SB 450-FN – AS AMENDED BY THE HOUSE

1-14 Department of Administrative Services

01-14-14-1400-1042 Commissioner - Administration

01-14-14-1400-1042 020 Current Expenses General Funds ($1,000)

01-14-14-1400-1042 030 Equipment New/Replacement General Funds ($500)

01-14-14-1400-1042 080 Out-of-State Travel General Funds ($1,000)

01-14-14-1410-1044 Personnel Admin - Support

01-14-14-1410-1044 020 Current Expenses General Funds ($7,500)

01-14-14-1405-1310 Bureau of Accounting

01-14-14-1405-1310 030 Equipment New/Replacement General Funds ($250)

01-14-14-1405-1310 066 Employee Training General Funds ($1,450)

01-14-14-1405-1330 Financial Reporting

01-14-14-1405-1330 070 In-State Travel General Funds ($150)

01-14-14-1405-1330 080 Out-of-State Travel General Funds ($1,000)

01-14-14-1400-1350 Budget Office

01-14-14-1400-1350 080 Out-of-State Travel General Funds ($1,000)

01-14-14-1400-1360 Business Office

01-14-14-1400-1360 020 Current Expenses General Funds ($500)

01-14-14-1420-1370 Financial Data Management

01-14-14-1420-1370 037 Technology - Hardware General Funds ($25,352)

01-14-14-1420-1370 046 Consultants (non-benefited) General Funds ($30,000)

01-14-14-1400-1375 Risk Management Unit

01-14-14-1400-1375 020 Current Expenses General Funds ($500)

01-14-14-1400-1375 030 Equipment New/Replacement General Funds ($250)

01-14-14-1400-1375 080 Out-of-State Travel General Funds ($1,000)

01-14-14-1415-1440 Plant & Property Administration

01-14-14-1415-1440 070 In-State Travel General Funds ($250)

01-14-14-1415-1440 080 Out-of-State Travel General Funds ($1,450)

01-14-14-1410-1442 Employee Relations

01-14-14-1410-1442 020 Current Expenses General Funds ($600)

01-14-14-1415-2040 General Services

0.1-14-14-1415-2040 023 Heat, Electricity & Water General Funds ($50,000)

01-14-14-1415-2040 080 Out-of-State Travel General Funds ($184)

01-14-14-1415-2042 Bureau Facilities and Assets

Management

01-14-14-1415-2042 030 Equipment New/Replacement General Funds ($5,300)

01-14-14-1415-2045 Bureau of Court Facilities

01-14-14-1415-2045 023 Heat, Electricity & Water Other Funds ($125,000)

01-14-14-1415-2045 047 Own Forces Maintenance - Building &

Grounds Other Funds ($6,500)

01-14-14-1415-2045 070 In-State Travel Other Funds ($5,000)

01-14-14-1415-2045 201 Sheriff’s Reimbursement General Funds ($100,000)

01-14-14-1415-2083 M-S Building

01-14-14-1415-2083 020 Current Expenses General Funds ($10,000)

01-14-14-1415-2083 023 Heat, Electricity & Water General Funds ($25,000)

01-14-14-1415-2083 030 Equipment New/Replacement General Funds ($900)

01-14-14-1415-2083 070 In-State Travel General Funds ($500)

01-14-14-1415-2091 Public Works Bureau

01-14-14-1415-2091 020 Current Expenses General Funds ($5,000)

01-14-14-1415-2091 030 Equipment New/Replacement General Funds ($1,000)

01-14-14-1415-2091 070 In-State Travel General Funds ($7,500)

01-14-14-1415-2098 Dept. Of Justice Building

01-14-14-1415-2098 023 Heat, Electricity & Water General Funds ($15,000)

01-14-14-1415-2098 030 Equipment New/Replacement General Funds ($1,000)

01-14-14-1415-2099 Upham Walker Building

01-14-14-1415-2099 023 Heat, Electricity & Water General Funds ($5,000)

01-14-14-1415-5320 Lakes Region Campus

01-14-14-1415-5320 070 In-State Travel General Funds ($300)

01-14-14-1400-1356 Retirees Health

01-14-14-1400-1356 046 Consultants (Non-benefited) General Funds ($7,790)

01-14-14-1400-1356 100 Prescription Drug Expenditures General Funds ($1,423,300)

01-14-14-1400-1356 101 Medical Payments To Providers General Funds ($1,010,800)

01-14-14-1400-1356 102 Contracts for Program Services General Funds ($108,110)

01-34 Department of Cultural Resources

01-34-34-3420-3420 Office of Preservation

01-34-34-3420-3420 010 Personal Services - Permanent Classified General Funds ($38,560)

01-34-34-3420-3420 060 Benefits General Funds ($31,614)

01-34-34-3420-3441 Federal Preservation Programs

01-34-34-3420-3441 010 Personal Services - Permanent Classified Federal Funds $38,560

01-34-34-3420-3441 060 Benefits Federal Funds $31,614

01-34-34-3405-7000 Central Library Services

01-34-34-3405-7000 010 Personal Services - Permanent Classified General Funds ($115,595)

01-34-34-3405-7000 060 Benefits General Funds ($44,512)

01-34-34-3410-1250 State Arts Development

01-34-34-3410-1250 011 Personal Services - Unclassified General Funds ($32,561)

01-34-34-3410-1250 060 Benefits General Funds ($12,469)

01-84 Dept of Revenue Administration

01-84-84-8400-7884 Administration

01-84-84-8400-7884 070 In-State Travel General Funds ($50,000)

01-84-84-8405-1301 Audit Division

01-84-84-8405-1301 010 Personal Services - Permanent Classified General Funds ($319,665)

01-84-84-8405-1301 060 Benefits General Funds ($180,391)

01-84-84-8405-1401 Collections Division

01-84-84-8405-1401 010 Personal Services - Permanent Classified General Funds ($47,981)

01-84-84-8405-1401 060 Benefits General Funds ($24,135)

01-84-84-8405-1501 Documents Processing Division

01-84-84-8405-1501 010 Personal Services - Permanent Classified General Funds ($126,805)

01-84-84-8405-1501 012 Personal Services - Unclassified General Funds ($70,853)

01-84-84-8405-1501 045 Personal Services (Non-Benefited) General Funds ($30,000)

01-84-84-8405-1501 060 Benefits General Funds ($126,972)

01-84-84-8410-5413 Appraisal Services

01-84-84-8410-5413 010 Personal Services - Permanent Classified General Funds ($33,291)

