More Related Content
More from Maine Public Health Association Tobacco Policy Subcommittee and Friends of the FHM
More from Maine Public Health Association Tobacco Policy Subcommittee and Friends of the FHM (20)
FHM Allocations FY07-13 with Degree of Change Figures, July 2011
- 1. Fund for a Healthy Maine
Budgeted Allocations and Uses - By Department/By Account
(Calculations based on on FY 12/13 biennial budget per PL 2011, c. 380) 07/20/11 [ako]
Department/ Account Acct. Number FY 2007-08 FY 2008-09 Change Since 08 Percentage FY 2009-10 Change Since 09 % Change
Leg. Ct. PS All Other Total Leg. Ct. PS All Other Total Leg. Ct. PS All Other Total Leg. Ct.
Attorney General - FHM - Attorney General 01426A094701 1.500 $159,616 $29,429 $189,045 1.500 $169,115 $29,569 $198,684 $9,639 5.1% 1.500 $141,832 $27,114 $168,946 -$29,738 -15.0% 1.500
1.500 $159,616 $29,429 $189,045 1.500 $169,115 $29,569 $198,684 $9,639 5.1% 1.500 $141,832 $27,114 $168,946 -$29,738 -15.0% 1.500
DHHS - FHM - Substance Abuse 01414G094801 0.000 $0 $6,466,079 $6,466,079 0.000 $0 $6,361,921 $6,361,921 -$104,158 -1.6% 0.000 $0 $6,297,305 $6,297,305 -$64,616 -1.0% 0.000
Judicial - FHM Judicial Department 01440A096301 1.000 $94,808 $2,726 $97,534 1.000 $107,960 $2,726 $110,686 $13,152 13.5% 1.000 $117,803 $2,605 $120,408 $9,722 8.8% 1.000
DHHS-OSA-Medicaid Match 0.000 $0 $0 $0 0.000 $0 $0 $0 $0 0.0% 0.000
1.000 $94,808 $6,468,805 $6,563,613 1.000 $107,960 $6,364,647 $6,472,607 -$91,006 -1.4% 1.000 $117,803 $6,299,910 $6,417,713 -$54,894 -0.8% 1.000
Education - FHM - School Nurse Consultant 01405A094910 1.000 $90,633 $9,134 $99,767 1.000 $94,647 $9,023 $103,670 $3,903 3.9% 1.000 $94,792 $8,623 $103,415 -$255 -0.2% 1.000
FAME - Health Education Centers 01494F095002 0.000 $0 $117,235 $117,235 0.000 $0 $117,235 $117,235 $0 0.0% 0.000 $0 $112,040 $112,040 -$5,195 -4.4% 0.000
FAME - Dental Education 01494F095101 0.000 $0 $277,735 $277,735 0.000 $0 $277,735 $277,735 $0 0.0% 0.000 $0 $265,428 $265,428 -$12,307 -4.4% 0.000
DHHS - FHM - Oral Health 01410A095301 0.000 $0 $1,113,797 $1,113,797 0.000 $0 $973,897 $973,897 -$139,900 -12.6% 0.000 $0 $930,744 $930,744 -$43,153 -4.4% 0.000
DHHS - FHM - Family Planning 01410A095601 0.000 $0 $468,962 $468,962 0.000 $0 $884,240 $884,240 $415,278 88.6% 0.000 $0 $448,183 $448,183 -$436,057 -49.3% 0.000
DHHS - FHM - Donated Dental 01410A095801 0.000 $0 $42,562 $42,562 0.000 $0 $42,562 $42,562 $0 0.0% 0.000 $0 $40,677 $40,677 -$1,885 -4.4% 0.000
