Bill Text: HI HB2200 | 2020 | Regular Session | Amended

NOTE: There are more recent revisions of this legislation. Read Latest Draft
Bill Title: Relating To The State Budget.

Spectrum: Partisan Bill (Democrat 1-0)

Status: (Passed) 2020-07-14 - Became law without the Governor's signature, Act 007, 07/15/2020, (Gov. Msg. No. 1108). [HB2200 Detail]

Download: Hawaii-2020-HB2200-Amended.html

HOUSE OF REPRESENTATIVES

H.B. NO.

2200

THIRTIETH LEGISLATURE, 2020

H.D. 1

STATE OF HAWAII

 

 

 

 

 

 

A BILL FOR AN ACT

 

 

RELATING TO THE STATE BUDGET.

 

 

BE IT ENACTED BY THE LEGISLATURE OF THE STATE OF HAWAII:

 


PART I

     SECTION 1.  This Act shall be known and may be cited as the Supplemental Appropriations Act of 2020.

PART II

     SECTION 2.  This part amends Act 5, Session Laws of Hawaii 2019, and other appropriations and authorizations effective during fiscal biennium 2019-2021.

     SECTION 3.  Part II of Act 5, Session Laws of Hawaii 2019, is amended by amending section 3 to read as follows:

     "SECTION 3.  APPROPRIATIONS.  The following sums, or so much thereof as may be sufficient to accomplish the purposes and programs designated herein, are hereby appropriated or authorized, as the case may be, from the means of financing specified to the expending agencies designated for the fiscal biennium beginning July 1, 2019, and ending June 30, 2021.  The total expenditures and the number of positions in each fiscal year of the biennium shall not exceed the sums and the position ceilings indicated for each fiscal year, except as provided elsewhere in this Act or as provided by general law.


A.  ECONOMIC DEVELOPMENT

1.   BED100 - STRATEGIC MARKETING AND SUPPORT

                                                 10.00*         10.00*

                                                  1.00#          1.00#

OPERATING                         BED        2,585,988A [   2,570,997A]

                                                            2,670,997A

                                  BED        1,821,915W     1,821,915W

                                  BED          700,000P       700,000P

 

2.   BED105 - CREATIVE INDUSTRIES DIVISION

                                                 14.00* [       14.00*]

                                                                13.00*

                                                  1.00#          1.00#

OPERATING                         BED        1,815,093A [   1,815,093A]

                                                            1,750,617A

                                  BED           30,000B        30,000B

 

3.   BED107 - FOREIGN TRADE ZONE

                                                 16.00*         16.00*

OPERATING                         BED        2,438,062B     2,445,180B

 

4.   BED142 - GENERAL SUPPORT FOR ECONOMIC DEVELOPMENT

                                                 26.00* [       26.00*]

                                                                25.00*

                                                  1.00#          1.00#

OPERATING                         BED        2,326,258A [   2,326,258A]

                                                            2,294,002A

 

5.   BED113 - TOURISM

                                                  3.00*          3.00*

                                                 29.00#         29.00#

OPERATING                         BED      141,483,409B   141,483,409B

 

6.   AGR101 - FINANCIAL ASSISTANCE FOR AGRICULTURE

                                                  8.00*          8.00*

OPERATING                         AGR        1,280,984B [   1,280,984B]

                                                            2,080,984B

                                  AGR        5,500,000W     5,500,000W

 

7.   AGR122 - PLANT PEST AND DISEASE CONTROL

                                                 78.00* [       78.00*]

                                                                71.00*

OPERATING                         AGR        5,721,147A [   5,726,907A]

                                                            5,289,694A

                                                 46.00*         46.00*

                                  AGR        8,784,690B     8,796,810B

                                  AGR          512,962T       512,962T

                                  AGR          212,095U       212,095U

                                  AGR           50,360W        50,360W

                                                  2.00#          2.00#

                                  AGR          528,412P [     528,412P]

                                                            2,914,728P

 

8.   AGR131 - RABIES QUARANTINE

                                                 34.32*         34.32*

                                                  1.00#          1.00#

OPERATING                         AGR        3,933,400B     3,945,522B

 

9.   AGR132 - ANIMAL DISEASE CONTROL

                                                 22.68* [       22.68*]

                                                                21.68*

OPERATING                         AGR        1,613,389A [   1,614,083A]

                                                            1,538,651A

                                                  3.00*          3.00*

                                  AGR          145,074B       145,074B

                                                  3.00#          3.00#

                                  AGR          438,438P       438,438P

 

10.  LNR172 - FORESTRY - RESOURCE MANAGEMENT AND DEVELOPMENT

                                                 27.00* [       27.00*]

                                                                29.00*

                                                  8.00# [        8.00#]

                                                                 5.00#

OPERATING                         LNR        3,566,192A [   3,570,330A]

                                                            3,533,622A

                                  LNR        2,455,475B     2,455,475B

                                                  1.00*          1.00*

                                  LNR        3,577,901P [     877,901P]

                                                              935,000P

 

11.  AGR151 - QUALITY AND PRICE ASSURANCE

                                                 17.00* [       17.00*]

                                                                15.00*

OPERATING                         AGR        1,463,935A [   1,463,935A]

                                                            1,313,455A

                                                  2.00*          2.00*

                                  AGR          382,593B       383,593B

                                  AGR          300,000T       300,000T

                                                 10.00#         10.00#

                                  AGR          599,020W       601,859W

                                  AGR          138,624P       138,624P

 

12.  AGR171 - AGRICULTURAL DEVELOPMENT AND MARKETING

                                                 13.00* [       13.00*]

                                                                12.00*

OPERATING                         AGR        1,708,117A [   1,708,117A]

                                                            1,657,009A

                                  AGR          420,000B       420,000B

                                  AGR        1,007,003N     1,007,003N

                                  AGR          220,000P [     220,000P]

                                                              345,000P

 

13.  AGR141 - AGRICULTURAL RESOURCE MANAGEMENT

                                                  6.00* [        6.00*]

                                                                 5.00*

OPERATING                         AGR          602,944A [     602,944A]

                                                              525,044A

                                                 23.50*         23.50*

                                  AGR        2,780,761B [   2,792,881B]

                                                            2,842,881B

                                                  7.50* [        7.50*]

                                                                 6.50*

                                  AGR        1,281,904W [   1,284,743W]

                                                            1,194,650W

 

14.  AGR161 - AGRIBUSINESS DEVELOPMENT AND RESEARCH

OPERATING                         AGR     [      1,000A ][      1,000A]

                                                     0A             0A

                                  AGR     [      1,000B ][      1,000B]

                                                     0B             0B

                                  AGR     [      1,000W ][      1,000W]

                                                     0W             0W

 

15.  AGR192 - GENERAL ADMINISTRATION FOR AGRICULTURE

                                                 26.00* [       26.00*]

                                                                25.00*

OPERATING                         AGR        2,165,054A [   2,165,054A]

                                                            2,083,804A

                                                  5.00*          5.00*

                                  AGR        1,127,044B     1,127,044B

 

16.  LNR153 - FISHERIES MANAGEMENT

                                                  9.00*          9.00*

OPERATING                         LNR          845,514A [     847,246A]

                                                              859,102A

                                                  2.00*          2.00*

                                  LNR          375,944B       376,212B

                                  LNR          420,000N       420,000N

                                                  2.00*          2.00*

                                                  1.00#          1.00#

                                  LNR          475,000P       475,000P

 

17.  AGR153 - AQUACULTURE DEVELOPMENT

                                                  4.00*          4.00*

OPERATING                         AGR          336,555A       336,555A

                                  AGR          125,000B       125,000B

 

18.  BED120 - HAWAII STATE ENERGY OFFICE

OPERATING                         BED     [      1,000A ][      1,000A]

                                                     0A             0A

                                  BED     [      1,000B ][      1,000B]

                                                     0B             0B

                                  BED     [      1,000T ][      1,000T]

                                                     0T             0T

 

19.  BED143 - HAWAII TECHNOLOGY DEVELOPMENT CORPORATION

OPERATING                         BED     [      1,000A ][      1,000A]

                                                     0A             0A

                                  BED     [      1,000B ][      1,000B]

                                                     0B             0B

                                  BED     [      1,000R ][      1,000R]

                                                     0R             0R

                                  BED     [      1,000W ][      1,000W]

                                                     0W             0W

                                  BED     [      1,000P ][      1,000P]

                                                     0P             0P

 

20.  BED145 - HAWAII STRATEGIC DEVELOPMENT CORPORATION

OPERATING                         BED     [      1,000B ][      1,000B]

                                                     0B             0B

                                  BED     [      1,000W ][      1,000W]

                                                     0W             0W

 

21.  BED146 - NATURAL ENERGY LABORATORY OF HAWAII AUTHORITY

                                                 22.00#         22.00#

OPERATING                         BED        7,900,628B     7,908,896B

 

22.  BED138 - HAWAII GREEN INFRASTRUCTURE AUTHORITY

                                                  5.00#          5.00#

OPERATING                         BED       85,937,211B    85,937,211B

 

23.  LNR141 - WATER AND LAND DEVELOPMENT

                                                 24.00* [       24.00*]

                                                                23.00*

OPERATING                         LNR        2,281,113A [   2,287,154A]

                                                            2,222,678A

                                                  4.00*          4.00*

                                  LNR          795,324B       796,620B

                                  LNR          199,479T       199,479T

 

24.  BED150 - HAWAII COMMUNITY DEVELOPMENT AUTHORITY

                                                 11.00*         11.00*

                                                  2.00#          2.00#

OPERATING                         BED        1,164,984A     1,164,984A

                                  BED          550,000B       550,000B

                                                 10.00*         10.00*

                                  BED        1,645,574W     1,645,574W

 

25.  BED160 - HAWAII HOUSING FINANCE AND DEVELOPMENT CORPORATION

OPERATING                         BED        3,100,000N     3,100,000N

                                                 29.00*         29.00*

                                                 41.00#         41.00#

                                  BED       11,753,751W [  11,818,751W]

                                                           11,868,556W

                                  BED        3,000,000P     3,000,000P

 

26.  BED128 - OFFICE OF AEROSPACE

                                                      *          3.00*

                                                  1.00# [        1.00#]

                                                                 0.00#

OPERATING                         BED        1,213,673A [   1,213,673A]

                                                            1,109,995A

                                  BED          500,000B       500,000B

 


 

B.  EMPLOYMENT

1.   LBR111 - WORKFORCE DEVELOPMENT

                                                  1.20*          1.20*

OPERATING                         LBR        1,057,087A [   1,057,087A]

                                                            1,532,087A

                                                  6.00#          6.00#

                                  LBR        5,595,677B     5,595,677B

                                                 28.80*         28.80*

                                                 12.00#         12.00#

                                  LBR        9,906,250N     9,906,250N

                                                 20.00* [       20.00*]

                                                                17.00*

                                  LBR        2,000,000S [   2,000,000S]

                                                            1,500,000S

                                                 12.00* [       12.00*]

                                                                10.00*

                                                 20.00# [       20.00#]

                                                                15.00#

                                  LBR        2,887,594U [   2,887,594U]

                                                            2,000,000U

                                                  8.00*          8.00*

                                  LBR        4,100,000P [   4,100,000P]

                                                            2,100,000P

 

2.   LBR135 - WORKFORCE DEVELOPMENT COUNCIL

                                                  0.10*          0.10*

OPERATING                         LBR          463,718A       463,718A

                                                  6.90*          6.90*

                                                      #          2.00#

                                  LBR        6,500,000N     6,500,000N

 

3.   LBR171 - UNEMPLOYMENT INSURANCE PROGRAM

OPERATING                         LBR        2,000,000A [   1,000,000A]