01-84-84-8410-5413 060 Benefits General Funds ($14,258)

01-28 Real Estate Commission

01-28-28-2800-2054 Real Estate Comm Admin

01-28-28-2800-2054 010 Personal Services- Permanent Classified General Funds ($11,000)

01-28-28-2800-2054 104 Certification Expense General Funds ($27,000)

01-29 Real Estate Appraiser Board

01-29-29-2923-1140 Real Estate Appraiser Board Admin

01-29-29-2923-1140 060 Benefits General Funds ($7,155)

01-51 Board of Accountancy

01-51-51-5100-2115 Board of Accountancy Admin

01-51-51-5100-2115 020 Current Expenses General Funds ($8,000)

01-51-51-5100-2115 046 Consultants (Non-benefited) General Funds ($4,100)

01-31 Joint Board

01-31-31-3100-2250 Joint Board Admin

01-31-31-3100-2250 010 Personal Services- Permanent Classified General Funds ($33,840)

01-31-31-3100-2250 060 Benefits General Funds ($23,561)

01-39 Board of Manufactured Housing

01-39-39-3923-4423 Board of Manufactured Housing

01-39-39-3923-4423 020 Current Expense General Funds ($1,451)

01-39-39-3923-4423 070 In-State Travel General Funds ($260)

01-05 Executive Council

01-05-05-0520-1001 Executive Council

01-05-05-0520-1001 012 Personal Services - Unclassified General Funds ($300)

01-05-05-0520-1001 020 Current Expense General Funds ($2,180)

01-05-05-0520-1001 027 Transfers to DoIT General Funds ($500)

01-05-05-0520-1001 030 Equipment General Funds ($600)

01-05-05-0520-1001 080 Out-of-State Travel General Funds ($1,215)

01-02 Executive Office

01-02-02-0200 Executive Office

01-02-02-0200-1036 Office of the Governor

01-02-02-0200-1036 Personal Services/Current

Expenses/Benefits General Funds ($75,665)

01-02-02-0205 Governor's Commission on Disability

01-02-02-0205-1004 Commission on Disability

01-02-02-0205-1004 011 Personal Services - Unclassified General Funds ($31,237)

01-02-02-0205-1006 020 Current Expenses General Funds ($500)

01-02-02-0205-1004 026 Organizational Dues General Funds ($100)

01-02-02-0205-1006 030 Equipment General Funds ($500)

01-02-02-0205-1006 046 Consultants (Non-Benefited) General Funds ($750)

01-02-02-0205-1004 060 Benefits General Funds ($4,881)

01-02-02-0205-1006 070 In-State Travel General Funds ($1,500)

01-02-02-0205-1006 080 Out-of-State General Funds ($559)

01-02-02-0205-1004 230 Interpreter Services General Funds ($2,000)

01-02-02-0240 Office of Energy and Planning

Administration

01-02-02-0240-6400

01-02-02-0240-6400 010 Personal Services- Permanent Classified General Funds ($21,204)

01-02-02-0240-6400 016 Personal Services - Non-Classified General Funds ($12,659)

01-02-02-0240-6400 046 Consultants (Non-Benefited) General Funds ($10,000)

01-02-02-0240-6400 060 Benefits General Funds ($6,942)

01-02-02-0240-6400 068 Remuneration General Funds ($18,607)

01-02-02-0240-6570 Municipal/Regional Assistance

01-02-02-0240-6570 010 Personal Services- Permanent Classified General Funds ($2,150)

01-02-02-0240-6570 060 Benefits General Funds ($332)

01-02-02-0240-6570 073 Grants - Non Federal General Funds ($30,000)

01-02-02-0240-4096 Connecticut River Valley

01-02-02-0240-4096 068 Remuneration General Funds ($26,136)

01-02-02-0240-8114 Unemployment Compensation

01-02-02-0240-8114 061 Unemployment Compensation General Funds ($5,000)

02-12 Adjutant General Department

02-12-12-1200-2220 Administration and Armories

02-12-12-1200-2220 010 Personal Services- Permanent Classified General Funds ($89,318)

02-12-12-1200-2220 020 Current Expense General Funds ($15,000)

02-12-12-1200-2220 022 Rents & Leases Other than State General Funds ($6,853)

02-12-12-1200-2220 060 Benefits General Funds ($63,308)

02-12-12-1200-2233 Air National Guard MNT/OPER

02-12-12-1200-2233 020 Current Expenses General Funds ($5,000)

02-12-12-1200-2233 020 Current Expenses Federal Funds ($15,000)

02-12-12-1200-2233 023 Heat, Electricity, & Water General Funds ($5,000)

02-12-12-1200-2233 023 Heat, Electricity, & Water Federal Funds ($15,000)

02-12-12-1200-2233 047 Own Forces Maintenance - Building &

Grounds General Funds ($5,000)

02-12-12-1200-2233 047 Own Forces Maintenance - Building &

Grounds Federal Funds ($15,000)

02-12-12-1200-2240 Army and State 50/50

02-12-12-1200-2240 023 Heat, Electricity, & Water General Funds ($45,000)

02-12-12-1200-2240 023 Heat, Electricity, & Water Federal Funds ($45,000)

02-12-12-1200-2240 103 Contracts for Operational Services General Funds ($88,374)

02-12-12-1200-2240 103 Contracts for Operational Services Federal Funds ($88,374)

02-12-12-1210-2260 NH State Veterans Cemetery Operations

02-12-12-1210-2260 050 Personal Services - Temporary/Appointed General Funds ($15,000)

02-12-12-1210-2260 060 Benefits General Funds ($1,147)

02-18 Department of Agriculture, Markets &

Food

02-18-18-1825-2705 Animal Population Control

02-18-18-1825-2705 010 Personal Services- Permanent Classified General Funds ($30,888)

02-18-18-1825-2705 060 Benefits General Funds ($30,098)

02-18-18-1830-2137 Pesticide Regulation

02-18-18-1830-2137 060 Benefits General Funds ($31,626)

02-18-18-1830-2137 060 Benefits Other Funds $31,626

02-18-18-1805-2133 Division of Weights & Measures

02-18-18-1805-2133 018 Overtime General Funds ($31,041)

02-18-19-1900-7883 Board of Veterinary Medicine

02-18-19-1900-7883 010 Personal Services- Permanent Classified General Funds ($9,688)

