606 | $5,340,251 |
Traffic Safety - Commercial Vehicle Enforcement 0715
Initiative: Adjusts funding in the Federal Expenditures Fund and Highway Fund in order to accurately account for United States Department of Transportation, Federal Motor Carrier Safety Administration funds by reallocating 12 Motor Carrier Inspector positions and one Motor Carrier Inspector Supervisor position from 100% Highway Fund to 66% Highway Fund and 34% Federal Expenditures Fund. This will result in a reduction of undedicated revenue for the Highway Fund of $400,000 in each year of the biennium.
HIGHWAY FUND | 2009-10 | 2010-11 |
Personal Services
|
($338,724) | ($345,420) |
All Other
|
($5,244) | ($5,347) |
HIGHWAY FUND TOTAL | ($343,968) | ($350,767) |
TRAFFIC SAFETY - COMMERCIAL VEHICLE ENFORCEMENT 0715
PROGRAM SUMMARY
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
47.000 | 47.000 |
Personal Services
|
$4,171,404 | $4,243,353 |
All Other
|
$746,234 | $746,131 |
HIGHWAY FUND TOTAL | $4,917,638 | $4,989,484 |
PUBLIC SAFETY, DEPARTMENT OF | ||
DEPARTMENT TOTALS | 2009-10 | 2010-11 |
HIGHWAY FUND
|
$32,648,588 | $33,168,071 |
DEPARTMENT TOTAL - ALL FUNDS | $32,648,588 | $33,168,071 |
Sec. A-5. Appropriations and allocations. The following appropriations and allocations are made.
SECRETARY OF STATE, DEPARTMENT OF
Administration - Motor Vehicles 0077
Initiative: BASELINE BUDGET
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
381.000 | 381.000 |
Personal Services
|
$23,603,754 | $24,445,020 |
All Other
|
$11,394,107 | $11,394,107 |
HIGHWAY FUND TOTAL | $34,997,861 | $35,839,127 |
Administration - Motor Vehicles 0077
Initiative: Adjusts funding for anticipated changes in utility costs.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$68,080 | $127,632 |
HIGHWAY FUND TOTAL | $68,080 | $127,632 |
Administration - Motor Vehicles 0077
Initiative: Provides funding for the increased cost of leases and operating costs within branch offices serving the public throughout the State.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$167,268 | $173,804 |
HIGHWAY FUND TOTAL | $167,268 | $173,804 |
Administration - Motor Vehicles 0077
Initiative: Reorganizes one Management Analyst II position to a Financial Analyst position and transfers All Other to Personal Services to fund the reorganization.
HIGHWAY FUND | 2009-10 | 2010-11 |
Personal Services
|
$6,905 | $10,578 |
All Other
|
($6,905) | ($10,578) |
HIGHWAY FUND TOTAL | $0 | $0 |
Administration - Motor Vehicles 0077
Initiative: Reorganizes 3 Motor Vehicle Section Manager positions to Senior Motor Vehicle Section Manager positions and transfers All Other to Personal Services to fund the reorganization.
HIGHWAY FUND | 2009-10 | 2010-11 |
Personal Services
|
$14,608 | $18,220 |
All Other
|
($14,608) | ($18,220) |
HIGHWAY FUND TOTAL | $0 | $0 |
Administration - Motor Vehicles 0077
Initiative: Provides funding for a new digital driver licensing and nondriver identification card contract.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$601,495 | $801,993 |
HIGHWAY FUND TOTAL | $601,495 | $801,993 |
Administration - Motor Vehicles 0077
Initiative: Provides one-time funding for the replacement of an M31 coater with graphics package and ink circulation assembly to manufacture license plates. The coater is 15 years old and the plate shop would not be able to manufacture license plates without it.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$4,561 | $0 |
Capital Expenditures
|
$19,700 | $0 |
HIGHWAY FUND TOTAL | $24,261 | $0 |
Administration - Motor Vehicles 0077
Initiative: Provides funding for an increase in the Bureau of Motor Vehicles' STA-CAP rate from 4.723% to 5.456%.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$248,410 | $254,012 |
HIGHWAY FUND TOTAL | $248,410 | $254,012 |
Administration - Motor Vehicles 0077
Initiative: Continues 10 limited-period Customer Representative Associate II positions needed to ensure adequate Bureau of Motor Vehicles staffing levels in the branch locations to validate applicants' legal presence in the United States requirements prior to issuance of licenses in accordance with Public Law 2007, chapter 648. These positions were previously authorized by Public Law 2007, chapter 329. These positions will end on June 11, 2011.
HIGHWAY FUND | 2009-10 | 2010-11 |
Personal Services
|
$542,120 | $574,570 |
All Other
|
$40,363 | $42,448 |
HIGHWAY FUND TOTAL | $582,483 | $617,018 |
Administration - Motor Vehicles 0077
Initiative: Reduces funding for repayment of Motor Vehicles Certificate of Participation loan principal and interest.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
($57,327) | ($57,327) |
HIGHWAY FUND TOTAL | ($57,327) | ($57,327) |
Administration - Motor Vehicles 0077
Initiative: Reduces funding for data circuits that are no longer needed by the bureau.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
($98,805) | ($98,805) |
HIGHWAY FUND TOTAL | ($98,805) | ($98,805) |
Administration - Motor Vehicles 0077
Initiative: Reduces funding for in-state and out-of-state travel to maintain costs within available resources.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
($5,312) | ($5,312) |
HIGHWAY FUND TOTAL | ($5,312) | ($5,312) |
Administration - Motor Vehicles 0077
Initiative: Reduces funding by eliminating vehicles and using pool vehicles instead.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
($15,813) | ($15,813) |
HIGHWAY FUND TOTAL | ($15,813) | ($15,813) |
Administration - Motor Vehicles 0077
Initiative: Reduces funding by eliminating the municipal section and international registration plan watts lines.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
($3,584) | ($3,584) |
HIGHWAY FUND TOTAL | ($3,584) | ($3,584) |
Administration - Motor Vehicles 0077
Initiative: Reduces funding for information technology by removing access to financial and payroll systems for some administrative services users.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
($3,543) | ($3,543) |
HIGHWAY FUND TOTAL | ($3,543) | ($3,543) |
Administration - Motor Vehicles 0077
Initiative: Reduces funding by eliminating issuance of driver license renewal notification packets.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
($125,530) | ($125,530) |
HIGHWAY FUND TOTAL | ($125,530) | ($125,530) |
Administration - Motor Vehicles 0077
Initiative: Reduces funding by eliminating the courier services contract.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
($68,019) | ($68,019) |
HIGHWAY FUND TOTAL | ($68,019) | ($68,019) |
Administration - Motor Vehicles 0077
Initiative: Reduces funding through one-time savings achieved from the renegotiation of various contracts.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
($46,909) | $0 |
HIGHWAY FUND TOTAL | ($46,909) | $0 |
Administration - Motor Vehicles 0077
Initiative: Eliminates one Office Associate I position and reduces funding for related All Other costs in the administrative services division.
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
(1.000) | (1.000) |
Personal Services
|
($44,828) | ($45,866) |
All Other
|
($3,382) | ($3,449) |
HIGHWAY FUND TOTAL | ($48,210) | ($49,315) |
Administration - Motor Vehicles 0077
Initiative: Eliminates one vacant Office Assistant I position, 3 vacant Office Assistant II positions and 4 vacant Office Associate II positions and reduces funding for related All Other costs in the driver licenses services division.
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
(8.000) | (8.000) |
Personal Services
|
($420,781) | ($438,864) |
All Other
|
($30,444) | ($31,517) |
HIGHWAY FUND TOTAL | ($451,225) | ($470,381) |
Administration - Motor Vehicles 0077
Initiative: Eliminates 2 Programmer Analyst positions and reduces funding for related All Other costs in the information services division.
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
(2.000) | (2.000) |
Personal Services
|
($178,422) | ($181,536) |
All Other
|
($11,606) | ($11,798) |
HIGHWAY FUND TOTAL | ($190,028) | ($193,334) |
Administration - Motor Vehicles 0077
Initiative: Reduces funding by migrating off the Hewlett-Packard servers to less expensive, more efficient servers.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
($21,091) | $0 |
HIGHWAY FUND TOTAL | ($21,091) | $0 |
Administration - Motor Vehicles 0077
Initiative: Reduces funding by printing title documents in-house at the Bureau of Motor Vehicles.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
($16,319) | ($16,319) |
HIGHWAY FUND TOTAL | ($16,319) | ($16,319) |
Administration - Motor Vehicles 0077
Initiative: Reduces funding by delaying the purchase of network hubs and switches.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
($10,809) | $0 |
HIGHWAY FUND TOTAL | ($10,809) | $0 |
Administration - Motor Vehicles 0077
Initiative: Reduces funding by eliminating contractor services that manage software configuration.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
($179,275) | ($179,275) |
HIGHWAY FUND TOTAL | ($179,275) | ($179,275) |
Administration - Motor Vehicles 0077
Initiative: Eliminates 2 vacant Office Assistant II positions and reduces funding for related All Other costs in the public services division.
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
(2.000) | (2.000) |
Personal Services
|
($92,941) | ($98,384) |
All Other
|
($6,870) | ($7,188) |
HIGHWAY FUND TOTAL | ($99,811) | ($105,572) |
Administration - Motor Vehicles 0077
Initiative: Eliminates 2 Deputy Secretary of State positions funded by 50% Highway Fund and 50% General Fund and reduces funding for related All Other costs.
HIGHWAY FUND | 2009-10 | 2010-11 |
Personal Services
|
($87,325) | ($92,192) |
All Other
|
($4,764) | ($5,030) |
HIGHWAY FUND TOTAL | ($92,089) | ($97,222) |
Administration - Motor Vehicles 0077
Initiative: Eliminates one vacant Office Associate II position and reduces funding for related All Other costs in the vehicle services division.
