LD 300
pg. 2
Page 1 of 2 An Act Making Unified Appropriations and Allocations for the Expenditures of St... LD 300 Title Page
Download Bill Text
LR 2371
Item 1

 
action necessary to ensure compliance with this section except as
provided for in section 6 of this Part and as follows.

 
An appointing authority shall comply with the Civil Service
Laws, rules and regulations and collective bargaining agreements
pertaining to the hiring, promoting, demoting and bumping of
state employees. The Legislature shall act upon any
recommendation for additional appropriations or allocations in
order to fund additional requirements created by complying with
this paragraph.

 
Except as indicated below, savings accruing from unused
funding of employee benefits may not be used to increase services
provided by employees. Except as indicated below, accrued salary
savings generated from vacant positions within an appropriation
or allocation for Personal Services may be used for the payment
of nonrecurring Personal Services costs within the account where
the savings exist. In the 2002-2003 biennium only, accrued
savings generated from vacant positions within a General Fund
account's appropriation for Personal Services may be used to

 
offset Personal Services shortfalls in other General Fund
accounts that occur as a direct result of Personal Services
appropriation reductions for projected vacancies provided that
the transfer of such accrued savings is subject to review by the
Joint Standing Committee on Appropriations and Financial Affairs.
Costs related to acting capacity appointments and emergency,
unbudgeted overtime for which it is impractical to budget in
advance may be used with the approval of the appointing
authority. Other actions such as retroactive compensation for
reclassifications or reallocations and retroactive or one-time
settlements related to arbitrator or court decisions must be
recommended by the department or agency head and approved by the
State Budget Officer. Salary and employee benefits savings may
not be used to fund recurring Personal Services actions either in
the account where the savings exist or in another account.

 
The amounts appropriated or allocated for Personal Services
include funds for the State's share of state employees'
retirement. The State Controller shall transfer the State's
share to the Maine State Retirement System as soon as practicable
after each payroll is paid.

 
Sec. A-4. Workers' compensation positions. Limited period positions may
be established for former regular employees of the State who are
presently receiving workers' compensation payments from the State
when that action will enable those employees to return to
productive employment with the State. These positions may be
established, providing funds are available, only until those
employees can be returned to regular positions.

 
Notwithstanding any other restriction on funds appropriated or
allocated, the State Budget Officer may, after determining that
funds are available, either approve the use of these funds or
recommend appropriate action to the Governor when the Governor's
approval is required.

 
Available funds may include amounts appropriated or allocated
for Personal Services, including funds in any salary account or
special account for state employee salary increases, All Other,
Capital Expenditures and unallocated.

 
Sec. A-5. Personal Services policy and review. The Bureau of the Budget,
during this biennium, shall continually review with all
departments the status of their workforce levels and staffing
patterns for the purpose of determining whether funds and
positions are being utilized and managed in the most economical
and efficient manner to accomplish the intent of the Legislature.
Permanent positions for which funds are appropriated or allocated
must be classified positions unless specifically designated
otherwise by the Legislature. It is the responsibility of the
Director of the Bureau of Human Resources to ensure that
classified and unclassified positions are assigned to the proper
pay grade and of the State Budget Officer to ensure that the
positions are within authorized headcount and funds.

 
Sec. A-6. Personal Services flexibility. Any classification or
reclassification of a position and any allocation or reallocation
of a position within the compensation plan made by the Director
of Human Resources pursuant to the Civil Service Law and rules
become effective on the first day of the fiscal year following
approval by the State Budget Officer and the appropriation or
allocation of funds therefor, except that the State Budget
Officer may, if the officer determines that sufficient funds
exist, authorize an effective date prior to the first day of the
ensuing fiscal year. Copies of all actions and certifications
must be furnished to the Director of the Office of Fiscal and
Program Review.

 
Sec. A-7. Number of necessary employees. The Governor and the State
Budget Officer when next preparing budget proposals for the
Legislature may at their discretion adjust the figures in
parentheses, representing numbers of positions, to reflect the
number of positions that, in their opinion, are necessary to the
proper operation of each department, institution or agency.

 
Sec. A-8. New or expanded programs. A department may not establish
new programs or expand existing programs beyond the scope of
those programs already established, recognized and approved by
the Legislature until the program and the method of financing are
submitted to the Bureau of the Budget for

 
evaluation and recommendation to the Legislature and until the
funds are made available therefor by the Legislature.

 
Sec. A-9. Seasonal or temporary employees. All appointing authorities
are required by chapter 12, section 4C8(c) of the Civil Service
Rules, as amended on June 17, 1991, to inform all seasonal or
temporary employees of the approximate data of termination of
employment at the time of hire. The notice must be given to all
employees who are appointed to time-limited positions or
appointments.

 
Sec. A-10. Federally funded programs. It is the intent of the
Legislature that, if federal funds are not available as
anticipated for programs in this Act, there is no obligation to
provide state funds in excess of those listed in this Act.
Positions entirely or partially funded by federal or nonstate
sources of funds are considered limited-period positions.

 
Sec. A-11. Travel limitations. It is the intent of the Legislature
that out-of-state travel be limited. Any state employee who
travels out of state on state business, such as law enforcement,
collecting, bidding, industrial development or loans, may
continue to do so. The Legislature directs that department heads
limit the cost of all travel when it is not absolutely needed. A
state employee may not be reimbursed for noon meals, unless the
expense is incurred while traveling on state business and lodging
is required. Any state employee who attends a seminar or other
program that includes the cost of a noon meal as part of the
tuition or registration fee is not required to reimburse the
State for the meal.

 
Sec. A-12. Equipment to be reviewed. The Commissioner of
Administrative and Financial Services may choose a designee to
conduct a thorough review of all types of equipment, including
automobiles, pickups and vans, owned, leased or otherwise
available to the departments and agencies of the State,
regardless of the source of supporting funds, and make
recommendations via the budgetary process for combining their
use, providing centralized facilities or eliminating existing
equipment and facilities, as believed to be in the most
economical and efficient interests of the State. The
Commissioner of Administrative and Financial Services may also
develop and institute review and control mechanisms considered
necessary to ensure that capital equipment purchases authorized
by the Legislature are consistent with the intent for which funds
were recommended and made available.

 
Sec. A-13. Motor vehicle replacement policy. The Director of the Bureau
of General Services is directed to require that requisitions for
replacement motor vehicles include the age and

 
total mileage of the motor vehicle being replaced. For the
purposes of this section, "motor vehicles" is defined as
passenger cars and panel and pickup trucks, excluding those
vehicles authorized and assigned for pursuit purposes. Under no
circumstances are any state vehicles to be used for commuting
purposes. It is the intent of the Legislature that motor
vehicles be in service for at least 5 years or 75,000 miles
before they are replaced. This policy must also be adopted by
the State Budget Officer when next preparing a budget document.
Exceptions to the established replacement policy require the
prior approval of the Commissioner of Administrative and
Financial Services. The Commissioner of Administrative and
Financial Services may also set appropriate standards with regard
to motor vehicle type, size and equipment and direct that all
motor vehicles be purchased in accordance with a commodity
calendar established by the Director of the Bureau of General
Services.

 
Sec. A-14. Significant action recommended by the State Budget Officer. The
Bureau of the Budget shall inform the joint standing committee of
the Legislature having jurisdiction over appropriations and
financial affairs, through the Office of Fiscal and Program
Review, of significant action recommended by the bureau in the
performance of the budget responsibilities assigned.

 
Sec. A-15. State Cost Allocation Program. The State Cost Allocation
Program shall annually identify the kind and cost of central
services furnished to each state agency from General Fund
appropriations. The non-General Fund portion of each agency must
be assessed for these services as determined by the State Cost
Allocation Program procedures to the extent that payments are not
expressly prohibited by state or federal law or by the terms of a
gift or donation made to the State from private sources. These
payments must be credited to the General Fund as undedicated
revenue. The Commissioner of Administrative and Financial
Services, or the commissioner's designee, may adjust this
assessment to any individual account.

 
Non-General Fund resources that contribute to funding costs
related to general departmentwide functions, such as accounting,
personnel administration, maintenance of property records and
general purchasing, that have been made available to an account
by legislative action may be consolidated into one or more
administrative accounts, unless such a consolidation is expressly
prohibited by state or federal law. All resources and costs
affected by such consolidation must be properly identified and
included in the budget process in accordance with the Maine
Revised Statutes, Title 5, chapter 149. When the Legislature is
not in session and upon recommendation of the State Budget

 
Officer, the Governor may approve necessary adjustments to these
consolidations for a period not to exceed the end of the fiscal
year. The Director of the Office of Fiscal and Program Review
must be notified of any such action. The unencumbered balance of
each administrative account established pursuant to this section
must be carried forward at the end of each fiscal year and the
budgeted transfers to the administrative account for the ensuing
year must be proportionally reduced by the amount of that carried
balance.

 
Sec. A-16. Unified state budget. The Governor, when submitting the
budget to the Legislature, shall submit the budget document and
the General Fund and Highway Fund bills in a manner that will
identify the gross amount of resources for each program. The
gross unified budget bills and budget document encompass
resources from all funds, including, but not limited to: General
Fund, Highway Fund, federal funds, Federal Block Grant Fund and
Other Special Revenue funds. Separate gross unified budget bills
must be submitted for the General Fund and the Highway Fund.
Funds appearing in each gross unified budget bill for fiscal
years 1999-00 and 2000-01 are provided for informational purposes
only in order to show the historical trend of appropriations and
allocations by program strategy connected to performance measures
for performance budgeting.

 
Sec. A-17. Line category amounts of General Fund and Highway Fund. The
amounts included in the unified state budget by line category are
the amounts included immediately under the appropriations and
allocations section of the individual pages in the budget
document for the General Fund and the Highway Fund. These
amounts, as adjusted by the Legislature, must be used when
preparing work programs by fund for each fiscal year of the
biennium.

 
Sec. A-18. Multiple accounts certification. If any amounts identified to a
fund in the source of funds section are to be distributed to more
than one account within that fund, the department or agency head
responsible for those funds shall certify to the State Budget
Officer the amounts included in each account by line category and
certify that the sum of the accounts by fund, by line category,
equals the approved totals of the program within the Act.

 
Sec. A-19. Year-end closing. The State Controller may close the books
as soon as practicable after the close of the fiscal years ending
June 30, 2002 and June 30, 2003. Any bills presented after those
dates may be paid from appropriations or allocations for the
ensuing year on recommendation of the State Controller if within
the amounts of approved allotments.

 
Sec. A-20. Appropriation and allocation balances at year-end. At the end of
each fiscal year, all unencumbered appropriation and allocation
balances lapse into the fund or the account balance and are not
available unless authorized by law. At the end of each fiscal
year, all encumbered balances may not be carried forward more
than once.

 
Sec. A-21. Reorganization of departments. A department or agency may not
transfer Positions, Personal Services, All Other or Capital
Expenditures funding between accounts when the expenditures of
the fund will allow an action to take place that will cause an
increased appropriation or allocation request in the Part I
current services budget for any account. Any such reorganization
must be submitted in the Part II new or expanded services budget
or separate legislation.

 
Sec. A-22. Appropriation or allocation of funds. Any funds appearing in
this Act that are specifically appropriated or allocated in
another Act are included in this Act for informational purposes
only, as are enterprise accounts exclusive of the State Alcoholic
Beverage Fund and the State Lottery Fund, trust fund accounts and
agency fund accounts. Governmental funds not specifically
appropriated or allocated in another Act are appropriated or
allocated in accordance with section 1 of this Part.

 
Sec. A-23. Other appropriation and allocation measures. It is intended that
the language in this Act, except for section 22 of this Part,
applies to all other appropriation and allocation measures
enacted by the Legislature.

 
Sec. A-24. Allotments in excess of legislatively authorized allocations. Allotments
in Other Special Revenue fund and internal service fund accounts
may exceed current year allocations and the unused balance of
allocations authorized to carry forward by law under the
following conditions provided that Other Special Revenue fund and
internal service fund accounts are expended in accordance with
the statutes that establish them and for no other purpose:

 
1. Sufficient cash is available from Other Special Revenue
fund or the internal service fund or the unencumbered balance
authorized to carry forward by law;

 
2. Allotment is required to provide for the costs of approved
collective bargaining agreements;

 
3. Failure to allot these available funds could have a
significant detrimental impact on current programs;

 
4. Allotment of these available funds is recommended by the
State Budget Officer and approved by the Governor by financial
order as an allotment increase in the annual work program;

 
5. Allotment of these available funds is subject to review by
the joint standing committee of the Legislature having
jurisdiction over appropriations and financial affairs; and,

 
6. Allotment of these funds does not take effect until 30
days after the approval by the Governor.

 
In case of extraordinary emergency situations, the 30-day wait
beyond approval by the Governor may be waived by vote of the
joint standing committee of the Legislature having jurisdiction
over appropriations and financial affairs upon written
recommendation of the State Budget Officer. Dedicated revenue
and internal service fund accounts authorized by law to carry
unused allocations forward are not subject to the conditions of
this section if the request for allotment increase is within the
legislatively authorized allocations as defined in this section.
It is the intent of the Legislature that authority for unused
allocations to carry forward in Other Special Revenue fund and
internal service fund accounts be limited to only specific,
extraordinary circumstances.

 
Sec. A-25. Allocations. The following allocations and appropriations
are made:

 
FY 2001-02FY 2002-03

 
DEPARTMENT OF ADMINISTRATIVE AND

 
FINANCIAL SERVICES

 
DEPARTMENT OF ADMINISTRATIVE AND

 
FINANCIAL SERVICES

 
Office of the Commissioner -

 
Administrative and Financial Services

 
* General Fund

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services$283,151$289,413

 
All Other23,54823,969

 
________________________

 
Fund 010 : Total *306,699313,382

 
Personal Property Tax Reform

 
* General Fund

 
All Other60,511,72368,505,311

 
________________________

 
Fund 010 : Total *60,511,72368,505,311

 
BUREAU OF ACCOUNTS AND CONTROL

 
Accounts and Control - Bureau of

 
* General Fund

 
Positions - Legislative Count (29.000) (29.000)

 
Personal Services1,536,2491,585,856

 
All Other250,066252,572

 
________________________

 
Fund 010 : Total *1,786,3151,838,428

 
Accounts and Control -

 
Bureau of - Systems Project

 
* General Fund

 
All Other3,603,1593,691,591

 
________________________

 
Fund 010 : Total *3,603,1593,691,591

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other5,0005,000

 
________________________

 
Fund 014 : Total * 5,0005,000

 
** SUMMARY - ACCOUNTS AND CONTROL

 
BUREAU OF - SYSTEMS PROJECT

 
All Other3,608,1593,696,591

 
________________________

 
Program : Total *3,608,1593,696,591

 
BUREAU OF ALCOHOLIC BEVERAGES AND

 
LOTTERY OPERATIONS

 
Alcoholic Beverages - General

 
Operation

 
- Other Participating Funds -

 
Alcoholic Beverage Fund

 
Positions - Legislative Count (106.000) (106.000)

 
Positions - FTE Count (5.784) (5.784)

 
Personal Services4,653,9824,852,382

 
All Other 3,782,195 3,879,985

 
________________________

 
Fund 060 : Total *8,436,1778,732,367

 
Lottery Operations

 
- Other Participating Funds -

 
State Lottery Fund

 
Positions - Legislative Count (28.000) (28.000)

 
Personal Services1,361,0941,409,221

 
All Other 2,738,136 2,804,475

 
________________________

 
Fund 067 : Total *4,099,2304,213,696

 
BUREAU OF THE BUDGET

 
Budget - Bureau of the

 
* General Fund

 
Positions - Legislative Count (11.000) (11.000)

 
Personal Services 802,480829,169

 
All Other 213,675 232,992

 
________________________

 
Fund 010 : Total *1,016,1551,062,161

 
CENTRAL MOTOR POOL

 
Central Motor Pool

 
- Other Participating Funds -

 
Central Motor Pool Fund

 
Positions - Legislative Count (13.000) (13.000)

 
Personal Services557,548579,246

 
All Other 3,980,910 4,166,865

 
________________________

 
Fund 042 : Total *4,538,4584,746,111

 
STATE CLAIMS COMMISSION

 
Claims Board

 
- Other Participating Funds -

 
Highway Fund

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services129,622134,032

 
All Other44,25344,687

 
________________________

 
Fund 012 : Total *173,875178,719

 
STATE EMPLOYEE HEALTH COMMISSION

 
Accident-Sickness-Health Insurance

 
- Other Participating Funds -

 
Retiree Health Insurance Fund

 
All Other31,085,95035,994,855

 
________________________

 
Fund 045 : Total *31,085,95035,994,855

 
Accident, Sickness and Health Insurance

 
Internal Service Fund

 
Positions - Legislative Count (11.000) (11.000)

 
Positions - FTE Count (0.361) (0.361)

 
Personal Services505,608528,153

 
All Other736,607755,021

 
________________________

 
Fund 046 : Total *1,242,2151,283,174

 
** SUMMARY - ACCIDENT-SICKNESS-HEALTH

 
INSURANCE

 
Positions - Legislative Count (11.000) (11.000)

 
Positions - FTE Count (0.361) (0.361)

 
Personal Services505,608528,153

 
All Other31,822,55736,749,876

 
________________________

 
Program : Total *32,328,165 37,278,029

 
BUREAU OF EMPLOYEE RELATIONS

 
Employee Relations - Office of

 
* General Fund

 
Positions - Legislative Count (7.000) (7.000)

 
Personal Services531,882546,885

 
All Other 101,819 102,609

 
________________________

 
Fund 010 : Total *633,701649,494

 
DIVISION OF FINANCIAL AND PERSONNEL

 
SERVICES

 
Debt Service - Government Facilities

 
Authority

 
* General Fund

 
All Other7,455,81512,958,777

 
________________________

 
Fund 010 : Total *7,455,81512,958,777

 
Financial and Personnel Services -

 
Division of

 
* General Fund

 
Positions - Legislative Count (9.000) (9.000)

 
Personal Services510,679527,240

 
All Other49,84750,864

 
________________________

 
Fund 010 : Total *560,526578,104

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (25.000) (25.000)

 
Personal Services1,166,8921,217,948

 
All Other207,936212,167

 
________________________

 
Fund 014 : Total *1,374,8281,430,115

 
** SUMMARY - FINANCIAL AND PERSONNEL

 
SERVICES - DIVISION OF

 
Positions - Legislative Count ( 34.000) ( 34.000)

 
Personal Services1,677,5711,745,188

 
All Other257,783263,031

 
________________________

 
Program : Total * 1,935,3542,008,219

 
BUREAU OF GENERAL SERVICES

 
Buildings and Grounds Operations

 
* General Fund

 
Positions - Legislative Count (108.000) (108.000)

 
Personal Services4,205,3254,367,946

 
All Other5,249,6805,162,705

 
________________________

 
Fund 010 : Total *9,455,0059,530,651

 
- Other Participating Funds -

 
Highway Fund

 
Positions - Legislative Count (18.000) (18.000)

 
Personal Services570,325594,476

 
All Other926,210939,180

 
________________________

 
Fund 012 : Total *1,496,5351,533,656

 
Other Special Revenue Funds

 
All Other217,459217,468

 
________________________

 
Fund 014 : Total *217,459217,468

 
Real Property Lease Internal Service

 
Fund

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services88,60793,360

 
All Other16,910,15617,331,203

 
________________________

 
Fund 043 : Total *16,998,76317,424,563

 
** SUMMARY - BUILDINGS and GROUNDS

 
OPERATIONS

 
Positions - Legislative Count (128.000) (128.000)

 
Personal Services4,864,2575,055,782

 
All Other23,303,50523,650,556

 
________________________

 
Program : Total *28,167,76228,706,338

 
Capital Construction/Repairs/

 
Improvements - Admin

 
* General Fund

 
All Other7,194,1187,373,971

 
Capital Expenditures2,698,1502,765,603

 
________________________

 
Fund 010 : Total *9,892,26810,139,574

 
Bur Gen Services - Capital Construction

 
and Improve Reserve Fund

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other5,0005,000

 
Capital Expenditures25,00025,000

 
________________________

 
Fund 014 : Total * 30,00030,000

 
Central Services - Purchases

 
- Other Participating Funds -

 
Postal, Printing and Supply Fund

 
Positions - Legislative Count (56.000) (56.000)

 
Positions - FTE Count (0.375) (0.375)

 
Personal Services2,265,8872,357,899

 
All Other1,359,8921,368,408

 
________________________

 
Fund 035 : Total *3,625,7793,726,307

 
Public Improvements -

 
Planning/Construction - Admin

 
* General Fund

 
Positions - Legislative Count (10.000) (10.000)

 
Personal Services730,723751,248

 
All Other46,59647,118

 
________________________

 
Fund 010 : Total *777,319798,366

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (4.000) (4.000)

 
Personal Services271,422283,010

 
All Other32,19532,916

 
________________________

 
Fund 014 : Total *303,617315,926

 
** SUMMARY - PUBLIC IMPROVEMENTS -

 
PLANNING/CONSTRUCTION - ADMIN

 
Positions - Legislative Count (14.000) (14.000)

 
Personal Services1,002,1451,034,258

 
All Other78,79180,034

 
________________________

 
Program : Total *1,080,9361,114,292

 
Purchases - Division of

 
* General Fund

 
Positions - Legislative Count (8.000) (8.000)

 
Personal Services366,735379,291

 
All Other54,76255,562

 
________________________

 
Fund 010 : Total *421,497434,853

 
State Police Headquarters Building

 
Maintenance

 
* General Fund

 
Personal Services82,968 86,482

 
All Other94,97096,300

 
________________________

 
Fund 010 : Total *177,938182,782

 
BUREAU OF HUMAN RESOURCES

 
Administration - Human Resources

 
* General Fund

 
Positions - Legislative Count (26.500) (26.500)

 
Personal Services1,519,5871,572,652

 
All Other189,630192,413

 
________________________

 
Fund 010 : Total *1,709,2171,765,065

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services68,57070,313

 
All Other226,124229,532

 
________________________

 
Fund 014 : Total *294,694299,845

 
** SUMMARY - ADMINISTRATION - HUMAN

 
RESOURCES

 
Positions - Legislative Count (27.500) (27.500)

 
Personal Services1,588,1571,642,965

 
All Other415,754421,945

 
________________________

 
Program : Total *2,003,9112,064,910

 
Workers' Compensation Management

 
Fund Program

 
- Other Participating Funds -

 
Workers' Compensation Management Fund

 
Positions - Legislative Count (9.000) (9.000)

 
Personal Services1,110,8381,141,597

 
All Other16,973,27317,397,772

 
________________________

 
Fund 041 : Total *18,084,11118,539,369

 
BUREAU OF INFORMATION SERVICES

 
Information Services

 
- Other Participating Funds -

 
Office of Information Services Fund

 
Positions - Legislative Count (175.000) (175.000)

 
Positions - FTE Count (0.457) (0.457)

 
Personal Services11,026,41611,458,723

 
All Other7,681,2587,743,744

 
________________________

 
Fund 038 : Total *18,707,67419,202,467

 
BUREAU OF REVENUE SERVICES

 
County Tax Reimbursement

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other895,000940,000

 
________________________

 
Fund 014 : Total * 895,000940,000

 
Elderly Tax Deferral Program

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other45,00042,000

 
________________________

 
Fund 014 : Total *45,00042,000

 
Homestead Property Tax Exemption -

 
Mandate Reimbursement

 
* General Fund

 
All Other30,00030,000

 
________________________

 
Fund 010 : Total *30,00030,000

 
Homestead Property Tax Exemption

 
Reimbursement

 
* General Fund

 
All Other41,331,90942,551,832

 
________________________

 
Fund 010 : Total *41,331,90942,551,832

 
Maine Residents Property Tax Program

 
* General Fund

 
All Other22,045,87322,782,666

 
________________________

 
Fund 010 : Total *22,045,87322,782,666

 
Revenue Services - Bureau of

 
* General Fund

 
Positions - Legislative Count (313.000) (313.000)

 
Positions - FTE Count (2.365) (2.365)

 
Personal Services15,427,11416,090,554

 
All Other10,308,30010,452,300

 
Capital Expenditures390,000390,000

 
________________________

 
Fund 010 : Total *26,125,41426,932,854

 
- Other Participating Funds -

 
Highway Fund

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services145,346153,498

 
All Other21,12521,825

 
________________________

 
Fund 012 : Total *166,471175,323

 
Federal Expenditures Fund

 
All Other5,0005,000

 
________________________

 
Fund 013 : Total *5,0005,000

 
Other Special Revenue Funds

 
All Other3,001,1303,061,313

 
________________________

 
Fund 014 : Total *3,001,1303,061,313

 
SUMMARY - REVENUE SERVICES -

 
BUREAU OF

 
Positions - Legislative Count (316.000) (316.000)

 
Positions - FTE Count (2.365) (2.365)

 
Personal Services15,572,46016,244,052

 
All Other13,335,55513,540,438

 
Capital Expenditures390,000390,000

 
________________________

 
Program : Total *29,298,01530,174,490

 
Bureau of Revenue Services Fund

 
- Other Participating Funds -

 
Bureau of Revenue Services Fund

 
All Other510,000510,000

 
________________________

 
Fund 044 : Total *510,000510,000

 
Tree Growth Tax Reimbursement

 
* General Fund

 
All Other5,150,0005,250,000

 
________________________

 
Fund 010 : Total *5,150,0005,250,000

 
Unorganized Territory Education

 
and Services Fund - Finance

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other6,850,0007,250,000

 
________________________

 
Fund 014 : Total *6,850,0007,250,000

 
Veterans Tax Reimbursement

 
* General Fund

 
All Other938,000950,000

 
________________________

 
Fund 010 : Total *938,000950,000

 
Waste Facility Tax Reimbursement

 
* General Fund

 
All Other5,7005,750

 
________________________

 
Fund 010 : Total *5,7005,750

 
DIVISION OF RISK MANAGEMENT

 
Risk Management - Claims

 
- Other Participating Funds -

 
Risk Management Fund

 
Positions - Legislative Count (5.000) (5.000)

 
Personal Services294,380305,942

 
All Other3,418,1013,418,853

 
________________________

 
Fund 039 : Total *3,712,4813,724,795

 
State Administered Fund

 
All Other2,009,7162,011,728

 
________________________

 
Fund 064 : Total *2,009,7162,011,728

 
** SUMMARY - RISK MANAGEMENT - CLAIMS

 
Positions - Legislative Count (5.000) (5.000)

 
Personal Services294,380305,942

 
All Other5,427,8175,430,581

 
________________________

 
Program : Total *5,722,1975,736,523

 
** SUMMARY - DEPARTMENT OF

 
ADMINISTRATIVE AND FINANCIAL SERVICES

 
* General Fund

 
Positions - Legislative Count (524.500) (524.500)

 
Positions - Other Count (2.365) (2.365)

 
Personal Services25,996,89327,026,736

 
All Other164,849,190180,769,302

 
Capital Expenditures3,088,1501,155,603

 
________________________

 
Umbrella Fund Total *193,934,233210,951,641

 
- Other Participating Funds -

 
Highway Fund

 
Positions - Legislative Count (23.000) (23.000)

 
Personal Services845,293882,006

 
All Other991,5881,005,692

 
________________________

 
Umbrella Fund : Total *1,836,8811,887,698

 
Federal Expenditures Fund

 
All Other5,0005,000

 
________________________

 
Umbrella Fund : Total*5,0005,000

 
Other Special Revenue Funds

 
Positions - Legislative Count (30.000) (30.000)

 
Personal Services1,506,8841,571,271

 
All Other11,484,84411,995,396

 
Capital Expenditures25,00025,000

 
________________________

 
Umbrella Fund : Total*13,016,72813,591,667

 
Postal, Printing & Supply Fund

 
Positions - Legislative Count (56.000) (56.000)

 
Positions - FTE Count (0.375) (0.375)

 
Personal Services2,265,8872,357,899

 
All Other1,359,8921,368,408

 
________________________

 
Umbrella Fund : Total*3,625,7793,726,307

 
Office of Information Services Fund

 
Positions - Legislative Count (175.000) (175.000)

 
Positions - FTE Count (0.457) (0.457)

 
Personal Services11,026,41611,458,723

 
All Other7,681,2587,743,744

 
________________________

 
Umbrella Fund : Total*18,707,67419,202,467

 
Risk Management Fund

 
Positions - Legislative Count (5.000) (5.000)

 
Personal Services294,380305,942

 
All Other3,418,1013,418,853

 
________________________

 
Umbrella Fund : Total*3,712,4813,724,795

 
Workers' Compensation Management Fund

 
Positions - Legislative Count (9.000) (9.000)

 
Personal Services1,110,8381,141,597

 
All Other16,973,27317,397,772

 
________________________

 
Umbrella Fund : Total*18,084,11118,539,369

 
Central Motor Pool

 
Positions - Legislative Count (13.000) (13.000)

 
Personal Services557,548579,246

 
All Other3,980,9104,166,865

 
________________________

 
Umbrella Fund : Total*4,538,4584,746,111

 
Real Property Lease Internal Service

 
Fund

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services88,60793,360

 
All Other16,910,15617,331,203

 
________________________

 
Umbrella Fund : Total*16,998,76317,424,563

 
Bureau of Revenue Services Fund

 
All Other510,000510,000

 
________________________

 
Umbrella Fund : Total *510,000510,000

 
Retiree Health Insurance Fund

 
All Other31,085,95035,994,855

 
________________________

 
Umbrella Fund : Total *31,085,95035,994,855

 
Accident, Sickness and Health Insurance

 
Internal Service Fund

 
Positions - Legislative Count (11.000) (11.000)

 
Positions - FTE Count (0.361) (0.361)

 
Personal Services505,608528,153

 
All Other736,607755,021

 
________________________

 
Umbrella Fund : Total *1,242,2151,283,174

 
Alcoholic Beverage Fund

 
Positions - Legislative Count (106.000) (106.000)

 
Positions - FTE Count (5.784) (5.784)

 
Personal Services4,653,9824,852,382

 
All Other3,782,1953,879,985

 
________________________

 
Umbrella Fund : Total *8,436,1778,732,367

 
State Administered Fund

 
All Other2,009,7162,011,728

 
________________________

 
Umbrella Fund : Total *2,009,7162,011,728

 
State Lottery Fund

 
Positions - Legislative Count (28.000) (28.000)

 
Personal Services1,361,0941,409,221

 
All Other2,738,1362,804,475

 
________________________

 
Umbrella Fund : Total *4,099,2304,213,696

 
** SUMMARY - DEPARTMENT OF ADMINISTRATIVE

 
AND FINANCIAL SERVICES

 
Positions - Legislative Count (982.500) (982.500)

 
Positions - FTE Count (9.342) (9.342)

 
Personal Services50,213,43052,206,536

 
All Other268,516,816291,158,299

 
Capital Expenditures3,113,1503,180,603

 
________________________

 
**Umbrella Grand Totals**321,843,396346,545,438

 
DEPARTMENT OF AGRICULTURE, FOOD

 
AND RURAL RESOURCES

 
OFFICE OF AGRICULTURAL, NATURAL

 
AND RURAL RESOURCES

 
Office of Agricultural, Natural

 
and Rural Resources

 
* General Fund

 
Positions - Legislative Count (7.000) (7.000)

 
Personal Services421,783436,676

 
All Other513,690514,544

 
________________________

 
Fund 010 : Total *935,473951,220

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
All Other88,65090,866

 
________________________

 
Fund 013 : Total *88,65090,866

 
Other Special Revenue Funds

 
All Other129,083132,305

 
________________________

 
Fund 014 : Total *129,083132,305

 
** SUMMARY - OFFICE OF AGRICULTURAL,

 
NATURAL AND RURAL RESOURCES

 
Positions - Legislative Count (7.000) (7.000)

 
Personal Services421,783436,676

 
All Other731,423737,715

 
________________________

 
Program : Total *1,153,2061,174,391

 
DIVISION OF ANIMAL HEALTH AND INDUSTRY

 
Division of Animal Health and Industry

 
* General Fund

 
Positions - Legislative Count (10.000) (10.000)

 
Personal Services548,634566,662

 
All Other110,383111,682

 
________________________

 
Fund 010 : Total *659,017678,344

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services8,2438,243

 
All Other257257

 
________________________

 
Fund 013 : Total *8,500 8,500

 
Other Special Revenue Funds

 
Positions - Legislative Count (4.000) (4.000)

 
Positions - FTE Count (1.882) (1.882)

 
Personal Services259,441269,811

 
All Other181,408185,437

 
Capital Expenditures7,000

 
________________________

 
Fund 014 : Total *447,849455,248

 
** SUMMARY - DIVISION OF ANIMAL

 
HEALTH AND INDUSTRY

 
Positions - Legislative Count (15.000) (15.000)

 
Positions - FTE Count (1.882) (1.882)

 
Personal Services 816,318844,716

 
All Other292,048297,376

 
Capital Expenditures7,000

 
________________________

 
Program : Total *1,115,3661,142,092

 
OFFICE OF THE COMMISSIONER

 
Office of the Commissioner

 
* General Fund

 
Positions - Legislative Count (9.000) (9.000)

 
Personal Services605,221626,372

 
All Other664,317638,473

 
Capital Expenditures20,00020,000

 
________________________

 
Fund 010 : Total *1,289,5381,284,845

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Personal Services3,3533,353

 
All Other23,84723,847

 
________________________

 
Fund 014 : Total *27,20027,200

 
** SUMMARY - OFFICE OF THE COMMISSIONER

 
Positions - Legislative Count (9.000) (9.000)

 
Personal Services608,574629,725

 
All Other688,164662,320

 
Capital Expenditures20,00020,000

 
________________________

 
Program : Total *1,316,7381,312,045

 
Potato Market Improvement Fund

 
- Other Participating Funds -

 
Potato Marketing Improvement Fund

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services63,58265,402

 
All Other116,033104,210

 
________________________

 
Fund 056 : Total *179,615169,612

 
Rural Rehabilitation

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other25,62526,266

 
________________________

 
Fund 014 : Total *25,62526,266

 
STATE HARNESS RACING COMMISSION

 
Harness Racing Commission

 
* General Fund

 
Positions - Legislative Count (6.000) (6.000)

 
Positions - FTE Count (1.825) (1.825)

 
Personal Services419,367434,311

 
All Other879,279884,042

 
________________________

 
Fund 010 : Total *1,298,6461,318,353

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other4,717,5494,835,488

 
________________________

 
Fund 014 : Total *4,717,5494,835,488

 
** SUMMARY - HARNESS RACING COMMISSION

 
Positions - Legislative Count (6.000) (6.000)

 
Positions - FTE Count (1.825) (1.825)

 
Personal Services419,367434,311

 
All Other5,596,8285,719,530

 
________________________

 
Program : Total *6,016,1956,153,841

 
DIVISION OF MARKET AND PRODUCTION

 
DEVELOPMENT

 
Division of Market and Production

 
Development

 
* General Fund

 
Positions - Legislative Count (7.000) (7.000)

 
Personal Services415,643426,837

 
All Other332,692333,518

 
________________________

 
Fund 010 : Total *748,335760,355

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services57,49358,840

 
All Other330,438332,446

 
________________________

 
Fund 014 : Total *387,931391,286

 
** SUMMARY - DIVISION OF MARKET AND

 
PRODUCTION DEVELOPMENT

 
Positions - Legislative Count (8.000) (8.000)

 
Personal Services473,136485,677

 
All Other663,130665,964

 
________________________

 
Program : Total *1,136,2661,151,641

 
MAINE MILK COMMISSION

 
Milk Commission

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (2.500) (2.500)

 
Personal Services158,074162,102

 
All Other2,206,9872,262,164

 
________________________

 
Fund 014 : Total *2,365,0612,424,266

 
BOARD OF PESTICIDES CONTROL

 
Pesticides Control - Board of

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (2.000) (2.000)

 
Positions - FTE Count (3.029) (3.029)

 
Personal Services226,251237,223

 
All Other190,985195,798

 
________________________

 
Fund 013 : Total *417,236433,021

 
Other Special Revenue Funds

 
Positions - Legislative Count (12.000) (12.000)

 
Positions - FTE Count (1.894) (1.894)

 
Personal Services772,187793,450

 
All Other373,577382,817

 
________________________

 
Fund 014 : Total *1,145,7641,176,267

 
** SUMMARY - PESTICIDES CONTROL -

 
BOARD OF

 
Positions - Legislative Count (14.000) (14.000)

 
Positions - FTE Count (4.923) (4.923)

 
Personal Services998,4381,030,673

 
All Other564,562578,615

 
________________________

 
Program : Total *1,563,0001,609,288

 
DIVISION OF PLANT INDUSTRY

 
Division of Plant Industry

 
* General Fund

 
Positions - Legislative Count (3.500) (3.500)

 
Personal Services217,109223,249

 
All Other52,63853,228

 
________________________

 
Fund 010 : Total *269,747276,477

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
All Other3,9443,944

 
________________________

 
Fund 013 : Total *3,9443,944

 
Other Special Revenue Funds

 
Positions - Legislative Count (13.000) (13.000)

 
Positions - FTE Count (6.808) (6.808)

 
Personal Services643,241670,184

 
All Other337,086345,852

 
________________________

 
Fund 014 : Total *980,3271,016,036

 
** SUMMARY - DIVISION OF PLANT INDUSTRY

 
Positions - Legislative Count (16.500) (16.500)

 
Positions - FTE Count (6.808) (6.808)

 
Personal Services 860,350893,433

 
All Other393,668403,024

 
________________________

 
Program : Total *1,254,0181,296,457

 
OFFICE OF POLICY, PLANNING,

 
LEGISLATION AND INFORMATION SERVICES

 
Food Assistance Program

 
* General Fund

 
All Other110,963112,998

 
________________________

 
Fund 010 : Total *110,963112,998

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services55,14056,459

 
All Other137,734141,173

 
________________________

 
Fund 013 : Total *192,874197,632

 
** SUMMARY - FOOD ASSISTANCE PROGRAM

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services55,14056,459

 
All Other248,697254,171

 
________________________

 
Program : Total *303,837310,630

 
SEED POTATO BOARD

 
Seed Potato Board

 
* General Fund

 
All Other255,138261,516

 
________________________

 
Fund 010 : Total *255,138261,516

 
- Other Participating Funds -

 
Seed Potato Board Fund

 
Positions - Legislative Count (9.500) (9.500)

 
Positions - FTE Count (13.971) (13.971)

 
Personal Services494,035518,532

 
All Other221,613226,986

 
________________________

 
Fund 062 : Total *715,648745,518

 
** SUMMARY - SEED POTATO BOARD

 
Positions - Legislative Count (9.500) (9.500)

 
Positions - FTE Count (13.971) (13.971)

 
Personal Services494,035518,532

 
All Other476,751488,502

 
________________________

 
Program : Total *970,7861,007,034

 
DIVISION OF QUALITY ASSURANCE

 
AND REGULATION

 
Potato Quality Control -

 
Reducing Inspection Costs

 
* General Fund

 
All Other200,543205,557

 
________________________

 
Fund 010 : Total *200,543205,557

 
Division of Quality Assurance

 
and Regulation

 
* General Fund

 
Positions - Legislative Count (26.000) (26.000)

 
Personal Services1,362,9931,417,341

 
All Other393,695401,037

 
Capital Expenditures75,000

 
________________________

 
Fund 010 : Total *1,831,6881,818,378

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (17.000) (17.000)

 
Positions - FTE Count (1.964) (1.964)

 
Personal Services760,510803,037

 
All Other37,32338,994

 
________________________

 
Fund 013 : Total *797,833 842,031

 
Other Special Revenue Funds

 
Positions - Legislative Count (0.500) (0.500)

 
Personal Services60,00261,964

 
All Other133,079136,405

 
________________________

 
Fund 014 : Total *193,081198,369

 
** SUMMARY - DIVISION OF QUALITY

 
ASSURANCE AND REGULATION

 
Positions - Legislative Count (43.500) (43.500)

 
Positions - FTE Count (1.964) (1.964)

 
Personal Services2,183,5052,282,342

 
All Other564,097576,436

 
Capital Expenditures75,000

 
________________________

 
Program : Total *2,822,6022,858,778

 
Quality Inspection

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (3.000) (3.000)

 
Positions - FTE Count (20.146) (20.146)

 
Personal Services964,3241,011,438

 
All Other330,345337,850

 
________________________

 
Fund 014 : Total *1,294,6691,349,288

 
** SUMMARY - DEPARTMENT OF

 
AGRICULTURE, FOOD AND RURAL RESOURCES

 
* General Fund

 
Positions - Legislative Count (68.500) (68.500)

 
Positions - FTE Count (1.825) (1.825)

 
Personal Services3,990,7504,131,448

 
All Other3,513,3383,516,595

 
Capital Expenditures95,00020,000

 
________________________

 
Umbrella Fund : Total *7,599,0887,668,043

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (21.000) (21.000)

 
Positions - FTE Count (4.993) (4.993)

 
Personal Services1,050,1441,104,962

 
All Other458,893471,032

 
________________________

 
Umbrella Fund : Total *1,509,0371,575,994

 
Other Special Revenue Funds

 
Positions - Legislative Count (36.000) (36.000)

 
Positions - FTE Count (30.730) (30.730)

 
Personal Services2,918,1153,031,142

 
All Other8,789,0249,000,877

 
Capital Expenditures7,000

 
________________________

 
Umbrella Fund : Total *11,714,13912,032,019

 
Potato Marketing Fund

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services63,58265,402

 
All Other116,033104,210

 
________________________

 
Umbrella Fund : Total *179,615169,612

 
Seed Potato Board Fund

 
Positions - Legislative Count (9.500) (9.500)

 
Positions - FTE Count (13.971) (13.971)

 
Personal Services494,035518,532

 
All Other221,613226,986

 
________________________

 
Umbrella Fund : Total *715,648745,518

 
** SUMMARY - DEPARTMENT OF AGRICULTURE,

 
FOOD AND RURAL RESOURCES

 
Positions - Legislative Count (136.000) (136.000)

 
Positions - FTE Count (51.519) (51.519)

 
Personal Services8,516,6268,851,486

 
All Other13,098,90113,319,700

 
Capital Expenditures102,00020,000

 
________________________

 
**Umbrella Grand Total**21,717,52722,191,186

 
MAINE ARTS COMMISSION

 
MAINE ARTS COMMISSION

 
Arts - Administration

 
* General Fund

 
Positions - Legislative Count (6.000) (6.000)

 
Personal Services374,839384,073

 
All Other464,438469,107

 
________________________

 
Fund 010 : Total * 839,277 853,180

 
Arts - Arts Discipline Grants

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
All Other225,555231,195

 
________________________

 
Fund 013 : Total *225,555231,195

 
Arts - General Grants Program

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
All Other319,450327,448

 
________________________

 
Fund 013 : Total *319,450327,448

 
Arts - Sponsored Program

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services169,587175,177

 
All Other163,713167,815

 
________________________

 
Fund 013 : Total *333,300342,992

 
Other Special Revenue Funds

 
All Other28,77329,479

 
________________________

 
Fund 014 : Total *28,77329,479

 
** SUMMARY - ARTS - SPONSORED PROGRAM

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services169,587175,177

 
All Other192,486197,294

 
________________________

 
Program : Total *362,073372,471

 
** SUMMARY - MAINE ARTS COMMISSION

 
* General Fund

 
Positions - Legislative Count (6.000) (6.000)

 
Personal Services374,839384,073

 
All Other464,438469,107

 
________________________

 
Umbrella Fund : Total *839,277853,180

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services169,587175,177

 
All Other708,718726,458

 
________________________

 
Umbrella Fund : Total *878,305901,635

 
Other Special Revenue Funds

 
All Other28,77329,479

 
________________________

 
Umbrella Fund : Total *28,77329,479

 
** SUMMARY - MAINE ARTS COMMISSION

 
Positions - Legislative Count (9.000) (9.000)

 
Personal Services544,426559,250

 
All Other1,201,9291,225,044

 
________________________

 
**Umbrella Grand Total**1,746,3551,784,294

 
ATLANTIC SALMON COMMISSION

 
ATLANTIC SALMON COMMISSION

 
Atlantic Salmon Commission

 
* General Fund

 
Positions - Legislative Count (9.000) (9.000)

 
Personal Services485,075509,396

 
All Other286,450297,908

 
________________________

 
Fund 010 : Total *771,525 807,304

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (6.000) (6.000)

 
Positions - FTE Count (1.750) (1.750)

 
Personal Services360,309379,083

 
All Other230,500242,040

 
Capital Expenditures400,000402,000

 
________________________

 
Fund 013 : Total *990,8091,023,123

 
Other Special Revenue Funds

 
All Other34,62035,975

 
________________________

 
Fund 014 : Total *34,62035,975

 
** SUMMARY - ATLANTIC SALMON

 
COMMISSION

 
Positions - Legislative Count (15.000) (15.000)

 
Positions - FTE Count (1.750) (1.750)

 
Personal Services 845,384888,479

 
All Other551,570575,923

 
Capital Expenditures400,000402,000

 
________________________

 
Program : Total *1,796,9541,866,402

 
ATLANTIC STATES MARINE FISHERIES COMMISSION

 
ATLANTIC STATES MARINE FISHERIES COMMISSION

 
Atlantic States Marine Fisheries Commission

 
* General Fund

 
All Other30,00031,500

 
________________________

 
Fund 010 : Total *30,00031,500

 
DEPARTMENT OF THE ATTORNEY GENERAL

 
DEPARTMENT OF THE ATTORNEY GENERAL

 
Administration - Attorney General

 
* General Fund

 
Positions - Legislative Count (52.500) (52.500)

 
Personal Services3,767,5133,985,649

 
All Other563,695568,231

 
________________________

 
Fund 010 : Total *4,331,2084,553,880

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (16.000) (16.000)

 
Personal Services960,1761,017,357

 
All Other330,505349,927

 
________________________

 
Fund 013 : Total *1,290,6811,367,284

 
Other Special Revenue Funds

 
Positions - Legislative Count (54.500) (54.500)