                                                            2,000,000A

                                                 10.00#         10.00#

                                  LBR        3,112,993B     3,112,993B

                                                167.50*        167.50*

                                  LBR       15,700,000N    15,700,000N

                                  LBR      358,000,000T   358,000,000T

 

4.   LBR903 - OFFICE OF COMMUNITY SERVICES

                                                  4.00*          4.00*

                                                  5.00# [        5.00#]

                                                                 9.00#

OPERATING                         LBR        2,041,594A [   2,041,594A]

                                                            3,274,294A

                                  LBR            5,000B         5,000B

                                                  1.00*          1.00*

                                                  4.00#          4.00#

                                  LBR        6,071,243N [   6,071,243N]

                                                            6,041,243N

                                  LBR          240,000P [     240,000P]

                                                                    0P

 

5.   HMS802 - VOCATIONAL REHABILITATION

                                                 37.76* [       37.76*]

                                                                35.82*

                                                  2.31# [        2.31#]

                                                                 0.33#

OPERATING                         HMS        4,762,420A [   4,762,420A]

                                                            4,653,755A

                                                 69.24* [       69.24*]

                                                                68.68*

                                                  4.69# [        4.69#]

                                                                 0.67#

                                  HMS       14,916,778N [  14,932,508N]

                                                           14,682,104N

                                  HMS        1,330,200W     1,330,200W

 

6.   LBR143 - HAWAII OCCUPATIONAL SAFETY AND HEALTH PROGRAM

                                                 17.10* [       17.10*]

                                                                16.10*

OPERATING                         LBR        1,112,186A [   1,112,186A]

                                                            1,056,296A

                                                 22.00*         22.00*

                                                  0.50#          0.50#

                                  LBR        3,122,624W     3,122,624W

                                                 19.90* [       19.90*]

                                                                18.90*

                                  LBR        2,150,000P [   2,150,000P]

                                                            2,094,110P

 

7.   LBR152 - WAGE STANDARDS PROGRAM

                                                 19.00*         19.00*

OPERATING                         LBR        1,302,021A     1,300,021A

 

8.   LBR153 - HAWAII CIVIL RIGHTS COMMISSION

                                                 23.50*         23.50*

OPERATING                         LBR        1,741,080A     1,741,080A

                                                  0.50*          0.50*

                                                  5.00#          5.00#

                                  LBR          460,000P       460,000P

 

9.   LBR183 - DISABILITY COMPENSATION PROGRAM

                                                 91.00* [       91.00*]

                                                                89.00*

OPERATING                         LBR       11,597,734A [  10,800,513A]

                                                           10,662,141A

                                                 11.00*         11.00*

                                                  5.00#          5.00#

                                  LBR       24,002,622T    24,002,622T

 

10.  LBR161 - HAWAII LABOR RELATIONS BOARD

                                                  3.00*          3.00*

                                                  6.00#          6.00#

OPERATING                         LBR          952,806A       952,806A

 

11.  LBR812 - LABOR AND INDUSTRIAL RELATIONS APPEALS BOARD

                                                 11.00*         11.00*

OPERATING                         LBR        1,065,846A     1,065,846A

 

12.  LBR871 - EMPLOYMENT SECURITY APPEALS REFEREES' OFFICE

                                                 12.00*         12.00*

OPERATING                         LBR        1,165,559N [   1,165,559N]

                                                              650,000N

 

13.  LBR901 - RESEARCH AND STATISTICS

                                                  4.38*          4.38*

                                                  2.00#          2.00#

OPERATING                         LBR          489,319A       489,319A

                                                  3.67*          3.67*

                                                  1.00#          1.00#

                                  LBR          450,000N       450,000N

                                                 13.00*         13.00*

                                  LBR          910,533P       910,533P

 

14.  LBR902 - GENERAL ADMINISTRATION

                                                 16.83* [       16.83*]

                                                                14.50*

                                                  1.12#          1.12#

OPERATING                         LBR        1,569,343A [   1,569,343A]

                                                            1,591,700A

                                  LBR          437,400B [     200,000B]

                                                              438,700B

                                                 32.17* [       32.17*]

                                                                31.50*

                                                  2.88#          2.88#

                                  LBR        3,286,941P [   3,286,941P]

                                                            3,248,900P

 


 

C.  TRANSPORTATION FACILITIES

1.   TRN102 - DANIEL K. INOUYE INTERNATIONAL AIRPORT

                                                684.00*        692.00*

OPERATING                         TRN      187,974,787B [ 194,762,414B]

                                                          235,020,904B

                                  TRN        1,405,500N [   1,405,500N]

                                                                    0N

 

2.   TRN104 - GENERAL AVIATION

                                                 30.00*         30.00*

OPERATING                         TRN        9,962,006B    10,069,469B

 

3.   TRN111 - HILO INTERNATIONAL AIRPORT

                                                 86.00*         86.00*

OPERATING                         TRN       24,033,752B    23,999,705B

 

4.   TRN114 - ELLISON ONIZUKA KONA INTERNATIONAL AIRPORT AT KEAHOLE

                                                105.00*        105.00*

OPERATING                         TRN       30,479,137B    27,235,501B

 

5.   TRN116 - WAIMEA-KOHALA AIRPORT

                                                  4.00*          4.00*

OPERATING                         TRN        1,718,173B     1,946,044B

 

6.   TRN118 - UPOLU AIRPORT

OPERATING                         TRN          719,500B       519,500B

 

7.   TRN131 - KAHULUI AIRPORT

                                                175.00*        175.00*

OPERATING                         TRN       39,282,581B    39,674,545B

 

8.   TRN133 - HANA AIRPORT

                                                  8.00*          8.00*

OPERATING                         TRN        1,021,833B     1,684,702B

 

9.   TRN135 - KAPALUA AIRPORT

                                                 11.00*         11.00*

OPERATING                         TRN        3,174,047B     2,361,221B

 

10.  TRN141 - MOLOKAI AIRPORT

                                                 14.00*         14.00*

OPERATING                         TRN        4,211,323B     4,119,532B

 

11.  TRN143 - KALAUPAPA AIRPORT

                                                  7.00*          7.00*

OPERATING                         TRN        1,029,850B     1,033,919B

 

12.  TRN151 - LANAI AIRPORT

                                                 12.00*         12.00*

OPERATING                         TRN        3,486,561B     3,915,613B

 

13.  TRN161 - LIHUE AIRPORT

                                                116.00*        116.00*

OPERATING                         TRN       26,100,190B [  25,981,531B]

                                                           26,966,531B

 

14.  TRN163 - PORT ALLEN AIRPORT

OPERATING                         TRN           46,841B        21,841B

 

15.  TRN195 - AIRPORTS ADMINISTRATION

                                                133.00*        133.00*

                                                  1.00#          1.00#

OPERATING                         TRN      435,766,210B   462,687,213B

 

16.  TRN301 - HONOLULU HARBOR

OPERATING                         TRN     [      1,000B ][      1,000B]

                                                     0B             0B

 

17.  TRN303 - KALAELOA BARBERS POINT HARBOR

OPERATING                         TRN     [      1,000B ][      1,000B]

                                                     0B             0B

 

18.  TRN311 - HILO HARBOR

OPERATING                         TRN     [      1,000B ][      1,000B]

                                                     0B             0B

 

19.  TRN313 - KAWAIHAE HARBOR

OPERATING                         TRN     [      1,000B ][      1,000B]

                                                     0B             0B

 

20.  TRN331 - KAHULUI HARBOR

OPERATING                         TRN     [      1,000B ][      1,000B]

                                                     0B             0B

 

21.  TRN341 - KAUNAKAKAI HARBOR

OPERATING                         TRN     [      1,000B ][      1,000B]

                                                     0B             0B

 

22.  TRN361 - NAWILIWILI HARBOR

OPERATING                         TRN     [      1,000B ][      1,000B]

                                                     0B             0B

 

23.  TRN363 - PORT ALLEN HARBOR

OPERATING                         TRN     [      1,000B ][      1,000B]

                                                     0B             0B

 

24.  TRN351 - KAUMALAPAU HARBOR

OPERATING                         TRN     [      1,000B ][      1,000B]

                                                     0B             0B

 

25.  TRN395 - HARBORS ADMINISTRATION

OPERATING                         TRN     [      1,000B ][      1,000B]

                                                     0B             0B

 

26.  TRN333 - HANA HARBOR

OPERATING                         TRN     [      1,000B ][      1,000B]

                                                     0B             0B

 

27.  TRN501 - OAHU HIGHWAYS

                                                192.00*        192.00*

OPERATING                         TRN       81,609,688B    82,064,049B

 

28.  TRN511 - HAWAII HIGHWAYS

                                                119.00*        119.00*

OPERATING                         TRN       14,727,444B [  14,895,200B]

                                                           17,217,300B

 

29.  TRN531 - MAUI HIGHWAYS

                                                 89.00*         89.00*

                                                  1.00#          1.00#

OPERATING                         TRN       17,465,190B [  17,582,396B]

                                                           20,582,396B

 

30.  TRN561 - KAUAI HIGHWAYS

                                                 54.00*         54.00*

OPERATING                         TRN        9,389,613B [   9,463,562B]

                                                            9,621,439B

 

31.  TRN595 - HIGHWAYS ADMINISTRATION

                                                545.00*        545.00*

                                                  5.00#          5.00#

OPERATING                         TRN      178,225,132B [ 182,046,702B]

                                                          196,399,102B

                                                  1.00#          1.00#

                                  TRN       15,557,418N [  15,557,418N]

                                                           17,217,018N

 

32.  TRN597 - HIGHWAYS SAFETY

                                                 31.20*         31.20*

OPERATING                         TRN       10,950,851B    10,950,851B

                                                  6.00*          6.00*

                                  TRN        4,065,433N     4,065,433N

                                                  0.80*          0.80*

                                  TRN          754,989P       754,989P

 

33.  TRN995 - GENERAL ADMINISTRATION

                                                110.00*        110.00*

                                                  2.00#          2.00#

OPERATING                         TRN       22,323,473B    22,325,147B

                                                  1.00*          1.00*

                                  TRN       18,064,184N [  18,206,911N]

                                                           18,327,741N

                                  TRN          743,067R       743,067R

 

34.  TRN695 - ALOHA TOWER DEVELOPMENT CORPORATION

                                                  1.00#          1.00#

OPERATING                         TRN        1,842,173B     1,842,173B

 


 

D.  ENVIRONMENTAL PROTECTION

1.   HTH840 - ENVIRONMENTAL MANAGEMENT

                                                 73.00* [       76.00*]

                                                                69.00*

OPERATING                         HTH        5,654,144A [   5,764,090A]

                                                            5,160,719A

                                                 64.00* [       64.00*]

                                                                66.00*

                                                  7.00# [        7.00#]

                                                                 5.00#

                                  HTH       79,802,051B [  80,364,007B]

                                                           11,410,607B

                                                 32.10*         32.10*

                                                  2.00#          2.00#

                                  HTH       13,444,878N [   5,002,918N]

                                                            3,758,596N

                                                  2.00*          2.00*

                                  HTH          241,782U       241,782U

                                                 37.00*         37.00*

                                  HTH      209,035,151W [ 209,035,151W]

                                                          154,330,007W

                                                  7.25*          7.25*

                                                  4.00#          4.00#

                                  HTH        4,899,514P [   1,311,612P]

                                                              842,672P

 

2.   AGR846 - PESTICIDES

                                                 14.00*         14.00*

OPERATING                         AGR          864,022A       864,022A

                                                 11.00*         11.00*

                                                  2.00#          2.00#

                                  AGR        1,889,954W [   1,892,793W]

                                                            3,010,193W

                                                  2.00*          2.00*

                                                  1.00#          1.00#

                                  AGR          464,629P       464,629P

 

