1997-98 SUBSIDY COMPUTATION -- AS OF 5/15/98

TOTAL
ALLOCATION

LOCAL
ALLOCATION

STATE
ALLOCATION

ADJ. STATE
ALLOCATION

OPERATING
PERCENTAGE

PROGRAM &
DEBT SERVICE
PERCENTAGE

ADJUSTED
STATE
PERCENTAGE

16

203

002

ACTON

$1,947,505.14

$1,590,972.31

$356,532.83

$358,415.67

3.62%

10.06%

18.40%

15

106

005

ALEXANDER

$499,936.54

$152,257.09

$347,679.45

$426,103.09

62.27%

68.81%

85.23%

08

048

008

ALNA

$518,038.78

$238,898.82

$279,139.96

$279,139.96

53.24%

61.07%

53.88%

10

090

009

ALTON

$917,056.59

$192,019.08

$725,037.51

$734,061.04

70.96%

80.04%

80.05%

07

069

014

APPLETON

$972,137.55

$358,683.03

$613,454.52

$636,618.25

58.67%

65.43%

65.49%

12

047

015

ARROWSIC

$408,025.49

$257,594.08

$150,431.41

$150,431.41

35.57%

44.10%

36.87%

16

201

016

ARUNDEL

$2,263,705.97

$1,020,638.07

$1,243,067.90

$1,245,626.94

53.65%

62.13%

55.03%

01

202

020

AUBURN

$19,184,604.50

$8,147,791.16

$11,036,813.34

$11,141,874.88

52.54%

59.79%

58.08%

06

205

021

AUGUSTA

$13,743,615.77

$6,913,494.98

$6,830,120.79

$6,830,120.79

45.51%

51.60%

49.70%

15

107

024

BAILEYVILLE

$1,563,055.92

$1,492,564.80

$70,491.12

$70,491.12

0.00%

0.00%

4.51%

02

514

026

BANCROFT

$47,941.12

$27,906.67

$20,034.45

$20,912.95

41.52%

43.93%

43.62%

10

208

027

BANGOR

$19,908,367.01

$10,562,594.28

$9,345,772.73

$9,365,493.39

44.86%

50.85%

47.04%

05

576

028

BAR HARBOR

$2,142,462.66

$2,063,196.86

$79,265.80

$79,265.80

0.00%

0.00%

3.70%

12

210

030

BATH

$8,313,643.21

$3,748,273.91

$4,565,369.30

$4,593,136.25

47.92%

54.56%

55.25%

15

103

031

BEALS

$365,551.87

$96,925.49

$268,626.38

$268,626.38

72.92%

77.97%

73.49%

15

537

032

BEDDINGTON

$49,940.05

$48,440.00

$1,500.05

$1,500.05

0.00%

0.00%

3.00%

16

215

040

BIDDEFORD

$13,628,011.08

$7,392,189.00

$6,235,822.08

$6,262,203.39

40.02%

46.22%

45.95%

05

093

044

BLUE HILL

$2,080,672.18

$1,882,457.91

$198,214.27

$219,554.35

0.00%

0.00%

10.55%

11

335

049

BOWERBANK

$59,548.15

$58,048.10

$1,500.05

$1,500.05

0.00%

0.00%

2.52%

10

090

051

BRADLEY

$719,396.96

$275,948.67

$443,448.29

$443,448.29

60.62%

67.95%

61.64%

08

074

052

BREMEN

$96,756.49

$93,282.69

$3,473.80

$3,473.80

0.00%

0.00%

3.59%

10

220

053

BREWER

$6,571,913.31

$2,912,986.81

$3,658,926.50

$3,674,043.18

54.06%

61.20%

55.91%

02

372

054

BRIDGEWATER

$418,437.92

$145,457.46

$272,980.46

$299,875.70

60.73%

66.71%

71.67%

08

074

057

BRISTOL

$2,145,404.15

$2,011,677.84

$133,726.31

$133,726.31

0.00%

0.00%

6.23%

05

076

058

BROOKLIN

$904,479.37

$659,004.82

$245,474.55

$245,474.55

0.00%

0.00%

27.14%

05

093

060

BROOKSVILLE

$564,754.42

$544,780.07

$19,974.35

$19,974.35

0.00%

0.00%

3.54%

03

223

063

BRUNSWICK

$14,933,874.72

$7,734,000.69

$7,199,874.03

$7,206,980.39

43.12%

50.52%

48.26%

05

225

065

BUCKSPORT

$4,915,186.94

$3,377,793.79

$1,537,393.15

$1,545,948.90

26.31%

31.71%

31.45%

15

106

070

CALAIS

$3,495,371.85

$966,750.03

$2,528,621.82

$2,535,092.41

68.11%

75.56%

72.53%

03

226

075

CAPE ELIZABETH

$7,532,481.00

$5,122,272.89

$2,410,208.11

$2,476,258.71

29.46%

40.96%

32.87%

02

229

077

CARIBOU

$7,312,524.51

$1,762,092.48

$5,550,432.03

$5,556,540.98

73.16%

79.33%

75.99%

10

530

079

CARROLL PLT.