02-18-19-1900-7883 060 Benefits General Funds ($5,677)

02-20 Department of Justice

02-20-20-2000-2601 Attorney General

02-20-20-2000-2601 010 Personal Services- Permanent Classified General Funds ($89,379)

02-20-20-2000-2601 060 Benefits General Funds ($32,799)

02-20-20-2005-2610 Criminal Bureau

02-20-20-2005-2610 010 Personal Services- Permanent Classified General Funds ($124,374)

02-20-20-2005-2610 060 Benefits General Funds ($63,229)

02-20-20-2005-2610 010 Personal Services- Permanent Classified Federal Funds $92,428

02-20-20-2005-2610 060 Benefits Federal Funds $42,264

02-20-20-2005-2611 Consumer Bureau

02-20-20-2005-2611 010 Personal Services- Permanent Classified General Funds ($39,990)

02-20-20-2005-2611 014 Personal Services- Unclassified General Funds ($68,092)

02-20-20-2005-2611 060 Benefits General Funds ($43,025)

02-20-20-2005-2611 010 Personal Services- Permanent Classified Other Funds $39,990

02-20-20-2005-2611 014 Personal Services- Unclassified Other Funds $68,092

02-20-20-2005-2611 060 Benefits Other Funds $43,025

02-20-20-2010-2620 Civil Bureau

02-20-20-2010-2620 010 Personal Services- Permanent Classified General Funds ($47,310)

02-20-20-2010-2620 013 Personal Services- Unclassified General Funds ($172,374)

02-20-20-2010-2620 060 Benefits General Funds ($106,062)

02-73 Public Employee Labor Relations Board

02-73-73-7300-2066 Public Employee Labor Relations Board

02-73-73-7300-2066 010 Personal Services- Permanent Classified General Funds ($14,936)

02-73-73-7300-2066 020 Current Expenses General Funds ($1,500)

02-73-73-7300-2066 026 Organizational Dues General Funds ($115)

02-73-73-7300-2066 046 Consultants (Non-Benefited) General Funds ($1,200)

02-73-73-7300-2066 050 Personal Services- Temporary/Appointed General Funds ($4,500)

02-73-73-7300-2066 070 In-State Travel General Funds ($250)

02-86 Racing & Charitable Gaming Commission

02-86-86-8600-2210 Racing & Charitable Gaming Commission

02-86-86-8600-2210 018 Overtime General Funds ($5,000)

02-86-86-8600-2210 019 Holiday Pay General Funds ($1,000)

02-86-86-8600-2210 020 Current Expenses General Funds ($15,000)

02-86-86-8600-2210 024 Maintenance Other than Building &

Grounds General Funds ($500)

02-86-86-8600-2210 059 Full-Time Temporary General Funds ($20,000)

02-86-86-8600-2210 060 Benefits General Funds ($10,000)

02-86-86-8600-2210 070 In-State Travel General Funds ($5,000)

02-26 Department of Labor

02-26-26-2605-6100 Inspection Division

02-26-26-2605-6100 010 Personal Services- Permanent Classified General Funds ($57,826)

02-26-26-2605-6100 060 Benefits General Funds ($50,174)

02-77 Liquor Commission

02-77-77-7705-7878 Enforcement

02-77-77-7705-7878 18 Overtime Other Funds ($60,000)

02-77-77-7705-7878 30 Equipment New/Replacement Other Funds ($70,000)

02-77-77-7705-1021 Licensing

02-77-77-7705-1021 22 Rents & Leases Other Than State Other Funds ($40,000)

02-77-77-7710-1023 Financial Administration

02-77-77-7710-1023 22 Rents & Leases Other Than State Other Funds ($110,000)

02-77-77-7715-1024 Merchandising - Administration

02-77-77-7715-1024 46 Consultants (Non-Benefited) Other Funds ($225,000)

02-46 Department of Corrections

02-46-46-4650-8236 Pharmacy

02-46-46-4650-8236 070 In-State travel General Funds ($1,601)

02-46-46-4650-8236 100 Prescription Drug Expenditures General Funds ($750,000)

02-46-46-4600-7101 Commissioner's Office

02-46-46-4600-7101 020 Current Expenses General Funds ($15,000)

02-46-46-4600-7101 066 Employee Training General Funds ($15,000)

02-46-46-4600-7101 070 In-State travel General Funds ($1,722)

02-46-46-4660-7111 NH State Prison for Women

02-46-46-4660-7111 020 Current Expenses General Funds ($10,000)

02-46-46-4660-7111 023 Heat, Electricity & Water General Funds ($11,493)

02-46-46-4660-7111 047 Own Forces Maintenance - Building &

Grounds General Funds ($2,000)

02-46-46-4660-7111 048 Contractual Maintenance - Building &

Grounds General Funds ($3,000)

02-46-46-4660-7111 068 Remuneration General Funds ($12,497)

02-46-46-4660-7111 070 In-State travel General Funds ($3,257)

02-46-46-4660-7111 102 Contracts For Program Services General Funds ($242,000)

02-46-46-4650-5833 Secured Psych Unit (SPU)

02-46-46-4650-5833 020 Current Expenses General Funds ($5,000)

02-46-46-4650-5833 024 Maintenance Other Than Building &

Grounds General Funds ($1,000)

02-46-46-4650-5833 047 Own Forces Maintenance - Building &

Grounds General Funds ($5,000)

02-46-46-4650-5833 068 Remuneration General Funds ($4,507)

02-46-46-4650-5833 070 In-State travel General Funds ($1,831)

02-46-46-4630-7103 NHSP/M - Kitchen

02-46-46-4630-7103 020 Current Expenses General Funds ($10,000)

02-46-46-4630-7103 024 Maintenance Other Than Building &

Grounds General Funds ($2,000)

02-46-46-4630-7108 NHSP/M - Warehouse

02-46-46-4630-7108 020 Current Expenses General Funds ($40,000)

02-46-46-4630-7108 070 In-State travel General Funds ($217)

02-46-46-4630-7113 NHSP/M - Admin

02-46-46-4630-7113 020 Current Expenses General Funds ($10,000)

02-46-46-4630-7113 024 Maintenance Other Than Building &

Grounds General Funds ($1,000)

02-46-46-4630-7113 070 In-State travel General Funds ($25,727)

02-46-46-4630-7120 NHSP/M - Security

02-46-46-4630-7120 020 Current Expenses General Funds ($10,000)