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
(1.000) | (1.000) |
Personal Services
|
($58,023) | ($59,750) |
All Other
|
($4,102) | ($4,207) |
HIGHWAY FUND TOTAL | ($62,125) | ($63,957) |
Administration - Motor Vehicles 0077
Initiative: Reduces funding for general operating costs, printing, postage and office supplies to maintain costs within available resources.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
($12,233) | ($12,233) |
HIGHWAY FUND TOTAL | ($12,233) | ($12,233) |
Administration - Motor Vehicles 0077
Initiative: Reduces funding for telephone allowances paid to employees in driver licenses services, information services and the investigations office.
HIGHWAY FUND | 2009-10 | 2010-11 |
Personal Services
|
($3,506) | ($3,508) |
HIGHWAY FUND TOTAL | ($3,506) | ($3,508) |
Administration - Motor Vehicles 0077
Initiative: Reduces funding by reducing the number of telephone lines that are available in the investigations office.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
($2,202) | ($2,202) |
HIGHWAY FUND TOTAL | ($2,202) | ($2,202) |
ADMINISTRATION - MOTOR VEHICLES 0077
PROGRAM SUMMARY
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
367.000 | 367.000 |
Personal Services
|
$23,281,561 | $24,128,288 |
All Other
|
$11,774,832 | $12,114,047 |
Capital Expenditures
|
$19,700 | $0 |
HIGHWAY FUND TOTAL | $35,076,093 | $36,242,335 |
SECRETARY OF STATE, DEPARTMENT OF | ||
DEPARTMENT TOTALS | 2009-10 | 2010-11 |
HIGHWAY FUND
|
$35,076,093 | $36,242,335 |
DEPARTMENT TOTAL - ALL FUNDS | $35,076,093 | $36,242,335 |
Sec. A-6. Appropriations and allocations. The following appropriations and allocations are made.
TRANSPORTATION, DEPARTMENT OF
Administration 0339
Initiative: BASELINE BUDGET
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
108.000 | 108.000 |
POSITIONS - FTE COUNT
|
0.544 | 0.544 |
Personal Services
|
$8,835,327 | $8,765,234 |
All Other
|
$5,407,274 | $5,407,274 |
HIGHWAY FUND TOTAL | $14,242,601 | $14,172,508 |
Administration 0339
Initiative: Adjusts funding for information technology services provided to agency employees based on fiscal years 2009-10 and 2010-11 Office of Information Technology monthly rates. Services include all employee-related services such as subscription services, e-mail, file services, desktop and laptop support and network and telephone services including wireless technology.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$185,571 | $185,571 |
HIGHWAY FUND TOTAL | $185,571 | $185,571 |
Administration 0339
Initiative: Adjusts funding for the same level of information technology agency program and application support services at the fiscal years 2009-10 and 2010-11 Office of Information Technology rates for direct-billed resources (staffing) based on collective bargaining agreements.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$39,213 | $39,213 |
HIGHWAY FUND TOTAL | $39,213 | $39,213 |
Administration 0339
Initiative: Adjusts funding for fiscal years 2009-10 and 2010-11 enhancements to existing information technology applications.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$203,352 | $203,352 |
HIGHWAY FUND TOTAL | $203,352 | $203,352 |
Administration 0339
Initiative: Adjusts funding for anticipated changes in utility costs.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$313 | $313 |
HIGHWAY FUND TOTAL | $313 | $313 |
Administration 0339
Initiative: Provides funding for miscellaneous building and small equipment costs.
HIGHWAY FUND | 2009-10 | 2010-11 |
Capital Expenditures
|
$100,000 | $100,000 |
HIGHWAY FUND TOTAL | $100,000 | $100,000 |
Administration 0339
Initiative: Transfers one Assistant Technician position, one Secretary Associate position and 2 Public Service Coordinator I positions from the Administration program to the Highway and Bridge Capital program.
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
(4.000) | (4.000) |
Personal Services
|
($291,837) | ($287,751) |
HIGHWAY FUND TOTAL | ($291,837) | ($287,751) |
Administration 0339
Initiative: Transfers one Transportation Planning Specialist position and one Planning and Research Associate I position from the Highway and Bridge Capital program to the Administration program.
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
2.000 | 2.000 |
Personal Services
|
$167,553 | $165,607 |
HIGHWAY FUND TOTAL | $167,553 | $165,607 |
Administration 0339
Initiative: Provides funding for the increased cost of the Transportation Service Center due to collective bargaining increases.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$59,563 | $109,289 |
HIGHWAY FUND TOTAL | $59,563 | $109,289 |
Administration 0339
Initiative: Provides funding to adjust STA-CAP amounts from the baseline budget due to calculated amounts based on updated rates.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$16,782 | $16,761 |
HIGHWAY FUND TOTAL | $16,782 | $16,761 |
Administration 0339
Initiative: Eliminates one Public Service Coordinator I position, one Public Service Executive II position, one Accountant I position, one Public Relations Specialist position, one Office Associate II position, 2 seasonal Office Assistant I positions, one Auditor II position and one Secretary Associate Legal position. These positions are currently vacant.
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
(7.000) | (7.000) |
POSITIONS - FTE COUNT
|
(0.544) | (0.544) |
Personal Services
|
($553,116) | ($558,483) |
HIGHWAY FUND TOTAL | ($553,116) | ($558,483) |
Administration 0339
Initiative: Eliminates one Management Analyst II position, 2 Public Service Coordinator I positions, one Public Service Manager II position, one Office Assistant II position, one Office Associate II position and one Secretary position. A portion of the cost of the Public Service Manager II position is allocated to the Public Transportation program, Federal Expenditures Fund.
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
(7.000) | (7.000) |
Personal Services
|
($479,084) | ($471,712) |
HIGHWAY FUND TOTAL | ($479,084) | ($471,712) |
Administration 0339
Initiative: Reduces funding for Capital Expenditures by 50% to maintain core services in the department and meet budget reduction targets.
HIGHWAY FUND | 2009-10 | 2010-11 |
Capital Expenditures
|
($25,000) | ($25,000) |
HIGHWAY FUND TOTAL | ($25,000) | ($25,000) |
Administration 0339
Initiative: Transfers one Public Service Coordinator II position and reallocates 25% of the cost of one Transportation Planning Analyst position and one Transportation Planning Specialist position to the State Transit, Aviation and Rail Transportation Fund.
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
(1.000) | (1.000) |
Personal Services
|
($157,474) | ($154,683) |
HIGHWAY FUND TOTAL | ($157,474) | ($154,683) |
ADMINISTRATION 0339
PROGRAM SUMMARY
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
91.000 | 91.000 |
POSITIONS - FTE COUNT
|
0.000 | 0.000 |
Personal Services
|
$7,521,369 | $7,458,212 |
All Other
|
$5,912,068 | $5,961,773 |
Capital Expenditures
|
$75,000 | $75,000 |
HIGHWAY FUND TOTAL | $13,508,437 | $13,494,985 |
Administration - Aeronautics 0294
Initiative: BASELINE BUDGET
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
All Other
|
$1,585,782 | $1,585,782 |
FEDERAL EXPENDITURES FUND TOTAL | $1,585,782 | $1,585,782 |
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
All Other
|
$100,000 | $100,000 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $100,000 | $100,000 |
Administration - Aeronautics 0294
Initiative: Provides funding for Capital Expenditures in the Administration - Aeronautics program.
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Capital Expenditures
|
$300,000 | $300,000 |
FEDERAL EXPENDITURES FUND TOTAL | $300,000 | $300,000 |
ADMINISTRATION - AERONAUTICS 0294
PROGRAM SUMMARY
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
All Other
|
$1,585,782 | $1,585,782 |
Capital Expenditures
|
$300,000 | $300,000 |
FEDERAL EXPENDITURES FUND TOTAL | $1,885,782 | $1,885,782 |
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
All Other
|
$100,000 | $100,000 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $100,000 | $100,000 |
Administration - Ports and Marine Transportation 0298
Initiative: BASELINE BUDGET
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
All Other
|
$157,209 | $157,209 |
FEDERAL EXPENDITURES FUND TOTAL | $157,209 | $157,209 |
ADMINISTRATION - PORTS AND MARINE TRANSPORTATION 0298
PROGRAM SUMMARY
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
All Other
|
$157,209 | $157,209 |
FEDERAL EXPENDITURES FUND TOTAL | $157,209 | $157,209 |
Bond Interest - Highway 0358
Initiative: BASELINE BUDGET
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$6,077,283 | $6,077,283 |
HIGHWAY FUND TOTAL | $6,077,283 | $6,077,283 |
Bond Interest - Highway 0358
Initiative: Provides funding for debt service costs to support the Highway and Bridge Capital program with a $40 million bond over 10 years.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
($204,042) | $394,799 |
HIGHWAY FUND TOTAL | ($204,042) | $394,799 |
BOND INTEREST - HIGHWAY 0358
PROGRAM SUMMARY
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$5,873,241 | $6,472,082 |
HIGHWAY FUND TOTAL | $5,873,241 | $6,472,082 |
Bond Retirement - Highway 0359
Initiative: BASELINE BUDGET
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$13,750,000 | $13,750,000 |
HIGHWAY FUND TOTAL | $13,750,000 | $13,750,000 |
Bond Retirement - Highway 0359
Initiative: Provides funding for debt service costs to support the Highway and Bridge Capital program with a $40 million bond over 10 years.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$2,070,000 | $4,075,000 |
HIGHWAY FUND TOTAL | $2,070,000 | $4,075,000 |
BOND RETIREMENT - HIGHWAY 0359
PROGRAM SUMMARY
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$15,820,000 | $17,825,000 |
HIGHWAY FUND TOTAL | $15,820,000 | $17,825,000 |
Callahan Mine Site Restoration Z007
Initiative: BASELINE BUDGET
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
Personal Services
|
$10,000 | $10,000 |
All Other
|
$10,000 | $10,000 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $20,000 | $20,000 |
Callahan Mine Site Restoration Z007
Initiative: Provides funding for litigation support and legal initiatives for the Callahan Mine Restoration Site.
