| FUND FOR A HEALTHY MAINE (FHM) STATUS |
|
Reflects all actions through the
124th Legislature, 1st Regular Session 1 |
|
|
|
|
|
|
|
|
|
|
|
FY 10 |
|
FY 11 |
|
| FHM RESOURCES: |
|
|
|
|
|
| Revenue |
|
|
|
|
|
|
December 2008 Base Revenue Estimate |
|
$63,760,785 |
|
$64,478,815 |
|
|
May 2009 Revenue Forecast |
|
($4,106,734) |
|
($7,384,811) |
|
|
|
|
|
|
|
|
|
Subtotal -
Revenue |
|
$59,654,051
|
|
$57,094,004
|
|
|
|
|
|
|
|
|
| Other Resources and Adjustments |
|
|
|
|
|
|
Adjustments to Prior Year Balances |
|
$0 |
|
$0 |
|
|
Lapsed Balances from Unexpended Funds |
|
$0 |
|
$0 |
|
|
|
|
|
|
|
|
|
Subtotal - Other
Resources and Adjustments |
|
$0 |
|
$0 |
|
|
|
|
|
|
|
|
| Total FHM
Resources |
|
$59,654,051
|
|
$57,094,004
|
|
|
|
|
|
|
|
|
| FHM
ALLOCATIONS AND OTHER USES: 2 |
|
|
|
|
|
|
|
|
|
|
|
|
| Transfers |
|
|
|
|
|
|
Transfers
through 124th Legislature, 1st Regular Session |
|
$0 |
|
$0 |
|
|
|
|
|
|
|
|
|
Subtotal -
Transfers |
|
$0 |
|
$0 |
|
| Allocations |
|
|
|
|
|
|
Biennial Budget Bill - Baseline Allocations (LD 353, PL
2009, c. 213) |
|
$69,006,136 |
|
$69,014,916 |
|
|
Biennial Budget Bill - Adjustments to Baseline
(LD 353, PL 2009, c. 213) |
($6,267,094) |
|
($8,235,646) |
|
|
|
|
|
|
|
|
|
Subtotal -
Allocations |
|
$62,739,042
|
|
$60,779,270
|
|
|
|
|
|
|
|
|
| Total
Allocations and Other Uses |
|
$62,739,042
|
|
$60,779,270
|
|
|
|
|
|
|
|
|
| Net Change
(Resources minus Allocations and Other Uses) |
|
($3,084,991) |
|
($3,685,266) |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
BEGINNING BALANCE |
|
$6,770,378 |
|
$3,685,387 |
|
| |
NET CHANGE (FROM ABOVE) |
|
($3,084,991) |
|
($3,685,266) |
|
| |
ENDING BALANCE |
|
$3,685,387
|
|
$121 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| NOTES: |
|
|
|
|
|
| 1 |
Based on all
legislative changes through the 124th Legislature, 1st Regular Session. |
|
| 2 |
For the purposes
of this summary, transfers out are treated as an expenditure/use and are
positive amounts, while transfers in are negative amounts. There were no transfers authorized through
the 124th Legislature, 1st Regular Session. |
|
|
|
|
|
|
|
|