Public Laws

124th Legislature

First Regular Session


Parts: A B C D E F G H I J K L M N O P Q R S T U V W X Y

Chapter 413

H.P. 269 - L.D. 333

PART A

Sec. A-1. Appropriations and allocations. The following appropriations and allocations are made.

ADMINISTRATIVE AND FINANCIAL SERVICES, DEPARTMENT OF

Budget - Bureau of the 0055

Initiative: BASELINE BUDGET

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
1.000 1.000
Personal Services
$98,771 $103,844
All Other
$8,296 $8,296
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $107,067 $112,140

Budget - Bureau of the 0055

Initiative: Adjusts funding for information technology services provided to agency employees based on fiscal years 2009-10 and 2010-11 Office of Information Technology monthly rates. Services include all employee-related services such as subscription services, e-mail file services, desktop and laptop support and network and telephone services including wireless technology.

HIGHWAY FUND 2009-10 2010-11
All Other
$623 $623
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $623 $623

BUDGET - BUREAU OF THE 0055

PROGRAM SUMMARY

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
1.000 1.000
Personal Services
$98,771 $103,844
All Other
$8,919 $8,919
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $107,690 $112,763

Buildings and Grounds Operations 0080

Initiative: BASELINE BUDGET

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
16.000 16.000
Personal Services
$730,686 $752,087
All Other
$1,385,828 $1,385,828
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $2,116,514 $2,137,915

Buildings and Grounds Operations 0080

Initiative: Adjusts funding for anticipated changes in utility costs.

HIGHWAY FUND 2009-10 2010-11
All Other
($178,210) ($107,868)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($178,210) ($107,868)

BUILDINGS AND GROUNDS OPERATIONS 0080

PROGRAM SUMMARY

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
16.000 16.000
Personal Services
$730,686 $752,087
All Other
$1,207,618 $1,277,960
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $1,938,304 $2,030,047

Bureau of General Services - Capital Construction and Improvement Reserve Fund 0883

Initiative: BASELINE BUDGET

HIGHWAY FUND 2009-10 2010-11
All Other
$669,497 $669,497
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $669,497 $669,497

BUREAU OF GENERAL SERVICES - CAPITAL CONSTRUCTION AND IMPROVEMENT RESERVE FUND 0883

PROGRAM SUMMARY

HIGHWAY FUND 2009-10 2010-11
All Other
$669,497 $669,497
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $669,497 $669,497

Claims Board 0097

Initiative: BASELINE BUDGET

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
1.000 1.000
Personal Services
$65,718 $66,710
All Other
$23,673 $23,673
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $89,391 $90,383

CLAIMS BOARD 0097

PROGRAM SUMMARY

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
1.000 1.000
Personal Services
$65,718 $66,710
All Other
$23,673 $23,673
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $89,391 $90,383

Revenue Services - Bureau of 0002

Initiative: BASELINE BUDGET

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
5.000 5.000
Personal Services
$794,371 $813,363
All Other
$171,833 $171,833
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $966,204 $985,196

REVENUE SERVICES - BUREAU OF 0002

PROGRAM SUMMARY

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
5.000 5.000
Personal Services
$794,371 $813,363
All Other
$171,833 $171,833
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $966,204 $985,196

ADMINISTRATIVE AND FINANCIAL SERVICES, DEPARTMENT OF
DEPARTMENT TOTALS 2009-10 2010-11
HIGHWAY FUND
$3,771,086 $3,887,886
inline graphic sline.gif inline graphic sline.gif
DEPARTMENT TOTAL - ALL FUNDS $3,771,086 $3,887,886

Sec. A-2. Appropriations and allocations. The following appropriations and allocations are made.

ENVIRONMENTAL PROTECTION, DEPARTMENT OF

Air Quality 0250

Initiative: BASELINE BUDGET

HIGHWAY FUND 2009-10 2010-11
All Other
$36,727 $36,727
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $36,727 $36,727

Air Quality 0250

Initiative: Reduces funding for printing to maintain costs within available resources.

HIGHWAY FUND 2009-10 2010-11
All Other
($3,673) ($3,673)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($3,673) ($3,673)

AIR QUALITY 0250

PROGRAM SUMMARY

HIGHWAY FUND 2009-10 2010-11
All Other
$33,054 $33,054
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $33,054 $33,054

ENVIRONMENTAL PROTECTION, DEPARTMENT OF
DEPARTMENT TOTALS 2009-10 2010-11
HIGHWAY FUND
$33,054 $33,054
inline graphic sline.gif inline graphic sline.gif
DEPARTMENT TOTAL - ALL FUNDS $33,054 $33,054

Sec. A-3. Appropriations and allocations. The following appropriations and allocations are made.

MUNICIPAL BOND BANK, MAINE

Transcap Trust Fund Z064

Initiative: Provides funding in accordance with Public Law 2007, chapter 682. This law authorizes a transfer from Highway Fund unallocated surplus as a result of savings achieved from changing the percentage allocated to the Highway Fund State Police account from 60% to 49% beginning in fiscal year 2009-10.

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
All Other
$5,668,895 $5,764,140
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $5,668,895 $5,764,140

Transcap Trust Fund Z064

Initiative: Provides funding in accordance with Public Law 2007, chapter 647. This law authorizes a transfer from the Highway Fund for an additional $10 service fee for a vanity registration plate and an additional $10 fee for a vehicle used for the conveyance of passengers or property beginning in fiscal year 2009-10.

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
All Other
$15,201,655 $15,076,513
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $15,201,655 $15,076,513

Transcap Trust Fund Z064

Initiative: Provides funding in accordance with Public Law 2007, chapter 470 and Public Law 2007, chapter 538, which authorize deposits to the TransCap Trust Fund for a percentage of fuel tax revenues beginning in fiscal year 2009-10.

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
All Other
$18,840,930 $18,936,798
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $18,840,930 $18,936,798

Transcap Trust Fund Z064

Initiative: Reduces funding to reflect revenue reprojections of the Revenue Forecasting Committee in its May 1, 2009 report.

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
All Other
($2,592,996) ($1,702,752)
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL ($2,592,996) ($1,702,752)

TRANSCAP TRUST FUND Z064

PROGRAM SUMMARY

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
All Other
$37,118,484 $38,074,699
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $37,118,484 $38,074,699

MUNICIPAL BOND BANK, MAINE
DEPARTMENT TOTALS 2009-10 2010-11
OTHER SPECIAL REVENUE FUNDS
$37,118,484 $38,074,699
inline graphic sline.gif inline graphic sline.gif
DEPARTMENT TOTAL - ALL FUNDS $37,118,484 $38,074,699

Sec. A-4. Appropriations and allocations. The following appropriations and allocations are made.

PUBLIC SAFETY, DEPARTMENT OF

Administration - Public Safety 0088

Initiative: BASELINE BUDGET

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
2.000 2.000
Personal Services
$131,685 $135,463
All Other
$682,524 $682,524
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $814,209 $817,987

Administration - Public Safety 0088

Initiative: Provides funding for increases in financial and human resource services.

HIGHWAY FUND 2009-10 2010-11
All Other
$65,428 $65,428
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $65,428 $65,428

ADMINISTRATION - PUBLIC SAFETY 0088

PROGRAM SUMMARY

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
2.000 2.000
Personal Services
$131,685 $135,463
All Other
$747,952 $747,952
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $879,637 $883,415

Highway Safety DPS 0457

Initiative: BASELINE BUDGET

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
1.000 1.000
Personal Services
$78,328 $79,918
All Other
$372,156 $372,156
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $450,484 $452,074

Highway Safety DPS 0457

Initiative: Provides funding for blood-alcohol tests for the implied consent program.

HIGHWAY FUND 2009-10 2010-11
All Other
$101,230 $168,403
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $101,230 $168,403

HIGHWAY SAFETY DPS 0457

PROGRAM SUMMARY

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
1.000 1.000
Personal Services
$78,328 $79,918
All Other
$473,386 $540,559
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $551,714 $620,477

Motor Vehicle Inspection 0329

Initiative: BASELINE BUDGET

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
14.000 14.000
Personal Services
$958,474 $980,570
All Other
$249,796 $249,796
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $1,208,270 $1,230,366

Motor Vehicle Inspection 0329

Initiative: Adjusts funding for new information technology system development and support.

HIGHWAY FUND 2009-10 2010-11
All Other
$23,000 $23,000
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $23,000 $23,000

Motor Vehicle Inspection 0329

Initiative: Eliminates 2 Public Safety Inspector I positions and reduces funding for related All Other costs.

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
(2.000) (2.000)
Personal Services
($105,326) ($108,976)
All Other
($4,677) ($4,733)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($110,003) ($113,709)

MOTOR VEHICLE INSPECTION 0329

PROGRAM SUMMARY

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
12.000 12.000
Personal Services
$853,148 $871,594
All Other
$268,119 $268,063
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $1,121,267 $1,139,657

State Police 0291

Initiative: BASELINE BUDGET

HIGHWAY FUND 2009-10 2010-11
Personal Services
$20,616,020 $21,102,273
All Other
$8,783,820 $8,783,820
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $29,399,840 $29,886,093

State Police 0291

Initiative: Provides funding for contracted system maintenance of the criminal history repository.

HIGHWAY FUND 2009-10 2010-11
All Other
$66,272 $129,946
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $66,272 $129,946

State Police 0291

Initiative: Adjusts funding from 40% General Fund and 60% Highway Fund to 51% General Fund and 49% Highway Fund in accordance with Public Law 2007, chapter 682.