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
All Other
|
$500,000 | $0 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $500,000 | $0 |
CALLAHAN MINE SITE RESTORATION Z007
PROGRAM SUMMARY
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
Personal Services
|
$10,000 | $10,000 |
All Other
|
$510,000 | $10,000 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $520,000 | $20,000 |
Fleet Services 0347
Initiative: BASELINE BUDGET
FLEET SERVICES FUND - DOT | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
47.000 | 47.000 |
POSITIONS - FTE COUNT
|
149.000 | 149.000 |
Personal Services
|
$14,141,934 | $14,118,969 |
All Other
|
$15,513,019 | $15,513,019 |
FLEET SERVICES FUND - DOT TOTAL | $29,654,953 | $29,631,988 |
Fleet Services 0347
Initiative: Adjusts funding for information technology services provided to agency employees based on fiscal years 2009-10 and 2010-11 Office of Information Technology monthly rates. Services include all employee-related services such as subscription services, e-mail, file services, desktop and laptop support and network and telephone services including wireless technology.
FLEET SERVICES FUND - DOT | 2009-10 | 2010-11 |
All Other
|
$99,133 | $99,133 |
FLEET SERVICES FUND - DOT TOTAL | $99,133 | $99,133 |
Fleet Services 0347
Initiative: Adjusts funding for the same level of information technology agency program and application support services at the fiscal years 2009-10 and 2010-11 Office of Information Technology rates for direct-billed resources (staffing) based on collective bargaining agreements.
FLEET SERVICES FUND - DOT | 2009-10 | 2010-11 |
All Other
|
$20,948 | $20,948 |
FLEET SERVICES FUND - DOT TOTAL | $20,948 | $20,948 |
Fleet Services 0347
Initiative: Adjusts funding for fiscal years 2009-10 and 2010-11 enhancements to existing information technology applications.
FLEET SERVICES FUND - DOT | 2009-10 | 2010-11 |
All Other
|
$108,632 | $108,632 |
FLEET SERVICES FUND - DOT TOTAL | $108,632 | $108,632 |
Fleet Services 0347
Initiative: Adjusts funding for anticipated changes in utility costs.
FLEET SERVICES FUND - DOT | 2009-10 | 2010-11 |
All Other
|
$54,308 | $54,308 |
FLEET SERVICES FUND - DOT TOTAL | $54,308 | $54,308 |
Fleet Services 0347
Initiative: Provides funding for the increased cost of diesel fuel and gasoline.
FLEET SERVICES FUND - DOT | 2009-10 | 2010-11 |
All Other
|
$1,055,000 | $1,055,000 |
FLEET SERVICES FUND - DOT TOTAL | $1,055,000 | $1,055,000 |
Fleet Services 0347
Initiative: Eliminates 2 Heavy Vehicle and Equipment Technician Crew positions.
FLEET SERVICES FUND - DOT | 2009-10 | 2010-11 |
POSITIONS - FTE COUNT
|
(2.000) | (2.000) |
Personal Services
|
($104,430) | ($104,430) |
FLEET SERVICES FUND - DOT TOTAL | ($104,430) | ($104,430) |
Fleet Services 0347
Initiative: Eliminates one vacant Inventory Property Associate I Supervisor position, 2 vacant Heavy Equipment and Vehicle Technician Crew positions and one vacant Motor Transport Technician Assistant Crew position.
FLEET SERVICES FUND - DOT | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
(1.000) | (1.000) |
POSITIONS - FTE COUNT
|
(3.000) | (3.000) |
Personal Services
|
($208,721) | ($210,453) |
FLEET SERVICES FUND - DOT TOTAL | ($208,721) | ($210,453) |
Fleet Services 0347
Initiative: Eliminates one Public Service Manager I position.
FLEET SERVICES FUND - DOT | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
(1.000) | (1.000) |
Personal Services
|
($102,676) | ($101,076) |
FLEET SERVICES FUND - DOT TOTAL | ($102,676) | ($101,076) |
Fleet Services 0347
Initiative: Reorganizes one Highway Crew Supervisor I position to a Highway Crew Supervisor II position and transfers All Other to Personal Services to fund the reorganization.
FLEET SERVICES FUND - DOT | 2009-10 | 2010-11 |
Personal Services
|
$4,662 | $4,662 |
All Other
|
($4,662) | ($4,662) |
FLEET SERVICES FUND - DOT TOTAL | $0 | $0 |
FLEET SERVICES 0347
PROGRAM SUMMARY
FLEET SERVICES FUND - DOT | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
45.000 | 45.000 |
POSITIONS - FTE COUNT
|
144.000 | 144.000 |
Personal Services
|
$13,730,769 | $13,707,672 |
All Other
|
$16,846,378 | $16,846,378 |
FLEET SERVICES FUND - DOT TOTAL | $30,577,147 | $30,554,050 |
Highway and Bridge Capital 0406
Initiative: BASELINE BUDGET
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
548.000 | 548.000 |
POSITIONS - FTE COUNT
|
23.538 | 23.538 |
Personal Services
|
$28,346,064 | $28,222,097 |
All Other
|
$16,070,263 | $16,070,263 |
HIGHWAY FUND TOTAL | $44,416,327 | $44,292,360 |
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Personal Services
|
$21,938,077 | $21,838,853 |
All Other
|
$27,795,225 | $27,795,225 |
FEDERAL EXPENDITURES FUND TOTAL | $49,733,302 | $49,634,078 |
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
All Other
|
$3,061,367 | $3,061,367 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $3,061,367 | $3,061,367 |
Highway and Bridge Capital 0406
Initiative: Adjusts funding for information technology services provided to agency employees based on fiscal years 2009-10 and 2010-11 Office of Information Technology monthly rates. Services include all employee-related services such as subscription services, e-mail, file services, desktop and laptop support and network and telephone services including wireless technology.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$576,566 | $576,566 |
HIGHWAY FUND TOTAL | $576,566 | $576,566 |
Highway and Bridge Capital 0406
Initiative: Adjusts funding for the same level of information technology agency program and application support services at the fiscal years 2009-10 and 2010-11 Office of Information Technology rates for direct-billed resources (staffing) based on collective bargaining agreements.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$121,834 | $121,834 |
HIGHWAY FUND TOTAL | $121,834 | $121,834 |
Highway and Bridge Capital 0406
Initiative: Adjusts funding for fiscal years 2009-10 and 2010-11 enhancements to existing information technology applications.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$631,812 | $631,812 |
HIGHWAY FUND TOTAL | $631,812 | $631,812 |
Highway and Bridge Capital 0406
Initiative: Adjusts funding for anticipated changes in utility costs.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$2,484 | $2,484 |
HIGHWAY FUND TOTAL | $2,484 | $2,484 |
Highway and Bridge Capital 0406
Initiative: Transfers one Assistant Engineer position and one Office Associate II position from the Maintenance and Operations program to the Highway and Bridge Capital program and reallocates the cost of the positions from 90.29% Highway Fund, 8.55% Federal Expenditures Fund in the Maintenance and Operations program and 1.16% Other Special Revenue Funds in the Suspense Receivable - Transportation program to 55% Highway Fund and 45% Federal Expenditures Fund in the Highway and Bridge Capital program.
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
2.000 | 2.000 |
Personal Services
|
$67,856 | $69,213 |
HIGHWAY FUND TOTAL | $67,856 | $69,213 |
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Personal Services
|
$55,522 | $56,631 |
FEDERAL EXPENDITURES FUND TOTAL | $55,522 | $56,631 |
Highway and Bridge Capital 0406
Initiative: Provides funding for previously authorized TransCap Trust Fund revenue bonds for highway reconstruction per Public Law 2007, chapter 682, An Act To Expedite the Maintenance and Repair of Maine's Transportation Network.
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
Capital Expenditures
|
$39,000,000 | $0 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $39,000,000 | $0 |
Highway and Bridge Capital 0406
Initiative: Provides funding for previously authorized TransCap Trust Fund revenue bonds for bridges per Public Law 2007, chapter 647, An Act To Keep Bridges Safe and Roads Passable.
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
Capital Expenditures
|
$40,000,000 | $40,000,000 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $40,000,000 | $40,000,000 |
Highway and Bridge Capital 0406
Initiative: Provides new GARVEE bond funding for qualified transportation projects as authorized in Public Law 2007, chapter 470, Part C, section 2.
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
Capital Expenditures
|
$0 | $50,000,000 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $0 | $50,000,000 |
Highway and Bridge Capital 0406
Initiative: Provides funding for capital infrastructure projects at the anticipated level of available revenues.
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Capital Expenditures
|
$109,129,166 | $112,704,926 |
FEDERAL EXPENDITURES FUND TOTAL | $109,129,166 | $112,704,926 |
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
Capital Expenditures
|
$7,000,000 | $7,000,000 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $7,000,000 | $7,000,000 |
Highway and Bridge Capital 0406
Initiative: Provides funding for capital projects from the return of the 7.5% excise tax previously transferred to the Maine Municipal Bond Bank TransCap Trust Fund.
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
Capital Expenditures
|
$16,800,000 | $17,200,000 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $16,800,000 | $17,200,000 |
Highway and Bridge Capital 0406
Initiative: Transfers one Assistant Technician position, one Secretary Associate position and 2 Public Service Coordinator I positions from the Administration program to the Highway and Bridge Capital program.
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
4.000 | 4.000 |
Personal Services
|
$160,508 | $158,265 |
HIGHWAY FUND TOTAL | $160,508 | $158,265 |
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Personal Services
|
$131,329 | $129,486 |
FEDERAL EXPENDITURES FUND TOTAL | $131,329 | $129,486 |
Highway and Bridge Capital 0406
Initiative: Transfers one Transportation Planning Specialist position and one Planning and Research Associate I position from the Highway and Bridge Capital program to the Administration program.