3.   LNR401 - ECOSYSTEM PROTECTION AND RESTORATION

                                                 26.50* [       26.50*]

                                                                25.50*

                                                  4.00# [        4.00#]

                                                                 3.00#

OPERATING                         LNR        2,492,890A [   2,580,806A]

                                                            2,463,134A

                                                  2.00#          2.00#

                                  LNR        2,266,073N     2,341,073N

                                                  0.50*          0.50*

                                                  4.00#          4.00#

                                  LNR        3,755,000P     3,615,000P

 

4.   LNR402 - NATIVE RESOURCES AND FIRE PROTECTION PROGRAM

                                                 51.50* [       51.50*]

                                                                53.50*

OPERATING                         LNR       15,029,456A [  15,039,001A]

                                                           17,543,053A

                                                 13.00*         13.00*

                                                  3.00#          3.00#

                                  LNR        1,747,467N [   1,747,467N]

                                                            1,894,520N

                                                  1.00#          1.00#

                                  LNR          191,384T       191,384T

                                                  7.00#          7.00#

                                  LNR        1,686,056U     1,686,056U

                                                  3.50*          3.50*

                                                  1.00#          1.00#

                                  LNR        1,645,390P [   1,645,390P]

                                                            1,800,000P

 

5.   LNR404 - WATER RESOURCES

                                                 22.00* [       22.00*]

                                                                21.00*

OPERATING                         LNR        3,323,222A [   3,327,917A]

                                                            3,237,917A

                                                  6.00*          6.00*

                                  LNR        1,184,910B     1,186,783B

                                  LNR          150,000N       150,000N

 

6.   LNR405 - CONSERVATION AND RESOURCES ENFORCEMENT

                                                137.25* [      137.25*]

                                                               110.25*

OPERATING                         LNR       10,957,051A [  10,272,129A]

                                                            8,893,710A

                                  LNR        1,344,671B     1,344,671B

                                                  3.75*          3.75*

                                  LNR        1,319,046N     1,319,046N

                                  LNR           32,671W        32,671W

                                  LNR          900,833P       900,833P

 

7.   LNR407 - NATURAL AREA RESERVES AND WATERSHED MANAGEMENT

                                                 47.50* [       47.50*]

                                                                49.50*

                                                 23.00# [       23.00#]

                                                                17.00#

OPERATING                         LNR        8,501,978A [   8,511,432A]

                                                            8,340,312A

                                  LNR                 B       180,000B

                                  LNR          500,000N       500,000N

                                                  0.50*          0.50*

                                  LNR        1,475,000P [   1,475,000P]

                                                            1,272,495P

 

8.   HTH850 - OFFICE OF ENVIRONMENTAL QUALITY CONTROL

                                                  5.00*          5.00*

OPERATING                         HTH          410,149A       410,149A

 

9.   LNR906 - LNR - NATURAL AND PHYSICAL ENVIRONMENT

                                                 40.25* [       40.25*]

                                                                42.25*

                                                 15.00# [       15.00#]

                                                                14.00#

OPERATING                         LNR        4,105,352A [   4,115,292A]

                                                            4,228,730A

                                                 19.00*         19.00*

                                                  1.00#          1.00#

                                  LNR        2,474,946B     2,479,948B

                                                  1.75*          1.75*

                                  LNR          312,183N       312,183N

                                  LNR            1,277T         1,277T

 

10.  HTH849 - ENVIRONMENTAL HEALTH ADMINISTRATION

                                                 22.00* [       22.00*]

                                                                21.00*

                                                  1.25#          1.25#

OPERATING                         HTH        3,766,858A [   3,766,858A]

                                                            3,665,178A

                                                  0.50*          0.50*

                                  HTH           79,580B        79,580B

                                                  2.30* [        2.30*]

                                                                 1.55*

                                                  0.60#          0.60#

                                  HTH          144,440N [     144,440N]

                                                               95,797N

                                                 11.00*         11.00*

                                  HTH        2,600,465W [   2,600,465W]

                                                            1,752,823W

                                                 11.20* [       11.20*]

                                                                11.95*

                                                  2.15#          2.15#

                                  HTH        2,571,855P [   2,626,604P]

                                                            2,398,284P

 


 

E.  HEALTH

1.   HTH100 - COMMUNICABLE DISEASE AND PUBLIC HEALTH NURSING

                                                239.87* [      239.87*]

                                                               229.87*

                                                  3.00#          3.00#

OPERATING                         HTH       28,858,933A [  28,957,152A]

                                                           27,999,163A

                                  HTH           13,343B [      13,343B]

                                                                    0B

                                                 21.00# [       21.00#]

                                                                22.00#

                                  HTH        8,723,375N     8,723,375N

                                                  3.00*          3.00*

                                                  1.00#          1.00#

                                  HTH          759,649U       759,649U

                                                 14.00*         14.00*

                                                 25.50#         25.50#

                                  HTH        8,841,474P [   4,841,474P]

                                                            5,827,365P

 

2.   HTH131 - DISEASE OUTBREAK CONTROL

                                                 22.60* [       22.60*]

                                                                21.60*

OPERATING                         HTH        1,947,434A [   1,947,434A]

                                                            1,477,490A

                                                 23.40* [       23.40*]

                                                                22.40*

                                                 10.00# [       10.00#]

                                                                 9.00#

                                  HTH       18,887,619N [   3,778,582N]

                                                            3,672,848N

                                                 29.50# [       29.50#]

                                                                27.00#

                                  HTH       15,400,816P [   4,954,506P]

                                                            4,055,045P

 

3.   HTH730 - EMERGENCY MEDICAL SERVICES AND INJURY PREVENTION SYSTEM

                                                 12.00* [       12.00*]

                                                                11.00*

                                                  1.40#          1.40#

OPERATING                         HTH       69,143,593A [  69,143,593A]

                                                           69,094,647A

                                                  6.00#          6.00#

                                  HTH       22,275,925B    22,275,925B

                                                  3.00#          2.00#

                                  HTH          630,000P       340,000P

 

4.   HTH560 - FAMILY HEALTH SERVICES

                                                108.00* [      108.00*]

                                                               109.00*

                                                  2.50# [        2.50#]

                                                                 1.00#

OPERATING                         HTH       31,499,929A [  31,499,929A]

                                                           32,582,618A

                                                 15.00*         15.00*

                                                  2.00#          2.00#

                                  HTH       18,439,145B    18,439,145B

                                                119.50* [      119.50*]

                                                               111.50*

                                                 12.30# [       12.30#]

                                                                11.30#

                                  HTH       39,310,996N [  38,710,996N]

                                                           37,286,925N

                                  HTH          203,441U       203,441U

                                                 17.00* [       17.00*]

                                                                11.00*

                                                  6.70# [        6.70#]

                                                                 7.20#

                                  HTH       12,097,543P [  11,397,543P]

                                                            8,937,263P

 

5.   HTH590 - CHRONIC DISEASE PREVENTION AND HEALTH PROMOTION

                                                 40.50* [       40.50*]

                                                                38.50*

                                                  5.00# [        5.00#]

                                                                 2.50#

OPERATING                         HTH        7,202,672A [   7,210,148A]

                                                            4,305,587A

                                  HTH       48,656,356B [  48,656,356B]

                                                           48,726,356B

                                                      *          1.00*

                                                      #          1.00#

                                  HTH        1,000,000U [   1,000,000U]

                                                            1,183,583U

                                                 10.50* [       10.50*]

                                                                 9.50*

                                                 22.50# [       22.50#]

                                                                14.00#

                                  HTH        7,216,912P [   6,994,004P]

                                                            4,737,339P

 

6.   HTH595 - HEALTH RESOURCES ADMINISTRATION

                                                  6.00* [        6.00*]

                                                                 2.00*

                                                  2.00# [        2.00#]

                                                                 1.00#

OPERATING                         HTH          586,121A [     586,121A]

                                                              265,421A

                                                  7.00* [        7.00*]

                                                                10.00*

                                                  3.00#          3.00#

                                  HTH        1,462,165B [   1,462,165B]

                                                            1,677,528B

 

7.   HTH210 - HAWAII HEALTH SYSTEMS CORPORATION – CORPORATE OFFICE

                                                 54.50*         54.50*

OPERATING                         HTH       17,509,280B    17,509,280B

 

8.   HTH211 - KAHUKU HOSPITAL

OPERATING                         HTH        1,800,000A [   1,800,000A]

                                                            1,800,001A

 

9.   HTH212 - HAWAII HEALTH SYSTEMS CORPORATION –  REGIONS

OPERATING                         HTH      125,701,003A [ 105,701,003A]

                                                          105,701,004A

                                              2,780.75*      2,780.75*

                                  HTH      579,200,129B   580,483,912B

 

10.  HTH213 - ALII COMMUNITY CARE

OPERATING                         HTH        3,500,000B     3,500,000B

 

11.  SUB601 - PRIVATE HOSPITALS AND MEDICAL SERVICES

OPERATING                         SUB          942,000A       942,000A

 

11A. HTH214 - MAUI HEALTH SYSTEM, A KFH LLC

OPERATING                         HTH                 A    18,000,000A

 

12.  HTH420 - ADULT MENTAL HEALTH - OUTPATIENT

                                                215.00* [      215.00*]

                                                               188.00*

                                                130.50# [      130.50#]

                                                                84.50#

OPERATING                         HTH     [ 62,483,432A ][ 62,490,458A]

                                            58,789,432A    50,434,301A

                                  HTH     [ 11,610,000B ][ 11,610,000B]

                                             5,800,000B     5,800,000B

                                                  1.00#          1.00#

                                  HTH        2,333,370N     2,333,370N

 

13.  HTH430 - ADULT MENTAL HEALTH - INPATIENT

                                                650.50* [      777.50*]

                                                              741.50*

                                                 27.00# [       27.00#]

                                                                24.00#

OPERATING                         HTH       77,946,272A [  87,140,174A]

                                                           85,005,765A

 

14.  HTH440 - ALCOHOL AND DRUG ABUSE DIVISION

                                                 29.00* [       29.00*]

                                                                30.00*

OPERATING                         HTH       20,246,936A [  20,246,936A]

                                                           20,195,392A

                                  HTH          750,000B [     750,000B]

                                                              165,000B

                                  HTH        8,857,980N     8,857,980N

                                                  7.50#          7.50#

                                  HTH        5,019,276P     6,570,543P

 

15.  HTH460 - CHILD AND ADOLESCENT MENTAL HEALTH

                                                170.00* [      170.00*]

                                                               165.50*

                                                 13.00# [       13.00#]

                                                                 9.00#

OPERATING                         HTH       44,020,134A [  44,020,134A]

                                                           43,026,221A

                                                 17.00* [       17.00*]

                                                                23.00*

                                                  6.00# [        6.00#]

                                                                 0.00#

                                  HTH       15,133,262B [  15,133,262B]

                                                           16,028,262B

                                                  5.00#          5.00#

                                  HTH        2,329,630N [   2,339,630N]

                                                            2,324,438N

                                                  2.00#          2.00#

                                  HTH        2,281,992U     2,281,992U

                                                  8.50#              #

                                  HTH        2,318,223P              P

 

16.  HTH501 - DEVELOPMENTAL DISABILITIES

                                                215.75* [      215.75*]

                                                               211.75*

                                                  3.00# [        3.00#]

                                                                 2.00#

OPERATING                         HTH       91,875,295A [  89,989,491A]

                                                           88,453,713A

                                                  3.00*          3.00*

                                  HTH        1,063,165B [   1,063,165B]

                                                            3,563,165B

 

17.  HTH495 - BEHAVIORAL HEALTH ADMINISTRATION

                                                 45.50*         45.50*

                                                 50.50# [       50.50#]