DHHS - FHM - Bone Marrow Screening 01410A096201 0.000 $0 $93,712 $93,712 0.000 $0 $93,712 $93,712 $0 0.0% 0.000 $0 $89,560 $89,560 -$4,152 -4.4% 0.000
DHHS - FHM - Public Health Infrastructure 01410A095308 0.000 $0 $1,370,000 $1,370,000 0.000 $0 $1,470,000 $1,470,000 $100,000 7.3% 0.000 $0 $1,404,866 $1,404,866 -$65,134 -4.4% 1.000
DHA - FHM - Dirigo Health 01495DZ07001 0.000 $0 $0 $0 0.000 $0 $5,000,000 $5,000,000 $5,000,000 0.000 $0 $4,683,443 $4,683,443 -$316,557 -6.3% 0.000
1.000 $90,633 $3,493,137 $3,583,770 1.000 $94,647 $8,868,404 $8,963,051 $5,379,281 150.1% 1.000 $94,792 $7,983,564 $8,078,356 -$884,695 -9.9% 2.000
FAME - FHM - Quality Child Care 01494F095203 0.000 $0 $167,792 $167,792 $0 $167,792 $167,792 $0 0.0% 0.000 $0 $160,358 $160,358 -$7,434 -4.4% 0.000
Public Safety - FHM Fire Marshall 01416A096401 3.000 $201,270 $12,120 $213,390 0.000 $250,539 $12,367 $262,906 $49,516 23.2% 3.000 $237,637 $1,155,253 $1,392,890 $1,129,984 429.8% 3.000
DHHS - FHM - Home Visitation 01410A095306 0.000 $0 $5,382,713 $5,382,713 3.000 $0 $5,432,713 $5,432,713 $50,000 0.9% 0.000 $0 $5,191,997 $5,191,997 -$240,716 -4.4% 0.000
DHHS - FHM - Service Center 01410A095701 10.000 $652,570 $46,438 $699,008 0.000 $673,752 $46,349 $720,101 $21,093 3.0% 10.000 $759,981 $20,660 $780,641 $60,540 8.4% 5.000
DHHS - FHM - Head Start 01410A095901 0.000 $0 $1,582,460 $1,582,460 10.000 $0 $1,582,460 $1,582,460 $0 0.0% 0.000 $0 $1,512,343 $1,512,343 -$70,117 -4.4% 0.000
DHHS - FHM - Purchased Social Services 01410A096101 0.000 $0 $4,555,435 $4,555,435 0.000 $0 $4,605,435 $4,605,435 $50,000 1.1% 0.000 $0 $4,401,375 $4,401,375 -$204,060 -4.4% 0.000
Education - FHM - School Breakfast 01405AZ06801 0.000 $0 $0 $0 0.000 $0 $224,925 $224,925 $224,925 0.000 $0 $171,314 $171,314 -$53,611 -23.8% 0.000
13.000 $853,840 $11,746,958 $12,600,798 13.000 $924,291 $12,072,041 $12,996,332 $395,534 3.1% 13.000 $997,618 $12,613,300 $13,610,918 $614,586 4.7% 8.000
DHHS-FHM-Tobacco Prev., Control & Treat. 01410A095302 4.000 $282,364 $6,493,345 $6,775,709 4.000 $302,007 $7,075,589 $7,377,596 $601,887 8.9% 7.000 $603,169 $6,496,640 $7,099,809 -$277,787 -3.8% 7.000
DHHS-FHM-Comm./Sch. Grants & SW Coord 01410A095307 0.000 $0 $8,740,743 $8,740,743 0.000 $122,436 $8,937,307 $9,059,743 $319,000 3.6% 0.000 $141,769 $8,523,055 $8,664,824 -$394,919 -4.4% 0.000
DHHS-FHM-Immunization 01410AZ04801 0.000 $0 $1,258,000 $1,258,000 0.000 $0 $1,258,000 $1,258,000 $0 0.0% 0.000 $0 $1,201,684 $1,201,684 -$56,316 -4.5% 0.000
