| Fund for a Healthy
Maine (FHM) Allocations History |
| Through
123rd Legislature, 1st Special Session |
| FY
2000-01 to FY 2008-09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2000-01 * |
|
2001-02 * |
|
2002-03 ** |
|
2003-04 |
|
2004-05 |
|
2005-06 |
|
2006-07 |
|
2007-08 |
|
2008-09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| DEPARTMENT OF
ADMINISTRATION AND FINANCIAL SERVICES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 011-18F-0921-01 |
FUND FOR A HEALTHY MAINE |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| All Other |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
(5,000,000) |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
(5,000,000) |
|
| Annual % Increase |
|
|
|
|
0.00% |
|
0.00% |
|
0.00% |
|
0.00% |
|
0.00% |
|
0.00% |
|
0.00% |
|
-100.00% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| DEPARTMENT OF
THE ATTORNEY GENERAL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 011-26A-0947-01 |
FHM - ATTORNEY GENERAL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(1.500) |
|
(1.500) |
|
| Pers. Serv. |
|
|
39,989 |
|
49,372 |
|
52,000 |
|
53,778 |
|
55,223 |
|
62,382
|
|
66,054
|
|
159,616 |
|
169,115 |
|
| All Other |
|
|
260,000 |
|
0 |
|
100 |
|
3,246 |
|
3,058 |
|
6,169 |
|
6,553 |
|
29,429 |
|
29,569 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
299,989
|
|
49,372 |
|
52,100 |
|
57,024 |
|
58,281 |
|
68,551 |
|
72,607 |
|
189,045
|
|
198,684
|
|
| Annual % Increase |
|
|
|
|
-83.54% |
|
5.53% |
|
9.45% |
|
2.20% |
|
17.62% |
|
5.92% |
|
160.37% |
|
5.10% |
|
| DEPARTMENT OF THE ATTORNEY GENERAL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(1.500) |
|
(1.500) |
|
| Pos. - Other |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
39,989 |
|
49,372 |
|
52,000 |
|
53,778 |
|
55,223 |
|
62,382 |
|
66,054 |
|
159,616 |
|
169,115 |
|
| All Other |
|
|
260,000 |
|
0 |
|
100 |
|
3,246 |
|
3,058 |
|
6,169 |
|
6,553 |
|
29,429 |
|
29,569 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Unallocated |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Dept. Total |
|
|
299,989
|
|
49,372 |
|
52,100 |
|
57,024 |
|
58,281 |
|
68,551 |
|
72,607 |
|
189,045
|
|
198,684
|
|
| Annual % Increase |
|
|
-83.54% |
|
5.53% |
|
9.45% |
|
2.20% |
|
17.62% |
|
5.92% |
|
160.37% |
|
5.10% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| DIRIGO HEALTH |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 011-95D-Z070-01 |
FHM - DIRIGO HEALTH |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| All Other |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
5,000,000 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
5,000,000
|
|
| Annual % Increase |
|
|
|
|
0.00% |
|
0.00% |
|
0.00% |
|
0.00% |
|
0.00% |
|
0.00% |
|
0.00% |
|
100.00% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| DEPARTMENT OF
EDUCATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 011-05A-0949-01 |
FHM - SCHOOL NURSE CONSULTANT |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
| Pers. Serv. |
|
|
57,468 |
|
67,694 |
|
73,543 |
|
76,688 |
|
77,349 |
|
80,930
|
|
82,069
|
|
90,633 |
|
92,238 |
|
| All Other |
|
|
0 |
|
15,139 |
|
13,474 |
|
7,436 |
|
7,704 |
|
8,006 |
|
8,206 |
|
9,134 |
|