$110,617.81

$61,080.85

$49,536.96

$49,536.96

43.75%

46.01%

44.78%

05

093

083

CASTINE

$473,971.03

$457,628.38

$16,342.65

$16,342.65

0.00%

0.00%

3.45%

02

247

085

CASWELL

$229,923.70

$65,137.63

$164,786.07

$164,786.07

71.12%

77.26%

71.67%

15

537

086

CENTERVILLE

$20,914.41

$18,960.50

$1,953.91

$2,065.04

0.00%

0.61%

9.87%

15

104

089

CHARLOTTE

$342,045.33

$108,550.75

$233,494.58

$250,081.57

66.79%

72.62%

73.11%

06

051

090

CHELSEA

$2,240,236.56

$616,173.22

$1,624,063.34

$1,629,548.95

69.51%

76.91%

72.74%

06

052

094

CHINA

$4,348,473.79

$1,541,803.18

$2,806,670.61

$2,814,164.93

60.11%

69.58%

64.72%

15

107

100

COOPER

$140,875.65

$66,271.84

$74,603.81

$74,603.81

44.94%

50.45%

52.96%

04

558

101

COPLIN PLT.

$78,977.48

$75,977.38

$3,000.10

$3,044.99

0.00%

6.04%

3.86%

05

576

106

CRANBERRY ISLES

$136,528.26

$131,475.46

$5,052.80

$14,240.86

0.00%

0.00%

10.43%

15

106

107

CRAWFORD

$80,573.44

$45,401.62

$35,171.82

$39,028.16

39.21%

46.34%

48.44%

04

037

113

DALLAS PLT.

$124,395.42

$119,974.22

$4,421.20

$4,421.20

0.00%

0.00%

3.55%

08

074

114

DAMARISCOTTA

$382,391.21

$345,124.95

$37,266.26

$52,600.40

8.49%

15.40%

13.76%

16

007

116

DAYTON

$1,102,466.09

$482,850.48

$619,615.61

$619,615.61

54.95%

63.37%

56.20%

15

537

117

DEBLOIS

$90,236.15

$87,315.00

$2,921.15

$2,921.15

0.00%

0.00%

3.24%

05

563

118

DEDHAM

$1,187,236.19

$669,377.06

$517,859.13

$517,859.13

42.69%

51.54%

43.62%

13

512

121

DENNISTOWN PLT.

$17,621.84

$16,990.24

$631.60

$2,556.22

0.00%

0.00%

14.51%

15

104

122

DENNYSVILLE

$323,014.07

$65,562.13

$257,451.94

$259,120.89

75.88%

80.45%

80.22%

08

048

128

DRESDEN

$1,311,781.01

$478,893.00

$832,888.01

$836,103.09

61.63%

69.37%

63.74%

10

530

129

DREW PLT.