4.000 $282,364 $16,492,088 $16,774,452 4.000 $424,443 $17,270,896 $17,695,339 $920,887 5.5% 7.000 $744,938 $16,221,379 $16,966,317 -$729,022 -4.1% 7.000
DHHS - FHM - BFI - Central 01410A095401 1.000 $51,051 $7,726 $58,777 1.000 $54,052 $7,846 $61,898 $3,121 5.3% 0.000 $0 $281 $281 -$61,617 -99.5% 0.000
DHHS - FHM - Bureau of Medical Services 01410A095501 1.000 $66,075 $56,837 $122,912 1.000 $83,660 $56,837 $140,497 $17,585 14.3% 1.000 $87,047 $53,239 $140,286 -$211 -0.2% 0.000
DHHS-FHM-Medical Care 01410A096001 0.000 $0 $9,365,708 $9,365,708 0.000 $0 $7,407,490 $7,407,490 -$1,958,218 -20.9% 0.000 $0 $6,001,113 $6,001,113 -$1,406,377 -19.0% 0.000
2.000 $117,126 $9,430,271 $9,547,397 2.000 $137,712 $7,472,173 $7,609,885 -$1,937,512 -20.3% 1.000 $87,047 $6,054,633 $6,141,680 -$1,468,205 -19.3% 0.000
DHHS - FHM - DEL (non-Racino funds) 01410AZ01501 0.000 $0 $8,005,450 $8,005,450 0.000 $0 $8,155,450 $8,912,727 $907,277 11.3% 0.000 $0 $8,531,892 $8,531,892 -$380,835 -4.3% 0.000
DHHS - FHM - DEL (Racino funds) 01410AZ01501 0.000 $0 $3,669,390 $3,669,390 0.000 $0 $5,757,277 $5,757,277 $2,087,887 56.9% 0.000 $0 $4,500,000 $4,500,000 -$1,257,277 -21.8% 0.000
DHHS - FHM - DEA Grant 01410A095309 0.000 $0 $150,000 $150,000 0.000 $0 $0 $0 -$150,000 -100.0% 0.000 $0 $0 $0 $0 0.0% 0.000
Public Safety - FHM - DEA Pilot Project 01416AZ08501 0.000 $0 $0 $0 0.000 $0 $150,000 $150,000 $150,000 0.000 $0 $0 $0 -$150,000 -100.0% 0.000
0.000 $0 $11,824,840 $11,824,840 0.000 $0 $14,062,727 $14,820,004 $2,995,164 25.3% 0.000 $0 $13,031,892 $13,031,892 -$1,788,112 -12.1% 0.000
Transfers to the General Fund N/A 0.000 $0 $225,000 $225,000 0.000 $0 $1,464,406 $1,464,406 $1,239,406 550.8% 0.000 $0 $3,925,515 $3,925,515 $2,461,109 168.1% 0.000
DAFS - Fund for a Healthy Maine 01418F092101 0.000 $0 $0 $0 0.000 $0 $0 $0 $0 0.0% 0.000 $0 $0 $0 $0 0.0% 0.000
0.000 $0 $225,000 $225,000 0.000 $0 $1,464,406 $1,464,406 $1,239,406 550.8% 0.000 $0 $3,925,515 $3,925,515 $2,461,109 168.1% 0.000
Total- All Categories 22.500 $1,598,387 $59,710,528 $61,308,915 22.500 $1,858,168 $67,604,863 $70,220,308 $8,911,393 14.5% 24.500 $2,184,030 $66,157,307 $68,341,337 -$1,878,971 -2.7% 19.500
PROGRAMS: $57,414,525 PROGRAMS: $57,773,700 PROGRAMS: $55,061,065
*"Programs" include all allocations except the School Breakfast Program, Dirigo Health, Racino-funded DEL allocations, and any transfers to DAFS or the General Fund.