9,023 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
57,468 |
|
82,833 |
|
87,017 |
|
84,124 |
|
85,053 |
|
88,936 |
|
90,275 |
|
99,767 |
|
101,261
|
|
| Annual % Increase |
|
|
|
|
44.14% |
|
5.05% |
|
-3.32% |
|
1.10% |
|
4.57% |
|
1.51% |
|
10.51% |
|
1.50% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 011-05A-Z068-01 |
FHM - SCHOOL BREAKFAST PROGRAM |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| All Other |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
213,925 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
213,925
|
|
| Annual % Increase |
|
|
|
|
0.00% |
|
0.00% |
|
0.00% |
|
0.00% |
|
0.00% |
|
0.00% |
|
0.00% |
|
100.00% |
|
| DEPARTMENT OF EDUCATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
| Pos. - Other |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
57,468 |
|
67,694 |
|
73,543 |
|
76,688 |
|
77,349 |
|
80,930 |
|
82,069 |
|
90,633 |
|
92,238 |
|
| All Other |
|
|
0 |
|
15,139 |
|
13,474 |
|
7,436 |
|
7,704 |
|
8,006 |
|
8,206 |
|
9,134 |
|
222,948 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Unallocated |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Dept. Total |
|
|
57,468 |
|
82,833 |
|
87,017 |
|
84,124 |
|
85,053 |
|
88,936 |
|
90,275 |
|
99,767 |
|
315,186
|
|
| Annual % Increase |
|
|
44.14% |
|
5.05% |
|
-3.32% |
|
1.10% |
|
4.57% |
|
1.51% |
|
10.51% |
|
215.92% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| FINANCE
AUTHORITY OF MAINE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 011-05A-0950-02 |
FHM - HEALTH EDUCATION CENTERS |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| All Other |
|
|
100,000 |
|
100,000 |
|
100,000 |
|
100,000 |
|
100,000 |
|
101,602 |
|
103,235 |
|
117,235 |
|
117,235 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
100,000
|
|
100,000
|
|
100,000
|
|
100,000
|
|
100,000
|
|
101,602
|
|
103,235
|
|
117,235
|
|
117,235
|
|
| Annual % Increase |
|
|
|
|
0.00% |
|
0.00% |
|
0.00% |
|
0.00% |
|
1.60% |
|
1.61% |
|
13.56% |
|
0.00% |
|
| 011-05A-0951-02 |
FHM - DENTAL EDUCATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| All Other |
|
|
60,000 |
|
120,840 |
|
183,882 |
|
240,000
|
|
240,000
|
|
241,601 |
|
243,235 |
|
277,735 |
|
277,735 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
60,000 |
|
120,840
|
|
183,882
|
|
240,000
|
|
240,000
|
|
241,601
|
|
243,235
|
|
277,735
|
|
277,735
|
|
| Annual % Increase |
|
|
|
|
101.40% |
|
52.17% |
|
30.52% |
|
0.00% |
|
0.67% |
|
0.68% |
|
14.18% |
|
0.00% |
|
| 011-05A-0952-02 |
FHM - QUALITY CHILD CARE |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| All Other |
|
|
145,356 |
|
145,356 |
|
145,356 |
|
145,356 |
|
145,356 |
|
146,958 |
|
148,592 |
|
167,792 |
|
167,792 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
145,356
|
|
145,356
|
|
145,356
|
|
145,356
|
|
145,356
|
|
146,958
|
|
148,592
|
|
167,792
|
|
167,792
|
|
| Annual % Increase |
|
|
|
|
0.00% |
|
0.00% |
|
0.00% |
|
0.00% |
|
1.10% |
|
1.11% |
|
12.92% |
|
0.00% |
|
| FINANCE AUTHORITY OF MAINE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pos. - Other |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| All Other |
|
|
305,356 |
|
366,196 |
|
429,238 |
|
485,356 |
|
485,356 |
|
490,161 |
|
495,062 |
|
562,762 |
|