                                                                43.50#

OPERATING                         HTH        6,997,306A [   6,997,306A]

                                                            6,676,318A

                                                  1.00#          1.00#

                                  HTH          137,363P       137,363P

 

18.  HTH610 - ENVIRONMENTAL HEALTH SERVICES

                                                129.00* [      129.00*]

                                                               126.00*

OPERATING                         HTH        8,428,221A [   8,440,534A]

                                                            8,256,982A

                                                 30.00* [       30.00*]

                                                                29.00*

                                  HTH        3,715,505B [   3,715,505B]

                                                            3,559,723B

                                                  2.00*          2.00*

                                  HTH          158,000N       158,000N

                                                  3.00*          3.00*

                                  HTH          245,963U [     249,740U]

                                                              243,498U

                                                  2.00*          2.00*

                                  HTH          364,150P       364,150P

 

19.  HTH710 - STATE LABORATORY SERVICES

                                                 75.00* [       75.00*]

                                                                73.00*

                                                  1.00#          1.00#

OPERATING                         HTH        9,151,752A [   8,292,944A]

                                                            8,005,362A

                                                  9.00#          9.00#

                                  HTH        5,146,110N     1,029,222N

                                                  2.00#          2.00#

                                  HTH          176,112P [     176,112P]

                                                              164,604P

 

20.  HTH720 - HEALTH CARE ASSURANCE

                                                 28.00* [       28.00*]

                                                                27.00*

                                                  2.00#          2.00#

OPERATING                         HTH        3,767,847A [   3,767,847A]

                                                            3,734,587A

                                  HTH          421,000B [     421,000B]

                                                              692,000B

                                                 16.00*         16.00*

                                  HTH        4,388,679P [   4,388,679P]

                                                            3,714,140P

 

21.  HTH906 - STATE HEALTH PLANNING AND DEVELOPMENT AGENCY

                                                  6.00*          6.00*

OPERATING                         HTH          590,549A [     590,549A]

                                                              580,454A

                                  HTH          114,000B       114,000B

 

22.  HTH760 - HEALTH STATUS MONITORING

                                                 33.50*         33.50*

OPERATING                         HTH        1,965,390A     1,715,390A

                                                  2.00#          2.00#

                                  HTH          504,643B [     504,643B]

                                                              413,643B

                                                  4.00*          4.00*

                                  HTH          342,300P       342,300P

 

23.  HTH905 - DEVELOPMENTAL DISABILITIES COUNCIL

                                                  2.50*          2.50*

OPERATING                         HTH          238,005A       238,005A

                                                  5.00*          5.00*

                                  HTH          514,000N [     514,000N]

                                                              521,000N

 

24.  HTH907 - GENERAL ADMINISTRATION

                                                126.00* [      126.00*]

                                                               122.00*

                                                  5.00#          5.00#

OPERATING                         HTH       10,123,239A [  10,123,239A]

                                                            9,841,973A

                                                  8.00*          8.00*

                                                 20.00#         20.00#

                                  HTH       24,054,695N [   4,810,939N]

                                                            4,835,939N

                                                  5.00#          5.00#

                                  HTH          800,000P       800,000P

 

25.  HTH908 - OFFICE OF LANGUAGE ACCESS

                                                  5.00*          5.00*

OPERATING                         HTH          469,261A       469,262A

 


 

F.  SOCIAL SERVICES

1.   HMS301 - CHILD PROTECTIVE SERVICES

                                                223.30* [      223.30*]

                                                               209.20*

OPERATING                         HMS       36,903,174A [  36,903,174A]

                                                           36,215,219A

                                  HMS        1,007,587B     1,007,587B

                                                175.20* [      175.20*]

                                                               165.30*

                                  HMS       44,063,972N [  44,098,588N]

                                                           43,761,796N

                                  HMS                 U       475,000U

                                  HMS          106,225P [     106,225P]

                                                              400,000P

 

2.   HMS302 - GENERAL SUPPORT FOR CHILD CARE

                                                 25.85* [       25.85*]

                                                                24.85*

OPERATING                         HMS        1,847,899A [   1,846,899A]

                                                            1,803,411A

                                                 25.15* [       25.15*]

                                                                24.15*

                                  HMS       11,921,864N [  11,920,864N]

                                                           11,877,376N

 

3.   HMS303 - CHILD PROTECTIVE SERVICES PAYMENTS

OPERATING                         HMS       47,765,586A    47,765,586A

                                  HMS       26,110,014N [  26,110,014N]

                                                           27,430,000N

 

4.   HMS305 - CASH SUPPORT FOR CHILD CARE

OPERATING                         HMS       25,011,811A    25,011,811A

                                  HMS       38,530,754N    38,530,754N

 

5.   HMS501 - IN-COMMUNITY YOUTH PROGRAMS

                                                 14.50*         14.50*

OPERATING                         HMS        8,556,157A     8,556,157A

                                                  0.50*          0.50*

                                                  0.50#          0.50#

                                  HMS        2,456,919N     2,456,919N

 

6.   HMS503 - HAWAII YOUTH CORRECTIONAL FACILITY (HYCF)

                                                105.00* [      105.00*]

                                                                95.00*

OPERATING                         HMS        9,964,073A [  10,082,161A]

                                                            9,559,729A

 

7.   DEF112 - SERVICES TO VETERANS

                                                 28.00* [       28.00*]

                                                                27.00*

OPERATING                         DEF        2,072,678A [   2,078,986A]

                                                            2,153,726A

 

8.   HMS601 - ADULT PROTECTIVE AND COMMUNITY SERVICES

                                                 72.48* [       72.48*]

                                                                67.48*

OPERATING                         HMS        6,144,028A [   6,144,028A]

                                                            5,735,804A

                                                  7.02*          7.02*

                                                  3.00#          3.00#

                                  HMS        3,986,561N     3,988,661N

                                  HMS           10,000R        10,000R

                                  HMS          387,560U       387,560U

                                  HMS        1,321,390P     1,321,390P

 

9.   HMS202 - AGED, BLIND AND DISABLED PAYMENTS

OPERATING                         HMS        4,029,480A     4,029,480A

 

10.  HMS204 - GENERAL ASSISTANCE PAYMENTS

OPERATING                         HMS       23,889,056A    23,889,056A

                                  HMS        3,000,000B     3,000,000B

 

11.  HMS206 - FEDERAL ASSISTANCE PAYMENTS

OPERATING                         HMS        5,703,592N     5,703,592N

 

12.  HMS211 - CASH SUPPORT FOR FAMILIES - SELF-SUFFICIENCY

OPERATING                         HMS       22,694,156A    22,694,156A

                                  HMS       44,000,000N    44,000,000N

 

13.  HMS220 - RENTAL HOUSING SERVICES

                                                  2.00* [        2.00*]

                                                                 0.00*

OPERATING                         HMS        4,486,122A [   4,487,455A]

                                                            4,342,399A

                                                181.00*        181.00*

                                                  4.50#          4.50#

                                  HMS       80,540,197N    80,637,015N

                                                 15.00*         15.00*

                                  HMS        4,714,828W     4,716,166W

 

14.  HMS229 - HAWAII PUBLIC HOUSING AUTHORITY ADMINISTRATION

                                                 76.00*         76.00*

                                                 41.00#         41.00#

OPERATING                         HMS       40,373,761N    40,373,761N

                                                 51.00*         51.00*

                                                 19.00#         19.00#

                                  HMS        6,345,633W     6,345,633W

 

15.  HMS222 - RENTAL ASSISTANCE SERVICES

                                                  2.25* [        2.25*]

                                                                 1.25*

OPERATING                         HMS        1,089,869A [   1,089,869A]

                                                            1,042,769A

                                                 23.75*         23.75*

                                                  1.00#          1.00#

                                  HMS       26,393,471N [  26,397,150N]

                                                           38,693,006N

 

16.  HMS224 - HOMELESS SERVICES

                                                 11.00*         11.00*

OPERATING                         HMS       15,773,111A    15,773,111A

                                  HMS          649,448N       649,448N

                                  HMS        2,366,839P     2,366,839P

 

17.  HMS605 - COMMUNITY-BASED RESIDENTIAL SUPPORT

OPERATING                         HMS       17,810,955A    17,810,955A

 

18.  HMS401 - HEALTH CARE PAYMENTS

OPERATING                         HMS      927,597,598A   982,477,598A

                                  HMS        1,376,660B     1,376,660B

                                  HMS     1,803,909,546N  1,803,909,546N

                                  HMS        6,781,921U     6,781,921U

                                  HMS       13,216,034P    13,216,034P

 

19.  HMS236 - CASE MANAGEMENT FOR SELF-SUFFICIENCY

                                                296.33* [      296.33*]

                                                               287.92*

OPERATING                         HMS       16,131,531A [  16,131,531A]

                                                           15,773,910A

                                                233.67* [      233.67*]

                                                               227.08*

                                  HMS       26,244,772N [  26,275,954N]

                                                           26,037,719N

                                  HMS           30,237P        30,237P

 

20.  HMS238 - DISABILITY DETERMINATION

                                                 49.00* [       49.00*]

                                                                47.00*

OPERATING                         HMS        8,183,015N [   8,197,582N]

                                                            8,057,480N

 

21.  ATG500 - CHILD SUPPORT ENFORCEMENT SERVICES

                                                 70.72* [       70.72*]

                                                                70.04*

                                                  0.34#          0.34#

OPERATING                         ATG        4,483,525A [   4,483,525A]

                                                            4,461,608A

                                  ATG        2,231,224T     2,231,224T

                                                137.28* [      137.28*]

                                                               135.96*

                                                  0.66#          0.66#

                                  ATG       15,880,241P [  15,880,241P]

                                                           15,837,108P

 

22.  HMS237 - EMPLOYMENT AND TRAINING

OPERATING                         HMS          469,505A       469,505A

                                  HMS        1,245,750N     1,245,750N

 

23.  HHL602 - PLANNING AND DEVELOPMENT FOR HAWAIIAN HOMESTEADS

OPERATING                         HHL        4,824,709B     4,824,709B

                                                  4.00*          4.00*

                                                  2.00#          2.00#

                                  HHL       23,318,527N    23,318,527N

                                  HHL        3,740,534T     3,740,534T

 

24.  HHL625 - ADMINISTRATION AND OPERATING SUPPORT

                                                200.00* [      200.00*]

                                                               167.00*

OPERATING                         HHL       18,638,060A [  18,644,280A]

                                                           16,513,068A

 

25.  HTH904 - EXECUTIVE OFFICE ON AGING

                                                  8.54*          8.54*

                                                  2.35#          2.35#

OPERATING                         HTH        9,366,678A     9,366,678A

                                                  6.46*          6.46*

                                                  2.00#          2.00#

                                  HTH        7,680,000N     7,680,000N

                                                  8.00#          8.00#

                                  HTH        1,223,791P [   1,223,791P]

                                                            1,121,970P

 

26.  HTH520 - DISABILITY AND COMMUNICATIONS ACCESS BOARD

                                                 11.00*         11.00*

OPERATING                         HTH        1,048,420A [   1,048,420A]

                                                            1,059,140A

                                                  8.00*          8.00*

                                  HTH        1,043,264B [   1,043,264B]

                                                            1,039,028B

                                                  2.00*          2.00*

                                  HTH          292,599U [     292,600U]

                                                              249,395U

 

27.  HMS902 - GENERAL SUPPORT FOR HEALTH CARE PAYMENTS

                                                136.50* [      136.50*]

                                                               125.50*

                                                  5.70# [        5.70#]

                                                                 4.80#

OPERATING                         HMS       16,223,893A [  14,953,093A]

                                                           14,335,511A

                                                  0.56*          0.56*

                                  HMS        1,542,576B     1,542,576B

                                                144.69* [      144.69*]