 
Personal Services3,974,2734,230,107

 
All Other548,045540,328

 
________________________

 
Fund 014 : Total *4,522,3184,770,435

 
** SUMMARY - ADMINISTRATION - ATTORNEY GENERAL

 
Positions - Legislative Count (123.000) (123.000)

 
Personal Services8,701,9629,233,113

 
All Other1,442,2451,458,486

 
________________________

 
Program : Total *10,144,20710,691,599

 
District Attorneys Salaries

 
* General Fund

 
Positions - Legislative Count (76.000) (76.000)

 
Personal Services5,795,1186,140,793

 
________________________

 
Fund 010 : Total *5,795,1186,140,793

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services127,377136,305

 
All Other121,576126,349

 
________________________

 
Fund 013 : Total *248,953262,654

 
** SUMMARY - DISTRICT ATTORNEYS

 
SALARIES

 
Positions - Legislative Count (78.000) (78.000)

 
Personal Services5,922,4956,277,098

 
All Other121,576126,349

 
________________________

 
Program : Total *6,044,0716,403,447

 
Human Services Division

 
* General Fund

 
Positions - Legislative Count (14.500) (14.500)

 
Personal Services998,4111,064,412

 
All Other60,50979,509

 
________________________

 
Fund 010 : Total *1,058,9201,143,921

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (18.500) (18.500)

 
Personal Services1,074,6851,139,817

 
All Other277,775284,517

 
________________________

 
Fund 013 : Total *1,352,4601,424,334

 
Other Special Revenue Funds

 
Positions - Legislative Count (6.000) (6.000)

 
Personal Services360,836384,753

 
All Other32,16232,794

 
________________________

 
Fund 014 : Total *392,998417,547

 
Federal Block Grant Fund

 
Positions - Legislative Count (9.000) (9.000)

 
Personal Services554,394587,988

 
All Other47,90257,180

 
________________________

 
Fund 015 : Total *602,296645,168

 
** SUMMARY - HUMAN SERVICES DIVISION

 
Positions - Legislative Count (48.000) (48.000)

 
Personal Services2,988,3263,176,970

 
All Other418,348454,000

 
________________________

 
Program : Total *3,406,6743,630,970

 
OFFICE OF CHIEF MEDICAL EXAMINER

 
FOR THE STATE

 
Chief Medical Examiner - Office of

 
* General Fund

 
Positions - Legislative Count (8.000) (8.000)

 
Personal Services663,286682,238

 
All Other387,777389,541

 
________________________

 
Fund 010 : Total *1,051,0631,071,779

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other13,75013,750

 
________________________

 
Fund 014 : Total *13,75013,750

 
** SUMMARY - CHIEF MEDICAL EXAMINER

 
- OFFICE OF

 
Positions - Legislative Count (8.000) (8.000)

 
Personal Services663,286682,238

 
All Other401,527403,291

 
________________________

 
Program : Total *1,064,8131,085,529

 
VICTIMS' COMPENSATION BOARD

 
Victims' Compensation Board

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
All Other120,000120,000

 
________________________

 
Fund 013 : Total *120,000120,000

 
Other Special Revenue Funds

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services129,597136,446

 
All Other655,765661,234

 
________________________

 
Fund 014 : Total *785,362797,680

 
** SUMMARY - VICTIMS' COMPENSATION

 
BOARD

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services129,597136,446

 
All Other775,765781,234

 
________________________

 
Program : Total *905,362917,680

 
** SUMMARY - DEPARTMENT OF THE

 
ATTORNEY GENERAL

 
* General Fund

 
Positions - Legislative Count (151.000) (151.000)

 
Personal Services11,224,32811,873,092

 
All Other1,011,9811,037,281

 
________________________

 
Umbrella Fund : Total *12,236,30912,910,373

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (36.500) (36.500)

 
Personal Services2,162,2382,293,479

 
All Other849,856880,793

 
________________________

 
Umbrella Fund : Total *3,012,0943,174,272

 
Other Special Revenue Funds

 
Positions - Legislative Count (63.500) (63.500)

 
Personal Services4,464,7064,751,306

 
All Other1,249,7221,248,106

 
________________________

 
Umbrella Fund : Total *5,714,4285,999,412

 
Federal Block Grant Fund

 
Positions - Legislative Count (9.000) (9.000)

 
Personal Services554,394587,988

 
All Other47,90257,180

 
________________________

 
Umbrella Fund : Total *602,296645,168

 
** SUMMARY - DEPARTMENT OF THE

 
ATTORNEY GENERAL

 
Positions - Legislative Count (260.000) (260.000)

 
Personal Services18,405,66619,505,865

 
All Other3,159,4613,223,360

 
________________________

 
**Umbrella Grand Total**21,565,12722,729,225

 
DEPARTMENT OF AUDIT

 
DEPARTMENTAL BUREAU (AUDIT)

 
Audit - Departmental Bureau

 
* General Fund

 
Positions - Legislative Count (24.000) (24.000)

 
Personal Services1,457,2861,505,345

 
All Other113,807110,162

 
________________________

 
Fund 010 : Total *1,571,0931,615,507

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (13.000) (13.000)

 
Personal Services750,686787,309

 
All Other162,615161,324

 
Capital Expenditures10,25010,500

 
________________________

 
Fund 014 : Total *923,551959,133

 
** SUMMARY - AUDIT - DEPARTMENTAL

 
BUREAU

 
Positions - Legislative Count (37.000) (37.000)

 
Personal Services2,207,9722,292,654

 
All Other276,422271,486

 
Capital Expenditures10,25010,500

 
________________________

 
Program : Total *2,494,6442,574,640

 
UNORGANIZED TERRITORY (AUDIT)

 
Audit - Unorganized Territory

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services100,445104,338

 
All Other44,39345,332

 
Capital Expenditures 04,000

 
________________________

 
Fund 014 : Total *144,838153,670

 
** SUMMARY - DEPARTMENT OF AUDIT

 
* General Fund

 
Positions - Legislative Count (24.000) (24.000)

 
Personal Services1,457,2861,505,345

 
All Other113,807110,162

 
________________________

 
Umbrella Fund : Total *1,571,0931,615,507

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (15.000) (15.000)

 
Personal Services851,131891,647

 
All Other207,008206,656

 
Capital Expenditures10,25014,500

 
________________________

 
Umbrella Fund : Total *1,068,3891,112,803

 
** SUMMARY - DEPARTMENT OF AUDIT

 
Positions - Legislative Count (39.000) (39.000)

 
Personal Services2,308,4172,396,992

 
All Other320,815316,818

 
Capital Expenditures10,25014,500

 
________________________

 
**Umbrella Grand Total**2,639,4822,728,310

 
BAXTER STATE PARK AUTHORITY

 
BAXTER STATE PARK AUTHORITY

 
Baxter State Park Authority

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (21.000) (21.000)

 
Positions - FTE Count (18.000) (18.000)

 
Personal Services1,675,2511,741,668

 
All Other929,009923,589

 
Capital Expenditures147,200130,000

 
________________________

 
Fund 014 : Total *2,751,4602,795,257

 
Tree Harvesting Fund

 
- Other Participating Funds -

 
Baxter State Park Authority Tree

 
Harvesting Fund

 
All Other1,000,0001,000,000

 
________________________

 
Fund 068 : Total *1,000,0001,000,000

 
** SUMMARY - BAXTER STATE PARK

 
AUTHORITY

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (21.000) (21.000)

 
Positions - FTE Count (18.000) (18.000)

 
Personal Services1,675,2511,741,668

 
All Other929,009923,589

 
Capital Expenditures147,200130,000

 
________________________

 
Umbrella Fund : Total *2,751,4602,795,257

 
Baxter State Park Authority Tree

 
Harvesting Fund

 
All Other1,000,0001,000,000

 
________________________

 
Umbrella Fund : Total *1,000,0001,000,000

 
** SUMMARY - BAXTER STATE

 
PARK AUTHORITY

 
Positions - Legislative Count (21.000) (21.000)

 
Positions - FTE Count (18.000) (18.000)

 
Personal Services1,675,2511,741,668

 
All Other1,929,0091,923,589

 
Capital Expenditures147,200130,000

 
________________________

 
**Umbrella Grand Total**3,751,4603,795,257

 
WILD BLUEBERRY COMMISSION OF MAINE

 
WILD BLUEBERRY COMMISSION OF MAINE

 
Blueberry Commission

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other888,000888,000

 
________________________

 
Fund 014 : Total * 888,000 888,000

 
BOARD OF THE MAINE CHILDREN'S

 
TRUST INCORPORATED

 
BOARD OF THE MAINE CHILDREN'S

 
TRUST INCORPORATED

 
Maine Children's Trust Incorporated

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other100,000100,000

 
________________________

 
Fund 014 : Total *100,000100,000

 
DEPARTMENT OF CONSERVATION

 
COASTAL ISLAND REGISTRY

 
Coastal Island Registry

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other9999

 
________________________

 
Fund 014 : Total * 9999

 
DIVISION OF FOREST HEALTH AND MONITORING

 
Forest Health and Monitoring

 
* General Fund

 
Positions - Legislative Count (17.000) (17.000)

 
Personal Services957,758986,089

 
All Other136,744138,649

 
________________________

 
Fund 010 : Total *1,094,5021,124,738

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (1.500) (1.500)

 
Positions - FTE Count (5.889) (5.889)

 
Personal Services423,250447,720

 
All Other205,383210,629

 
________________________

 
Fund 013 : Total *628,633658,349

 
Other Special Revenue Funds

 
All Other3,3703,454

 
________________________

 
Fund 014 : Total *3,3703,454

 
** SUMMARY - FOREST HEALTH

 
AND MONITORING

 
Positions - Legislative Count (18.500) (18.500)

 
Positions - FTE Count (5.889) (5.889)

 
Personal Services1,381,0081,433,809

 
All Other345,497352,732

 
________________________

 
Program : Total *1,726,5051,786,541

 
BUREAU OF FORESTRY (AKA MAINE

 
FOREST SERVICE)

 
Administration - Forestry

 
* General Fund

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services137,598145,076

 
All Other40,66341,094

 
________________________

 
Fund 010 : Total *178,261186,170

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services118,787126,720

 
All Other24,55125,205

 
________________________

 
Fund 013 : Total *143,338151,925

 
Other Special Revenue Funds

 
All Other513525

 
________________________

 
Fund 014 : Total * 513525

 
** SUMMARY - ADMINISTRATION -

 
FORESTRY

 
Positions - Legislative Count (4.000) (4.000)

 
Personal Services256,385271,796

 
All Other65,72766,824

 
________________________

 
Program : Total *322,112338,620

 
Forest Practices

 
* General Fund

 
Positions - Legislative Count (7.000) (7.000)

 
Personal Services404,000421,546

 
All Other273,353275,191

 
________________________

 
Fund 010 : Total *677,353696,737

 
DIVISION OF FOREST PROTECTION

 
Forest Fire Control - Municipal

 
Assistance Grants

 
* General Fund

 
All Other57,62457,624

 
________________________

 
Fund 010 : Total *57,62457,624

 
Division of Forest Protection

 
* General Fund

 
Positions - Legislative Count (101.000) (101.000)

 
Positions - FTE Count (5.821) (5.821)

 
Personal Services5,760,9185,972,099

 
All Other2,623,9252,666,021

 
Capital Expenditures222,500222,500

 
________________________

 
Fund 010 : Total *8,607,3438,860,620

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - FTE Count (4.141) (4.141)

 
Personal Services136,125143,327

 
All Other74,09775,982

 
________________________

 
Fund 013 : Total *210,222219,309

 
Other Special Revenue Funds

 
All Other134,214137,573

 
Capital Expenditures150,000150,000

 
________________________

 
Fund 014 : Total *284,214287,573

 
** SUMMARY - DIVISION OF FOREST

 
PROTECTION

 
Positions - Legislative Count (101.000) (101.000)

 
Positions - FTE Count (9.962) (9.962)

 
Personal Services5,897,0436,115,426

 
All Other2,832,2362,879,576

 
Capital Expenditures372,500372,500

 
________________________

 
Program : Total *9,101,7799,367,502

 
DIVISION OF FOREST POLICY AND

 
MANAGEMENT

 
Forest Policy and Management -

 
Division of

 
* General Fund

 
Positions - Legislative Count (16.000) (16.000)

 
Personal Services919,816951,663

 
All Other258,049266,993

 
________________________

 
Fund 010 : Total *1,177,8651,218,656

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (4.500) (4.500)

 
Personal Services237,333246,884

 
All Other910,183932,967

 
Capital Expenditures3,2003,200

 
________________________

 
Fund 013 : Total *1,150,7161,183,051

 
** SUMMARY - FOREST POLICY AND

 
MANAGEMENT - DIVISION OF

 
Positions - Legislative Count (20.500) (20.500)

 
Personal Services1,157,1491,198,547

 
All Other1,168,2321,199,960

 
Capital Expenditures3,2003,200

 
________________________

 
Program : Total *2,328,5812,401,707

 
GENERAL SERVICES (CONSERVATION)

 
Administrative Services - Conservation

 
* General Fund

 
Positions - Legislative Count (15.500) (15.500)

 
Personal Services1,040,5451,073,968

 
All Other395,727407,488

 
Capital Expenditures12,00017,000

 
________________________

 
Fund 010 : Total *1,448,2721,498,456

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (0.500) (0.500)

 
Personal Services31,17333,216

 
All Other331,097341,253

 
________________________

 
Fund 013 : Total *362,270374,469

 
Other Special Revenue Funds

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services148,910158,254

 
All Other124,913130,171

 
Capital Expenditures11,0009,000

 
________________________

 
Fund 014 : Total *284,823297,425

 
** SUMMARY - ADMINISTRATIVE

 
SERVICES - CONSERVATION

 
Positions - Legislative Count (19.000) (19.000)

 
Personal Services1,220,6281,265,438

 
All Other851,737878,912

 
Capital Expenditures23,00026,000

 
________________________

 
Program : Total *2,095,3652,170,350

 
MAINE LAND USE REGULATION COMMISSION

 
Land Use Regulation Commission

 
* General Fund

 
Positions - Legislative Count (27.000) (27.000)

 
Personal Services1,461,0381,524,405

 
All Other415,401423,576

 
Capital Expenditures22,00013,500

 
________________________

 
Fund 010 : Total *1,898,4391,961,481

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other1,7831,827

 
________________________

 
Fund 014 : Total *1,7831,827

 
** SUMMARY - LAND USE REGULATION

 
COMMISSION

 
Positions - Legislative Count (27.000) (27.000)

 
Personal Services1,461,0381,524,405

 
All Other417,184425,403

 
Capital Expenditures22,00013,500

 
________________________

 
Program : Total *1,900,2221,963,308

 
BUREAU OF GEOLOGY AND NATURAL AREAS

 
Geological Survey

 
* General Fund

 
Positions - Legislative Count (13.000) (13.000)

 
Personal Services794,169816,111

 
All Other153,031154,184

 
________________________

 
Fund 010 : Total *947,200970,295

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
All Other176,573179,155

 
________________________

 
Fund 013 : Total *176,573179,155

 
** SUMMARY - GEOLOGICAL SURVEY

 
Positions - Legislative Count (13.000) (13.000)

 
Personal Services794,169816,111

 
All Other329,604333,339

 
________________________

 
Program : Total *1,123,7731,149,450

 
Mining Operations

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services55,31956,754

 
All Other57,67057,717

 
________________________

 
Fund 014 : Total *112,989114,471

 
Natural Areas Program

 
* General Fund

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services72,38174,904

 
All Other47,83049,272

 
________________________

 
Fund 010 : Total *120,211124,176

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services122,191127,663

 
All Other120,101123,181

 
Capital Expenditures4,0004,000

 
________________________

 
Fund 013 : Total *246,292254,844

 
Other Special Revenue Funds

 
Positions - Legislative Count (1.500) (1.500)

 
Personal Services79,775 82,961

 
All Other57,58259,062

 
Capital Expenditures5,0005,000

 
________________________

 
Fund 014 : Total *142,357147,023

 
** SUMMARY - NATURAL AREAS PROGRAM

 
Positions - Legislative Count (4.500) (4.500)

 
Personal Services274,347285,528

 
All Other225,513231,515

 
Capital Expenditures9,0009,000

 
________________________

 
Program : Total *508,860526,043

 
BUREAU OF PARKS AND LANDS

 
Boating Facilities Fund

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (8.500) (8.500)

 
Positions - FTE Count (2.500) (2.500)

 
Personal Services540,541562,548

 
All Other627,501600,217

 
Capital Expenditures215,622214,749

 
________________________

 
Fund 014 : Total *1,383,6641,377,514

 
Forest Recreation Resource Fund

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (1.000) (1.000)

 
Positions - FTE Count (0.308) (0.308)

 
Personal Services66,73569,336

 
All Other10,83910,913

 
________________________

 
Fund 014 : Total *77,57480,249

 
Land Management and Planning

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (35.500) (35.500)

 
Positions - FTE Count (2.942) (2.942)

 
Personal Services1,895,6371,969,564

 
All Other1,164,1731,179,865

 
Capital Expenditures1,133,5001,090,000

 
________________________

 
Fund 014 : Total *4,193,3104,239,429

 
Maine State Parks Development Fund

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other159,497159,497

 
Capital Expenditures300,000300,000

 
________________________

 
Fund 014 : Total *459,497459,497

 
Off-road Recreational Vehicles

 
Program

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (5.500) (5.500)

 
Positions - FTE Count (1.298) (1.298)

 
Personal Services328,311342,346

 
All Other2,289,2582,327,741

 
Capital Expenditures22,000100,000

 
________________________

 
Fund 014 : Total *2,639,5692,770,087

 
Parks - General Operations

 
* General Fund

 
Positions - Legislative Count (45.500) (45.500)

 
Positions - FTE Count (80.883) (80.883)

 
Personal Services5,259,6435,462,584

 
All Other984,0061,011,163

 
Capital Expenditures300,500326,500

 
________________________

 
Fund 010 : Total *6,544,1496,800,247

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
All Other998,296998,296

 
Capital Expenditures80,00080,000

 
________________________

 
Fund 013 : Total *1,078,2961,078,296

 
Other Special Revenue Funds

 
Positions - Legislative Count (2.000) (2.000)

 
Positions - FTE Count (0.769) (0.769)

 
Personal Services115,742120,776

 
All Other58,93659,896

 
Capital Expenditures70,00070,000

 
________________________

 
Fund 014 : Total *244,678250,672

 
** SUMMARY - PARKS - GENERAL

 
OPERATIONS

 
Positions - Legislative Count (47.500) (47.500)

 
Positions - FTE Count (81.652) (81.652)

 
Personal Services5,375,3855,583,360

 
All Other2,041,2382,069,355

 
Capital Expenditures450,500476,500

 
________________________

 
Program : Total *7,867,123 8,129,215

 
Maine State Parks Program

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other649,215649,215

 
Capital Expenditures100,500100,500

 
________________________

 
Fund 014 : Total *749,715749,715

 
** SUMMARY - DEPARTMENT OF CONSERVATION

 
* General Fund

 
Positions - Legislative Count (245.000) (245.000)

 
Positions - FTE Count (86.704) (86.704)

 
Personal Services16,807,86617,428,445

 
All Other5,386,3535,491,255

 
Capital Expenditures557,000579,500

 
________________________

 
Umbrella Fund : Total *22,751,21923,499,200

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (10.500) (10.500)

 
Positions - FTE Count (10.030) (10.030)

 
Personal Services1,068,8591,125,530

 
All Other2,840,2812,886,668

 
Capital Expenditures87,20087,200

 
________________________

 
Umbrella Fund : Total *3,996,3404,099,398

 
Other Special Revenue Funds

 
Positions - Legislative Count (58.000) (58.000)

 
Positions - FTE Count (7.817) (7.817)

 
Personal Services3,230,9703,362,539

 
All Other5,339,5635,377,772

 
Capital Expenditures2,007,6222,039,249

 
________________________

 
Umbrella Fund : Total *10,578,15510,779,560

 
** SUMMARY - DEPARTMENT OF

 
CONSERVATION

 
Positions - Legislative Count (313.500) (313.500)

 
Positions - FTE Count (104.551) (104.551)

 
Personal Services21,107,69521,916,514

 
All Other13,566,19713,755,695

 
Capital Expenditures2,651,8222,705,949

 
________________________

 
**Umbrella Grand Total**37,325,71438,378,158

 
DEPARTMENT OF CORRECTIONS

 
DEPARTMENT OF CORRECTIONS

 
Administration - Corrections

 
* General Fund

 
Positions - Legislative Count (41.500) (41.500)

 
Personal Services2,694,7482,778,998

 
All Other698,490710,179

 
________________________

 
Fund 010 : Total *3,393,2383,489,177

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services94,860100,864

 
All Other97,67597,735

 
________________________

 
Fund 013 : Total *192,535198,599

 
Other Special Revenue Funds

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services81,093 83,248

 
All Other19,77819,772

 
________________________

 
Fund 014 : Total *100,871103,020

 
Federal Block Grant Fund

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services134,925141,273

 
All Other1,735,7681,735,771

 
________________________

 
Fund 015 : Total *1,870,6931,877,044

 
** SUMMARY - ADMINISTRATION -

 
CORRECTIONS

 
Positions - Legislative Count (47.500) (47.500)

 
Personal Services3,005,6263,104,383

 
All Other2,551,7112,563,457

 
________________________

 
Program : Total *5,557,3375,667,840

 
Capital Construction/Repairs/

 
Improvements - Corrections

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
All Other351,506351,506

 
________________________

 
Fund 013 : Total *351,506351,506

 
Correctional Program Improvement

 
* General Fund

 
All Other60,52960,529

 
________________________

 
Fund 010 : Total *60,52960,529

 
County Jail Prisoner Support and

 
Community Corrections Fund

 
* General Fund

 
All Other4,846,8044,846,804

 
________________________

 
Fund 010 : Total *4,846,8044,846,804

 
Departmentwide - Overtime

 
* General Fund

 
Personal Services 854,597865,319

 
________________________

 
Fund 010 : Total * 854,597 865,319

 
Justice - Planning, Projects

 
and Statistics

 
* General Fund

 
Personal Services15,24815,621

 
All Other 8,506 8,583

 
________________________

 
Fund 010 : Total *23,75424,204

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services88,93393,118

 
All Other631,810631,656

 
________________________

 
Fund 013 : Total *720,743724,774

 
** SUMMARY - JUSTICE - PLANNING,

 
PROJECTS and STATISTICS

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services104,181108,739

 
All Other640,316640,239

 
________________________

 
Program : Total *744,497748,978

 
OFFICE OF ADVOCACY (CORRECTIONS)

 
Office of Advocacy

 
* General Fund

 
Positions - Legislative Count (2.500) (2.500)

 
Personal Services151,674155,793

 
All Other37,13537,144

 
________________________

 
Fund 010 : Total *188,809192,937

 
CHARLESTON CORRECTIONAL FACILITY

 
Charleston Correctional Facility

 
* General Fund

 
Positions - Legislative Count (28.000) (28.000)

 
Personal Services1,447,6661,513,084

 
All Other569,558575,002

 
________________________

 
Fund 010 : Total *2,017,2242,088,086

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services40,86944,129

 
All Other36,04736,449

 
________________________

 
Fund 013 : Total *76,91680,578

 
Other Special Revenue Funds

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services153,620162,029

 
All Other85,78085,902

 
Capital Expenditures18,00018,000

 
________________________

 
Fund 014 : Total *257,400265,931

 
** SUMMARY - CHARLESTON CORRECTIONAL

 
FACILITY

 
Positions - Legislative Count (32.000) (32.000)

 
Personal Services1,642,1551,719,242

 
All Other691,385697,353

 
Capital Expenditures18,00018,000

 
________________________

 
Program : Total *2,351,5402,434,595

 
MAINE CORRECTIONAL CENTER

 
Central Maine Pre-release Center

 
* General Fund

 
Positions - Legislative Count (20.000) (20.000)

 
Personal Services960,6701,000,842

 
All Other270,593277,616

 
Capital Expenditures5,5004,200

 
________________________

 
Fund 010 : Total *1,236,7631,282,658

 
Correctional Center

 
* General Fund

 
Positions - Legislative Count (240.000) (240.000)

 
Positions - FTE Count (0.488) (0.488)

 
Personal Services12,047,58212,213,216

 
All Other4,325,9724,189,013

 
Capital Expenditures61,00058,800

 
________________________

 
Fund 010 : Total *16,434,55416,461,029

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (1.000) (1.000)

 
Positions - FTE Count (0.488) (0.488)

 
Personal Services67,76172,308

 
All Other806,742806,742

 
Capital Expenditures11,90011,900

 
________________________

 
Fund 013 : Total * 886,403 890,950

 
Other Special Revenue Funds

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services99,985103,424

 
All Other345,557355,557

 
Capital Expenditures44,00025,000

 
________________________

 
Fund 014 : Total *489,542483,981

 
** SUMMARY - CORRECTIONAL CENTER

 
Positions - Legislative Count (243.000) (243.000)

 
Positions - FTE Count (0.976) (0.976)

 
Personal Services12,215,32812,388,948

 
All Other5,478,2715,351,312

 
Capital Expenditures116,90095,700

 
________________________

 
Program : Total *17,810,49917,835,960

 
Correctional Center - Farm Program

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other31,48031,480

 
Capital Expenditures11,90011,900

 
________________________

 
Fund 014 : Total *43,38043,380

 
DOWNEAST CORRECTIONAL FACILITY

 
Downeast Correctional Facility

 
* General Fund

 
Positions - Legislative Count (71.000) (71.000)

 
Personal Services3,391,1603,528,747

 
All Other932,387866,787

 
Capital Expenditures25,10022,100

 
________________________

 
Fund 010 : Total *4,348,6474,417,634

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
All Other43,79843,798

 
________________________

 
Fund 013 : Total *43,79843,798

 
Other Special Revenue Funds

 
All Other75,000118,798

 
________________________

 
Fund 014 : Total *75,000118,798

 
** SUMMARY - DOWNEAST CORRECTIONAL

 
FACILITY

 
Positions - Legislative Count (71.000) (71.000)

 
Personal Services3,391,1603,528,747

 
All Other1,051,1851,029,383

 
Capital Expenditures25,10022,100

 
________________________

 
Program : Total *4,467,4454,580,230

 
NORTHERN MAINE REGIONAL JUVENILE

 
DETENTION FACILITY

 
Northern Maine Juvenile Detention

 
Facility

 
* General Fund

 
Positions - Legislative Count (176.000) (176.000)

 
Personal Services9,251,3189,865,715

 
All Other1,135,7981,371,400

 
________________________

 
Fund 010 : Total *10,387,11611,237,115

 
JUVENILE COMMUNITY CORRECTIONS

 
Juvenile Community Corrections

 
* General Fund

 
Positions - Legislative Count (73.500) (73.500)

 
Personal Services3,967,9774,158,964

 
All Other5,379,8265,394,354

 
________________________

 
Fund 010 : Total *9,347,8039,553,318

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other401,250402,516

 
________________________

 
Fund 014 : Total *401,250402,516

 
** SUMMARY - JUVENILE COMMUNITY

 
CORRECTIONS

 
Positions - Legislative Count (73.500) (73.500)

 
Personal Services3,967,9774,158,964

 
All Other5,781,0765,796,870

 
________________________

 
Program : Total *9,749,0539,955,834

 
STATE PAROLE BOARD

 
Parole Board

 
* General Fund

 
Personal Services1,6501,650

 
All Other4,0764,077

 
________________________

 
Fund 010 : Total *5,7265,727

 
STATE PRISON

 
State Prison

 
* General Fund

 
Positions - Legislative Count (428.500) (428.500)

 
Personal Services22,672,36622,312,762

 
All Other7,460,649 8,035,098

 
Capital Expenditures149,00038,100

 
________________________

 
Fund 010 : Total *30,282,01530,385,960

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
All Other7,7307,730

 
________________________

 
Fund 013 : Total *7,7307,730

 
Other Special Revenue Funds

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services44,25447,366

 
All Other21,19021,193

 
Capital Expenditures45,00020,500

 
________________________

 
Fund 014 : Total *110,44489,059

 
Prison Industries Fund

 
Positions - Legislative Count (9.000) (9.000)

 
Personal Services400,433417,132

 
All Other530,417531,672

 
Capital Expenditures152,50065,000

 
________________________

 
Fund 061 : Total *1,083,3501,013,804

 
** SUMMARY - STATE PRISON

 
Positions - Legislative Count (438.500) (438.500)

 
Personal Services23,117,05322,777,260

 
All Other 8,019,986 8,595,693

 
Capital Expenditures346,500123,600

 
________________________

 
Program : Total *31,483,53931,496,553

 
DIVISION OF PROBATION AND PAROLE

 
Adult Community Corrections

 
* General Fund

 
Positions - Legislative Count (86.000) (86.000)

 
Personal Services4,766,6244,951,000

 
All Other1,713,6661,733,950

 
________________________

 
Fund 010 : Total *6,480,2906,684,950

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (8.000) (8.000)

 
Personal Services439,475460,096

 
All Other636,465635,479

 
________________________

 
Fund 013 : Total *1,075,9401,095,575

 
Other Special Revenue Funds

 
All Other45,02145,021

 
________________________

 
Fund 014 : Total *45,02145,021

 
** SUMMARY - ADULT COMMUNITY

 
CORRECTIONS

 
Positions - Legislative Count (94.000) (94.000)

 
Personal Services5,206,0995,411,096

 
All Other2,395,1522,414,450

 
________________________

 
Program : Total *7,601,2517,825,546

 
MAINE YOUTH CENTER

 
Youth Center - Maine

 
* General Fund

 
Positions - Legislative Count (201.500) (201.500)

 
Positions - FTE Count (4.190) (4.190)

 
Personal Services10,910,83311,269,531

 
All Other2,771,4792,589,167

 
________________________

 
Fund 010 : Total *13,682,31213,858,698

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services162,016171,346

 
All Other247,584247,584

 
________________________

 
Fund 013 : Total *409,600418,930

 
Other Special Revenue Funds

 
Positions - Legislative Count (7.000) (7.000)

 
Personal Services294,177314,955

 
All Other1,320,0521,320,052

 
________________________

 
Fund 014 : Total *1,614,2291,635,007

 
Federal Block Grant Fund

 
All Other4,8245,789

 
________________________

 
Fund 015 : Total *4,8245,789

 
** SUMMARY - YOUTH CENTER - MAINE

 
Positions - Legislative Count (211.500) (211.500)

 
Positions - FTE Count (4.190) (4.190)

 
Personal Services11,367,02611,755,832

 
All Other4,343,9394,162,592

 
________________________

 
Program : Total *15,710,96515,918,424

 
** SUMMARY - DEPARTMENT OF CORRECTIONS

 
* General Fund

 
Positions - Legislative Count (1,368.500) (1,368.500)

 
Positions - FTE Count (4.678) (4.678)

 
Personal Services73,134,11374,631,242

 
All Other30,215,46830,699,703

 
Capital Expenditures240,600123,200

 
________________________

 
Umbrella Fund : Total *103,590,181105,454,145

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (17.000) (17.000)

 
Positions - FTE Count (0.488) (0.488)

 
Personal Services893,914941,861

 
All Other2,859,3572,858,679

 
Capital Expenditures11,90011,900

 
________________________

 
Umbrella Fund : Total *3,765,1713,812,440

 
Other Special Revenue Funds

 
Positions - Legislative Count (14.000) (14.000)

 
Personal Services673,129711,022

 
All Other2,345,1082,400,291

 
Capital Expenditures118,90075,400

 
________________________

 
Umbrella Fund : Total *3,137,1373,186,713

 
Federal Block Grant Fund

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services134,925141,273

 
All Other1,740,5921,741,560

 
________________________

 
Umbrella Fund : Total *1,875,5171,882,833

 
Prison Industries Fund

 
Positions - Legislative Count (9.000) (9.000)

 
Personal Services400,433417,132

 
All Other530,417531,672

 
Capital Expenditures152,50065,000

 
________________________

 
Umbrella Fund : Total *1,083,3501,013,804

 
** SUMMARY - DEPARTMENT OF CORRECTIONS

 
Positions - Legislative Count (1,411.500) (1,411.500)

 
Positions - FTE Count (5.166) (5.166)

 
Personal Services75,236,51476,842,530

 
All Other37,690,94238,231,905

 
Capital Expenditures523,900275,500

 
________________________

 
**Umbrella Grand Total**113,451,356115,349,935

 
MAINE CRIMINAL JUSTICE COMMISSION

 
MAINE CRIMINAL JUSTICE COMMISSION

 
Maine Criminal Justice Commission

 
* General Fund

 
All Other20,00020,000

 
________________________

 
Fund 010 : Total *20,00020,000

 
MAINE STATE CULTURAL AFFAIRS COUNCIL

 
MAINE STATE CULTURAL AFFAIRS COUNCIL

 
New Century Program Fund

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other500500

 
________________________

 
Fund 014 : Total * 500500

 
DEPARTMENT OF DEFENSE, VETERANS

 
AND EMERGENCY MANAGEMENT

 
DEPARTMENT OF DEFENSE, VETERANS

 
AND EMERGENCY MANAGEMENT

 
Loring Rebuild Facility

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (198.000) (198.000)

 
Personal Services7,873,1808,405,330

 
All Other4,747,0005,267,500

 
Capital Expenditures600,000650,000

 
________________________

 
Fund 013 : Total *13,220,18014,322,830

 
ADMINISTRATIVE SERVICES DIVISION

 
Administration - Defense, Veterans

 
and Emergency Management

 
* General Fund

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services178,869180,367

 
All Other34,47034,470

 
________________________

 
Fund 010 : Total *213,339214,837

 
MAINE EMERGENCY MANAGEMENT AGENCY

 
Administration - Maine Emergency

 
Management Agency

 
* General Fund

 
Positions - Legislative Count (17.000) (17.000)

 
Personal Services464,030480,825

 
All Other224,166226,416

 
________________________

 
Fund 010 : Total *688,196707,241

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Personal Services436,305452,221

 
All Other5,037,2415,059,530

 
________________________

 
Fund 013 : Total *5,473,5465,511,751

 
Other Special Revenue Funds

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services86,43990,230

 
All Other408,028413,440

 
________________________

 
Fund 014 : Total *494,467503,670

 
** SUMMARY - ADMINISTRATION -

 
MAINE EMERGENCY MANAGEMENT AGENCY

 
Positions - Legislative Count (19.000) (19.000)

 
Personal Services986,7741,023,276

 
All Other5,669,4355,699,386

 
________________________

 
Program : Total *6,656,2096,722,662

 
Emergency Response Operations

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services31,67232,377

 
All Other19,12119,316

 
________________________

 
Fund 014 : Total *50,79351,693

 
MILITARY BUREAU

 
Military Training and Operations

 
* General Fund

 
Positions - Legislative Count (34.000) (34.000)

 
Personal Services1,477,8881,536,498

 
All Other1,188,8781,212,349

 
________________________

 
Fund 010 : Total *2,666,7662,748,847

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (64.000) (64.000)

 
Personal Services3,642,2423,806,647

 
All Other2,594,9792,615,253

 
________________________

 
Fund 013 : Total *6,237,2216,421,900

 
Other Special Revenue Funds

 
Personal Services135,884135,884

 
All Other507,159507,793

 
________________________

 
Fund 014 : Total *643,043643,677

 
** SUMMARY - MILITARY TRAINING AND

 
OPERATIONS

 
Positions - Legislative Count (98.000) (98.000)

 
Personal Services5,256,0145,479,029

 
All Other4,291,0164,335,395

 
________________________

 
Program : Total *9,547,0309,814,424

 
BUREAU OF MAINE VETERANS' SERVICES

 
Veterans Services

 
* General Fund

 
Positions - Legislative Count (29.000) (29.000)

 
Personal Services1,187,3991,243,970

 
All Other348,560375,514

 
________________________

 
Fund 010 : Total *1,535,9591,619,484

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (1.000) (1.000)

 
Positions - FTE Count (0.500) (0.500)

 
Personal Services44,35347,102

 
All Other76,24677,213

 
________________________

 
Fund 013 : Total *120,599124,315

 
Other Special Revenue Funds

 
All Other15,00015,000

 
________________________

 
Fund 014 : Total *15,00015,000

 
** SUMMARY - VETERANS SERVICES

 
Positions - Legislative Count (30.000) (30.000)

 
Positions - FTE Count (0.500) (0.500)

 
Personal Services1,231,7521,291,072

 
All Other439,806467,727

 
________________________

 
Program : Total *1,671,5581,758,799

 
** SUMMARY - DEPARTMENT OF DEFENSE,

 
VETERANS AND EMERGENCY MANAGEMENT

 
* General Fund

 
Positions - Legislative Count (82.000) (82.000)

 
Personal Services3,308,1863,441,660

 
All Other1,796,0741,848,749

 
________________________

 
Umbrella Fund : Total *5,104,2605,290,409

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (263.000) (263.000)

 
Positions - FTE Count (0.500) (0.500)

 
Personal Services11,996,08012,711,300

 
All Other12,455,46613,019,496

 
Capital Expenditures600,000650,000

 
________________________

 
Umbrella Fund : Total *25,051,54626,380,796

 
Other Special Revenue Funds

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services253,995258,491

 
All Other949,308955,549

 
________________________

 
Umbrella Fund : Total *1,203,3031,214,040

 
** SUMMARY - DEPARTMENT OF DEFENSE,

 
VETERANS AND EMERGENCY MANAGEMENT

 
Positions - Legislative Count (348.000) (348.000)

 
Positions - FTE Count (0.500) (0.500)

 
Personal Services15,558,26116,411,451

 
All Other15,200,84815,823,794

 
Capital Expenditures600,000650,000

 
________________________

 
**Umbrella Grand Total**31,359,10932,885,245

 
DISABILITY RIGHTS CENTER

 
DISABILITY RIGHTS CENTER

 
Disability Rights Center

 
* General Fund

 
All Other80,00080,000

 
________________________

 
Fund 010 : Total *80,00080,000

 
DEPARTMENT OF ECONOMIC AND

 
COMMUNITY DEVELOPMENT

 
DEPARTMENT OF ECONOMIC AND

 
COMMUNITY DEVELOPMENT

 
Administration - Econ and Comm Dev

 
* General Fund

 
Positions - Legislative Count (9.000) (9.000)

 
Personal Services617,926634,522

 
All Other7,944,1857,950,337

 
Capital Expenditures5,0005,000

 
________________________

 
Fund 010 : Total *8,567,1118,589,859

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other67,50067,500

 
________________________

 
Fund 014 : Total *67,50067,500

 
** SUMMARY - ADMINISTRATION -

 
ECON AND COMM DEV

 
Positions - Legislative Count (9.000) (9.000)

 
Personal Services617,926634,522

 
All Other 8,011,685 8,017,837

 
Capital Expenditures5,0005,000

 
________________________

 
Program : Total *8,634,611 8,657,359

 
Maine Economic Growth Council

 
* General Fund

 
All Other50,00050,000

 
________________________

 
Fund 010 : Total *50,00050,000

 
Forum Francophone

 
* General Fund

 
All Other75,00075,000

 
________________________

 
Fund 010 : Total *75,00075,000

 
International Commerce

 
* General Fund

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services96,84098,129

 
All Other75,00075,000

 
________________________

 
Fund 010 : Total *171,840173,129

 
OFFICE OF BUSINESS DEVELOPMENT

 
Business Development

 
* General Fund

 
Positions - Legislative Count (15.500) (15.500)

 
Personal Services933,357974,615

 
All Other969,360971,891

 
________________________

 
Fund 010 : Total *1,902,7171,946,506

 
Energy Conservation Division

 
* General Fund

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services47,73349,118

 
All Other1,0001,000

 
________________________

 
Fund 010 : Total *48,73350,118

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other100,000100,000

 
________________________

 
Fund 014 : Total *100,000100,000

 
** SUMMARY - ENERGY CONSERVATION

 
DIVISION

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services47,73349,118

 
All Other101,000101,000

 
________________________

 
Program : Total * 148,733150,118

 
Energy Resources - Office of

 
* General Fund

 
All Other19,61519,706

 
________________________

 
Fund 010 : Total *19,61519,706

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services164,031169,465

 
All Other385,520386,057

 
________________________

 
Fund 013 : Total *549,551555,522

 
Other Special Revenue Funds

 
All Other36,00036,000

 
________________________

 
Fund 014 : Total *36,00036,000

 
** SUMMARY - ENERGY RESOURCES -

 
OFFICE OF

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services164,031169,465

 
All Other441,135441,763

 
________________________

 
Program : Total *605,166611,228

 
Job Retention Program

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other132,100132,100

 
________________________

 
Fund 014 : Total *132,100132,100

 
Regional Development

 
* General Fund

 
All Other85,00085,000

 
________________________

 
Fund 010 : Total *85,00085,000

 
MAINE SMALL BUSINESS COMMISSION

 
Maine Small Business Commission

 
* General Fund

 
All Other745,335745,335

 
________________________

 
Fund 010 : Total *745,335745,335

 
OFFICE OF TOURISM AND COMMUNITY

 
DEVELOPMENT

 
Community Development Block Grant

 
Program

 
* General Fund

 
Positions - Legislative Count (2.500) (2.500)

 
Personal Services146,032151,251

 
All Other87,92488,917

 
________________________

 
Fund 010 : Total *233,956240,168

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other1,165,6351,421,660

 
________________________

 
Fund 014 : Total *1,165,6351,421,660

 
Federal Block Grant Fund

 
Positions - Legislative Count (8.000) (8.000)

 
Personal Services453,612471,001

 
All Other21,140,95823,141,632

 
________________________

 
Fund 015 : Total *21,594,57023,612,633

 
** SUMMARY - COMMUNITY DEVELOPMENT

 
BLOCK GRANT PROGRAM

 
Positions - Legislative Count (10.500) (10.500)

 
Personal Services599,644622,252

 
All Other22,394,51724,652,209

 
________________________

 
Program : Total *22,994,16125,274,461

 
Economic Opportunity Program

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other150,000150,000

 
________________________

 
Fund 014 : Total *150,000150,000

 
Maine State Film Commission

 
* General Fund

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services125,583128,903

 
All Other31,64431,892

 
________________________

 
Fund 010 : Total *157,227160,795

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other1,0001,000

 
________________________

 
Fund 014 : Total *1,0001,000

 
** SUMMARY - MAINE STATE FILM

 
COMMISSION

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services125,583128,903

 
All Other32,64432,892

 
________________________

 
Program : Total * 158,227161,795

 
Office of Tourism

 
* General Fund

 
Positions - Legislative Count (7.000) (7.000)

 
Personal Services429,712438,314

 
All Other4,209,4194,210,132

 
________________________

 
Fund 010 : Total *4,639,1314,648,446

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other250,000250,000

 
________________________

 
Fund 014 : Total *250,000250,000

 
** SUMMARY - OFFICE OF TOURISM

 
Positions - Legislative Count (7.000) (7.000)

 
Personal Services429,712438,314

 
All Other4,459,4194,460,132

 
________________________

 
Program : Total *4,889,1314,898,446

 
** SUMMARY - DEPARTMENT OF ECONOMIC

 
AND COMMUNITY DEVELOPMENT

 
*General Fund

 
Positions - Legislative Count (38.000) (38.000)

 
Personal Services2,397,1832,474,852

 
All Other14,293,48214,304,210

 
Capital Expenditures5,0005,000

 
________________________

 
Umbrella Fund : Total *16,695,66516,784,062

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services164,031169,465

 
All Other385,520386,057

 
________________________

 
Umbrella Fund : Total *549,551555,522

 
Other Special Revenue Funds

 
All Other1,902,2352,158,260

 
________________________

 
Umbrella Fund : Total *1,902,2352,158,260

 
Federal Block Grant Fund

 
Positions - Legislative Count (8.000) (8.000)

 
Personal Services453,612471,001

 
All Other21,140,95823,141,632

 
________________________

 
Umbrella Fund : Total *21,594,57023,612,633

 
** SUMMARY - DEPARTMENT OF ECONOMIC

 
AND COMMUNITY DEVELOPMENT

 
Positions - Legislative Count (49.000) (49.000)

 
Personal Services3,014,8263,115,318

 
All Other37,722,19539,990,159

 
Capital Expenditures5,0005,000

 
________________________

 
**Umbrella Grand Total**40,742,02143,110,477

 
STATE BOARD OF EDUCATION

 
STATE BOARD OF EDUCATION

 
State Board of Education

 
* General Fund

 
Personal Services23,59623,596

 
All Other135,227141,988

 
________________________

 
Fund 010 : Total *158,823165,584

 
DEPARTMENT OF EDUCATION

 
OFFICE OF STATE HISTORIAN

 
State Historian - Office of

 
* General Fund

 
All Other500500

 
________________________

 
Fund 010 : Total * 500500

 
LEARNING SYSTEMS TEAM

 
Adult Education

 
* General Fund

 
All Other4,714,9424,983,613

 
________________________

 
Fund 010 : Total *4,714,9424,983,613

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services70,18071,746

 
All Other1,662,8831,704,451

 
________________________

 
Fund 013 : Total *1,733,0631,776,197

 
** SUMMARY - ADULT EDUCATION

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services70,18071,746

 
All Other6,377,8256,688,064

 
________________________

 
Program : Total *6,448,0056,759,810

 
Educational Restructuring and

 
Improvements

 
* General Fund

 
All Other800,000800,000

 
________________________

 
Fund 010 : Total * 800,000 800,000

 
Jobs For Maine's Graduates

 
* General Fund

 
All Other1,343,3371,343,337

 
________________________

 
Fund 010 : Total *1,343,3371,343,337

 
Learning Systems

 
* General Fund

 
Positions - Legislative Count (10.500) (10.500)

 
Personal Services672,686693,466

 
All Other4,223,3074,404,271

 
________________________

 
Fund 010 : Total *4,895,9935,097,737

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (54.500) (54.500)

 
Positions - FTE Count (0.962) (0.962)