562,762 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Unallocated |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Dept. Total |
|
|
305,356
|
|
366,196
|
|
429,238
|
|
485,356
|
|
485,356
|
|
490,161
|
|
495,062
|
|
562,762
|
|
562,762
|
|
| Annual % Increase |
|
|
19.92% |
|
17.22% |
|
13.07% |
|
0.00% |
|
0.99% |
|
1.00% |
|
13.68% |
|
0.00% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| DEPARTMENT OF
HEALTH AND HUMAN SERVICES (formerly BDS) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 011-14G-0948-01 |
FHM - SUBSTANCE ABUSE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| All Other |
|
|
5,745,005
|
|
4,245,005
|
|
5,570,005 |
|
5,570,005 |
|
5,570,005 |
|
5,643,669
|
|
5,657,240 |
|
6,466,079 |
|
6,554,080
|
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
5,745,005
|
|
4,245,005
|
|
5,570,005
|
|
5,570,005
|
|
5,570,005
|
|
5,643,669
|
|
5,657,240
|
|
6,466,079
|
|
6,554,080
|
|
| Annual % Increase |
|
|
|
|
-26.11% |
|
31.21% |
|
0.00% |
|
0.00% |
|
1.32% |
|
0.24% |
|
14.30% |
|
1.36% |
|
| DEPARTMENT OF HEALTH AND HUMAN SERVICES
(formerly BDS) |
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pos. - Other |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| All Other |
|
|
5,745,005 |
|
4,245,005 |
|
5,570,005 |
|
5,570,005 |
|
5,570,005 |
|
5,643,669 |
|
5,657,240 |
|
6,466,079 |
|
6,554,080 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Unallocated |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Dept. Total |
|
|
5,745,005
|
|
4,245,005
|
|
5,570,005
|
|
5,570,005
|
|
5,570,005
|
|
5,643,669
|
|
5,657,240
|
|
6,466,079
|
|
6,554,080
|
|
| Annual % Increase |
|
|
-26.11% |
|
31.21% |
|
0.00% |
|
0.00% |
|
1.32% |
|
0.24% |
|
14.30% |
|
1.36% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| DEPARTMENT OF
HEALTH AND HUMAN SERVICES (formerly DHS) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 011-10A-0953-01 |
FHM - BUREAU OF HEALTH - ORAL HEALTH |
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| All Other |
|
|
530,000 |
|
950,000 |
|
950,000 |
|
950,000 |
|
950,000 |
|
948,155 |
|
973,897 |
|
1,113,797 |
|
973,897
|
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
530,000
|
|
950,000
|
|
950,000
|
|
950,000
|
|
950,000
|
|
948,155
|
|
973,897
|
|
1,113,797
|
|
973,897
|
|
| Annual % Increase |
|
|
|
|
79.25% |
|
0.00% |
|
0.00% |
|
0.00% |
|
-0.19% |
|
2.71% |
|
14.36% |
|
-12.56% |
|
| 011-10A-0953-02 |
FHM - BUREAU OF HEALTH - TOBACCO PREVENTION
AND CONTROL |
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(5.000) |
|
(5.000) |
|
(5.000) |
|
(5.000) |
|
(5.000) |
|
(4.000) |
|
(4.000) |
|
(4.000) |
|
(4.000) |
|
| Pers. Serv. |
|
|
226,011 |
|
265,488 |
|
256,086 |
|
273,884 |
|
293,267 |
|
282,677 |
|
269,111 |
|
282,364 |
|
291,596 |
|
| All Other |
|
|
6,390,000 |
|
4,700,000 |
|
6,524,999 |
|
6,524,999 |
|
6,222,403
|
|
6,488,260
|
|
6,539,145 |
|
6,493,345
|
|
7,075,589
|
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
6,616,011
|
|
4,965,488
|
|
6,781,085
|
|
6,798,883
|
|
6,515,670
|
|
6,770,937
|
|
6,808,256
|
|
6,775,709
|
|
7,367,185
|
|
| Annual % Increase |
|
|
|
|
-24.95% |
|
36.56% |
|
0.26% |
|
-4.17% |
|
3.92% |
|
0.55% |
|
-0.48% |
|
8.73% |
|