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
(2.000) | (2.000) |
Personal Services
|
($92,154) | ($91,085) |
HIGHWAY FUND TOTAL | ($92,154) | ($91,085) |
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Personal Services
|
($75,399) | ($74,522) |
FEDERAL EXPENDITURES FUND TOTAL | ($75,399) | ($74,522) |
Highway and Bridge Capital 0406
Initiative: Transfers one Senior Technician position, one Senior Landscape Architect position and one Public Service Manager II position from the Highway and Bridge Capital program to the Maintenance and Operations program and reallocates position costs from 55% Highway Fund and 45% Federal Expenditures Fund in the Highway and Bridge Capital program to 90.29% Highway Fund and 8.55% Federal Expenditures Fund in the Maintenance and Operations program and 1.16% Other Special Revenue Funds in the Suspense Receivable - Transportation program.
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
(3.000) | (3.000) |
Personal Services
|
($161,450) | ($159,185) |
HIGHWAY FUND TOTAL | ($161,450) | ($159,185) |
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Personal Services
|
($132,098) | ($130,246) |
FEDERAL EXPENDITURES FUND TOTAL | ($132,098) | ($130,246) |
Highway and Bridge Capital 0406
Initiative: Provides funding to adjust STA-CAP amounts from the baseline budget due to calculated amounts based on updated rates.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$686,222 | $684,534 |
HIGHWAY FUND TOTAL | $686,222 | $684,534 |
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
All Other
|
$40,536 | $40,536 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $40,536 | $40,536 |
Highway and Bridge Capital 0406
Initiative: Eliminates 29 vacant positions. Position detail is on file in the Bureau of the Budget.
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
(29.000) | (29.000) |
Personal Services
|
($1,179,719) | ($1,198,422) |
HIGHWAY FUND TOTAL | ($1,179,719) | ($1,198,422) |
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Personal Services
|
($965,229) | ($980,523) |
FEDERAL EXPENDITURES FUND TOTAL | ($965,229) | ($980,523) |
Highway and Bridge Capital 0406
Initiative: Eliminates 15 positions. Position detail is on file in the Bureau of the Budget.
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
(15.000) | (15.000) |
Personal Services
|
($732,556) | ($722,098) |
HIGHWAY FUND TOTAL | ($732,556) | ($722,098) |
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Personal Services
|
($599,374) | ($590,818) |
FEDERAL EXPENDITURES FUND TOTAL | ($599,374) | ($590,818) |
Highway and Bridge Capital 0406
Initiative: Reduces funding through a 30% reduction in overtime for certain positions in this program.
HIGHWAY FUND | 2009-10 | 2010-11 |
Personal Services
|
($90,000) | ($90,000) |
HIGHWAY FUND TOTAL | ($90,000) | ($90,000) |
Highway and Bridge Capital 0406
Initiative: Reallocates funding for all positions in this program from 55% Highway Fund and 45% Federal Expenditures Fund to 40% Highway Fund, 55% Federal Expenditures Fund and 5% Other Special Revenue Funds.
HIGHWAY FUND | 2009-10 | 2010-11 |
Personal Services
|
($6,783,899) | ($6,749,153) |
HIGHWAY FUND TOTAL | ($6,783,899) | ($6,749,153) |
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Personal Services
|
$4,522,545 | $4,499,321 |
Capital Expenditures
|
($4,522,545) | ($4,499,321) |
FEDERAL EXPENDITURES FUND TOTAL | $0 | $0 |
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
Personal Services
|
$2,261,354 | $2,249,832 |
Capital Expenditures
|
($2,261,354) | ($2,249,832) |
OTHER SPECIAL REVENUE FUNDS TOTAL | $0 | $0 |
Highway and Bridge Capital 0406
Initiative: Adjusts funding for the anticipated level of activities for infrastructure capital projects based on available resources.
HIGHWAY FUND | 2009-10 | 2010-11 |
Capital Expenditures
|
$350,000 | $8,330,000 |
HIGHWAY FUND TOTAL | $350,000 | $8,330,000 |
HIGHWAY AND BRIDGE CAPITAL 0406
PROGRAM SUMMARY
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
505.000 | 505.000 |
POSITIONS - FTE COUNT
|
23.538 | 23.538 |
Personal Services
|
$19,534,650 | $19,439,632 |
All Other
|
$18,089,181 | $18,087,493 |
Capital Expenditures
|
$350,000 | $8,330,000 |
HIGHWAY FUND TOTAL | $37,973,831 | $45,857,125 |
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Personal Services
|
$24,875,373 | $24,748,182 |
All Other
|
$27,795,225 | $27,795,225 |
Capital Expenditures
|
$104,606,621 | $108,205,605 |
FEDERAL EXPENDITURES FUND TOTAL | $157,277,219 | $160,749,012 |
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
Personal Services
|
$2,261,354 | $2,249,832 |
All Other
|
$3,101,903 | $3,101,903 |
Capital Expenditures
|
$100,538,646 | $111,950,168 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $105,901,903 | $117,301,903 |
Island Ferry Service 0326
Initiative: BASELINE BUDGET
ISLAND FERRY SERVICES FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
75.500 | 75.500 |
POSITIONS - FTE COUNT
|
5.465 | 5.465 |
Personal Services
|
$5,490,608 | $5,495,709 |
All Other
|
$2,983,614 | $2,983,614 |
ISLAND FERRY SERVICES FUND TOTAL | $8,474,222 | $8,479,323 |
Island Ferry Service 0326
Initiative: Adjusts funding for information technology services provided to agency employees based on fiscal years 2009-10 and 2010-11 Office of Information Technology monthly rates. Services include all employee-related services such as subscription services, e-mail, file services, desktop and laptop support and network and telephone services including wireless technology.
ISLAND FERRY SERVICES FUND | 2009-10 | 2010-11 |
All Other
|
$15,127 | $15,127 |
ISLAND FERRY SERVICES FUND TOTAL | $15,127 | $15,127 |
Island Ferry Service 0326
Initiative: Adjusts funding for the same level of information technology agency program and application support services at the fiscal years 2009-10 and 2010-11 Office of Information Technology rates for direct-billed resources (staffing) based on collective bargaining agreements.
ISLAND FERRY SERVICES FUND | 2009-10 | 2010-11 |
All Other
|
$3,196 | $3,196 |
ISLAND FERRY SERVICES FUND TOTAL | $3,196 | $3,196 |
Island Ferry Service 0326
Initiative: Adjusts funding for fiscal years 2009-10 and 2010-11 enhancements to existing information technology applications.
ISLAND FERRY SERVICES FUND | 2009-10 | 2010-11 |
All Other
|
$16,576 | $16,576 |
ISLAND FERRY SERVICES FUND TOTAL | $16,576 | $16,576 |
Island Ferry Service 0326
Initiative: Adjusts funding for anticipated changes in utility costs.
ISLAND FERRY SERVICES FUND | 2009-10 | 2010-11 |
All Other
|
$23,090 | $23,090 |
ISLAND FERRY SERVICES FUND TOTAL | $23,090 | $23,090 |
Island Ferry Service 0326
Initiative: Provides funding for the increased cost of diesel fuel and gasoline.
ISLAND FERRY SERVICES FUND | 2009-10 | 2010-11 |
All Other
|
$225,000 | $225,000 |
ISLAND FERRY SERVICES FUND TOTAL | $225,000 | $225,000 |
ISLAND FERRY SERVICE 0326
PROGRAM SUMMARY
ISLAND FERRY SERVICES FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
75.500 | 75.500 |
POSITIONS - FTE COUNT
|
5.465 | 5.465 |
Personal Services
|
$5,490,608 | $5,495,709 |
All Other
|
$3,266,603 | $3,266,603 |
ISLAND FERRY SERVICES FUND TOTAL | $8,757,211 | $8,762,312 |
Island Town Refunds - Highway 0334
Initiative: BASELINE BUDGET
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$109,877 | $109,877 |
HIGHWAY FUND TOTAL | $109,877 | $109,877 |
ISLAND TOWN REFUNDS - HIGHWAY 0334
PROGRAM SUMMARY
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$109,877 | $109,877 |
HIGHWAY FUND TOTAL | $109,877 | $109,877 |
Maintenance and Operations 0330
Initiative: BASELINE BUDGET
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
169.000 | 169.000 |
POSITIONS - FTE COUNT
|
1,144.561 | 1,144.561 |
Personal Services
|
$90,267,051 | $90,030,656 |
All Other
|
$58,079,050 | $58,079,050 |
HIGHWAY FUND TOTAL | $148,346,101 | $148,109,706 |
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Personal Services
|
$3,783,434 | $3,769,160 |
All Other
|
$5,108,179 | $5,108,179 |
FEDERAL EXPENDITURES FUND TOTAL | $8,891,613 | $8,877,339 |
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
All Other
|
$1,372,323 | $1,372,323 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $1,372,323 | $1,372,323 |
Maintenance and Operations 0330
Initiative: Adjusts funding for information technology services provided to agency employees based on fiscal years 2009-10 and 2010-11 Office of Information Technology monthly rates. Services include all employee-related services such as subscription services, e-mail, file services, desktop and laptop support and network and telephone services including wireless technology.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$474,191 | $474,191 |
HIGHWAY FUND TOTAL | $474,191 | $474,191 |
Maintenance and Operations 0330
Initiative: Adjusts funding for the same level of information technology agency program and application support services at the fiscal years 2009-10 and 2010-11 Office of Information Technology rates for direct-billed resources (staffing) based on collective bargaining agreements.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$100,201 | $100,201 |
HIGHWAY FUND TOTAL | $100,201 | $100,201 |
Maintenance and Operations 0330
Initiative: Adjusts funding for fiscal years 2009-10 and 2010-11 enhancements to existing information technology applications.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$519,628 | $519,628 |
HIGHWAY FUND TOTAL | $519,628 | $519,628 |
Maintenance and Operations 0330
Initiative: Adjusts funding for the cost of radio support services to be provided by the Office of Information Technology.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$379,848 | $379,848 |
HIGHWAY FUND TOTAL | $379,848 | $379,848 |
Maintenance and Operations 0330
Initiative: Adjusts funding for anticipated changes in utility costs.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$272,033 | $272,033 |
HIGHWAY FUND TOTAL | $272,033 | $272,033 |
Maintenance and Operations 0330
Initiative: Provides funding for the increased cost and quantity of salt, bringing the budgeted amount to $72 per ton for 112,000 tons.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$2,386,000 | $2,386,000 |
HIGHWAY FUND TOTAL | $2,386,000 | $2,386,000 |
Maintenance and Operations 0330
Initiative: Provides funding for increased payments to Fleet Services due to the increased cost of fuel.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$1,055,000 | $1,055,000 |
HIGHWAY FUND TOTAL | $1,055,000 | $1,055,000 |
Maintenance and Operations 0330
Initiative: Provides funding for replacement of striping equipment for the federal pavement marking program.