                                                               132.69*

                                                 19.30# [       19.30#]

                                                                11.20#

                                  HMS       54,221,657N [  54,237,783N]

                                                           53,120,873N

                                  HMS          843,987P       843,987P

 

28.  HMS903 - GENERAL SUPPORT FOR SELF-SUFFICIENCY SERVICES

                                                 48.75* [       48.75*]

                                                                47.61*

                                                  1.59#          1.59#

OPERATING                         HMS       42,498,088A [  44,359,614A]

                                                           44,548,106A

                                                 44.25* [       44.25*]

                                                                43.39*

                                                  1.41#          1.41#

                                  HMS       68,271,830N [  68,933,152N]

                                                           69,806,000N

                                  HMS            3,000P         3,000P

 

29.  HMS904 - GENERAL ADMINISTRATION - DHS

                                                141.65* [      141.65*]

                                                               142.84*

                                                 10.00# [       10.00#]

                                                                12.00#

OPERATING                         HMS       11,071,603A [  11,107,603A]

                                                           11,510,183A

                                                 29.35* [       29.35*]

                                                                30.16*

                                  HMS        4,373,183N [   4,457,183N]

                                                            4,696,330N

                                  HMS            1,500P         1,500P

 

30.  HMS901 - GENERAL SUPPORT FOR SOCIAL SERVICES

                                                 19.45* [       19.45*]

                                                                27.15*

OPERATING                         HMS        2,527,248A [   2,527,248A]

                                                            3,159,560A

                                                  9.55* [        9.55*]

                                                                11.85*

                                  HMS        2,074,339N [   2,074,339N]

                                                            2,617,595N

 


 

G.  FORMAL EDUCATION

1.   EDN100 - SCHOOL-BASED BUDGETING

                                             12,421.25* [   12,421.25*]

                                                            12,420.25*

                                                680.25# [      680.25#]

                                                               681.25#

OPERATING                         EDN     1,020,200,131A [1,041,075,903A]

                                                         1,041,106,161A

                                  EDN        5,244,829B     5,245,466B

                                  EDN      138,670,617N   138,670,617N

                                  EDN       13,390,000T    13,390,000T

                                  EDN        7,495,605U     7,495,605U

                                  EDN        2,402,454W     2,413,937W

                                  EDN        9,249,999P     9,249,999P

 

2.   EDN150 - SPECIAL EDUCATION AND STUDENT SUPPORT SERVICES

                                              5,240.50* [    5,240.50*]

                                                             5,204.09*

                                              1,228.25# [    1,228.25#]

                                                             1,190.33#

OPERATING                         EDN      378,885,127A [ 387,816,237A]

                                                          385,123,243A

                                  EDN          250,000B       250,000B

                                                  2.00*          2.00*

                                                 33.00#         33.00#

                                  EDN       52,164,701N    52,164,701N

                                                  6.00*          6.00*

                                  EDN        3,534,956W     3,536,708W

 

3.   EDN200 - INSTRUCTIONAL SUPPORT

                                                403.00* [      403.00*]

                                                               401.00*

                                                 83.00# [       83.00#]

                                                                82.00#

OPERATING                         EDN       57,965,758A [  58,743,659A]

                                                           59,150,537A

                                                 11.00*         11.00*

                                  EDN        2,369,088B     2,382,128B

                                                  2.00#          2.00#

                                  EDN          500,000N       500,000N

                                                  1.00#          1.00#

                                  EDN          273,794P       273,794P

 

4.   EDN300 - STATE ADMINISTRATION

                                                516.50* [      516.50*]

                                                               517.50*

                                                  6.00#          6.00#

OPERATING                         EDN       53,287,938A [  53,958,887A]

                                                           53,458,139A

                                                      #          4.00#

                                  EDN                 U     3,323,888U

                                  EDN           30,000P        30,000P

 

5.   EDN400 - SCHOOL SUPPORT

                                                696.50* [      696.50*]

                                                               668.50*

                                                  3.00#          3.00#

OPERATING                         EDN      201,462,708A [ 199,344,495A]

                                                          197,961,557A

                                                 11.00*         11.00*

                                  EDN       44,081,817B    44,081,817B

                                                718.50*        718.50*

                                                 98.50#         98.50#

                                  EDN       66,097,300N    66,097,300N

                                  EDN          150,000R       150,000R

                                                  4.00*          4.00*

                                                  2.00#          2.00#

                                  EDN        8,031,681W     8,031,681W

 

6.   EDN500 - SCHOOL COMMUNITY SERVICES

                                                 35.00*         35.00*

                                                  5.00#          5.00#

OPERATING                         EDN        4,259,262A     4,262,841A

                                                  1.00*          1.00*

                                  EDN        1,731,000B     1,731,000B

                                                  2.00#          2.00#

                                  EDN        3,266,757N     3,266,757N

                                  EDN        2,260,000T [   2,260,000T]

                                                                    0T

                                  EDN       11,700,000W    11,700,000W

 

7.   EDN600 - CHARTER SCHOOLS

OPERATING                         EDN       96,210,541A [ 101,405,111A]

                                                           97,498,234A

                                  EDN        5,042,000N     5,042,000N

 

8.   EDN612 - CHARTER SCHOOLS COMMISSION AND ADMINISTRATION

                                                 17.12*         17.12*

OPERATING                         EDN        1,651,065A [   1,687,061A]

                                                            1,847,061A

                                                  6.88*          6.88*

                                  EDN        1,800,000N     1,800,000N

 

9.   EDN700 - EARLY LEARNING

                                                 66.00* [       66.00*]

                                                                65.00*

OPERATING                         EDN        4,095,184A [   4,234,308A]

                                                            4,175,527A

                                                  1.00#          1.00#

                                  EDN          125,628N       125,628N

 

10.  BUF745 - RETIREMENT BENEFITS - DOE

OPERATING                         BUF      422,894,279A [ 471,930,022A]

                                                          470,630,252A

 

11.  BUF765 - HEALTH PREMIUM PAYMENTS - DOE

OPERATING                         BUF      142,378,724A [ 145,226,298A]

                                                          140,054,769A

 

12.  BUF725 - DEBT SERVICE PAYMENTS - DOE

OPERATING                         BUF      341,091,607A [ 338,865,983A]

                                                          333,993,281A

 

13.  AGS807 - SCHOOL R&M, NEIGHBOR ISLAND DISTRICTS

                                                 80.00* [       80.00*]

                                                                78.00*

OPERATING                         AGS        5,715,743A [   5,783,347A]

                                                            5,669,791A

                                                  7.00*          7.00*

                                  AGS        1,790,434U     1,790,434U

 

14.  EDN407 - PUBLIC LIBRARIES

                                                561.50* [      561.50*]

                                                               528.50*

                                                  1.00#          1.00#

OPERATING                         EDN       38,512,179A [  38,582,681A]

                                                           38,625,397A

                                  EDN        4,000,000B     4,000,000B

                                  EDN        1,365,244N     1,365,244N

 

15.  DEF114 - HAWAII NATIONAL GUARD YOUTH CHALLENGE ACADEMY

                                                 24.50# [       24.50#]

                                                                23.25#

OPERATING                         DEF        1,783,507A [   1,783,507A]

                                                            1,735,357A

                                                 73.50# [       73.50#]

                                                                69.75#

                                  DEF        5,594,962P [   5,594,962P]

                                                            5,449,594P

 

16.  UOH100 - UNIVERSITY OF HAWAII, MANOA

                                              3,253.88* [    3,253.88*]

                                                             3,246.88*

                                                 47.25#         47.25#

OPERATING                         UOH      234,782,615A [ 238,158,774A]

                                                          238,372,741A

                                                377.25*        377.25*

                                                  2.00#          2.00#

                                  UOH      363,217,455B   363,706,629B

                                                 77.06*         77.06*

                                  UOH        6,873,565N     6,873,565N

                                                 28.00*         28.00*

                                  UOH       65,255,168W    65,293,844W

 

17.  UOH110 - UNIVERSITY OF HAWAII, JOHN A. BURNS SCHOOL OF MEDICINE

                                                218.60* [      218.60*]

                                                               226.60*

                                                  3.50#          3.50#

OPERATING                         UOH       20,000,817A [  20,395,095A]

                                                           21,795,095A

                                  UOH       27,958,949B    27,958,949B

                                  UOH        7,783,094W     7,783,094W

 

18.  UOH210 - UNIVERSITY OF HAWAII, HILO

                                                548.25* [      548.25*]

                                                               550.25*

                                                  7.00#          7.00#

OPERATING                         UOH       37,489,390A [  38,048,748A]

                                                           38,436,379A

                                                 64.00*         64.00*

                                  UOH       46,848,430B    46,893,444B

                                  UOH          443,962N       443,962N

                                                  2.00*          2.00*

                                  UOH        7,438,008W     7,439,992W

 

19.  UOH220 - SMALL BUSINESS DEVELOPMENT

                                                  1.00#          1.00#

OPERATING                         UOH          978,941A       978,941A

 

20.  UOH700 - UNIVERSITY OF HAWAII, WEST OAHU

                                                247.70* [      247.70*]

                                                               258.70*

                                                  1.50#          1.50#

OPERATING                         UOH       18,291,413A [  18,562,223A]

                                                           19,213,947A

                                  UOH       20,312,209B    20,348,581B

                                  UOH          802,037N       802,037N

                                  UOH        2,069,957W     2,070,663W

 

21.  UOH800 - UNIVERSITY OF HAWAII, COMMUNITY COLLEGES

                                              1,924.00* [    1,924.00*]

                                                             1,931.00*

                                                 54.50#         54.50#

OPERATING                         UOH      150,761,199A [ 153,022,004A]

                                                          155,196,800A

                                                 34.00*         34.00*

                                  UOH      100,508,863B   100,630,837B

                                                  0.50*          0.50*

                                  UOH        4,428,296N     4,428,296N

                                  UOH        6,564,293W     6,566,997W

 

22.  UOH900 - UNIVERSITY OF HAWAII, SYSTEMWIDE SUPPORT

                                                462.00* [      462.00*]

                                                               464.00*

                                                  1.00#          1.00#

OPERATING                         UOH       54,394,172A [  56,533,226A]

                                                           58,279,508A

                                                 20.00*         20.00*

                                  UOH       17,214,396B    17,229,806B

                                                  4.00*          4.00*

                                                  4.00#          4.00#

                                  UOH        1,094,875N     1,094,875N

                                                 15.00*         15.00*

                                  UOH       17,364,423W    17,377,422W

 

23.  BUF748 - RETIREMENT BENEFITS - UH

OPERATING                         BUF      189,431,048A [ 209,187,118A]

                                                          205,341,161A

 

24.  BUF768 - HEALTH PREMIUM PAYMENTS - UH

OPERATING                         BUF       53,903,313A [  54,981,380A]

                                                           52,475,677A

 

25.  BUF728 - DEBT SERVICE PAYMENTS - UH

OPERATING                         BUF      126,237,547A [ 125,413,846A]

                                                          123,610,466A

 


 

H.  CULTURE AND RECREATION

1.   UOH881 - AQUARIA

                                                 13.00*         13.00*

OPERATING                         UOH          783,030A       788,141A

                                                  7.00*          7.00*

                                  UOH        3,417,141B     3,517,141B

                                  UOH          996,499W       996,499W

 

2.   AGS881 - STATE FOUNDATION ON CULTURE AND THE ARTS

                                                  0.50*          0.50*

OPERATING                         AGS          956,442A       956,442A

                                                 17.00*         17.00*

                                                  1.00#          1.00#

                                  AGS        5,573,625B     5,573,625B

                                                  4.50*          4.50*

                                  AGS          756,802N       756,802N

                                  AGS          606,936P [     606,936P]

                                                                    0P

 