| 011-10A-0953-06 |
FHM - BUREAU OF HEALTH - HOME VISITS |
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| All Other |
|
|
3,465,000 |
|
3,300,000 |
|
3,300,000 |
|
4,300,000 |
|
4,600,000
|
|
4,591,060 |
|
4,715,713 |
|
5,382,713 |
|
5,432,713 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
3,465,000
|
|
3,300,000
|
|
3,300,000
|
|
4,300,000
|
|
4,600,000
|
|
4,591,060
|
|
4,715,713
|
|
5,382,713
|
|
5,432,713
|
|
| Annual % Increase |
|
|
|
|
-4.76% |
|
0.00% |
|
30.30% |
|
6.98% |
|
-0.19% |
|
2.72% |
|
14.14% |
|
0.93% |
|
| 011-10A-0953-07 |
FHM - BUREAU OF HEALTH - COMMUNITY SCHOOL
GRANTS |
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| All Other |
|
|
4,110,000 |
|
7,690,000 |
|
7,690,000 |
|
7,690,000 |
|
7,690,000 |
|
7,675,053 |
|
7,883,443 |
|
8,890,743
|
|
9,059,743
|
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
4,110,000
|
|
7,690,000
|
|
7,690,000
|
|
7,690,000
|
|
7,690,000
|
|
7,675,053
|
|
7,883,443
|
|
8,890,743
|
|
9,059,743
|
|
| Annual % Increase |
|
|
|
|
87.10% |
|
0.00% |
|
0.00% |
|
0.00% |
|
-0.19% |
|
2.72% |
|
12.78% |
|
1.90% |
|
| 011-10A-0953-08 |
FHM - PUBLIC HEALTH INFRASTRUCTURE |
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| All Other |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
1,370,000
|
|
1,470,000 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
1,370,000
|
|
1,470,000
|
|
| Annual % Increase |
|
|
|
|
0.00% |
|
0.00% |
|
0.00% |
|
0.00% |
|
0.00% |
|
0.00% |
|
100.00% |
|
7.30% |
|
| 011-10A-0954-01 |
FHM - BFI - CENTRAL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
| Pers. Serv. |
|
|
29,587 |
|
29,587 |
|
32,130 |
|
34,762 |
|
37,286 |
|
42,528
|
|
44,416 |
|
51,051 |
|
54,052 |
|
| All Other |
|
|
0 |
|
0 |
|
1,094 |
|
902 |
|
941 |
|
1,467 |
|
4,450 |
|
7,726 |
|
7,846 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
29,587
|
|
29,587
|
|
33,224
|
|
35,664
|
|
38,227
|
|
43,995
|
|
48,866
|
|
58,777
|
|
61,898
|
|
| Annual % Increase |
|
|
|
|
0.00% |
|
12.29% |
|
7.34% |
|
7.19% |
|
15.09% |
|
11.07% |
|
20.28% |
|
5.31% |
|
| 011-10A-0955-01 |
FHM - BUREAU OF MEDICAL SERVICES |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
| Pers. Serv. |
|
|
23,794 |
|
51,221 |
|
62,497 |
|
64,778 |
|
65,832 |
|
67,003
|
|
43,021
|
|
66,075 |
|
69,863 |
|
| All Other |
|
|
50,000 |
|
50,000 |
|
37,994 |
|
55,440 |
|
55,443 |
|
53,151 |
|
51,837 |
|
56,837 |
|
56,837 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
73,794
|
|
101,221
|
|
100,491
|
|
120,218
|
|
121,275
|
|
120,154
|
|
94,858
|
|
122,912
|
|
126,700
|
|
| Annual % Increase |
|
|
|
|
37.17% |
|
-0.72% |
|
19.63% |
|
0.88% |
|
-0.92% |
|
-21.05% |
|
29.57% |
|
3.08% |
|
| 011-10A-0956-01 |
FHM - FAMILY PLANNING |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| All Other |
|
|
400,000 |
|
400,000 |
|
400,000 |
|
400,000 |
|
400,000 |
|
399,223 |
|
410,062 |
|
468,962 |
|
884,240
|
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
400,000
|
|
400,000
|
|
400,000
|
|
400,000
|
|
400,000
|
|
399,223
|
|
410,062
|
|
468,962
|
|
884,240
|
|
| Annual % Increase |
|
|
|
|
0.00% |
|
0.00% |
|
0.00% |
|
0.00% |
|
-0.19% |
|
2.72% |
|
14.36% |
|
88.55% |
|
| 011-10A-0957-01 |