 
Personal Services2,955,5523,056,974

 
All Other54,924,37856,298,134

 
________________________

 
Fund 013 : Total *57,879,93059,355,108

 
Other Special Revenue Funds

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services153,637160,114

 
All Other58,54260,067

 
________________________

 
Fund 014 : Total *212,179220,181

 
Federal Block Grant Fund

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services128,343133,442

 
All Other51,03052,350

 
________________________

 
Fund 015 : Total *179,373185,792

 
** SUMMARY - LEARNING SYSTEMS

 
Positions - Legislative Count (70.000) (70.000)

 
Positions - FTE Count (0.962) (0.962)

 
Personal Services3,910,2184,043,996

 
All Other59,257,25760,814,822

 
________________________

 
Program : Total *63,167,47564,858,818

 
Preschool Handicapped

 
* General Fund

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services71,67373,724

 
All Other14,877,95216,067,596

 
________________________

 
Fund 010 : Total *14,949,62516,141,320

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services75,68078,020

 
All Other4,537,0374,650,473

 
________________________

 
Fund 013 : Total *4,612,7174,728,493

 
** SUMMARY - PRESCHOOL HANDICAPPED

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services147,353151,744

 
All Other19,414,98920,718,069

 
________________________

 
Program : Total *19,562,34220,869,813

 
LEADERSHIP TEAM

 
Leadership

 
* General Fund

 
Positions - Legislative Count (12.000) (12.000)

 
Personal Services717,789739,006

 
All Other205,967206,515

 
________________________

 
Fund 010 : Total *923,756945,521

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (1.500) (1.500)

 
Personal Services88,72991,039

 
All Other233,251239,083

 
________________________

 
Fund 013 : Total *321,980330,122

 
Other Special Revenue Funds

 
All Other32,24633,052

 
________________________

 
Fund 014 : Total *32,24633,052

 
** SUMMARY - LEADERSHIP

 
Positions - Legislative Count (13.500) (13.500)

 
Personal Services 806,518830,045

 
All Other471,464478,650

 
________________________

 
Program : Total *1,277,9821,308,695

 
Professional Development

 
* General Fund

 
All Other2,000,0002,000,000

 
________________________

 
Fund 010 : Total *2,000,0002,000,000

 
MAGNET SCHOOLS

 
Magnet Schools

 
* General Fund

 
All Other1,482,9331,482,933

 
________________________

 
Fund 010 : Total *1,482,9331,482,933

 
MANAGEMENT INFORMATION SYSTEMS TEAM

 
General Purpose Aid For Local Schools

 
* General Fund

 
All Other703,979,756746,218,542

 
________________________

 
Fund 010 : Total *703,979,756746,218,542

 
Management Information Systems

 
* General Fund

 
Positions - Legislative Count (12.000) (12.000)

 
Personal Services706,067729,289

 
All Other849,278833,233

 
Capital Expenditures33,50027,500

 
________________________

 
Fund 010 : Total *1,588,8451,590,022

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services118,409123,644

 
All Other2,177,6972,232,194

 
________________________

 
Fund 013 : Total *2,296,1062,355,838

 
Federal Block Grant Fund

 
Positions - Legislative Count (4.000) (4.000)

 
Personal Services239,991245,999

 
All Other2,872,8272,944,650

 
________________________

 
Fund 015 : Total *3,112,8183,190,649

 
** SUMMARY - MANAGEMENT INFORMATION

 
SYSTEMS

 
Positions - Legislative Count (18.000) (18.000)

 
Personal Services1,064,4671,098,932

 
All Other5,899,8026,010,077

 
Capital Expenditures33,50027,500

 
________________________

 
Program : Total *6,997,7697,136,509

 
REGIONAL SERVICES TEAM

 
Regional Services

 
* General Fund

 
Positions - Legislative Count (10.000) (10.000)

 
Personal Services690,726709,970

 
All Other434,765435,646

 
________________________

 
Fund 010 : Total *1,125,4911,145,616

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
All Other1,750,3901,794,149

 
________________________

 
Fund 013 : Total *1,750,3901,794,149

 
** SUMMARY - REGIONAL SERVICES

 
Positions - Legislative Count (10.000) (10.000)

 
Personal Services690,726709,970

 
All Other2,185,1552,229,795

 
________________________

 
Program : Total *2,875,8812,939,765

 
SUPPORT SYSTEMS TEAM

 
Support Systems

 
* General Fund

 
Positions - Legislative Count (21.000) (21.000)

 
Personal Services1,145,3541,183,336

 
All Other1,650,8291,653,906

 
________________________

 
Fund 010 : Total *2,796,1832,837,242

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (10.000) (10.000)

 
Personal Services474,049491,770

 
All Other24,555,67825,169,706

 
Capital Expenditures17,244

 
________________________

 
Fund 013 : Total *25,029,72725,678,720

 
Other Special Revenue Funds

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services185,029192,842

 
All Other329,533337,834

 
________________________

 
Fund 014 : Total *514,562530,676

 
** SUMMARY - SUPPORT SYSTEMS

 
Positions - Legislative Count (34.000) (34.000)

 
Personal Services1,804,4321,867,948

 
All Other26,536,04027,161,446

 
Capital Expenditures17,244

 
________________________

 
Program : Total *28,340,47229,046,638

 
TEACHER RETIREMENT

 
Retired Teachers' Health Insurance

 
* General Fund

 
All Other5,540,4346,527,610

 
________________________

 
Fund 010 : Total *5,540,4346,527,610

 
Teacher Retirement

 
* General Fund

 
All Other161,455,784170,546,127

 
________________________

 
Fund 010 : Total *161,455,784170,546,127

 
EDUCATION UNORGANIZED TERRITORY

 
Education in Unorganized Territory

 
* General Fund

 
Positions - Legislative Count (33.000) (33.000)

 
Positions - FTE Count (35.901) (35.901)

 
Personal Services3,157,6323,300,709

 
All Other7,326,9087,734,934

 
Capital Expenditures150,000150,000

 
________________________

 
Fund 010 : Total *10,634,54011,185,643

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (2.000) (2.000)

 
Positions - FTE Count (2.120) (2.120)

 
Personal Services188,259196,680

 
All Other57,24152,820

 
________________________

 
Fund 013 : Total *245,500249,500

 
Other Special Revenue Funds

 
All Other7,2797,461

 
________________________

 
Fund 014 : Total *7,2797,461

 
Federal Block Grant Fund

 
All Other5,0006,000

 
________________________

 
Fund 015 : Total *5,0006,000

 
** SUMMARY - EDUCATION IN UNORGANIZED

 
TERRITORY

 
Positions - Legislative Count (35.000) (35.000)

 
Positions - FTE Count (38.021) (38.021)

 
Personal Services3,345,8913,497,389

 
All Other7,396,4287,801,215

 
Capital Expenditures150,000150,000

 
________________________

 
Program : Total *10,892,31911,448,604

 
** SUMMARY - DEPARTMENT OF EDUCATION

 
* General Fund

 
Positions - Legislative Count (99.500) (99.500)

 
Positions - FTE Count (35.901) (35.901)

 
Personal Services7,161,9277,429,500

 
All Other910,886,692965,238,763

 
Capital Expenditures183,500177,500

 
________________________

 
Umbrella Fund : Total *918,232,119972,845,763

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (73.000) (73.000)

 
Positions - FTE Count (3.082) (3.082)

 
Personal Services3,970,8584,109,873

 
All Other89,898,55592,141,010

 
Capital Expenditures17,244

 
________________________

 
Umbrella Fund : Total *93,869,41396,268,127

 
Other Special Revenue Funds

 
Positions - Legislative Count (6.000) (6.000)

 
Personal Services338,666352,956

 
All Other427,600438,414

 
________________________

 
Umbrella Fund : Total *766,266791,370

 
Federal Block Grant Fund

 
Positions - Legislative Count (6.000) (6.000)

 
Personal Services368,334379,441

 
All Other2,928,8573,003,000

 
________________________

 
Umbrella Fund : Total *3,297,1913,382,441

 
** SUMMARY - DEPARTMENT OF EDUCATION

 
Positions - Legislative Count (184.500) (184.500)

 
Positions - FTE Count (38.983) (38.983)

 
Personal Services11,839,78512,271,770

 
All Other1,004,141,7041,060,821,187

 
Capital Expenditures183,500194,744

 
________________________

 
**Umbrella Grand Total**1,016,164,9891,073,287,701

 
DEPARTMENT OF ENVIRONMENTAL PROTECTION

 
DEPARTMENT OF ENVIRONMENTAL PROTECTION

 
Maine Environmental Protection Fund

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (72.000) (72.000)

 
Positions - FTE Count (2.731) (2.731)

 
Personal Services3,944,0144,110,559

 
All Other1,130,6131,160,141

 
________________________

 
Fund 014 : Total *5,074,6275,270,700

 
Performance Partnership Grant

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (71.000) (71.000)

 
Positions - FTE Count (1.391) (1.391)

 
Personal Services3,964,2844,113,124

 
All Other2,340,4162,399,851

 
________________________

 
Fund 013 : Total *6,304,7006,512,975

 
ACE SERVICE CENTER

 
Administrative Service Center

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (24.000) (24.000)

 
Personal Services1,190,2771,236,219

 
All Other229,183247,655

 
________________________

 
Fund 014 : Total *1,419,4601,483,874

 
BUREAU OF AIR QUALITY

 
Air Quality

 
* General Fund

 
Positions - Legislative Count (16.000) (16.000)

 
Personal Services933,698965,643

 
All Other148,710150,485

 
________________________

 
Fund 010 : Total *1,082,4081,116,128

 
- Other Participating Funds -

 
Highway Fund

 
All Other36,00736,167

 
________________________

 
Fund 012 : Total *36,00736,167

 
** SUMMARY - AIR QUALITY

 
Positions - Legislative Count (16.000) (16.000)

 
Personal Services933,698965,643

 
All Other184,717186,652

 
________________________

 
Program : Total *1,118,4151,152,295

 
OFFICE OF THE COMMISSIONER

 
Administration - Environ Protection

 
* General Fund

 
Positions - Legislative Count (6.000) (6.000)

 
Personal Services493,882508,712

 
All Other97,47398,153

 
________________________

 
Fund 010 : Total *591,355606,865

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (8.000) (8.000)

 
Personal Services520,652540,545

 
All Other225,022230,774

 
________________________

 
Fund 013 : Total *745,674771,319

 
Other Special Revenue Funds

 
Positions - Legislative Count (26.500) (26.500)

 
Personal Services1,502,1771,559,812

 
All Other1,552,8531,592,047

 
Capital Expenditures40,00040,000

 
________________________

 
Fund 014 : Total *3,095,0303,191,859

 
** SUMMARY - ADMINISTRATION -

 
ENVIRON PROTECTION

 
Positions - Legislative Count (40.500) (40.500)

 
Personal Services2,516,7112,609,069

 
All Other1,875,3481,920,974

 
Capital Expenditures40,00040,000

 
________________________

 
Program : Total *4,432,0594,570,043

 
BOARD OF ENVIRONMENTAL PROTECTION

 
Board of Environmental Protection

 
Fund

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services128,936135,683

 
All Other89,69391,971

 
________________________

 
Fund 014 : Total *218,629227,654

 
BUREAU OF LAND AND WATER QUALITY

 
Land and Water Quality

 
* General Fund

 
Positions - Legislative Count (53.000) (53.000)

 
Positions - FTE Count (0.308) (0.308)

 
Personal Services3,172,1053,278,731

 
All Other1,348,8661,351,824

 
________________________

 
Fund 010 : Total *4,520,9714,630,555

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (12.000) (12.000)

 
Personal Services648,188674,249

 
All Other397,810407,940

 
________________________

 
Fund 013 : Total *1,045,9981,082,189

 
Other Special Revenue Funds

 
Positions - Legislative Count (9.000) (9.000)

 
Personal Services577,736600,646

 
All Other105,510108,304

 
________________________

 
Fund 014 : Total *683,246708,950

 
** SUMMARY - LAND AND WATER QUALITY

 
Positions - Legislative Count (74.000) (74.000)

 
Positions - FTE Count (0.308) (0.308)

 
Personal Services4,398,0294,553,626

 
All Other1,852,1861,868,068

 
________________________

 
Program : Total *6,250,2156,421,694

 
BUREAU OF REMEDIATION AND WASTE

 
MANAGEMENT

 
Remediation and Waste Management

 
* General Fund

 
Positions - Legislative Count (7.000) (7.000)

 
Personal Services401,120416,864

 
All Other60,50960,826

 
________________________

 
Fund 010 : Total *461,629477,690

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (26.000) (26.000)

 
Positions - FTE Count (0.500) (0.500)

 
Personal Services1,660,2191,713,686

 
All Other1,600,4831,640,715

 
________________________

 
Fund 013 : Total *3,260,7023,354,401

 
Other Special Revenue Funds

 
Positions - Legislative Count (114.000) (114.000)

 
Positions - FTE Count (0.923) (0.923)

 
Personal Services6,739,5136,956,929

 
All Other22,417,07722,978,415

 
Capital Expenditures399,000363,500

 
Unallocated197,193203,500

 
________________________

 
Fund 014 : Total *29,752,78330,502,344

 
** SUMMARY - REMEDIATION AND WASTE

 
MANAGEMENT

 
Positions - Legislative Count (147.000) (147.000)

 
Positions - FTE Count (1.423) (1.423)

 
Personal Services8,800,8529,087,479

 
All Other24,078,06924,679,956

 
Capital Expenditures399,000363,500

 
Unallocated197,193203,500

 
________________________

 
Program : Total *33,475,11434,334,435

 
Solid Waste Management

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services99,142106,309

 
All Other10,71111,065

 
Unallocated184,660189,277

 
________________________

 
Fund 014 : Total *294,513306,651

 
** SUMMARY - DEPARTMENT OF ENVIRONMENTAL PROTECTION

 
* General Fund

 
Positions - Legislative Count (82.000) (82.000)

 
Positions - FTE Count (0.308) (0.308)

 
Personal Services5,000,8055,169,950

 
All Other1,655,5581,661,288

 
________________________

 
Umbrella Fund : Total *6,656,3636,831,238

 
- Other Participating Funds -

 
Highway Fund

 
All Other36,00736,167

 
________________________

 
Umbrella Fund : Total *36,00736,167

 
Federal Expenditures Fund

 
Positions - Legislative Count (117.000) (117.000)

 
Positions - FTE Count (1.891) (1.891)

 
Personal Services6,793,3437,041,604

 
All Other4,563,7314,679,280

 
________________________

 
Umbrella Fund : Total *11,357,07411,720,884

 
Other Special Revenue Funds

 
Positions - Legislative Count (249.500) (249.500)

 
Positions - FTE Count (3.654) (3.654)

 
Personal Services14,181,79514,706,157

 
All Other25,535,64026,189,598

 
Capital Expenditures439,000403,500

 
Unallocated381,853392,777

 
________________________

 
Umbrella Fund : Total *40,538,28841,692,032

 
** SUMMARY - DEPARTMENT OF

 
ENVIRONMENTAL PROTECTION

 
Positions - Legislative Count (448.500) (448.500)

 
Positions - FTE Count (5.853) (5.853)

 
Personal Services25,975,94326,917,711

 
All Other31,790,93632,566,333

 
Capital Expenditures439,000403,500

 
Unallocated381,853392,777

 
________________________

 
**Umbrella Grand Total**58,587,73260,280,321

 
COMMISSION ON GOVERNMENTAL ETHICS AND

 
ELECTION PRACTICES

 
COMMISSION ON GOVERNMENTAL ETHICS AND

 
ELECTION PRACTICES

 
Governmental Ethics and Election

 
Practices - Commission on

 
* General Fund

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services143,441147,884

 
All Other33,00037,000

 
________________________

 
Fund 010 : Total *176,441184,884

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services140,208146,372

 
All Other6,092,2503,294,350

 
________________________

 
Fund 014 : Total *6,232,4583,440,722

 
** SUMMARY - GOVERNMENTAL ETHICS AND

 
ELECTION PRACTICES - COMMISSION ON

 
Positions - Legislative Count (6.000) (6.000)

 
Personal Services283,649294,256

 
All Other6,125,2503,331,350

 
________________________

 
Program : Total *6,408,8993,625,606

 
EXECUTIVE DEPARTMENT

 
OFFICE OF GOVERNOR

 
Administration - Executive -

 
Governor's Office

 
* General Fund

 
Positions - Legislative Count (20.500) (20.500)

 
Personal Services1,468,6511,557,259

 
All Other393,645398,726

 
________________________

 
Fund 010 : Total *1,862,2961,955,985

 
Blaine House

 
* General Fund

 
Positions - Legislative Count (6.500) (6.500)

 
Positions - FTE Count (0.685) (0.685)

 
Personal Services353,393377,028

 
All Other59,30571,067

 
________________________

 
Fund 010 : Total *412,698448,095

 
LAND FOR MAINE'S FUTURE BOARD

 
Land For Maine's Future Fund

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services53,54257,295

 
All Other47,64148,078

 
________________________

 
Fund 014 : Total *101,183105,373

 
STATE PLANNING OFFICE

 
Planning Office

 
* General Fund

 
Positions - Legislative Count (20.000) (20.000)

 
Personal Services1,330,1971,363,455

 
All Other1,197,3751,227,309

 
________________________

 
Fund 010 : Total *2,527,5722,590,764

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (26.000) (26.000)

 
Personal Services1,351,5091,404,555

 
All Other3,227,0333,231,599

 
________________________

 
Fund 013 : Total *4,578,5424,636,154

 
Other Special Revenue Funds

 
Positions - Legislative Count (11.000) (11.000)

 
Personal Services648,317674,914

 
All Other836,485838,836

 
________________________

 
Fund 014 : Total *1,484,8021,513,750

 
** SUMMARY - PLANNING OFFICE

 
Positions - Legislative Count (57.000) (57.000)

 
Personal Services3,330,0233,442,924

 
All Other5,260,8935,297,744

 
________________________

 
Program : Total *8,590,916 8,740,668

 
OFFICE OF PUBLIC ADVOCATE

 
Public Advocate

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (10.000) (10.000)

 
Personal Services798,489845,614

 
All Other651,708671,625

 
________________________

 
Fund 014 : Total *1,450,1971,517,239

 
** SUMMARY - EXECUTIVE DEPARTMENT

 
* General Fund

 
Positions - Legislative Count (47.000) (47.000)

 
Positions - FTE Count (0.685) (0.685)

 
Personal Services3,152,2413,297,742

 
All Other1,650,3251,697,102

 
________________________

 
Umbrella Fund : Total *4,802,5664,994,844

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (26.000) (26.000)

 
Personal Services1,351,5091,404,555

 
All Other3,227,0333,231,599

 
________________________

 
Umbrella Fund : Total *4,578,5424,636,154

 
Other Special Revenue Funds

 
Positions - Legislative Count (22.000) (22.000)

 
Personal Services1,500,3481,577,823

 
All Other1,535,8341,558,539

 
________________________

 
Umbrella Fund : Total *3,036,1823,136,362

 
** SUMMARY - EXECUTIVE DEPARTMENT

 
Positions - Legislative Count (95.000) (95.000)

 
Positions - FTE Count (0.685) (0.685)

 
Personal Services6,004,0986,280,120

 
All Other6,413,1926,487,240

 
________________________

 
**Umbrella Grand Total**12,417,29012,767,360

 
FINANCE AUTHORITY OF MAINE

 
FINANCE AUTHORITY OF MAINE

 
Business Development Finance

 
* General Fund

 
All Other37,36137,361

 
________________________

 
Fund 010 : Total *37,36137,361

 
Maine Dental Education Loan Program

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other60,84063,882

 
________________________

 
Fund 014 : Total *60,84063,882

 
Natural Resources and Marketing

 
* General Fund

 
All Other201,656201,656

 
________________________

 
Fund 010 : Total *201,656201,656

 
Quality Child Care Education Scholarship Fund

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other147,391154,761

 
________________________

 
Fund 014 : Total *147,391154,761

 
Student Financial Assistance Programs

 
* General Fund

 
All Other13,136,53413,136,534

 
________________________

 
Fund 010 : Total *13,136,53413,136,534

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other300,000300,000

 
________________________

 
Fund 014 : Total *300,000300,000

 
** SUMMARY - STUDENT FINANCIAL

 
ASSISTANCE PROGRAMS

 
All Other13,436,53413,436,534

 
________________________

 
Program : Total *13,436,53413,436,534

 
** SUMMARY - FINANCE AUTHORITY

 
OF MAINE

 
* General Fund

 
All Other13,375,55113,375,551

 
________________________

 
Umbrella Fund : Total *13,375,55113,375,551

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other508,231518,643

 
________________________

 
Umbrella Fund : Total *508,231518,643

 
** SUMMARY - FINANCE AUTHORITY

 
OF MAINE

 
All Other13,883,78213,894,194

 
________________________

 
**Umbrella Grand Total**13,883,78213,894,194

 
MAINE FIRE PROTECTION SERVICES

 
COMMISSION

 
MAINE FIRE PROTECTION SERVICES

 
COMMISSION

 
Maine Fire Protection Services

 
Commission

 
* General Fund

 
Personal Services17,36017,360

 
________________________

 
Fund 010 : Total *17,36017,360

 
FOUNDATION FOR BLOOD RESEARCH

 
FOUNDATION FOR BLOOD RESEARCH

 
Scienceworks For Me

 
* General Fund

 
All Other75,00075,000

 
________________________

 
Fund 010 : Total *75,00075,000

 
GOVERNOR BAXTER SCHOOL FOR THE DEAF

 
GOVERNOR BAXTER SCHOOL FOR THE DEAF

 
Governor Baxter School For the Deaf

 
* General Fund

 
Positions - Legislative Count (62.000)

 
Positions - FTE Count (32.444)

 
Personal Services4,664,339

 
All Other738,9145,630,310

 
Capital Expenditures23,580

 
________________________

 
Fund 010 : Total *5,426,8335,630,310

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Personal Services 764764

 
All Other56,30156,301

 
________________________

 
Fund 013 : Total *57,06557,065

 
Other Special Revenue Funds

 
Personal Services10,12910,129

 
All Other65,87165,871

 
________________________

 
Fund 014 : Total *76,00076,000

 
Federal Block Grant Fund

 
All Other700700

 
________________________

 
Fund 015 : Total * 700700

 
** SUMMARY - GOVERNOR BAXTER SCHOOL

 
FOR THE DEAF

 
Positions - Legislative Count (62.000)

 
Positions - FTE Count (32.444)

 
Personal Services4,675,23210,893

 
All Other861,7865,753,182

 
Capital Expenditures23,580

 
________________________

 
Program : Total *5,560,5985,764,075

 
HARNESS RACING PROMOTIONAL BOARD

 
HARNESS RACING PROMOTIONAL BOARD

 
Harness Racing Promotional Board

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other180,000180,000

 
________________________

 
Fund 014 : Total *180,000180,000

 
MAINE HEALTH DATA ORGANIZATION

 
MAINE HEALTH DATA ORGANIZATION

 
Maine Health Data Organization

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (5.000) (5.000)

 
Personal Services327,903337,815

 
All Other509,997541,980

 
________________________

 
Fund 014 : Total * 837,900 879,795

 
MAINE HISTORIC PRESERVATION COMMISSION

 
MAINE HISTORIC PRESERVATION COMMISSION

 
Historic Preservation Commission

 
* General Fund

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services201,647207,192

 
All Other67,79768,479

 
________________________

 
Fund 010 : Total *269,444275,671

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (5.000) (5.000)

 
Personal Services302,709312,347

 
All Other295,720303,118

 
________________________

 
Fund 013 : Total *598,429615,465

 
Other Special Revenue Funds

 
Positions - Legislative Count (4.000) (4.000)

 
Positions - FTE Count (7.000) (7.000)

 
Personal Services397,306417,015

 
All Other98,693101,136

 
________________________

 
Fund 014 : Total *495,999518,151

 
** SUMMARY - HISTORIC PRESERVATION

 
COMMISSION

 
Positions - Legislative Count (12.000) (12.000)

 
Positions - FTE Count (7.000) (7.000)

 
Personal Services901,662936,554

 
All Other462,210472,733

 
________________________

 
Program : Total *1,363,8721,409,287

 
MAINE HISTORICAL SOCIETY

 
MAINE HISTORICAL SOCIETY

 
Historical Society

 
* General Fund

 
All Other24,76124,761

 
________________________

 
Fund 010 : Total *24,76124,761

 
MAINE HOSPICE COUNCIL

 
MAINE HOSPICE COUNCIL

 
Maine Hospice Council

 
* General Fund

 
All Other49,02049,020

 
________________________

 
Fund 010 : Total *49,02049,020

 
MAINE STATE HOUSING AUTHORITY

 
MAINE STATE HOUSING AUTHORITY

 
Housing Authority - State

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other 8,500,000 8,500,000

 
________________________

 
Fund 014 : Total *8,500,0008,500,000

 
Temporary Housing Assistance Program

 
* General Fund

 
All Other262,500262,500

 
________________________

 
Fund 010 : Total *262,500262,500

 
Shelter Operating Subsidy

 
* General Fund

 
All Other500,000500,000

 
________________________

 
Fund 010 : Total *500,000500,000

 
** SUMMARY - MAINE STATE HOUSING AUTHORITY

 
* General Fund

 
All Other762,500762,500

 
________________________

 
Umbrella Fund : Total *762,500762,500

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other8,500,0008,500,000

 
________________________

 
Umbrella Fund : Total *8,500,0008,500,000

 
** SUMMARY - MAINE STATE HOUSING

 
AUTHORITY

 
All Other9,262,5009,262,500

 
________________________

 
**Umbrella Grand Total**9,262,5009,262,500

 
MAINE HUMAN RIGHTS COMMISSION

 
MAINE HUMAN RIGHTS COMMISSION

 
Human Rights Commission - Regulation

 
* General Fund

 
Positions - Legislative Count (8.000) (8.000)

 
Personal Services431,387444,806

 
All Other48,17248,569

 
________________________

 
Fund 010 : Total *479,559493,375

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (4.000) (4.000)

 
Personal Services198,377205,031

 
All Other71,10764,453

 
________________________

 
Fund 013 : Total *269,484269,484

 
Other Special Revenue Funds

 
All Other1,0501,050

 
________________________

 
Fund 014 : Total *1,0501,050

 
** SUMMARY - HUMAN RIGHTS COMMISSION

 
- REGULATION

 
Positions - Legislative Count (12.000) (12.000)

 
Personal Services629,764649,837

 
All Other120,329114,072

 
________________________

 
Program : Total *750,093763,909

 
DEPARTMENT OF HUMAN SERVICES

 
DEPARTMENT OF HUMAN SERVICES

 
Abstinence Education

 
- Other Participating Funds -

 
Federal Block Grant Fund

 
All Other182,617182,617

 
________________________

 
Fund 015 : Total *182,617182,617

 
Aids Lodging House

 
* General Fund

 
All Other34,31434,314

 
________________________

 
Fund 010 : Total *34,31434,314

 
Newborn Hearing Program

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services83,073 89,112

 
All Other31,50031,500

 
________________________

 
Fund 013 : Total *114,573120,612

 
BUREAU OF CHILD AND FAMILY SERVICES

 
Bureau of Child and Family Services

 
- Central

 
* General Fund

 
Positions - Legislative Count (13.500) (13.500)

 
Personal Services763,057787,926

 
All Other782,048791,749

 
________________________

 
Fund 010 : Total *1,545,1051,579,675

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services61,99363,387

 
All Other7,475,3957,640,428

 
________________________

 
Fund 013 : Total *7,537,3887,703,815

 
Other Special Revenue Funds

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services67,80772,422

 
All Other1,788,9851,833,770

 
________________________

 
Fund 014 : Total *1,856,7921,906,192

 
** SUMMARY - BUREAU OF CHILD AND

 
FAMILY SERVICES - CENTRAL

 
Positions - Legislative Count (15.500) (15.500)

 
Personal Services 892,857923,735

 
All Other10,046,42810,265,947

 
________________________

 
Program : Total *10,939,28511,189,682

 
Charitable Institutions - Aid To

 
* General Fund

 
All Other278,432278,432

 
________________________

 
Fund 010 : Total *278,432278,432

 
Child Care Food Program

 
- Other Participating Funds -

 
Federal Block Grant Fund

 
All Other14,614,50814,614,508

 
________________________

 
Fund 013 : Total *14,614,50814,614,508

 
Child Care Services

 
* General Fund

 
All Other517,120517,120

 
________________________

 
Fund 010 : Total *517,120517,120

 
- Other Participating Funds -

 
Federal Block Grant Fund

 
All Other19,080,76520,080,765

 
________________________

 
Fund 015 : Total *19,080,76520,080,765

 
** SUMMARY - CHILD CARE SERVICES

 
All Other19,597,88520,597,885

 
________________________

 
Program : Total *19,597,88520,597,885

 
Child Welfare Services

 
* General Fund

 
Positions - Legislative Count (14.500) (14.500)

 
Personal Services682,615715,311

 
All Other30,188,75532,685,371

 
________________________

 
Fund 010 : Total *30,871,37033,400,682

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (23.000) (23.000)

 
Personal Services1,284,0061,329,189

 
All Other1,178,8071,208,537

 
________________________

 
Fund 013 : Total *2,462,8132,537,726

 
Other Special Revenue Funds

 
All Other1,500,0001,500,000

 
________________________

 
Fund 014 : Total *1,500,0001,500,000

 
** SUMMARY - CHILD WELFARE SERVICES

 
Positions - Legislative Count (37.500) (37.500)

 
Personal Services1,966,6212,044,500

 
All Other32,867,56235,393,908

 
________________________

 
Program : Total *34,834,18337,438,408

 
Community Services Block Grant

 
- Other Participating Funds -

 
Federal Block Grant Fund

 
All Other3,760,7273,910,727

 
________________________

 
Fund 015 : Total *3,760,7273,910,727

 
Head Start

 
* General Fund

 
All Other2,322,5092,322,509

 
________________________

 
Fund 010 : Total *2,322,5092,322,509

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
All Other99,96299,965

 
________________________

 
Fund 013 : Total *99,96299,965

 
Other Special Revenue Funds

 
All Other1,950,0001,950,000

 
________________________

 
Fund 014 : Total *1,950,0001,950,000

 
** SUMMARY - HEAD START

 
All Other4,372,4714,372,474

 
________________________

 
Program : Total *4,372,4714,372,474

 
Long Term Care - Human Services

 
* General Fund

 
All Other18,412,36718,412,437

 
________________________

 
Fund 010 : Total *18,412,36718,412,437

 
Purchased Social Services

 
* General Fund

 
All Other13,081,36213,081,362

 
________________________

 
Fund 010 : Total *13,081,36213,081,362

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other7,324,9797,324,979

 
________________________

 
Fund 014 : Total *7,324,9797,324,979

 
Federal Block Grant Fund

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services49,08852,305

 
All Other9,107,2219,061,101

 
________________________

 
Fund 015 : Total *9,156,3099,113,406

 
** SUMMARY - PURCHASED SOCIAL SERVICES

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services49,08852,305

 
All Other29,513,56229,467,442

 
________________________

 
Program : Total *29,562,65029,519,747

 
DIVISION OF COMMUNITY AND FAMILY

 
(HUMAN SERVICES)

 
Cystic Fibrosis - Treatment of

 
* General Fund

 
All Other4,9024,902

 
________________________

 
Fund 010 : Total *4,9024,902

 
Maternal and Child Health

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services44,97947,806

 
All Other435,222446,122

 
________________________

 
Fund 013 : Total *480,201493,928

 
Federal Block Grant Fund

 
Positions - Legislative Count (37.000) (37.000)

 
Personal Services2,004,1232,082,896

 
All Other936,843960,532

 
________________________

 
Fund 015 : Total *2,940,9663,043,428

 
** SUMMARY - MATERNAL and CHILD

 
HEALTH

 
Positions - Legislative Count (38.000) (38.000)

 
Personal Services2,049,1022,130,702

 
All Other1,372,0651,406,654

 
________________________

 
Program : Total *3,421,1673,537,356

 
COMMUNITY SERVICES CENTER

 
Community Services Center

 
* General Fund

 
Positions - Legislative Count (38.000) (38.000)

 
Personal Services2,130,2392,197,060

 
All Other175,873178,494

 
________________________

 
Fund 010 : Total *2,306,1122,375,554

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (26.000) (26.000)

 
Personal Services1,418,9411,471,024

 
All Other140,697144,307

 
________________________

 
Fund 013 : Total *1,559,6381,615,331

 
Other Special Revenue Funds

 
Positions - Legislative Count (10.000) (10.000)

 
Personal Services434,610465,262

 
All Other40,78841,910

 
________________________

 
Fund 014 : Total *475,398507,172

 
Federal Block Grant Fund

 
Positions - Legislative Count (12.000) (12.000)

 
Personal Services585,599606,863

 
All Other38,89239,899

 
________________________

 
Fund 015 : Total *624,491646,762

 
** SUMMARY - COMMUNITY SERVICES CENTER

 
Positions - Legislative Count (86.000) (86.000)

 
Personal Services4,569,3894,740,209

 
All Other396,250404,610

 
________________________

 
Program : Total *4,965,6395,144,819

 
DIVISION OF DISABILITY DETERMINATION

 
SERVICES

 
Disability Determination - Division of

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (63.500) (63.500)

 
Personal Services3,143,6513,255,174

 
All Other3,123,7213,201,621

 
________________________

 
Fund 013 : Total *6,267,3726,456,795

 
BUREAU OF ELDER AND ADULT SERVICES

 
Congregate Housing

 
* General Fund

 
All Other2,419,3482,419,348

 
________________________

 
Fund 010 : Total *2,419,3482,419,348

 
Elder and Adult Services - Bureau of

 
* General Fund

 
Positions - Legislative Count (74.500) (74.500)

 
Personal Services4,073,9594,213,495

 
All Other5,860,5975,870,425

 
________________________

 
Fund 010 : Total *9,934,55610,083,920

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (10.500) (10.500)

 
Personal Services562,536578,834

 
All Other6,330,8096,489,099

 
________________________

 
Fund 013 : Total *6,893,3457,067,933

 
Other Special Revenue Funds

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services61,24662,621

 
All Other3,0583,135

 
________________________

 
Fund 014 : Total *64,30465,756

 
** SUMMARY - ELDER AND ADULT

 
SERVICES - BUREAU OF

 
Positions - Legislative Count (86.000) (86.000)

 
Personal Services4,697,7414,854,950

 
All Other12,194,46412,362,659

 
________________________

 
Program : Total *16,892,20517,217,609

 
BUREAU OF FAMILY INDEPENDENCE

 
Bureau of Family Independence -

 
Central

 
* General Fund

 
Positions - Legislative Count (59.500) (59.500)

 
Personal Services2,884,6602,980,121

 
All Other5,201,3065,317,111

 
________________________

 
Fund 010 : Total *8,085,9668,297,232

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (203.500) (203.500)

 
Personal Services9,236,6299,598,040

 
All Other6,706,8016,851,964

 
________________________

 
Fund 013 : Total *15,943,43016,450,004

 
Other Special Revenue Funds

 
Positions - Legislative Count (52.000) (52.000)

 
Personal Services2,347,4902,449,165

 
All Other4,411,4244,482,096

 
________________________

 
Fund 014 : Total *6,758,9146,931,261

 
Federal Block Grant Fund

 
Personal Services1,052,9091,084,497

 
All Other9,5419,827

 
________________________

 
Fund 015 : Total *1,062,4501,094,324

 
** SUMMARY - BUREAU OF FAMILY

 
INDEPENDENCE - CENTRAL

 
Positions - Legislative Count (315.000) (315.000)

 
Personal Services15,521,68816,111,823

 
All Other16,329,07216,660,998

 
________________________

 
Program : Total *31,850,76032,772,821

 
Foster Care

 
* General Fund

 
All Other16,295,86722,311,876

 
________________________

 
Fund 010 : Total *16,295,86722,311,876

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (20.000) (20.000)

 
Personal Services 871,670910,212

 
All Other43,512,39648,294,301

 
________________________

 
Fund 013 : Total *44,384,06649,204,513

 
Other Special Revenue Funds

 
All Other3,200,0003,300,000

 
________________________

 
Fund 014 : Total *3,200,0003,300,000

 
** SUMMARY - FOSTER CARE

 
Positions - Legislative Count (20.000) (20.000)

 
Personal Services 871,670910,212

 
All Other63,008,26373,906,177

 
________________________

 
Program : Total *63,879,93374,816,389

 
General Assistance - Reimbursement

 
to Cities and Towns

 
* General Fund

 
All Other5,118,0225,118,022

 
________________________

 
Fund 010 : Total *5,118,0225,118,022

 
- Other Participating Funds -

 
Federal Block Grant Fund

 
All Other1,432,0001,432,000

 
________________________

 
Fund 015 : Total *1,432,0001,432,000

 
** SUMMARY - GENERAL ASSISTANCE -

 
REIMBURSEMENT TO CITIES AND TOWNS

 
All Other6,550,0226,550,022

 
________________________

 
Program : Total *6,550,0226,550,022

 
State Supplement to Federal

 
Supplemental Security Income

 
* General Fund

 
All Other9,200,0009,500,000

 
________________________

 
Fund 010 : Total *9,200,0009,500,000

 
Additional Support for Persons in

 
Retraining and Employment

 
* General Fund

 
Positions - Legislative Count (31.000) (31.000)

 
Personal Services1,632,8551,680,739

 
All Other4,345,1594,347,096

 
________________________

 
Fund 010 : Total *5,978,0146,027,835

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (7.000) (7.000)

 
Personal Services261,181269,402

 
All Other749,236767,487

 
________________________

 
Fund 013 : Total *1,010,4171,036,889

 
Federal Block Grant Fund

 
Positions - Legislative Count (38.500) (38.500)

 
Personal Services1,832,8611,876,262

 
All Other19,395,82119,405,699

 
________________________

 
Fund 015 : Total *21,228,68221,281,961

 
** SUMMARY - ADDITIONAL SUPPORT FOR

 
PERSONS IN RETRAINING AND EMPLOYMENT

 
Positions - Legislative Count (76.500) (76.500)

 
Personal Services3,726,8973,826,403

 
All Other24,490,21624,520,282

 
________________________

 
Program : Total *28,217,11328,346,685

 
Temporary Assistance For Needy

 
Families

 
* General Fund

 
All Other23,163,96723,163,967

 
________________________

 
Fund 010 : Total *23,163,96723,163,967

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other104,211,000109,211,000

 
________________________

 
Fund 014 : Total *104,211,000109,211,000

 
Federal Block Grant Fund

 
All Other45,795,51145,795,511

 
________________________

 
Fund 015 : Total *45,795,51145,795,511

 
** SUMMARY - TEMPORARY ASSISTANCE

 
FOR NEEDY FAMILIES

 
All Other173,170,478178,170,478

 
________________________

 
Program : Total *173,170,478178,170,478

 
BUREAU OF HEALTH

 
Cerebral Palsy Centers - Grants to

 
* General Fund

 
All Other75,98775,987

 
________________________

 
Fund 010 : Total *75,98775,987

 
Community Family Planning

 
* General Fund

 
All Other211,518211,518

 
________________________

 
Fund 010 : Total *211,518211,518

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other400,000400,000

 
________________________

 
Fund 014 : Total *400,000400,000

 
** SUMMARY - COMMUNITY FAMILY

 
PLANNING

 
All Other611,518611,518

 
________________________

 
Program : Total *611,518611,518

 
Dental Disease Prevention

 
- Other Participating Funds -

 
Federal Block Grant Fund

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services114,872117,540

 
All Other33,03333,860

 
________________________

 
Fund 015 : Total *147,905151,400

 
Health - Bureau of

 
* General Fund

 
Positions - Legislative Count (84.500) (84.500)

 
Personal Services4,670,1314,833,419

 
All Other2,878,2812,887,963

 
________________________

 
Fund 010 : Total *7,548,4127,721,382

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (107.500) (107.500)

 
Personal Services5,317,4375,540,850

 
All Other26,125,98026,779,960

 
________________________

 
Fund 013 : Total *31,443,41732,320,810

 
Other Special Revenue Funds

 
Positions - Legislative Count (70.000) (70.000)

 
Positions - FTE Count (2.5) (2.5)

 
Personal Services3,572,2073,736,227

 
All Other23,554,07123,791,114

 
Capital Expenditures375,000375,000

 
________________________

 
Fund 014 : Total *27,501,27827,902,341

 
Federal Block Grant Fund

 
Positions - Legislative Count (5.000) (5.000)

 
Personal Services254,446263,852

 
All Other555,939569,870

 
________________________

 
Fund 015 : Total * 810,385 833,722

 
** SUMMARY - HEALTH - BUREAU OF

 
Positions - Legislative Count (267.000) (267.000)

 
Positions - FTE Count (2.500) (2.500)

 
Personal Services13,814,22114,374,348

 
All Other53,114,27154,028,907

 
Capital Expenditures375,000375,000

 
________________________

 
Program : Total *67,303,49268,778,255

 
Hypertension Control

 
- Other Participating Funds -

 
Federal Block Grant Fund

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services36,32538,707

 
All Other24,05824,663

 
________________________

 
Fund 015 : Total *60,38363,370

 
Rape Crisis Control

 
- Other Participating Funds -

 
Federal Block Grant Fund

 
All Other167,359171,543

 
________________________

 
Fund 015 : Total *167,359171,543

 
Risk Reduction

 
- Other Participating Funds -

 
Federal Block Grant Fund

 
Positions - Legislative Count (4.000) (4.000)

 
Personal Services221,039229,108

 
All Other93,40995,774

 
________________________

 
Fund 015 : Total *314,448324,882

 
Sexually Transmitted Diseases

 
- Other Participating Funds -

 
Federal Block Grant Fund

 
All Other33,11433,944

 
________________________

 
Fund 015 : Total *33,11433,944

 
Special Children's Services

 
- Other Participating Funds -

 
Federal Block Grant Fund

 
Positions - Legislative Count (17.000) (17.000)

 
Personal Services767,137800,588

 
All Other200,026205,162

 
________________________

 
Fund 015 : Total *967,1631,005,750

 
Tuberculosis Control Program

 
- Other Participating Funds -

 
Federal Block Grant Fund

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services37,10138,180

 
All Other337346

 
________________________

 
Fund 015 : Total *37,43838,526

 
DIVISION OF HEALTH ENGINEERING

 
(HUMAN SERVICES)

 
Plumbing - Control Over

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (7.000) (7.000)

 
Personal Services320,494334,936

 
All Other139,728143,286

 
________________________

 
Fund 014 : Total *460,222478,222

 
Maine Water Well Drilling Program

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services36,84737,926

 
All Other18,53419,003

 
________________________

 
Fund 014 : Total *55,38156,929

 
OFFICE OF MANAGEMENT AND BUDGET

 
(HUMAN SERVICES)

 
Office of Management and Budget

 
* General Fund

 
Positions - Legislative Count (48.500) (48.500)

 
Personal Services3,563,4263,696,671

 
All Other593,317601,642

 
________________________

 
Fund 010 : Total *4,156,7434,298,313

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (51.000) (51.000)

 
Personal Services2,115,4252,160,904

 
All Other2,772,2792,841,528

 
________________________

 
Fund 013 : Total *4,887,7045,002,432

 
Other Special Revenue Funds

 
Positions - Legislative Count (2.500) (2.500)

 
Personal Services111,690115,140

 
All Other78,38180,351

 
________________________

 
Fund 014 : Total *190,071195,491

 
Federal Block Grant Fund

 
Personal Services135,769139,842

 
All Other1,9672,026

 
________________________

 
Fund 015 : Total *137,736141,868

 
** SUMMARY - OFFICE OF MANAGEMENT

 
AND BUDGET

 
Positions - Legislative Count (102.000) (102.000)

 
Personal Services5,926,3106,112,557

 
All Other3,445,9443,525,547

 
________________________

 
Program : Total *9,372,2549,638,104

 
Training Programs and Employee

 
Assistance

 
- Other Participating Funds -

 
Federal Block Grant Fund

 
All Other90,10590,136

 
________________________

 
Fund 015 : Total *90,10590,136

 
BUREAU OF MEDICAL SERVICES

 
(HUMAN SERVICES)

 
Donated Dental Services

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other33,94033,940

 
________________________

 
Fund 014 : Total *33,94033,940

 
Low-cost Drugs to Maine's Elderly

 
* General Fund

 
All Other7,143,1987,143,198

 
________________________

 
Fund 010 : Total *7,143,1987,143,198

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other10,000,00010,000,000

 
________________________

 
Fund 014 : Total *10,000,00010,000,000

 
** SUMMARY - LOW-COST DRUGS TO

 
MAINE'S ELDERLY

 
All Other17,143,19817,143,198

 
________________________

 
Program : Total *17,143,19817,143,198

 
Medical Care - Payments to Providers

 
* General Fund

 
All Other298,144,172323,218,141

 
________________________

 
Fund 010 : Total *298,144,172323,218,141

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
All Other727,807,074795,475,024

 
________________________

 
Fund 013 : Total *727,807,074795,475,024

 
Other Special Revenue Funds

 
All Other7,222,8587,808,855

 
________________________

 
Fund 014 : Total *7,222,8587,808,855

 
Federal Block Grant Fund

 
All Other12,971,32013,723,635

 
________________________

 
Fund 015 : Total *12,971,32013,723,635

 
** SUMMARY - MEDICAL CARE -

 
PAYMENTS TO PROVIDERS

 
All Other1,046,145,4241,140,225,655

 
________________________

 
Program : Total *1,046,145,4241,140,225,655

 
Bureau of Medical Services

 
* General Fund

 
Positions - Legislative Count (88.000) (88.000)

 
Personal Services4,247,2554,417,538

 
All Other7,079,0196,919,768

 
________________________

 
Fund 010 : Total *11,326,27411,337,306

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (181.000) (181.000)