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Capital Expenditures
|
$132,800 | $132,800 |
FEDERAL EXPENDITURES FUND TOTAL | $132,800 | $132,800 |
Maintenance and Operations 0330
Initiative: Provides funding for specialized construction equipment required to perform functions, including culvert thawers, flagger devices, cargo trailers, salt brine tanks and chippers.
HIGHWAY FUND | 2009-10 | 2010-11 |
Capital Expenditures
|
$1,200,000 | $1,200,000 |
HIGHWAY FUND TOTAL | $1,200,000 | $1,200,000 |
Maintenance and Operations 0330
Initiative: Transfers one Assistant Engineer position and one Office Associate II position from the Maintenance and Operations program to the Highway and Bridge Capital program and reallocates the cost of the positions from 90.29% Highway Fund, 8.55% Federal Expenditures Fund in the Maintenance and Operations program and 1.16% Other Special Revenue Funds in the Suspense Receivable - Transportation program to 55% Highway Fund and 45% Federal Expenditures Fund in the Highway and Bridge Capital program.
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
(2.000) | (2.000) |
Personal Services
|
($111,397) | ($113,624) |
HIGHWAY FUND TOTAL | ($111,397) | ($113,624) |
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Personal Services
|
($10,550) | ($10,757) |
FEDERAL EXPENDITURES FUND TOTAL | ($10,550) | ($10,757) |
Maintenance and Operations 0330
Initiative: Transfers one Senior Technician position, one Senior Landscape Architect position and one Public Service Manager II position from the Highway and Bridge Capital program to the Maintenance and Operations program and reallocates position costs from 55% Highway Fund and 45% Federal Expenditures Fund in the Highway and Bridge Capital program to 90.29% Highway Fund and 8.55% Federal Expenditures Fund in the Maintenance and Operations program and 1.16% Other Special Revenue Funds in the Suspense Receivable - Transportation program.
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
3.000 | 3.000 |
Personal Services
|
$265,042 | $261,327 |
HIGHWAY FUND TOTAL | $265,042 | $261,327 |
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Personal Services
|
$25,099 | $24,742 |
FEDERAL EXPENDITURES FUND TOTAL | $25,099 | $24,742 |
Maintenance and Operations 0330
Initiative: Provides funding to adjust STA-CAP amounts from the base budget due to calculated amounts based on updated rates.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$69,308 | $69,203 |
HIGHWAY FUND TOTAL | $69,308 | $69,203 |
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
All Other
|
$2,661 | $2,661 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $2,661 | $2,661 |
Maintenance and Operations 0330
Initiative: Reduces funding by freezing 15 vacant crew positions.
HIGHWAY FUND | 2009-10 | 2010-11 |
Personal Services
|
($575,129) | ($576,921) |
HIGHWAY FUND TOTAL | ($575,129) | ($576,921) |
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Personal Services
|
($54,462) | ($54,631) |
FEDERAL EXPENDITURES FUND TOTAL | ($54,462) | ($54,631) |
Maintenance and Operations 0330
Initiative: Eliminates vacant positions. Position detail is on file in the Bureau of the Budget.
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
(10.000) | (10.000) |
POSITIONS - FTE COUNT
|
(20.950) | (20.950) |
Personal Services
|
($1,951,179) | ($1,962,037) |
HIGHWAY FUND TOTAL | ($1,951,179) | ($1,962,037) |
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Personal Services
|
($184,767) | ($185,795) |
FEDERAL EXPENDITURES FUND TOTAL | ($184,767) | ($185,795) |
Maintenance and Operations 0330
Initiative: Eliminates 19 positions and reduces funding for related All Other costs. Position eliminations also affect funding in the Suspense Receivable - Transportation program. Position detail is on file in the Bureau of the Budget.
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
(7.000) | (7.000) |
POSITIONS - FTE COUNT
|
(12.000) | (12.000) |
Personal Services
|
($871,648) | ($868,527) |
All Other
|
($77,500) | ($327,500) |
HIGHWAY FUND TOTAL | ($949,148) | ($1,196,027) |
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Personal Services
|
($82,541) | ($82,245) |
FEDERAL EXPENDITURES FUND TOTAL | ($82,541) | ($82,245) |
Maintenance and Operations 0330
Initiative: Eliminates one Public Service Manager II position and one Public Service Manager III position.
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
(2.000) | (2.000) |
Personal Services
|
($223,599) | ($218,935) |
HIGHWAY FUND TOTAL | ($223,599) | ($218,935) |
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Personal Services
|
($21,174) | ($20,731) |
FEDERAL EXPENDITURES FUND TOTAL | ($21,174) | ($20,731) |
Maintenance and Operations 0330
Initiative: Eliminates one vacant Public Service Manager II position.
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
(1.000) | (1.000) |
Personal Services
|
($110,692) | ($108,916) |
HIGHWAY FUND TOTAL | ($110,692) | ($108,916) |
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Personal Services
|
($10,483) | ($10,313) |
FEDERAL EXPENDITURES FUND TOTAL | ($10,483) | ($10,313) |
Maintenance and Operations 0330
Initiative: Reduces funding for truck purchases and continues the initiative to reduce the number of trucks and defer purchases to later years.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$0 | ($4,000,000) |
HIGHWAY FUND TOTAL | $0 | ($4,000,000) |
Maintenance and Operations 0330
Initiative: Reduces funding for highway and bridge lighting.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
($150,000) | ($150,000) |
HIGHWAY FUND TOTAL | ($150,000) | ($150,000) |
Maintenance and Operations 0330
Initiative: Reduces funding for facilities by 50% and defers building needs to future years.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
($1,250,000) | ($1,250,000) |
HIGHWAY FUND TOTAL | ($1,250,000) | ($1,250,000) |
Maintenance and Operations 0330
Initiative: Reduces funding in the Capital Expenditures line category by 50% and defers purchases to future years.
HIGHWAY FUND | 2009-10 | 2010-11 |
Capital Expenditures
|
($600,000) | ($600,000) |
HIGHWAY FUND TOTAL | ($600,000) | ($600,000) |
Maintenance and Operations 0330
Initiative: Reduces funding for overtime through continuing cost reduction efforts.
HIGHWAY FUND | 2009-10 | 2010-11 |
Personal Services
|
($1,500,000) | ($1,500,000) |
HIGHWAY FUND TOTAL | ($1,500,000) | ($1,500,000) |
Maintenance and Operations 0330
Initiative: Reorganizes 2 Bridge Maintenance Apprentice positions to 2 Bridge Maintenance Journey positions and 2 Bridge Maintenance Journey positions to 2 Bridge Maintenance Master positions and transfers All Other to Personal Services to fund the reorganizations.
HIGHWAY FUND | 2009-10 | 2010-11 |
Personal Services
|
$10,955 | $11,255 |
All Other
|
($10,955) | ($11,255) |
HIGHWAY FUND TOTAL | $0 | $0 |
MAINTENANCE AND OPERATIONS 0330
PROGRAM SUMMARY
HIGHWAY FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
150.000 | 150.000 |
POSITIONS - FTE COUNT
|
1,111.611 | 1,111.611 |
Personal Services
|
$85,199,404 | $84,954,278 |
All Other
|
$61,846,804 | $57,596,399 |
Capital Expenditures
|
$600,000 | $600,000 |
HIGHWAY FUND TOTAL | $147,646,208 | $143,150,677 |
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Personal Services
|
$3,444,556 | $3,429,430 |
All Other
|
$5,108,179 | $5,108,179 |
Capital Expenditures
|
$132,800 | $132,800 |
FEDERAL EXPENDITURES FUND TOTAL | $8,685,535 | $8,670,409 |
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
All Other
|
$1,374,984 | $1,374,984 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $1,374,984 | $1,374,984 |
Marine Highway Transportation Z016
Initiative: BASELINE BUDGET
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$4,117,823 | $4,117,823 |
HIGHWAY FUND TOTAL | $4,117,823 | $4,117,823 |
Marine Highway Transportation Z016
Initiative: Adjusts funding for anticipated changes in utility costs.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$11,545 | $11,545 |
HIGHWAY FUND TOTAL | $11,545 | $11,545 |
Marine Highway Transportation Z016
Initiative: Provides funding to increase the state support to 50% of the operating cost of the Maine State Ferry Service in accordance with Public Law 2005, chapter 664, Part C.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$249,236 | $251,789 |
HIGHWAY FUND TOTAL | $249,236 | $251,789 |
MARINE HIGHWAY TRANSPORTATION Z016
PROGRAM SUMMARY
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$4,378,604 | $4,381,157 |
HIGHWAY FUND TOTAL | $4,378,604 | $4,381,157 |
Motor Carrier Safety Program Z066
Initiative: BASELINE BUDGET
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
All Other
|
$1,000,000 | $1,000,000 |
FEDERAL EXPENDITURES FUND TOTAL | $1,000,000 | $1,000,000 |
MOTOR CARRIER SAFETY PROGRAM Z066
PROGRAM SUMMARY
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
All Other
|
$1,000,000 | $1,000,000 |
FEDERAL EXPENDITURES FUND TOTAL | $1,000,000 | $1,000,000 |
Ports and Marine Transportation 0323
Initiative: BASELINE BUDGET
MARINE PORTS FUND | 2009-10 | 2010-11 |
All Other
|
$103,959 | $103,959 |
MARINE PORTS FUND TOTAL | $103,959 | $103,959 |
PORTS AND MARINE TRANSPORTATION 0323
PROGRAM SUMMARY
MARINE PORTS FUND | 2009-10 | 2010-11 |
All Other
|
$103,959 | $103,959 |
MARINE PORTS FUND TOTAL | $103,959 | $103,959 |
Public Transportation 0443
Initiative: BASELINE BUDGET
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Personal Services
|
$381,020 | $377,446 |
All Other
|
$8,143,249 | $8,143,249 |
FEDERAL EXPENDITURES FUND TOTAL | $8,524,269 | $8,520,695 |
Public Transportation 0443
Initiative: Provides funding for the purchase of replacement buses for the Public Transportation program.