- 2. FY 2010-11 Change Since 10 % Change FY 2011-12 Change Since 11 % Change FY 2012-13 Change Since 12 % Change
PS All Other Total Leg. Ct. PS All Other Total Leg. Ct. PS All Other Total
$149,729 $26,046 $175,775 $6,829 4.0% 1.000 $87,738 $24,102 $111,840 -$63,935 -36.4% 1.000 $95,424 $24,263 $119,687 $7,847 7.0%
$149,729 $26,046 $175,775 $6,829 4.0% 1.000 $87,738 $24,102 $111,840 -$63,935 -36.4% 1.000 $95,424 $24,263 $119,687 $7,847 7.0%
$0 $5,589,908 $5,589,908 -$707,397 -11.2% 0.000 $0 $1,848,306 $1,848,306 -$3,741,602 -66.9% 0.000 $0 $1,848,306 $1,848,306 $0 0.0%
$116,782 $2,471 $119,253 -$1,155 -1.0% 0.000 $0 $0 $0 -$119,253 -100.0% 0.000 $0 $0 $0 $0 0.0%
$0 $0 $0 $0 0.0% 0.000 $0 $1,257,666 $1,257,666 $1,257,666 0.0% 0.000 $0 $1,257,666 $1,257,666 $0 0.0%
$116,782 $5,592,379 $5,709,161 -$708,552 -11.0% 0.000 $0 $3,105,972 $3,105,972 -$2,603,189 -45.6% 0.000 $0 $3,105,972 $3,105,972 $0 0.0%
$96,469 $8,178 $104,647 $1,232 1.2% 0.000 $0 $0 $0 -$104,647 -100.0% 0.000 $0 $0 $0 $0 0.0%
$0 $106,260 $106,260 -$5,780 -5.2% 0.000 $0 $100,353 $100,353 -$5,907 -5.6% 0.000 $0 $100,353 $100,353 $0 0.0%
$0 $251,735 $251,735 -$13,693 -5.2% 0.000 $0 $237,740 $237,740 -$13,995 -5.6% 0.000 $0 $237,740 $237,740 $0 0.0%
$0 $927,726 $927,726 -$3,018 -0.3% 0.000 $0 $600,000 $600,000 -$327,726 -35.3% 0.000 $0 $600,000 $600,000 $0 0.0%
$0 $425,061 $425,061 -$23,122 -5.2% 0.000 $0 $401,430 $401,430 -$23,631 -5.6% 0.000 $0 $401,430 $401,430 $0 0.0%
$0 $38,610 $38,610 -$2,067 -5.1% 0.000 $0 $36,463 $36,463 -$2,147 -5.6% 0.000 $0 $36,463 $36,463 $0 0.0%
$0 $84,940 $84,940 -$4,620 -5.2% 0.000 $0 $0 $0 -$84,940 -100.0% 0.000 $0 $0 $0 $0 0.0%
$110,092 $1,332,387 $1,442,479 $37,613 2.7% 1.000 $108,488 $1,258,314 $1,366,802 -$75,677 -5.2% 1.000 $111,001 $1,258,314 $1,369,315 $2,513 0.2%
$0 $4,441,791 $4,441,791 -$241,652 -5.2% 0.000 $0 $1,161,647 $1,161,647 -$3,280,144 -73.8% 0.000 $0 $1,161,647 $1,161,647 $0 0.0%
$206,561 $7,616,688 $7,823,249 -$255,107 -3.2% 1.000 $108,488 $3,795,947 $3,904,435 -$3,918,814 -50.1% 1.000 $111,001 $3,795,947 $3,906,948 $2,513 0.1%
$0 $152,084 $152,084 -$8,274 -5.2% 0.000 $0 $0 $0 -$152,084 -100.0% 0.000 $0 $0 $0 $0 0.0%
$242,543 $13,726 $256,269 -$1,136,621 -81.6% 0.000 $0 $0 $0 -$256,269 -100.0% 0.000 $0 $0 $0 $0 0.0%
$0 $4,924,134 $4,924,134 -$267,863 -5.2% 0.000 $0 $2,653,383 $2,653,383 -$2,270,751 -46.1% 0.000 $0 $2,653,383 $2,653,383 $0 0.0%
$348,780 $10,873 $359,653 -$420,988 -53.9% 0.000 $0 $0 $0 -$359,653 -100.0% 0.000 $0 $0 $0 $0 0.0%