 
Personal Services8,946,2609,301,025

 
All Other17,346,19517,528,547

 
________________________

 
Fund 013 : Total *26,292,45526,829,572

 
Other Special Revenue Funds

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services51,22154,993

 
All Other148,006151,734

 
________________________

 
Fund 014 : Total *199,227206,727

 
Federal Block Grant Fund

 
All Other712,449730,261

 
________________________

 
Fund 015 : Total *712,449730,261

 
** SUMMARY - BUREAU OF MEDICAL

 
SERVICES

 
Positions - Legislative Count (270.000) (270.000)

 
Personal Services13,244,73613,773,556

 
All Other25,285,66925,330,310

 
________________________

 
Program : Total *38,530,40539,103,866

 
Nursing Facilities

 
* General Fund

 
All Other75,652,60077,915,446

 
________________________

 
Fund 010 : Total *75,652,60077,915,446

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
All Other221,779,120227,162,922

 
________________________

 
Fund 013 : Total *221,779,120227,162,922

 
** SUMMARY - NURSING FACILITIES

 
All Other297,431,720305,078,368

 
________________________

 
Program : Total *297,431,720305,078,368

 
MAINE PUBLIC DRINKING WATER

 
COMMISSION

 
Drinking Water Enforcement

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (16.000) (16.000)

 
Personal Services782,462816,076

 
All Other378,644388,239

 
________________________

 
Fund 014 : Total *1,161,1061,204,315

 
DIVISION OF REGIONAL OPERATIONS

 
Bureau of Child and Family Services

 
- Regional

 
* General Fund

 
Positions - Legislative Count (446.000) (446.000)

 
Personal Services21,728,60322,798,314

 
All Other1,146,7701,152,465

 
________________________

 
Fund 010 : Total *22,875,37323,950,779

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (15.000) (15.000)

 
Personal Services712,971754,763

 
All Other6,4616,839

 
________________________

 
Fund 013 : Total *719,432761,602

 
Other Special Revenue Funds

 
All Other41,64442,688

 
________________________

 
Fund 014 : Total *41,64442,688

 
** SUMMARY - BUREAU OF CHILD AND

 
FAMILY SERVICES - REGIONAL

 
Positions - Legislative Count (461.000) (461.000)

 
Personal Services22,441,57423,553,077

 
All Other1,194,8751,201,992

 
________________________

 
Program : Total *23,636,44924,755,069

 
Bureau of Family Independence -

 
Regional

 
* General Fund

 
Positions - Legislative Count (182.500) (182.500)

 
Personal Services8,481,4948,804,945

 
All Other480,421480,924

 
________________________

 
Fund 010 : Total *8,961,9159,285,869

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (187.500) (187.500)

 
Personal Services7,008,3317,307,211

 
All Other77,12180,136

 
________________________

 
Fund 013 : Total *7,085,4527,387,347

 
Federal Block Grant Fund

 
Positions - Legislative Count (8.000) (8.000)

 
Personal Services1,820,5411,875,157

 
All Other1,166,8121,200,080

 
________________________

 
Fund 015 : Total *2,987,3533,075,237

 
** SUMMARY - BUREAU OF FAMILY

 
INDEPENDENCE - REGIONAL

 
Positions - Legislative Count (378.000) (378.000)

 
Personal Services17,310,36617,987,313

 
All Other1,724,3541,761,140

 
________________________

 
Program : Total *19,034,72019,748,453

 
OMB Operations - Regional

 
* General Fund

 
Positions - Legislative Count (122.500) (122.500)

 
Personal Services4,252,5024,451,697

 
All Other5,308,6935,498,587

 
Capital Expenditures4,000

 
________________________

 
Fund 010 : Total *9,565,1959,950,284

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (143.000) (143.000)

 
Personal Services3,566,4643,751,339

 
All Other3,786,6003,935,002

 
________________________

 
Fund 013 : Total *7,353,0647,686,341

 
Other Special Revenue Funds

 
Positions - Legislative Count (5.000) (5.000)

 
Personal Services174,561184,819

 
All Other2,1032,210

 
________________________

 
Fund 014 : Total *176,664187,029

 
Federal Block Grant Fund

 
Positions - Legislative Count (5.000) (5.000)

 
Personal Services1,674,4081,727,902

 
All Other74,97076,951

 
________________________

 
Fund 015 : Total *1,749,3781,804,853

 
** SUMMARY - OMB OPERATIONS-REGIONAL

 
Positions - Legislative Count (275.500) (275.500)

 
Personal Services9,667,93510,115,757

 
All Other9,172,3669,512,750

 
Capital Expenditures4,000

 
________________________

 
Program : Total *18,844,30119,628,507

 
** SUMMARY - DEPARTMENT OF HUMAN

 
SERVICES

 
* General Fund

 
Positions - Legislative Count (1,203.000) (1,203.000)

 
Personal Services59,110,79661,577,236

 
All Other536,115,924572,460,174

 
Capital Expenditures4,000

 
________________________

 
Umbrella Fund : Total *595,230,720634,037,410

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (1,042.500) (1,042.500)

 
Personal Services44,635,54746,428,272

 
All Other1,084,099,8841,163,599,797

 
________________________

 
Umbrella Fund : Total *1,128,735,4311,210,028,069

 
Other Special Revenue Funds

 
Positions - Legislative Count (166.500) (166.500)

 
Positions - FTE Count (2.500) (2.500)

 
Personal Services7,960,6358,329,587

 
All Other166,448,143172,508,310

 
Capital Expenditures375,000375,000

 
________________________

 
Umbrella Fund : Total *174,783,778181,212,897

 
Federal Block Grant Fund

 
Positions - Legislative Count (131.500) (131.500)

 
Personal Services10,586,21810,933,699

 
All Other115,864,836117,836,929

 
________________________

 
Umbrella Fund : Total *126,451,054128,770,628

 
** SUMMARY - DEPARTMENT OF HUMAN

 
SERVICES

 
Positions - Legislative Count (2,543.500) (2,543.500)

 
Positions - FTE Count (2.500) (2.500)

 
Personal Services122,293,196127,268,794

 
All Other1,902,528,7872,026,405,210

 
Capital Expenditures379,000375,000

 
________________________

 
**Umbrella Grand Totals**2,025,200,9832,154,049,004

 
MAINE INDIAN TRIBAL-STATE COMMISSION

 
MAINE INDIAN TRIBAL-STATE COMMISSION

 
Maine Indian Tribal-state Commission

 
* General Fund

 
All Other23,80023,800

 
________________________

 
Fund 010 : Total *23,80023,800

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other23,80023,800

 
________________________

 
Fund 014 : Total *23,80023,800

 
** SUMMARY - MAINE INDIAN

 
TRIBAL-STATE COMMISSION

 
All Other47,60047,600

 
________________________

 
Program : Total * 47,60047,600

 
DEPARTMENT OF INLAND FISHERIES

 
AND WILDLIFE

 
DEPARTMENT OF INLAND FISHERIES

 
AND WILDLIFE

 
Office of The Commissioner -

 
Inland Fisheries and Wildlife

 
* General Fund

 
Positions - Legislative Count (7.000) (7.000)

 
Personal Services437,269452,064

 
All Other248,500248,500

 
________________________

 
Fund 010 : Total *685,769700,564

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Personal Services90,00090,000

 
All Other92,90090,150

 
________________________

 
Fund 013 : Total *182,900180,150

 
Other Special Revenue Funds

 
All Other50,50050,500

 
________________________

 
Fund 014 : Total *50,50050,500

 
** SUMMARY - OFFICE OF THE

 
COMMISSIONER - INLAND FISHERIES

 
AND WILDLIFE

 
Positions - Legislative Count (7.000) (7.000)

 
Personal Services527,269542,064

 
All Other391,900389,150

 
________________________

 
Program : Total *919,169931,214

 
Department-wide Inland Fisheries

 
and Wildlife

 
* General Fund

 
Personal Services175,000175,000

 
All Other75,00075,000

 
________________________

 
Fund 010 : Total *250,000250,000

 
Sport Hunter Program

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Personal Services9,6809,680

 
All Other10,00010,000

 
________________________

 
Fund 014 : Total *19,68019,680

 
Support Landowners Program

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Personal Services4,8404,840

 
All Other33,12133,121

 
________________________

 
Fund 014 : Total *37,96137,961

 
BUREAU OF ADMINISTRATIVE SERVICES

 
(INLAND FISHERIES AND WILDLIFE)

 
Administrative Services -

 
Inland Fisheries and Wildlife

 
* General Fund

 
Positions - Legislative Count (17.000) (17.000)

 
Personal Services 837,822866,178

 
All Other729,000737,000

 
Capital Expenditures50,000

 
________________________

 
Fund 010 : Total *1,616,8221,603,178

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services72,05375,227

 
All Other74,00074,000

 
________________________

 
Fund 014 : Total *146,053149,227

 
** SUMMARY - ADMINISTRATIVE SERVICES

 
- INLAND FISHERIES AND WILDLIFE

 
Positions - Legislative Count (18.000) (18.000)

 
Personal Services909,875941,405

 
All Other803,000811,000

 
Capital Expenditures50,000

 
________________________

 
Program : Total *1,762,8751,752,405

 
Licensing Services - Inland Fisheries

 
and Wildlife

 
* General Fund

 
Positions - Legislative Count (22.000) (22.000)

 
Positions - FTE Count (0.308) (0.308)

 
Personal Services 853,674891,578

 
All Other862,950788,912

 
________________________

 
Fund 010 : Total *1,716,6241,680,490

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Personal Services10,00010,000

 
All Other70,00070,000

 
________________________

 
Fund 013 : Total *80,00080,000

 
** SUMMARY - LICENSING SERVICES -

 
INLAND FISHERIES AND WILDLIFE

 
Positions - Legislative Count (22.000) (22.000)

 
Positions - FTE Count (0.308) (0.308)

 
Personal Services 863,674901,578

 
All Other932,950858,912

 
________________________

 
Program : Total *1,796,6241,760,490

 
Whitewater Rafting Fund

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other10,00010,000

 
________________________

 
Fund 014 : Total *10,00010,000

 
MAINE OUTDOOR HERITAGE FUND BOARD

 
Maine Outdoor Heritage Fund

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services55,94159,924

 
All Other1,232,6861,232,686

 
________________________

 
Fund 014 : Total *1,288,6271,292,610

 
DIVISION OF PUBLIC INFORMATION AND

 
EDUCATION (INLAND FISHERIES AND

 
WILDLIFE)

 
Public Information and Education

 
Division of

 
* General Fund

 
Positions - Legislative Count (10.000) (10.000)

 
Personal Services486,895503,270

 
All Other439,180446,680

 
Capital Expenditures22,50020,000

 
________________________

 
Fund 010 : Total *948,575969,950

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services136,378140,279

 
All Other177,754183,297

 
Capital Expenditures45,55030,450

 
________________________

 
Fund 014 : Total *359,682354,026

 
** SUMMARY - PUBLIC INFORMATION AND

 
EDUCATION DIVISION OF

 
Positions - Legislative Count (13.000) (13.000)

 
Personal Services623,273643,549

 
All Other616,934629,977

 
Capital Expenditures68,05050,450

 
________________________

 
Program : Total *1,308,2571,323,976

 
BUREAU OF RESOURCE MANAGEMENT

 
(INLAND FISHERIES AND WILDLIFE)

 
Boating Access Sites

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
All Other40,00040,000

 
Capital Expenditures375,000375,000

 
________________________

 
Fund 013 : Total *415,000415,000

 
Other Special Revenue Funds

 
All Other75,00080,000

 
Capital Expenditures465,000465,000

 
________________________

 
Fund 014 : Total *540,000545,000

 
** SUMMARY - BOATING ACCESS SITES

 
All Other115,000120,000

 
Capital Expenditures 840,000840,000

 
________________________

 
Program : Total *955,000960,000

 
Endangered Nongame Operations

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services88,80494,614

 
All Other72,00072,000

 
________________________

 
Fund 013 : Total *160,804166,614

 
Other Special Revenue Funds

 
Positions - Legislative Count (8.000) (8.000)

 
Personal Services431,258451,515

 
All Other123,656123,656

 
Capital Expenditures75,00075,000

 
________________________

 
Fund 014 : Total *629,914650,171

 
** SUMMARY - ENDANGERED NONGAME

 
OPERATIONS

 
Positions - Legislative Count (10.000) (10.000)

 
Personal Services520,062546,129

 
All Other195,656195,656

 
Capital Expenditures75,00075,000

 
________________________

 
Program : Total *790,718816,785

 
Fisheries and Hatcheries Operations

 
* General Fund

 
Positions - Legislative Count (58.000) (58.000)

 
Positions - FTE Count (2.308) (2.308)

 
Personal Services2,047,6992,166,922

 
All Other635,000645,000

 
Capital Expenditures77,30082,250

 
________________________

 
Fund 010 : Total *2,759,9992,894,172

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Personal Services1,076,5501,076,550

 
All Other681,300704,300

 
Capital Expenditures24,90021,750

 
________________________

 
Fund 013 : Total *1,782,7501,802,600

 
** SUMMARY - FISHERIES AND

 
HATCHERIES OPERATIONS

 
Positions - Legislative Count (58.000) (58.000)

 
Positions - FTE Count (2.308) (2.308)

 
Personal Services3,124,2493,243,472

 
All Other1,316,3001,349,300

 
Capital Expenditures102,200104,000

 
________________________

 
Program : Total *4,542,7494,696,772

 
Resource Management Services -

 
Inland Fisheries and Wildlife

 
* General Fund

 
Positions - Legislative Count (43.000) (43.000)

 
Positions - FTE Count (1.507) (1.507)

 
Personal Services1,153,6401,243,828

 
All Other315,450320,869

 
Capital Expenditures24,87524,875

 
________________________

 
Fund 010 : Total *1,493,9651,589,572

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Personal Services1,299,2631,289,882

 
All Other546,112555,493

 
Capital Expenditures74,62574,625

 
________________________

 
Fund 013 : Total *1,920,0001,920,000

 
Other Special Revenue Funds

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services82,242 85,979

 
All Other64,40065,150

 
________________________

 
Fund 014 : Total *146,642151,129

 
** SUMMARY - RESOURCE MANAGEMENT

 
SERVICES - INLAND FISHERIES AND

 
WILDLIFE

 
Positions - Legislative Count (45.000) (45.000)

 
Positions - FTE Count (1.507) (1.507)

 
Personal Services2,535,1452,619,689

 
All Other925,962941,512

 
Capital Expenditures99,50099,500

 
________________________

 
Program : Total *3,560,6073,660,701

 
Waterfowl Habitat Acquisition and

 
Management

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other12,00012,000

 
Capital Expenditures68,00068,000

 
________________________

 
Fund 014 : Total *80,00080,000

 
BUREAU OF WARDEN SERVICE (INLAND

 
FISHERIES AND WILDLIFE)

 
ATV Safety and Educational Program

 
* General Fund

 
All Other17,45017,875

 
________________________

 
Fund 010 : Total *17,45017,875

 
Enforcement Operations - Inland

 
Fisheries and Wildlife

 
* General Fund

 
Positions - Legislative Count (137.000) (137.000)

 
Positions - FTE Count (3.966) (3.966)

 
Personal Services8,107,4728,438,297

 
All Other1,736,5071,823,057

 
Capital Expenditures200,000295,000

 
________________________

 
Fund 010 : Total *10,043,97910,556,354

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Personal Services165,000165,000

 
All Other459,700463,750

 
________________________

 
Fund 013 : Total *624,700628,750

 
Other Special Revenue Funds

 
Personal Services25,00025,000

 
All Other10,00010,000

 
________________________

 
Fund 014 : Total *35,00035,000

 
** SUMMARY - ENFORCEMENT OPERATIONS

 
- INLAND FISHERIES AND WILDLIFE

 
Positions - Legislative Count (137.000) (137.000)

 
Positions - FTE Count (3.966) (3.966)

 
Personal Services8,297,4728,628,297

 
All Other2,206,2072,296,807

 
Capital Expenditures200,000295,000

 
________________________

 
Program : Total *10,703,67911,220,104

 
Whitewater Rafting - Inland

 
Fisheries and Wildlife

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services56,59558,029

 
All Other2,5002,500

 
________________________

 
Fund 014 : Total *59,09560,529

 
** SUMMARY - DEPARTMENT OF INLAND

 
FISHERIES AND WILDLIFE

 
*General Fund

 
Positions - Legislative Count (294.000) (294.000)

 
Positions - FTE Count (8.089) (8.089)

 
Personal Services14,099,47114,737,137

 
All Other5,059,0375,102,893

 
Capital Expenditures374,675422,125

 
________________________

 
Umbrella Fund : Total *19,533,18320,262,155

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services2,729,6172,726,046

 
All Other1,962,0121,995,693

 
Capital Expenditures474,525471,375

 
________________________

 
Umbrella Fund : Total *5,166,1545,193,114

 
Other Special Revenue Funds

 
Positions - Legislative Count (16.000) (16.000)

 
Personal Services873,987910,473

 
All Other1,875,6171,886,910

 
Capital Expenditures653,550638,450

 
________________________

 
Umbrella Fund : Total *3,403,1543,435,833

 
** SUMMARY - DEPARTMENT OF INLAND

 
FISHERIES AND WILDLIFE

 
Positions - Legislative Count (312.000) (312.000)

 
Positions - FTE Count (8.089) (8.089)

 
Personal Services17,703,07518,373,656

 
All Other 8,896,666 8,985,496

 
Capital Expenditures1,502,7501,531,950

 
________________________

 
**Umbrella Grand Totals**28,102,49128,891,102

 
CENTERS FOR INNOVATION

 
CENTERS FOR INNOVATION

 
Centers For Innovation

 
* General Fund

 
All Other308,000308,000

 
________________________

 
Fund 010 : Total *308,000308,000

 
MAINE INTERNATIONAL TRADE CENTER

 
MAINE INTERNATIONAL TRADE CENTER

 
Maine International Trade Center

 
* General Fund

 
All Other505,000505,000

 
________________________

 
Fund 010 : Total *505,000505,000

 
JUDICIAL DEPARTMENT

 
JUDICIAL DEPARTMENT

 
Courts - Supreme, Superior, District

 
and Administrative

 
* General Fund

 
Positions - Legislative Count (419.000) (419.000)

 
Personal Services23,350,15024,433,607

 
All Other24,817,09025,751,725

 
Capital Expenditures400,200403,500

 
________________________

 
Fund 010 : Total *48,567,44050,588,832

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (4.000) (4.000)

 
Personal Services1,677,7551,756,051

 
All Other476,605477,000

 
________________________

 
Fund 013 : Total *2,154,3602,233,051

 
Other Special Revenue Funds

 
Positions - Legislative Count (6.500) (6.500)

 
Personal Services425,151450,601

 
All Other2,710,3692,683,145

 
________________________

 
Fund 014 : Total *3,135,5203,133,746

 
** SUMMARY - COURTS - SUPREME,

 
SUPERIOR, DISTRICT AND ADMINISTRATIVE

 
Positions - Legislative Count (429.500) (429.500)

 
Personal Services25,453,05626,640,259

 
All Other28,004,06428,911,870

 
Capital Expenditures400,200403,500

 
________________________

 
Program : Total *53,857,32055,955,629

 
DEPARTMENT OF LABOR

 
OFFICE OF THE COMMISSIONER

 
Administration - Labor

 
* General Fund

 
Personal Services217,554226,508

 
All Other38,54838,993

 
Capital Expenditures5,6646,307

 
________________________

 
Fund 010 : Total *261,766271,808

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (107.500) (107.500)

 
Personal Services5,372,6285,582,242

 
All Other874,403884,184

 
Capital Expenditures49,71955,365

 
________________________

 
Fund 013 : Total *6,296,7506,521,791

 
Other Special Revenue Funds

 
Personal Services390,622406,084

 
All Other119,444120,829

 
Capital Expenditures3,6114,021

 
________________________

 
Fund 014 : Total *513,677530,934

 
** SUMMARY - ADMINISTRATION - LABOR

 
Positions - Legislative Count (107.500) (107.500)

 
Personal Services5,980,8046,214,834

 
All Other1,032,3951,044,006

 
Capital Expenditures58,99465,693

 
________________________

 
Program : Total *7,072,1937,324,533

 
DIVISION FOR THE BLIND AND

 
VISUALLY IMPAIRED

 
Blind and Visually Impaired -

 
Division For The

 
* General Fund

 
Positions - Legislative Count (9.500) (9.500)

 
Personal Services488,834504,996

 
All Other2,018,5752,021,188

 
________________________

 
Fund 010 : Total *2,507,4092,526,184

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (25.500) (25.500)

 
Personal Services1,258,7031,308,186

 
All Other1,903,8581,910,306

 
Capital Expenditures9,5009,200

 
________________________

 
Fund 013 : Total *3,172,0613,227,692

 
Other Special Revenue Funds

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services44,38147,542

 
All Other86,29086,570

 
Capital Expenditures94,250109,050

 
________________________

 
Fund 014 : Total *224,921243,162

 
** SUMMARY - BLIND AND VISUALLY

 
IMPAIRED - DIVISION FOR THE

 
Positions - Legislative Count (36.000) (36.000)

 
Personal Services1,791,9181,860,724

 
All Other4,008,7234,018,064

 
Capital Expenditures103,750118,250

 
________________________

 
Program : Total *5,904,3915,997,038

 
BUREAU OF EMPLOYMENT SERVICES

 
Employment Services Activity

 
* General Fund

 
Positions - Legislative Count (4.000) (4.000)

 
Personal Services328,271339,756

 
All Other457,715457,833

 
________________________

 
Fund 010 : Total *785,986797,589

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (210.500) (210.500)

 
Positions - FTE Count (14.615) (14.615)

 
Personal Services10,168,56410,676,889

 
All Other21,478,44421,529,273

 
Capital Expenditures102,000136,400

 
________________________

 
Fund 013 : Total *31,749,00832,342,562

 
Other Special Revenue Funds

 
All Other269,876270,364

 
________________________

 
Fund 014 : Total *269,876270,364

 
** SUMMARY - EMPLOYMENT SERVICES

 
ACTIVITY

 
Positions - Legislative Count (214.500) (214.500)

 
Positions - FTE Count (14.615) (14.615)

 
Personal Services10,496,83511,016,645

 
All Other22,206,03522,257,470

 
Capital Expenditures102,000136,400

 
________________________

 
Program : Total *32,804,87033,410,515

 
Governor's Training Initiative Program

 
* General Fund

 
Personal Services329,945341,943

 
All Other3,029,2163,029,538

 
________________________

 
Fund 010 : Total *3,359,1613,371,481

 
Maine Centers For Women, Work and

 
Community

 
* General Fund

 
All Other661,805661,805

 
________________________

 
Fund 010 : Total *661,805661,805

 
BUREAU OF UNEMPLOYMENT COMPENSATION

 
Employment Security Services

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (287.500) (287.500)

 
Positions - FTE Count (7.346) (7.346)

 
Personal Services13,010,00913,569,600

 
All Other18,670,98118,821,850

 
Capital Expenditures236,400270,500

 
________________________

 
Fund 013 : Total *31,917,39032,661,950

 
Other Special Revenue Funds

 
Personal Services679,991710,087

 
All Other969,748988,930

 
Capital Expenditures6,0009,500

 
________________________

 
Fund 014 : Total *1,655,7391,708,517

 
Employment Security Trust Fund

 
All Other100,000,000110,000,000

 
________________________

 
Fund 070 : Total *100,000,000110,000,000

 
** SUMMARY - EMPLOYMENT SECURITY

 
SERVICES

 
Positions - Legislative Count (287.500) (287.500)

 
Positions - FTE Count (7.346) (7.346)

 
Personal Services13,690,00014,279,687

 
All Other119,640,729129,810,780

 
Capital Expenditures242,400280,000

 
________________________

 
Program : Total *133,573,129144,370,467

 
BUREAU OF LABOR STANDARDS

 
Administration - Bureau of Labor

 
Standards

 
* General Fund

 
Positions - Legislative Count (6.000) (6.000)

 
Personal Services180,735185,995

 
All Other65,07366,113

 
________________________

 
Fund 010 : Total *245,808252,108

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services89,00793,266

 
All Other207,854210,350

 
Capital Expenditures15,90022,600

 
________________________

 
Fund 013 : Total *312,761326,216

 
Other Special Revenue Funds

 
All Other100,000100,000

 
________________________

 
Fund 014 : Total *100,000100,000

 
** SUMMARY - ADMINISTRATION -

 
BUREAU OF LABOR STANDARDS

 
Positions - Legislative Count (8.000) (8.000)

 
Personal Services269,742279,261

 
All Other372,927376,463

 
Capital Expenditures15,90022,600

 
________________________

 
Program : Total *658,569678,324

 
Migrant and Immigrant Services

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (5.000) (5.000)

 
Personal Services241,794252,909

 
All Other80,51081,410

 
________________________

 
Fund 013 : Total *322,304334,319

 
Occupational Safety Loan Program

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other125,000125,000

 
________________________

 
Fund 014 : Total *125,000125,000

 
Regulation and Enforcement

 
* General Fund

 
Positions - Legislative Count (13.000) (13.000)

 
Personal Services640,818660,477

 
All Other97,75298,600

 
________________________

 
Fund 010 : Total *738,570759,077

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (4.500) (4.500)

 
Personal Services247,309259,067

 
All Other114,423115,694

 
Capital Expenditures18,40015,050

 
________________________

 
Fund 013 : Total *380,132389,811

 
** SUMMARY - REGULATION AND

 
ENFORCEMENT

 
Positions - Legislative Count (17.500) (17.500)

 
Personal Services 888,127919,544

 
All Other212,175214,294

 
Capital Expenditures18,40015,050

 
________________________

 
Program : Total *1,118,7021,148,888

 
Safety Education and Training

 
Programs

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (23.500) (23.500)

 
Personal Services1,475,8071,534,468

 
All Other1,140,1031,145,556

 
Capital Expenditures44,50050,150

 
________________________

 
Fund 014 : Total *2,660,4102,730,174

 
MAINE LABOR RELATIONS BOARD

 
Labor Relations Board

 
* General Fund

 
Positions - Legislative Count (6.000) (6.000)

 
Personal Services355,137365,039

 
All Other31,63132,027

 
________________________

 
Fund 010 : Total *386,768397,066

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Personal Services63,20063,200

 
All Other29,46429,464

 
________________________

 
Fund 014 : Total *92,66492,664

 
** SUMMARY - LABOR RELATIONS BOARD

 
Positions - Legislative Count (6.000) (6.000)

 
Personal Services418,337428,239

 
All Other61,09561,491

 
________________________

 
Program : Total *479,432489,730

 
BUREAU OF REHABILITATION SERVICES

 
Rehabilitation Services

 
* General Fund

 
Positions - Legislative Count (19.000) (19.000)

 
Personal Services911,002947,911

 
All Other3,198,0403,202,598

 
________________________

 
Fund 010 : Total *4,109,0424,150,509

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (103.500) (103.500)

 
Personal Services5,058,9565,263,821

 
All Other9,793,8719,805,503

 
Capital Expenditures24,90056,100

 
________________________

 
Fund 013 : Total *14,877,72715,125,424

 
Other Special Revenue Funds

 
All Other250,000250,000

 
________________________

 
Fund 014 : Total *250,000250,000

 
** SUMMARY - REHABILITATION SERVICES

 
Positions - Legislative Count (122.500) (122.500)

 
Personal Services5,969,9586,211,732

 
All Other13,241,91113,258,101

 
Capital Expenditures24,90056,100

 
________________________

 
Program : Total *19,236,76919,525,933

 
** SUMMARY - DEPARTMENT OF LABOR

 
*General Fund

 
Positions - Legislative Count (57.500) (57.500)

 
Personal Services3,452,2963,572,625

 
All Other9,598,3559,608,695

 
Capital Expenditures5,6646,307

 
________________________

 
Umbrella Fund : Total *13,056,31513,187,627

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (746.000) (746.000)

 
Positions - FTE Count (21.961) (21.961)

 
Personal Services35,446,97037,005,980

 
All Other53,124,34453,358,570

 
Capital Expenditures456,819565,215

 
________________________

 
Umbrella Fund : Total *89,028,13390,929,765

 
Other Special Revenue Funds

 
Positions - Legislative Count (24.500) (24.500)

 
Personal Services2,654,0012,761,381

 
All Other3,089,9253,116,713

 
Capital Expenditures148,361172,721

 
________________________

 
Umbrella Fund : Total *5,892,2876,050,815

 
Employment Security Trust Fund

 
All Other100,000,000110,000,000

 
________________________

 
Umbrella Fund : Total *100,000,000110,000,000

 
** SUMMARY - DEPARTMENT OF LABOR

 
Positions - Legislative Count (828.000) (828.000)

 
Positions - FTE Count (21.961) (21.961)

 
Personal Services41,553,26743,339,986

 
All Other165,812,624176,083,978

 
Capital Expenditures610,844744,243

 
________________________

 
**Umbrella Grand Totals**207,976,735220,168,207

 
LAW AND LEGISLATIVE REFERENCE LIBRARY

 
LAW AND LEGISLATIVE REFERENCE LIBRARY

 
Law and Legislative Reference Library

 
* General Fund

 
Positions - Legislative Count (14.500) (14.500)

 
Personal Services992,8721,021,716

 
All Other347,120351,920

 
________________________

 
Fund 010 : Total *1,339,9921,373,636

 
LEGISLATURE

 
LEGISLATIVE COUNCIL

 
Education Research Institute

 
* General Fund

 
All Other150,000150,000

 
________________________

 
Fund 010 : Total *150,000150,000

 
Legislature

 
* General Fund

 
Positions - Legislative Count (136.000) (136.000)

 
Positions - FTE Count (46.481) (46.481)

 
Personal Services14,324,61015,666,728

 
All Other4,738,7895,275,664

 
Capital Expenditures40,00041,000

 
________________________

 
Fund 010 : Total *19,103,39920,983,392

 
Legislative Apportionment Commission

 
* General Fund

 
Personal Services24,000

 
All Other414,500

 
Capital Expenditures61,500

 
____________

 
Fund 010 : Total *500,000

 
Study Commissions - Funding

 
* General Fund

 
Personal Services2,200

 
All Other7,000

 
________________________

 
Fund 010 : Total *9,200

 
STATE HOUSE AND CAPITOL PARK

 
COMMISSION

 
State House and Capitol Park

 
Commission

 
* General Fund

 
All Other139,350142,834

 
________________________

 
Fund 010 : Total *139,350142,834

 
COMMISSION ON INTERSTATE COOPERATION

 
Interstate Cooperation - Commission on

 
* General Fund

 
All Other168,760177,198

 
________________________

 
Fund 010 : Total *168,760177,198

 
COMMISSION ON UNIFORM STATE LAWS

 
Uniform State Laws - Commission on

 
* General Fund

 
All Other26,28027,200

 
________________________

 
Fund 010 : Total *26,28027,200

 
** SUMMARY - LEGISLATURE

 
* General Fund

 
Positions - Legislative Count (136.000) (136.000)

 
Positions - FTE Count (46.481) (46.481)

 
Personal Services14,326,81015,690,728

 
All Other5,230,1796,187,396

 
Capital Expenditures40,000102,500

 
________________________

 
Umbrella Fund : Total*19,596,98921,980,624

 
** SUMMARY - LEGISLATURE

 
Positions - Legislative Count (136.000) (136.000)

 
Positions - FTE Count (46.481) (46.481)

 
Personal Services14,326,81015,690,728

 
All Other5,230,1796,187,396

 
Capital Expenditures40,000102,500

 
________________________

 
**Umbrella Grand Totals**19,596,98921,980,624

 
MAINE STATE LIBRARY

 
MAINE STATE LIBRARY

 
Administration - Library

 
* General Fund

 
Positions - Legislative Count (4.000) (4.000)

 
Personal Services257,892265,265

 
All Other100,113101,070

 
________________________

 
Fund 010 : Total *358,005366,335

 
Maine State Library

 
* General Fund

 
Positions - Legislative Count (43.000) (43.000)

 
Personal Services1,898,5561,964,817

 
All Other908,147930,650

 
Capital Expenditures49,00045,500

 
________________________

 
Fund 010 : Total *2,855,7032,940,967

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (12.000) (12.000)

 
Personal Services514,839538,475

 
All Other571,800599,900

 
________________________

 
Fund 013 : Total *1,086,6391,138,375

 
Other Special Revenue Funds

 
All Other36,66242,344

 
________________________

 
Fund 014 : Total *36,66242,344

 
** SUMMARY - MAINE STATE LIBRARY

 
Positions - Legislative Count (55.000) (55.000)

 
Personal Services2,413,3952,503,292

 
All Other1,516,6091,572,894

 
Capital Expenditures49,00045,500

 
________________________

 
Program : Total *3,979,0044,121,686

 
Library Special Acquisitions Fund

 
* General Fund

 
All Other500500

 
________________________

 
Fund 010 : Total * 500500

 
** SUMMARY - MAINE STATE LIBRARY

 
* General Fund

 
Positions - Legislative Count (47.000) (47.000)

 
Personal Services2,156,4482,230,082

 
All Other1,008,7601,032,220

 
Capital Expenditures49,00045,500

 
________________________

 
Umbrella Fund : Total *3,214,2083,307,802

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (12.000) (12.000)

 
Personal Services514,839538,475

 
All Other571,800599,900

 
________________________

 
Umbrella Fund : Total *1,086,6391,138,375

 
Other Special Revenue Funds

 
All Other36,66242,344

 
________________________

 
Umbrella Fund : Total *36,66242,344

 
** SUMMARY - MAINE STATE LIBRARY

 
Positions - Legislative Count (59.000) (59.000)

 
Personal Services2,671,2872,768,557

 
All Other1,617,2221,674,464

 
Capital Expenditures49,00045,500

 
________________________

 
**Umbrella Grand Totals**4,337,5094,488,521

 
ADVISORY BOARD FOR LICENSURE

 
OF WATER TREATMENT PLANT

 
ADVISORY BOARD FOR LICENSURE

 
OF WATER TREATMENT PLANT OPERATORS

 
Water Treatment Plant Operators

 
- Board of Certification

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other24,97925,606

 
________________________

 
Fund 014 : Total *24,97925,606

 
LOBSTER PROMOTION COUNCIL

 
LOBSTER PROMOTION COUNCIL

 
Lobster Promotion Fund

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other400,000400,000

 
________________________

 
Fund 014 : Total *400,000400,000

 
DEPARTMENT OF MARINE RESOURCES

 
DIVISION OF ADMINISTRATIVE SERVICES

 
Division of Administrative Services

 
* General Fund

 
Positions - Legislative Count (15.000) (15.000)

 
Personal Services900,000926,734

 
All Other549,000595,000

 
Capital Expenditures156,000156,000

 
________________________

 
Fund 010 : Total *1,605,0001,677,734

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services140,931147,431

 
All Other39,47739,660

 
________________________

 
Fund 013 : Total *180,408187,091

 
Other Special Revenue Funds

 
Positions - Legislative Count (6.500) (6.500)

 
Personal Services338,157352,862

 
All Other232,701233,040

 
________________________

 
Fund 014 : Total *570,858585,902

 
** SUMMARY - DIVISION OF

 
ADMINISTRATIVE SERVICES

 
Positions - Legislative Count (24.500) (24.500)

 
Personal Services1,379,0881,427,027

 
All Other821,178867,700

 
Capital Expenditures156,000156,000

 
________________________

 
Program : Total *2,356,2662,450,727

 
Governor's Marine Studies

 
Fellowship Program

 
* General Fund

 
All Other50,00050,000

 
________________________

 
Fund 010 : Total *50,00050,000

 
DIVISION OF COMMUNITY RESOURCE

 
DEVELOPMENT

 
Division of Community Resource

 
Development

 
* General Fund

 
Positions - Legislative Count (8.000) (8.000)

 
Personal Services472,937489,432

 
All Other72,00073,538

 
________________________

 
Fund 010 : Total *544,937562,970

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services40,34641,887

 
All Other32,94732,967

 
________________________

 
Fund 014 : Total *73,29374,854

 
** SUMMARY - DIVISION OF COMMUNITY

 
RESOURCE DEVELOPMENT

 
Positions - Legislative Count (9.000) (9.000)

 
Personal Services513,283531,319

 
All Other104,947106,505

 
________________________

 
Program : Total *618,230637,824

 
BUREAU OF MARINE PATROL

 
Marine Patrol - Bureau of

 
* General Fund

 
Positions - Legislative Count (49.000) (49.000)

 
Personal Services2,930,1113,039,249

 
All Other600,000620,540

 
Capital Expenditures163,700163,000

 
________________________

 
Fund 010 : Total *3,693,8113,822,789

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
All Other49,80849,808

 
________________________

 
Fund 013 : Total *49,80849,808

 
Other Special Revenue Funds

 
Positions - Legislative Count (6.000) (6.000)

 
Positions - FTE Count (1.892) (1.892)

 
Personal Services429,584447,136

 
All Other488,417490,090

 
Capital Expenditures500,000

 
________________________

 
Fund 014 : Total *1,418,001937,226

 
** SUMMARY - MARINE PATROL - BUREAU OF

 
Positions - Legislative Count (55.000) (55.000)

 
Positions - FTE Count (1.892) (1.892)

 
Personal Services3,359,6953,486,385

 
All Other1,138,2251,160,438

 
Capital Expenditures663,700163,000

 
________________________

 
Program : Total *5,161,6204,809,823

 
BUREAU OF RESOURCE MANAGEMENT

 
Bureau of Resource Management

 
* General Fund

 
Positions - Legislative Count (35.000) (35.000)

 
Personal Services2,367,9002,460,653

 
All Other1,106,0001,120,250

 
Capital Expenditures106,20075,000

 
________________________

 
Fund 010 : Total *3,580,1003,655,903

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (25.000) (25.000)

 
Positions - FTE Count (4.000) (4.000)

 
Personal Services1,470,3791,534,120

 
All Other276,034277,428

 
________________________

 
Fund 013 : Total *1,746,4131,811,548

 
Other Special Revenue Funds

 
Positions - Legislative Count (14.500) (14.500)

 
Positions - FTE Count (2.500) (2.500)

 
Personal Services748,731789,047

 
All Other842,050844,257

 
Capital Expenditures57,000

 
________________________

 
Fund 014 : Total *1,647,7811,633,304

 
** SUMMARY - BUREAU OF RESOURCE

 
MANAGEMENT

 
Positions - Legislative Count (74.500) (74.500)

 
Positions - FTE Count (6.500) (6.500)

 
Personal Services4,587,0104,783,820

 
All Other2,224,0842,241,935

 
Capital Expenditures163,20075,000

 
________________________

 
Program : Total *6,974,2947,100,755

 
** SUMMARY - DEPARTMENT OF MARINE

 
RESOURCES

 
* General Fund

 
Positions - Legislative Count (107.000) (107.000)

 
Personal Services6,670,9486,916,068

 
All Other2,377,0002,459,328

 
Capital Expenditures425,900394,000

 
________________________

 
Umbrella Fund : Total *9,473,8489,769,396

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (28.000) (28.000)

 
Positions - FTE Count (4.000) (4.000)

 
Personal Services1,611,3101,681,551

 
All Other365,319366,896

 
________________________

 
Umbrella Fund : Total *1,976,6292,048,447

 
Other Special Revenue Funds

 
Positions - Legislative Count (28.000) (28.000)

 
Positions - FTE Count (4.392) (4.392)

 
Personal Services1,556,8181,630,932

 
All Other1,596,1151,600,354

 
Capital Expenditures557,000

 
________________________

 
Umbrella Fund : Total *3,709,9333,231,286

 
** SUMMARY - DEPARTMENT OF MARINE

 
RESOURCES

 
Positions - Legislative Count (163.000) (163.000)

 
Positions - FTE Count (8.392) (8.392)

 
Personal Services9,839,07610,228,551

 
All Other4,338,4344,426,578

 
Capital Expenditures982,900394,000

 
________________________

 
**Umbrella Grand Total**15,160,41015,049,129

 
MAINE MARITIME ACADEMY

 
MAINE MARITIME ACADEMY

 
Maritime Academy - Operations

 
* General Fund

 
All Other7,574,4197,763,779

 
________________________

 
Fund 010 : Total *7,574,4197,763,779

 
DEPARTMENT OF MENTAL HEALTH, MENTAL

 
RETARDATION AND SUBSTANCE ABUSE

 
DEPARTMENT OF MENTAL HEALTH, MENTAL

 
RETARDATION AND SUBSTANCE ABUSE

 
Office of Management and Budget

 
* General Fund

 
Positions - Legislative Count (66.000) (66.000)

 
Personal Services4,381,2664,354,956

 
All Other1,233,8951,247,440

 
Capital Expenditures48,00048,000

 
________________________

 
Fund 010 : Total *5,663,1615,650,396

 
Regional Operations

 
* General Fund

 
Positions - Legislative Count (41.500) (41.500)

 
Personal Services2,076,1722,146,208

 
All Other2,720,4862,746,628

 
________________________

 
Fund 010 : Total *4,796,6584,892,836

 
OFFICE OF ADVOCACY (MH and MR)

 
Office of Advocacy - Mental Health

 
and Mental Retardation

 
* General Fund

 
Positions - Legislative Count (13.500) (13.500)

 
Personal Services749,328773,634

 
All Other69,15669,877

 
________________________

 
Fund 010 : Total * 818,484 843,511

 
AROOSTOOK RESIDENTIAL CENTER

 
Aroostook Residential Center

 
* General Fund

 
Positions - Legislative Count (21.000) (21.000)

 
Personal Services918,772958,372

 
All Other306,588308,843

 
________________________

 
Fund 010 : Total *1,225,3601,267,215

 
AUGUSTA MENTAL HEALTH INSTITUTE

 
Augusta Mental Health Institute

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (312.000) (312.000)

 
Positions - FTE Count (1.322) (1.322)

 
Personal Services10,758,27311,119,532

 
All Other3,989,0174,104,029

 
Capital Expenditures68,78444,341

 
________________________

 
Fund 014 : Total *14,816,07415,267,902

 
Disproportionate Share - Augusta

 
Mental Health Institute

 
* General Fund

 
Personal Services5,102,6345,287,725

 
All Other1,909,9121,927,001

 
Capital Expenditures35,21623,361

 
________________________

 
Fund 010 : Total *7,047,7627,238,087

 
BANGOR MENTAL HEALTH INSTITUTE

 
Bangor Mental Health Institute

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - FTE Count (0.500) (0.500)

 
Personal Services30,22532,548

 
All Other500500

 
________________________

 
Fund 013 : Total *30,72533,048

 
Other Special Revenue Funds

 
Positions - Legislative Count (351.000) (351.000)

 
Positions - FTE Count (0.240) (0.240)

 
Personal Services12,062,87512,467,171

 
All Other2,521,0782,573,418

 
Capital Expenditures53,22542,305

 
________________________

 
Fund 014 : Total *14,637,17815,082,894

 
** SUMMARY - BANGOR MENTAL HEALTH

 
INSTITUTE

 
Positions - Legislative Count (351.000) (351.000)

 
Positions - FTE Count (0.740) (0.740)

 
Personal Services12,093,10012,499,719

 
All Other2,521,5782,573,918

 
Capital Expenditures53,22542,305

 
________________________

 
Program : Total *14,667,90315,115,942

 
Disproportionate Share - Bangor

 
Mental Health Institute

 
* General Fund

 
Personal Services5,976,0776,183,242

 
All Other1,162,5171,147,411

 
Capital Expenditures27,27221,677

 
________________________

 
Fund 010 : Total *7,165,8667,352,330

 
BUREAU OF CHILDREN WITH SPECIAL

 
NEEDS (MH and MR)

 
Mental Health Services - Child

 
Medicaid

 
* General Fund

 
All Other14,411,61715,567,184

 
________________________

 
Fund 010 : Total *14,411,61715,567,184

 
Mental Health Services - Children

 
* General Fund

 
Positions - Legislative Count (62.500) (62.500)

 
Personal Services3,478,4363,622,161

 
All Other17,488,54817,489,866

 
________________________

 
Fund 010 : Total *20,966,98421,112,027

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
All Other90,00090,000

 
________________________

 
Fund 013 : Total *90,00090,000

 
Other Special Revenue Funds

 
All Other100,500100,500

 
________________________

 
Fund 014 : Total *100,500100,500

 
Federal Block Grant Fund

 
All Other704,452704,452

 
________________________

 
Fund 015 : Total *704,452704,452

 
** SUMMARY - MENTAL HEALTH SERVICES

 
- CHILDREN

 
Positions - Legislative Count (62.500) (62.500)

 
Personal Services3,478,4363,622,161

 
All Other18,383,50018,384,818

 
________________________

 
Program : Total *21,861,93622,006,979

 
ELIZABETH LEVINSON CENTER

 
Elizabeth Levinson Center

 
* General Fund

 
Positions - Legislative Count (46.000) (46.000)

 
Positions - FTE Count (1.394) (1.394)

 
Personal Services1,998,2332,079,125

 
All Other372,870375,906

 
________________________

 
Fund 010 : Total *2,371,1032,455,031

 
DIVISION OF MENTAL HEALTH

 
Mental Health Services - Community

 
Medicaid

 
* General Fund

 
All Other29,835,46332,426,973

 
________________________

 
Fund 010 : Total *29,835,46332,426,973

 
Mental Health Services - Community

 
* General Fund

 
Positions - Legislative Count (116.000) (116.000)

 
Personal Services6,411,9566,720,556

 
All Other31,799,07431,726,770

 
________________________

 
Fund 010 : Total *38,211,03038,447,326

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
All Other3,390,9863,154,698

 
________________________

 
Fund 013 : Total *3,390,9863,154,698

 
Other Special Revenue Funds

 
All Other150,000150,000

 
________________________

 
Fund 014 : Total *150,000150,000

 
Federal Block Grant Fund

 
All Other1,069,4691,069,469

 
________________________

 
Fund 015 : Total *1,069,4691,069,469

 
** SUMMARY - MENTAL HEALTH SERVICES

 
- COMMUNITY

 
Positions - Legislative Count (116.000) (116.000)