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Capital Expenditures
|
$3,100,000 | $3,100,000 |
FEDERAL EXPENDITURES FUND TOTAL | $3,100,000 | $3,100,000 |
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
Capital Expenditures
|
$600,000 | $600,000 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $600,000 | $600,000 |
Public Transportation 0443
Initiative: Eliminates one Management Analyst II position, 2 Public Service Coordinator I positions, one Public Service Manager II position, one Office Assistant II position, one Office Associate II position and one Secretary position. A portion of the cost of the Public Service Manager II position is allocated to the Public Transportation program, Federal Expenditures Fund.
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Personal Services
|
($80,063) | ($79,335) |
FEDERAL EXPENDITURES FUND TOTAL | ($80,063) | ($79,335) |
PUBLIC TRANSPORTATION 0443
PROGRAM SUMMARY
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Personal Services
|
$300,957 | $298,111 |
All Other
|
$8,143,249 | $8,143,249 |
Capital Expenditures
|
$3,100,000 | $3,100,000 |
FEDERAL EXPENDITURES FUND TOTAL | $11,544,206 | $11,541,360 |
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
Capital Expenditures
|
$600,000 | $600,000 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $600,000 | $600,000 |
Railroad Assistance Program 0350
Initiative: BASELINE BUDGET
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$670,599 | $670,599 |
HIGHWAY FUND TOTAL | $670,599 | $670,599 |
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Personal Services
|
$14,998 | $14,678 |
FEDERAL EXPENDITURES FUND TOTAL | $14,998 | $14,678 |
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
All Other
|
$10,904 | $10,904 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $10,904 | $10,904 |
Railroad Assistance Program 0350
Initiative: Reduces funding for the Railroad Assistance program by 10%.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
($67,000) | ($67,000) |
HIGHWAY FUND TOTAL | ($67,000) | ($67,000) |
RAILROAD ASSISTANCE PROGRAM 0350
PROGRAM SUMMARY
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$603,599 | $603,599 |
HIGHWAY FUND TOTAL | $603,599 | $603,599 |
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Personal Services
|
$14,998 | $14,678 |
FEDERAL EXPENDITURES FUND TOTAL | $14,998 | $14,678 |
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
All Other
|
$10,904 | $10,904 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $10,904 | $10,904 |
State Infrastructure Bank 0870
Initiative: BASELINE BUDGET
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
All Other
|
$193,561 | $193,561 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $193,561 | $193,561 |
State Infrastructure Bank 0870
Initiative: Eliminates funding in the State Infrastructure Bank program that is no longer needed.
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
All Other
|
($30,000) | ($30,000) |
OTHER SPECIAL REVENUE FUNDS TOTAL | ($30,000) | ($30,000) |
STATE INFRASTRUCTURE BANK 0870
PROGRAM SUMMARY
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
All Other
|
$163,561 | $163,561 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $163,561 | $163,561 |
State Transit, Aviation and Rail Transportation Fund Z017
Initiative: BASELINE BUDGET
STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
1.000 | 1.000 |
Personal Services
|
$76,078 | $75,454 |
All Other
|
$2,842,577 | $2,842,577 |
STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND TOTAL | $2,918,655 | $2,918,031 |
State Transit, Aviation and Rail Transportation Fund Z017
Initiative: Adjusts funding for anticipated changes in utility costs.
STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND | 2009-10 | 2010-11 |
All Other
|
$4,088 | $4,088 |
STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND TOTAL | $4,088 | $4,088 |
State Transit, Aviation and Rail Transportation Fund Z017
Initiative: Provides funding to adjust STA-CAP amounts from the base budget due to calculated amounts based on updated rates.
STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND | 2009-10 | 2010-11 |
All Other
|
$47,002 | $46,917 |
STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND TOTAL | $47,002 | $46,917 |
State Transit, Aviation and Rail Transportation Fund Z017
Initiative: Provides funding for passenger rail as set forth in Public Law 2007, chapter 677, An Act To Make Capital Rail Improvements for Economic Development Purposes.
STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND | 2009-10 | 2010-11 |
All Other
|
$3,054,519 | $3,142,840 |
STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND TOTAL | $3,054,519 | $3,142,840 |
State Transit, Aviation and Rail Transportation Fund Z017
Initiative: Provides funding for engineering services performed by department staff for projects financed through General Fund obligation bond funds for fiscal years 2009-10 and 2010-11.
STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND | 2009-10 | 2010-11 |
Personal Services
|
$250,000 | $250,000 |
STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND TOTAL | $250,000 | $250,000 |
State Transit, Aviation and Rail Transportation Fund Z017
Initiative: Transfers one Public Service Coordinator II position and reallocates 25% of the cost of one Transportation Planning Analyst position and one Transportation Planning Specialist position to the State Transit, Aviation and Rail Transportation Fund.
STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
1.000 | 1.000 |
Personal Services
|
$157,474 | $154,683 |
STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND TOTAL | $157,474 | $154,683 |
STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND Z017
PROGRAM SUMMARY
STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND | 2009-10 | 2010-11 |
POSITIONS - LEGISLATIVE COUNT
|
2.000 | 2.000 |
Personal Services
|
$483,552 | $480,137 |
All Other
|
$5,948,186 | $6,036,422 |
STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND TOTAL | $6,431,738 | $6,516,559 |
Suspense Receivable - Transportation 0344
Initiative: BASELINE BUDGET
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
Personal Services
|
$328,964 | $327,541 |
All Other
|
$909,200 | $909,200 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $1,238,164 | $1,236,741 |
Suspense Receivable - Transportation 0344
Initiative: Transfers one Assistant Engineer position and one Office Associate II position from the Maintenance and Operations program to the Highway and Bridge Capital program and reallocates the cost of the positions from 90.29% Highway Fund, 8.55% Federal Expenditures Fund in the Maintenance and Operations program and 1.16% Other Special Revenue Funds in the Suspense Receivable - Transportation program to 55% Highway Fund and 45% Federal Expenditures Fund in the Highway and Bridge Capital program.
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
Personal Services
|
($1,431) | ($1,463) |
OTHER SPECIAL REVENUE FUNDS TOTAL | ($1,431) | ($1,463) |
Suspense Receivable - Transportation 0344
Initiative: Transfers one Senior Technician position, one Senior Landscape Architect position and one Public Service Manager II position from the Highway and Bridge Capital program to the Maintenance and Operations program and reallocates position costs from 55% Highway Fund and 45% Federal Expenditures Fund in the Highway and Bridge Capital program to 90.29% Highway Fund and 8.55% Federal Expenditures Fund in the Maintenance and Operations program and 1.16% Other Special Revenue Funds in the Suspense Receivable - Transportation program.
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
Personal Services
|
$3,407 | $3,362 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $3,407 | $3,362 |
Suspense Receivable - Transportation 0344
Initiative: Provides funding to reflect the anticipated level of activities for the infrastructure capital projects.
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
Capital Expenditures
|
$150,000 | $150,000 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $150,000 | $150,000 |
Suspense Receivable - Transportation 0344
Initiative: Reduces funding by freezing 15 vacant crew positions.
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
Personal Services
|
($739) | ($742) |
OTHER SPECIAL REVENUE FUNDS TOTAL | ($739) | ($742) |
Suspense Receivable - Transportation 0344
Initiative: Eliminates vacant positions. Position detail is on file in the Bureau of the Budget.
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
Personal Services
|
($11,469) | ($11,590) |
OTHER SPECIAL REVENUE FUNDS TOTAL | ($11,469) | ($11,590) |
Suspense Receivable - Transportation 0344
Initiative: Eliminates 19 positions and reduces funding for related All Other costs. Position eliminations also affect funding in the Suspense Receivable - Transportation program. Position detail is on file in the Bureau of the Budget.
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
Personal Services
|
($11,198) | ($11,158) |
OTHER SPECIAL REVENUE FUNDS TOTAL | ($11,198) | ($11,158) |
Suspense Receivable - Transportation 0344
Initiative: Eliminates one Public Service Manager II position and one Public Service Manager III position.
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
Personal Services
|
($2,874) | ($2,814) |
OTHER SPECIAL REVENUE FUNDS TOTAL | ($2,874) | ($2,814) |
Suspense Receivable - Transportation 0344
Initiative: Eliminates one vacant Public Service Manager II position.