02-46-46-4630-7120 068 Remuneration General Funds ($150,173)

02-46-46-4630-7140 NHSP/M - Maintenance

02-46-46-4630-7140 020 Current Expenses General Funds ($40,000)

02-46-46-4630-7140 023 Heat, Electricity & Water General Funds ($158,914)

02-46-46-4630-7140 047 Own Forces Maintenance - Building &

Grounds General Funds ($10,000)

02-46-46-4630-7140 070 In-State travel General Funds ($3,257)

02-46-46-4600-7170 Parole Board

02-46-46-4600-7170 020 Current Expenses General Funds ($5,000)

02-46-46-4600-7170 068 Remuneration General Funds ($200)

02-46-46-4600-7170 070 In-State travel General Funds ($9,874)

02-46-46-4650-8231 Mental Health

02-46-46-4650-8231 020 Current Expenses General Funds ($1,000)

02-46-46-4650-8231 070 In-State travel General Funds ($2,569)

02-46-46-4650-8235 Residential Treatment Unit (RTU)

02-46-46-4650-8235 020 Current Expenses General Funds ($5,000)

02-46-46-4650-8235 070 In-State travel General Funds ($2,910)

02-46-46-4610-8300 Financial Services

02-46-46-4610-8300 020 Current Expenses General Funds ($1,000)

02-46-46-4610-8300 070 In-State travel General Funds ($286)

02-46-46-4640-8302 Field Services

02-46-46-4640-8302 020 Current Expenses General Funds ($10,000)

02-46-46-4640-8302 023 Heat, Electricity & Water General Funds ($1,562)

02-46-46-4640-8302 047 Own Forces Maintenance - Building &

Grounds General Funds ($2,000)

02-46-46-4640-8302 070 In-State travel General Funds ($90,733)

02-46-46-4600-8360 Training

02-46-46-4600-8360 020 Current Expenses General Funds ($2,000)

02-46-46-4600-8360 070 In-State travel General Funds ($1,329)

02-46-46-4645-7874 Calumet House

02-46-46-4645-7874 023 Heat, Electricity & Water General Funds ($2,455)

02-46-46-4645-7874 024 Maintenance Other Than Building &

Grounds General Funds ($2,000)

02-46-46-4645-7874 070 In-State travel General Funds ($1,086)

02-46-46-4650-8234 Medical - Dental

02-46-46-4650-8234 024 Maintenance Other Than Building &

Grounds General Funds ($3,000)

02-46-46-4650-8234 070 In-State travel General Funds ($11,326)

02-46-46-4645-5172 Shea Farm

02-46-46-4645-5172 023 Heat, Electricity & Water General Funds ($2,947)

02-46-46-4645-5172 048 Contractual Maintenance - Building &

Grounds General Funds ($6,000)

02-46-46-4645-7107 North End House

02-46-46-4645-7107 070 In-State travel General Funds ($543)

02-46-46-4600-8301 Human Resources

02-46-46-4600-8301 070 In-State travel General Funds ($615)

02-76 NH Commission for Human Rights

02-76-76-7600-7882 NH Commission for Human Rights

02-76-76-7600-7882 020 Current Expenses General Funds ($2,175)

02-76-76-7600-7882 020 Current Expenses Federal Funds ($458)

02-76-76-7600-7882 038 Technology - Software General Funds ($2,557)

02-76-76-7600-7882 038 Technology - Software Federal Funds ($539)

02-76-76-7600-7882 050 Personal Services- Temporary/Appointed General Funds ($1,638)

02-76-76-7600-7882 050 Personal Services- Temporary/Appointed Federal Funds ($345)

02-76-76-7600-7882 057 Books, Periodicals, Subscriptions General Funds ($1,922)

02-76-76-7600-7882 057 Books, Periodicals, Subscriptions Federal Funds ($405)

02-76-76-7600-7882 066 Employee Training General Funds ($814)

02-76-76-7600-7882 066 Employee Training Federal Funds ($171)

02-76-76-7600-7882 068 Remuneration General Funds ($826)

02-76-76-7600-7882 068 Remuneration Federal Funds ($174)

02-76-76-7600-7882 070 In-State Travel General Funds ($1,264)

02-76-76-7600-7882 070 In-State Travel Federal Funds ($266)

02-76-76-7600-7882 103 Contracts for Operational Services General Funds ($25)

02-76-76-7600-7882 103 Contracts for Operational Services Federal Funds ($5)

03-35 Department of Resources and Economic

Development

03-35-35-3500-3400 Office of the Commissioner

03-35-35-3500-3400 040 Indirect Costs General Funds ($1,657)

03-35-35-3500-3401 Design Development-Maintenance

03-35-35-3500-3401 010 Personal Services- Permanent Classified General Funds ($36,025)

03-35-35-3500-3401 010 Personal Services- Permanent Classified Other Funds ($41,782)

03-35-35-3500-3401 060 Benefits General Funds ($14,395)

03-35-35-3500-3401 060 Benefits Other Funds ($16,694)

03-35-35-3500-3402 Bureau Of Historic Sites

03-35-35-3500-3402 070 In-State Travel General Funds ($500)

03-35-35-3510-3500 Forest And Lands/Adm.

03-35-35-3510-3500 045 Personal Services (Non-Benefited) General Funds ($16,000)

03-35-35-3510-3505 Management & Protection

03-35-35-3510-3505 010 Personal Services- Permanent Classified Other Funds ($19,413)

03-35-35-3510-3505 060 Benefits Other Funds ($7,765)

03-35-35-3510-3510 Forest Management

03-35-35-3510-3510 010 Personal Services- Permanent Classified General Funds ($86,509)

03-35-35-3510-3510 010 Personal Services- Permanent Classified Other Funds $86,509

03-35-35-3510-3510 020 Current Expenses General Funds ($10,000)

03-35-35-3510-3510 060 Benefits General Funds ($24,825)

03-35-35-3510-3510 060 Benefits Other Funds $24,825

03-35-35-3510-2102 Fuelwood

03-35-35-3510-2102 020 Current Expenses Other Funds $10,000

03-35-35-3510-3520 Forest Protection

03-35-35-3510-3520 010 Personal Services- Permanent Classified General Funds ($55,996)

03-35-35-3510-3520 050 Personal Services - Temporary/Appointed General Funds ($29,778)

03-35-35-3510-3520 060 Benefits General Funds ($32,758)

03-35-35-3510-3492 Special Deputy Training

03-35-35-3510-3492 050 Personal Services - Temporary/Appointed Other Funds $25,000

03-35-35-3510-3492 060 Benefits Other Funds $1,912

03-35-35-3505-3600 Economic Development Admin.