 
Personal Services6,411,9566,720,556

 
All Other36,409,52936,100,937

 
________________________

 
Program : Total *42,821,48542,821,493

 
DIVISION OF MENTAL RETARDATION

 
Medicaid Services - Mental Retardation

 
* General Fund

 
All Other66,639,43474,043,535

 
________________________

 
Fund 010 : Total *66,639,43474,043,535

 
Mental Retardation Services - Community

 
* General Fund

 
Positions - Legislative Count (200.500) (200.500)

 
Personal Services10,281,15110,682,928

 
All Other11,433,57811,574,105

 
________________________

 
Fund 010 : Total *21,714,72922,257,033

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (4.000) (4.000)

 
Personal Services223,701232,987

 
All Other196,774187,488

 
________________________

 
Fund 013 : Total *420,475420,475

 
Other Special Revenue Funds

 
All Other37,37537,375

 
________________________

 
Fund 014 : Total *37,37537,375

 
Federal Block Grant Fund

 
All Other924,149924,149

 
________________________

 
Fund 015 : Total *924,149924,149

 
** SUMMARY - MENTAL RETARDATION

 
SERVICES - COMMUNITY

 
Positions - Legislative Count (204.500) (204.500)

 
Personal Services10,504,85210,915,915

 
All Other12,591,87612,723,117

 
________________________

 
Program : Total *23,096,72823,639,032

 
PINELAND CENTER

 
Freeport Towne Square

 
* General Fund

 
Positions - Legislative Count (20.000) (20.000)

 
Personal Services 896,722925,353

 
All Other109,872111,515

 
________________________

 
Fund 010 : Total *1,006,5941,036,868

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other106,311106,311

 
________________________

 
Fund 014 : Total *106,311106,311

 
** SUMMARY - FREEPORT TOWNE SQUARE

 
Positions - Legislative Count (20.000) (20.000)

 
Personal Services 896,722925,353

 
All Other216,183217,826

 
________________________

 
Program : Total *1,112,9051,143,179

 
OFFICE OF SUBSTANCE ABUSE

 
Driver Education and Evaluation

 
Program - Substance Abuse

 
* General Fund

 
Positions - Legislative Count (9.000) (9.000)

 
Personal Services363,386381,543

 
All Other642,700647,530

 
________________________

 
Fund 010 : Total *1,006,0861,029,073

 
Office of Substance Abuse -

 
Medicaid Seed

 
* General Fund

 
All Other150,000150,000

 
________________________

 
Fund 010 : Total *150,000150,000

 
Office of Substance Abuse

 
* General Fund

 
Positions - Legislative Count (19.000) (19.000)

 
Personal Services1,061,6471,108,495

 
All Other5,797,5865,802,744

 
________________________

 
Fund 010 : Total *6,859,2336,911,239

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (5.000) (5.000)

 
Personal Services262,289273,468

 
All Other3,438,6553,519,999

 
________________________

 
Fund 013 : Total *3,700,9443,793,467

 
Other Special Revenue Funds

 
All Other5,745,0055,745,005

 
________________________

 
Fund 014 : Total *5,745,0055,745,005

 
Federal Block Grant Fund

 
Positions - Legislative Count (7.000) (7.000)

 
Personal Services347,864362,729

 
All Other5,595,8865,581,021

 
________________________

 
Fund 015 : Total *5,943,7505,943,750

 
** SUMMARY - OFFICE OF SUBSTANCE ABUSE

 
Positions - Legislative Count (31.000) (31.000)

 
Personal Services1,671,8001,744,692

 
All Other20,577,13220,648,769

 
________________________

 
Program : Total *22,248,93222,393,461

 
** SUMMARY - DEPARTMENT OF MENTAL HEALTH,

 
MENTAL RETARDATION AND SUBSTANCE ABUSE

 
* General Fund

 
Positions - Legislative Count (615.000) (615.000)

 
Positions - FTE Count (1.394) (1.394)

 
Personal Services43,695,78045,224,298

 
All Other186,083,296197,363,328

 
Capital Expenditures110,48893,038

 
________________________

 
Umbrella Fund : Total *229,889,564242,680,664

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (9.000) (9.000)

 
Positions - FTE Count (0.500) (0.500)

 
Personal Services516,215539,003

 
All Other7,116,9156,952,685

 
________________________

 
Umbrella Fund : Total *7,633,1307,491,688

 
Other Special Revenue Funds

 
Positions - Legislative Count (663.000) (663.000)

 
Positions - FTE Count (1.562) (1.562)

 
Personal Services22,821,14823,586,703

 
All Other12,649,28612,816,638

 
Capital Expenditures122,00986,646

 
________________________

 
Umbrella Fund : Total *35,592,44336,489,987

 
Federal Block Grant Fund

 
Positions - Legislative Count (7.000) (7.000)

 
Personal Services347,864362,729

 
All Other8,293,9568,279,091

 
________________________

 
Umbrella Fund : Total *8,641,8208,641,820

 
** SUMMARY - DEPARTMENT OF MENTAL HEALTH,

 
MENTAL RETARDATION and SUBSTANCE ABUSE

 
Positions - Legislative Count (1,294.000) (1,294.000)

 
Positions - FTE Count (3.456) (3.456)

 
Personal Services67,381,00769,712,733

 
All Other214,143,453225,411,742

 
Capital Expenditures232,497179,684

 
________________________

 
**Umbrella Grand Total**281,756,957295,304,159

 
MAINE MUNICIPAL BOND BANK

 
MAINE MUNICIPAL BOND BANK

 
Maine Municipal Bond Bank - Maine

 
Rural Water Association

 
* General Fund

 
All Other100,637100,637

 
________________________

 
Fund 010 : Total *100,637100,637

 
MAINE STATE MUSEUM

 
MAINE STATE MUSEUM

 
Maine State Museum

 
* General Fund

 
Positions - Legislative Count (21.000) (21.000)

 
Positions - FTE Count (0.692) (0.692)

 
Personal Services1,096,7411,133,630

 
All Other256,097273,168

 
________________________

 
Fund 010 : Total *1,352,8381,406,798

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other138,858141,665

 
________________________

 
Fund 014 : Total *138,858141,665

 
** SUMMARY - MAINE STATE MUSEUM

 
Positions - Legislative Count (21.000) (21.000)

 
Positions - FTE Count (0.692) (0.692)

 
Personal Services1,096,7411,133,630

 
All Other394,955414,833

 
________________________

 
Program : Total *1,491,6961,548,463

 
Research and Collection - Museum

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
All Other62,68564,350

 
________________________

 
Fund 013 : Total *62,68564,350

 
Other Special Revenue Funds

 
All Other56,52658,003

 
________________________

 
Fund 014 : Total *56,52658,003

 
** SUMMARY - RESEARCH AND COLLECTION

 
- MUSEUM

 
All Other119,211122,353

 
________________________

 
Program : Total * 119,211122,353

 
** SUMMARY - MAINE STATE MUSEUM

 
* General Fund

 
Positions - Legislative Count (21.000) (21.000)

 
Positions - FTE Count (0.692) (0.692)

 
Personal Services1,096,7411,133,630

 
All Other256,097273,168

 
________________________

 
Umbrella Fund : Total *1,352,8381,406,798

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
All Other62,68564,350

 
________________________

 
Umbrella Fund : Total *62,68564,350

 
Other Special Revenue Funds

 
All Other195,384199,668

 
________________________

 
Umbrella Fund : Total *195,384199,668

 
** SUMMARY - MAINE STATE MUSEUM

 
Positions - Legislative Count (21.000) (21.000)

 
Positions - FTE Count (0.692) (0.692)

 
Personal Services1,096,7411,133,630

 
All Other514,166537,186

 
________________________

 
**Umbrella Grand Total**1,610,9071,670,816

 
PINE TREE LEGAL ASSISTANCE

 
PINE TREE LEGAL ASSISTANCE

 
Legal Assistance

 
* General Fund

 
All Other148,050148,050

 
________________________

 
Fund 010 : Total *148,050148,050

 
MAINE POTATO BOARD

 
MAINE POTATO BOARD

 
Potato Board

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other1,300,0001,300,000

 
________________________

 
Fund 014 : Total *1,300,0001,300,000

 
DEPARTMENT OF PROFESSIONAL AND

 
FINANCIAL REGULATION

 
DIVISION OF ADMINISTRATIVE SERVICES

 
Administrative Services - Prof and

 
Fin Reg

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (17.000) (17.000)

 
Personal Services1,031,7441,066,547

 
All Other1,397,3021,414,629

 
Capital Expenditures35,00035,875

 
________________________

 
Fund 014 : Total *2,464,0462,517,051

 
BUREAU OF BANKING

 
Banking - Bureau of

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (33.000) (33.000)

 
Personal Services2,003,7582,079,209

 
All Other590,356605,030

 
________________________

 
Fund 014 : Total *2,594,1142,684,239

 
OFFICE OF CONSUMER CREDIT REGULATION

 
Office of Consumer Credit Regulation

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (9.000) (9.000)

 
Personal Services518,121532,021

 
All Other153,242156,871

 
________________________

 
Fund 014 : Total *671,363688,892

 
BOARD OF DENTAL EXAMINERS

 
Dental Examiners - Board of

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services53,01855,044

 
All Other80,97181,523

 
________________________

 
Fund 014 : Total *133,989136,567

 
STATE BOARD OF REGISTRATION FOR

 
PROFESSIONAL ENGINEERS

 
Engineers - Board of Registration

 
for Professional

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (1.000) (1.000)

 
Positions - FTE Count (0.438) (0.438)

 
Personal Services55,97657,459

 
All Other117,233108,626

 
________________________

 
Fund 014 : Total *173,209166,085

 
BUREAU OF INSURANCE

 
Insurance - Bureau of

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (78.000) (78.000)

 
Personal Services4,512,7244,686,727

 
All Other2,232,6372,254,602

 
________________________

 
Fund 014 : Total *6,745,3616,941,329

 
OFFICE OF LICENSING AND REGISTRATION

 
Licensing and Enforcement

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (59.000) (59.000)

 
Positions - FTE Count (0.228) (0.228)

 
Personal Services2,931,1633,033,181

 
All Other1,668,0511,690,884

 
________________________

 
Fund 014 : Total *4,599,2144,724,065

 
BOARD OF LICENSURE IN MEDICINE

 
Licensure In Medicine - Board of

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (9.000) (9.000)

 
Positions - FTE Count (0.769) (0.769)

 
Personal Services526,026542,476

 
All Other444,380463,510

 
________________________

 
Fund 014 : Total *970,4061,005,986

 
STATE BOARD OF NURSING

 
Nursing - Board of

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (7.000) (7.000)

 
Personal Services340,810349,528

 
All Other267,142270,748

 
________________________

 
Fund 014 : Total *607,952620,276

 
STATE BOARD OF OPTOMETRY

 
Optometry - Board of

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services31,51032,654

 
All Other13,96614,651

 
________________________

 
Fund 014 : Total *45,47647,305

 
BOARD OF OSTEOPATHIC LICENSURE

 
Osteopathic Licensure - Board of

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services58,71260,491

 
All Other110,921102,275

 
________________________

 
Fund 014 : Total *169,633162,766

 
** SUMMARY - DEPARTMENT OF PROFESSIONAL AND FINANCIAL REGULATION

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (216.000) (216.000)

 
Positions - FTE Count (1.435) (1.435)

 
Personal Services12,063,56212,495,337

 
All Other7,076,2017,163,349

 
Capital Expenditures35,00035,875

 
________________________

 
Umbrella Fund : Total *19,174,76319,694,561

 
** SUMMARY - DEPARTMENT OF PROFESSIONAL

 
AND FINANCIAL REGULATION

 
Positions - Legislative Count (216.000) (216.000)

 
Positions - FTE Count (1.435) (1.435)

 
Personal Services12,063,56212,495,337

 
All Other7,076,2017,163,349

 
Capital Expenditures35,00035,875

 
________________________

 
**Umbrella Grand Total**19,174,76319,694,561

 
STATE BOARD OF PROPERTY TAX REVIEW

 
STATE BOARD OF PROPERTY TAX REVIEW

 
Property Tax Review - State Board of

 
* General Fund

 
Positions - Legislative Count (0.500) (0.500)

 
Personal Services32,32932,857

 
All Other81,31782,920

 
________________________

 
Fund 010 : Total *113,646115,777

 
MAINE PUBLIC BROADCASTING CORPORATION

 
MAINE PUBLIC BROADCASTING CORPORATION

 
Maine Public Broadcasting Corporation

 
* General Fund

 
All Other2,387,5972,447,287

 
________________________

 
Fund 010 : Total *2,387,5972,447,287

 
DEPARTMENT OF PUBLIC SAFETY

 
DEPARTMENT OF PUBLIC SAFETY

 
Administration - Public Safety

 
* General Fund

 
Positions - Legislative Count (5.000) (5.000)

 
Personal Services368,280372,946

 
All Other41,67742,404

 
________________________

 
Fund 010 : Total *409,957415,350

 
- Other Participating Funds -

 
Highway Fund

 
Positions - Legislative Count (12.000) (12.000)

 
Personal Services557,894579,233

 
All Other80,92082,038

 
________________________

 
Fund 012 : Total *638,814661,271

 
Other Special Revenue Funds

 
Positions - Legislative Count (5.000) (5.000)

 
Personal Services276,888285,686

 
All Other53,11753,388

 
________________________

 
Fund 014 : Total *330,005339,074

 
** SUMMARY - ADMINISTRATION -

 
PUBLIC SAFETY

 
Positions - Legislative Count (22.000) (22.000)

 
Personal Services1,203,0621,237,865

 
All Other175,714177,830

 
________________________

 
Program : Total *1,378,7761,415,695

 
Emergency Medical Services

 
* General Fund

 
Positions - Legislative Count (4.000) (4.000)

 
Personal Services226,150238,876

 
All Other860,369908,328

 
________________________

 
Fund 010 : Total *1,086,5191,147,204

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
All Other96,73596,735

 
________________________

 
Fund 013 : Total *96,73596,735

 
Other Special Revenue Funds

 
All Other70,17770,177

 
________________________

 
Fund 014 : Total *70,17770,177

 
Federal Block Grant Fund

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services97,366101,932

 
________________________

 
Fund 015 : Total *97,366101,932

 
** SUMMARY - EMERGENCY MEDICAL

 
SERVICES

 
Positions - Legislative Count (6.000) (6.000)

 
Personal Services323,516340,808

 
All Other1,027,2811,075,240

 
________________________

 
Program : Total *1,350,7971,416,048

 
BUREAU OF CAPITOL SECURITY

 
Capitol Security - Bureau of

 
* General Fund

 
Positions - Legislative Count (13.000) (13.000)

 
Personal Services558,728580,898

 
All Other43,55944,608

 
________________________

 
Fund 010 : Total *602,287625,506

 
MAINE CRIMINAL JUSTICE ACADEMY

 
Criminal Justice Academy

 
* General Fund

 
Positions - Legislative Count (7.000) (7.000)

 
Personal Services374,063386,326

 
All Other379,536380,147

 
________________________

 
Fund 010 : Total *753,599766,473

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services57,54059,151

 
All Other340,760341,155

 
________________________

 
Fund 013 : Total *398,300400,306

 
Other Special Revenue Funds

 
Positions - Legislative Count (6.000) (6.000)

 
Personal Services284,108295,953

 
All Other399,086399,677

 
________________________

 
Fund 014 : Total *683,194695,630

 
** SUMMARY - CRIMINAL JUSTICE ACADEMY

 
Positions - Legislative Count (14.000 (14.000)

 
Personal Services715,711741,430

 
All Other1,119,3821,120,979

 
________________________

 
Program : Total *1,835,0931,862,409

 
MAINE DRUG ENFORCEMENT AGENCY

 
Drug Enforcement Agency

 
* General Fund

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services157,449160,505

 
All Other666,713706,093

 
________________________

 
Fund 010 : Total *824,162866,598

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
All Other1,503,8631,508,311

 
________________________

 
Fund 013 : Total *1,503,8631,508,311

 
Other Special Revenue Funds

 
All Other80,00080,000

 
________________________

 
Fund 014 : Total *80,00080,000

 
** SUMMARY - DRUG ENFORCEMENT AGENCY

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services157,449160,505

 
All Other2,250,5762,294,404

 
________________________

 
Program : Total *2,408,0252,454,909

 
EMERGENCY SERVICES COMMUNICATION BUREAU

 
Emergency Services Communication Bureau

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (5.000) (5.000)

 
Personal Services327,473336,980

 
All Other3,892,7213,902,275

 
________________________

 
Fund 014 : Total *4,220,1944,239,255

 
OFFICE OF THE STATE FIRE MARSHAL

 
Fire Marshal - Office of

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (41.000) (41.000)

 
Personal Services2,185,6622,282,794

 
All Other326,289326,449

 
________________________

 
Fund 014 : Total *2,511,9512,609,243

 
BUREAU OF HIGHWAY SAFETY

 
Highway Safety DPS

 
- Other Participating Funds -

 
Highway Fund

 
Positions - Legislative Count (5.000) (5.000)

 
Personal Services212,951219,613

 
All Other340,428348,301

 
________________________

 
Fund 012 : Total *553,379567,914

 
Federal Expenditures Fund

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services228,252241,060

 
All Other1,551,7311,609,993

 
________________________

 
Fund 013 : Total *1,779,9831,851,053

 
Other Special Revenue Funds

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services21,02622,474

 
All Other284,980285,032

 
________________________

 
Fund 014 : Total *306,006307,506

 
** SUMMARY - HIGHWAY SAFETY DPS

 
Positions - Legislative Count (9.000) (9.000)

 
Personal Services462,229483,147

 
All Other2,177,1392,243,326

 
________________________

 
Program : Total *2,639,3682,726,473

 
BUREAU OF LIQUOR ENFORCEMENT

 
Liquor Enforcement

 
* General Fund

 
Positions - Legislative Count (29.000) (29.000)

 
Personal Services1,571,4231,632,535

 
All Other175,360182,288

 
Capital Expenditures150,50086,000

 
________________________

 
Fund 010 : Total *1,897,2831,900,823

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other30,00030,000

 
________________________

 
Fund 014 : Total *30,00030,000

 
** SUMMARY - LIQUOR ENFORCEMENT

 
Positions - Legislative Count (29.000) (29.000)

 
Personal Services1,571,4231,632,535

 
All Other205,360212,283

 
Capital Expenditures150,50086,000

 
________________________

 
Program : Total *1,927,2831,930,823

 
BUREAU OF STATE POLICE

 
Licensing and Enforcement - Public Safety

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (13.000) (13.000)

 
Personal Services672,576695,692

 
All Other228,507219,246

 
Capital Expenditures61,00045,000

 
________________________

 
Fund 014 : Total *962,083959,938

 
Motor Vehicle Inspection

 
- Other Participating Funds -

 
Highway Fund

 
Positions - Legislative Count (13.000) (13.000)

 
Personal Services803,608828,086

 
All Other209,150120,466

 
Capital Expenditures96,000100,000

 
________________________

 
Fund 012 : Total *1,108,7581,048,552

 
State Police

 
* General Fund

 
Positions - Legislative Count (392.000) (392.000)

 
Personal Services10,422,16010,822,333

 
All Other2,058,6682,088,751

 
Capital Expenditures1,031,6001,242,900

 
________________________

 
Fund 010 : Total *13,512,42814,153,984

 
- Other Participating Funds -

 
Highway Fund

 
Personal Services15,633,24716,233,501

 
All Other3,384,1673,324,679

 
Capital Expenditures1,547,4001,864,350

 
________________________

 
Fund 012 : Total *20,564,81421,422,530

 
Federal Expenditures Fund

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services80,35385,165

 
All Other3,9573,957

 
________________________

 
Fund 013 : Total *84,31089,122

 
Other Special Revenue Funds

 
Positions - Legislative Count (5.000) (5.000)

 
Personal Services325,893338,353

 
All Other5,2515,251

 
________________________

 
Fund 014 : Total *331,144343,604

 
** SUMMARY - STATE POLICE

 
Positions - Legislative Count (399.000) (399.000)

 
Personal Services26,461,65327,479,352

 
All Other5,452,0435,422,638

 
Capital Expenditures2,579,0003,107,250

 
________________________

 
Program : Total *34,492,69636,009,240

 
Traffic Safety

 
- Other Participating Funds -

 
Highway Fund

 
Positions - Legislative Count (9.000) (9.000)

 
Personal Services667,926686,185

 
All Other201,346157,352

 
Capital Expenditures98,00057,500

 
________________________

 
Fund 012 : Total *967,272901,037

 
Traffic Safety - Commercial Vehicle

 
Enforcement

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
* General Fund

 
Positions - Legislative Count (49.000) (49.000)

 
Personal Services2,774,4222,873,791

 
All Other371,375373,961

 
Capital Expenditures81,60081,600

 
________________________

 
Fund 014 : Total *3,227,3973,329,352

 
Turnpike Enforcement

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (38.000) (38.000)

 
Personal Services2,903,3502,990,732

 
All Other322,873313,936

 
Capital Expenditures293,000300,000

 
________________________

 
Fund 014 : Total *3,519,2233,604,668

 
** SUMMARY - DEPARTMENT OF PUBLIC

 
SAFETY

 
* General Fund

 
Positions - Legislative Count (453.000) (453.000)

 
Personal Services13,678,25314,194,419

 
All Other4,225,8824,352,619

 
Capital Expenditures1,182,1001,328,900

 
________________________

 
Umbrella Fund : Total*19,086,23519,875,938

 
- Other Participating Funds -

 
Highway Fund

 
Positions - Legislative Count (39.000) (39.000)

 
Personal Services17,875,62618,546,618

 
All Other4,216,0114,032,836

 
Capital Expenditures1,741,4002,021,850

 
________________________

 
Umbrella Fund : Total*23,833,03724,601,304

 
Federal Expenditures Fund

 
Positions - Legislative Count (6.000) (6.000)

 
Personal Services366,145385,376

 
All Other3,497,0463,560,151

 
________________________

 
Umbrella Fund : Total*3,863,1913,945,527

 
Other Special Revenue Funds

 
Positions - Legislative Count (163.000) (163.000)

 
Personal Services9,771,39810,122,455

 
All Other6,064,3766,059,392

 
Capital Expenditures435,600426,600

 
________________________

 
Umbrella Fund : Total*16,271,37416,608,447

 
Federal Block Grant Fund

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services97,366101,932

 
________________________

 
Umbrella Fund : Total*97,366101,932

 
** SUMMARY - DEPARTMENT OF PUBLIC

 
SAFETY

 
Positions - Legislative Count (663.000) (663.000)

 
Personal Services41,788,78843,350,800

 
All Other18,003,31518,004,998

 
Capital Expenditures3,359,1003,777,350

 
________________________

 
**Umbrella Grand Totals**63,151,20365,133,148

 
PUBLIC UTILITIES COMMISSION

 
PUBLIC UTILITIES COMMISSION

 
Public Utilities - Administrative Division

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (62.500) (62.500)

 
Positions - FTE Count (0.500) (0.500)

 
Personal Services4,450,2964,697,670

 
All Other850,458872,260

 
________________________

 
Fund 014 : Total *5,300,7545,569,930

 
BOARD OF TRUSTEES OF THE MAINE STATE

 
RETIREMENT SYSTEM

 
BOARD OF TRUSTEES OF THE MAINE STATE

 
RETIREMENT SYSTEM

 
Retirement System - Retirement Allowance Fund

 
* General Fund

 
All Other190,053197,655

 
________________________

 
Fund 010 : Total *190,053197,655

 
SACO RIVER CORRIDOR COMMISSION

 
SACO RIVER CORRIDOR COMMISSION

 
Saco River Corridor Commission

 
* General Fund

 
All Other30,00030,000

 
________________________

 
Fund 010 : Total *30,00030,000

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other31,50031,500

 
________________________

 
Fund 014 : Total *31,50031,500

 
** SUMMARY - SACO RIVER CORRIDOR

 
COMMISSION

 
All Other61,50061,500

 
________________________

 
Program : Total * 61,50061,500

 
MAINE SCIENCE AND TECHNOLOGY FOUNDATION

 
MAINE SCIENCE AND TECHNOLOGY FOUNDATION

 
Maine Science and Technology Foundation

 
* General Fund

 
All Other1,645,0591,645,059

 
________________________

 
Fund 010 : Total *1,645,0591,645,059

 
DEPARTMENT OF THE SECRETARY OF STATE

 
MAINE STATE ARCHIVES

 
Administration - Archives

 
* General Fund

 
Positions - Legislative Count (14.000) (14.000)

 
Personal Services688,126709,366

 
All Other151,510152,694

 
Capital Expenditures71,60020,000

 
________________________

 
Fund 010 : Total *911,236 882,060

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other15,37515,760

 
________________________

 
Fund 014 : Total *15,37515,760

 
**SUMMARY - ADMINISTRATION - ARCHIVES

 
Positions - Legisltive Count (14.000) (14.000)

 
Personal Services688,126709,366

 
All Other166,885168,454

 
Capital Expenditures71,60020,000

 
________________________

 
Program : Total *926,611897,820

 
BUREAU OF CORPORATIONS, ELECTIONS

 
AND COMMISSIONS

 
Bureau of Administrative Services

 
and Corporations

 
* General Fund

 
Positions - Legislative Count (40.500) (40.500)

 
Personal Services1,923,4962,007,912

 
All Other772,525775,438

 
Capital Expenditures25,13025,758

 
________________________

 
Fund 010 : Total *2,721,1512,809,108

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (2.500) (2.500)

 
Personal Services86,92391,087

 
All Other12,42512,735

 
________________________

 
Fund 014 : Total *99,348103,822

 
** SUMMARY - BUREAU OF ADMINISTRATIVE

 
SERVICES AND CORPORATIONS

 
Positions - Legislative Count (43.000) (43.000)

 
Personal Services2,010,4192,098,999

 
All Other784,950788,173

 
Capital Expenditures25,13025,758

 
________________________

 
Program : Total *2,820,4992,912,930

 
BUREAU OF MOTOR VEHICLES

 
Administration - Motor Vehicles

 
- Other Participating Funds -

 
Highway Fund

 
Positions - Legislative Count (364.500) (364.500)

 
Positions - FTE Count (0.308) (0.308)

 
Personal Services15,563,85016,188,327

 
All Other8,079,8298,171,882

 
Capital Expenditures283,070376,072

 
________________________

 
Fund 012 : Total *23,926,74924,736,281

 
Federal Expenditures Fund

 
All Other455,192466,572

 
________________________

 
Fund 013 : Total *455,192466,572

 
Other Special Revenue Funds

 
Positions - Legislative Count (18.000) (18.000)

 
Personal Services662,368691,985

 
All Other106,072109,059

 
________________________

 
Fund 014 : Total *768,440801,044

 
** SUMMARY - ADMINISTRATION -

 
MOTOR VEHICLES

 
Positions - Legislative Count (382.500) (382.500)

 
Positions - FTE Count (0.308) (0.308)

 
Personal Services16,226,21816,880,312

 
All Other8,641,0938,747,513

 
Capital Expenditures283,070376,072

 
________________________

 
Program : Total *25,150,38126,003,897

 
Municipal Excise Tax Reimbursement

 
Fund

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other721,000742,630

 
________________________

 
Fund 014 : Total *721,000742,630

 
** SUMMARY - DEPARTMENT OF THE SECRETARY

 
OF STATE

 
* General Fund

 
Positions - Legislative Count (54.500) (54.500)

 
Personal Services2,611,6222,717,278

 
All Other924,035928,132

 
Capital Expenditures96,73045,758

 
________________________

 
Umbrella Fund : Total*3,632,3873,691,168

 
- Other Participating Funds -

 
Highway Fund

 
Positions - Legislative Count (364.500) (364.500)

 
Positions - FTE Count (0.308) (0.308)

 
Personal Services15,563,85016,188,327

 
All Other8,079,8298,171,882

 
Capital Expenditures283,070376,072

 
________________________

 
Umbrella Fund : Total*23,926,74924,736,281

 
Federal Expenditures Fund

 
All Other455,192466,572

 
________________________

 
Umbrella Fund : Total*455,192466,572

 
Other Special Revenue Funds

 
Positions - Legislative Count (20.500) (20.000)

 
Personal Services749,291783,072

 
All Other854,872880,184

 
________________________

 
Umbrella Fund : Total*1,604,1631,663,256

 
** SUMMARY - DEPARTMENT OF THE

 
SECRETARY OF STATE

 
Positions - Legislative Count (439.500) (439.500)

 
Positions - FTE Count (0.308) (0.308)

 
Personal Services18,924,76319,688,677

 
All Other10,313,92810,446,770

 
Capital Expenditures379,800421,830

 
________________________

 
**Umbrella Grand Totals**29,618,49130,557,277

 
ST. CROIX INTERNATIONAL WATERWAY

 
COMMISSION

 
ST. CROIX INTERNATIONAL WATERWAY

 
COMMISSION

 
St. Croix International Waterway

 
Commission

 
* General Fund

 
All Other25,00025,000

 
________________________

 
Fund 010 : Total *25,00025,000

 
BOARD OF TRUSTEES OF THE MAINE

 
TECHNICAL COLLEGE SYSTEM

 
BOARD OF TRUSTEES OF THE MAINE

 
TECHNICAL COLLEGE SYSTEM

 
Maine Technical College System -

 
Board of Trustees

 
* General Fund

 
All Other39,783,97040,778,568

 
________________________

 
Fund 010 : Total *39,783,97040,778,568

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other615,000630,375

 
________________________

 
Fund 014 : Total *615,000630,375

 
** SUMMARY - MAINE TECHNICAL COLLEGE

 
SYSTEM - BOARD OF TRUSTEES

 
All Other40,398,97041,408,943

 
________________________

 
Program : Total *40,398,97041,408,943

 
DEPARTMENT OF TRANSPORTATION

 
BUREAU OF FINANCE AND ADMINISTRATION

 
(TRANSPORTATION)

 
Administration and Planning

 
- Other Participating Funds -

 
Highway Fund

 
Positions - Legislative Count (164.000) (164.000)

 
Positions - FTE Count (0.544) (0.544)

 
Personal Services8,903,6049,231,470

 
All Other5,767,1535,824,824

 
Capital Expenditures260,000260,000

 
________________________

 
Fund 012 : Total *14,930,75715,316,294

 
Other Special Revenue Funds

 
All Other150,000150,000

 
________________________

 
Fund 014 : Total *150,000150,000

 
** SUMMARY - ADMINISTRATION AND

 
PLANNING

 
Positions - Legislative Count (164.000) (164.000)

 
Positions - FTE Count (0.544) (0.544)

 
Personal Services8,903,6049,231,470

 
All Other5,917,1535,974,824

 
Capital Expenditures260,000260,000

 
________________________

 
Program : Total *15,080,75715,466,294

 
Suspense Receivable - Transportation

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Personal Services435,204446,701

 
All Other825,731833,988

 
Capital Expenditures151,500153,015

 
________________________

 
Fund 014 : Total *1,412,4351,433,704

 
BUREAU OF MAINTENANCE AND OPERATIONS

 
Bridge Maintenance

 
- Other Participating Funds -

 
Highway Fund

 
Positions - Legislative Count (18.000) (18.000)

 
Positions - FTE Count (164.000) (164.000)

 
Personal Services9,155,5669,463,179

 
All Other4,844,0894,907,422

 
Capital Expenditures305,000305,000

 
________________________

 
Fund 012 : Total *14,304,65514,675,601

 
Collector Road Program

 
- Other Participating Funds -

 
Highway Fund

 
Personal Services682,499703,791

 
All Other1,988,9522,013,935

 
Capital Expenditures33,98533,985

 
________________________

 
Fund 012 : Total *2,705,4362,751,711

 
Federal Expenditures Fund

 
Personal Services25,00010,000

 
All Other26,00026,000

 
Capital Expenditures300,000200,000

 
________________________

 
Fund 013 : Total *351,000236,000

 
Other Special Revenue Funds

 
All Other62,50062,500

 
Capital Expenditures62,50062,500

 
________________________

 
Fund 014 : Total *125,000125,000

 
** SUMMARY - COLLECTOR ROAD PROGRAM

 
Personal Services707,499713,791

 
All Other2,077,4522,102,435

 
Capital Expenditures396,485296,485

 
________________________

 
Program : Total *3,181,4363,112,711

 
Highway Maintenance

 
- Other Participating Funds -

 
Highway Fund

 
Positions - Legislative Count (134.000) (134.000)

 
Positions - FTE Count (944.000) (944.000)

 
Personal Services52,098,77153,830,252

 
All Other40,508,83541,201,442

 
Capital Expenditures11,810,00012,325,000

 
________________________

 
Fund 012 : Total *104,417,606107,356,694

 
Other Special Revenue Funds

 
All Other515,050515,050

 
Capital Expenditures500,000500,000

 
________________________

 
Fund 014 : Total *1,015,0501,015,050

 
** SUMMARY - HIGHWAY MAINTENANCE

 
Positions - Legislative Count (134.000) (134.000)

 
Positions - FTE Count (944.000) (944.000)

 
Personal Services52,098,77153,830,252

 
All Other41,023,88541,716,492

 
Capital Expenditures12,310,00012,825,000

 
________________________

 
Program : Total *105,432,656108,371,744

 
Island Town Refunds - Highway

 
- Other Participating Funds -

 
Highway Fund

 
All Other80,00080,000

 
________________________

 
Fund 012 : Total *80,00080,000

 
Local Bridges

 
- Other Participating Funds -

 
Highway Fund

 
Personal Services1,116,0021,119,529

 
All Other400,000400,000

 
Capital Expenditures1,483,9981,480,471

 
________________________

 
Fund 012 : Total *3,000,0003,000,000

 
Federal Expenditures Fund

 
Personal Services714,000714,000

 
All Other787,105787,105

 
Capital Expenditures5,000,0005,000,000

 
________________________

 
Fund 013 : Total *6,501,1056,501,105

 
Other Special Revenue Funds

 
Personal Services357,000357,000

 
All Other243,000243,000

 
Capital Expenditures1,200,0001,200,000

 
________________________

 
Fund 014 : Total *1,800,0001,800,000

 
** SUMMARY - LOCAL BRIDGES

 
Personal Services2,187,0022,190,529

 
All Other1,430,1051,430,105

 
Capital Expenditures7,683,9987,680,471

 
________________________

 
Program : Total *11,301,10511,301,105

 
Motor Transport Service

 
- Other Participating Funds -

 
Highway Garage Fund

 
Positions - Legislative Count (71.000) (71.000)

 
Positions - FTE Count (169.000) (169.000)

 
Personal Services11,484,34412,007,487

 
All Other15,901,71016,299,252

 
________________________

 
Fund 032 : Total *27,386,05428,306,739

 
Traffic Service

 
- Other Participating Funds -

 
Highway Fund

 
Positions - Legislative Count (37.000) (37.000)

 
Positions - FTE Count (41.519) (41.519)

 
Personal Services2,602,4972,792,569

 
All Other1,610,7271,636,637

 
Capital Expenditures34,88634,886

 
________________________

 
Fund 012 : Total *4,248,1104,464,092

 
Federal Expenditures Fund

 
Personal Services1,961,2712,002,727

 
All Other2,917,3482,930,348

 
Capital Expenditures130,000130,000

 
________________________

 
Fund 013 : Total *5,008,6195,063,075

 
Other Special Revenue Funds

 
All Other300,000300,000

 
________________________

 
Fund 014 : Total *300,000300,000

 
** SUMMARY - TRAFFIC SERVICE

 
Positions - Legislative Count (37.000) (37.000)

 
Positions - FTE Count (41.519) (41.519)

 
Personal Services4,563,7684,795,296

 
All Other4,828,0754,866,985

 
Capital Expenditures164,886164,886

 
________________________

 
Program : Total *9,556,7299,827,167

 
Urban-rural Initiative Program

 
- Other Participating Funds -

 
Highway Fund

 
All Other23,450,00023,450,000

 
________________________

 
Fund 012 : Total *23,450,00023,450,000

 
BUREAU OF PROJECT DEVELOPMENT

 
Bond Interest - Highway

 
- Other Participating Funds -

 
Highway Fund

 
All Other5,620,3055,217,422

 
________________________

 
Fund 012 : Total *5,620,3055,217,422

 
Bond Retirement - Highway

 
- Other Participating Funds -

 
Highway Fund

 
All Other23,297,60022,712,600

 
________________________

 
Fund 012 : Total *23,297,60022,712,600

 
Highway and Bridge Improvement

 
* General Fund

 
Personal Services153,297162,022

 
________________________

 
Fund 010 : Total *153,297162,022

 
- Other Participating Funds -

 
Highway Fund

 
Positions - Legislative Count (540.000) (540.000)

 
Positions - FTE Count (22.538) (22.538)

 
Personal Services13,936,94214,467,970

 
All Other8,913,7149,093,789

 
Capital Expenditures23,089,72823,564,471

 
________________________

 
Fund 012 : Total *45,940,38447,126,230

 
Federal Expenditures Fund

 
Personal Services16,202,52316,838,590

 
All Other16,387,68516,551,562

 
Capital Expenditures147,555,102149,030,653

 
________________________

 
Fund 013 : Total *180,145,310182,420,805

 
Other Special Revenue Funds

 
All Other1,000,0001,000,000

 
Capital Expenditures7,500,0007,500,000

 
________________________

 
Fund 014 : Total *8,500,0008,500,000

 
** SUMMARY - HIGHWAY AND BRIDGE

 
IMPROVEMENT

 
Positions - Legislative Count (540.000) (540.000)

 
Positions - FTE Count (22.538) (22.538)

 
Personal Services30,292,76231,468,582

 
All Other26,301,39926,645,351

 
Capital Expenditures178,144,830180,095,124

 
________________________

 
Program : Total *234,738,991238,209,057

 
State Infrastructure Bank

 
- Other Participating Funds -

 
Highway Fund

 
All Other19,05012,700

 
________________________

 
Fund 012 : Total *19,05012,700

 
Other Special Revenue Funds

 
All Other266,250234,500

 
________________________

 
Fund 014 : Total *266,250234,500

 
** SUMMARY - STATE INFRASTRUCTURE

 
BANK

 
All Other285,300247,200

 
________________________

 
Program : Total *285,300247,200

 
BUREAU OF TRANSPORTATION SERVICES

 
Administration - Aeronautics

 
* General Fund

 
All Other336,101344,503

 
________________________

 
Fund 010 : Total *336,101344,503

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
All Other2,114,5082,114,508

 
Capital Expenditures500,000500,000

 
________________________

 
Fund 013 : Total *2,614,5082,614,508

 
Other Special Revenue Funds

 
All Other200,000200,000

 
________________________

 
Fund 014 : Total *200,000200,000

 
** SUMMARY - ADMINISTRATION -

 
AERONAUTICS

 
All Other2,650,6092,659,011

 
Capital Expenditures500,000500,000

 
________________________

 
Program : Total *3,150,6093,159,011

 
Administration - Ports and Marine

 
Transportation

 
* General Fund

 
All Other2,799,9442,911,302

 
________________________

 
Fund 010 : Total *2,799,9442,911,302

 
Augusta State Airport

 
- Other Participating Funds -

 
Augusta State Airport Fund

 
All Other358,556364,131

 
________________________

 
Fund 058 : Total *358,556364,131

 
Island Ferry Service

 
- Other Participating Funds -

 
Island Ferry Services Fund

 
Positions - Legislative Count (66.500) (66.500)

 
Positions - FTE Count (7.399) (7.399)

 
Personal Services3,585,1823,756,661

 
All Other1,826,6381,873,072

 
________________________

 
Fund 057 : Total *5,411,8205,629,733

 
Ports and Marine Transportation

 
- Other Participating Funds -

 
Marine Ports Fund

 
All Other97,44599,881

 
________________________

 
Fund 059 : Total *97,44599,881

 
Railroad Assistance Program

 
* General Fund

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services54,19955,936

 
All Other135,572138,961

 
________________________

 
Fund 010 : Total *189,771194,897

 
- Other Participating Funds -

 
Highway Fund

 
All Other610,000615,000

 
________________________

 
Fund 012 : Total *610,000615,000

 
Federal Expenditures Fund

 
Personal Services10,10610,252

 
All Other732,250739,573

 
________________________

 
Fund 013 : Total *742,356749,825

 
Other Special Revenue Funds

 
All Other173,385177,470

 
________________________

 
Fund 014 : Total *173,385177,470

 
** SUMMARY - RAILROAD ASSISTANCE PROGRAM

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services64,30566,188

 
All Other1,651,2071,671,004

 
________________________

 
Program : Total *1,715,5121,737,192

 
Transportation Services

 
* General Fund

 
All Other544,713544,713

 
________________________

 
Fund 010 : Total *544,713544,713

 
- Other Participating Funds -

 
Federal Expenditures Fund

 
Personal Services268,619270,821

 
All Other7,474,5017,474,560

 
Capital Expenditures1,000,0001,000,000

 
________________________

 
Fund 013 : Total *8,743,1208,745,381

 
Other Special Revenue Funds

 
All Other100,00050,000

 
Capital Expenditures256,250262,656

 
________________________

 
Fund 014 : Total *356,250312,656

 
** SUMMARY - TRANSPORTATION SERVICES

 
Personal Services268,619270,821

 
All Other8,119,2148,069,273

 
Capital Expenditures1,256,2501,262,656

 
________________________

 
Program : Total *9,644,0839,602,750

 
Van-pool Services

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other71,04172,817

 
Capital Expenditures71,95970,183

 
________________________

 
Fund 014 : Total *143,000143,000

 
** SUMMARY - DEPARTMENT OF TRANSPORTATION

 
* General Fund

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services207,496217,958

 
All Other3,816,3303,939,479

 
________________________

 
Umbrella Fund : Total *4,023,8264,157,437

 
- Other Participating Funds -

 
Highway Fund

 
Positions - Legislative Count (893.000) (893.000)

 
Positions - FTE Count (1,172.601) (1,172.601)

 
Personal Services88,495,88191,608,760

 
All Other117,110,425117,165,771

 
Capital Expenditures37,017,59738,003,813

 
________________________

 
Umbrella Fund : Total *242,623,903246,778,344

 
Federal Expenditures Fund

 
Personal Services19,181,51919,846,390

 
All Other30,439,39730,623,656

 
Capital Expenditures154,485,102155,860,653

 
________________________

 
Umbrella Fund : Total *204,106,018206,330,699

 
Other Special Revenue Funds

 
Personal Services792,204803,701

 
All Other3,906,9573,839,325

 
Capital Expenditures9,742,2099,748,354

 
________________________

 
Umbrella Fund : Total *14,441,37014,391,380

 
Highway Garage Fund

 
Positions - Legislative Count (71.000) (71.000)

 
Positions - FTE Count (169.000) (169.000)

 
Personal Services11,484,34412,007,487

 
All Other15,901,71016,299,252

 
________________________

 
Umbrella Fund : Total *27,386,05428,306,739

 
Island Ferry Services Fund

 
Positions - Legislative Count (66.500) (66.500)

 
Positions - FTE Count (7.399) (7.399)

 
Personal Services3,585,1823,756,661

 
All Other1,826,6381,873,072

 
________________________

 
Umbrella Fund : Total *5,411,8205,629,733

 
Augusta State Airport Fund

 
All Other358,556364,131

 
________________________

 
Umbrella Fund : Total *358,556364,131

 
Marine Ports Fund

 
All Other97,44599,881

 
________________________

 
Umbrella Fund : Total *97,44599,881

 
** SUMMARY - DEPARTMENT OF

 
TRANSPORTATION

 
Positions - Legislative Count (1,031.500) (1,031.500)

 
Positions - FTE Count (1,349.000) (1,349.000)

 
Personal Services123,746,626128,240,957

 
All Other173,457,458174,204,567

 
Capital Expenditures201,244,908203,612,820

 
________________________

 
**Umbrella Grand Total**498,448,992506,058,344

 
(OFFICE OF) TREASURER OF STATE

 
(OFFICE OF) TREASURER OF STATE

 
Administration - Treasury

 
* General Fund

 
Positions - Legislative Count (18.000) (18.000)

 
Personal Services 898,700940,807

 
All Other325,760332,126

 
________________________

 
Fund 010 : Total *1,224,4601,272,933

 
- Other Participating Funds -

 
Abandoned Property Fund

 
All Other334,229342,584

 
________________________

 
Fund 071 : Total *334,229342,584

 
** SUMMARY - ADMINISTRATION - TREASURY

 
Positions - Legislative Count (18.000) (18.000)

 
Personal Services 898,700940,807

 
All Other659,989674,710

 
________________________

 
Program : Total *1,558,6891,615,517

 
Debt Service - Treasury

 
* General Fund

 
All Other83,617,78086,128,975

 
________________________

 
Fund 010 : Total *83,617,78086,128,975

 
Passamaquoddy Sales Tax Fund

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other500500

 
________________________

 
Fund 014 : Total * 500500

 
State - Municipal Revenue Sharing

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other109,521,508117,236,836

 
________________________

 
Fund 014 : Total *109,521,508117,236,836

 
** SUMMARY - OFFICE OF THE TREASURER

 
OF STATE

 
* General Fund

 
Positions - Legislative Count (18.000) (18.000)

 
Personal Services898,700940,807

 
All Other83,943,54086,461,101

 
________________________

 
Umbrella Fund : Total *84,842,24087,401,908

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other109,522,008117,237,336

 
________________________

 
Umbrella Fund : Total *109,522,008117,237,336

 
Abandoned Property Fund

 
All Other334,229342,584

 
________________________

 
Umbrella Fund : Total *334,229342,584

 
** SUMMARY - (OFFICE OF) TREASURER

 
OF STATE

 
Positions - Legislative Count (18.000) (18.000)