HIGHWAY FUND 2009-10 2010-11
Personal Services
($3,780,088) ($3,869,186)
All Other
($1,888,807) ($1,894,954)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($5,668,895) ($5,764,140)

State Police 0291

Initiative: Reduces funding for the replacement of state police vehicles.

HIGHWAY FUND 2009-10 2010-11
All Other
($99,517) ($199,034)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($99,517) ($199,034)

State Police 0291

Initiative: Reduces funding for overtime in the State Bureau of Identification.

HIGHWAY FUND 2009-10 2010-11
Personal Services
($80,106) ($81,123)
All Other
($1,240) ($1,256)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($81,346) ($82,379)

State Police 0291

Initiative: Reduces funding for travel related to training and investigations.

HIGHWAY FUND 2009-10 2010-11
All Other
($27,367) ($27,367)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($27,367) ($27,367)

State Police 0291

Initiative: Eliminates funding for reimbursement for educational costs.

HIGHWAY FUND 2009-10 2010-11
All Other
($18,908) ($18,908)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($18,908) ($18,908)

State Police 0291

Initiative: Reduces funding for printing of statutes for each state police officer.

HIGHWAY FUND 2009-10 2010-11
All Other
($8,629) ($8,629)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($8,629) ($8,629)

State Police 0291

Initiative: Eliminates one Auto Mechanic II position.

HIGHWAY FUND 2009-10 2010-11
Personal Services
$0 ($28,964)
All Other
$0 ($448)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $0 ($29,412)

STATE POLICE 0291

PROGRAM SUMMARY

HIGHWAY FUND 2009-10 2010-11
Personal Services
$16,755,826 $17,123,000
All Other
$6,805,624 $6,763,170
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $23,561,450 $23,886,170

State Police - Support 0981

Initiative: BASELINE BUDGET

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
10.000 10.000
Personal Services
$559,383 $573,951
All Other
$7,782 $7,782
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $567,165 $581,733

State Police - Support 0981

Initiative: Provides funding for the increased cost of STA-CAP.

HIGHWAY FUND 2009-10 2010-11
All Other
$878 $1,103
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $878 $1,103

STATE POLICE - SUPPORT 0981

PROGRAM SUMMARY

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
10.000 10.000
Personal Services
$559,383 $573,951
All Other
$8,660 $8,885
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $568,043 $582,836

Traffic Safety 0546

Initiative: BASELINE BUDGET

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
8.000 8.000
Personal Services
$823,982 $841,880
All Other
$190,095 $190,095
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $1,014,077 $1,031,975

TRAFFIC SAFETY 0546

PROGRAM SUMMARY

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
8.000 8.000
Personal Services
$823,982 $841,880
All Other
$190,095 $190,095
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $1,014,077 $1,031,975

Traffic Safety - Commercial Vehicle Enforcement 0715

Initiative: BASELINE BUDGET

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
47.000 47.000
Personal Services
$4,510,128 $4,588,773
All Other
$751,478 $751,478
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $5,261,606 $5,340,251

Traffic Safety - Commercial Vehicle Enforcement 0715

Initiative: Adjusts funding in the Federal Expenditures Fund and Highway Fund in order to accurately account for United States Department of Transportation, Federal Motor Carrier Safety Administration funds by reallocating 12 Motor Carrier Inspector positions and one Motor Carrier Inspector Supervisor position from 100% Highway Fund to 66% Highway Fund and 34% Federal Expenditures Fund. This will result in a reduction of undedicated revenue to the Highway Fund of $400,000 in each year of the biennium.

HIGHWAY FUND 2009-10 2010-11
Personal Services
($338,724) ($345,420)
All Other
($5,244) ($5,347)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($343,968) ($350,767)

Traffic Safety - Commercial Vehicle Enforcement 0715

Initiative: Transfers funds from All Other to Capital Expenditures to fund the purchase of vehicles.

HIGHWAY FUND 2009-10 2010-11
All Other
($100,000) ($100,000)
Capital Expenditures
$100,000 $100,000
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $0 $0

TRAFFIC SAFETY - COMMERCIAL VEHICLE ENFORCEMENT 0715

PROGRAM SUMMARY

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
47.000 47.000
Personal Services
$4,171,404 $4,243,353
All Other
$646,234 $646,131
Capital Expenditures
$100,000 $100,000
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $4,917,638 $4,989,484

PUBLIC SAFETY, DEPARTMENT OF
DEPARTMENT TOTALS 2009-10 2010-11
HIGHWAY FUND
$32,613,826 $33,134,014
inline graphic sline.gif inline graphic sline.gif
DEPARTMENT TOTAL - ALL FUNDS $32,613,826 $33,134,014

Sec. A-5. Appropriations and allocations. The following appropriations and allocations are made.

SECRETARY OF STATE, DEPARTMENT OF

Administration - Motor Vehicles 0077

Initiative: BASELINE BUDGET

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
381.000 381.000
Personal Services
$23,603,754 $24,445,020
All Other
$11,394,107 $11,394,107
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $34,997,861 $35,839,127

Administration - Motor Vehicles 0077

Initiative: Adjusts funding for anticipated changes in utility costs.

HIGHWAY FUND 2009-10 2010-11
All Other
$68,080 $127,632
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $68,080 $127,632

Administration - Motor Vehicles 0077

Initiative: Provides funding for the increased cost of leases and operating costs within branch offices serving the public throughout the State.

HIGHWAY FUND 2009-10 2010-11
All Other
$48,765 $59,668
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $48,765 $59,668

Administration - Motor Vehicles 0077

Initiative: Reorganizes one Management Analyst II position to a Financial Analyst position and transfers All Other to Personal Services to fund the reorganization.

HIGHWAY FUND 2009-10 2010-11
Personal Services
$6,905 $10,578
All Other
($6,905) ($10,578)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $0 $0

Administration - Motor Vehicles 0077

Initiative: Reorganizes 3 Motor Vehicle Section Manager positions to Senior Motor Vehicle Section Manager positions and transfers All Other to Personal Services to fund the reorganization.

HIGHWAY FUND 2009-10 2010-11
Personal Services
$14,608 $18,220
All Other
($14,608) ($18,220)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $0 $0

Administration - Motor Vehicles 0077

Initiative: Provides funding for a new digital driver licensing and nondriver identification card contract.

HIGHWAY FUND 2009-10 2010-11
All Other
$105,456 $105,456
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $105,456 $105,456

Administration - Motor Vehicles 0077

Initiative: Provides one-time funding for the replacement of an M31 coater with graphics package and ink circulation assembly to manufacture license plates. The coater is 15 years old and the plate shop would not be able to manufacture license plates without it.

HIGHWAY FUND 2009-10 2010-11
All Other
$4,561 $0
Capital Expenditures
$19,700 $0
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $24,261 $0

Administration - Motor Vehicles 0077

Initiative: Provides funding for an increase in the Bureau of Motor Vehicles' STA-CAP rate from 4.723% to 5.456%.

HIGHWAY FUND 2009-10 2010-11
All Other
$248,410 $254,012
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $248,410 $254,012

Administration - Motor Vehicles 0077

Initiative: Continues 10 limited-period Customer Representative Associate II positions needed to ensure adequate Bureau of Motor Vehicles staffing levels in the branch locations to validate applicants' legal presence in the United States requirements prior to issuance of licenses in accordance with Public Law 2007, chapter 648. These positions were previously authorized by Public Law 2007, chapter 329. These positions will end on June 11, 2011.

HIGHWAY FUND 2009-10 2010-11
Personal Services
$542,120 $574,570
All Other
$40,363 $42,448
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $582,483 $617,018

Administration - Motor Vehicles 0077

Initiative: Reduces funding for repayment of Motor Vehicles Certificate of Participation loan principal and interest.

HIGHWAY FUND 2009-10 2010-11
All Other
($57,327) ($57,327)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($57,327) ($57,327)

Administration - Motor Vehicles 0077

Initiative: Reduces funding for data circuits that are no longer needed by the bureau.

HIGHWAY FUND 2009-10 2010-11
All Other
($98,805) ($98,805)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($98,805) ($98,805)

Administration - Motor Vehicles 0077

Initiative: Reduces funding for in-state and out-of-state travel to maintain costs within available resources.

HIGHWAY FUND 2009-10 2010-11
All Other
($5,312) ($5,312)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($5,312) ($5,312)

Administration - Motor Vehicles 0077

Initiative: Reduces funding by eliminating vehicles and using pool vehicles instead.

HIGHWAY FUND 2009-10 2010-11
All Other
($15,813) ($15,813)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($15,813) ($15,813)

Administration - Motor Vehicles 0077

Initiative: Reduces funding by eliminating the municipal section and international registration plan watts lines.

HIGHWAY FUND 2009-10 2010-11
All Other
($3,584) ($3,584)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($3,584) ($3,584)

Administration - Motor Vehicles 0077

Initiative: Reduces funding for information technology by removing access to financial and payroll systems for some administrative services users.

HIGHWAY FUND 2009-10 2010-11
All Other
($3,543) ($3,543)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($3,543) ($3,543)

Administration - Motor Vehicles 0077

Initiative: Reduces funding by eliminating issuance of driver license renewal notification packets.

HIGHWAY FUND 2009-10 2010-11
All Other
$0 ($65,000)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $0 ($65,000)

Administration - Motor Vehicles 0077

Initiative: Reduces funding through one-time savings achieved from the renegotiation of various contracts.