03-35-35-3505-3600 020 Current Expenses General Funds ($4,458)

03-35-35-3505-3600 069 Promotional And Marketing Expense General Funds ($100,000)

03-35-35-3505-3612 Office of International Comm.

03-35-35-3505-3612 020 Current Expenses General Funds ($86,000)

03-35-35-3505-3615 Industrial Research Center

03-35-35-3505-3615 102 Contracts For Program Services General Funds ($100,000)

03-35-35-3520-3620 Travel & Tourism

03-35-35-3520-3620 069 Promotional And Marketing Expense General Funds ($165,000)

03-35-35-3520-3576 International Tourism

03-35-35-3520-3576 069 Promotional And Marketing Expense General Funds ($5,000)

03-35-35-3520-5874 Travel & Tourism Dev Fund

03-35-35-3520-5874 069 Promotional And Marketing Expense General Funds ($40,000)

03-44 Environmental Services

03-44-44-4400-1002 Administration and Support

03-44-44-4400-1002 102 Contracts for Program Services General Funds ($220,000)

03-44-44-4420-1003 State Aid Grants

03-44-44-4420-1003 073 Grants - Non-Federal General Funds ($327,701)

03-44-44-4420-1518 Lakes - Rivers Management

03-44-44-4420-1518 102 Contracts for Program Services General Funds ($100,000)

03-44-44-4420-1523 ShellFish Healthy Tides

03-44-44-44201523 102 Contracts for Program Services General Funds ($16,500)

03-44-44-4420-3800 Dam Maintenance Administration

03-44-44-4420-3800 102 Contracts for Program Services General Funds ($78,700)

03-44-44-4420-3800 303 Public Access Projects General Funds ($25,000)

03-44-44-4440-2589 CERCLA Maintenance

03-44-44-4440-2589 102 Contracts for Program Services General Funds ($200,000)

03-44-44-4400-1002 Administration and Support

03-44-44-4400-1002 010 Personal Services - Permanent Classified General Funds ($75,373)

03-44-44-4400-1002 010 Personal Services - Permanent Classified Other Funds ($34,982)

03-44-44-4400-1002 060 Benefits General Funds ($40,861)

03-44-44-4400-1002 060 Benefits Other Funds ($18,965)

03-44-44-4420-3800 Dam Bureau Administration

03-44-44-4420-3800 010 Personal Services - Permanent Classified General Funds ($110,070)

03-44-44-4420-3800 060 Benefits General Funds ($64,534)

03-44-44-4420-3800 010 Personal Services - Permanent Classified Other Funds ($22,545)

03-44-44-4420-3800 060 Benefits Other Funds ($13,218)

03-44-44-4420-3815 Wetlands Administration

03-44-44-4420-3815 010 Personal Services - Permanent Classified General Funds ($64,254)

03-44-44-4420-3815 060 Benefits General Funds ($51,343)

03-44-44-4440-5402 Solid Waste Assist- Prmt- Enfor

03-44-44-4440-5402 010 Personal Services - Permanent Classified General Funds ($147,661)

03-44-44-4440-5402 060 Benefits General Funds ($72,576)

03-44-44-4440-5492 RCRA State Match

03-44-44-4440-5492 010 Personal Services - Permanent Classified General Funds ($94,551)

03-44-44-4440-5492 060 Benefits General Funds ($56,607)

03-44-44-4430-5496 Radon Program

03-44-44-4430-5496 010 Personal Services - Permanent Classified General Funds ($31,907)

03-44-44-4430-5496 060 Benefits General Funds ($10,027)

03-44-44-4430-5496 010 Personal Services - Permanent Classified Federal Funds ($31,907)

03-44-44-4430-5496 060 Benefits Federal Funds ($10,028)

04-96 Department of Transportation

04-96-96-9640-2931 Railroad

04-96-96-9640-2931 010 Personal Services- Permanent Classified General Funds ($34,866)

04-96-96-9640-2931 060 Benefits General Funds ($21,800)

04-96-96-9640-2931 010 Personal Services- Permanent Classified Federal Funds $34,866

04-96-96-9640-2931 060 Benefits Federal Funds $21,800

04-96-96-9640-2107 Aeronautics

04-96-96-9640-2107 070 In-State Travel General Funds ($4)

04-96-96-9640-2049 Land & Buildings

04-96-96-9640-2049 046 Consultants (Non-Benefited) General Funds ($2,500)

04-96-96-9640-2049 048 Contractual Maintenance - Buildings &

Grounds General Funds ($17,500)

04-96-96-9640-2049 400 Construction, Repair & Material General Funds ($5,000)

04-96-96-9640-2058 Maintenance/Critical Repair

04-96-96-9640-2058 048 Contractual Maintenance - Buildings &

Grounds General Funds ($10,000)

05-95 Department of Health and Human

Services

05-95-40 Division for Children, Youth and Families

05-95-40-4030-5855 Child-Family Services

05-95-40-4030-5855 101 Medical Payments to Providers General Funds ($6,997)

05-95-40-4030-5855 101 Medical Payments to Providers Federal Funds ($7,031)

05-95-40-4030-5855 533 Foster Care Services General Funds ($172,486)

05-95-40-4030-5855 533 Foster Care Services Federal Funds ($173,320)

05-95-40-4030-5855 535 Out Of Home Placements General Funds ($232,263)

05-95-40-4030-5855 535 Out Of Home Placements Federal Funds ($233,385)

05-95-40-4030-5855 550 Assessment and Counseling General Funds ($1,716)

05-95-40-4030-5855 550 Assessment and Counseling Federal Funds ($1,724)

05-95-40-4030-5855 563 Community Based Services General Funds ($59,040)

05-95-40-4030-5855 563 Community Based Services Federal Funds ($59,325)

05-95-40-4030-5857 DCYF-Prevention Programs

05-95-40-4030-5857 073 Grants - Non-Federal General Funds ($784,911)

05-95-45 Division of Family Assistance

05-95-45-4500-6127 Employment Support

05-95-45-4500-6127 102 Contracts For Program Services General Funds ($73,000)

05-95-45-4500-6127 102 Contracts For Program Services Federal Funds ($554,000)