 
Personal Services 898,700940,807

 
All Other193,799,777204,041,021

 
________________________

 
**Umbrella Grand Total**194,698,477204,981,828

 
BOARD OF TRUSTEES OF THE UNIVERSITY

 
OF MAINE SYSTEM

 
BOARD OF TRUSTEES OF THE UNIVERSITY

 
OF MAINE SYSTEM

 
Debt Service - University of Maine

 
System

 
* General Fund

 
All Other2,500,0002,500,000

 
________________________

 
Fund 010 : Total *2,500,0002,500,000

 
Educational and General Activities -UMS

 
* General Fund

 
All Other173,543,272177,881,855

 
________________________

 
Fund 010 : Total *173,543,272177,881,855

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other100,00050,000

 
________________________

 
Fund 014 : Total *100,00050,000

 
** SUMMARY - EDUCATIONAL and GENERAL

 
ACTIVITIES - UMS

 
All Other173,643,272177,931,855

 
________________________

 
Program : Total *173,643,272177,931,855

 
Maine Patent Program

 
* General Fund

 
All Other300,000300,000

 
________________________

 
Fund 010 : Total *300,000300,000

 
** SUMMARY - BOARD OF TRUSTEES OF

 
THE UNIVERSITY OF MAINE SYSTEM

 
All Other176,443,272180,731,855

 
________________________

 
**Umbrella Grand Total**176,443,272180,731,855

 
WORKERS' COMPENSATION BOARD

 
WORKERS' COMPENSATION BOARD

 
Administration - Workers' Compensation

 
Board

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (118.500) (118.500)

 
Personal Services6,269,0426,490,365

 
All Other1,390,8811,413,462

 
Capital Expenditures15,00015,000

 
________________________

 
Fund 014 : Total *7,674,9237,918,827

 
Employment Rehabilitation Program

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
All Other2,500,0003,500,000

 
________________________

 
Fund 014 : Total *2,500,0003,500,000

 
Workers' Compensation Board

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Personal Services40,00040,000

 
All Other24,90624,906

 
________________________

 
Fund 014 : Total *64,90664,906

 
** SUMMARY - WORKERS' COMPENSATION BOARD

 
- Other Participating Funds -

 
Other Special Revenue Funds

 
Positions - Legislative Count (118.500) (118.500)

 
Personal Services6,309,0426,530,365

 
All Other3,915,7874,938,368

 
Capital Expenditures15,00015,000

 
________________________

 
Umbrella Fund : Total *10,239,82911,483,733

 
** Summary - Workers' Compensation

 
Board

 
Positions - Legislative Count (118.50) (118.500)

 
Personal Services6,309,0426,530,365

 
All Other3,915,7874,938,368

 
Capital Expenditures15,00015,000

 
________________________

 
**Umbrella Grand Totals10,239,82911,483,733

 
FUND SUMMARY PAGE(S)

 
General Fund

 
Positions - Legislative Count (6,262.000) (6,200.000)

 
Positions - FTE Count (221.566) (189.122)

 
Personal Services346,353,974354,784,765

 
All Other2,244,511,9172,378,495,891

 
Capital Expenditures6,881,5876,902,431

 
____________________________

 
State Fund : Total *2,597,747,4782,740,183,087

 
- Other Participating Funds -

 
Highway Fund

 
Positions - Legislative Count (1,319.500) (1,319.500)

 
Positions - FTE Count (1,172.909) (1,172.909)

 
Personal Services122,780,650127,225,711

 
All Other130,433,860130,412,348

 
Capital Expenditures39,042,06740,401,735

 
____________________________

 
State Fund : Total *292,256,577298,039,794

 
Federal Expenditures Fund

 
Positions - Legislative Count (2,434.500) (2,434.500)

 
Positions - FTE Count (49.195) (49.195)

 
Personal Services137,162,639142,882,175

 
All Other1,301,077,2371,384,017,254

 
Capital Expenditures156,515,546158,065,587

 
____________________________

 
State Fund : Total *1,594,755,4221,684,965,016

 
Other Special Revenue Funds

 
Positions - Legislative Count (2,015.000) (2,015.000)

 
Positions - FTE Count (77.590) (77.590)

 
Personal Services102,898,069106,969,630

 
All Other400,990,319415,015,608

 
Capital Expenditures14,838,70114,186,295

 
Unallocated381,853392,777

 
__________________________

 
State Fund : Total *519,108,942536,564,310

 
Federal Block Grant Fund

 
Positions - Legislative Count (166.500) (166.500)

 
Personal Services12,542,71312,978,063

 
All Other150,017,801154,060,092

 
____________________________

 
State Fund : Total *162,560,514167,038,155

 
Highway Garage Fund

 
Positions - Legislative Count (71.000) (71.000)

 
Positions - FTE Count (169.000) (169.000)

 
Personal Services11,484,34412,007,487

 
All Other15,901,71016,299,252

 
____________________________

 
State Fund : Total *27,386,05428,306,739

 
Postal, Printing and Supply Fund

 
Positions - Legislative Count (56.000) (56.000)

 
Positions - FTE Count (0.375) (0.375)

 
Personal Services2,265,8872,357,899

 
All Other1,359,8921,368,408

 
____________________________

 
State Fund : Total *3,625,7793,726,307

 
Office of Information Services Fund

 
Positions - Legislative Count (175.000) (175.000)

 
Positions - FTE Count (0.457) (0.457)

 
Personal Services11,026,41611,458,723

 
All Other7,681,2587,743,744

 
____________________________

 
State Fund : Total *18,707,67419,202,467

 
Risk Management Fund

 
Positions - Legislative Count (5.000) (5.000)

 
Personal Services294,380305,942

 
All Other3,418,1013,418,853

 
____________________________

 
State Fund : Total *3,712,4813,724,795

 
Workers' Compensation Management Fund

 
Positions - Legislative Count (9.000) (9.000)

 
Personal Services1,110,8381,141,597

 
All Other16,973,27317,397,772

 
____________________________

 
State Fund : Total *18,084,11118,539,369

 
Central Motor Pool

 
Positions - Legislative Count (13.000) (13.000)

 
Personal Services557,548579,246

 
All Other3,980,9104,166,865

 
____________________________

 
State Fund : Total *4,538,4584,746,111

 
Real Property Lease Internal

 
Service Fund

 
Positions - Legislative Count (2.000) (2.000)

 
Personal Services88,60793,360

 
All Other16,910,15617,331,203

 
____________________________

 
State Fund : Total *16,998,76317,424,563

 
Bureau of Revenue Services Fund

 
All Other510,000510,000

 
________________________

 
State Fund : Total *510,000510,00

 
Retiree Health Insurance Fund

 
All other31,085,95035,994,855

 
________________________

 
State Fund : Total *31,085,95035,994,855

 
Accident, Sickness and Health Insurance

 
Internal Service Fund

 
Positions - Legislative Count (11.000) (11.000)

 
Positions - FTE Count (0.361) (0.361)

 
Personal Services505,608528,153

 
All Other736,607755,021

 
________________________

 
State Fund - Total *1,242,2151,283,174

 
Potato Marketing Fund

 
Positions - Legislative Count (1.000) (1.000)

 
Personal Services63,58265,402

 
All Other116,033104,210

 
____________________________

 
State Fund : Total *179,615169,612

 
Island Ferry Services Fund

 
Positions - Legislative Count (66.500) (66.500)

 
Positions - FTE Count (7.399) (7.399)

 
Personal Services3,585,1823,756,661

 
All Other1,826,6381,873,072

 
____________________________

 
State Fund : Total *5,411,8205,629,733

 
Augusta State Airport Fund

 
All Other358,556364,131

 
____________________________

 
State Fund : Total *358,556364,131

 
Marine Ports Fund

 
All Other97,44599,881

 
____________________________

 
State Fund : Total *97,44599,881

 
Alcoholic Beverage Fund

 
Positions - Legislative Count (106.000) (106.000)

 
Positions - FTE Count (5.784) (5.784)

 
Personal Services4,653,9824,852,382

 
All Other3,782,1953,879,985

 
____________________________

 
State Fund : Total *8,436,1778,732,367

 
Prison Industries Fund

 
Positions - Legislative Count (9.000) (9.000)

 
Personal Services400,433417,132

 
All Other530,417531,672

 
Capital Expenditures152,50065,000

 
____________________________

 
State Fund : Total *1,083,3501,013,804

 
Seed Potato Board Fund

 
Positions - Legislative Count (9.500) (9.500)

 
Positions - FTE Count (13.971) (13.971)

 
Personal Services494,035518,532

 
All Other221,613226,986

 
____________________________

 
State Fund : Total *715,648745,518

 
State Administered Fund

 
All Other2,009,7162,011,728

 
____________________________

 
State Fund : Total *2,009,7162,011,728

 
State Lottery Fund

 
Positions - Legislative Count (28.000) (28.000)

 
Personal Services1,361,0941,409,221

 
All Other2,738,1362,804,475

 
____________________________

 
State Fund : Total *4,099,2304,213,696

 
Baxter State Park Authority

 
Tree Harvesting Fund

 
All Other1,000,0001,000,000

 
____________________________

 
State Fund : Total *1,000,0001,000,000

 
Employment Security Trust Fund

 
All Other100,000,000110,000,000

 
____________________________

 
State Fund : Total *100,000,000110,000,000

 
Abandoned Property Fund

 
All Other334,229342,584

 
____________________________

 
State Fund : Total *334,229342,584

 
** SUMMARY - ** STATEWIDE GRAND

 
TOTALS FOR CURRENT SERVICES **

 
Positions - Legislative Count (12,759.500) (12,697.500)

 
Positions - FTE Count (1,718.607 (1,686.163)

 
Personal Services759,629,981784,332,081

 
All Other4,438,603,9694,690,225,890

 
Capital Expenditures217,430,401219,621,048

 
Unallocated381,853392,777

 
____________________________

 
** STATEWIDE GRAND : TOTALS **5,416,046,2045,694,571,796

 
PART B

 
Sec. B-1. Supplemental appropriations and allocations. There are
appropriated and allocated from various funds for the fiscal
years ending June 30, 2002 and June 30, 2003, to the departments
listed, the following sums.

 
I.ADMINISTRATIVE AND FINANCIAL SERVICES, DEPARTMENT OF 18

 
II.Capital Construction/Repairs/Improvements - Admin 0059

 
Provide planning for capital improvements, repairs and
improvements

 
New Initiative: Provides for the reduction of funds for capital
construction projects to stay within available resources.

 
General Fund2001-022002-03

 
All Other ($3,458,800) ($3,516,000)

 
Capital Expenditures (1,283,468) (1,318,574)

 
________________________

 
Total (4,742,268) (4,834,574)

 
New Initiative: Provides for the deappropriation of funds to
permit an appropriation to the Legislature for State House
Preservation and Maintenance program account.

 
General Fund2001-022002-03

 
All Other (850,000) (850,000)

 
________________________

 
Total (850,000) (850,000)

 
Salary Plan 0305

 
Set aside account reserved for distributing appropriations
earmarked for salary increases and other costs associated with
the collective bargaining process.

 
New Initiative: Provides for the deappropriation of funds through
the continuation of the Voluntary Employee Incentive Program.

 
General Fund2001-022002-03

 
Personal Services (400,000) (400,000)

 
________________________

 
Total (400,000) (400,000)

 
Departments and Agencies Statewide - Retirement UAL Amortization
Period 0016

 
Set aside account reserved for allocating appropriations/
deappropriations to departments and agencies in State Government.

 
New Initiative: Provides for the deappropriation/deallocation of
funds from changing the amortization period from 19 to 22 years
for the retirement unfunded actuarial liability for state
employees and teachers.

 
General Fund2001-022002-03

 
Personal Services (17,278,982) (18,234,610)

 
________________________

 
Total (17,278,982) (18,234,610)

 
Alcoholic Beverages - General Operation 0015

 
Maintain an increase in net profit transfers to the General Fund
equal to the percent of increase in the Maine Growth Index.

 
New Initiative: Provides for an increase in the Freight account
to reflect the increased number of stops that will be made by the
trucking contractor as a result of moving to an agency network
for all liquor sales.

 
Alcoholic Beverage Fund2001-022002-03

 
All Other73,34375,876

 
________________________

 
Total73,34375,876

 
New Initiative: Provides for an adjustment to the allocation for
Personal Services and All Other to reflect the closing of the
state-run liquor stores.

 
Alcoholic Beverage Fund2001-022002-03

 
Positions - Legislative Count (-97.000) (-97.000)

 
Positions - FTE Count (-5.784) (-5.784)

 
Personal Services (1,462,989) (4,282,932)

 
All Other (7,056) (1,771,345)

 
________________________

 
Total (1,470,045) (6,054,277)

 
Personal Property Tax Reform 0806

 
Administer a tax reimbursement program to encourage capital
investment in business property in the State.

 
New Initiative: Deappropriates funds from savings and
restructuring of the BETR program.

 
General Fund2001-022002-03

 
All Other (41,282,335) (68,505,311)

 
________________________

 
Total (41,282,335) (68,505,311)

 
Other Special Revenue Funds2001-022002-03

 
All Other32,688,46561,010,295

 
________________________

 
Total32,688,46561,010,295

 
Revenue Services - Bureau of 0002

 
Collect tax revenue necessary to support State Government.

 
New Initiative: Provides for the appropriation of funds to
establish 5 positions and related All Other operating funds for
the Bureau of Revenue Services. Position detail on file within
the
Bureau of Budget.

 
General Fund2001-022002-03

 
Positions - Legislative Count (5.000) (5.000)

 
Personal Services187,000259,000

 
All Other37,00021,000

 
________________________

 
Total224,000280,000

 
New Initiative: Provides for the appropriation of funds to permit
position upgrades in the Bureau of Revenue Services due to the
inability to adequately recruit and retain individuals in this
program.

 
General Fund2001-022002-03

 
Personal Services200,000200,000

 
________________________

 
Total200,000200,000

 
III.ADMINISTRATIVE AND FINANCIAL SERVICES, DEPARTMENT OF 18

 
DEPARTMENT TOTALS2001-022002-03

 
Department Summary - All Funds (32,837,822) (37,312,601)

 
Department Summary - General Fund (64,129,585) (92,344,495)

 
Department Summary - Other Special

 
Revenue Funds32,688,46561,010,295

 
Department Summary - Alcoholic

 
Beverage Fund (1,396,702) (5,978,401)

 
EDUCATION, DEPARTMENT OF 05

 
General Purpose Aid for Local Schools 0308

 
Oversee state financial support for the education of kindergarten
to 12th grade students and accurately distribute subsidy.

 
New Initiative: Reduces GPA funding level from the department's
recommended increase of 6%.

 
General Fund2001-022002-03

 
All Other (6,641,318) (27,959,951)

 
________________________

 
Total (6,641,318) (27,959,951)

 
EDUCATION, DEPARTMENT OF 05

 
DEPARTMENT TOTALS2001-022002-03

 
Department Summary - All Funds (6,641,318) (27,959,951)

 
Department Summary - General Fund (6,641,318) (27,959,951)

 
FINANCE AUTHORITY OF MAINE 94F

 
Maine Dental Education Loan Program 0900

 
New program in fiscal year 2000-01 to increase the availability
of quality dental care in underserved areas of the State.

 
New Initiative: Provides for the deallocation of funds to limit
program growth.

 
Other Special Revenue Funds2001-022002-03

 
All Other (840) (3,882)

 
________________________

 
Total (840) (3,882)

 
Quality Child Care Education Scholarship Fund 0903

 
Foster the development of quality child care in the State.

 
New Initiative: Provides for the deallocation of funds to limit
program growth.

 
Other Special Revenue Funds2001-022002-03

 
All Other (2,035) (9,405)

 
________________________

 
Total (2,035) (9,405)

 
FINANCE AUTHORITY OF MAINE 94F

 
DEPARTMENT TOTALS2001-022002-03

 
Department Summary - All Funds (2,875) (13,287)

 
Department Summary - Other Special

 
Revenue Funds (2,875) (13,287)

 
HUMAN SERVICES, DEPARTMENT OF 10A

 
Purchased Social Services 0228

 
Provide a flexible and comprehensive network of community-based
services for the State's disadvantaged families, children and
individuals.

 
New Initiative: Deappropriate funding for contracts that overlap
state fiscal years encumbered after April 1, 2001.

 
General Fund2001-022002-03

 
All Other (1,200,000)

 
____________

 
Total (1,200,000)

 
New Initiative: Deallocate funding from the Purchased Social
Services program for child care funded by the Fund for a Healthy
Maine.

 
Other Special Revenue Funds2001-022002-03

 
All Other (6,605,000) (6,835,000)

 
________________________

 
Total (6,605,000) (6,835,000)

 
Child Care Services 0563

 
Provide direct care slots or voucher services, or both, to
children and families in need.

 
New Initiative: Funds for PSSP Child Care through transfer from
the TANF Reserve Fund and deallocation of the balance of TANF
allocation.

 
Federal Block Grant Fund2001-022002-03

 
All Other2,555,0002,785,000

 
________________________

 
Total2,555,0002,785,000

 
Child Welfare Services 0139

 
Provide care for the children in the care and custody of the
Department of Human Services.

 
New Initiative: Deappropriate funding for contracts that overlap
state fiscal years encumbered after April 1, 2001.

 
General Fund2001-022002-03

 
All Other (300,000)

 
____________

 
Total (300,000)

 
New Initiative: Deappropriate funds from the Child Welfare
account based on additional earned revenue from Title IV-E
through a cost allocation change.

 
General Fund2001-022002-03

 
All Other (1,000,000)

 
____________

 
Total (1,000,000)

 
New Initiative: Allocate funding in the Child Welfare Other
Special Revenue account based on additional earned revenue from
Title IV-E through a cost allocation change.

 
Other Special Revenue Funds2001-022002-03

 
All Other1,000,000

 
____________

 
Total1,000,000

 
Health, Bureau of 0143

 
Promote health through education, motivation and surveillance and
implementing public health policies.

 
New Initiative: Deallocate funding from the Bureau of Health
account for dental access grants funded by the Fund for a Healthy
Maine.

 
Other Special Revenue Funds2001-022002-03

 
All Other (330,000) (330,000)

 
________________________

 
Total (330,000) (330,000)

 
New Initiative: Deallocate funding from the Bureau of Health
account for statewide tobacco cessation and media campaigns and
evaluation of funded by the Fund for a Healthy Maine.

 
Other Special Revenue Funds2001-022002-03

 
All Other (3,250,000) (3,250,000)

 
________________________

 
Total (3,250,000) (3,250,000)

 
New Initiative: Deallocate funding from the Bureau of Health
account for home visitations funded by the Fund for a Healthy
Maine.

 
Other Special Revenue Funds2001-022002-03

 
All Other (2,100,000) (2,100,000)

 
________________________

 
Total (2,100,000) (2,100,000)

 
New Initiative: Deallocate funding from the Bureau of Health
account for community and school grants funded by the Fund for a
Healthy Maine.

 
Other Special Revenue Funds2001-022002-03

 
All Other (2,175,000) (2,175,000)

 
________________________

 
Total (2,175,000) (2,175,000)

 
Temporary Assistance for Needy Families 0138

 
Provide temporary monetary assistance for the State's low-income
families with children.

 
New Initiative: Deallocate the balance of funds from TANF account
to be allocated to the Purchased Social Services Child Care
account.

 
Federal Block Grant Funds2001-022002-03

 
All Other (1,000,000) (1,000,000)

 
________________________

 
Total (1,000,000) (1,000,000)

 
Bureau of Medical Services 0129

 
Administer the Medicaid program in a cost-effective manner and
ensure that administrative support services meet high quality
standards.

 
New Initiative: Deappropriate funding for contracts that overlap
state fiscal years encumbered after April 1, 2001.

 
General Fund2001-022002-03

 
All Other (100,000) (100,000)

 
________________________

 
Total (100,000) (100,000)

 
Medical Care - Payments to Providers 0147

 
Use the Maine PrimeCare program as the vehicle for ensuring that
high-quality, cost-effective care is provided in the most
appropriate setting.

 
New Initiative: Reduction due to management savings of a net of
4% per year in the pharmacy prior authorization program.

 
General Fund2001-022002-03

 
All Other (3,127,703) (3,688,086)

 
________________________

 
Total (3,127,703) (3,688,086)

 
New Initiative: Reduction due to policy initiatives in the
pharmacy single subscriber program.

 
General Fund2001-022002-03

 
All Other (1,000,000) (1,000,000)

 
________________________

 
Total (1,000,000) (1,000,000)

 
New Initiative: Decrease due to a 5% rate reduction in indirect
costs of private nonmedical institutions.

 
General Fund2001-022002-03

 
All Other (2,365,051) (2,630,110)

 
________________________

 
Total (2,365,051) (2,630,110)

 
New Initiative: Deappropriation of Medical Care Services funds in
order to cover a General Fund budget shortfall with a subsequent
allocation from the Fund for a Healthy Maine.

 
General Fund2001-022002-03

 
All Other (31,427,036) (32,154,739)

 
________________________

 
Total (31,427,036) (32,154,739)

 
Other Special Revenue Funds2001-022002-03

 
All Other31,427,03632,154,739

 
________________________

 
Total31,427,03632,154,739

 
Nursing Facilities 0148

 
Maintain a nursing payment structure that reflects the needs of
the patients and reimburses homes based on the costs of efficient
and economically run facilities.

 
New Initiative: Reduction due to management savings due to
nursing home minimum staffing.

 
General Fund2001-022002-03

 
All Other (1,106,954) (1,159,166)

 
________________________

 
Total (1,106,954) (1,159,166)

 
New Initiative: Reduction due to elimination of 3% cost-of-living
adjustment in the Nursing Home account.

 
General Fund2001-022002-03

 
All Other (2,363,649) (2,453,017)

 
________________________

 
Total (2,363,649) (2,453,017)

 
New Initiative: Reduction in Nursing Facilities account based on
reprojection of estimates.

 
General Fund2001-022002-03

 
All Other (1,166,577) (831,995)

 
________________________

 
Total (1,166,577) (831,995)

 
Low-cost Drugs to Maine's Elderly 0202

 
Implement recently enacted expansions to Low-cost Drugs for the
Elderly and Disabled program in a prompt and cost-effective
manner.

 
New Initiative: Reduction in the Low-cost Drugs to the Elderly
program funded by the Fund for a Healthy Maine.

 
Other Special Revenue Funds2001-022002-03

 
All Other (2,000,000) (2,000,000)

 
________________________

 
Total (2,000,000) (2,000,000)

 
HUMAN SERVICES, DEPARTMENT OF 10A

 
DEPARTMENT TOTALS2001-022002-03

 
Department Summary - All Funds (27,634,934) (26,767,374)

 
Department Summary - General Fund (44,156,970) (45,017,113)

 
Department Summary - Other Special

 
Revenue Funds14,967,03616,464,739

 
Department Summary - Federal Block

 
Grant Fund1,555,0001,785,000

 
LEGISLATURE 30A

 
Reserve Fund for State House Preservation & Maintenance 0747

 
New Initiative: Optional

 
General Fund2001-022002-03

 
All Other850,000850,000

 
________________________

 
Total850,000850,000

 
LEGISLATURE 30A

 
DEPARTMENT TOTALS2001-022002-03

 
Department Summary - All Funds850,000850,000

 
Department Summary - General Fund850,000850,000

 
MENTAL HEALTH, MENTAL RETARDATION & SUBSTANCE ABUSE SERVICES,
DEPARTMENT OF 014

 
Bangor Mental Health Institute 0120

 
Administer the Bangor Mental Health Institute to receive all
persons legally sent to the institute who are in need of special
care and treatment, if accommodations permit.

 
New Initiative: Provide food, fuel and utilities for BMHI campus.

 
General Fund2001-022002-03

 
All Other231,568231,568

 
________________________

 
Total231,568231,568

 
Mental Health Services - Community Medicaid 0732

 
Provide technical assistance for program development, promote
effective coordination with health and human services and develop
new resources in order to improve the availability and
accessibility of comprehensive community support services to
persons with chronic mental illness.

 
New Initiative: Deappropriation of funds to limit growth in this
program.

 
General Fund2001-022002-03

 
All Other (414,688) (1,227,685)

 
________________________

 
Total (414,688) (1,227,685)

 
Mental Retardation Services - Community 0122

 
Plan, promote, coordinate and develop a complete and integrated
statewide system of mental retardation services to meet the needs
of adults with mental retardation.

 
New Initiative: Phase in children transitioning to adult
services.

 
General Fund2001-022002-03

 
All Other (474,000) (62,000)

 
________________________

 
Total (474,000) (62,000)

 
New Initiative: Deappropriation of funds to limit growth in this
program.

 
General Fund2001-022002-03

 
All Other (113,863) (47,854)

 
________________________

 
Total (113,863) (47,854)

 
Medicaid Services - Mental Retardation 0705

 
Plan, promote, coordinate and develop a complete and integrated
statewide system of mental retardation services to meet the needs
of adults with mental retardation.

 
New Initiative: Phase in children transitioning to adult
services.

 
General Fund2001-022002-03

 
All Other (2,622,302) (466,782)

 
________________________

 
Total (2,622,302) (466,782)

 
New Initiative: Deappropriation of funds to limit growth in this
program.

 
General Fund2001-022002-03

 
All Other (1,345,631) (2,982,224)

 
________________________

 
Total (1,345,631) (2,982,224)

 
Office of Substance Abuse 0679

 
Establish and provide for the implementation of a comprehensive
and coordinated program of alcohol and drug abuse prevention and
treatment.

 
New Initiative: Deallocation of funds for substance abuse
prevention, intervention and treatment services from the Fund for
a Healthy Maine.

 
Other Special Revenue Funds2001-022002-03

 
All Other (1,000,000) (1,000,000)

 
________________________

 
Total (1,000,000) (1,000,000)

 
MENTAL HEALTH, MENTAL RETARDATION & SUBSTANCE ABUSE SERVICES,
DEPARTMENT OF 014

 
DEPARTMENT TOTALS2001-022002-03

 
Department Summary - All Funds (5,738,916) (5,554,977)

 
Department Summary - General Fund (4,738,916) (4,554,977)

 
Department Summary - Other Special

 
Revenue Funds (1,000,000) (1,000,000)

 
PUBLIC SAFETY, DEPARTMENT OF 16

 
Liquor Enforcement 0293

 
Regulate and enforce liquor laws governing manufacture,
importation, storage, transfer and sale of liquor.

 
New Initiative: Privatize state liquor stores.

 
General Fund2001-022002-03

 
Positions - Legislative Count (3.000) (3.000)

 
Personal Services171,633180,786

 
All Other66,70946,315

 
________________________

 
Total238,342227,101

 
Fingerprint and Background Information - State Expense 0930

 
To implement the fingerprinting and background checks for
teachers and education personnel.

 
New Initiative: Continue the fingerprinting and background checks
of teachers and educational personnel.

 
General Fund2001-022002-03

 
All Other900,000

 
____________

 
Total900,000

 
PUBLIC SAFETY, DEPARTMENT OF 16

 
DEPARTMENT TOTALS2001-022002-03

 
IV.Department Summary - All Funds1,138,342227,101

 
Department Summary - General Fund1,138,342227,101

 
WORKERS' COMPENSATION BOARD 90C

 
Administration - Workers' Compensation Board 0183

 
Administer a statewide workers' compensation program to serve the
employers and employees of the State.

 
New Initiative: Provides for the deallocation of funds by
limiting program operations to within available revenues.

 
1.Other Special Revenue Funds2001-022002-03

 
Personal Services (451,034) (663,388)

 
All Other (157,682) (161,765)

 
________________________

 
Total (608,716) (825,153)

 
WORKERS' COMPENSATION BOARD 90C

 
DEPARTMENT TOTALS2001-022002-03

 
Department Summary - All Funds (608,716) (825,153)

 
Department Summary - Other Special

 
Revenue Funds (608,716) (825,153)

 
PART C

 
Sec. C-1. 20-A MRSA §15653, sub-§1, as amended by PL 1999, c. 731, Pt.
D, §2, is further amended to read:

 
1. Per pupil guarantee. The Legislature shall annually
establish a per pupil guarantee. For fiscal year 1999-00, the
per pupil guarantee is $4,020 and, for fiscal year 2000-01, the
per pupil guarantee is $4,307 and, for fiscal year 2001-02, the
per pupil guarantee target is $4,687. In the subsequent 2 fiscal
years, it is the intent of the Legislature to achieve the per
pupil guarantee targets established in this subsection.

 
B. For fiscal year 2001-02 the per pupil guarantee target
is $4,687.

 
C. For fiscal year 2002-03 the per pupil guarantee target
is $5,204.

 
The intent of the Legislature is to achieve a per pupil guarantee
that matches projected spending in fiscal year 2002-03.
Beginning in fiscal year 2001-02 2002-03, if the appropriation
and any increase in the mill rate determined by the Legislature
to be needed under this section are not sufficient to achieve
both the targeted reduction percentage in section 15603,
subsection 26-A, paragraph F and the targeted per pupil
guarantee, then the per pupil guarantee must advance toward the
targeted per pupil
guarantee in the same proportion as the reduction percentage is
lowered toward the targeted reduction percentage.

 
Sec. C-2. 20-A MRSA §15653, sub-§4, as amended by PL 1999, c. 731, Pt.
D, §3, is further amended to read:

 
4. Statewide local share. For fiscal year 2000-01 2001-02,
the statewide local share amount of the operating costs
allocation is based on the sum of the amounts determined by
multiplying for each unit 7.02 7.58 mills times the unit's
property fiscal capacity. In subsequent years the mill rate is
7.02 7.58 mills, except that the Legislature shall determine if
an increase is needed to achieve the targeted per pupil guarantee
under this section.

 
Sec. C-3. Learning Results Implementation. The Commissioner of
Education may expend and disburse from the Adjustments and
Miscellaneous Costs Appropriation an amount not to exceed
$1,300,000 in order to carry out the purposes of Public Law 1995,
chapter 649, sections 5 and 8.

 
Sec. C-4. Basic elementary and secondary per pupil operating rates. The basic
elementary per pupil operating rate

 
for fiscal year 2001-01 is $4,416, and the basic secondary per
pupil operating rate for fiscal year 2001-02 is $5,101. The
foundation per pupil operating rate for fiscal year 2001-02 is
$4,629.

 
Sec. C-5. Per pupil guarantee and statewide factor. The per pupil guarantee
for the 2001-02 fiscal year is $4,687. The statewide factor for
fiscal year 2001-02 is 0.60300.

 
Sec. C-6. Foundation Allocation. The foundation allocation of state
and local funds for fiscal year 2001-02 for the purposes listed
in this section is as follows.

 
2001-02

 
TOTAL

 
Operating

 
Per Pupil Guarantee pursuant to the

 
Maine Revised Statutes, Title 20-A,

 
section 15653, subsection 1$1,005,906,715

 
Program Costs

 
Early Childhood690,589

 
Special Education (Local)161,864,121

 
Special Education (Tuition and Board)15,559,506

 
Vocational Education28,079,411

 
Transportation Operating68,469,087

 
Bus Purchases5,000,000

 
______________

 
Program Cost Total279,662,714

 
Less Percentage Reduction pursuant to

 
the Maine Revised Statutes, Title 20-A,

 
(13,927,203)

 
______________

 
Adjusted Program Cost Total265,735,511

 
Foundation Total - Combined Adjusted______________

 
Operating and Program Cost$1,271,642,226

 
Sec. C-7. Foundation Subsidy indexes. This section establishes mill
rates pursuant to the Maine Revised Statutes, Title 20-A, chapter
606 as follows: Operating cost millage, 8.04 mills; program
millage limit, 1.43 mills.

 
Sec. C-8. Foundation Reduction Percentages. This section establishes
reduction percentages as follows: Program cost reduction
percentage - 4.98%; Transportation operating reduction percentage
- 4.98%.

 
Sec. C-9. Foundation Appropriation. The foundation appropriation
provided for General Purpose Aid for Local Schools for the fiscal
year beginning July 1, 2001 and ending June 30, 2002 is
calculated as follows.

 
2001-022001-02

 
TOTALSTATE

 
Foundation Total - Combined Adjusted

 
Operating and Program Cost$1,271,642,226$598,606,779

 
Minimum State Subsidy1,822,0211,822,021

 
__________________________

 
ADJUSTED FOUNDATION ALLOCATION

 
TOTAL$1,273,464,247$600,428,800

 
Sec. C-10. Debt Service allocation. The debt service allocation of
state and local funds for fiscal year 2001-02 for the purposes
listed in this section is as follows.

 
2001-02

 
TOTAL

 
Debt Service Costs

 
Principal and Interest$72,157,115

 
Approved Leases7,523,433

 
Insured Value Factor2,700,562

 
______________

 
Debt Service Cost Total82,381,110

 
Less Percentage Reduction of Insured

 
Value Factor pursuant to the Maine

 
Revised Statutes, Title 20-A, section

 
15603, subsection 26-A, paragraph F (134,488)

 
______________

 
Adjusted Debt Service Cost Total$82,246,622

 
Sec. C-11. Debt Service Subsidy indexes. This section establishes mill
rates pursuant to the Maine Revised Statutes, Title 20-A, Chapter
606 as follows: Operating cost millage, 8.04 mills; debt service
millage limit, 0.50 mills.

 
Sec. C-12. Debt Service Reduction Percentages. This section establishes
reduction percentages as follows: Insured Value Factor reduction
percentage - 4.98%.

 
Sec. C-13. Debt Service Appropriation. The debt service appropriation
provided for General Purpose Aid for Local Schools for the fiscal
year beginning July 1, 2001 and ending June 30, 2002 is
calculated as follows.

 
2001-022001-02

 
TOTALSTATE

 
ADJUSTED DEBT SERVICE ALLOCATION

 
TOTAL$82,246,622$58,524,978

 
2001-022001-02

 
TOTALSTATE

 
COMBINED ADJUSTED FOUNDATION AND

 
ADJUSTED DEBT SERVICE ALLOCATIONS

 
TOTAL$1,355,710,869$658,953,778

 
Sec. C-14. Adjustments and Miscellaneous Costs Appropriation. The
adjustments and miscellaneous costs appropriation of state funds
for fiscal year 2001-02 for the purposes listed in this section
is as follows.

 
2001-02

 
TOTAL

 
Adjustments and Miscellaneous Costs

 
Cost of Geographic Isolation Adjustments$350,000

 
Cost of Quality Incentive Adjustments0

 
Audit Adjustments0

 
Cost of Reimbursement for Private School

 
Services201,000

 
Special Education Tuition and Board for

 
State Wards and Other Pupils Placed

 
Directly by the State8,100,000

 
State Agency Clients21,042,552

 
English as a 2nd Language1,920,000

 
Out-of-district Placements3,405,156

 
Long-term Drug Treatment Centers65,952

 
Contract for Cost-of-education and Income

 
Data

 
Learning Results Implementation1,300,000

 
FY 2002 Cushion2,000,000

 
__________

 
Total Adjustments$38,384,660

 
Sec. C-15. Adjustments and Miscellaneous Costs Appropriation. The
adjustments and miscellaneous costs appropriation provided for
General Purpose Aid for Local Schools for the fiscal year
beginning July 1, 2001 and ending June 30, 2002 is calculated as
follows.

 
2001-022001-02

 
TOTALSTATE

 
ADJUSTMENTS AND MISCELLANEOUS

 
COSTS TOTAL$38,384,660$38,384,660

 
FOUNDATION, DEBT SERVICE AND

 
ADJUSTMENTS AND MISCELLANEOUS

 
COSTS TOTAL$1,394,095,529$697,338,438

 
Sec. C-16. Limit of State's obligation. If the State's continued
obligation for any individual program contained in sections 6, 9,
10, 13, 14 and 15 of this Part exceeds the level of funding
provided for that program, any unexpended balances occurring in
other programs may be applied to avoid proration of payments for
any individual program. Any unexpended balances from sections 6,
9, 10, 13, 14 and 15 of this Part may not lapse but must be
carried forward for the same purpose.

 
Sec. C-17. Appropriations. Sections 1 to 15 of this Part may not be
construed to require the State to provide payments that exceed
the appropriation of funds for General Purpose Aid for Local
Schools for the fiscal year beginning July 1, 2001 and ending
June 30, 2002.

 
PART D

 
Sec. D-1. 36 MRSA §4365, as amended by PL 1999, c. 414, §37, is
further amended to read:

 
§4365. Rate of tax

 
A tax is imposed on all cigarettes imported into this State or
held in this State by any person for sale at the rate of 18.5 50
mills for each cigarette. Payment of the tax is evidenced by the
affixing of stamps to the packages containing the cigarettes. If
an individual purchases unstamped packages containing cigarettes
in a quantity greater than 2 cartons from a person other than a
licensed distributor or dealer, the tax may be assessed directly
by the State Tax Assessor within 3 years from the date of the
purchase.

 
Beginning November 1, 1997, as a public health measure, the
tax imposed under this section is 37 mills per cigarette.

 
Sec. D-2. 36 MRSA §4365-E is enacted to read:

 
§4365-E.__Application of cigarette tax rate increase

 
effective November 1, 2001

 
The following provisions apply to cigarettes held for resale
on November 1, 2001.

 
1.__Stamped rate.__Cigarettes stamped at the rate of 37 mills
per cigarette and held for resale after October 31, 2001 are
subject to tax at the rate of 50 mills per cigarette.

 
2.__Liability.__A person possessing cigarettes for resale is
liable for the difference between the tax rate of 50 mills per
cigarette and the tax rate of 37 mills per cigarette in effect
before November 1, 2001.__Stamps indicating payment of the tax
imposed by this section must be affixed to all packages of
cigarettes held for resale as of November 1, 2001, except that
cigarettes held in vending machines as of that date do not
require that stamp.

 
3.__Vending machines.__Notwithstanding any other provision of
this chapter, it is presumed that all cigarette vending machines
are filled to capacity on November 1, 2001 and that the tax
imposed by this section must be reported on that basis.__A credit
against this inventory tax must be allowed for cigarettes stamped
at the rate of 50 mills per cigarette placed in vending machines
before November 1, 2001.

 
4.__Payment.__Payment of the tax imposed by this section must
be made to the State Tax Assessor by February 1, 2002,
accompanied by forms prescribed by the assessor.

 
Sec. D-3. 36 MRSA §4641, sub-§§1-A and 2-A are enacted to read:

 
1-A.__Controlling interest.__"Controlling interest" means:

 
A.__In the case of a corporation, either at least 50% of the
total combined voting power of all classes of stock of the
corporation entitled to vote or 50% of the capital, profits
or beneficial interest in the voting stock of the
corporation; and

 
B.__In the case of a partnership, association, trust or
other entity, 50% or more of the capital, profits or
beneficial interest in the partnership, association, trust
or other entity.

 
2-A.__Real property.__"Real property" means land or anything
affixed to land.__"Real property" includes, but is not limited
to, improvements such as buildings, mobile homes other than
stock-in-trade, lines of electric light and power companies,
pipelines and other things constructed or situated on land when
the owner of the improvements is not the landowner.

 
Sec. D-4. 36 MRSA §4641, sub-§3, as amended by PL 1999, c. 478, §3, is
further amended to read:

 
3. Value. "Value" means the amount of the actual
consideration therefor for real property, except that in the case
of a gift, or a contract or deed with nominal consideration or
without stated consideration, or in the case of the transfer of a
controlling interest in an entity with a fee interest in real
property when the consideration for the real property can not be
determined, "value" is to be based on the estimated price a
property will bring in the open market and under prevailing
market conditions in a sale between a willing seller and a
willing buyer, both conversant with the property and with
prevailing general price levels.

 
"Value" does not include the amount of consideration attributable
to vacation exchange rights, vacation services or club
memberships or the costs associated with those rights, services
or memberships. Upon request of a municipal assessor or the
State Tax Assessor, a developer of a time-share estate, as
defined in Title 33, section 591, subsection 7, or an association
of time-share estate owners shall provide an itemized schedule of
fees included in the sales price of a time-share estate.

 
Sec. D-5. 36 MRSA §4641-A, as repealed and replaced by PL 1993, c.
398, §2, is repealed and the following enacted in its place:

 
§4641-A.__Rate of tax; liability for tax

 
1.__Deeds.__A tax is imposed on each deed by which any real
property in this State is transferred.

 
A.__The rate of the tax is $2.20 for each $500 or fractional
part of $500 of the value of the property transferred.

 
B.__The tax is imposed 1/2 on the grantor and 1/2 on the
grantee.

 
2.__Transfer of controlling interest in entity with interest
in real property.__A tax is imposed on the transfer or
acquisition within any 12-month period of a controlling interest
in any entity with a fee interest in real property in this State.

 
A.__The rate of the tax is $2.20 for each $500 or fractional
part of $500 of the value of the real property owned by the
entity and located in this State.

 
B.__The tax is imposed 1/2 on the transferor and 1/2 on the
transferee, but if the transfer or acquisition is not
reported to the register of deeds in the county or counties
in which the property is located and the tax is not paid
within 30 days of the completion of the transfer or
acquisition, the transferor and the transferee are jointly
and severally liable for the full amount.

 
C.__If a controlling interest is acquired by a series of
transfers, each transferor is liable for its proportional
share of tax based on the value of the property on the date
of the sale.

 
Sec. D-6. 36 MRSA §4641-B, as amended by PL 1997, c. 759, §1 and
affected by §2, is repealed and the following enacted in its
place:

 
§4641-B.__Collection

 
1.__Transfer of real property by deed.__The State Tax Assessor
shall provide for the collection of the tax on the transfer of
real property by deed by each register of deeds and for that
purpose may provide for the installation of a meter machine in
each registry office.__When any deed is offered for recordation,
the register of deeds shall ascertain and compute the amount of
tax due on the deed and shall collect that amount.__The amount of
tax must be computed on the value of the property as set forth in
the declaration of value prescribed by section 4641-D.__Payment
of tax must be evidenced by affixing such indicia of payment as
prescribed by the State Tax Assessor to the declaration of value
provided for in section 4641-D.

 
2.__Transfer or acquisition of controlling interest in entity
with fee interest in real property.__A person transferring or
acquiring a controlling interest in an entity with a fee interest
in real property for which a deed is not given shall report the
transfer or acquisition to the register of deeds in the county or
counties in which the real property is located within 30 days of
the transfer or acquisition on a return in the form of an
affidavit furnished by the State Tax Assessor.__The return must
be signed by both the transferor and the transferee and
accompanied by payment of the tax due.__When the real property is
located in more than one county,
the tax must be divided among the counties in the same proportion
in which the real property is distributed among the counties.__
Disputes between 2 or more counties as to the proper amount of
tax due to them as a result of a particular transaction must be
decided by the State Tax Assessor upon the written petition of an
official authorized to act on behalf of any such county.

 
3.__Disposition of funds.__Each register of deeds shall, on or
before the 10th day of each month, pay over to the State Tax
Assessor 90% of the tax collected pursuant to this section during
the previous month.__The remaining 10% must be retained for the
county by the register of deeds and accounted for to the county
treasurer as reimbursement for services rendered by the county in
collecting the tax.__If the tax collected is not paid over by the
10th day of the month, the State Tax Assessor may impose interest
pursuant to section 186.

 
4.__Distribution of State's share of proceeds.__The State Tax
Assessor shall pay all net receipts to the Treasurer of State,
who shall credit the revenue to the General Fund.

 
5.__Dispute regarding amount.__In the event of a dispute as to
the correct amount of tax, the individual seeking to record the
deed may request that the State Tax Assessor determine the
correct amount of tax to be paid in order for the deed to be
recorded.

 
Sec. D-7. 36 MRSA §4641-C, first ¶, as amended by PL 1993, c. 398, §4,
is further amended to read:

 
The following deeds are exempt from the tax imposed by this
chapter:

 
Sec. D-8. 36 MRSA §4641-C, sub-§18, as amended by PL 1999, c. 638,
§46, is further amended to read:

 
18. Limited liability company deeds. Deeds to a limited
liability company from a corporation, a general or limited
partnership or another limited liability company, when the
grantor or grantee owns an interest in the limited liability
company in the same proportion as the grantor's or grantee's
interest in or ownership of the real estate being conveyed; and

 
Sec. D-9. 36 MRSA §4641-C, sub-§19, as enacted by PL 1999, c. 638,
§47, is amended to read:

 
19. Change in identity or form of ownership. Any transfer of
real property, whether accomplished by deed, conversion, merger,
consolidation or otherwise, if it consists of a mere change in
identity or form of ownership of an entity. This exemption is
limited to those transfers where when no change in beneficial
ownership is made and may include transfers involving
corporations, partnerships, limited liability companies, trusts,
estates, associations and other entities.; and

 
Sec. D-10. 36 MRSA §4641-C, sub§-20 is enacted to read:

 
20.__Controlling interests.__Transfers of controlling
interests in an entity with a fee interest in real property if
the transfer of the real property would qualify for exemption if
accomplished by deed of the real property between the parties to
the transfer of the controlling interest.

 
Sec. D-11. 36 MRSA §4641-D, first ¶, as amended by PL 1993, c. 398, §5,
is further amended to read:

 
Any deed, except Except as otherwise provided in this section,
must any deed, when offered for recording, and any report of a
transfer of a controlling interest must be accompanied by a
statement or declaration prepared in duplicate and signed,
subject to the penalties of perjury, by the parties to the
transaction or their authorized representatives, declaring the
value of the property transferred and indicating the taxpayer
identification numbers of the grantor and grantee. The statement
or declaration with regard to a transfer by deed must include
evidence of compliance with section 5250-A and reference to the
appropriate tax map and parcel number unless no tax map exists
that includes that property, in which event the declaration must
indicate that no appropriate tax map exists. The exceptions to
the foregoing are the following:

 
Sec. D-12. 36 MRSA §4641-D, 3rd ¶, as amended by P&SL 1975, c. 78,
§21, is further amended to read:

 
The declaration shall must be in a form prescribed by the
State Tax Assessor, who shall provide an adequate supply of such
forms to each register of deeds in the State. The State Tax
Assessor shall prescribe a form for the declaration of value with
regard to transfers of controlling interests subject to tax under
this chapter.