FHM - SERVICE CENTER |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(10.000) |
|
(10.000) |
|
(10.000) |
|
(10.000) |
|
(10.000) |
|
(10.000) |
|
(10.000) |
|
(10.000) |
|
(10.000) |
|
| Pers. Serv. |
|
|
444,601 |
|
475,398 |
|
461,713 |
|
545,674 |
|
571,899 |
|
592,966
|
|
634,384 |
|
652,570
|
|
657,596
|
|
| All Other |
|
|
0 |
|
0 |
|
41,910 |
|
44,853 |
|
44,928 |
|
44,841 |
|
46,235
|
|
46,438 |
|
46,349 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
444,601
|
|
475,398
|
|
503,623
|
|
590,527
|
|
616,827
|
|
637,807
|
|
680,619
|
|
699,008
|
|
703,945
|
|
| Annual % Increase |
|
|
|
|
6.93% |
|
5.94% |
|
17.26% |
|
4.45% |
|
3.40% |
|
6.71% |
|
2.70% |
|
0.71% |
|
| 011-10A-0958-01 |
FHM - DONATED DENTAL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| All Other |
|
|
33,940 |
|
35,200 |
|
36,250 |
|
36,250 |
|
36,250 |
|
36,180 |
|
37,162 |
|
42,562 |
|
42,562 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
33,940
|
|
35,200
|
|
36,250
|
|
36,250
|
|
36,250
|
|
36,180
|
|
37,162
|
|
42,562
|
|
42,562
|
|
| Annual % Increase |
|
|
|
|
3.71% |
|
2.98% |
|
0.00% |
|
0.00% |
|
-0.19% |
|
2.71% |
|
14.53% |
|
0.00% |
|
| 011-10A-0959-01 |
FHM - HEAD START |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| All Other |
|
|
1,950,000 |
|
1,350,000 |
|
1,350,000 |
|
1,350,000 |
|
1,350,000 |
|
1,347,376 |
|
1,383,960
|
|
1,582,460 |
|
1,582,460 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
1,950,000
|
|
1,350,000
|
|
1,350,000
|
|
1,350,000
|
|
1,350,000
|
|
1,347,376
|
|
1,383,960
|
|
1,582,460
|
|
1,582,460
|
|
| Annual % Increase |
|
|
|
|
-30.77% |
|
0.00% |
|
0.00% |
|
0.00% |
|
-0.19% |
|
2.72% |
|
14.34% |
|
0.00% |
|
| 011-10A-0960-01 |
FHM - MEDICAL CARE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| All Other |
|
|
16,812,044 |
|
16,472,858 |
|
17,408,855 |
|
17,481,945 |
|
17,079,061 |
|
6,964,512 |
|
10,773,196 |
|
9,365,708
|
|
8,776,069
|
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
16,812,044
|
|
16,472,858
|
|
17,408,855
|
|
17,481,945
|
|
17,079,061
|
|
6,964,512
|
|
10,773,196
|
|
9,365,708
|
|
8,776,069
|
|
| Annual % Increase |
|
|
|
|
-2.02% |
|
5.68% |
|
0.42% |
|
-2.30% |
|
-59.22% |
|
54.69% |
|
-13.06% |
|
-6.30% |
|
| 011-10A-0961-01 |
FHM - PURCHASED SOCIAL SERVICES |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| All Other |
|
|
5,559,074 |
|
3,885,689 |
|
1,785,689 |
|
3,885,689 |
|
3,885,689 |
|
3,878,137 |
|
3,983,435 |
|
4,555,435 |
|
4,605,435 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
5,559,074
|
|
3,885,689
|
|
1,785,689
|
|
3,885,689
|
|
3,885,689
|
|
3,878,137
|
|
3,983,435
|
|
4,555,435
|
|
4,605,435
|
|
| Annual % Increase |
|
|
|
|
-30.10% |
|
-54.04% |
|
117.60% |
|
0.00% |
|
-0.19% |
|
2.72% |
|
14.36% |
|
1.10% |
|
| 011-10A-0962-01 |
FHM - BONE MARROW SCREENING |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| All Other |
|
|
250,000 |
|
0 |
|
136,145 |
|
80,000 |
|
80,000 |
|
79,845 |
|
82,012 |
|
93,712 |
|
93,712 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
250,000
|
|
0 |
|
136,145
|
|
80,000
|
|
80,000
|
|
79,845
|
|
82,012
|
|
93,712
|
|
93,712
|
|
| Annual % Increase |
|
|
|
|
-100.00% |
|
0.00% |
|
-41.24% |
|
0.00% |
|
-0.19% |
|
2.71% |
|
14.27% |
|
0.00% |
|