HIGHWAY FUND 2009-10 2010-11
All Other
($46,909) $0
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($46,909) $0

Administration - Motor Vehicles 0077

Initiative: Eliminates one Office Associate I position and reduces funding for related All Other costs in the administrative services division.

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
(1.000) (1.000)
Personal Services
($44,828) ($45,866)
All Other
($3,382) ($3,449)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($48,210) ($49,315)

Administration - Motor Vehicles 0077

Initiative: Eliminates one vacant Office Assistant I position, one vacant Office Assistant II position and one vacant Office Associate II position and reduces funding for related All Other costs in the driver licenses services division.

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
(3.000) (3.000)
Personal Services
($163,995) ($169,089)
All Other
($11,756) ($12,065)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($175,751) ($181,154)

Administration - Motor Vehicles 0077

Initiative: Eliminates 2 Programmer Analyst positions and reduces funding for related All Other costs in the information services division.

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
(2.000) (2.000)
Personal Services
($178,422) ($181,536)
All Other
($11,606) ($11,798)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($190,028) ($193,334)

Administration - Motor Vehicles 0077

Initiative: Reduces funding by migrating off the Hewlett-Packard servers to less expensive, more efficient servers.

HIGHWAY FUND 2009-10 2010-11
All Other
($21,091) $0
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($21,091) $0

Administration - Motor Vehicles 0077

Initiative: Reduces funding by printing title documents in-house at the Bureau of Motor Vehicles.

HIGHWAY FUND 2009-10 2010-11
All Other
($16,319) ($16,319)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($16,319) ($16,319)

Administration - Motor Vehicles 0077

Initiative: Reduces funding by delaying the purchase of network hubs and switches.

HIGHWAY FUND 2009-10 2010-11
All Other
($10,809) $0
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($10,809) $0

Administration - Motor Vehicles 0077

Initiative: Reduces funding by eliminating contractor services that manage software configuration.

HIGHWAY FUND 2009-10 2010-11
All Other
($179,275) ($179,275)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($179,275) ($179,275)

Administration - Motor Vehicles 0077

Initiative: Eliminates one vacant Office Assistant II position and reduces funding for related All Other costs in the public services division.

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
(1.000) (1.000)
Personal Services
($45,366) ($48,061)
All Other
($3,411) ($3,568)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($48,777) ($51,629)

Administration - Motor Vehicles 0077

Initiative: Eliminates 2 Deputy Secretary of State positions funded by 50% Highway Fund and 50% General Fund and reduces funding for related All Other costs.

HIGHWAY FUND 2009-10 2010-11
Personal Services
($87,325) ($92,192)
All Other
($4,764) ($5,030)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($92,089) ($97,222)

Administration - Motor Vehicles 0077

Initiative: Eliminates one vacant Office Associate II position and reduces funding for related All Other costs in the vehicle services division.

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
(1.000) (1.000)
Personal Services
($58,023) ($59,750)
All Other
($4,102) ($4,207)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($62,125) ($63,957)

Administration - Motor Vehicles 0077

Initiative: Reduces funding for general operating costs, printing, postage and office supplies to maintain costs within available resources.

HIGHWAY FUND 2009-10 2010-11
All Other
($12,233) ($12,233)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($12,233) ($12,233)

Administration - Motor Vehicles 0077

Initiative: Reduces funding for telephone allowances paid to employees in driver licenses services, information services and the investigations office.

HIGHWAY FUND 2009-10 2010-11
Personal Services
($3,506) ($3,508)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($3,506) ($3,508)

Administration - Motor Vehicles 0077

Initiative: Reduces funding by reducing the number of telephone lines that are available in the investigations office.

HIGHWAY FUND 2009-10 2010-11
All Other
($2,202) ($2,202)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($2,202) ($2,202)

Administration - Motor Vehicles 0077

Initiative: Transfers 6% of the cost of one Public Services Manager I position and 16% of one Public Services Manager I position in the Administration - Motor Vehicles program, Highway Fund to the Bureau of Administrative Services and Corporations program, General Fund to absorb the human resources and financial activities previously performed by a Public Services Coordinator I position.

HIGHWAY FUND 2009-10 2010-11
Personal Services
($20,000) ($20,000)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($20,000) ($20,000)

ADMINISTRATION - MOTOR VEHICLES 0077

PROGRAM SUMMARY

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
373.000 373.000
Personal Services
$23,565,922 $24,428,386
All Other
$11,375,986 $11,454,995
Capital Expenditures
$19,700 $0
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $34,961,608 $35,883,381

SECRETARY OF STATE, DEPARTMENT OF
DEPARTMENT TOTALS 2009-10 2010-11
HIGHWAY FUND
$34,961,608 $35,883,381
inline graphic sline.gif inline graphic sline.gif
DEPARTMENT TOTAL - ALL FUNDS $34,961,608 $35,883,381

Sec. A-6. Appropriations and allocations. The following appropriations and allocations are made.

TRANSPORTATION, DEPARTMENT OF

Administration 0339

Initiative: BASELINE BUDGET

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
108.000 108.000
POSITIONS - FTE COUNT
0.544 0.544
Personal Services
$8,835,327 $8,765,234
All Other
$5,407,274 $5,407,274
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $14,242,601 $14,172,508

Administration 0339

Initiative: Adjusts funding for information technology services provided to agency employees based on fiscal years 2009-10 and 2010-11 Office of Information Technology monthly rates. Services include all employee-related services such as subscription services, e-mail, file services, desktop and laptop support and network and telephone services including wireless technology.

HIGHWAY FUND 2009-10 2010-11
All Other
$71,060 $71,060
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $71,060 $71,060

Administration 0339

Initiative: Adjusts funding for the same level of information technology agency program and application support services at the fiscal years 2009-10 and 2010-11 Office of Information Technology rates for direct-billed resources (staffing) based on collective bargaining agreements.

HIGHWAY FUND 2009-10 2010-11
All Other
$39,076 $39,076
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $39,076 $39,076

Administration 0339

Initiative: Adjusts funding for fiscal years 2009-10 and 2010-11 enhancements to existing information technology applications.

HIGHWAY FUND 2009-10 2010-11
All Other
$116,103 $116,103
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $116,103 $116,103

Administration 0339

Initiative: Adjusts funding for anticipated changes in utility costs.

HIGHWAY FUND 2009-10 2010-11
All Other
$313 $313
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $313 $313

Administration 0339

Initiative: Provides funding for miscellaneous building and small equipment costs.

HIGHWAY FUND 2009-10 2010-11
Capital Expenditures
$100,000 $100,000
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $100,000 $100,000

Administration 0339

Initiative: Transfers one Assistant Technician position, one Secretary Associate position and 2 Public Service Coordinator I positions from the Administration program to the Highway and Bridge Capital program.

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
(4.000) (4.000)
Personal Services
($291,837) ($287,751)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($291,837) ($287,751)

Administration 0339

Initiative: Transfers one Transportation Planning Specialist position and one Planning and Research Associate I position from the Highway and Bridge Capital program to the Administration program.

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
2.000 2.000
Personal Services
$167,553 $165,607
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $167,553 $165,607

Administration 0339

Initiative: Provides funding for the increased cost of the Transportation Service Center due to collective bargaining increases.

HIGHWAY FUND 2009-10 2010-11
All Other
$59,563 $109,289
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $59,563 $109,289

Administration 0339

Initiative: Provides funding to adjust STA-CAP amounts from the baseline budget due to calculated amounts based on updated rates.

HIGHWAY FUND 2009-10 2010-11
All Other
$16,782 $16,761
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $16,782 $16,761

Administration 0339

Initiative: Eliminates one Public Service Coordinator I position, one Public Service Executive II position, one Accountant I position, one Public Relations Specialist position, one Office Associate II position, 2 seasonal Office Assistant I positions, one Auditor II position and one Secretary Associate Legal position. These positions are currently vacant.

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
(7.000) (7.000)
POSITIONS - FTE COUNT
(0.544) (0.544)
Personal Services
($553,116) ($558,483)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($553,116) ($558,483)

Administration 0339

Initiative: Eliminates one Management Analyst II position, 2 Public Service Coordinator I positions, one Public Service Manager II position, one Office Assistant II position, one Office Associate II position and one Secretary position. A portion of the cost of the Public Service Manager II position is allocated to the Public Transportation program, Federal Expenditures Fund.

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
(7.000) (7.000)
Personal Services
($479,084) ($471,712)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($479,084) ($471,712)

Administration 0339

Initiative: Reduces funding for Capital Expenditures by 25% to maintain core services in the department and meet budget reduction targets.

HIGHWAY FUND 2009-10 2010-11
Capital Expenditures
($25,000) ($25,000)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($25,000) ($25,000)

Administration 0339

Initiative: Transfers one Public Service Coordinator II position and reallocates 25% of the cost of one Transportation Planning Analyst position and one Transportation Planning Specialist position to the State Transit, Aviation and Rail Transportation Fund.

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
(1.000) (1.000)
Personal Services
($157,474) ($154,683)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($157,474) ($154,683)

ADMINISTRATION 0339

PROGRAM SUMMARY

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
91.000 91.000
POSITIONS - FTE COUNT
0.000 0.000
Personal Services
$7,521,369 $7,458,212
All Other
$5,710,171 $5,759,876
Capital Expenditures
$75,000 $75,000
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $13,306,540 $13,293,088

Administration - Aeronautics 0294

Initiative: BASELINE BUDGET

FEDERAL EXPENDITURES FUND 2009-10 2010-11
All Other
$1,585,782 $1,585,782
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL $1,585,782 $1,585,782

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
All Other
$100,000 $100,000
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $100,000 $100,000

Administration - Aeronautics 0294

Initiative: Provides funding for Capital Expenditures in the Administration - Aeronautics program.