05-95-48 Bureau of Elderly and Adult Services

05-95-48-4810-8915 Congregate Housing

05-95-48-4810-8915 502 Payments to Providers General Funds ($15,000)

05-95-48-4815-6173 Nursing Services

05-95-48-4815-6173 504 Nursing Home Payments General Funds ($2,057,000)

05-95-48-4815-6173 504 Nursing Home Payments Federal Funds ($2,057,000)

05-95-48-4815-6173 505 Mid-Level Care Expenses General Funds ($71,000)

05-95-48-4815-6173 505 Mid-Level Care Expenses Federal Funds ($70,000)

05-95-48-4815-6173 506 Home Nursing Services General Funds ($435,000)

05-95-48-4815-6173 506 Home Nursing Services Federal Funds ($436,000)

05-95-48-4815-6173 529 Home Health Services General Funds $274,000

05-95-48-4815-6173 529 Home Health Services Federal Funds $274,000

05-95-90 Division of Public Health Services

05-95-90-9015-5121 Health Promotion

05-95-90-9015-5121 020 Current Expenses General Funds ($12,422)

05-95-90-9015-5121 022 Rents & Leases Other than State General Funds ($1,500)

05-95-90-9015-5121 050 Personal Services - Temporary/Appointed General Funds ($9,503)

05-95-90-9015-5121 060 Benefits General Funds ($727)

05-95-90-9020-2223 Boston EMA Title I

05-95-90-9020-2223 568 TI HIV Care Boston Ema General Funds ($400,000)

05-95-90-9025-5178 Immunization Program

05-95-90-9025-5178 102 Contracts For Program Services Federal Funds ($5,000)

05-95-90-9030-5230 Public Health Laboratories

05-95-90-9030-5230 020 Current Expenses General Funds ($20,400)

05-95-90-9030-5230 548 Reagents General Funds ($27,000)

05-95-92 Bureau of Behavioral Health

05-95-92-9200-7010 Community Mental Health Services

05-95-92-9200-7010 552 Rehab Services General Funds ($466,000)

05-95-92-9200-7010 552 Rehab Services Federal Funds ($617,000)

05-95-93 Division of Developmental Services

05-95-93-9300-7100 Developmental Services

05-95-93-9300-7100 102 Contracts for Program Services General Funds ($30,000)

05-95-93-9300-7100 557 Medicaid Waiver Services General Funds ($671,000)

05-95-93-9300-7100 557 Medicaid Waiver Services Federal Funds ($671,000)

05-95-93-9300-7016 Acquired Brain Disorder Services

05-95-93-9300-7016 557 Medicaid Waiver Services General Funds ($120,000)

05-95-93-9300-7016 557 Medicaid Waiver Services Federal Funds ' ($120,000)

05-95-93-9300-7559 NH Brain Injury Program

05-95-93-9300-7559 502 Payments to Providers General Funds ($50,000)

05-95-93-9300-5191 Special Medical Services

05-95-93-9300-5191 046 Consultants (Non-Benefited) General Funds ($41,000)

05-95-93-9300-5191 102 Contracts for Program Services General Funds ($15,000)

05-95-93-9300-5191 561 Specialty Clinics General Funds ($99,000)

05-95-94 New Hampshire Hospital

05-95-94-9400-8750 Acute Psychiatric Services

05-95-94-9400-8750 102 Contracts for Program Services General Funds ($190,000)

05-95-94-9400-8750 102 Contracts for Program Services Federal Funds ($22,000)

05-95-95-9560 Office of Medicaid and Business Policy

05-95-95-9560-6126 Medicaid Administration

05-95-95-9560-6126 512 Transportation Of Clients General Funds ($306,000)

05-95-95-9560-6126 512 Transportation Of Clients Federal Funds ($306,000)

05-95-95-9560-6143 Pharmacy Services

05-95-95-9560-6143 503 State Phase Down General Funds ($5,500,000)

05-95-95-9560-6147 Provider Payments

05-95-95-9560-6147 101 Medical Payments to Providers General Funds ($3,416,846)

05-95-95-9560-6147 101 Medical Payments to Providers Federal Funds ($3,415,246)

05-95-95-9560-6147 565 Outpatient Hospital General Funds ($350,000)

05-95-95-9560-6147 565 Outpatient Hospital Federal Funds ($350,000)

05-95-95-9584 DCBCS Treatment & Prevention

05-95-95-9584-1388 Governor

05-95-95-9584-1388 102 Contracts for Program Services General Funds ($76,000)

05-43 New Hampshire Veterans Home

05-43-43-4300-5358 Custodial Services

05-43-43-4300-5358 018 Overtime General Funds ($10,000)

05-43-43-4300-5358 019 Holiday Pay General Funds ($5,000)

05-43-43-4300-5358 020 Current Expenses General Funds ($10,000)

05-43-43-4300-5358 021 Food Institutions General Funds ($26,000)

05-43-43-4300-5358 023 Heat, Electricity & Water General Funds ($40,000)

05-43-43-4300-5358 047 Own Forces Maintenance - Building &

Grounds General Funds ($50,000)

05-43-43-4300-5358 050 Personal Services - Temporary/Appointed General Funds ($20,000)

05-43-43-4300-5358 070 In-State Travel General Funds ($7,000)

05-43-43-4300-5359 Professional Services

05-43-43-4300-5359 010 Personal Services- Permanent Classified General Funds ($773,535)

05-43-43-4300-5359 010 Personal Services- Permanent Classified Federal Funds $773,535

05-43-43-4300-5359 011 Personal Services - Unclassified General Funds ($5,727)

05-43-43-4300-5359 011 Personal Services - Unclassified Federal Funds $5,727

05-43-43-4300-5359 018 Overtime General Funds ($6,180)

05-43-43-4300-5359 018 Overtime Federal Funds $6,180

05-43-43-4300-5359 019 Holiday Pay General Funds ($23,619)

05-43-43-4300-5359 019 Holiday Pay Federal Funds $10,974

05-43-43-4300-5359 019 Holiday Pay Other Funds ($9,540)

05-43-43-4300-5359 020 Current Expenses General Funds ($31,999)

05-43-43-4300-5359 020 Current Expenses Federal Funds $27,640

05-43-43-4300-5359 020 Current Expenses Other Funds ($3,289)

05-43-43-4300-5359 026 Organizational Dues General Funds ($119)

05-43-43-4300-5359 026 Organizational Dues Federal Funds $119

05-43-43-4300-5359 027 Transfers to Office Information

Technology General Funds ($7,520)