| 011-10A-Z015-01 |
FHM
- DRUGS FOR THE ELDERLY & DISABLED |
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| All Other |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
9,664,409
|
|
8,350,060 |
|
11,674,840 |
|
13,912,727 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
9,664,409
|
|
8,350,060
|
|
11,674,840
|
|
13,912,727
|
|
| Annual % Increase |
|
|
|
|
0.00% |
|
0.00% |
|
0.00% |
|
0.00% |
|
0.00% |
|
-13.60% |
|
39.82% |
|
19.17% |
|
| 011-10A-Z048-01 |
FHM
- IMMUNIZATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| All Other |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
1,258,000 |
|
1,258,000 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
1,258,000
|
|
1,258,000
|
|
| Annual % Increase |
|
|
|
|
0.00% |
|
0.00% |
|
0.00% |
|
0.00% |
|
0.00% |
|
0.00% |
|
100.00% |
|
100.00% |
|
| DEPARTMENT OF
HEALTH AND HUMAN SERVICES (formerly DHS) |
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(17.000) |
|
(17.000) |
|
(17.000) |
|
(17.000) |
|
(17.000) |
|
(16.000) |
|
(16.000) |
|
(16.000) |
|
(16.000) |
|
| Pos. - Other |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
723,993 |
|
821,694 |
|
812,426 |
|
919,098 |
|
968,284 |
|
985,174 |
|
990,932 |
|
1,052,060 |
|
1,073,107 |
|
| All Other |
|
|
39,550,058 |
|
38,833,747 |
|
39,662,936 |
|
42,800,078 |
|
42,394,715 |
|
42,171,669 |
|
45,234,607 |
|
52,403,278 |
|
55,278,179 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Unallocated |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Dept. Total |
|
|
40,274,051
|
|
39,655,441
|
|
40,475,362
|
|
43,719,176
|
|
43,362,999
|
|
43,156,843
|
|
46,225,539
|
|
53,455,338
|
|
56,351,286
|
|
| Annual %
Increase |
|
|
-1.54% |
|
2.07% |
|
8.01% |
|
-0.81% |
|
-0.48% |
|
7.11% |
|
15.64% |
|
5.42% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| JUDICIAL
DEPARTMENT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 011-40A-0963-01 |
FHM - JUDICIAL DEPARTMENT |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
| Pers. Serv. |
|
|
54,995 |
|
70,220 |
|
76,232 |
|
80,553 |
|
87,410 |
|
95,586
|
|
100,849
|
|
94,808 |
|
100,025 |
|
| All Other |
|
|
0 |
|
2,500 |
|
800 |
|
2,550 |
|
2,601 |
|
2,660 |
|
2,726 |
|
2,726 |
|
2,726 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
54,995
|
|
72,720
|
|
77,032
|
|
83,103
|
|
90,011
|
|
98,246
|
|
103,575
|
|
97,534
|
|
102,751
|
|
| Annual % Increase |
|
|
|
|
32.23% |
|
5.93% |
|
7.88% |
|
8.31% |
|
9.15% |
|
5.42% |
|
-5.83% |
|
5.35% |
|
| JUDICIAL DEPARTMENT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
(1.000) |
|
| Pos. - Other |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
54,995 |
|
70,220 |
|
76,232 |
|
80,553 |
|
87,410 |
|
95,586 |
|
100,849 |
|
94,808 |
|
100,025 |
|
| All Other |
|
|
0 |
|
2,500 |
|
800 |
|
2,550 |
|
2,601 |
|
2,660 |
|
2,726 |
|
2,726 |
|
2,726 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Unallocated |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Dept. Total |
|
|
54,995
|
|
72,720
|
|
77,032
|
|
83,103
|
|
90,011
|
|
98,246
|
|
103,575
|
|
97,534
|
|
102,751
|
|
| Annual % Increase |
|
|
32.23% |
|
5.93% |
|
7.88% |
|
8.31% |
|
9.15% |
|
5.42% |
|
-5.83% |
|
5.35% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| DEPARTMENT OF