 
Sec. D-13. 36 MRSA §4641-E, 2nd ¶, as amended by PL 1993, c. 398, §6,
is further amended to read:

 
Within 3 years of the recording of a deed subject to the tax
imposed by this chapter or a transfer of a controlling interest
in an entity subject to taxation under this chapter, the State
Tax Assessor may examine any books, papers, records or memoranda
of the grantor or grantee bearing upon the amount of tax payable,
and
may enforce that right of examination by subpoena. If the
assessor determines that there is a deficiency of taxes due under
this chapter, such deficiency must be assessed, together with
interest and penalties, with notice to the persons liable, but no
such assessment may be made more than 3 years after the date of
recording or transfer.

 
Sec. D-14. 36 MRSA §4641-J, as repealed and replaced by PL 1977, c.
696, §293, is amended to read:

 
§4641-J. Recording without tax

 
Any register of deeds who, upon recording any deed or
receiving a report of a transfer of a controlling interest upon
which a tax is imposed by this chapter, fails to collect that tax
or to obtain the declaration of value required by this chapter
and does so with the intent of defeating the purposes of this
chapter commits a civil violation for which a forfeiture not to
exceed $200 may be adjudged.

 
Sec. D-15. 36 MRSA §4641-K, as amended by PL 1993, c. 398, §7, is
further amended to read:

 
§4641-K. Falsifying declaration of value

 
Any person who knowingly falsifies the declaration of value
prescribed by section 4641-D or refuses to permit the State Tax
Assessor, or any of the State Tax Assessor's agents or
representatives to inspect property in question or any relevant
books, papers, records or memoranda within 3 years after
recording or transfer of a controlling interest subject to tax
under this chapter, or knowingly alters, cancels or obliterates
any part thereof, or knowingly makes any false entry therein is
guilty of a Class E crime.

 
Sec. D-16. 36 MRSA §4641-L, as enacted by PL 1975, c. 572, §1, is
amended to read:

 
§4641-L. No effect on recordation

 
Failure to comply with the requirements of this chapter shall
in no way does not affect the validity of any recorded instrument
or the validity of any recordation or transfer of a controlling
interest.

 
Sec. D-17. 36 MRSA §5122, sub-§1, ¶H, as amended by PL 1997, c. 746, §1
and affected by §24, is further amended to read:

 
H. The absolute value of the amount of any net operating
loss arising from tax years beginning on or after January 1,
1989, but before January 1, 1993, that arises from an S
Corporation with total assets for the year of at least
$1,000,000 and the absolute value of the amount of any net
operating loss arising from tax years beginning on or after
January 1, 2002 that, pursuant to the United States Internal
Revenue Code, Section 172, is are being carried back for
federal income tax purposes to the taxable year by the
taxpayer;

 
Sec. D-18. 36 MRSA §5122, sub-§2, ¶H, as amended by PL 1997, c. 732, §5
and c. 746, §4 and affected by §24, is further amended to read:

 
H. For each taxable year subsequent to the year of the
loss, an amount equal to the absolute value of the net
operating loss arising from tax years beginning on or after
January 1, 1989, but before January 1, 1993, and the
absolute value of the amount of any net operating loss
arising from tax years beginning on or after January 1,
2002, for which federal adjusted gross income was increased
in accordance with subsection 1, paragraph H and that
pursuant to the Code, Section 172 was carried back for
federal income tax purposes, but only to the extent that:

 
(1) Maine taxable income is not reduced below zero;

 
(2) The taxable year is within the allowable federal
period for carry-over; and

 
(3) The amount has not been previously used as a
modification pursuant to this subsection;

 
Sec. D-19. 36 MRSA §5200-A, sub-§1, ¶H, as amended by PL 1997, c. 557,
Pt. B, §7 and affected by Pt. G, §1, is further amended to read:

 
H. The absolute value of the amount of any net operating
loss arising from tax years beginning on or after January 1,
1989 but before January 1, 1993 and the absolute value of
the amount of any net operating loss arising from tax years
beginning on or after January 1, 2002 that, pursuant to the
United States Internal Revenue Code, Section 172, is are
being carried back for federal income tax purposes to the
taxable year by the taxpayer;

 
Sec. D-20. 36 MRSA §5200-A, sub-§2, ¶H, as amended by PL 1999, c. 521,
Pt. B, §3 and affected by §11, is further amended to read:

 
H. For each taxable year subsequent to the year of the
loss, an amount equal to the absolute value of the net
operating loss arising from tax years beginning on or after
January 1, 1989 but before January 1, 1993, and the absolute
value of
the amount of any net operating loss arising from tax years
beginning on or after January 1, 2002 that, pursuant to the
Code, Section 172, was carried back for federal income tax
purposes, but only to the extent that:

 
(1) Maine taxable income is not reduced below zero;

 
(2) The taxable year is within the allowable federal
period for carry-over; and

 
(3) The amount has not been previously used as a
modification pursuant to this subsection;

 
Sec. D-21. 36 MRSA §5219-M, sub-§1, ¶A, as enacted by PL 1997, c. 557,
Pt. B, §10 and affected by §14 and affected by Pt. G, §1, is
repealed and the following enacted to read:

 
A.__"High-technology activity" means the design, creation
and production of computer software, computer equipment,
supporting communications components and other accessories
that are directly associated with computer software and
computer equipment.

 
Sec. D-22. 36 MRSA §5219-M, sub-§1, ¶C, as amended by PL 1997, c. 668,
§31 and affected by §42, is further amended to read:

 
C. "Eligible equipment" means all computer equipment,
electronics components and accessories, communications
equipment and computer software placed into service in the
State.

 
Sec. D-23. Tax revenue compliance. The Department of Administrative
and Financial Services, Bureau of Revenue Services is authorized
to implement tax revenue compliance initiatives under current tax
law.

 
Sec. D-24. Application. Those sections of this Part that enact the
Maine Revised Statutes, Title 36, section 4641, subsections 1-A
and 2-A; amend Title 36, section 4641, subsection 3; repeal and
replace Title 36, section 4641-A; repeal and replace Title 36,
section 4641-B; amend Title 36, section 4641-C, first paragraph;
amend Title 36, section 4641-C, subsections 18 and 19; enact
Title 36, section 4641-C, subsection 20; amend Title 36, section
4641-D, first and 3rd paragraphs; amend Title 36, section 4641-E,
2nd paragraph; and amend Title 36, sections 4641-J to 4641-L do
not apply to transfers made pursuant to contracts executed before
March 1, 2001. Those sections of this Part that amend Title 36,
section 5219-M, subsection 1, paragraphs A and C apply to tax
years beginning on or after January 1, 2001.

 
Sec. D-25. Effective date. That section of this Part that repeals the
Maine Revised Statutes, Title 36, section 4365, 2nd paragraph
takes effect November 1, 2001.

 
PART E

 
Sec. E-1. 36 MRSA §2524, sub-§2, ¶C, as enacted by PL 1999, c. 401, Pt.
NNN, §1 and affected by §§8 and 9, is repealed.

 
Sec. E-2. 36 MRSA §2524, sub-§4, as enacted by PL 1999, c. 401, Pt.
NNN, §2 and affected by §§8 and 9, is repealed.

 
Sec. E-3. 36 MRSA §5217, sub-§2, ¶C, as enacted by PL 1999, c. 401, Pt.
NNN, §3 and affected by §§8 and 9, is repealed.

 
Sec. E-4. 36 MRSA §5217, sub-§4, as enacted by PL 1999, c. 401, Pt.
NNN, §4 and affected by §§8 and 9, is repealed.

 
Sec. E-5. 36 MRSA §5219-Q, as reallocated by RR 1999, c. 1, §50, is
repealed.

 
Sec. E-6. PL 1999, c. 401, Pt. NNN, §5 is repealed.

 
Sec. E-7. Retroactivity. This Part applies retroactively to June 4,
1999.

 
PART F

 
Sec. F-1. 3 MRSA §162, sub-§12-A, as amended by PL 1997, c. 24, Pt.
FF, §2, is further amended to read:

 
12-A. Reserve Fund for State House Preservation and
Maintenance. To administer the Reserve Fund for State House
Preservation and Maintenance, established and maintained as
provided in this subsection. The State Controller at the close
of each fiscal year and at the request of the Legislative Council
shall transfer from unexpended balances of General Fund
appropriations to the Legislature to the Reserve Fund for State
House Preservation and Maintenance available amounts up to
$250,000 a year until a maximum of $1,500,000 is achieved. The
State Controller is further authorized to transfer from the
Reserve Fund for State House Preservation and Maintenance to the
Blaine House Renovations and Repairs Fund the amounts recommended
by the Legislative Council. The Reserve Fund for State House
Preservation and Maintenance may also receive and accept
allocations, appropriations, grants and contributions of money to
be held, used or applied to carry out
this subsection, subject to the conditions upon which these
allocations, appropriations, grants and contributions are made.
Expenditures from the Reserve Fund for State House Preservation
and Maintenance are subject to legislative allocation, may be
made only for major repairs and renovations to the State House,
must be reviewed and recommended by the State House and Capitol
Park Commission and must receive a majority vote of the
Legislative Council. Funds allocated or appropriated to the
Reserve Fund for State House Preservation and Maintenance may not
lapse but must be carried forward.;

 
Notwithstanding any other provision of law, beginning in fiscal
year 1997-98, the State Controller, at the beginning of each
fiscal year, shall transfer from the Capital
Construction/Repairs/Improvements-Administration program within
the Department of Administrative and Financial Services to the
Reserve Fund for State House Preservation and Maintenance an
amount of $850,000 each year;

 
PART G

 
Sec. G-1. Voluntary employee incentive programs. Notwithstanding the
Maine Revised Statutes, Title 5, section 903, subsections 1 and
2, the Commissioner of Administrative and Financial Services
shall offer for use, prior to July 1, 2003, special voluntary
employee incentive programs, including a 50% workweek option,
flexible position staffing and time off without pay. Employee
participation in a voluntary employee incentive program is
subject to the approval of the employee's appointing authority.

 
Sec. G-2. Continuation of health insurance. Notwithstanding the Maine
Revised Statutes, Title 5, section 285, subsection 7 and section
903, for state employees who apply prior to July 1, 2003 to
participate in a voluntary employee incentive program, the State
shall continue to pay health and dental insurance benefits based
upon the scheduled workweek in effect prior to the participation
in the voluntary employee incentive program.

 
Sec. G-3. Continuation of group life insurance. Notwithstanding the Maine
Revised Statues, Title 5, section 903 and section 18056,
subsection 1, paragraph A and the rules of the Maine State
Retirement System, the life, accidental death and dismemberment,
supplemental and dependent insurance amounts for State employees
who apply prior to July 1, 2003 to participate in voluntary
employee incentive programs are based upon the scheduled hours of
the employees prior to the participation in the voluntary
employee incentive programs.

 
Sec. G-4. General Fund savings. Notwithstanding the Maine Revised
Statutes, Title 5, section 1585, General Fund savings as a result
of the voluntary employee incentive program may not be used to
fund other state programs but must be used to offset the
deappropriation in Part B of this Act. The State Budget Officer
shall submit a report to the First Regular Session and the Second
Regular Session of the 121st Legislature.

 
PART H

 
Sec. H-1. 5 MRSA §17151, sub-§2, as amended by PL 1999, c. 731, Pt.
XX, §1, is further amended to read:

 
2. Intent. It is the intent of the Legislature that there
must be appropriated and transferred annually to the retirement
system the funds necessary to meet the system's long-term and

 
short-term financial obligations based on the actuarial
assumptions established by the board upon the advice of the
actuary. The amount of the unfunded liability attributable to
state employees and teachers as of July 1, 1999 2000, as
certified by the board or as that amount may be revised in
accordance with the terms of the certification, must be retired
in no more than 19 22 years from June 30, 2000 2001. For fiscal
year 2000-01 2001-02, the Legislature must appropriate or
allocate and there must be transferred to the retirement system
funds necessary to institute, as of July 1, 2000 2001, the 19-
year 22-year amortization schedule. For each fiscal year
starting with the fiscal year that begins July 1, 2001, the
Legislature shall appropriate or allocate and transfer to the
retirement system the funds necessary to meet the 19-year 22-year
requirement set forth in this subsection, unless the Legislature
establishes a different amortization period. Funds that have
been appropriated must be considered assets of the retirement
system.

 
A. The goal of the actuarial assumptions is to achieve a
fully funded retirement system.

 
B. The retirement system's unfunded liability for persons
formerly subject to the Maine Revised Statutes of 1944,
chapter 37, sections 212 to 220 must be repaid to the system
from annual appropriations over the funding period of the
retirement system.

 
C. This section may not be construed to require the State
to appropriate and transfer funds to meet the obligations of
participating local districts to the retirement system.

 
Sec. H-2. Calculation and transfer. Notwithstanding the Maine Revised
Statutes, Title 5, section 1585, in fiscal years 2001-02 and
2002-03, the State Budget Officer shall calculate the amount of
savings that apply against each affected account in the Personal
Services and the All Other line category appropriations and
allocations of the affected accounts based on the proportionate
share of employer retirement costs in the Personal Services and
All Other appropriations and allocations of the affected accounts
and shall transfer the calculated amounts by financial order upon
the approval of the Governor. These transfers are considered
adjustments to appropriations and allocations in fiscal years
2001-02 and 2002-03. The State Budget Officer shall provide the
joint standing committee of the Legislature having jurisdiction
over appropriations and financial affairs with a report of the
transferred amounts no later than January 31st of each fiscal
year following the year of transfer and adjustment.

 
Sec. H-3. Employer retirement rates. The State Budget Officer shall
adjust the employer retirement rates in fiscal years 2001-02 and
2002-03 based on the actuarial amounts and rates provided by the
Maine State Retirement System so that the actual employer
retirement costs in each account affected by section 2 of this
Part approximate the net appropriations and allocations to each
account after the adjustments required by section 2 of this Part.

 
PART I

 
Sec. I-1. 5 MRSA §1710-F, sub-§2, as amended by PL 1997, c. 157, §1,
is further amended to read:

 
2. Biennial revenue projections. The committee shall submit
recommendations for state revenue projections for the next 2
fiscal biennia and analyze revenue projections for the current
fiscal biennium, which must be approved by a majority of the
committee members. No later than December 1st of each even-
numbered year, the committee shall submit to the Governor, the
Legislative Council, the joint standing committee of the
Legislature having jurisdiction over appropriations and financial
affairs and the State Budget Officer a report that presents the
analyses, findings and recommendations for General Fund and
Highway Fund revenue projections for the next 2 fiscal biennia.
In developing its recommendation of General Fund revenue, the
committee shall take into consideration forecasted allocations
under Title 36, section 6662. In its report the committee shall
fully describe the methodology employed in reaching its
recommendations, including the assumptions made in forecasting
the amount transferred into the Business Equipment Tax
Reimbursement Fund, as established in Title 36, section 6661.__
For purposes of forecasting transfers to the Business Equipment
Tax Reimbursement Fund, the committee shall
assume that the percentage of claims under Title 36, section 6654
to be transferred on or before June 15th will be equal to the
percentage of the claims transferred on or before June 15, 2002.
Revenue projections for other funds of the State may be included
in the report at the discretion of the committee.

 
Sec. I-2. 36 MRSA §6651, sub-§2-A is enacted to read:

 
2-A.__Predominantly.__"Predominantly" means more than 50% of
the time.

 
Sec. I-3. 36 MRSA §6651, sub-§§4 to 6 are enacted to read:

 
4.__Qualified services.__"Qualified services" means
"production" as defined in section 1752, subsection 9-B;
"fabrication services" as defined by the first sentence of
section 1752, subsection 2-C; construction services; printing;
retail services exclusive of those performed at or in support of
retail facilities; modification of__tangible personal property;
development of computer software; leasing by a lessor of property
that would be eligible for reimbursement under this chapter had
the property been owned by the lessee rather than the lessor;
services provided by "financial institutions" as defined by
section 5206-D, subsection 8; services provided by credit unions

 
authorized to do business in this State pursuant to Title 9-B,
section 131, subsection 12-A; services provided by insurance
companies subject to taxation under chapter 357; and electronic
technology services.

 
5.__Retail sales facility.__"Retail sales facility" means a
physical structure located in the State and predominantly
utilized as a facility to serve customers who are physically
present at the facility for the purpose of selecting and
purchasing goods or services at retail.

 
6.__Service.__"Service" means any activity engaged in in this
State for another person or persons for a fee, retainer,
commission or other valuable consideration, exclusive of
activities engaged in for an employer by an employee.

 
Sec. I-4. 36 MRSA §6652, sub-§1-B, as enacted by PL 1997, c. 24, Pt.
C, §14, is amended to read:

 
1-B. Certain property excluded. Notwithstanding any other
provision of law, reimbursement pursuant to this chapter may not
be made with respect to the following property:

 
A. Office furniture, including without limitation tables,
chairs, desks, bookcases, filing cabinets and modular office
partitions; and

 
B. Lamps and lighting fixtures.;

 
C.__Property employed by a business in the provision of a
service, exclusive of property, whether owned or leased,
used predominantly in a qualified service and exclusive of
property used by a person in providing a service to an
affiliate when that property would be eligible for
reimbursement if it were owned by that affiliate; and

 
D.__Property employed by a business in a retail sales
facility or employed predominantly in the support of such a
facility.

 
This subsection applies Paragraphs A and B apply to property tax
years beginning after April 1, 1996. Property affected by this
subsection paragraphs A and B that was eligible for reimbursement
pursuant to chapter 915 of property taxes paid for the 1996
property tax year is grandfathered into the program and continues
to be eligible for reimbursements for up to 12 years, unless it
subsequently becomes ineligible. Paragraphs C and D apply to
property tax years beginning after April 1, 2000.__Property
affected by paragraphs C and D that was eligible for
reimbursement pursuant to this chapter for property taxes paid
for the 2000 property tax year is grandfathered into the program
and continues to be eligible for reimbursement to the extent
permitted by this chapter as it existed on April 1, 2000, unless
it subsequently becomes ineligible.

 
Sec. I-5. 36 MRSA §6654, as enacted by PL 1995, c. 368, Pt. FFF, §2,
is amended to read:

 
§6654. Claim for reimbursement

 
A person entitled to reimbursement pursuant to section 6652
may file a claim for reimbursement with the State Tax Assessor.
The reimbursement claim must be filed annually with the State Tax
Assessor on or before 60 days after the tax is paid April 1st of
each year for property taxes paid during the preceding calendar
year for which no previous reimbursement pursuant to this chapter
has been made. The State Tax Assessor may at any time extend for
good cause the date on which the claim for reimbursement is due
for good cause, but in no event may a claim be allowed if it is
submitted later than 60 days after the original due date. Except
as otherwise provided, the claim must be accompanied by the
statement obtained by the claimant pursuant to section 6653. If
the claimant requests reimbursement of an amount of tax that
differs from the amount of tax specified for the eligible
property in the statement provided by the assessor or assessors
of the
taxing jurisdiction, the claimant must attach to the claim form
an explanation of the reasons for that difference and the State
Tax Assessor shall determine the correct amount of reimbursement
to which the claimant is entitled, taking into consideration both
the statement from the assessor or assessors and the taxpayer's
explanation. If, for any reason, the claimant is unable to
obtain the statement specified in section 6653 from the assessor
or assessors within the time specified in section 6653, the
claimant must attach to the claim form an explanation of the
amount of reimbursement requested and the State Tax Assessor
shall process the claim without that statement. If the property
taxes are billed in more than one installment, a claimant may
submit multiple claims for reimbursement corresponding to the
amount of property tax paid with each installment.

 
Sec. I-6. 36 MRSA §6656, as amended by PL 1999, c. 768, §7, is
further amended to read:

 
§6656. Payment of claims

 
Except as provided in section 6652, subsection 3, upon
receipt of a timely and properly completed claim for
reimbursement, the State Tax Assessor shall certify that the
claimant is eligible for reimbursement and shall pay the amount
claimed from the General Fund Business Equipment Tax
Reimbursement Fund within 180 days after the original due date of
the claim is filed. For those claims for which payments are
withheld pursuant to section 6652, subsection 3, reimbursement
must be paid within 180 days after the assessor receives
notification under that subsection that the report has been
received.

 
Sec. I-7. 36 MRSA §§6661 to 6663 are enacted to read:

 
§6661.__Fund established

 
There is established the Business Equipment Tax Reimbursement
Fund, a nonlapsing dedicated account within the bureau.

 
§6662.__Source of Business Equipment Tax Reimbursement Fund

 
On or before June 15th of each year, the State Controller
shall transfer from the General Fund to the Business Equipment
Tax Reimbursement Fund an amount equal to the legislative__ 2
horized allocation.__Any balances currently available within the
Business Equipment Tax Reimbursement Fund reduce the transfer
amount.__The transfer amount must be transferred from the receipt
of taxes imposed by Parts 3 and 8 in such a manner so that the
transfer from each source of revenue is in the same proportionate
share that each source of revenue as most recently projected for
that fiscal year
in accordance with Title 5, section 1710-F, subsection 2,
adjusted for any newly enacted law, bears to the total of both
sources of revenue as most recently projected for that fiscal
year in accordance with Title 5, section 1710-F, subsection 2,
adjusted for any newly enacted law.__On or before September 15th
of each year, the State Controller shall transfer from the
General Fund to the Business Equipment Tax Reimbursement Fund an
amount equal to the legislatively authorized allocation.__The
transfer amount must be transferred from the receipt of taxes
imposed by Parts 3 and 8 in such a manner that the transfer from
each source of revenue is in the same proportionate share that
each source of revenue as most recently projected for that fiscal
year in accordance with Title 5, section 1710-F, subsection 2,
adjusted for any newly enacted law, bears to the total of both
sources of revenue as most recently projected for that fiscal
year in accordance with Title 5, section 1710-F, subsection 2,
adjusted for any newly enacted law.__The amounts so transferred
from the General Fund must be treated as a reduction in the
General Fund revenue available for and subject to the calculation
for the transfer to the Local Government Fund as described in
Title 30-A, section 5681, subsection 5.

 
§6663.__Payments from fund

 
Payments from the Business Equipment Tax Reimbursement Fund
must be made in accordance with this chapter.__A payment from the
fund may not be subject to any statewide indirect charges.

 
Sec. I-8. Nonlapsing funds - Personal Property Tax Reform program. Any
unencumbered balance of General Fund appropriations remaining on
June 30, 2002 in the Personal Property Tax Reform program within
the Department of Administrative and Financial Services may not
lapse but must be carried forward to June 30, 2003 to be used for
the same purposes.

 
Sec. I-9. Application date. Sections 2 to 7 of this Part apply to
property taxes assessed on or after April 1, 2001.

 
PART J

 
Sec. J-1. Adjustments to allocations. Allocations from the Maine Nuclear
Emergency Planning Fund, the Public Utilities Commission
Regulatory Fund, the Public Utilities Commission Reimbursement
Fund, the Public Advocate Regulatory Fund, the Ground Water Oil
Clean-up Fund, the Maine Coastal and Inland Surface Oil Clean-up
Fund, the Maine Hazardous Waste Fund, the State Alcoholic
Beverage Fund and the State Lottery Fund and all federal block
grant allocations may be increased or adjusted by the State
Budget Officer, with the approval of the Governor, to
specifically cover those adjustments
determined necessary under any salary plan approved by the
Legislature and those reclassifications and range changes that
have been approved by the Department of Administrative and
Financial Services and submitted for legislative review.

 
Sec. J-2. Allotments required - Bureau of Alcoholic Beverages and Lottery Operations.
Upon receipt of allotments duly approved by the Governor, based
upon work programs submitted to the State Budget Officer, the
State Controller shall authorize expenditures from allocations
from the State Alcoholic Beverage Fund and the State Lottery Fund
in Part A of this Act on the basis of these allotments and not on
any other basis.

 
Sec. J-3. Federal block grant additional funds. Any additional funds that
become available due to implementation of the federal block
grants and the possible overlapping of other grants may be
carried forward for future allocations by the Legislature or may
be used to offset any possible reductions in the federal block
grants.

 
Sec. J-4. Federal block grant encumbered balances at year-end. At the end of
each fiscal year, all encumbered balances in the federal block
grants may not be carried forward more than one time, except that
encumbered balances in the Community Development Block Grant may
be carried forward twice and encumbered balances of grant awards
for capital construction projects may carry forward until the
completion of the project, as long as the construction was
started prior to the end of the year for which the allocation was
made.

 
Sec. J-5. Capital expenditures. Notwithstanding the allocations in
Part A of this Act and the provision of section 2 of this Part,
up to $500,000 in the State Alcoholic Beverage Fund and up to
$90,000 in the State Lottery Fund may be expended for capital
expenditures in each fiscal year of the biennium.

 
Sec. J-6. Legislative intent. It is the intent of the Legislature that
allocations by the Legislature from the State Alcoholic Beverage
Fund and the State Lottery Fund in Part A of this Act apply to
administrative expenses only and that these allocations must be
allotted and approved under the Maine Revised Statutes, Title 5.
It is not the intent of the Legislature to affect the use of the
working capital provided under Title 28-A or other activities
required of the State Liquor and Lottery Commission under Title
28-A.

 
Sec. J-7. Ground Water Oil Clean-up Fund; Maine Coastal and Inland Surface Oil
Clean-up Fund; Maine Hazardous Waste Fund; encumbered balances at year-end. At
the end of each fiscal year, all encumbered balances in the
Ground Water Oil Clean-up Fund, the Maine Coastal and Inland
Surface Oil Clean-up Fund and the Maine Hazardous Waste Fund may
not be carried
forward more than one time.

 
PART K

 
Sec. K-1. Transfer of funds. Notwithstanding any other provision of
law, the State Controller may transfer $1,117,267 in fiscal year
2001-02 and $1,117,267 in fiscal year 2002-03 from the Fund for a
Healthy Maine to General Fund unappropriated surplus no later
than June 30, 2002 and June 30, 2003.

 
Sec. K-2. Transfer of funds. Notwithstanding any other provision of
law, the State Controller may transfer $1,000,000 in fiscal year
2001-02 and $400,000 in fiscal year 2002-03 from one time
enhanced federal matching funds in the Bureau of Medical
Services, Federal Expenditures Fund account in the Department of
Human Services to General Fund unappropriated surplus no later
than June 30, 2002 and June 30, 2003.

 
Sec. K-3. Transfer of funds. Notwithstanding any other provision of
law, the State Controller may transfer an amount not to exceed
$13,508,040 in fiscal year 2002-03 from the Trust Fund for a
Healthy Maine to the Fund for a Healthy Maine.

 
PART L

 
Sec. L-1. Carrying balances - Inland Fisheries and Wildlife program; lapsed balances.
Notwithstanding any other provision of law, $1,027,712 in fiscal
year 2001-02 in the Carrying Balances - Inland Fisheries and
Wildlife program and $2,444,416 in fiscal year 2002-03 lapse to
the General Fund. An adjustment must be made during fiscal year
2001-02 and fiscal year 2002-03 to reconcile these amounts to the
actual revenue in the 2002-2003 biennium.

 
Sec. L-2. Department-wide Inland Fisheries and Wildlife program.
Notwithstanding any other provision of law, appropriations to the
Department-wide Inland Fisheries and Wildlife program for costs
that are associated with search and rescue may not be considered
amounts appropriated to the Department of Inland Fisheries and
Wildlife under the Constitution of Maine, Article IX, Section 22.

 
PART M

 
Sec. M-1. 28-A MRSA §2, sub-§25-A, as amended by PL 1997, c. 373,
§17, is further amended to read:

 
25-A. Retail employee. "Retail employee" means any person
employed by a retailer or by the alcohol bureau to sell liquor in
a licensed establishment or state or agency liquor store. For
the purposes of violations of this Title and rules of the bureau,
a retail employee is deemed an agent of the retailer or state or
agency liquor store that employs that employee.

 
Sec. M-2. 28-A MRSA §2, sub-§32, as amended by PL 1997, c. 373, §19,
is repealed.

 
Sec. M-3. 28-A MRSA §123, sub-§§2 and 4, as amended by PL 1997, c. 373,
§30, are further amended to read:

 
2. Sale of liquor for consumption off the premises on days
other than Sunday. Shall this municipality authorize the State
to permit the operation of state liquor stores and agency liquor
stores on days other than Sunday?

 
4. Sale of liquor for consumption off the premises on
Sundays. Shall this municipality authorize the State to permit
the operation of state liquor stores and agency liquor stores on
Sundays?

 
Sec. M-4. 28-A MRSA c. 9, as amended, is repealed.

 
Sec. M-5. 28-A MRSA Pt. 2 is amended by repealing the Part headnote
and enacting the following in its place:

 
PART 2

 
AGENCY LIQUOR STORES

 
Sec. M-6. 28-A MRSA c. 15 is amended by repealing the chapter
headnote and enacting the following in its place:

 
CHAPTER 15

 
GENERAL PROVISIONS

 
Sec. M-7. 28-A MRSA §351, sub-§1, as amended by PL 1997, c. 373, §38,
is repealed and the following enacted in its place:

 
1.__Agency liquor store may not be located within 300 feet

 
of school or church.__The alcohol bureau may not license an
agency liquor store within 300 feet of any public or private
school, church, chapel or parish house, except that the alcohol
bureau, after holding a public hearing near the proposed
location, may locate an agency liquor store within 300 feet of a
church,
chapel, parish house or postsecondary school.

 
Sec. M-8. 28-A MRSA §352, as amended by PL 1997, c. 373, §39, is
further amended to read:

 
§352. Purchase of liquor in agency liquor stores; purchase from

 
alcohol bureau

 
1. Methods of payment. This subsection governs the methods
of payment permitted for purchases of liquor from state or agency
liquor stores and for purchases of liquor from the alcohol bureau
by agency liquor stores.

 
A. An agency liquor store may accept payment for liquor
purchases by cash, check or major credit card.

 
B. A person, other than a licensee, buying liquor at a
state liquor store must pay in cash or by major credit card.

 
C. A licensee buying liquor at a state an agency liquor
store or from the alcohol bureau must pay in cash or by
check or other method approved by the bureau.

 
D. In addition to the methods of payment permitted in
paragraph C, an agency liquor store, when approved by the
alcohol bureau, may pay for liquor purchased from the
alcohol bureau by mailing a check for payment to the alcohol
bureau or by other method approved by the alcohol bureau,
when notified of the amount due or upon receiving a liquor
delivery. Payments that are mailed must be received or
postmarked within 3 days of receipt of a liquor delivery or
notification of the amount due.

 
2. Checks not honored on presentation; consequences. If any
check is not honored on presentation or if an agency liquor store
fails to pay for liquor as prescribed in subsection 1, the bureau
shall withhold any license not issued or immediately take back
the license if already issued, voiding that license until such
time as the check or invoice is paid in full, together with the
cost of the check failure or collection procedure. The alcohol
bureau or bureau may order that person to make all payments to
the alcohol bureau or bureau by cash, certified check or money
order for a period not to exceed one year.

 
Sec. M-9. 28-A MRSA §353, as amended by PL 1997, c. 373, §40, is
further amended to read:

 
§353. Business hours

 
State liquor stores and agency Agency liquor stores may be
open for the sale and delivery of liquor between the hours of 6
a.m. and 1 a.m. in municipalities and unincorporated places that
have voted in favor of the operation of state liquor stores under
local option provisions. Notwithstanding any local option
decisions to the contrary, state liquor stores and agency liquor
stores may be open from 9 a.m. Sunday to 1 a.m. the next day.
The alcohol bureau shall establish the hours of operation of each
state liquor store.

 
Sec. M-10. 28-A MRSA §354, as enacted by PL 1987, c. 45, Pt. A, §4,
is amended to read:

 
§354. Sales to minors or intoxicated persons

 
No state liquor store or An agency liquor store may not sell
liquor to a minor or to a visibly intoxicated person.

 
Sec. M-11. 28-A MRSA §355, as amended by PL 1997, c. 373, §41, is
further amended to read:

 
§355. Closed in cases of riots; hurricanes; flood

 
The Governor or the alcohol bureau may, in cases of riots,
hurricanes and floods, order any or all state liquor stores or
agency liquor stores to close.

 
Sec. M-12. 28-A MRSA §356 is enacted to read:

 
§356.__Lease of facilities

 
The alcohol bureau may lease and equip warehouses and other
merchandising facilities that are necessary to carry out the
purposes of this Title.

 
Sec. M-13. 28-A MRSA c. 17, as amended, is repealed.

 
Sec. M-14. 28-A MRSA §451-A is enacted to read:

 
§451-A.__Discount agency liquor stores

 
1.__Discount store.__Notwithstanding the provisions of section
1651, the bureau, with the approval of the Commissioner of
Administrative and Financial Services, may establish 2 discount
agency liquor stores and reduce the price of liquor in those 2
stores.

 
2.__Location.__One store must be located to be convenient to
the southbound lanes of the Maine Turnpike, near Exit 1 of the
Maine Turnpike.__One store must be located in Calais.

 
Sec. M-15. 28-A MRSA §453, as amended by PL 1997, c. 373, §46, is
further amended to read:

 
§453. Location of agency liquor stores

 
1. Location requirements. The bureau may license an agency
liquor store only when the following requirements are met.

 
A. The proposed agency liquor store is located in a
municipality or unincorporated place that has voted in favor
of the operation of state liquor stores under local option
provisions.

 
C. The proposed agency liquor store is not within 3.5 miles
of an existing state liquor store or an existing agency
liquor store that was licensed before May 1, 1993.

 
D. If a state liquor store closes, the The bureau may grant
more than one agency store license in a municipality when
the bureau considers it appropriate. Agency liquor stores
licensed before May 1, 1993 that replace closed state liquor
stores are exempt from the distance requirement in paragraph
C up to 6 agency store licenses in municipalities with a
population over 20,000 and up to 3 agency store licenses in
municipalities where a state liquor store has been closed.__
The bureau is authorized to grant one agency store license
in other municipalities as it considers appropriate.

 
E.__The bureau may relicense stores in existence or licensed
before April 30, 2001.

 
2. Replacement of state or agency liquor stores. The alcohol
bureau may not replace a state liquor store and the bureau may
not replace an existing agency liquor store that closes with a
new agency liquor store if there is another state or existing
agency liquor store within 3.5 miles. This subsection does not
prevent the bureau from locating a replacement agency liquor
store within 3.5 miles of another replacement agency liquor store
for the same town.

 
2-A. Replacement of state liquor stores closed after July 1,
1990. The bureau may replace a state liquor store closed after
July 1, 1990 with 3 agency liquor stores if:

 
A. The agency liquor stores are within a 10-mile radius of
the location of the closed state liquor store; and

 
B. The bureau does not issue to a person or corporation
more than 2 of the 3 licenses issued to replace a state
liquor store. For purposes of this restriction, each
partner of a partnership, each corporation that owns an
interest in another corporation and each person who owns 20%
or more of the shares or other interest in a corporation is
deemed to own a license granted to the partnership or
corporation.

 
Sec. M-16. 28-A MRSA §453-A, sub-§§1, 1-A and 2, as amended by PL 1997,
c. 373, §47, are repealed.

 
Sec. M-17. 28-A MRSA §453-B, as repealed and replaced by PL 1993, c.
509, §5, is repealed and the following enacted in its place:

 
§453-B.__License fees

 
The initial license fee for an agency liquor store is $2,000
and the renewal fee for an annual license is $300.__The annual
license fee for a reselling agent is $100.

 
Sec. M-18. 28-A MRSA §455, as amended by PL 1997, c. 373, §48, is
further amended to read:

 
§455. Liquor for agency liquor stores

 
Agency liquor stores must buy their liquor all spirits and
fortified wine from the alcohol bureau under section 606.

 
Sec. M-19. 28-A MRSA §606, sub-§1, as repealed and replaced by PL
1993, c. 276, §2, is amended to read:

 
1. Purchase of liquor. Subject to the restrictions provided
in subsection 1-A, a person licensed to sell spirits must
purchase liquor from a state or an agency liquor store. This
subsection does not apply to public service corporations
operating interstate.

 
Sec. M-20. 28-A MRSA §606, sub-§1-A, as repealed and replaced by PL
1993, c. 276, §3, is amended to read:

 
1-A. On-premises licensees; purchase of spirits. A person
licensed to sell spirits for consumption on the premises may
purchase spirits from the alcohol bureau or an agency liquor
store properly licensed as a reselling agent by the alcohol
bureau only in accordance with this subsection.

 
A. The sale price of spirits sold to a licensee under this
subsection must equal the price for which a licensee would
purchase liquor at a state store is the retail price set by
the commission without the sales tax.

 
B. Upon completion of a transaction, the agency liquor
store and the on-premise licensee shall each retain a copy
of the licensee order form.

 
Sec. M-21. 28-A MRSA §606, sub-§§4 and 5, as amended by PL 1997, c.
373, §58, are further amended to read:

 
4. Discount for agency liquor stores. The alcohol bureau
shall sell spirits and fortified wines to agency liquor stores
for a price of at least 8% less than the list price established
for the state liquor stores under chapters 65 and 67.

 
5. Sale to government instrumentalities. The alcohol bureau
may authorize the sale of sell spirits to government
instrumentalities within the State approved by the bureau. The
alcohol bureau shall set the price.

 
Sec. M-22. 28-A MRSA §606, sub-§8, as amended by PL 1997, c. 24, Pt.
L, §4, is further amended to read:

 
8. Limits on price. An agency liquor store may not shall
sell spirits and fortified wine for less than 103% of the price
paid by the agency liquor store. An agency liquor store may not
sell spirits to persons other than on-premises licensees for more
than the list price set in accordance with chapters 65 and 67 at
a price set by the alcohol bureau including all sale pricing.__
Upon written approval from the bureau, an agency liquor store may
reduce the price of spirits and fortified wine to deplete
inventory of discontinued items.

 
Sec. M-23. 28-A MRSA §708, sub-§5, as enacted by PL 1993, c. 615, §4,
is amended to read:

 
5. Combination packages. Notwithstanding subsection 3,
agency liquor store licensees may offer for sale any package or
combination of packages of spirits that the commission has
approved for sale in state liquor stores.

 
Sec. M-24. 28-A MRSA §1651, sub-§1, as amended by PL 1999, c. 166, §1,
is further amended to read:

 
1. State liquor tax. Except as provided in subsection 2, the
commission shall determine and set the list price at which to
sell all spirits and fortified wine that will produce an
aggregate state liquor tax sufficient to pay all liquor-related
expenses of the
Bureau of Alcoholic Beverages and Lottery Operations and to
return to the General Fund an amount substantially equal to the
amount of state liquor tax collected in the previous fiscal year.
With the exception of the discount agency liquor stores in
Kittery and Calais, list List prices must be uniform statewide.

 
C. The commission shall add any cost to the State related
to handling containers returned for refund pursuant to Title
32, section 1863-A to the established price without markup.

 
Sec. M-25. 28-A MRSA §1651, sub-§2, ¶C, as amended by PL 1995, c. 181,
§1, is further amended to read:

 
C. Notwithstanding the other provisions of this section,
with approval of the Commissioner of Administrative and
Financial Services, the commission may reduce the price of
discontinued or slow-selling items of liquor and fortified
wine. The reduced price may not be less than the actual
cost of the discontinued liquor items.

 
Sec. M-26. 28-A MRSA §1651, sub-§2, ¶E, as enacted by PL 1987, c. 45,
Pt. A, §4, is amended to read:

 
E. Notwithstanding the other provisions of this section,
the commission may establish special prices on certain
listed liquor spirits and fortified wine items to be made
available to the consumer at all state stores. These
special prices must not be lower than the price established
for the same listed item at the 2 discount state agency
liquor stores authorized under section 403 451-A.

 
Sec. M-27. 28-A MRSA §2073, sub-§3,¶¶B to D, as enacted by PL 1987, c.
45, Pt. A, §4, are amended to read:

 
B. For-hire carriers and contract carriers, authorized by
the Department of Public Safety, may transport liquor to
state agency liquor stores, to liquor warehouses, to
licensees, and to purchasers of liquor at state agency
liquor stores and from manufacturers to liquor warehouses,
state to agency liquor stores and to the state line for
transportation outside the State.

 
C. Licensees may transport liquor from state agency liquor
stores to their places of business.

 
D. Manufacturers may transport liquor within the State to
liquor warehouses and state liquor stores, to persons
authorized under paragraph E and to the state line for
transportation outside the State.

 
Sec. M-28. 28-A MRSA §2073, sub-§3, ¶F, as amended by PL 1997, c. 373,
§154, is further amended to read:

 
F. The bureau may authorize hospitals and state
institutions to purchase liquor, for medicinal purposes
only, from wholesale licensees and state agency liquor
stores. This authorization must be in writing.

 
Sec. M-29. 28-A MRSA §2075, sub-§2, as amended by PL 1993, c. 730,
§47, is further amended to read:

 
2. Transportation of spirits within the State. No A person
may not transport or cause to be transported any spirits within
the State in a quantity greater than 4 quarts unless the spirits
were purchased from a state or an agency liquor store.

 
Sec. M-30. 28-A MRSA §2076, sub-§1, as amended by PL 1997, c. 373,
§156, is further amended to read:

 
1. Delivery of liquor. Except with the bureau's written
permission, no a person may not knowingly transport to or cause
to be delivered to any person other than the alcohol bureau any
spirits not purchased from a state an agency liquor store or the
alcohol bureau.

 
Sec. M-31. 28-A MRSA §2229, sub-§2, as amended by PL 1997, c. 373,
§162, is repealed.

 
Sec. M-32. 28-A MRSA §2229, sub-§2-A is enacted to read:

 
2-A.__Unfit liquor.__If any forfeited liquor is determined by
the court to be unfit or unsatisfactory for consumption or retail
sale, the court may order the liquor destroyed by any officer
competent to serve the process on which it was forfeited.__The
officer shall make the return to the court.__The liquor must be
destroyed in a manner that is environmentally sound.

 
Sec. M-33. 28-A MRSA §2230, sub-§2, ¶B, as amended by PL 1997, c. 373,
§163, is further amended to read:

 
B. Secure the liquor for a period of 30 days, after which
time the agency shall transfer the liquor to the bureau,
which shall dispose of the liquor. The bureau shall dispose
of any malt liquor or wine and shall transfer any spirits to
the alcohol bureau for sale at state liquor stores or
disposal.

 
Sec. M-34. State liquor stores to be closed

 
1. Closing by October 31, 2001. The Department of
Administrative and Financial Services, Bureau of Alcoholic
Beverages and Lottery Operations shall take any action necessary
to close all state liquor stores as expeditiously as possible
with the goal of having all state liquor stores closed by October
31, 2001.

 
2. Replacement of state liquor stores. The Department of
Administrative and Financial Services, Bureau of Alcoholic
Beverages and Lottery Operations may license up to 6 agency
stores in municipalities with a population over 20,000 and up to
3 agency stores in municipalities where a state liquor store has
been closed. The Department of Administrative and Financial
Services, State Liquor and Lottery Commission shall establish
monthly discounts for all agency stores. The issuance of an
agency liquor store license and the operation of agency liquor
stores licensed pursuant to this Part are governed by the Maine
Revised Statutes, Title 28-A, chapter 19.

 
3. Requirement of at least one replacement agency liquor
store before closing. A state liquor store may not be closed
unless at least one replacement agency liquor store with a
federal wholesale registration and licensed as a reselling agent
has been licensed within 10 miles of the state store being closed
or unless the Director of the Bureau of Alcoholic Beverages and
Lottery Operations within the Department of Administrative and
Financial Services determines that reasonable alternative access
is available to persons who previously purchased spirits from the
state liquor store being closed.

 
4. Assistance to employees. The State shall provide
assistance within existing programs to employees who are laid off
as a result of the closing of state liquor stores and the
contracting of wholesale liquor functions. This assistance may
include, but is not limited to, retraining, career planning and
assistance in obtaining other employment and may be provided
before or after an employee leaves state employment.

 
5. Laws applicable to state liquor stores until closed. Until
all state liquor stores have been closed, the provisions of law
applying to state liquor stores on January 1, 2001 continue to
apply to the operation of the stores remaining open, and the
Department of Administrative and Financial Services, Bureau of
Alcoholic Beverages and Lottery Operations and the Department of
Public Safety, Bureau of Liquor Enforcement continue to have
authority to act under those laws as if those laws were currently
in effect.

 
PART N

 
Sec. N-1. Tax expenditures. The following General Fund tax
expenditures for fiscal years 2001-02 and 2002-03, in accordance
with Title 5, section 1666, will continue in effect unless
repealed or modified by the 120th Legislature.