3.   AGS818 - KING KAMEHAMEHA CELEBRATION COMMISSION

                                                  1.00*          1.00*

OPERATING                         AGS           48,912A        48,912A

                                                  1.00#          1.00#

                                  AGS           70,070T        70,070T

 

4.   LNR802 - HISTORIC PRESERVATION

                                                 34.00* [       34.00*]

                                                                28.00*

OPERATING                         LNR        2,564,800A [   2,519,933A]

                                                            2,230,929A

                                  LNR          495,450B       495,902B

                                                  6.00*          6.00*

                                  LNR          591,360N       591,360N

 

5.   LNR804 - FOREST AND OUTDOOR RECREATION

                                                 33.00* [       33.00*]

                                                                32.00*

OPERATING                         LNR        1,867,235A [   1,871,488A]

                                                            1,812,496A

                                                  3.00*          3.00*

                                  LNR          837,466B       839,231B

                                                  6.00*          6.00*

                                                 13.00#         13.00#

                                  LNR        4,400,000N     4,400,000N

                                                  3.00*          3.00*

                                  LNR          644,164W       645,490W

 

6.   LNR805 - DISTRICT RESOURCE MANAGEMENT

                                                 19.00* [       19.00*]

                                                                18.00*

OPERATING                         LNR        1,095,524A [   1,097,814A]

                                                            1,041,462A

                                                  0.25#          0.25#

                                  LNR          103,088B       103,180B

                                                  0.75#          0.75#

                                  LNR        1,870,000N     2,070,000N

 

7.   LNR806 - PARKS ADMINISTRATION AND OPERATION

                                                 86.00* [       86.00*]

                                                                84.00*

OPERATING                         LNR        6,284,914A [   6,296,554A]

                                                            9,020,814A

                                                 48.00* [       48.00*]

                                                                50.00*

                                  LNR       10,356,938B [  10,367,258B]

                                                           10,496,300B

                                  LNR        1,000,000P              P

 

8.   LNR801 - OCEAN-BASED RECREATION

                                                 10.00*         10.00*

OPERATING                         LNR          641,944A       643,023A

                                                115.00*        115.00*

                                  LNR       20,528,379B    20,551,330B

                                  LNR        1,500,626N     1,500,626N

 

9.   AGS889 - SPECTATOR EVENTS AND SHOWS - ALOHA STADIUM

OPERATING                         AGS                 A     7,764,000A

                                                 36.50*         36.50*

                                                  1.00#          1.00#

                                  AGS        9,297,877B     9,315,701B

 


 

I.  PUBLIC SAFETY

1.   PSD402 - HALAWA CORRECTIONAL FACILITY

                                                411.00* [      411.00*]

                                                               385.00*

OPERATING                         PSD       30,172,479A [  30,272,479A]

                                                           29,186,795A

 

2.   PSD403 - KULANI CORRECTIONAL FACILITY

                                                 82.00* [       82.00*]

                                                                81.00*

OPERATING                         PSD        6,322,596A [   6,160,077A]

                                                            6,075,652A

 

3.   PSD404 - WAIAWA CORRECTIONAL FACILITY

                                                113.00* [      113.00*]

                                                               107.00*

OPERATING                         PSD        7,723,265A [   7,744,275A]

                                                            7,434,543A

 

4.   PSD405 - HAWAII COMMUNITY CORRECTIONAL CENTER

                                                171.00* [      171.00*]

                                                               168.00*

OPERATING                         PSD       11,761,134A [  11,657,752A]

                                                           11,493,112A

 

5.   PSD406 - MAUI COMMUNITY CORRECTIONAL CENTER

                                                187.00* [      187.00*]

                                                               179.00*

OPERATING                         PSD       13,166,254A [  13,221,786A]

                                                           13,151,193A

                                                  3.00#          3.00#

                                  PSD          209,721S       209,721S

 

6.   PSD407 - OAHU COMMUNITY CORRECTIONAL CENTER

                                                501.00* [      501.00*]

                                                               467.00*

OPERATING                         PSD       36,611,027A [  36,899,444A]

                                                           35,001,967A

 

7.   PSD408 - KAUAI COMMUNITY CORRECTIONAL CENTER

                                                 74.00* [       74.00*]

                                                                71.00*

OPERATING                         PSD        5,667,010A [   5,706,829A]

                                                            5,538,781A

 

8.   PSD409 - WOMEN'S COMMUNITY CORRECTIONAL CENTER

                                                136.00* [      136.00*]

                                                               134.00*

OPERATING                         PSD        8,942,178A [   9,173,834A]

                                                            9,055,754A

 

9.   PSD410 - INTAKE SERVICE CENTERS

                                                 61.00* [       61.00*]

                                                                65.00*

OPERATING                         PSD        4,011,759A [   4,051,209A]

                                                            4,201,893A

 

10.  PSD420 - CORRECTIONS PROGRAM SERVICES

                                                167.00* [      167.00*]

                                                               161.00*

OPERATING                         PSD       23,436,146A [  23,530,685A]

                                                           23,172,137A

                                  PSD        1,015,989N     1,015,989N

 

11.  PSD421 - HEALTH CARE

                                                208.60* [      208.60*]

                                                               209.60*

OPERATING                         PSD       26,252,680A [  26,468,193A]

                                                           27,731,567A

 

12.  PSD422 - HAWAII CORRECTIONAL INDUSTRIES

                                                  2.00*          2.00*

                                                 42.00#         42.00#

OPERATING                         PSD       10,350,018W    10,350,018W

 

13.  PSD808 - NON-STATE FACILITIES

                                                  9.00*          9.00*

OPERATING                         PSD       47,717,061A    47,721,859A

 

14.  PSD502 - NARCOTICS ENFORCEMENT

                                                 13.00* [       13.00*]

                                                                10.00*

OPERATING                         PSD        1,351,162A [   1,261,757A]

                                                            1,168,709A

                                                  8.00*          8.00*

                                  PSD          955,477W       955,477W

                                  PSD          200,000P       200,000P

 

15.  PSD503 - SHERIFF

                                                312.00* [      312.00*]

                                                               305.00*

OPERATING                         PSD       21,526,549A [  21,796,980A]

                                                           21,473,988A

                                  PSD          600,000N       600,000N

                                                 80.00*         80.00*

                                  PSD        8,971,865U [   8,852,030U]

                                                           10,152,030U

 

16.  PSD611 - ADULT PAROLE DETERMINATIONS

                                                  7.00* [        7.00*]

                                                                 6.00*

OPERATING                         PSD          532,674A [     549,479A]

                                                              522,347A

 

17.  PSD612 - ADULT PAROLE SUPERVISION AND COUNSELING

                                                 61.00* [       61.00*]

                                                                57.00*

OPERATING                         PSD        4,746,369A [   4,529,508A]

                                                            4,355,220A

 

18.  PSD613 - CRIME VICTIM COMPENSATION COMMISSION

                                                  5.00*          5.00*

OPERATING                         PSD          477,964A       479,645A

                                                  8.00*          8.00*

                                  PSD        2,137,732B     2,137,732B

                                                  1.00#          1.00#

                                  PSD          859,315P       859,315P

 

19.  PSD900 - GENERAL ADMINISTRATION

                                                139.00*        139.00*

OPERATING                         PSD       18,082,100A [  18,068,237A]

                                                           18,010,130A

                                                      *          1.00*

                                  PSD          978,501B       978,501B

                                  PSD           75,065T        75,065T

 

20.  ATG231 - STATE CRIMINAL JUSTICE INFORMATION AND IDENTIFICATION

                                                 25.50* [       25.50*]

                                                                24.50*

OPERATING                         ATG        2,382,060A [   2,382,060A]

                                                            2,310,456A

                                                 22.50* [       22.50*]

                                                                23.50*

                                  ATG        3,455,603W [   3,455,603W]

                                                            3,547,459W

                                                  1.00#          1.00#

                                  ATG        1,246,182P     1,246,182P

 

21.  LNR810 - PREVENTION OF NATURAL DISASTERS

                                                  8.00*          8.00*

OPERATING                         LNR        2,373,653B     2,376,401B

                                  LNR          510,454P       540,454P

 

22.  DEF110 - AMELIORATION OF PHYSICAL DISASTERS

                                                134.00* [      134.00*]

                                                               129.25*

                                                 55.25# [       55.25#]

                                                                52.75#

OPERATING                         DEF     [ 21,702,368A ][ 21,596,994A]

                                            42,702,368A    21,107,527A

                                                  9.50* [        9.50*]

                                                                 8.50*

                                                 14.00# [       14.00#]

                                                                13.50#

                                  DEF       11,187,528N [  10,759,428N]

                                                           10,669,527N

                                  DEF                 T     1,773,500T

                                                 94.50* [       94.50*]

                                                                95.75*

                                                 43.75# [       43.75#]

                                                                40.75#

                                  DEF       67,726,768P [  67,726,768P]

                                                           67,718,326P

 


 

J.  INDIVIDUAL RIGHTS

1.   CCA102 - CABLE TELEVISION

OPERATING                         CCA     [      1,000B ][      1,000B]

                                                     0B             0B

                                  CCA     [      1,000T ][      1,000T]

                                                     0T             0T

 

2.   CCA103 - CONSUMER ADVOCATE FOR COMMUNICATION, UTILITIES, AND TRANSPORTATION SERVICES

                                                 20.00*         20.00*

OPERATING                         CCA        3,910,086B     3,910,086B

 

3.   CCA104 - FINANCIAL SERVICES REGULATION

OPERATING                         CCA     [      1,000B ][      1,000B]

                                                     0B             0B

                                  CCA     [      1,000T ][      1,000T]

                                                     0T             0T

 

4.   CCA105 - PROFESSIONAL AND VOCATIONAL LICENSING

OPERATING                         CCA     [      1,000B ][      1,000B]

                                                     0B             0B

                                  CCA     [      1,000T ][      1,000T]

                                                     0T             0T

 

5.   CCA106 - INSURANCE REGULATORY SERVICES

OPERATING                         CCA     [      1,000B ][      1,000B]

                                                     0B             0B

                                  CCA     [      1,000T ][      1,000T]

                                                     0T             0T

                                  CCA     [      1,000P ][      1,000P]

                                                     0P             0P

 

6.   CCA107 - POST-SECONDARY EDUCATION AUTHORIZATION

                                                  2.00*          2.00*

OPERATING                         CCA          297,904B       297,904B

 

7.   CCA901 - PUBLIC UTILITIES COMMISSION

                                                 65.00*         65.00*

OPERATING                         CCA       16,902,917B [  18,462,917B]

                                                           18,712,917B

 

8.   CCA110 - OFFICE OF CONSUMER PROTECTION

                                                 18.00*         18.00*

                                                  1.00#          1.00#

OPERATING                         CCA        2,645,483B [   2,645,483B]

                                                            2,695,483B

                                  CCA          100,681T       100,681T

 

9.   AGR812 - MEASUREMENT STANDARDS

                                                  6.00*          6.00*

OPERATING                         AGR          396,217A       396,911A

                                  AGR          134,808B [     134,808B]

                                                              246,108B

 

10.  CCA111 - BUSINESS REGISTRATION AND SECURITIES REGULATION

                                                 79.00*         79.00*

OPERATING                         CCA        8,387,589B [   8,387,589B]

                                                           12,041,503B

 

11.  CCA112 - REGULATED INDUSTRIES COMPLAINTS OFFICE

                                                 66.00* [       66.00*]

                                                                65.00*

                                                  1.00#          1.00#

OPERATING                         CCA        7,800,160B [   7,500,160B]

                                                            7,499,320B

 

12.  CCA191 - GENERAL SUPPORT

                                                 50.00*         50.00*

                                                  1.00#          1.00#

OPERATING                         CCA        8,525,388B [   8,450,388B]