05-43-43-4300-5359 027 Transfers to Office Information

Technology Federal Funds $7,520

05-43-43-4300-5359 030 Equipment New/Replacement General Funds ($10,952)

05-43-43-4300-5359 030 Equipment New/Replacement Federal Funds $10,952

05-43-43-4300-5359 041 Audit Fund Set Aside General Funds ($377)

05-43-43-4300-5359 041 Audit Fund Set Aside Federal Funds $377

05-43-43-4300-5359 046 Consultants (Non-Benefited) General Funds ($18,775)

05-43-43-4300-5359 046 Consultants (Non-Benefited) Federal Funds $18,775

05-43-43-4300-5359 050 Personal Services - Temporary/Appointed General Funds ($40,051)

05-43-43-4300-5359 050 Personal Services - Temporary/Appointed Federal Funds $40,051

05-43-43-4300-5359 060 Benefits General Funds ($407,826)

05-43-43-4300-5359 060 Benefits Federal Funds $407,826

05-43-43-4300-5359 070 In-State Travel General Funds ($1,366)

05-43-43-4300-5359 070 In-State Travel Federal Funds $527

05-43-43-4300-5359 070 In-State Travel Other Funds ($633)

05-43-43-4300-5359 080 Out-of-State Travel General Funds ($313)

05-43-43-4300-5359 080 Out-of-State Travel Federal Funds $313

05-43-43-4300-5360 Pharmacy Services

05-43-43-4300-5360 100 Prescription Drug Expenditures General Funds ($54,000)

05-74 HHS Admin Attached Boards

05-74-74-7405-7400 Board of Medicine

05-74-74-7405-7400 018 Overtime General Funds ($31)

05-74-74-7405-7400 020 Current Expenses General Funds ($5,000)

05-74-74-7405-7400 050 Personal Services - Temporary/Appointed General Funds ($18,810)

05-74-74-7405-7400 060 Benefits General Funds ($1,552)

05-74-74-7410-7410 Board of Optometry

05-74-74-7410-7410 020 Current Expenses General Funds ($1,500)

05-74-74-7410-7410 070 In-State Travel General Funds ($539)

05-74-74-7420-7420 Nursing Home Exam Board

05-74-74-7420-7420 020 Current Expenses General Funds ($500)

05-74-74-7420-7420 050 Personal Services - Temporary/Appointed General Funds ($924)

05-74-74-7420-7420 060 Benefits General Funds ($77)

05-74-74-7425-7425 Off of Allied Health Prof

05-74-74-7425-7425 046 Consultants (Non-Benefited) General Funds ($700)

05-74-74-7425-7425 050 Personal Services - Temporary/Appointed General Funds ($4,883)

05-74-74-7425-7425 060 Benefits General Funds ($117)

05-74-74-7425-7425 070 In-State Travel General Funds ($2,000)

05-74-74-7430-7430 Nurses Registration

05-74-74-7430-7430 018 Overtime General Funds ($8,000)

05-74-74-7430-7430 020 Current Expenses General Funds ($10,000)

05-74-74-7430-7430 024 Maintenance Other Than Building &

Grounds General Funds ($3,000)

05-74-74-7430-7430 046 Consultants (Non-Benefited) General Funds ($3,500)

05-74-74-7430-7430 050 Personal Services - Temporary/Appointed General Funds ($924)

05-74-74-7430-7430 060 Benefits General Funds ($77)

05-74-74-7430-7430 070 In-State Travel General Funds ($500)

05-74-74-7431-7431 Nurses Registration

05-74-74-7431-7431 020 Current Expenses Other Funds ($1,000)

05-74-74-7431-7431 024 Maintenance Other Than Building &

Grounds Other Funds ($3,000)

05-74-74-7431-7431 042 Post Retirement (Additional Fringe

Benefits) Other Funds ($1,442)

05-74-74-7431-7431 050 Personal Services - Temporary/Appointed Other Funds ($306)

05-74-74-7431-7431 060 Benefits Other Funds ($500)

05-74-74-7432-7432 Nurses Registration

05-74-74-7432-7432 020 Current Expenses Other Funds ($9,000)

05-74-74-7432-7432 046 Consultants (Non-Benefited) Other Funds ($250)

05-74-74-7432-7432 070 In-State Travel Other Funds ($1,000)

05-74-74-7435-7435 Pharmacy Board

05-74-74-7435-7435 018 Overtime General Funds ($8,000)

05-74-74-7435-7435 020 Current Expenses General Funds ($2,004)

05-74-74-7435-7435 022 Rents & Leases Other than State General Funds ($1,000)

05-74-74-7435-7435 026 Organizational Dues General Funds ($600)

05-74-74-7435-7435 046 Consultants (Non-Benefited) General Funds ($2,500)

05-74-74-7435-7435 070 In-State Travel General Funds ($6,000)

05-74-74-7440-7440 Chiropractic Examiners

05-74-74-7440-7440 010 Personal Services- Permanent Classified General Funds ($10,156)

05-74-74-7440-7440 060 Benefits General Funds ($5,542)

05-74-74-7445-7445 Cosmetology/Barbers Board

05-74-74-7445-7445 010 Personal Services- Permanent Classified General Funds ($8,385)

05-74-74-7445-7445 060 Benefits General Funds ($10,632)

05-74-74-7450-7450 Dental Board

05-74-74-7450-7450 020 Current Expenses General Funds ($5,500)

05-74-74-7450-7450 026 Organizational Dues General Funds ($590)

05-74-74-7450-7450 046 Consultants (Non-Benefited) General Funds ($1,000)

05-74-74-7455-7455 Electrolysis Board

05-74-74-7455-7455 020 Current Expenses General Funds ($334)

05-74-74-7460-7460 Funeral Directors - Embalmers

05-74-74-7460-7460 020 Current Expenses General Funds ($994)

05-74-74-7460-7460 026 Organizational Dues General Funds ($75)

05-74-74-7460-7460 046 Consultants (Non-Benefited) General Funds ($1,000)

05-74-74-7465-7465 NH Bd of Mental Health Practice

05-74-74-7465-7465 020 Current Expenses General Funds ($3,000)

05-74-74-7465-7465 046 Consultants (Non-Benefited) General Funds ($1,000)

05-74-74-7465-7465 050 Personal Services - Temporary/Appointed General Funds ($8,847)