FEDERAL EXPENDITURES FUND 2009-10 2010-11
Capital Expenditures
$300,000 $300,000
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL $300,000 $300,000

ADMINISTRATION - AERONAUTICS 0294

PROGRAM SUMMARY

FEDERAL EXPENDITURES FUND 2009-10 2010-11
All Other
$1,585,782 $1,585,782
Capital Expenditures
$300,000 $300,000
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL $1,885,782 $1,885,782

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
All Other
$100,000 $100,000
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $100,000 $100,000

Administration - Ports and Marine Transportation 0298

Initiative: BASELINE BUDGET

FEDERAL EXPENDITURES FUND 2009-10 2010-11
All Other
$157,209 $157,209
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL $157,209 $157,209

ADMINISTRATION - PORTS AND MARINE TRANSPORTATION 0298

PROGRAM SUMMARY

FEDERAL EXPENDITURES FUND 2009-10 2010-11
All Other
$157,209 $157,209
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL $157,209 $157,209

Bond Interest - Highway 0358

Initiative: BASELINE BUDGET

HIGHWAY FUND 2009-10 2010-11
All Other
$6,077,283 $6,077,283
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $6,077,283 $6,077,283

Bond Interest - Highway 0358

Initiative: Provides funding for debt service costs to support the Highway and Bridge Capital program with a $60 million bond over 10 years.

HIGHWAY FUND 2009-10 2010-11
All Other
$295,958 $1,044,799
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $295,958 $1,044,799

BOND INTEREST - HIGHWAY 0358

PROGRAM SUMMARY

HIGHWAY FUND 2009-10 2010-11
All Other
$6,373,241 $7,122,082
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $6,373,241 $7,122,082

Bond Retirement - Highway 0359

Initiative: BASELINE BUDGET

HIGHWAY FUND 2009-10 2010-11
All Other
$13,750,000 $13,750,000
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $13,750,000 $13,750,000

Bond Retirement - Highway 0359

Initiative: Provides funding for debt service costs to support the Highway and Bridge Capital program with a $60 million bond over 10 years.

HIGHWAY FUND 2009-10 2010-11
All Other
$2,070,000 $5,075,000
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $2,070,000 $5,075,000

BOND RETIREMENT - HIGHWAY 0359

PROGRAM SUMMARY

HIGHWAY FUND 2009-10 2010-11
All Other
$15,820,000 $18,825,000
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $15,820,000 $18,825,000

Callahan Mine Site Restoration Z007

Initiative: BASELINE BUDGET

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
Personal Services
$10,000 $10,000
All Other
$10,000 $10,000
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $20,000 $20,000

Callahan Mine Site Restoration Z007

Initiative: Provides funding for litigation support and legal initiatives for the Callahan Mine Restoration Site.

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
All Other
$500,000 $0
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $500,000 $0

CALLAHAN MINE SITE RESTORATION Z007

PROGRAM SUMMARY

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
Personal Services
$10,000 $10,000
All Other
$510,000 $10,000
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $520,000 $20,000

Fleet Services 0347

Initiative: BASELINE BUDGET

FLEET SERVICES FUND - DOT 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
47.000 47.000
POSITIONS - FTE COUNT
149.000 149.000
Personal Services
$14,141,934 $14,118,969
All Other
$15,513,019 $15,513,019
inline graphic sline.gif inline graphic sline.gif
FLEET SERVICES FUND - DOT TOTAL $29,654,953 $29,631,988

Fleet Services 0347

Initiative: Adjusts funding for information technology services provided to agency employees based on fiscal years 2009-10 and 2010-11 Office of Information Technology monthly rates. Services include all employee-related services such as subscription services, e-mail, file services, desktop and laptop support and network and telephone services including wireless technology.

FLEET SERVICES FUND - DOT 2009-10 2010-11
All Other
$37,960 $37,960
inline graphic sline.gif inline graphic sline.gif
FLEET SERVICES FUND - DOT TOTAL $37,960 $37,960

Fleet Services 0347

Initiative: Adjusts funding for the same level of information technology agency program and application support services at the fiscal years 2009-10 and 2010-11 Office of Information Technology rates for direct-billed resources (staffing) based on collective bargaining agreements.

FLEET SERVICES FUND - DOT 2009-10 2010-11
All Other
$20,875 $20,875
inline graphic sline.gif inline graphic sline.gif
FLEET SERVICES FUND - DOT TOTAL $20,875 $20,875

Fleet Services 0347

Initiative: Adjusts funding for fiscal years 2009-10 and 2010-11 enhancements to existing information technology applications.

FLEET SERVICES FUND - DOT 2009-10 2010-11
All Other
$62,023 $62,023
inline graphic sline.gif inline graphic sline.gif
FLEET SERVICES FUND - DOT TOTAL $62,023 $62,023

Fleet Services 0347

Initiative: Adjusts funding for anticipated changes in utility costs.

FLEET SERVICES FUND - DOT 2009-10 2010-11
All Other
$54,308 $54,308
inline graphic sline.gif inline graphic sline.gif
FLEET SERVICES FUND - DOT TOTAL $54,308 $54,308

Fleet Services 0347

Initiative: Reduces funding for the cost of diesel fuel and gasoline.

FLEET SERVICES FUND - DOT 2009-10 2010-11
All Other
($1,186,608) ($295,000)
inline graphic sline.gif inline graphic sline.gif
FLEET SERVICES FUND - DOT TOTAL ($1,186,608) ($295,000)

Fleet Services 0347

Initiative: Eliminates one vacant Inventory Property Associate I Supervisor position, 2 vacant Heavy Equipment and Vehicle Technician Crew positions and one vacant Motor Transport Technician Assistant Crew position.

FLEET SERVICES FUND - DOT 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
(1.000) (1.000)
POSITIONS - FTE COUNT
(3.000) (3.000)
Personal Services
($208,721) ($210,453)
inline graphic sline.gif inline graphic sline.gif
FLEET SERVICES FUND - DOT TOTAL ($208,721) ($210,453)

Fleet Services 0347

Initiative: Eliminates one Public Service Manager I position.

FLEET SERVICES FUND - DOT 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
(1.000) (1.000)
Personal Services
($102,676) ($101,076)
inline graphic sline.gif inline graphic sline.gif
FLEET SERVICES FUND - DOT TOTAL ($102,676) ($101,076)

Fleet Services 0347

Initiative: Reorganizes one Highway Crew Supervisor I position to a Highway Crew Supervisor II position and transfers All Other to Personal Services to fund the reorganization.

FLEET SERVICES FUND - DOT 2009-10 2010-11
Personal Services
$4,662 $4,662
All Other
($4,662) ($4,662)
inline graphic sline.gif inline graphic sline.gif
FLEET SERVICES FUND - DOT TOTAL $0 $0

Fleet Services 0347

Initiative: Transfers the operation of the light-duty vehicle fleet currently operated by the Department of Transportation to the Department of Administrative and Financial Services, Bureau of General Services, Central Fleet Management. Eliminates 2 Heavy Vehicle and Equipment Technician crew positions in the Fleet Services program. All Other costs are reduced in the Fleet Services and Maintenance and Operations programs.

FLEET SERVICES FUND - DOT 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
(2.000) (2.000)
Personal Services
($104,430) ($104,430)
All Other
($2,500,000) ($2,600,000)
inline graphic sline.gif inline graphic sline.gif
FLEET SERVICES FUND - DOT TOTAL ($2,604,430) ($2,704,430)

FLEET SERVICES 0347

PROGRAM SUMMARY

FLEET SERVICES FUND - DOT 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
43.000 43.000
POSITIONS - FTE COUNT
146.000 146.000
Personal Services
$13,730,769 $13,707,672
All Other
$11,996,915 $12,788,523
inline graphic sline.gif inline graphic sline.gif
FLEET SERVICES FUND - DOT TOTAL $25,727,684 $26,496,195

Highway and Bridge Capital 0406

Initiative: BASELINE BUDGET

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
548.000 548.000
POSITIONS - FTE COUNT
23.538 23.538
Personal Services
$28,346,064 $28,222,097
All Other
$16,070,263 $16,070,263
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $44,416,327 $44,292,360

FEDERAL EXPENDITURES FUND 2009-10 2010-11
Personal Services
$21,938,077 $21,838,853
All Other
$27,795,225 $27,795,225
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL $49,733,302 $49,634,078

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
All Other
$3,061,367 $3,061,367
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $3,061,367 $3,061,367

Highway and Bridge Capital 0406

Initiative: Adjusts funding for information technology services provided to agency employees based on fiscal years 2009-10 and 2010-11 Office of Information Technology monthly rates. Services include all employee-related services such as subscription services, e-mail, file services, desktop and laptop support and network and telephone services including wireless technology.

HIGHWAY FUND 2009-10 2010-11
All Other
$220,781 $220,781
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $220,781 $220,781

Highway and Bridge Capital 0406

Initiative: Adjusts funding for the same level of information technology agency program and application support services at the fiscal years 2009-10 and 2010-11 Office of Information Technology rates for direct-billed resources (staffing) based on collective bargaining agreements.