                                                           10,734,628B

 

13.  AGS105 - ENFORCEMENT OF INFORMATION PRACTICES

                                                  8.50*          8.50*

OPERATING                         AGS          769,837A       769,837A

 

14.  BUF151 - OFFICE OF THE PUBLIC DEFENDER

                                                139.50*        139.50*

OPERATING                         BUF       12,609,534A    12,473,680A

 

15.  LNR111 - CONVEYANCES AND RECORDINGS

                                                 58.00*         58.00*

                                                  3.00#          3.00#

OPERATING                         LNR        7,555,316B     8,068,196B

 

16.  HMS888 - COMMISSION ON THE STATUS OF WOMEN

                                                  1.00* [        1.00*]

                                                                 2.00*

                                                  1.00#          1.00#

OPERATING                         HMS          174,035A [     174,035A]

                                                              250,986A

 


 

K.  GOVERNMENT-WIDE SUPPORT

1.   GOV100 - OFFICE OF THE GOVERNOR

                                                 22.00*         22.00*

                                                 22.00# [       22.00#]

                                                                20.00#

OPERATING                         GOV        3,613,903A [   3,613,903A]

                                                            3,729,573A

 

2.   LTG100 - OFFICE OF THE LIEUTENANT GOVERNOR

                                                  3.00*          3.00*

                                                 10.00# [       10.00#]

                                                                 8.00#

OPERATING                         LTG          977,555A       977,555A

 

3.   BED144 - STATEWIDE PLANNING AND COORDINATION

                                                 15.00* [       15.00*]

                                                                19.00*

                                                  3.00#          3.00#

OPERATING                         BED        2,007,999A [   1,900,499A]

                                                            2,155,295A

                                                  5.00* [        5.00*]

                                                                 4.00*

                                                  5.00#          5.00#

                                  BED        2,364,265N [   2,364,265N]

                                                            2,271,061N

                                  BED        2,000,000W     2,000,000W

 

4.   BED103 - STATEWIDE LAND USE MANAGEMENT

                                                  7.00*          7.00*

                                                      #          1.00#

OPERATING                         BED          698,711A [     698,711A]

                                                              786,017A

 

5.   BED130 - ECONOMIC PLANNING AND RESEARCH

                                                 14.00*         14.00*

OPERATING                         BED        1,316,317A     1,316,317A

 

6.   BUF101 - DEPARTMENTAL ADMINISTRATION AND BUDGET DIVISION

                                                 47.00* [       47.00*]

                                                                46.00*

OPERATING                         BUF       11,880,515A [  11,880,515A]

                                                           11,867,657A

                                  BUF      363,944,000B [ 377,575,000B]

                                                          378,263,835B

                                  BUF                 N       249,491N

                                  BUF                 T           223T

                                  BUF                 U         7,269U

                                  BUF                 W        88,201W

 

6A.  BUF102 - COLLECTIVE BARGAINING STATEWIDE

OPERATING                         BUF          247,848A       508,008A

                                  BUF           48,636B        99,696B

 

7.   BUF103 - VACATION PAYOUT - STATEWIDE

OPERATING                         BUF        9,700,000A     9,700,000A

 

8.   AGS871 - CAMPAIGN SPENDING COMMISSION

                                                  5.00*          5.00*

OPERATING                         AGS          560,452A       553,452A

                                  AGS          343,732T       343,732T

 

9.   AGS879 - OFFICE OF ELECTIONS

                                                 17.50*         17.50*

                                                  8.44#         12.44#

OPERATING                         AGS        3,153,919A     4,082,947A

                                                  0.50*          0.50*

                                                  1.00#          1.00#

                                  AGS           99,694N        99,694N

 

10.  TAX100 - COMPLIANCE

                                                192.00* [      192.00*]

                                                               175.00*

                                                  5.00#          5.00#

OPERATING                         TAX       11,840,056A [  11,840,056A]

                                                           10,777,408A

 

11.  TAX105 - TAX SERVICES AND PROCESSING

                                                128.00* [      128.00*]

                                                               133.00*

                                                100.00# [      100.00#]

                                                                94.00#

OPERATING                         TAX        7,153,767A [   7,153,767A]

                                                            7,106,835A

 

12.  TAX107 - SUPPORTING SERVICES - REVENUE COLLECTION

                                                 81.00* [       81.00*]

                                                                76.00*

                                                 12.00# [       12.00#]

                                                                10.00#

OPERATING                         TAX       14,548,532A [  15,708,532A]

                                                           15,448,148A

                                                      *         11.00*

                                                 13.00#         13.00#

                                  TAX        3,145,136B [   3,145,136B]

                                                            3,531,192B

 

13.  AGS101 - ACCOUNTING SYSTEM DEVELOPMENT AND MAINTENANCE

                                                  9.00* [        9.00*]

                                                                10.00*

                                                  3.00# [        3.00#]

                                                                 0.00#

OPERATING                         AGS        1,074,813A [   1,074,813A]

                                                              941,961A

 

14.  AGS102 - EXPENDITURE EXAMINATION

                                                 17.00* [       17.00*]

                                                                18.00*

                                                  1.00# [        1.00#]

                                                                 0.00#

OPERATING                         AGS        1,410,803A [   1,410,803A]

                                                            1,515,303A

 

15.  AGS103 - RECORDING AND REPORTING

                                                 13.00*         13.00*

OPERATING                         AGS          992,680A       992,680A

 

16.  AGS104 - INTERNAL POST AUDIT

                                                  7.00*          7.00*

                                                  3.00#          3.00#

OPERATING                         AGS          928,635A       928,635A

 

17.  BUF115 - FINANCIAL ADMINISTRATION

                                                 15.00* [       15.00*]

                                                                14.00*

OPERATING                         BUF        2,184,653A [   2,184,653A]

                                                            2,114,777A

                                                  9.00*          9.00*

                                  BUF       11,715,179T    11,715,179T

 

18.  BUF721 - DEBT SERVICE PAYMENTS - STATE

OPERATING                         BUF      395,538,560A [ 392,957,669A]

                                                          387,307,158A

 

19.  ATG100 - LEGAL SERVICES

                                                258.92* [      258.92*]

                                                               272.42*

                                                 23.02# [       23.02#]

                                                                22.02#

OPERATING                         ATG       28,955,373A [  28,620,373A]

                                                           31,348,604A

                                                 24.60* [       24.60*]

                                                                22.60*

                                  ATG        3,993,217B [   3,993,217B]

                                                            3,711,320B

                                                  5.20*          5.20*

                                                  7.70#          7.70#

                                  ATG       11,628,390N [  11,628,390N]

                                                           11,880,146N

                                  ATG        3,943,508T     3,943,508T

                                                108.56* [      106.56*]

                                                               106.06*

                                                 27.50#         27.50#

                                  ATG       17,392,037U [  17,154,637U]

                                                           17,058,637U

                                                  4.90*          4.90*

                                                  1.00#          1.00#

                                  ATG        3,317,725W     3,317,725W

                                                 18.60*         18.60*

                                                  2.50#          2.50#

                                  ATG        4,091,332P     4,091,332P

 

20.  AGS130 - ENTERPRISE TECHNOLOGY SERVICES - GOVERNANCE AND INNOVATION

                                                 35.00* [       35.00*]

                                                                34.00*

                                                 13.00#         13.00#

OPERATING                         AGS       19,576,458A [  19,576,458A]

                                                           23,344,034A

                                                  7.00*          7.00*

                                  AGS        1,469,669B     1,469,669B

                                  AGS        3,000,000U     3,000,000U

 

21.  AGS131 - ENTERPRISE TECHNOLOGY SERVICES - OPERATIONS AND INFRASTRUCTURE MAINTENANCE

                                                 92.00* [       92.00*]

                                                                90.00*

OPERATING                         AGS       15,050,939A [  15,050,939A]

                                                           14,907,743A

                                                  1.00#          1.00#

                                  AGS          173,560B       173,560B

                                                 33.00*         33.00*

                                  AGS        3,312,584U     3,312,584U

 

22.  AGS111 - ARCHIVES - RECORDS MANAGEMENT

                                                 16.00* [       16.00*]

                                                                15.00*

OPERATING                         AGS        1,086,463A [   1,086,463A]

                                                            1,026,847A

                                                  3.00*          3.00*

                                  AGS          736,932B       536,932B

 

23.  AGS891 - ENHANCED 911 BOARD

                                                  2.00#          2.00#

OPERATING                         AGS        9,003,028B     9,003,028B

 

24.  HRD102 - WORKFORCE ATTRACTION, SELECTION, CLASSIFICATION, AND EFFECTIVENESS

                                                 90.00* [       90.00*]

                                                                87.00*

OPERATING                         HRD       18,896,841A [  18,893,841A]

                                                           18,628,977A

                                  HRD          700,000B       700,000B

                                                  2.00*          2.00*

                                  HRD        5,161,214U     5,161,214U

 

25.  HRD191 - SUPPORTING SERVICES – HUMAN RESOURCES DEVELOPMENT

                                                  9.00*          9.00*

OPERATING                         HRD        1,448,570A     1,448,570A

 

26.  BUF141 - EMPLOYEES’ RETIREMENT SYSTEM

                                                111.00* [      111.00*]

                                                               110.00*

                                                  2.00#          2.00#

OPERATING                         BUF       20,427,078X [  18,679,890X]

                                                           18,556,890X

 

27.  BUF143 - HAWAII EMPLOYER UNION TRUST FUND

                                                 60.00*         60.00*

                                                  3.00#          3.00#

OPERATING                         BUF       18,531,620T [   8,823,787T]

                                                            9,223,787T

 

28.  BUF741 - RETIREMENT BENEFITS - STATE

OPERATING                         BUF      396,996,921A [ 434,422,195A]

                                                          435,091,440A

                                  BUF       10,865,887U [  10,865,887U]

                                                            4,000,000U

 

29.  BUF761 - HEALTH PREMIUM PAYMENTS - STATE

OPERATING                         BUF      119,680,888A [ 122,074,506A]

                                                          116,598,672A

 

30.  BUF762 - HEALTH PREMIUM PAYMENT FOR ANNUAL REQUIRED CONTRIBUTION (ARC).

OPERATING                         BUF      814,659,000A   842,456,000A

 

31.  LNR101 - PUBLIC LANDS MANAGEMENT

                                                  1.00#          1.00#

OPERATING                         LNR          205,000A       205,000A

                                                 56.00*         56.00*

                                  LNR       21,639,761B    21,655,066B

 

32.  AGS203 - STATE RISK MANAGEMENT AND INSURANCE ADMINISTRATION

OPERATING                         AGS        9,987,995A     9,987,995A

                                                  4.00*          4.00*

                                  AGS       25,383,819W [  25,383,819W]

                                                           25,470,494W

 

33.  AGS211 - LAND SURVEY

                                                 10.00*         10.00*

OPERATING                         AGS          769,420A       769,420A

                                  AGS          285,000U       285,000U

 

34.  AGS223 - OFFICE LEASING

                                                  4.00*          4.00*

OPERATING                         AGS       10,141,167A    10,141,167A

                                  AGS        5,500,000U     5,500,000U

 

35.  AGS221 - PUBLIC WORKS - PLANNING, DESIGN, AND CONSTRUCTION

                                                 91.00* [       91.00*]

                                                                86.00*

                                                  1.00#          1.00#

OPERATING                         AGS       11,332,109A [   7,082,109A]

                                                            8,312,829A

                                  AGS        4,000,000W     4,000,000W

 

36.  AGS231 - CENTRAL SERVICES - CUSTODIAL SERVICES

                                                123.00* [      123.00*]

                                                               121.00*

                                                  2.00# [        2.00#]