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
Personal Services
|
($1,422) | ($1,399) |
OTHER SPECIAL REVENUE FUNDS TOTAL | ($1,422) | ($1,399) |
SUSPENSE RECEIVABLE - TRANSPORTATION 0344
PROGRAM SUMMARY
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
Personal Services
|
$303,238 | $301,737 |
All Other
|
$909,200 | $909,200 |
Capital Expenditures
|
$150,000 | $150,000 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $1,362,438 | $1,360,937 |
Transportation Facilities Z010
Initiative: BASELINE BUDGET
TRANSPORTATION FACILITIES FUND | 2009-10 | 2010-11 |
All Other
|
$2,500,000 | $2,500,000 |
TRANSPORTATION FACILITIES FUND TOTAL | $2,500,000 | $2,500,000 |
Transportation Facilities Z010
Initiative: Provides funding to adjust STA-CAP amounts from the baseline budget due to calculated amounts based on updated rates.
TRANSPORTATION FACILITIES FUND | 2009-10 | 2010-11 |
All Other
|
$3,930 | $3,930 |
TRANSPORTATION FACILITIES FUND TOTAL | $3,930 | $3,930 |
TRANSPORTATION FACILITIES Z010
PROGRAM SUMMARY
TRANSPORTATION FACILITIES FUND | 2009-10 | 2010-11 |
All Other
|
$2,503,930 | $2,503,930 |
TRANSPORTATION FACILITIES FUND TOTAL | $2,503,930 | $2,503,930 |
Urban-Rural Initiative Program 0337
Initiative: BASELINE BUDGET
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$25,026,270 | $25,026,270 |
HIGHWAY FUND TOTAL | $25,026,270 | $25,026,270 |
Urban-Rural Initiative Program 0337
Initiative: Adjusts funding for the Urban-Rural Initiative Program at the correct proportioned rate per the Maine Revised Statutes, Title 23, section 1803-B. This includes the transit bonus payment program as authorized by Public Law 2001, chapter 681.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
($824,768) | ($174,911) |
HIGHWAY FUND TOTAL | ($824,768) | ($174,911) |
Urban-Rural Initiative Program 0337
Initiative: Notwithstanding any other provision of law, reduces funding dedicated to the Urban-Rural Initiative Program pursuant to the Maine Revised Statutes, Title 23, section 1803-B, subsection 1, paragraph D.
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$0 | ($5,000,000) |
HIGHWAY FUND TOTAL | $0 | ($5,000,000) |
URBAN-RURAL INITIATIVE PROGRAM 0337
PROGRAM SUMMARY
HIGHWAY FUND | 2009-10 | 2010-11 |
All Other
|
$24,201,502 | $19,851,359 |
HIGHWAY FUND TOTAL | $24,201,502 | $19,851,359 |
Van-pool Services 0451
Initiative: BASELINE BUDGET
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
All Other
|
$137,537 | $137,537 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $137,537 | $137,537 |
Van-pool Services 0451
Initiative: Provides funding for the local share of vans purchased.
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
Capital Expenditures
|
$10,000 | $10,000 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $10,000 | $10,000 |
VAN-POOL SERVICES 0451
PROGRAM SUMMARY
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
All Other
|
$137,537 | $137,537 |
Capital Expenditures
|
$10,000 | $10,000 |
OTHER SPECIAL REVENUE FUNDS TOTAL | $147,537 | $147,537 |
TRANSPORTATION, DEPARTMENT OF | ||
DEPARTMENT TOTALS | 2009-10 | 2010-11 |
HIGHWAY FUND
|
$250,115,299 | $251,745,861 |
FEDERAL EXPENDITURES FUND
|
$180,564,949 | $184,018,450 |
OTHER SPECIAL REVENUE FUNDS
|
$110,181,327 | $121,079,826 |
TRANSPORTATION FACILITIES FUND
|
$2,503,930 | $2,503,930 |
FLEET SERVICES FUND - DOT
|
$30,577,147 | $30,554,050 |
STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND
|
$6,431,738 | $6,516,559 |
ISLAND FERRY SERVICES FUND
|
$8,757,211 | $8,762,312 |
MARINE PORTS FUND
|
$103,959 | $103,959 |
DEPARTMENT TOTAL - ALL FUNDS | $589,235,560 | $605,284,947 |
PART B
Sec. B-1. Appropriations and allocations. The following appropriations and allocations are made to provide funding for approved reclassifications and range changes.
SECRETARY OF STATE, DEPARTMENT OF
Administration - Motor Vehicles 0077
Initiative: RECLASSIFICATIONS
HIGHWAY FUND | 2009-10 | 2010-11 |
Personal Services
|
$12,374 | $12,498 |
All Other
|
($12,374) | ($12,498) |
HIGHWAY FUND TOTAL | $0 | $0 |
SECRETARY OF STATE, DEPARTMENT OF | ||
DEPARTMENT TOTALS | 2009-10 | 2010-11 |
HIGHWAY FUND
|
$0 | $0 |
DEPARTMENT TOTAL - ALL FUNDS | $0 | $0 |
TRANSPORTATION, DEPARTMENT OF
Administration 0339
Initiative: RECLASSIFICATIONS
HIGHWAY FUND | 2009-10 | 2010-11 |
Personal Services
|
$26,179 | $26,617 |
All Other
|
($26,179) | ($26,617) |
HIGHWAY FUND TOTAL | $0 | $0 |
Highway and Bridge Capital 0406
Initiative: RECLASSIFICATIONS
HIGHWAY FUND | 2009-10 | 2010-11 |
Personal Services
|
$44,505 | $44,186 |
All Other
|
($44,505) | ($44,186) |
HIGHWAY FUND TOTAL | $0 | $0 |
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Personal Services
|
$61,171 | $60,760 |
All Other
|
($61,171) | ($60,760) |
FEDERAL EXPENDITURES FUND TOTAL | $0 | $0 |
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
Personal Services
|
$5,555 | $5,517 |
All Other
|
($5,555) | ($5,517) |
OTHER SPECIAL REVENUE FUNDS TOTAL | $0 | $0 |
Island Ferry Service 0326
Initiative: RECLASSIFICATIONS
ISLAND FERRY SERVICES FUND | 2009-10 | 2010-11 |
Personal Services
|
$53,543 | $52,893 |
All Other
|
($53,543) | ($52,893) |
ISLAND FERRY SERVICES FUND TOTAL | $0 | $0 |
Maintenance and Operations 0330
Initiative: RECLASSIFICATIONS
HIGHWAY FUND | 2009-10 | 2010-11 |
Personal Services
|
$22,717 | $25,334 |
All Other
|
($22,717) | ($25,334) |
HIGHWAY FUND TOTAL | $0 | $0 |
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Personal Services
|
$1,763 | $2,010 |
All Other
|
($1,763) | ($2,010) |
FEDERAL EXPENDITURES FUND TOTAL | $0 | $0 |
Public Transportation 0443
Initiative: RECLASSIFICATIONS
FEDERAL EXPENDITURES FUND | 2009-10 | 2010-11 |
Personal Services
|
$7,709 | $7,996 |
All Other
|
($7,709) | ($7,996) |
FEDERAL EXPENDITURES FUND TOTAL | $0 | $0 |
Suspense Receivable - Transportation 0344
Initiative: RECLASSIFICATIONS
OTHER SPECIAL REVENUE FUNDS | 2009-10 | 2010-11 |
Personal Services
|
$241 | $272 |
All Other
|
($241) | ($272) |
OTHER SPECIAL REVENUE FUNDS TOTAL | $0 | $0 |
TRANSPORTATION, DEPARTMENT OF | ||
DEPARTMENT TOTALS | 2009-10 | 2010-11 |
HIGHWAY FUND
|
$0 | $0 |
FEDERAL EXPENDITURES FUND
|
$0 | $0 |
OTHER SPECIAL REVENUE FUNDS
|
$0 | $0 |
ISLAND FERRY SERVICES FUND
|
$0 | $0 |
DEPARTMENT TOTAL - ALL FUNDS | $0 | $0 |
SECTION TOTALS | 2009-10 | 2010-11 |
HIGHWAY FUND
|
$0 | $0 |
FEDERAL EXPENDITURES FUND
|
$0 | $0 |
OTHER SPECIAL REVENUE FUNDS
|
$0 | $0 |
ISLAND FERRY SERVICES FUND
|
$0 | $0 |
SECTION TOTAL - ALL FUNDS | $0 | $0 |
PART C
Sec. C-1. Calculation and transfer; Highway Fund; attrition savings. The attrition rate for the 2010-2011 biennium is increased from 1.6% to 5%. Notwithstanding any other provision of law, the State Budget Officer shall calculate the amount of savings in the Statewide Attrition account in the Department of Administrative and Financial Services in Part A that applies against each Highway Fund account for all departments and agencies statewide and shall transfer the amounts by financial order upon the approval of the Governor. These transfers are considered adjustments to allocations in fiscal years 2009-10 and 2010-11.
PART D
Sec. D-1. Calculation and transfer; Highway Fund salary savings. Notwithstanding any other provision of law, the State Budget Officer shall calculate the amount of savings in the Statewide Salary Adjustment account in the Department of Administrative and Financial Services in Part A that applies against each Highway Fund account for the Executive Branch Departments and Independent Agencies - Statewide account from not granting a 4% salary increase effective January 1, 2009 to unclassified employees whose salaries are subject to the Governor's adjustment or approval. The State Budget Officer shall transfer the savings by financial order upon approval of the Governor. These transfers are considered adjustments to allocations in fiscal years 2009-10 and 2010-11.
PART E
Sec. E-1. Retirement incentive. The Commissioner of Administrative and Financial Services is authorized to offer a retirement incentive program to employees who are eligible to retire and who have reached their normal retirement age on or before July 1, 2009. Employees choosing to participate in this retirement incentive program must make application for participation in the manner specified by the commissioner between July 1, 2009 and August 15, 2009, with retirements effective August 31, 2009.