HIGHWAY FUND 2009-10 2010-11
All Other
$121,410 $121,410
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $121,410 $121,410

Highway and Bridge Capital 0406

Initiative: Adjusts funding for fiscal years 2009-10 and 2010-11 enhancements to existing information technology applications.

HIGHWAY FUND 2009-10 2010-11
All Other
$360,730 $360,730
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $360,730 $360,730

Highway and Bridge Capital 0406

Initiative: Adjusts funding for anticipated changes in utility costs.

HIGHWAY FUND 2009-10 2010-11
All Other
$2,484 $2,484
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $2,484 $2,484

Highway and Bridge Capital 0406

Initiative: Transfers one Assistant Engineer position and one Office Associate II position from the Maintenance and Operations program to the Highway and Bridge Capital program and reallocates the cost of the positions from 90.29% Highway Fund, 8.55% Federal Expenditures Fund in the Maintenance and Operations program and 1.16% Other Special Revenue Funds in the Suspense Receivable - Transportation program to 55% Highway Fund and 45% Federal Expenditures Fund in the Highway and Bridge Capital program.

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
2.000 2.000
Personal Services
$67,856 $69,213
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $67,856 $69,213

FEDERAL EXPENDITURES FUND 2009-10 2010-11
Personal Services
$55,522 $56,631
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL $55,522 $56,631

Highway and Bridge Capital 0406

Initiative: Provides funding for previously authorized TransCap Trust Fund revenue bonds for highway reconstruction per Public Law 2007, chapter 682, An Act To Expedite the Maintenance and Repair of Maine's Transportation Network.

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
Capital Expenditures
$39,000,000 $0
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $39,000,000 $0

Highway and Bridge Capital 0406

Initiative: Provides funding for previously authorized TransCap Trust Fund revenue bonds for bridges per Public Law 2007, chapter 647, An Act To Keep Bridges Safe and Roads Passable.

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
Capital Expenditures
$65,000,000 $40,000,000
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $65,000,000 $40,000,000

Highway and Bridge Capital 0406

Initiative: Provides new GARVEE bond funding for qualified transportation projects as authorized in Public Law 2007, chapter 470, Part C, section 2.

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
Capital Expenditures
$25,000,000 $25,000,000
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $25,000,000 $25,000,000

Highway and Bridge Capital 0406

Initiative: Provides funding for capital infrastructure projects at the anticipated level of available revenues.

FEDERAL EXPENDITURES FUND 2009-10 2010-11
Capital Expenditures
$109,129,166 $112,704,926
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL $109,129,166 $112,704,926

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
Capital Expenditures
$7,000,000 $7,000,000
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $7,000,000 $7,000,000

Highway and Bridge Capital 0406

Initiative: Provides funding for capital projects from the return of a portion of the 7.5% excise tax previously transferred to the Maine Municipal Bond Bank TransCap Trust Fund.

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
Capital Expenditures
$7,000,000 $7,000,000
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $7,000,000 $7,000,000

Highway and Bridge Capital 0406

Initiative: Transfers one Assistant Technician position, one Secretary Associate position and 2 Public Service Coordinator I positions from the Administration program to the Highway and Bridge Capital program.

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
4.000 4.000
Personal Services
$160,508 $158,265
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $160,508 $158,265

FEDERAL EXPENDITURES FUND 2009-10 2010-11
Personal Services
$131,329 $129,486
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL $131,329 $129,486

Highway and Bridge Capital 0406

Initiative: Transfers one Transportation Planning Specialist position and one Planning and Research Associate I position from the Highway and Bridge Capital program to the Administration program.

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
(2.000) (2.000)
Personal Services
($92,154) ($91,085)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($92,154) ($91,085)

FEDERAL EXPENDITURES FUND 2009-10 2010-11
Personal Services
($75,399) ($74,522)
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL ($75,399) ($74,522)

Highway and Bridge Capital 0406

Initiative: Transfers one Senior Technician position, one Senior Landscape Architect position and one Public Service Manager II position from the Highway and Bridge Capital program to the Maintenance and Operations program and reallocates position costs from 55% Highway Fund and 45% Federal Expenditures Fund in the Highway and Bridge Capital program to 90.29% Highway Fund and 8.55% Federal Expenditures Fund in the Maintenance and Operations program and 1.16% Other Special Revenue Funds in the Suspense Receivable - Transportation program.

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
(3.000) (3.000)
Personal Services
($161,450) ($159,185)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($161,450) ($159,185)

FEDERAL EXPENDITURES FUND 2009-10 2010-11
Personal Services
($132,098) ($130,246)
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL ($132,098) ($130,246)

Highway and Bridge Capital 0406

Initiative: Provides funding to adjust STA-CAP amounts from the baseline budget due to calculated amounts based on updated rates.

HIGHWAY FUND 2009-10 2010-11
All Other
$686,222 $684,534
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $686,222 $684,534

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
All Other
$40,536 $40,536
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $40,536 $40,536

Highway and Bridge Capital 0406

Initiative: Eliminates 27 vacant positions. Position detail is on file in the Bureau of the Budget.

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
(27.000) (27.000)
Personal Services
($1,055,956) ($1,074,412)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($1,055,956) ($1,074,412)

FEDERAL EXPENDITURES FUND 2009-10 2010-11
Personal Services
($863,987) ($879,074)
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL ($863,987) ($879,074)

Highway and Bridge Capital 0406

Initiative: Eliminates 15 positions. Position detail is on file in the Bureau of the Budget.

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
(15.000) (15.000)
Personal Services
($732,556) ($722,098)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($732,556) ($722,098)

FEDERAL EXPENDITURES FUND 2009-10 2010-11
Personal Services
($599,374) ($590,818)
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL ($599,374) ($590,818)

Highway and Bridge Capital 0406

Initiative: Reduces funding through a 30% reduction in overtime for certain positions in this program.

HIGHWAY FUND 2009-10 2010-11
Personal Services
($90,000) ($90,000)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($90,000) ($90,000)

Highway and Bridge Capital 0406

Initiative: Reallocates funding for all positions in this program from 55% Highway Fund and 45% Federal Expenditures Fund to 40% Highway Fund, 55% Federal Expenditures Fund and 5% Other Special Revenue Funds.

HIGHWAY FUND 2009-10 2010-11
Personal Services
($6,783,899) ($6,749,153)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($6,783,899) ($6,749,153)

FEDERAL EXPENDITURES FUND 2009-10 2010-11
Personal Services
$4,522,545 $4,499,321
Capital Expenditures
($4,522,545) ($4,499,321)
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL $0 $0

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
Personal Services
$2,261,354 $2,249,832
Capital Expenditures
($2,261,354) ($2,249,832)
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $0 $0

Highway and Bridge Capital 0406

Initiative: Adjusts funding for the anticipated level of activities for infrastructure capital projects based on available resources.

HIGHWAY FUND 2009-10 2010-11
Capital Expenditures
$501,899 $3,690,105
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $501,899 $3,690,105

Highway and Bridge Capital 0406

Initiative: Reduces funding in the Maintenance and Operations program and the Highway and Bridge Capital program to maintain costs within available resources and to establish the new Highway and Bridge Light Capital program.

HIGHWAY FUND 2009-10 2010-11
Personal Services
($500,000) ($500,000)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($500,000) ($500,000)

HIGHWAY AND BRIDGE CAPITAL 0406

PROGRAM SUMMARY

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
507.000 507.000
POSITIONS - FTE COUNT
23.538 23.538
Personal Services
$19,158,413 $19,063,642
All Other
$17,461,890 $17,460,202
Capital Expenditures
$501,899 $3,690,105
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $37,122,202 $40,213,949

FEDERAL EXPENDITURES FUND 2009-10 2010-11
Personal Services
$24,976,615 $24,849,631
All Other
$27,795,225 $27,795,225
Capital Expenditures
$104,606,621 $108,205,605
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL $157,378,461 $160,850,461

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
Personal Services
$2,261,354 $2,249,832
All Other
$3,101,903 $3,101,903
Capital Expenditures
$140,738,646 $76,750,168
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $146,101,903 $82,101,903

Highway and Bridge Light Capital Z095

Initiative: Provides funding to establish the Highway and Bridge Light Capital program from savings achieved by reducing the Maintenance and Operations program and the Highway and Bridge Capital program. Any funds allocated to the Highway and Bridge Light Capital program do not lapse and must be carried forward for their intended purpose.

HIGHWAY FUND 2009-10 2010-11
Personal Services
$3,700,000 $3,700,000
All Other
$2,400,000 $2,400,000
Capital Expenditures
$2,950,000 $1,075,000
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $9,050,000 $7,175,000

HIGHWAY AND BRIDGE LIGHT CAPITAL Z095

PROGRAM SUMMARY

HIGHWAY FUND 2009-10 2010-11
Personal Services
$3,700,000 $3,700,000
All Other
$2,400,000 $2,400,000
Capital Expenditures
$2,950,000 $1,075,000
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $9,050,000 $7,175,000

Island Ferry Service 0326

Initiative: BASELINE BUDGET

ISLAND FERRY SERVICES FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
75.500 75.500
POSITIONS - FTE COUNT
5.465 5.465
Personal Services
$5,490,608 $5,495,709
All Other
$2,983,614 $2,983,614
inline graphic sline.gif inline graphic sline.gif
ISLAND FERRY SERVICES FUND TOTAL $8,474,222 $8,479,323

Island Ferry Service 0326

Initiative: Adjusts funding for information technology services provided to agency employees based on fiscal years 2009-10 and 2010-11 Office of Information Technology monthly rates. Services include all employee-related services such as subscription services, e-mail, file services, desktop and laptop support and network and telephone services including wireless technology.