05-74-74-7465-7465 060 Benefits General Funds ($733)

05-74-74-7470-7470 Ophthalmic Dispensers

05-74-74-7470-7470 020 Current Expenses General Funds ($1,410)

05-74-74-7475-7475 Naturopathic Examiners

05-74-74-7475-7475 020 Current Expenses General Funds ($197)

05-74-74-7475-7475 050 Personal Services - Temporary/Appointed General Funds ($584)

05-74-74-7475-7475 060 Benefits General Funds ($48)

05-74-74-7480-7480 Hearing Aid Dealers

05-74-74-7480-7480 020 Current Expenses General Funds ($1,000)

05-74-74-7480-7480 070 In-State Travel General Funds ($128)

05-74-74-7485-7485 Board of Acupuncture

05-74-74-7485-7485 020 Current Expenses General Funds ($183)

05-74-74-7485-7485 050 Personal Services - Temporary/Appointed General Funds ($544)

05-74-74-7485-7485 060 Benefits General Funds ($45)

05-74-74-7490-7490 Midwifery Council

05-74-74-7490-7490 020 Current Expenses General Funds ($64)

05-74-74-7492-7492 Bd of Alc - ODA Professionals

05-74-74-7492-7492 070 In-State Travel General Funds ($1,962)

05-74-74-7493-7493 Massage Therapy Advisory Board

05-74-74-7493-7493 020 Current Expenses General Funds ($5,821)

05-74-74-7495-7495 Bd of Licensed Dietitians

05-74-74-7495-7495 050 Personal Services - Temporary/Appointed General Funds ($1,158)

05-74-74-7495-7495 060 Benefits General Funds ($96)

06-57 Postsecondary Education Commission

06-57-57-5700-5407 Administration - Financial Aid

06-57-57-5700-5407 021 Food Institutions General Funds ($2,000)

06-57-57-5700-5407 050 Personal Services - Temporary/Appointed General Funds ($20,659)

06-57-57-5700-5407 060 Benefits General Funds ($1,580)

06-57-57-5700-6074 Granite State Scholars

06-57-57-5700-6074 107 Scholarships & Grants General Funds ($160,949)

06-57-57-5700-6075 Veterinary Education Program

06-57-57-5700-6075 107 Scholarships & Grants General Funds ($21,813)

06-57-57-5700-6076 Medical Education Program

06-57-57-5700-6076 107 Scholarships & Grants General Funds ($5,000)

06-56 Department of Education

06-56-56-5605-2022 Governance and Standards

06-56-56-5605-2022 010 Personal Services- Permanent Classified General Funds ($72,852)

06-56-56-5605-2022 046 Consultants (Non-Benefited) General Funds ($7,810)

06-56-56-5605-2022 060 Benefits General Funds ($21,412)

06-56-56-5605-2022 067 Training & Providers General Funds ($5,000)

06-56-56-5605-2022 235 Transcription Services General Funds ($1,203)

06-56-56-5610-6019 Other State Aid

06-56-56-5610-6019 078 Cat Aid - Education General Funds ($3,946,405)

06-56-56-5610-6019 600 Tuition and Transportation Aid General Funds ($607,993)

06-56-56-5610-6019 606 Dropout Prevention General Funds ($128,065)

06-56-56-5610-6019 607 Statewide Special Education General Funds ($23,942)

06-56-56-5610-6019 609 Local Education Improvement General Funds ($39,903)

06-56-56-5610-6019 610 Career Tech Student Orgs General Funds ($9,178)

06-56-56-5615-4101 Court Ordered Placements

06-56-56-5615-4101 602 State Fund Non-Match General Funds ($122,710)

06-56-56-5620-6401 Instruction - State

06-56-56-5620-6401 010 Personal Services- Permanent Classified General Funds ($137,710)

06-56-56-5620-6401 060 Benefits General Funds ($62,529)

06-56-56-5620-3260 Curriculum and Assessment

06-56-56-5620-3260 010 Personal Services- Permanent Classified General Funds ($63,180)

06-56-56-5620-3260 060 Benefits General Funds ($27,613)

06-56-56-5620-3260 067 Training & Providers General Funds ($1,836)

06-56-56-5620-3260 102 Contracts for Program Services General Funds ($4,589)

06-56-56-5620-3260 103 Contracts for Operational Services General Funds ($120)

06-56-56-5620-3260 612 State Testing General Funds ($240,420)

06-56-56-5620-5406 Parent As Teacher

06-56-56-5620-5406 602 State Fund Non-Match General Funds ($65,000)

06-56-56-5635-4000 Program Support - State

06-56-56-5635-4000 010 Personal Services- Permanent Classified General Funds ($73,682)

06-56-56-5635-4000 060 Benefits General Funds ($30,926)

06-56-56-5635-4000 614 Data/Info Processing General Funds ($2,190)

06-56-56-5640-3004 School Nutrition - Section IV

06-56-56-5640-3004 602 State Fund Non-Match General Funds ($15,961)

06-56-56-5650-4082 Career Tech - Adult Learn - ADM

06-56-56-5650-4082 011 Personal Services-Unclassified General Funds ($92,106)

06-56-56-5650-4082 060 Benefits General Funds ($25,218)

06-56-56-5650-6030 Vocational Education - State

06-56-56-5650-6030 010 Personal Services- Permanent Classified General Funds ($30,888)

06-56-56-5650-6030 060 Benefits General Funds ($13,235)

06-56-56-5660-7004 Adult Education

06-56-56-5660-7004 602 State Fund Non-Match General Funds ($102,920)

06-83 Lottery Commission

06-83-83-8300-1029 Lottery Division

06-83-83-8300-1029 022 Rents & Leases Other than State Other Funds ($650,000)

06-61 McAuliffe-Shepard Discovery Center

06-61-61-6100-3432 Administration

06-61-61-6100-3432 018 Overtime General Funds ($1,500)

06-61-61-6100-3432 020 Current Expenses General Funds ($12,700)

06-61-61-6100-3432 023 Heat, Electricity & Water General Funds ($21,100)

06-61-61-6100-3432 024 Maintenance Other Than Building &

Grounds General Funds ($1,500)

06-61-61-6100-3432 048 Contractual Maintenance - Building &

Grounds General Funds ($8,200)

Total appropriations and charges as included in category 01 thru and including 06

General fund ($33,759,257)

Federal funds ($7,474,655)

Other funds ($1,165,845)

Total funds ($42,399,757)