Sec. E-2. Transfer of funds; Highway Fund; retirement incentive. Notwithstanding the Maine Revised Statutes, Title 5, section 1585 or any other provision of law, the State Budget Officer shall calculate the amount of savings in the Statewide Retirement Incentive account in the Department of Administrative and Financial Services in Part A that applies against each Highway Fund account for departments and agencies statewide that have occurred as a result of the retirement incentive program authorized in section 1. The State Budget Officer shall transfer the savings by financial order upon approval of the Governor. These transfers are considered adjustments to allocations in fiscal years 2009-10 and 2010-11.
Sec. E-3. Disposition of authorized positions vacated by retiring employees. Positions vacated by employees choosing to participate in the retirement incentive program authorized in section 1 must remain vacant from August 1, 2009 to June 30, 2011. Upon approval of the State Budget Officer, a vacated position may be filled to meet operational needs as long as a different position that achieves comparable savings within the same fund is identified.
PART F
Sec. F-1. Programmed GARVEE bonding level for 2010-2011 biennium. Notwithstanding any other provision of law and pursuant to the Maine Revised Statutes, Title 23, chapter 19, subchapter 3-A, the Maine Municipal Bond Bank may issue from time to time up to $50,000,000 of GARVEE bonds for projects programmed in the 2010-2011 biennium to be repaid solely from annual federal transportation appropriations for funding qualified transportation projects.
PART G
Sec. G-1. Transfer of Highway Fund unallocated balance; capital program needs; Department of Transportation. Notwithstanding the Maine Revised Statutes, Title 5, section 1585 or any other provision of law, at the close of the fiscal years 2009-10 and 2010-11 the State Controller shall transfer amounts exceeding $100,000 from the unallocated balance in the Highway Fund after the deduction of all allocations, financial commitments, other designated funds or any other transfer authorized by statute and the fiscal year 2009-10 unallocated balance dedicated to the fiscal year 2010-11 budgets to the Department of Transportation Highway and Bridge Capital and Maintenance and Operation programs for capital needs. The Commissioner of Transportation is authorized to allot these funds by financial order upon the recommendation of the State Budget Officer and the approval of the Governor. The transferred amounts are considered adjustments to allocations. Within 30 days of approval of the financial order, the Commissioner of Transportation shall provide to the members of the joint standing committee of the Legislature having jurisdiction over transportation matters a report detailing the financial status of the department's capital program.
PART H
Sec. H-1. Transfer of Highway Fund Personal Services savings; capital needs. Notwithstanding the Maine Revised Statutes, Title 5, section 1585 or any other provision of law, for the fiscal years ending June 30, 2010 and June 30, 2011 the Commissioner of Transportation is authorized to transfer, by financial order upon the recommendation of the State Budget Officer and approval of the Governor, identified Highway Fund Personal Services savings to the Department of Transportation Highway and Bridge Capital and Maintenance and Operation programs for capital needs. The financial order must identify the specific savings after all adjustments that may be required by the State Controller to ensure that all financial commitments have been met in Personal Services after assuming all costs for that program including collective bargaining costs. The Commissioner of Transportation shall provide a report by September 15, 2010 and September 15, 2011 to the members of the joint standing committee of the Legislature having jurisdiction over transportation matters detailing the financial adjustments to the Highway Fund.
PART I
Sec. I-1. Consolidation of statewide information technology functions, systems and funding to improve efficiency and cost-effectiveness. The Chief Information Officer shall review the current organizational structure, systems and operations of information technology units to improve organizational efficiency and cost-effectiveness. The Chief Information Officer is authorized to manage and operate all information technology systems in the executive branch and to approve all information technology expenditures from a consolidated account. Notwithstanding any other provision of law, the State Budget Officer shall transfer position counts and available balances by financial order upon approval of the Governor to the Department of Administrative and Financial Services, Office of Information Technology for the provision of those services. These transfers are considered adjustments to authorized position count, appropriations and allocations in fiscal years 2009-10 and 2010-11. The State Budget Officer shall provide the joint standing committee of the Legislature having jurisdiction over appropriations and financial affairs a report of the transferred amounts no later than January 15, 2011.
Notwithstanding any other provision of law, the Chief Information Officer or the Chief Information Officer’s designee shall provide direct oversight and management over statewide technology services and oversight over the technology personnel assigned to information technology services. The Chief Information Officer is authorized to identify savings and position eliminations to the Highway Fund and other funds from efficiencies to achieve the savings identified in Part A of this Act.
PART J
Sec. J-1. Transfer of funds; Highway Fund; TransCap. Notwithstanding any other provision of law, the State Controller shall transfer $5,668,895 in fiscal year 2009-10 and $5,764,140 in fiscal year 2010-11 from the Highway Fund unallocated surplus to the TransCap Trust Fund in accordance with Public Law 2007, chapter 682, section 3.
PART K
Sec. K-1. 5 MRSA §285, sub-§7, as amended by PL 2001, c. 439, Pt. XX, §5 and PL 2003, c. 20, Pt. OO, §2 and affected by §4, is further amended to read:
For persons who were first employed before July 1, 1991, the State shall pay 100% of only the retiree's share of the premiums for the standard plan identified and offered by the commission and available to the retiree, as authorized by the commission for persons who were previously eligible for this health plan pursuant to subsection 1, paragraph A and who have subsequently become eligible pursuant to subsection 1, paragraph G.
For persons who were first employed by the State after July 1, 1991, the State shall pay a pro rata share portion of only the retiree's share of the premiums for the standard plan identified and offered by the commission and available to the retiree, as authorized by the commission for persons who were previously eligible for this health plan pursuant to subsection 1, paragraph A and who have subsequently become eligible pursuant to subsection 1, paragraph G based on the total number of years of participation in the group health plan prior to retirement as follows:
Years of Participation | State Portion |
10 or more years | 100% group health plan premium |
9 but less than 10 years | 90% group health plan premium |
8 but less than 9 years | 80% group health plan premium |
7 but less than 8 years | 70% group health plan premium |
6 but less than 7 years | 60% group health plan premium |
5 but less than 6 years | 50% group health plan premium |
Less than 5 years | No contribution |
Pursuant to Title 20-A, section 12722, subsection 5, this subsection applies to participants in the defined contribution plan offered by the Maine Community College System Board of Trustees under Title 20-A, section 12722.
Sec. K-2. Calculation and transfer; Highway Fund; health insurance savings. Notwithstanding any other provision of law, the State Budget Officer shall calculate the amount of savings in the Statewide Health Insurance account in the Department of Administrative and Financial Services in Part A that applies against each Highway Fund account for departments and agencies statewide for savings in health insurance that result in accordance with section 1 of this Part. The State Budget Officer shall transfer the savings by financial order upon approval of the Governor. These transfers are considered adjustments to allocations in fiscal years 2009-10 and 2010-11.
Emergency clause. In view of the emergency cited in the preamble, this legislation takes effect when approved.
SUMMARY
This Part makes appropriations and allocations of funds for the 2009-2010 biennium.
This Part makes appropriations and allocations of funds for approved reclassifications and range changes.
This Part recognizes projected additional Personal Services savings in the Statewide Attrition account in the Department of Administrative and Financial Services for Highway Fund departments and agencies statewide from an increase in the attrition rate from 1.6% to 5% for the 2010-2011 biennium. It authorizes the State Budget Officer to transfer funds and adjust the allocations to the affected departments and agencies.
This Part requires the State Budget Officer to calculate the savings in each Highway Fund account for the Executive Branch Departments and Independent Agencies Statewide from not granting a 4% salary increase effective January 1, 2009 to unclassified employees whose salaries are subject to the Governor's adjustment or approval. It authorizes the transfer of the savings by financial order upon approval of the Governor. These transfers are considered adjustments to allocations in fiscal years 2009-10 and 2010-11.
This Part authorizes the Commissioner of Administrative and Financial Services to offer an employee retirement incentive program, designed to encourage employees who are eligible to retire to do so. It requires the State Budget Officer to calculate the savings and transfer the amounts by financial order upon approval of the Governor. It requires that the vacated positions remain vacant from August 1, 2009 to June 30, 2011.
This Part authorizes the Maine Municipal Bond Bank to issue up to $50,000,000 of GARVEE bonds for transportation projects programmed in fiscal years 2009-10 and 2010-11.
This Part authorizes the State Controller to transfer amounts exceeding $100,000 from the unallocated balance in the Highway Fund after all commitments to the Highway and Bridge Capital and Maintenance and Operations programs within the Department of Transportation for capital needs.
This Part allows the transfer of Personal Services savings in the Highway and Bridge Capital and Maintenance and Operations programs within the Department of Transportation for capital needs.
This Part requires the Chief Information Officer to review the current organizational structure, systems and operations of information technology units to improve organizational efficiency and cost-effectiveness. It authorizes the Chief Information Officer to manage and operate all information technology systems in the executive branch and to approve all information technology expenditures from a consolidated account. It requires the Chief Information Officer to identify savings and position eliminations to the Highway Fund and other funds from efficiencies. It requires the State Budget Officer to transfer position counts and available balances by financial order upon approval of the Governor to the Office of Information Technology consolidated account for the provision of those services. These transfers are considered adjustments to authorized position count, appropriations and allocations in fiscal years 2009-10 and 2010-11.
This Part transfers the savings to the Highway Fund from changing the Highway Fund and General Fund allocations in the State Police account to the TransCap Trust Fund in accordance with Public Law 2007, chapter 682, section 3.
This Part changes the portion of the employee health insurance premium that is paid by the State. Historically, the State has contributed 100% of the premium cost for each employee. The contribution will be reduced for employees earning at least $50,000 annually, declining to 95% for employees earning at least $50,000 but less than $90,000 yearly, and to 90% for employees earning $90,000 or more each year. It requires the State Budget Officer to calculate the savings and transfer those amounts by financial order upon approval of the Governor.