$31,421.72

$25,998.14

$5,423.58

$5,423.58

17.15%

19.90%

17.26%

01

030

130

DURHAM

$2,600,973.93

$1,034,849.49

$1,566,124.44

$1,566,124.44

57.32%

66.88%

60.21%

10

113

136

EAST MILLINOCKET

$1,672,220.15

$1,613,007.65

$59,212.50

$59,212.50

0.00%

0.00%

3.54%

02

231

137

EASTON

$1,174,753.03

$487,349.84

$687,403.19

$691,336.33

56.53%

62.75%

58.85%

15

104

138

EASTPORT

$1,606,582.50

$516,263.45

$1,090,319.05

$1,201,500.46

58.33%

62.92%

74.79%

08

049

140

EDGECOMB

$649,711.94

$602,695.90

$47,016.04

$71,181.40

6.14%

13.28%

10.96%

05

291

144

ELLSWORTH

$6,055,396.12

$3,054,968.58

$3,000,427.54

$3,004,129.20

35.55%

40.55%

49.61%

03

232

151

FALMOUTH

$6,517,376.06

$5,218,647.52

$1,298,728.54

$1,310,355.25

17.11%

27.23%

20.11%

06

233

154

FAYETTE

$1,109,395.20

$490,014.79

$619,380.41

$619,380.41

41.69%

48.91%

55.83%

05

376

158

FRANKLIN

$647,139.11

$321,101.76

$326,037.35

$326,037.35

49.39%

56.51%

50.38%

03

234

160

FREEPORT

$6,884,280.55

$4,893,323.17

$1,990,957.38

$1,995,784.50

8.07%

16.55%

28.99%

12

047

167

GEORGETOWN

$730,635.19

$706,160.69

$24,474.50

$24,494.39

0.00%

0.00%

3.35%

09

544

168

GILEAD

$146,721.46

$70,482.87

$76,238.59

$83,237.79

45.83%

50.97%

56.73%

10

034

169

GLENBURN

$3,241,297.50

$942,662.48

$2,298,635.02

$2,299,532.99

69.08%

78.64%

70.94%

02

514

170

GLENWOOD PLT.

$0.00

$0.00

$0.00

$0.00

0.00%

0.00%

#DIV/0!

03

235

171

GORHAM

$12,021,284.30

$4,441,373.44

$7,579,910.86

$7,608,207.70

58.32%

67.90%

63.29%

05

096

172

GOULDSBORO

$970,137.29

$815,230.54

$154,906.75

$154,906.75

11.11%

16.47%

15.97%

02

374

174

GRAND ISLE

$411,397.56

$104,190.62

$307,206.94

$329,050.77

73.92%

80.67%

79.98%

15

107

175

GR. LAKE STREAM PLT.

$118,968.98

$93,993.86

$24,975.12

$24,975.12

20.57%

23.70%

20.99%

10

090

177

GREENBUSH

$1,859,103.98

$388,102.20

$1,471,001.78

$1,490,794.73

73.81%

81.45%

80.19%

11

060

180

GREENVILLE

$1,271,332.60

$768,397.30

$502,935.30

$502,935.30

39.06%

42.75%

39.56%

05

526

187

HANCOCK

$1,374,360.67

$821,311.51

$553,049.16

$554,673.73

39.47%

44.91%

40.36%

09

543

188

HANOVER

$187,406.98

$112,077.53

$75,329.45

$75,329.45

39.57%

48.22%

40.20%

13

236

189

HARMONY

$672,457.83

$198,376.98

$474,080.85

$474,080.85

69.23%

74.33%

70.50%

10

034

197

HERMON

$4,451,751.18

$1,431,615.42

$3,020,135.76

$3,020,135.76

57.51%

66.40%

67.84%

02

525

198

HERSEY

$34,635.19

$30,020.72

$4,614.47

$8,799.41

0.00%

0.00%

25.41%

13

574

199

HIGHLAND PLT.

$44,254.43

$33,238.37

$11,016.06

$11,016.06

1.57%

1.04%

24.89%

07

069

204

HOPE

$1,146,539.85

$507,899.54

$638,640.31

$638,640.31

43.17%

49.45%

55.70%

07

076

210

ISLE AU HAUT

$51,015.83

$49,121.03

$1,894.80

$1,894.80

0.00%

0.00%

3.71%

14

237

211

ISLESBORO

$499,023.80

$481,496.90

$17,526.90

$51,699.48

0.00%

0.00%

10.36%

04

239

214

JAY

$5,073,963.19

$4,746,368.60

$327,594.59

$338,511.52

0.00%

1.32%

6.67%

08

051

215

JEFFERSON

$1,994,420.40

$1,109,197.58

$885,222.82

$893,278.91

40.38%

47.79%

44.79%

15

102

216

JONESBORO

$504,964.84

$466,900.94

$38,063.90

$51,981.58

2.68%

7.34%

10.29%

15

103

217

JONESPORT

$859,941.23

$303,166.31

$556,774.92

$594,086.72

57.22%

61.24%

69.08%

11

060

222

KINGSBURY PLT.

$0.00

$0.00

$0.00

$0.00

0.00%

0.00%

#DIV/0!

16

241

223

KITTERY

$6,812,678.33

$4,424,990.27

$2,387,688.06

$2,429,930.12

18.77%

25.60%

35.67%

10

530

227

LAKEVILLE

$34,550.60

$33,366.35

$1,184.25

$1,184.25

0.00%

0.00%

3.43%

05

526

228

LAMOINE

$1,128,417.55

$689,799.50

$438,618.05

$438,618.05

36.39%

43.75%

38.87%

01

244

233

LEWISTON

$22,745,984.71

$9,622,678.36

$13,123,306.35

$13,279,069.77

50.01%

56.01%

58.38%

02

247

236

LIMESTONE

$1,821,552.76

$341,335.95

$1,480,216.81

$1,480,216.81

77.58%

84.29%

81.26%

09

037

239

LINCOLN PLT.