PUBLIC SAFETY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 011-16A-0964-01 |
FHM - FIRE MARSHAL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(3.500) |
|
(3.500) |
|
(3.500) |
|
(3.500) |
|
(3.500) |
|
(3.500) |
|
(3.500) |
|
(3.000) |
|
(3.000) |
|
| Pers. Serv. |
|
|
150,968 |
|
196,073 |
|
186,769 |
|
181,169 |
|
191,542 |
|
176,781
|
|
188,327
|
|
201,270 |
|
210,198 |
|
| All Other |
|
|
0 |
|
0 |
|
19,000 |
|
19,380 |
|
19,767 |
|
19,750 |
|
20,310 |
|
12,120 |
|
12,120 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Program Total |
|
|
150,968
|
|
196,073
|
|
205,769
|
|
200,549
|
|
211,309
|
|
196,531
|
|
208,637
|
|
213,390
|
|
222,318
|
|
| Annual % Increase |
|
|
|
|
29.88% |
|
4.95% |
|
-2.54% |
|
5.37% |
|
-6.99% |
|
6.16% |
|
2.28% |
|
4.18% |
|
| DEPARTMENT OF PUBLIC SAFETY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(3.500) |
|
(3.500) |
|
(3.500) |
|
(3.500) |
|
(3.500) |
|
(3.500) |
|
(3.500) |
|
(3.000) |
|
(3.000) |
|
| Pos. - Other |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
150,968 |
|
196,073 |
|
186,769 |
|
181,169 |
|
191,542 |
|
176,781 |
|
188,327 |
|
201,270 |
|
210,198 |
|
| All Other |
|
|
0 |
|
0 |
|
19,000 |
|
19,380 |
|
19,767 |
|
19,750 |
|
20,310 |
|
12,120 |
|
12,120 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Unallocated |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
| Dept. Total |
|
|
150,968
|
|
196,073
|
|
205,769
|
|
200,549
|
|
211,309
|
|
196,531
|
|
208,637
|
|
213,390
|
|
222,318
|
|
| Annual % Increase |
|
|
29.88% |
|
4.95% |
|
-2.54% |
|
5.37% |
|
-6.99% |
|
6.16% |
|
2.28% |
|
4.18% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GRAND TOTALS -
ALL DEPARTMENTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Pos. - Leg. |
|
|
(23.500) |
|
(23.500) |
|
(23.500) |
|
(22.500) |
|
(22.500) |
|
(21.500) |
|
(21.500) |
|
(22.500) |
|
(22.500) |
|
| Pos. - Other |
|
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
(0.000) |
|
| Pers. Serv. |
|
|
1,027,413 |
|
1,205,053 |
|
1,200,970 |
|
1,311,286 |
|
1,379,808 |
|
1,400,853 |
|
1,428,231 |
|
1,598,387 |
|
1,644,683 |
|
| All Other |
|
|
45,860,419 |
|
43,462,587 |
|
45,695,553 |
|
48,888,051 |
|
48,483,206 |
|
48,342,084 |
|
51,424,704 |
|
59,485,528 |
|
62,662,384 |
|
| Cap. Exp. |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0
|
|
0
|
|
0
|
|
0
|
|
| Unallocated |
|
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0
|
|
0
|
|
0
|
|
0
|
|
| Grand Total |
|
|
46,887,832 |
|
44,667,640 |
|
46,896,523 |
|
50,199,337 |
|
49,863,014 |
|
49,742,937 |
|
52,852,935 |
|
61,083,915 |
|
64,307,067 |
|
| Annual %
Increase |
|
|
-4.74% |
|
4.99% |
|
7.04% |
|
-0.67% |
|
-0.24% |
|
6.25% |
|
15.57% |
|
5.28% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| *
For 2000-01 does not include the $25,540,000 allocated to Biennial Reserve in
2000-01 and then subsequently deallocated in 2001-02, and does not include
$11,094,948 allocated to the Trust Fund for a Healthy Maine -- $11,099,592
was actually transferred. |
| **
History reflects changes to FHM program names made in PL 2001, c559, Part AA,
that allowed for a better accounting of FHM funds. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|