ISLAND FERRY SERVICES FUND 2009-10 2010-11
All Other
$5,792 $5,792
inline graphic sline.gif inline graphic sline.gif
ISLAND FERRY SERVICES FUND TOTAL $5,792 $5,792

Island Ferry Service 0326

Initiative: Adjusts funding for the same level of information technology agency program and application support services at the fiscal years 2009-10 and 2010-11 Office of Information Technology rates for direct-billed resources (staffing) based on collective bargaining agreements.

ISLAND FERRY SERVICES FUND 2009-10 2010-11
All Other
$3,185 $3,185
inline graphic sline.gif inline graphic sline.gif
ISLAND FERRY SERVICES FUND TOTAL $3,185 $3,185

Island Ferry Service 0326

Initiative: Adjusts funding for fiscal years 2009-10 and 2010-11 enhancements to existing information technology applications.

ISLAND FERRY SERVICES FUND 2009-10 2010-11
All Other
$9,464 $9,464
inline graphic sline.gif inline graphic sline.gif
ISLAND FERRY SERVICES FUND TOTAL $9,464 $9,464

Island Ferry Service 0326

Initiative: Adjusts funding for anticipated changes in utility costs.

ISLAND FERRY SERVICES FUND 2009-10 2010-11
All Other
$23,090 $23,090
inline graphic sline.gif inline graphic sline.gif
ISLAND FERRY SERVICES FUND TOTAL $23,090 $23,090

Island Ferry Service 0326

Initiative: Reduces funding for the cost of diesel fuel and gasoline.

ISLAND FERRY SERVICES FUND 2009-10 2010-11
All Other
($150,000) ($25,000)
inline graphic sline.gif inline graphic sline.gif
ISLAND FERRY SERVICES FUND TOTAL ($150,000) ($25,000)

Island Ferry Service 0326

Initiative: Provides funding for increased operating costs.

ISLAND FERRY SERVICES FUND 2009-10 2010-11
Personal Services
$155,849 $155,849
All Other
$644,151 $644,151
inline graphic sline.gif inline graphic sline.gif
ISLAND FERRY SERVICES FUND TOTAL $800,000 $800,000

ISLAND FERRY SERVICE 0326

PROGRAM SUMMARY

ISLAND FERRY SERVICES FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
75.500 75.500
POSITIONS - FTE COUNT
5.465 5.465
Personal Services
$5,646,457 $5,651,558
All Other
$3,519,296 $3,644,296
inline graphic sline.gif inline graphic sline.gif
ISLAND FERRY SERVICES FUND TOTAL $9,165,753 $9,295,854

Island Town Refunds - Highway 0334

Initiative: BASELINE BUDGET

HIGHWAY FUND 2009-10 2010-11
All Other
$109,877 $109,877
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $109,877 $109,877

ISLAND TOWN REFUNDS - HIGHWAY 0334

PROGRAM SUMMARY

HIGHWAY FUND 2009-10 2010-11
All Other
$109,877 $109,877
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $109,877 $109,877

Maintenance and Operations 0330

Initiative: BASELINE BUDGET

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
169.000 169.000
POSITIONS - FTE COUNT
1,144.561 1,144.561
Personal Services
$90,267,051 $90,030,656
All Other
$58,079,050 $58,079,050
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $148,346,101 $148,109,706

FEDERAL EXPENDITURES FUND 2009-10 2010-11
Personal Services
$3,783,434 $3,769,160
All Other
$5,108,179 $5,108,179
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL $8,891,613 $8,877,339

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
All Other
$1,372,323 $1,372,323
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $1,372,323 $1,372,323

Maintenance and Operations 0330

Initiative: Adjusts funding for information technology services provided to agency employees based on fiscal years 2009-10 and 2010-11 Office of Information Technology monthly rates. Services include all employee-related services such as subscription services, e-mail, file services, desktop and laptop support and network and telephone services including wireless technology.

HIGHWAY FUND 2009-10 2010-11
All Other
$181,580 $181,580
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $181,580 $181,580

Maintenance and Operations 0330

Initiative: Adjusts funding for the same level of information technology agency program and application support services at the fiscal years 2009-10 and 2010-11 Office of Information Technology rates for direct-billed resources (staffing) based on collective bargaining agreements.

HIGHWAY FUND 2009-10 2010-11
All Other
$99,852 $99,852
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $99,852 $99,852

Maintenance and Operations 0330

Initiative: Adjusts funding for fiscal years 2009-10 and 2010-11 enhancements to existing information technology applications.

HIGHWAY FUND 2009-10 2010-11
All Other
$296,680 $296,680
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $296,680 $296,680

Maintenance and Operations 0330

Initiative: Adjusts funding for the cost of radio support services to be provided by the Office of Information Technology.

HIGHWAY FUND 2009-10 2010-11
All Other
$287,881 $287,881
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $287,881 $287,881

Maintenance and Operations 0330

Initiative: Adjusts funding for anticipated changes in utility costs.

HIGHWAY FUND 2009-10 2010-11
All Other
$272,033 $272,033
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $272,033 $272,033

Maintenance and Operations 0330

Initiative: Provides funding for the increased cost and quantity of salt, bringing the budgeted amount to $72 per ton for 112,000 tons.

HIGHWAY FUND 2009-10 2010-11
All Other
$2,386,000 $2,386,000
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $2,386,000 $2,386,000

Maintenance and Operations 0330

Initiative: Reduces funding for payments to Fleet Services due to savings in the cost of fuel.

HIGHWAY FUND 2009-10 2010-11
All Other
($1,186,608) ($295,000)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($1,186,608) ($295,000)

Maintenance and Operations 0330

Initiative: Provides funding for replacement of striping equipment for the federal pavement marking program.

FEDERAL EXPENDITURES FUND 2009-10 2010-11
Capital Expenditures
$132,800 $132,800
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL $132,800 $132,800

Maintenance and Operations 0330

Initiative: Provides funding for specialized construction equipment required to perform functions, including culvert thawers, flagger devices, cargo trailers, salt brine tanks and chippers.

HIGHWAY FUND 2009-10 2010-11
Capital Expenditures
$1,200,000 $1,200,000
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $1,200,000 $1,200,000

Maintenance and Operations 0330

Initiative: Transfers one Assistant Engineer position and one Office Associate II position from the Maintenance and Operations program to the Highway and Bridge Capital program and reallocates the cost of the positions from 90.29% Highway Fund, 8.55% Federal Expenditures Fund in the Maintenance and Operations program and 1.16% Other Special Revenue Funds in the Suspense Receivable - Transportation program to 55% Highway Fund and 45% Federal Expenditures Fund in the Highway and Bridge Capital program.

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
(2.000) (2.000)
Personal Services
($111,397) ($113,624)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($111,397) ($113,624)

FEDERAL EXPENDITURES FUND 2009-10 2010-11
Personal Services
($10,550) ($10,757)
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL ($10,550) ($10,757)

Maintenance and Operations 0330

Initiative: Transfers one Senior Technician position, one Senior Landscape Architect position and one Public Service Manager II position from the Highway and Bridge Capital program to the Maintenance and Operations program and reallocates position costs from 55% Highway Fund and 45% Federal Expenditures Fund in the Highway and Bridge Capital program to 90.29% Highway Fund and 8.55% Federal Expenditures Fund in the Maintenance and Operations program and 1.16% Other Special Revenue Funds in the Suspense Receivable - Transportation program.

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
3.000 3.000
Personal Services
$265,042 $261,327
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $265,042 $261,327

FEDERAL EXPENDITURES FUND 2009-10 2010-11
Personal Services
$25,099 $24,742
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL $25,099 $24,742

Maintenance and Operations 0330

Initiative: Provides funding to adjust STA-CAP amounts from the base budget due to calculated amounts based on updated rates.

HIGHWAY FUND 2009-10 2010-11
All Other
$69,308 $69,203
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $69,308 $69,203

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
All Other
$2,661 $2,661
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $2,661 $2,661

Maintenance and Operations 0330

Initiative: Reduces funding by freezing 15 vacant crew positions.

HIGHWAY FUND 2009-10 2010-11
Personal Services
($575,129) ($576,921)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($575,129) ($576,921)

FEDERAL EXPENDITURES FUND 2009-10 2010-11
Personal Services
($54,462) ($54,631)
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL ($54,462) ($54,631)

Maintenance and Operations 0330

Initiative: Eliminates vacant positions. Position detail is on file in the Bureau of the Budget.

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
(10.000) (10.000)
POSITIONS - FTE COUNT
(20.950) (20.950)
Personal Services
($1,951,179) ($1,962,037)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($1,951,179) ($1,962,037)

FEDERAL EXPENDITURES FUND 2009-10 2010-11
Personal Services
($184,767) ($185,795)
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL ($184,767) ($185,795)

Maintenance and Operations 0330

Initiative: Eliminates 19 positions and reduces funding for related All Other costs. Position eliminations also affect funding in the Suspense Receivable - Transportation program. Position detail is on file in the Bureau of the Budget.

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
(7.000) (7.000)
POSITIONS - FTE COUNT
(12.000) (12.000)
Personal Services
($951,648) ($948,527)
All Other
$606,912 $606,912
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($344,736) ($341,615)

Maintenance and Operations 0330

Initiative: Eliminates one Public Service Manager II position and one Public Service Manager III position.