 
General Fund Sales Tax36 MRSAFY'02FY'03

 
Expenditures

 
Casual Sales1752 sub§11DD

 
Sales by Executors1752 sub§11AA

 
Separately Charged Labor1752 sub§14$20,582,675$21,611,809

 
Service Fees

 
Tips Given Directly to1752 sub§14$682,290$716,405

 
Employees

 
Exempt Custom Computer1752 sub§1E$689,589$724,068

 
Programming

 
Certain Telecommunications1752$11,864,398$12,243,998

 
Servicessub§18D ¶B

 
Sales Tax Prohibited by1760 sub§1DD

 
the Federal & State

 
Constitutions

 
Sales to the State &1760 sub§2$105,280,275$109,491,485

 
Political Subdivisions

 
Grocery Staples1760 sub§3$109,098,938$111,040,592

 
Ships Stores1760 sub§4CC

 
Prescription Drugs1760 sub§5$32,258,408$32,994,832

 
Prosthetic Devices1760 sub§5A$3,450,372$3,588,387

 
Meals Served by Public or1760 sub§6A$5,794,957$5,968,805

 
Private Schools

 
Meals Served to Patients in1760 sub§6E

 
Hospitals & Nursing Homes¶B

 
Providing Meals for the1760 sub§6$270,417$283,937

 
Elderly¶C

 
Providing Meals to1760 sub§6AA

 
Residents of Certain¶D

 
Nonprofit Congregate

 
Housing Facilities

 
Certain Meals Served by1760 sub§6$9,331$9,705

 
Colleges to Employees¶E

 
of the College

 
Products Used in1760 sub§7$7,037,784$7,299,708

 
Agricultural and Aqua-

 
cultural Production &

 
Bait

 
Certain Jet Fuel1760 sub§8$2,300,036$2,415,038

 
¶B

 
Coal, Oil & Wood for1760 sub§9$21,307,274$22,159,565

 
Cooking & Heating Homes

 
Fuel Oil for Burning1760 sub§9A$23,518$24,694

 
Blueberry Land

 
First 750 KW Hours of1760 sub§9B$18,181,375$18,635,909

 
Residential Electricity

 
Per Month

 
Gas When Used for Cooking &1760 sub§9C$8,090,225$8,232,575

 
Heating in Residences

 
Fuel and Electricity Used1760 sub§9D$23,474,916$24,413,912

 
in Manufacturing

 
Fuel Oil or Coal that1760 sub§9G$36,008$37,808

 
becomes an Ingredient or

 
Component Part

 
Certain Returnable1760 sub§12$1,164,578$1,222,806

 
Containers

 
Packaging Materials1760 sub§12A$9,944,571$10,311,834

 
Publications Sold on Short1760 sub§14$4,856,982$4,980,352

 
Intervals

 
Sales to Nonprofit Nursing1760 sub§16D

 
Homes Lic. by Human

 
Services

 
Sales to Incorporated1760 sub§16CC

 
Nonprofit Boarding Care

 
Facilities Lic. by Human

 
Services

 
Sales to Incorp. Nonprofit1760 sub§16A

 
Home Health Care Agencies

 
Sales to Incorp. Nonprofit1760 sub§16A

 
Rural Community

 
Health Centers

 
Sales to Incorporated1760 sub§16AA

 
Nonprofit Dental Health

 
Centers

 
Sales to Incorporated1760 sub§16$16,038,100$17,028,856

 
Hospitals

 
Sales to Private Schools &1760 sub§16C

 
Colleges

 
Sales to Educational TV or1760 sub§16A

 
Radio Stations

 
Sales to Regularly1760 sub§16$1,369,370$1,437,838

 
Organized Churches

 
Sales to Institutions1760 sub§16CC

 
Conducting Medical Research

 
or Scientific Study in

 
Biology

 
Sales to Certain Incorp.1760 sub§16$3,282$3,413

 
Nonprofit Organizations

 
that Teach Reading Reading

 
Camp Rentals1760 sub§17BB

 
Rental Charges for Living1760 sub§18B

 
Quarters in Nursing Homes

 
Sales to Certain Nonprofit1760 sub§18AB

 
Residential Child Care

 
Institutions

 
Rental of Living Quarters1760 sub§19$3,678,755$3,825,906

 
at Schools

 
Rental Charges on1760 sub§20$57,537,365$58,975,799

 
Continuous Residence

 
for More Than 28 Days

 
Automobiles Used in Driver1760 sub§21$25,350$26,618

 
Education Programs

 
Automobiles Sold to Amputee1760 sub§22A

 
Veterans

 
Certain Vehicles Purchased1760 sub§23$0

 
or Leased by Nonresidents

 
Certain Vehicles Purchased1760 sub§23CC

 
by Nonresidents

 
Funeral Services1760 sub§24$2,943,798$3,048,188

 
Watercraft Purchased by1760 sub§25AA

 
Nonresidents

 
Snowmobiles & All-terrain1760 sub§§25A,A

 
Vehicles Purchased by25B

 
Nonresidents

 
Sales to Volunteer1760 sub§26$99,668$103,655

 
Ambulance Corps & Fire

 
Departments

 
Sales to Community Mental1760 sub§28$109,790$114,431

 
Health, Substance Abuse &

 
Mental Retardation

 
Facilities

 
Water Pollution Control1760 sub§29CC

 
Facilities

 
Air Pollution Control1760 sub§30CC

 
Facilities

 
Machinery & Equipment1760 sub§31$35,130,082$36,428,314

 
New Machinery for1760 sub§32AA

 
Experimental Research

 
Diabetic Supplies1760 sub§33$416,359$437,177

 
Sales Through Coin-operated1760 sub§34$666,138$699,445

 
Vending Machines

 
Goods & Services for Seeing1760 sub§35A

 
Eye Dogs

 
Sales to Regional Planning1760 sub§37A

 
Agencies

 
Water Used in Private1760 sub§39$5,621,876$5,723,419

 
Residences

 
Mobile & Modular Homes1760 sub§40$2,641,822$2,773,913

 
Property Used in Interstate1760 sub§41C

 
Commerce

 
Sales to Historical1760 sub§42BB

 
Societies & Museums

 
Sales to Day Care Centers &1760 sub§43A

 
Nursery Schools

 
Sales to Church Affiliated1760 sub§44A

 
Residential Homes

 
Certain Property Purchased1760 sub§45A

 
Out of State

 
Sales to Organ. that1760 sub§46AA

 
Provide Res. Fac. for Med.

 
Patients

 
Sales to Emergency1760 sub§47AAA

 
Shelters & Feeding

 
Organizations

 
Sales to Community Action1760 sub§49C

 
Agencies; Child Abuse

 
Councils; Child Advocacy

 
Orgs.

 
Sales to any Nonprofit Free1760 sub§50B

 
Libraries

 
Sales to Veterans' Memorial1760 sub§51A

 
Cemetery Associations

 
Railroad Track Materials1760 sub§52$88,647$92,193

 
Sales to Nonprofit Rescue1760 sub§53A

 
Operations

 
Items Purchased with Food1760 sub§54$383,443$379,609

 
Stamps

 
Sales to Hospice1760 sub§55AA

 
Organizations

 
Sales to Nonprofit Youth &1760 sub§56C

 
Scouting Organizations

 
Self-help Literature on1760 sub§57AA

 
Alcoholism

 
Portable Classrooms1760 sub§58AA

 
Sales to Certain Incorp.1760 sub§59A

 
Nonprofit Educational Orgs.

 
Sales to Incorporated1760 sub§60AA

 
Nonprofit Animal Shelters

 
Construction Contracts with1760 sub§61D

 
Exempt Organizations

 
Sales to Certain Charitable1760 sub§62A

 
Suppliers of Medical

 
Equipment

 
Sales to Orgs. that Fulfill1760 sub§63A

 
the Wishes of Children with

 
Life-threatening Diseases

 
Sales by Schools &1760 sub§64CC

 
School-sponsored

 
Organizations

 
Sales to Monasteries and1760 sub§65A

 
Convents

 
Sales to Providers of1760 sub§66AA

 
Certain Support Systems for

 
Single-parent Families

 
Sales to Nonprofit Home1760 sub§67AA

 
Construction Organizations

 
Sales to Orgs. that Conduct1760 sub§68A

 
Research for the Maine

 
Science & Technology

 
Community

 
Sales to Orgs. that Create1760 sub§69A

 
& Maintain a Registry of

 
Vietnam Veterans

 
Sales to Orgs. that Provide1760 sub§70A

 
Certain Services for

 
Hearing-impaired Persons

 
Sales to State-chartered1760 sub§71A

 
Credit Unions

 
Sales to Nonprofit Housing1760 sub§72A

 
Development Organizations

 
Seedlings for Commercial1760 sub§73$71,851$74,724

 
Forestry Use

 
Property Used in1760 sub§74$316,858,331$324,305,566

 
Manufacturing Production

 
Meals & Lodging Provided1760 sub§75$1,626,586$1,648,413

 
to Employees

 
Certain Aircraft Parts1760 sub§76AA

 
Sales to Eye Banks1760 sub§77AA

 
Sales of Certain Farm1760 sub§78$1,491$1,565

 
Animal Bedding & Hay

 
Partial Exemption For Clean1760 sub§79$3,056$3,209

 
Fuel Vehicles

 
Electricy Used for Net1760 sub§80$100$104

 
Billing

 
Animal Waste Storage1760 sub§81$19,759$20,549

 
Facility

 
Sales of Property Delivered1760 sub§82F

 
Outside this State

 
Sales of Certain1760 sub§83$233,281$242,613

 
Printed Materials

 
Trade-in Credits1765$24,396,662$25,616,496

 
Sales Tax Credit on1811-AAA

 
Worthless Accounts

 
Credit for Sales Taxes Paid1862A

 
to Another State

 
Returned Merchandise1863BB

 
Donated to Charity

 
Refund of Sales Tax on2012AA

 
Goods Removed from the

 
State

 
Refund of Sales Tax on2013$3,506,175$3,673,607

 
Certain Depreciable

 
Machinery and Equipment

 
Fish Passage Facilities2014AA

 
Exempt Personal Services1752 sub§11$9,518,470$9,930,854

 
Exempt Business and Legal1752 sub§11$11,617,485$12,168,768

 
Services (Consumer

 
Purchases)

 
Exempt Business and Legal1752 sub§11$128,117,242$133,241,932

 
Services (Business

 
Purchases)

 
Exempt Amusement &1752 sub§11$26,693,645$27,998,951

 
Recreational Services

 
Exempt Health Services1752 sub§11$24,796,507$25,982,757

 
(Consumer Purchases)

 
Exempt Educational Services1752 sub§11$41,983,760$44,728,958

 
(Consumer Purchases)

 
Exempt Membership, Social1752 sub§11$58,711,179$161,854,957

 
and Misc. Services

 
(Consumer Purchases)

 
Exempt Insurance, Banking1752 sub§11$72,211,135$75,404,952

 
and Brokerage Services

 
(Consumer Purchases)

 
Exempt Insurance, Banking1752 sub§11$62,112,050$63,983,305

 
and Brokerage Services

 
(Business Purchases)

 
Exempt Transportation1752 sub§11$10,294,925$10,902,285

 
Services (Consumer

 
Purchases)

 
Exempt Transportation1752 sub§11$51,161,453$52,257,116

 
Services (Business

 
Purchases)

 
Exempt Construction1752 sub§11$16,993,139$17,491,795

 
Services (Business

 
Purchases)

 
Exempt Other Misc. Services1752 sub§11$13,225,192$13,754,200

 
& Memberships (Business

 
Purchases)

 
General Fund Excise Tax36 MRSAFY'02FY'03

 
Expenditures

 
Excise Tax Exemption on Jet2903$639,793$646,191

 
or Turbo Jet Fuel

 
Refund of Excise Tax on2910$55,000$56,000

 
Fuel Used in Piston

 
Aircraft

 
Insurance Company2514BB

 
Exclusions From Premiums

 
Tax

 
Deductions of Dividends &2515A

 
Direct Return Premiums

 
Insurance Company Tax2524AA

 
Credit for Provision of

 
Day Care Services

 
Solid Waste Reduction2526AA

 
Investment Tax Credit

 
Maine Capital Tax Credit2621-A sub§3$500,000$500,000

 
Cigarette Stamp Tax4366-A$1,887,179$1,869,231

 
Deduction for Licensed

 
Distributors

 
Exemptions of the Real4641-CCC

 
Estate Transfer Tax

 
Local Government Fund Sales36 MRSAFY'02FY'03

 
Tax Expenditures

 
Casual Sales1752 sub§11BB

 
Sales by Executors1752 sub§11AA

 
Separately Charged Labor1752 sub§14$1,106,129$1,161,435

 
Service Fees

 
Tips Given Directly to1752 sub§14$36,667$38,500

 
Employees

 
Exempt Custom Computer1752 sub§1E$37,059$38,912

 
Programming

 
Certain Telecommunications1752 sub§18D$637,602$658,002

 
Services¶B

 
Sales Tax Prohibited by the1760 sub§1B

 
Federal & State

 
Constitutions

 
Sales to the State &1760 sub§2$5,657,844$5,884,158

 
Political Subdivisions

 
Grocery Staples1760 sub§3$5,863,062$5,967,408

 
Ships Stores1760 sub§4AA

 
Prescription Drugs1760 sub§5$1,733,592$1,773,168

 
Prosthetic Devices1760 sub§5A$185,426$192,843

 
Meals Served by Public or1760 sub§6$311,425$320,768

 
Private Schools¶A

 
Meals Served to Patients in1760 sub§6B

 
Hospitals & Nursing Homes¶B

 
Providing Meals for the1760 sub§6$14,532$15,259

 
Elderly¶C

 
Providing Meals to1760 sub§6AA

 
Residents of Certain¶D

 
Nonprofit Congregate

 
Housing

 
Facilities

 
Certain Meals Served by1760 sub§6$501$522

 
Colleges to Employees of¶E

 
the College

 
Products Used in1760 sub§7$378,216$392,292

 
Agricultural and

 
Aquacultural Production &

 
Bait

 
Certain Jet Fuel1760 sub§8$123,606$129,786

 
¶B

 
Coal, Oil & Wood for1760 sub§9$1,145,069$1,190,872

 
Cooking & Heating Homes

 
Fuel Oil for Burning1760 sub§9A$1,264$1,327

 
Blueberry Land

 
First 750 KW Hours of1760 sub§9B$977,081$1,001,508

 
Residential Electricity

 
Per Month

 
Gas When Used for Cooking &1760 sub§9C$434,775$442,425

 
Heating in Residences

 
Fuel and Electricity Used1760 sub§9D$1,261,560$1,312,023

 
in Manufacturing

 
Fuel Oil or Coal that1760 sub§9G$1,935$2,032

 
becomes an Ingredient or

 
Component Part

 
Certain Returnable1760 sub§12$62,585$65,715

 
Containers

 
Packaging Materials1760 sub§12A$534,429$554,166

 
Publications Sold on Short1760 sub§14$261,018$267,648

 
Intervals

 
Sales to Nonprofit Nursing1760 sub§16B

 
Homes Lic. by Human Services

 
Sales to Incorporated1760 sub§16AA

 
Nonprofit Boarding Care

 
Facilities Lic. by Human

 
Services

 
Sales to Incorp. Nonprofit1760 sub§16A

 
Home Health Care Agencies

 
Sales to Incorp. Nonprofit1760 sub§16A

 
Rural Community Health

 
Centers

 
Sales to Incorporated1760 sub§16AA

 
Nonprofit Dental Health

 
Centers

 
Sales to Incorporated1760 sub§16$861,900$915,144

 
Hospitals

 
Sales to Private Schools &1760 sub§16A

 
Colleges

 
Sales to Educational TV or1760 sub§16A

 
Radio Stations

 
Sales to Regularly1760 sub§16$73,591$77,271

 
Organized Churches

 
Sales to Institutions1760 sub§16AA

 
Conducting Medical Research

 
or Scientific Study in

 
Biology

 
Sales to Certain1760 sub§16$176$183

 
Incorporated Nonprofit

 
Organizations that Teach

 
Reading

 
Camp Rentals1760 sub§17AA

 
Rental Charges for Living1760 sub§18A

 
Quarters in Nursing Homes

 
Sales to Certain Nonprofit1760 sub§18AA

 
Residential Child Care

 
Institutions

 
Rental of Living Quarters1760 sub§19$197,699$205,607

 
at Schools

 
Rental Charges on1760 sub§20$3,092,103$3,169,405

 
Continuous Residence for

 
More Than 28 Days

 
Automobiles Used in Driver1760 sub§21$1,362$1,430

 
Education Programs

 
Automobiles Sold to Amputee1760 sub§22A

 
Veterans

 
Certain Vehicles Purchased1760 sub§23$0

 
or Leased by Nonresidents

 
Certain Vehicles Purchased1760 sub§23CA

 
by Nonresidents

 
Funeral Services1760 sub§24$158,202$163,812

 
Watercraft Purchased by1760 sub§25AA

 
Nonresidents

 
Snowmobiles & All-terrain1760 sub§§25A,A

 
Vehicles Purchased by25B

 
Nonresidents

 
Sales to Volunteer1760 sub§26$5,356$5,570

 
Ambulance Corps & Fire

 
Departments

 
Sales to Community Mental1760 sub§28$5,900$6,150

 
Health, Substance Abuse

 
& Mental Retardation

 
Facilities

 
Water Pollution Control1760 sub§29AA

 
Facilities

 
Air Pollution Control1760 sub§30AA

 
Facilities

 
Machinery & Equipment1760 sub§31$1,887,918$1,957,686

 
New Machinery for1760 sub§32AA

 
Experimental Research

 
Diabetic Supplies1760 sub§33$22,375$23,494

 
Sales Through Coin-operated1760 sub§34$35,799$37,589

 
Vending Machines

 
Goods & Services for Seeing1760 sub§35A

 
Eye Dogs

 
Sales to Regional Planning1760 sub§37A

 
Agencies

 
Water Used in Private1760 sub§39$302,124$307,581

 
Residences

 
Mobile & Modular Homes1760 sub§40$141,974$149,072

 
Property Used in Interstate1760 sub§41A

 
Commerce

 
Sales to Historical1760 sub§42AA

 
Societies & Museums

 
Sales to Day Care Centers &1760 sub§43A

 
Nursery Schools

 
Sales to Church-affiliated1760 sub§44A

 
Residential Homes

 
Certain Property Purchased1760 sub§45A

 
Out of State

 
Sales to Organ. that1760 sub§46AA

 
Provide Res. Fac. for Med.

 
Patients

 
Sales to Emergency1760 sub§47AAA

 
Shelters & Feeding

 
Organizations

 
Sales to Community Action1760 sub§49A

 
Agencies; Child Abuse

 
Councils; Child Advocacy

 
Orgs.

 
Sales to any Nonprofit Free1760 sub§50A

 
Libraries

 
Sales to Veterans' Memorial1760 sub§51A

 
Cemetery Associations

 
Railroad Track Materials1760 sub§52$4,764$4,954

 
Sales to Nonprofit Rescue1760 sub§53A

 
Operations

 
Items Purchased with Food1760 sub§54$20,607$20,401

 
Stamps

 
Sales to Hospice1760 sub§55AA

 
Organizations

 
Sales to Nonprofit Youth &1760 sub§56A

 
Scouting Organizations

 
Self-help Literature on1760 sub§57AA

 
Alcoholism

 
Portable Classrooms1760 sub§58AA

 
Sales to Certain Incorp.1760 sub§59A

 
Nonprofit Educational Orgs

 
Sales to Incorporated1760 sub§60AA

 
Nonprofit Animal Shelters

 
Construction Contracts with1760 sub§61B

 
Exempt Organizations

 
Sales to Certain Charitable1760 sub§62A

 
Suppliers of Medical

 
Equipment

 
Sales to Orgs that Fulfill1760 sub§63A

 
the Wishes of Children with

 
Life-threatening Diseases

 
Sales by Schools &1760 sub§64AA

 
School-sponsored

 
Organizations

 
Sales to Monasteries and1760 sub§65A

 
Convents

 
Sales to Providers of1760 sub§66AA

 
Certain Support Systems

 
for Single-parent Families

 
Sales to Nonprofit Home1760 sub§67AA

 
Construction Organizations

 
Sales to Orgs that Conduct1760 sub§68A

 
Research for the Maine

 
Science & Tech. Comm.

 
Sales to Orgs that Create &1760 sub§69A

 
Maintain a Registry of

 
Vietnam Veterans

 
Sales to Orgs that Provide1760 sub§70A

 
Certain Services for

 
Hearing-impaired Persons

 
Sales to State-chartered1760 sub§71A

 
Credit Unions

 
Sales to Nonprofit Housing1760 sub§72A

 
Development Organizations

 
Seedlings for Commercial1760 sub§73$3,861$4,016

 
Forestry Use

 
Property Used in1760 sub§74$17,028,214$17,428,434

 
Manufacturing Production

 
Meals & Lodging Provided to1760 sub§75$87,414$88,587

 
Employees

 
Certain Aircraft Parts1760 sub§76AA

 
Sales to Eye Banks1760 sub§77AA

 
Sales of Certain Farm1760 sub§78$80$84

 
Animal Bedding & Hay

 
Partial Exemption for Clean1760 sub§79$164

 
Fuel Vehicles

 
Electricy Used for Net1760 sub§80$5$6

 
Billing

 
Animal Waste Storage1760 sub§81$1,0621,104

 
Facility

 
Sales of Property Delivered1760 sub§82C

 
Outside this State

 
Sales of Certain Printed1760 sub§83$12,537$13,038

 
Materials

 
Trade-in Credits1765$1,311,096$1,376,650

 
Sales Tax Credit on1811-AAA

 
Worthless Accounts

 
Credit for Sales Taxes Paid1862A

 
to Another State

 
Returned Merchandise1863AA

 
Donated to Charity

 
Refund of Sales Tax on2012AA

 
Goods Removed from the

 
State

 
Refund of Sales Tax on2013$188,425$197,423

 
Certain Depreciable

 
Machinery and

 
Equipment

 
Fish Passage Facilities2014AA

 
Exempt Personal Services1752 sub§11$511,530$533,692

 
Exempt Business and Legal1752 sub§11$624,333$653,959

 
Services (Consumer

 
Purchases)

 
Exempt Business and Legal1752 sub§11$6,885,120$7,160,525

 
Services (Business

 
Purchases)

 
Exempt Amusement &1752 sub§11$1,434,537$1,504,685

 
Recreational Services

 
Exempt Health Services1752 sub§11$1,332,584$1,396,334

 
(Consumer Purchases)

 
Exempt Educational1752 sub§11$2,256,240$2,403,769

 
Services (Consumer

 
Purchases)

 
Exempt Membership, Social1752 sub§11$3,155,185$3,324,134

 
and Misc. Services (Consumer

 
Purchases)

 
Exempt Insurance, Banking1752 sub§11$3,880,683$4,052,321

 
and Brokerage Services

 
(Consumer Purchases)

 
Exempt Insurance, Banking1752 sub§11$3,337,950$3,438,513

 
and Brokerage Services

 
(Business Purchases)

 
Exempt Transportation1752 sub§11$553,257$585,897

 
Services (Consumer

 
Purchases)

 
Exempt Transportation1752 sub§11$2,749,456$2,808,338

 
Services (Business Purchases)

 
Exempt Construction1752 sub§11$913,225$940,023

 
Services (Business Purchases)

 
Exempt Other Misc. Services1752 sub§11$710,732$739,161

 
& Memberships (Business

 
Purchases)

 
H.O.M.E. Fund Excise Tax36 MRSAFY'02FY'03

 
Expenditure

 
Exemptions of the Real4641-CCC

 
Estate Transfer Tax

 
Highway Fund Sales36 MRSAFY'02FY'03

 
Tax Expenditures

 
Exemption for Motor

 
Vehicle Fuel1760$54,125,494$50,062,055

 
sub§8

 
Highway Fund Gasoline36 MRSAFY'02FY'03

 
and Special Fuel Tax

 
Expenditures

 
Local Government

 
Exemption from the

 
Gasoline Tax2903$1,093,822$1,109,135

 
Federal Exemption

 
from the Gasoline Tax2903$330,538$333,844

 
Exemption for Gasoline

 
Exported from the State2903$42,198,459$42,620,444

 
Fuel Brought into the

 
State in Fuel Tanks of

 
Autos and Trucks2903AA

 
Gasoline Shrinkage

 
Allowance2906$615,000$620,000

 
Refund on Worthless

 
Accounts2906-AAA

 
Refund of the Gasoline

 
Tax for Off-highway Use2908$472,159$478,769

 
Refund of the Entire

 
Gasoline Tax for Certain

 
Bus Companies2909$40,920$41,493

 
State and Local

 
Government Exemption

 
from the Special Fuel Tax3203$2,369,201$2,416,585

 
Distillate Fuel Credit

 
for Worthless Accounts3214AA

 
Refund of the Special

 
Fuel Tax for Certain

 
Bus Companies3215$4,804$4,924

 
Refund of the Special

 
Fuel Tax for Off-highway

 
Use3218$2,662,384$2,742,255

 
Exemption of Tax on

 
Distillate Fuel Exported

 
from the State3204-A$8,531,956$8,702,595

 
Excise Tax Exemptions

 
by United States Law3204-A$340,759$347,574

 
Local Government Fund36 MRSAFY'02FY'03

 
Income Tax Expenditures

 
Individual Income Tax5122$287,130$306,565

 
Exemptions of Interestsub§2

 
on U.S. Obligations¶A

 
Deduction of Premiums5122$161,371$183,202

 
Paid for Long-termsub§2

 
Health Care Insurance¶G

 
Deduction for Contributions5122 sub§2$5,325
$5,538

 
to a Capital Construction¶I

 
Fund

 
Deduction for Qualified5122 sub§2$4,772$6,325

 
Withdrawal from Higher¶J

 
Education Account

 
Deduction for Pension5122 sub§2$894,227$935,999

 
Income¶M

 
Itemized Deductions5125$3,274,200$3,495,818

 
for Residents

 
Income Tax Paid to5217-A$985,830$1,052,557

 
Another Jurisdiction

 
Income Tax Credit for Child5218$164,934
$176,098

 
Care Expense of Residents

 
Retirement & Disability Tax5219A$204$184

 
Credit

 
Income Taxes for5142 sub§7$178,815$190,918

 
Non-Maine Resident

 
Servicemen

 
Itemized Deductions for5125$193,800$206,918

 
Nonresidents

 
Income Tax Credit for5218$7,905$8,440

 
Child Care Expense of

 
Nonresidents

 
Exempt Assocs. & Trusts5162 sub§2AA

 
from Fed. Tax are Exempt

 
from the ME Corp Inc. Tax

 
Credit for Incomes Taxes5165AA

 
Paid Another State on an

 
Estate or Trust

 
Tax Credit on a Resident5214AAA

 
Trust

 
Nonresident Trusts and5175AA

 
Estates

 
Corporate Income Tax5200A sub§2$716,987$724,157

 
Exemptions by U.S. Law¶A

 
Exclusion for a Portion of5200A sub§2DD

 
the Dividends Received¶G

 
from Uncombineid Affiliates

 
Double-weighted Sales Tax5211$139,438
$140,832

 
Apportionment Formula

 
Single Sales Factor5212$1,983$2,023

 
Apportionment for Mutual

 
Fund Service Providers

 
Jobs and Investment5215$56,307$57,996

 
Tax Credit

 
Maine Seed Capital5216-B$28,753$30,049

 
Tax Credit

 
Family Development5216C$4,067$6,643

 
Account Credit

 
Employer-assisted Child5217AA

 
Care Tax Credit

 
Employer-provided5217-B$966$995

 
Long-term Care

 
Benefits Credit

 
Forest Management5219-CAA

 
Planning Tax Credit

 
Solid Waste Reduction5219-DBB

 
Investment Tax Credit

 
Machinery & Equipment5219-E$24,824$3,724

 
Investment Tax Credit

 
Research Expense Tax5219-K$64,661$67,247

 
Credit

 
Super Research &5219-L$43,828$46,020

 
Development Expense

 
Tax Credit

 
High-technology5219-M$161,886$169,981

 
Investment Tax Credit

 
Low-income Tax Credit5219-N$37,842$37,464

 
Dependent Health5219-O$48,557$50,499

 
Insurance Tax Credit

 
Quality Child Care5219-Q$4,921$4,931

 
Investment Credit

 
Credit for Rehabilitation5219-R$11,271$12,750

 
of Historic Properties

 
State Earned Income Tax5219-S$63,120$66,021

 
Credit

 
Net Exclusion of Pension5102 sub§11$3,914,226$4,070,795

 
Contributions & Earnings

 
(Employer Plans)

 
Net Exclusion of Pension5102 sub§11$590,329$613,942

 
Contributions & Earnings

 
(Ind. Retire. Plans)

 
Net Exclusion of Pension5102 sub§11$207,427$215,724

 
Contributions & Earnings

 
(Keogh Plans)

 
Exclusion of Premiums on5102 sub§11$10,385$10,800

 
Accident and Disability

 
Insurance

 
Excl. of Other Employee5102 sub§11$117,161$121,847

 
Benefits (Premiums on

 
Group Term Life Insurance)

 
Deductibility of Casualty5102 sub§11$10,863$11,949

 
& Theft Losses

 
Exclusion of Untaxed5102 sub§11$1,326,044$1,379,086

 
Medicare Benefits

 
Exclusion of Untaxed5102 sub§11$2,140,470$2,285,350

 
Social Security Benefits

 
Deductibility of Medical5102 sub§11$437,886$467,525

 
Expenses

 
Excl. Contributions by5102 sub§11$4,329,347$4,502,521

 
Employers for Med.

 
Insurance Premiums

 
& Med. Care

 
Exclusion of Public5102 sub§11$33,551$34,893

 
Assistance Benefits

 
Expensing Multiperiod5102 sub§11$9,414$9,791

 
Timber Growing Costs

 
Expensing of Exploration5102 sub§11C

 
& Development Costs of

 
Nonfuel Minerals

 
Excess of Percentage5102 sub§11$11,768$12,239

 
over Cost Depletion,

 
Nonfuel Minerals

 
Excess of Percentage5102 sub§11$36,468$37,927

 
over Cost Depletion

 
Deferral of Income of5102 sub§11$53,594$55,738

 
Controlled Foreign

 
Corporations

 
Expensing of Research5102 sub§11$79,984$83,184

 
& Development Expenditures

 
Exclusion of Benefits5102 sub§11$106,510$110,770

 
& Allowances to Armed

 
Forces Personnel

 
Exclusion of Income of5102 sub§11$74,137$77,103

 
Foreign Sales

 
Corporations

 
Exclusion of Income5102 sub§11$127,811$132,924

 
Earned Abroad by

 
U.S. Citizens

 
Expensing of Exploration5102 sub§11C

 
& Development Costs

 
Exclusion of Workers'5102 sub§11$266,274$276,925

 
Compensation Benefits

 
Exclusion of Railroad5102 sub§11$21,405$22,853

 
Retirement Benefits

 
Deductibility of5102 sub§11$1,216,146$1,298,462

 
Charitable Contributions

 
Exclusion for Employer-5102 sub§11$21,302$22,154

 
provided Child Care

 
Exclusion for Certain5102 sub§11$26,627$27,692

 
Foster Care Payments

 
Expensing Costs of5102 sub§11$5,325$5,538

 
Removing Architectural

 
Barriers

 
Exclusion of Cafeteria5102 sub§11$367,458$382,156

 
Plans

 
Exclusion of Employees'5102 sub§11$42,604$44,308

 
Meals and Lodging

 
(Other Than Military)

 
Employee Stock Ownership5102 sub§11$63,767$66,317

 
Plans (ESOPs)

 
Exclusion of Rental5102 sub§11$21,302$22,154

 
Allowances of

 
Minister's Home

 
Exclusion of Miscellaneous5102 sub§11$346,156$360,002

 
Fringe Benefits

 
Exclusion of Interest5102 sub§11$15,976$16,615

 
on State & Local

 
Government Student

 
Loan Bonds

 
Exclusion of Scholarship5102 sub§11$59,599$61,983

 
and Fellowship Income

 
Deduction for Interest5102 sub§11$15,976$16,615

 
on Student Loans

 
Deferral of Tax on Earnings2102 sub§11$5,325$5,538

 
of Qualified State Tuition

 
Programs

 
Excl. Int. on State &5102 sub§11$37,278$38,769

 
Local Govt. Bonds for

 
Private Nonprofit

 
Educational Fac.

 
Deductibility of Other5102 sub§11$164,161$170,727

 
State & Local Taxes

 
Deduction of Self-5102 sub§11$236,338$295,422

 
employed Health and L-T

 
Care Insurance Premiums

 
Exclusion of Capital5102 sub§11$1,852,051$1,926,133

 
Gains at Death

 
Expensing Depreciable5102 sub§11$41,269$29,478

 
Business Property

 
Amortization of Business5102 sub§11$15,976$16,615

 
Start-up Costs

 
Depreciation on Equipment5102 sub§11$1,762,784$1,721,515

 
in Excess of Alternative

 
Depreciation System

 
Depreciation of Rental5102 sub§11$79,709$82,897

 
Housing in Excess of

 
Alternative Depreciation

 
System

 
Depreciation on Buildings5102 sub§11$94,330$88,434

 
Other than Rental

 
Housing in Excess of ADS

 
Exclusion of Capital5102 sub§11$692,312$720,005

 
Gains on Homes Sales

 
Exclusion of Interest on5102 sub§11$12,753$13,263

 
State & Local Rental-

 
housing Bonds

 
Exclusion of Interest5102 sub§11$51,013$53,054

 
on State & Local

 
Owner-housing Bonds

 
Deduction of Property5102 sub§11$967,266$1,032,736

 
Tax on Owner-occupied

 
Homes

 
Deductibility of Mortgage5102 sub§11$1,748,841$1,867,213

 
Interest on Owner-occupied

 
Homes

 
Permanent Exemption of5102 sub§11$12,753$13,263

 
Imputed Interest Rules

 
Deferral of Gain on5102 sub§11$39,854$41,448

 
Installment Sales

 
Completed Contract Rules5102 sub§11$15,942$16,579

 
Exclusion of Interest5102 sub§11$21,256$22,106

 
on State & Local Small

 
Issue Bonds

 
Additional Standard5102 sub§11$161,160$172,068

 
Deduction for the

 
Blind & the Elderly

 
Parental Personal5102 sub§11$37,278$38,769

 
Exemption for Students

 
Age 19 to 23

 
Excl. of Vets. Disability5102 sub§11$182,664$189,970

 
Comp., Veterans Pensions

 
& G.I. Bill Benefits

 
Exclusion of Military5102 sub§11$5,325$5,538

 
Disability Benefits

 
Exclusion of Employee5102 sub§11$5,325$5,538

 
Awards

 
Deferral of Gain on5102 sub§11$89,274$92,844

 
Like-kind Exchanges

 
Excl. of Interest on5102 sub§11$21,302$22,154

 
State & Local Govt.

 
Sewage, Water &

 
Hazardous Waste Bonds

 
Employer-paid5102 sub§11$47,929$49,846

 
Transportation Benefits

 
Excl. of Interest on5102 sub§11$38,260$39,790

 
State & Local Govt. Bonds

 
for Private Airports,

 
Docks & Marine Facilities

 
Excl. of Interest on5102 sub§11$5,858$6,092

 
State & Local Govt.

 
Bonds for Private

 
Nonprofit Hospital

 
Facilities

 
Excl. of Interest on5102 sub§11$5,325$5,538

 
State & Local Govt.

 
IBDs for Energy

 
Production Facilities

 
CODETAX LOSS

 
A$0 - 49,999

 
B$50,000 - 249,999

 
C$250,000 - 999,999

 
D$1,000,000 - 2,999,999

 
E$3,000,000 - 5,999,999

 
F$6,000,000 or more

 
Emergency clause. In view of the emergency cited in the preamble,
this Act takes effect when approved.

 
FISCAL NOTE

 
APPROPRIATIONS AND ALLOCATIONS

 
2001-022002-03BIENNIUM

 
General Fund

 
Appropriations

 
PART A, Section A-12,597,747,4782,740,183,0875,337,930,565

 
PART B, Section B-1 (117,678,447) (168,799,435) (286,477,882)

 
__________________________________________

 
GENERAL FUND, TOTAL2,480,069,0312,571,383,6525,051,452,683

 
Highway Fund

 
PART A, Section A-1292,256,577298,039,794590,296,371

 
______________________________________

 
HIGHWAY FUND, TOTAL292,256,577298,039,794590,296,371

 
Federal Expenditures

 
Fund

 
PART A, Section A-11,594,755,4221,684,965,0163,279,720,438

 
__________________________________________

 
FEDERAL EXPENDITURES

 
FUND,

 
TOTAL1,594,755,4221,684,965,0163,279,720,438

 
Other Special

 
Revenue fund

 
PART A, Section A-1565,152,852612,200,9041,177,353,756

 
PART B, Section B-146,043,91075,636,594121,680,504

 
______________________________________

 
OTHER SPECIAL

 
REVENUE FUND,

 
TOTAL532,464,387551,190,6091,083,654,996

 
Federal Block

 
Grant Fund

 
PART A, Section A-1162,560,514167,038,155329,598,669

 
PART B, Section B-11,555,0001,785,0003,340,000

 
______________________________________

 
FEDERAL BLOCK

 
GRANT FUND,

 
TOTAL164,115,514168,823,155332,938,669

 
Highway Garage Fund

 
PART A, Section A-127,386,05428,306,73955,692,793

 
______________________________________

 
HIGHWAY GARAGE FUND,

 
TOTAL27,386,05428,306,73955,692,793

 
Postal, Printing

 
and Supply Fund

 
PART A, Section A-13,625,7793,726,3077,352,086

 
______________________________________

 
POSTAL, PRINTING

 
AND SUPPLY

 
FUND, TOTAL3,625,7793,726,3077,352,086

 
Office of Information

 
Services Fund

 
PART A, Section A-118,707,67419,202,46737,910,141

 
______________________________________

 
OFFICE OF INFORMATION

 
SERVICES FUND, TOTAL18,707,67419,202,46737,910,141

 
Risk Management Fund

 
PART A, Section A-13,712,4813,724,7957,437,276

 
________________________

 
RISK MANAGEMENT FUND,

 
TOTAL3,712,4813,724,7957,437,276

 
Workers' Compensation

 
Management Fund

 
PART A, Section A-118,084,11118,539,36936,623,480

 
________________________

 
WORKERS' COMPENSATION

 
MANAGEMENT FUND, TOTAL18,084,11118,539,36936,623,480

 
Central Motor Pool

 
PART A, Section A-14,538,4584,746,1119,284,569

 
________________________

 
CENTRAL MOTOR POOL

 
TOTAL4,538,4584,746,1119,284,569

 
Real Property Lease

 
Internal Service Fund

 
PART A, Section A-116,998,76317,424,56334,423,326

 
________________________

 
REAL PROPERTY LEASE

 
INTERNAL SERVICE

 
FUND, TOTAL16,998,76317,424,56334,423,326

 
Bureau of Revenue

 
Services Fund

 
PART A, Section A-1510,000510,0001,020,000

 
________________________

 
BUREAU OF REVENUE

 
SERVICES FUND, TOTAL510,000510,0001,020,000

 
Retiree Health

 
Insurance Fund

 
PART A, Section A-131,085,95035,994,85567,080,805

 
________________________

 
RETIREE HEALTH

 
INSURANCE FUND,

 
TOTAL31,085,95035,994,85567,080,805

 
Accident, Sickness

 
and Health Insurance

 
Internal Service Fund

 
PART A, Section A-11,242,2151,283,1742,525,389

 
______________________________________

 
ACCIDENT, SICKNESS

 
AND HEALTH

 
INSURANCE INTERNAL

 
SERVICE FUND, TOTAL1,242,2151,283,1742,525,389

 
Potato Marketing

 
Fund

 
PART A, Section A-1179,615169,612349,227

 
______________________________________

 
POTATO MARKETING

 
FUND,

 
TOTAL179,615169,612349,227

 
Island Ferry

 
Services Fund

 
PART A, Section A-15,411,8205,629,73311,041,553

 
______________________________________

 
ISLAND FERRY SERVICES

 
FUND,

 
TOTAL5,411,8205,629,73311,041,553

 
Augusta State

 
Airport Fund

 
PART A, Section A-1358,556364,131722,687

 
______________________________________

 
AUGUSTA STATE

 
AIRPORT FUND,

 
TOTAL358,556364,131722,687

 
Marine Ports Fund

 
PART A, Section A-197,44599,881197,326

 
______________________________________

 
MARINE PORTS FUND,

 
TOTAL97,44599,881197,326

 
Alcoholic Beverage

 
Fund

 
PART A, Section A-18,436,1778,732,36717,168,544

 
PART B, Section B-1 (1,396,702) (5,978,401) (7,375,103)

 
______________________________________

 
ALCOHOLIC BEVERAGE

 
FUND,

 
TOTAL7,039,4752,753,9669,793,441

 
Prison Industries Fund

 
PART A, Section A-11,083,3501,013,8042,097,154

 
______________________________________

 
PRISON INDUSTRIES

 
FUND,

 
TOTAL1,083,3501,013,8042,097,154

 
Seed Potato Board

 
Fund

 
PART A, Section A-1715,648745,5181,461,166

 
______________________________________

 
SEED POTATO BOARD

 
FUND,

 
TOTAL715,648745,5181,461,166

 
State Administered

 
Fund

 
PART A, Section A-12,009,7162,011,7284,021,444

 
______________________________________

 
STATE ADMINISTERED

 
FUND,

 
TOTAL2,009,7162,011,7284,021,444

 
State Lottery Fund

 
PART A, Section A-14,099,2304,213,6968,312,926

 
______________________________________

 
STATE LOTTERY FUND,

 
TOTAL4,099,2304,213,6968,312,926

 
Baxter State Park

 
Authority Tree

 
Harvesting Fund

 
PART A, Section A-11,000,0001,000,0002,000,000

 
______________________________________

 
BAXTER STATE PARK

 
AUTHORITY TREE

 
HARVESTING FUND,

 
TOTAL1,000,0001,000,0002,000,000

 
Employment Security

 
Trust Fund

 
PART A, Section A-1100,000,000110,000,000210,000,000

 
______________________________________

 
EMPLOYMENT SECURITY

 
TRUST FUND, TOTAL100,000,000110,000,000210,000,000

 
Abandoned Property

 
Fund

 
PART A, Section A-1334,229342,584676,813

 
______________________________________

 
ABANDONED PROPERTY

 
FUND,

 
TOTAL334,229342,584676,813

 
GENERAL FUND UNDEDICATED REVENUE

 
2000-012001-02BIENNIUM

 
PART A

 
DAFS (468,000) (468,000)

 
PART D

 
Sections D-1, D-2

 
and D-2313,346,74023,027,05036,373,790

 
Section D-61,237,5001,350,0002,587,500

 
Sections D-17 to

 
D-201,596,0991,596,099

 
Sections D-21, D-22

 
and D-251,024,0911,898,6632,922,754

 
Section D-269,157,8509,940,77519,098,625

 
PART I (31,021,353) (57,898,770) (88,920,123)

 
PART M613,8024,841,4195,455,221

 
____________________________________

 
GENERAL FUND

 
UNDEDICATED

 
REVENUE, TOTAL (5,641,370) (15,712,764) (21,354,134)

 
ADJUSTMENTS TO BALANCE

 
2000-012001-02BIENNIUM

 
PART K

 
Section K-11,117,2671,117,2672,234,534

 
Section K-21,000,000400,0001,400,000

 
PART L

 
Section L-11,027,2122,444,4163,471,628

 
____________________________________

 
ADJUSTMENTS TO

 
BALANCE, TOTAL3,144,4793,961,6837,106,162

 
SUMMARY

 
This bill does the following:

 
PART A

 
Part A makes appropriations and allocations of funds.

 
PART B

 
Part B makes appropriations and allocation of funds
representing reduction proposals or adjustments.

 
PART C

 
Part C specifies the General Purpose Aid for Local Schools
actual education cost certification and appropriation levels for
fiscal year 2000-01 as required by the Maine Revised Statutes,
Title 20-A, section 15605.

 
PART D

 
Part D does the following:

 
1. Amends the law to increase the rate of excise tax on
cigarettes from 74¢ to $1 per pack effective November 1, 2001;

 
2. Amends the law as it relates to the Real Estate Transfer
Tax in order to apply the tax to transfers of controlling
interests in entities with an interest in real property in the
same manner as transfers by deed;

 
3. Amends the law to enact positive income modifications for
individuals and corporations, requiring the add-back of any net
operating loss deduction carried back for federal income tax
purposes. A corresponding negative income modification for
individuals and corporations would allow the deduction of any net
operating loss carry-back deduction disallowed;

 
4. Amends the law to clarify the high-technology investment
tax credit by limiting it to designers and producers of computer
software and hardware effective for tax years beginning on or
after January 1, 2001; and

 
5. Authorizes the Bureau of Revenue Services in the
Department of Administrative and Financial Services to implement
tax revenue compliance initiatives.

 
PART E

 
Part E repeals the quality child care credit investment and
related provisions in the income and insurance premium taxes
retroactively to June 4, 1999.

 
PART F

 
Part F amends the law to eliminate the transfer of funds from
the Capital Construction/Repairs/Improvements-Administration
program within the Department of Administrative and Financial
Services to the Reserve Fund for State House Preservation and
Maintenance.

 
PART G

 
Part G continues the voluntary employee incentive program for
the 2002-2003 biennium.

 
PART H

 
Part H does the following:

 
1. Increases the statutory amortization schedule for the
Maine State Retirement System unfunded actuarial liability from
19 years to 22 years starting in fiscal year 2001-02;

 
2. Authorizes the State Budget Officer to calculate the
amount of savings that apply against each affected account and
make appropriation and allocation adjustments to those accounts
by financial order; and

 
3. Authorizes the State Budget Officer to adjust the employer
retirement rates in fiscal years 2001-02 and 2002-03 based on the
actuarial amounts and rates provided by the Maine State
Retirement System.

 
PART I

 
Part I amends the law that provides for reimbursement by the
State of certain property taxes paid by businesses. Certain
property is currently excluded from the program, and, with these
changes, certain additional property will be excluded on a
prospective basis. Applications for reimbursement would now be
made on a single form submitted annually. The Business Equipment
Tax Reimbursement Fund, a nonlapsing dedicated account, is
created in order to administer the program established by the
Maine Revised
Statutes, Title 36, chapter 915.

 
PART J

 
Part J includes unallocated language to guide the management
of numerous Other Special Revenue, Federal Block Grant funds and
enterprise funds.

 
PART K

 
Part K does the following:

 
1. Authorizes funds to be transferred from the Fund for a
Healthy Maine to the General Fund;

 
2. Authorizes funds to be transferred from the Bureau of
Medical Services, Federal Expenditures Fund in the Department of
Human Services to the General Fund; and

 
3. Authorizes funds to be transferred from the Trust Fund for
a Healthy Maine to the Fund for a Healthy Maine.

 
PART L

 
Part L does the following:

 
1. Lapses funds from the carrying balance program in the
Department of Inland Fisheries and Wildlife to the General Fund;

 
2. Clarifies the nature of funds appropriated to the
Department of Inland Fisheries and Wildlife for search and rescue
as it relates to the Constitution of Maine.

 
PART M

 
Part M amends the law to provide for the closing of all state-
operated liquor stores by October 31, 2001, and the privatization
of the sale of liquor in Maine.

 
PART N

 
Part N presents a comprehensive list of tax expenditures for
the consideration of the Legislature.


Page 1 of 2 Top of Page LD 300 Title Page