$20,854.32

$20,301.67

$552.65

$552.65

0.00%

0.00%

2.65%

14

248

240

LINCOLNVILLE

$1,410,836.24

$1,014,951.29

$395,884.95

$403,213.62

22.42%

27.57%

28.58%

01

030

242

LISBON

$7,552,336.73

$2,545,070.59

$5,007,266.14

$5,036,563.66

63.98%

72.26%

66.69%

06

044

243

LITCHFIELD

$2,857,813.64

$723,515.94

$2,134,297.70

$2,134,297.70

60.51%

68.60%

74.68%

05

576

247

FRENCHBORO

$13,912.18

$13,359.53

$552.65

$7,002.59

0.00%

0.00%

50.33%

15

102

253

MACHIAS

$1,724,253.31

$618,144.20

$1,106,109.11

$1,180,569.15

57.81%

62.96%

68.47%

02

530

255

MACWAHOC PLT.

$61,885.19

$38,659.61

$23,225.58

$23,225.58

28.65%

34.54%

37.53%

02

250

256

MADAWASKA

$4,126,543.39

$2,352,189.73

$1,774,353.66

$1,796,941.63

34.87%

42.29%

43.55%

04

558

258

MADRID

$95,661.46

$69,803.35

$25,858.11

$30,073.86

26.48%

30.77%

31.44%

09

037

259

MAGALLOWAY PLT.

$35,347.55

$28,284.00

$7,063.55

$7,063.55

0.00%

0.00%

19.98%

06

042

260

MANCHESTER

$1,238,118.46

$582,204.98

$655,913.48

$655,913.48

48.32%

57.95%

52.98%

05

526

262

MARIAVILLE

$444,358.57

$180,006.59

$264,351.98

$269,949.63

43.14%

49.24%

60.75%

15

102

263

MARSHFIELD

$381,300.56

$133,444.74

$247,855.82

$261,178.31

63.79%

73.12%

68.50%

01

029

269

MECHANIC FALLS

$2,754,028.82

$709,638.51

$2,044,390.31

$2,048,321.09

71.85%

78.96%

74.38%

15

107

270

MEDDYBEMPS

$86,171.60

$62,542.22

$23,629.38

$26,771.06

23.43%

26.72%

31.07%

10

113

271

MEDWAY

$1,674,763.49

$417,511.49

$1,257,252.00

$1,366,186.11

72.79%

83.27%

81.57%

10

090

276

MILFORD

$2,869,442.53

$769,531.74

$2,099,910.79

$2,103,286.34

68.43%

75.94%

73.30%

10

256

277

MILLINOCKET

$4,843,420.00

$2,167,145.19

$2,676,274.81

$2,676,274.81

51.97%

61.99%

55.26%

01

029

279

MINOT

$1,755,379.38

$564,389.13

$1,190,990.25

$1,190,990.25

66.40%

75.11%

67.85%

08

069

280

MONHEGAN PLT.

$33,195.62

$31,853.47

$1,342.15

$9,427.98

0.00%

0.00%

28.40%

06

257

281

MONMOUTH

$3,763,967.58

$1,317,546.40

$2,446,421.18

$2,449,807.35

59.09%

67.15%

65.09%

02

525

287

MORO PLT.

$45,746.42

$31,320.65

$14,425.77

$14,425.77

12.49%

16.64%

31.53%

05

576

291

MOUNT DESERT

$1,181,946.02

$1,138,681.42

$43,264.60

$43,264.60

0.00%

0.00%

3.66%

06

042

292

MOUNT VERNON

$648,066.17

$365,553.81

$282,512.36

$283,153.68

39.65%

47.18%

43.69%

02

532

294

NASHVILLE PLT.

$33,199.39

$31,936.19

$1,263.20

$1,263.20

0.00%

0.00%

3.80%

08

074

297

NEWCASTLE

$332,876.30

$242,502.21

$90,374.09

$90,374.09

26.39%

32.74%

27.15%

02

122

305

NEW SWEDEN

$908,044.55

$157,230.85

$750,813.70

$750,813.70

75.36%

81.90%

82.68%

08

074

307

NOBLEBORO

$1,498,074.79

$811,493.11

$686,581.68

$686,581.68

35.46%

40.86%

45.83%

15

102

310

NORTHFIELD

$86,361.24