$0 $1,434,319 $1,434,319 -$78,024 -5.2% 0.000 $0 $1,354,580 $1,354,580 -$79,739 -5.6% 0.000 $0 $1,354,580 $1,354,580 $0 0.0%
$0 $4,174,301 $4,174,301 -$227,074 -5.2% 0.000 $0 $3,942,236 $3,942,236 -$232,065 -5.6% 0.000 $0 $3,942,236 $3,942,236 $0 0.0%
$0 $162,475 $162,475 -$8,839 -5.2% 0.000 $0 $213,720 $213,720 $51,245 31.5% 0.000 $0 $213,720 $213,720 $0 0.0%
$591,323 $10,871,912 $11,463,235 -$2,147,683 -15.8% 0.000 $0 $8,163,919 $8,163,919 -$3,299,316 -28.8% 0.000 $0 $8,163,919 $8,163,919 $0 0.0%
$599,750 $6,164,756 $6,764,506 -$335,303 -4.7% 7.000 $580,050 $5,822,030 $6,402,080 -$362,426 -5.4% 7.000 $599,379 $5,822,114 $6,421,493 $19,413 0.3%
$238,938 $7,986,205 $8,225,143 -$439,681 -5.1% * $241,119 $7,536,860 $7,777,979 -$447,164 -5.4% * $252,062 $7,536,860 $7,788,922 $10,943 0.1%
$0 $1,139,670 $1,139,670 -$62,014 -5.2% 0.000 $0 $1,078,884 $1,078,884 -$60,786 -5.3% 0.000 $0 $1,078,884 $1,078,884 $0 0.0%
$838,688 $15,290,631 $16,129,319 -$836,998 -4.9% 7.000 $821,169 $14,437,774 $15,258,943 -$870,376 -5.4% 7.000 $851,441 $14,437,858 $15,289,299 $30,356 0.2%
$0 $0 $0 -$281 -100.0% 0.000 $0 $0 $0 $0 0.0% 0.000 $0 $0 $0 $0 0.0%
$0 $1,065 $1,065 -$139,221 -99.2% 0.000 $0 $0 $0 -$1,065 -100.0% 0.000 $0 $0 $0 $0 0.0%
$0 $5,588,774 $5,588,774 -$412,339 -6.9% 0.000 $0 $7,876,677 $7,876,677 $2,287,903 40.9% 0.000 $0 $7,906,432 $7,906,432 $29,755 0.4%
$0 $5,589,839 $5,589,839 -$551,841 -9.0% 0.000 $0 $7,876,677 $7,876,677 $2,286,838 40.9% 0.000 $0 $7,906,432 $7,906,432 $29,755 0.4%
$0 $7,852,950 $7,852,950 -$678,942 -8.0% 0.000 $0 $7,434,230 $7,434,230 -$418,720 -5.3% 0.000 $0 $7,434,230 $7,434,230 $0 0.0%
$0 $4,500,000 $4,500,000 $0 0.0% 0.000 $0 $4,500,000 $4,500,000 $0 0.0% 0.000 $0 $4,500,000 $4,500,000 $0 0.0%
$0 $0 $0 $0 0.0% 0.000 $0 $0 $0 $0 0.0% 0.000 $0 $0 $0 $0 0.0%
$0 $0 $0 $0 0.0% 0.000 $0 $0 $0 $0 0.0% 0.000 $0 $0 $0 $0 0.0%
$0 $12,352,950 $12,352,950 -$678,942 -5.2% 0.000 $0 $11,934,230 $11,934,230 -$418,720 -3.4% 0.000 $0 $11,934,230 $11,934,230 $0 0.0%
$0 $1,455,770 $1,455,770 -$2,469,745 -62.9% 0.000 $0 $0 $0 -$1,455,770 -100.0% 0.000 $0 $0 $0 $0 0.0%
$0 $1,380,582 $1,380,582 $1,380,582 0.0% 0.000 $0 $1,375,000 $1,375,000 -$5,582 -0.4% 0.000 $0 $3,240,445 $3,240,445 $1,865,445 135.7%
$0 $2,836,352 $2,836,352 -$1,089,163 -27.7% 0.000 $0 $1,375,000 $1,375,000 -$1,461,352 -51.5% 0.000 $0 $3,240,445 $3,240,445 $1,865,445 135.7%
$1,903,083 $60,176,797 $62,079,880 -$6,261,457 -9.2% 9.000 $908,907 $46,917,674 $51,731,016 -$10,348,864 -16.7% 9.000 $1,057,866 $52,609,066 $53,666,932 $1,935,916 3.7%
PROGRAMS: $54,743,528 PROGRAMS: $44,480,649 PROGRAMS: $44,551,120