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
(2.000) (2.000)
Personal Services
($223,599) ($218,935)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($223,599) ($218,935)

FEDERAL EXPENDITURES FUND 2009-10 2010-11
Personal Services
($21,174) ($20,731)
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL ($21,174) ($20,731)

Maintenance and Operations 0330

Initiative: Reduces funding for truck purchases and continues the initiative to reduce the number of trucks and defer purchases to later years.

HIGHWAY FUND 2009-10 2010-11
All Other
$0 ($4,000,000)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $0 ($4,000,000)

Maintenance and Operations 0330

Initiative: Reduces funding for highway and bridge lighting.

HIGHWAY FUND 2009-10 2010-11
All Other
($150,000) ($150,000)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($150,000) ($150,000)

Maintenance and Operations 0330

Initiative: Reduces funding for facilities by 50% and defers building needs to future years.

HIGHWAY FUND 2009-10 2010-11
All Other
($1,250,000) ($1,250,000)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($1,250,000) ($1,250,000)

Maintenance and Operations 0330

Initiative: Reduces funding in the Capital Expenditures line category by 50% and defers purchases to future years.

HIGHWAY FUND 2009-10 2010-11
Capital Expenditures
($600,000) ($600,000)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($600,000) ($600,000)

Maintenance and Operations 0330

Initiative: Reduces funding for overtime through continuing cost reduction efforts.

HIGHWAY FUND 2009-10 2010-11
Personal Services
($1,500,000) ($1,500,000)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($1,500,000) ($1,500,000)

Maintenance and Operations 0330

Initiative: Reorganizes 2 Bridge Maintenance Apprentice positions to 2 Bridge Maintenance Journey positions and 2 Bridge Maintenance Journey positions to 2 Bridge Maintenance Master positions and transfers All Other to Personal Services to fund the reorganizations.

HIGHWAY FUND 2009-10 2010-11
Personal Services
$10,955 $11,255
All Other
($10,955) ($11,255)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $0 $0

Maintenance and Operations 0330

Initiative: Reduces funding in the Maintenance and Operations program and the Highway and Bridge Capital program to maintain costs within available resources and to establish the new Highway and Bridge Light Capital program.

HIGHWAY FUND 2009-10 2010-11
Personal Services
($6,368,020) ($6,779,098)
All Other
($2,400,000) ($2,400,000)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($8,768,020) ($9,179,098)

Maintenance and Operations 0330

Initiative: Transfers the operation of the light-duty vehicle fleet currently operated by the Department of Transportation to the Department of Administrative and Financial Services, Bureau of General Services, Central Fleet Management. Eliminates 2 Heavy Vehicle and Equipment Technician crew positions in the Fleet Services program. All Other costs are reduced in the Fleet Services and Maintenance and Operations programs.

HIGHWAY FUND 2009-10 2010-11
All Other
($345,566) ($232,267)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($345,566) ($232,267)

Maintenance and Operations 0330

Initiative: Provides funding for the cost of reimbursing municipalities for Priority 3 and Priority 4 sand and salt building projects.

HIGHWAY FUND 2009-10 2010-11
All Other
$202,304 $0
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $202,304 $0

MAINTENANCE AND OPERATIONS 0330

PROGRAM SUMMARY

HIGHWAY FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
151.000 151.000
POSITIONS - FTE COUNT
1,111.611 1,111.611
Personal Services
$78,862,076 $78,204,096
All Other
$57,138,471 $53,940,669
Capital Expenditures
$600,000 $600,000
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $136,600,547 $132,744,765

FEDERAL EXPENDITURES FUND 2009-10 2010-11
Personal Services
$3,537,580 $3,521,988
All Other
$5,108,179 $5,108,179
Capital Expenditures
$132,800 $132,800
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL $8,778,559 $8,762,967

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
All Other
$1,374,984 $1,374,984
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $1,374,984 $1,374,984

Marine Highway Transportation Z016

Initiative: BASELINE BUDGET

HIGHWAY FUND 2009-10 2010-11
All Other
$4,117,823 $4,117,823
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $4,117,823 $4,117,823

Marine Highway Transportation Z016

Initiative: Adjusts funding for anticipated changes in utility costs.

HIGHWAY FUND 2009-10 2010-11
All Other
$11,545 $11,545
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $11,545 $11,545

Marine Highway Transportation Z016

Initiative: Provides funding to increase the state support to 50% of the operating cost of the Maine State Ferry Service in accordance with Public Law 2005, chapter 664, Part C.

HIGHWAY FUND 2009-10 2010-11
All Other
$649,236 $651,789
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $649,236 $651,789

Marine Highway Transportation Z016

Initiative: Reduces funding for the cost of diesel fuel and gasoline.

HIGHWAY FUND 2009-10 2010-11
All Other
($187,500) ($125,000)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($187,500) ($125,000)

MARINE HIGHWAY TRANSPORTATION Z016

PROGRAM SUMMARY

HIGHWAY FUND 2009-10 2010-11
All Other
$4,591,104 $4,656,157
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $4,591,104 $4,656,157

Motor Carrier Safety Program Z066

Initiative: BASELINE BUDGET

FEDERAL EXPENDITURES FUND 2009-10 2010-11
All Other
$1,000,000 $1,000,000
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL $1,000,000 $1,000,000

MOTOR CARRIER SAFETY PROGRAM Z066

PROGRAM SUMMARY

FEDERAL EXPENDITURES FUND 2009-10 2010-11
All Other
$1,000,000 $1,000,000
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL $1,000,000 $1,000,000

Ports and Marine Transportation 0323

Initiative: BASELINE BUDGET

MARINE PORTS FUND 2009-10 2010-11
All Other
$103,959 $103,959
inline graphic sline.gif inline graphic sline.gif
MARINE PORTS FUND TOTAL $103,959 $103,959

PORTS AND MARINE TRANSPORTATION 0323

PROGRAM SUMMARY

MARINE PORTS FUND 2009-10 2010-11
All Other
$103,959 $103,959
inline graphic sline.gif inline graphic sline.gif
MARINE PORTS FUND TOTAL $103,959 $103,959

Public Transportation 0443

Initiative: BASELINE BUDGET

FEDERAL EXPENDITURES FUND 2009-10 2010-11
Personal Services
$381,020 $377,446
All Other
$8,143,249 $8,143,249
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL $8,524,269 $8,520,695

Public Transportation 0443

Initiative: Provides funding for the purchase of replacement buses for the Public Transportation program.

FEDERAL EXPENDITURES FUND 2009-10 2010-11
Capital Expenditures
$3,100,000 $3,100,000
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL $3,100,000 $3,100,000

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
Capital Expenditures
$600,000 $600,000
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $600,000 $600,000

Public Transportation 0443

Initiative: Eliminates one Management Analyst II position, 2 Public Service Coordinator I positions, one Public Service Manager II position, one Office Assistant II position, one Office Associate II position and one Secretary position. A portion of the cost of the Public Service Manager II position is allocated to the Public Transportation program, Federal Expenditures Fund.

FEDERAL EXPENDITURES FUND 2009-10 2010-11
Personal Services
($80,063) ($79,335)
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL ($80,063) ($79,335)

PUBLIC TRANSPORTATION 0443

PROGRAM SUMMARY

FEDERAL EXPENDITURES FUND 2009-10 2010-11
Personal Services
$300,957 $298,111
All Other
$8,143,249 $8,143,249
Capital Expenditures
$3,100,000 $3,100,000
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL $11,544,206 $11,541,360

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
Capital Expenditures
$600,000 $600,000
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $600,000 $600,000

Railroad Assistance Program 0350

Initiative: BASELINE BUDGET

HIGHWAY FUND 2009-10 2010-11
All Other
$670,599 $670,599
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $670,599 $670,599

FEDERAL EXPENDITURES FUND 2009-10 2010-11
Personal Services
$14,998 $14,678
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL $14,998 $14,678

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
All Other
$10,904 $10,904
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $10,904 $10,904

Railroad Assistance Program 0350

Initiative: Reduces funding for the Railroad Assistance program by 10%.

HIGHWAY FUND 2009-10 2010-11
All Other
($67,000) ($67,000)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($67,000) ($67,000)

RAILROAD ASSISTANCE PROGRAM 0350

PROGRAM SUMMARY

HIGHWAY FUND 2009-10 2010-11
All Other
$603,599 $603,599
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $603,599 $603,599

FEDERAL EXPENDITURES FUND 2009-10 2010-11
Personal Services
$14,998 $14,678
inline graphic sline.gif inline graphic sline.gif
FEDERAL EXPENDITURES FUND TOTAL $14,998 $14,678

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
All Other
$10,904 $10,904
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $10,904 $10,904

State Infrastructure Bank 0870

Initiative: BASELINE BUDGET

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
All Other
$193,561 $193,561
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $193,561 $193,561

State Infrastructure Bank 0870

Initiative: Eliminates funding in the State Infrastructure Bank program that is no longer needed.

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
All Other
($30,000) ($30,000)
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL ($30,000) ($30,000)

STATE INFRASTRUCTURE BANK 0870

PROGRAM SUMMARY

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
All Other
$163,561 $163,561
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $163,561 $163,561

State Transit, Aviation and Rail Transportation Fund Z017

Initiative: BASELINE BUDGET

STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
1.000 1.000
Personal Services
$76,078 $75,454
All Other
$2,842,577 $2,842,577
inline graphic sline.gif inline graphic sline.gif
STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND TOTAL $2,918,655 $2,918,031

State Transit, Aviation and Rail Transportation Fund Z017

Initiative: Adjusts funding for anticipated changes in utility costs.

STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND 2009-10 2010-11
All Other
$4,088 $4,088
inline graphic sline.gif inline graphic sline.gif
STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND TOTAL $4,088 $4,088

State Transit, Aviation and Rail Transportation Fund Z017

Initiative: Provides funding to adjust STA-CAP amounts from the base budget due to calculated amounts based on updated rates.

STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND 2009-10 2010-11
All Other
$47,002 $46,917
inline graphic sline.gif inline graphic sline.gif
STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND TOTAL $47,002 $46,917

State Transit, Aviation and Rail Transportation Fund Z017

Initiative: Provides funding for passenger rail as set forth in Public Law 2007, chapter 677, An Act To Make Capital Rail Improvements for Economic Development Purposes.

STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND 2009-10 2010-11
All Other
$3,054,519 $3,142,840
inline graphic sline.gif inline graphic sline.gif
STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND TOTAL $3,054,519 $3,142,840

State Transit, Aviation and Rail Transportation Fund Z017

Initiative: Provides funding for engineering services performed by department staff for projects financed through General Fund obligation bond funds for fiscal years 2009-10 and 2010-11.

STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND 2009-10 2010-11
Personal Services
$250,000 $250,000
inline graphic sline.gif inline graphic sline.gif
STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND TOTAL $250,000 $250,000

State Transit, Aviation and Rail Transportation Fund Z017

Initiative: Transfers one Public Service Coordinator II position and reallocates 25% of the cost of one Transportation Planning Analyst position and one Transportation Planning Specialist position to the State Transit, Aviation and Rail Transportation Fund.

STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
1.000 1.000
Personal Services
$157,474 $154,683
inline graphic sline.gif inline graphic sline.gif
STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND TOTAL $157,474 $154,683

State Transit, Aviation and Rail Transportation Fund Z017

Initiative: Provides funding available as a result of a Maine Revenue Services initiative to step up collections of tax receivables.

STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND 2009-10 2010-11
All Other
$0 $7,509
inline graphic sline.gif inline graphic sline.gif
STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND TOTAL $0 $7,509

STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND Z017

PROGRAM SUMMARY

STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND 2009-10 2010-11
POSITIONS - LEGISLATIVE COUNT
2.000 2.000
Personal Services
$483,552 $480,137
All Other
$5,948,186 $6,043,931
inline graphic sline.gif inline graphic sline.gif
STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND TOTAL $6,431,738 $6,524,068

Suspense Receivable - Transportation 0344

Initiative: BASELINE BUDGET

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
Personal Services
$328,964 $327,541
All Other
$909,200 $909,200
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $1,238,164 $1,236,741

Suspense Receivable - Transportation 0344

Initiative: Transfers one Assistant Engineer position and one Office Associate II position from the Maintenance and Operations program to the Highway and Bridge Capital program and reallocates the cost of the positions from 90.29% Highway Fund, 8.55% Federal Expenditures Fund in the Maintenance and Operations program and 1.16% Other Special Revenue Funds in the Suspense Receivable - Transportation program to 55% Highway Fund and 45% Federal Expenditures Fund in the Highway and Bridge Capital program.

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
Personal Services
($1,431) ($1,463)
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL ($1,431) ($1,463)

Suspense Receivable - Transportation 0344

Initiative: Transfers one Senior Technician position, one Senior Landscape Architect position and one Public Service Manager II position from the Highway and Bridge Capital program to the Maintenance and Operations program and reallocates position costs from 55% Highway Fund and 45% Federal Expenditures Fund in the Highway and Bridge Capital program to 90.29% Highway Fund and 8.55% Federal Expenditures Fund in the Maintenance and Operations program and 1.16% Other Special Revenue Funds in the Suspense Receivable - Transportation program.

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
Personal Services
$3,407 $3,362
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $3,407 $3,362

Suspense Receivable - Transportation 0344

Initiative: Provides funding to reflect the anticipated level of activities for the infrastructure capital projects.

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
Capital Expenditures
$150,000 $150,000
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $150,000 $150,000

Suspense Receivable - Transportation 0344

Initiative: Reduces funding by freezing 15 vacant crew positions.

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
Personal Services
($739) ($742)
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL ($739) ($742)

Suspense Receivable - Transportation 0344

Initiative: Eliminates vacant positions. Position detail is on file in the Bureau of the Budget.

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
Personal Services
($11,469) ($11,590)
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL ($11,469) ($11,590)

Suspense Receivable - Transportation 0344

Initiative: Eliminates 19 positions and reduces funding for related All Other costs. Position eliminations also affect funding in the Suspense Receivable - Transportation program. Position detail is on file in the Bureau of the Budget.

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
Personal Services
($11,198) ($11,158)
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL ($11,198) ($11,158)

Suspense Receivable - Transportation 0344

Initiative: Eliminates one Public Service Manager II position and one Public Service Manager III position.

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
Personal Services
($2,874) ($2,814)
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL ($2,874) ($2,814)

Suspense Receivable - Transportation 0344

Initiative: Eliminates one vacant Public Service Manager II position.

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
Personal Services
($1,422) ($1,399)
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL ($1,422) ($1,399)

SUSPENSE RECEIVABLE - TRANSPORTATION 0344

PROGRAM SUMMARY

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
Personal Services
$303,238 $301,737
All Other
$909,200 $909,200
Capital Expenditures
$150,000 $150,000
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $1,362,438 $1,360,937

Transportation Facilities Z010

Initiative: BASELINE BUDGET

TRANSPORTATION FACILITIES FUND 2009-10 2010-11
All Other
$2,500,000 $2,500,000
inline graphic sline.gif inline graphic sline.gif
TRANSPORTATION FACILITIES FUND TOTAL $2,500,000 $2,500,000

Transportation Facilities Z010

Initiative: Provides funding to adjust STA-CAP amounts from the baseline budget due to calculated amounts based on updated rates.

TRANSPORTATION FACILITIES FUND 2009-10 2010-11
All Other
$3,930 $3,930
inline graphic sline.gif inline graphic sline.gif
TRANSPORTATION FACILITIES FUND TOTAL $3,930 $3,930

TRANSPORTATION FACILITIES Z010

PROGRAM SUMMARY

TRANSPORTATION FACILITIES FUND 2009-10 2010-11
All Other
$2,503,930 $2,503,930
inline graphic sline.gif inline graphic sline.gif
TRANSPORTATION FACILITIES FUND TOTAL $2,503,930 $2,503,930

Urban-Rural Initiative Program 0337

Initiative: BASELINE BUDGET

HIGHWAY FUND 2009-10 2010-11
All Other
$25,026,270 $25,026,270
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $25,026,270 $25,026,270

Urban-Rural Initiative Program 0337

Initiative: Adjusts funding for the Urban-Rural Initiative Program at the correct proportioned rate per the Maine Revised Statutes, Title 23, section 1803-B. This includes the transit bonus payment program as authorized by Public Law 2001, chapter 681.

HIGHWAY FUND 2009-10 2010-11
All Other
($3,068,772) ($1,943,633)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL ($3,068,772) ($1,943,633)

Urban-Rural Initiative Program 0337

Initiative: Notwithstanding any other provision of law, reduces funding dedicated to the Urban-Rural Initiative Program pursuant to the Maine Revised Statutes, Title 23, section 1803-B, subsection 1, paragraph D.

HIGHWAY FUND 2009-10 2010-11
All Other
$0 ($5,000,000)
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $0 ($5,000,000)

URBAN-RURAL INITIATIVE PROGRAM 0337

PROGRAM SUMMARY

HIGHWAY FUND 2009-10 2010-11
All Other
$21,957,498 $18,082,637
inline graphic sline.gif inline graphic sline.gif
HIGHWAY FUND TOTAL $21,957,498 $18,082,637

Van-pool Services 0451

Initiative: BASELINE BUDGET

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
All Other
$137,537 $137,537
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $137,537 $137,537

Van-pool Services 0451

Initiative: Provides funding for the local share of vans purchased.

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
Capital Expenditures
$10,000 $10,000
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $10,000 $10,000

VAN-POOL SERVICES 0451

PROGRAM SUMMARY

OTHER SPECIAL REVENUE FUNDS 2009-10 2010-11
All Other
$137,537 $137,537
Capital Expenditures
$10,000 $10,000
inline graphic sline.gif inline graphic sline.gif
OTHER SPECIAL REVENUE FUNDS TOTAL $147,537 $147,537

TRANSPORTATION, DEPARTMENT OF
DEPARTMENT TOTALS 2009-10 2010-11
HIGHWAY FUND
$245,534,608 $242,826,154
FEDERAL EXPENDITURES FUND
$180,759,215 $184,212,457
OTHER SPECIAL REVENUE FUNDS
$150,381,327 $85,879,826
TRANSPORTATION FACILITIES FUND
$2,503,930 $2,503,930
FLEET SERVICES FUND - DOT
$25,727,684 $26,496,195
STATE TRANSIT, AVIATION AND RAIL TRANSPORTATION FUND
$6,431,738 $6,524,068
ISLAND FERRY SERVICES FUND
$9,165,753 $9,295,854
MARINE PORTS FUND
$103,959 $103,959
inline graphic sline.gif inline graphic sline.gif
DEPARTMENT TOTAL - ALL FUNDS $620,608,214 $557,842,443

Office of the Revisor of Statutes
State House, Room 108
Augusta, ME 04333