                                                                 1.00#

OPERATING                         AGS       20,141,268A [  20,232,627A]

                                                           20,102,667A

                                  AGS           58,744B        58,744B

                                  AGS        1,699,084U     1,699,084U

 

37.  AGS232 - CENTRAL SERVICES - GROUNDS MAINTENANCE

                                                 30.00* [       30.00*]

                                                                29.00*

OPERATING                         AGS        2,360,586A [   2,082,949A]

                                                            2,094,701A

 

38.  AGS233 - CENTRAL SERVICES - BUILDING REPAIRS AND ALTERATIONS

                                                 33.00*         33.00*

OPERATING                         AGS        3,365,285A     3,390,498A

 

39.  AGS240 - STATE PROCUREMENT

                                                 24.00* [       24.00*]

                                                                22.00*

OPERATING                         AGS        1,699,101A [   1,699,101A]

                                                            1,589,001A

 

40.  AGS244 - SURPLUS PROPERTY MANAGEMENT

                                                  5.00*          5.00*

OPERATING                         AGS        1,865,795W     1,867,127W

 

41.  AGS251 - AUTOMOTIVE MANAGEMENT - MOTOR POOL

                                                 13.00*         13.00*

OPERATING                         AGS        3,020,155W     3,031,265W

 

42.  AGS252 - AUTOMOTIVE MANAGEMENT - PARKING CONTROL

                                                 27.00*         27.00*

OPERATING                         AGS        3,838,016W     3,838,856W

 

43.  AGS901 - GENERAL ADMINISTRATIVE SERVICES

                                                 36.00*         36.00*

                                                  1.00#          1.00#

OPERATING                         AGS        3,492,885A     3,492,885A

                                                  2.00* [        2.00*]

                                                                 1.00*

                                  AGS          190,466U [     190,466U]

                                                             103,791U"


     SECTION 4.  Part III, Act 5, Session Laws of Hawaii 2019, is amended:

     (1)  By adding a new section to read as follows:

"HEALTH

     SECTION 4.1  Provided that the general fund appropriations for Maui health system, a KFH LLC (HTH214), for fiscal year 2020-2021 shall be disbursed by the Hawaii health systems corporation to the Maui health system, a Kaiser Foundation Hospitals LLC, for its operating subsidies in the respective fiscal years; and provided further that the Maui health system has satisfied all of the standards and conditions in section 323F-58, Hawaii Revised Statues."

     (2) By adding a new section to read as follows:

"INDIVIDUAL RIGHTS

     SECTION 6.1  Provided that of the general fund appropriation for office of the public defender (BUF151), the sum of $126,364 or so much thereof as may be necessary for fiscal year 2019-2020 and the same sum or so much thereof as may be necessary for fiscal year 2020-2021 shall be transferred to the judiciary for the administration and operation of the community outreach court project."

     (3) By adding a new section to read as follows:

     "SECTION 6.2  Provided that of the general fund appropriation for office of the public defender (BUF151), the sum of $165,404 or so much thereof as may be necessary for fiscal year 2019-2020 and the same sum or so much thereof as may be necessary for fiscal year 2020-2021 shall be transferred to the office of the prosecuting attorney of the city and county of Honolulu for the operation of the community outreach court project."

     (4) By adding a new section to read as follows:

     "SECTION 7.1  Provided that of the funds appropriated from the sources of funding indicated below to departmental administration and budget division (BUF101), the following sums, or so much thereof as may be necessary, shall be used to fund minimum wage cost increases for all non-bargaining unit State employees of the executive branch, excluding employees of the department of education, who earn the minimum wage for the fiscal year 2020-2021:

                         FY 2020-2021

General funds                $91,970

Special funds                $688,835

Federal funds                $249,491

Trust funds                  $223

Interdepartmental transfers   $7,269

Revolving funds              $88,201;

provided further that the director of finance may transfer the funds to other departments, except for the department of education, as needed to facilitate the payment of minimum wage increases."

     (5) By adding a new section to read as follows:

     "SECTION 7.2  Provided that of the funds appropriated from the sources of funding indicated below to collective bargaining   statewide (BUF102), the following sums, or so much thereof as may be necessary, shall be used to fund salary cost increases for the governor, the lieutenant governor, and specified appointed officials of the executive branch, pursuant to the 2019 commission on salaries report to the 2019 legislature, for the fiscal biennium 2019-2021:

                    FY 2019-2020   FY 2020-2021

     General funds      $247,848        $508,008

     Special funds       $48,636        $99,696;

provided further that the director of finance may transfer the funds to other departments and to departmental administration and budget division (BUF101) as needed to facilitate the payment of the salary increases."

     (6) By amending section 9 to read as follows:

     "SECTION 9.  Provided that of the general fund appropriations for debt service payments (BUF721-BUF728), the following sums specified in fiscal biennium 2019-2021 shall be expended for principal and interest payments on general obligation bonds only as follows:

     Program I.D.   FY 2019-2020   FY 2020-2021

     BUF721         $395,538,560  [$392,957,669]

                                  $387,307,158

     BUF725         $341,091,607  [$338,865,983]

                                  $333,993,281

     BUF728         $126,237,547  [$125,413,846;]

                                  $123,610,466;

provided further that unrequired balances may be used to pay for expenses related to section 39-14, Hawaii Revised Statutes, or may be transferred only to retirement benefits payments (BUF741-BUF748) and health premium payments (BUF761-BUF768); provided further that the funds shall not be expended for any other purpose; and provided further that any unexpended funds shall lapse into the general fund at the end of the respective fiscal year for which the appropriation was made."

     (7) By amending section 10 to read as follows:

     "SECTION 10.  Provided that of the general fund appropriations for retirement benefits payments (BUF741-BUF748), the following sums specified in fiscal biennium 2019-2021 shall be expended for the state employer's share of the employee's retirement pension accumulation and the social security/medicare payment for employees only as follows: 

     Program I.D.   FY 2019-2020   FY 2020-2021

     BUF741         $396,996,921  [$434,422,195]

                                  $435,091,440

     BUF745         $422,894,279  [$471,930,022]

                                  $470,630,252

     BUF748         $189,431,048  [$209,187,118;]

                                  $205,341,161;

provided further that unrequired balances may be transferred only to debt service payments (BUF721-BUF728) and health premium payments (BUF761-BUF768); provided further that the funds shall not be expended for any other purpose; and provided further that any unexpended funds shall lapse into the general fund at the end of the respective fiscal year for which the appropriation was made."

     (8) By amending section 11 to read as follows:

     "SECTION 11.  Provided that of the general fund appropriations for health premium payments (BUF761-BUF768), the following sums specified in fiscal biennium 2019-2021 shall be expended for the state employer's share of health premiums for active employees and retirees only as follows: 

     Program I.D.   FY 2019-2020   FY 2020-2021

     BUF761         $119,680,888  [$122,074,506]

                                  $116,598,672

     BUF762         $814,659,000   $842,456,000

     BUF765         $142,378,724  [$145,226,298]

                                  $140,054,769

     BUF768         $53,903,313   [$54,981,380;]

                                  $52,475,677;

provided further that unrequired balances may be transferred only to debt service payments (BUF721-BUF728) and retirement benefits payments (BUF741-BUF748); provided further that the funds shall not be expended for any other purpose; and provided further that any unexpended funds shall lapse into the general fund at the end of the respective fiscal year for which the appropriation was made."

     SECTION 5.  Part IV, Act 5, Session Laws of Hawaii 2019, is amended:

     (1) By amending section 44 to read as follows:

     "SECTION 44.  Notwithstanding any law to the contrary, provided that position ceilings and funds appropriated in any other Act deemed necessary for the operations of a program may be transferred with the approval of the governor to the General Appropriations Act of 2019 [(House Bill No. 2, H.D. 1, S.D. 1, C.D. 1),]or the Supplemental Appropriations Act of 2020 for program execution and expenditure; provided further that the transferred appropriations shall be subject to the provisions of the General Appropriations Act of 2019 and the Supplemental Appropriations Act of 2020; and provided further that the transferred appropriations shall be incorporated into all budgetary details of the General Appropriations Act of 2019 and the Supplemental Appropriations Act of 2020, as applicable."

     (2) By adding a new section to read as follows:

     "SECTION 44.1  Provided that, notwithstanding any provision or law to the contrary, the transfer of appropriations and positions into the General Appropriations Act of 2019 or Supplemental Appropriations Act of 2020 shall not impact any incumbent employee's:

(1)  Civil service status, whether permanent or temporary; and

(2)  Salary, seniority (except as may be prescribed by an applicable collective bargaining agreement), retention points, prior service credit, any vacation and sick leave credits previously earned, and other rights, benefits, and privileges, in accordance with state personnel laws."

     (3) By adding a new section to read as follows:

     "SECTION 44.2  Provided that of the general fund appropriations authorized for executive programs in this Act for fiscal year 2019-2020 and fiscal year 2020-2021, the governor is authorized to transfer funds between departments for public safety operational requirements as necessary."

PART III

     SECTION 6.  This part amends Act 6, Session Laws of Hawaii 2019 and other appropriations and authorizations effective during fiscal biennium 2019-2021.

     SECTION 7.  Part II of Act 6, Session Laws of Hawaii 2019, is amended by amending section 2 to read as follows:

     "SECTION 2.  The following sums, or so much thereof as may be sufficient to accomplish the purposes and programs designated herein, are hereby appropriated or authorized, as the case may be, from the means of financing specified to the expending agencies designated for the fiscal biennium beginning July 1, 2019, and ending June 30, 2021.  The total expenditures and the number of positions in each fiscal year of the biennium shall not exceed the sums and the position ceilings indicated for each fiscal year, except as provided elsewhere in this Act or as provided by general law.


C.  TRANSPORTATION FACILITIES

1.   TRN301 - HONOLULU HARBOR

                                                114.00* [      114.00*]

                                                               119.00*

                                                  1.00#          1.00#

OPERATING                         TRN       20,371,905B [  20,456,061B]

                                                           20,826,924B

 

2.   TRN303 - KALAELOA BARBERS POINT HARBOR

                                                  6.00*          6.00*

OPERATING                         TRN        1,279,755B     1,282,209B

 

3.   TRN311 - HILO HARBOR

                                                 15.00* [       15.00*]

                                                                16.00*

OPERATING                         TRN        2,285,410B [   2,293,812B]

                                                            2,366,389B

 

4.   TRN313 - KAWAIHAE HARBOR

                                                  2.00*          2.00*

OPERATING                         TRN          793,376B       793,376B

 

5.   TRN331 - KAHULUI HARBOR

                                                 18.00* [       18.00*]

                                                               19.00*

OPERATING                         TRN        3,241,146B [   3,252,271B]

                                                            3,326,707B

 

6.   TRN333 - HANA HARBOR

OPERATING                         TRN           12,519B       12,519B"

 

7.   TRN341 - KAUNAKAKAI HARBOR

                                                  1.00*          1.00*

OPERATING                         TRN          206,158B       206,157B

 

8.   TRN351 - KAUMALAPAU HARBOR

                                                  1.00*          1.00*

OPERATING                         TRN          132,006B       132,006B

 

9.   TRN361 - NAWILIWILI HARBOR

                                                 15.00*         15.00*

OPERATING                         TRN        2,608,331B     2,619,836B

 

10.  TRN363 - PORT ALLEN HARBOR

                                                  1.00*          1.00*

OPERATING                         TRN          188,223B       188,222B

 

11.  TRN395 - HARBORS ADMINISTRATION

                                                 77.00* [       77.00*]

                                                                75.00*

                                                  1.00#          1.00#

OPERATING                         TRN       92,980,358B [  92,980,358B]

                                                           93,805,886B

 

12.  TRN104 - GENERAL AVIATION

                                                  1.00*          1.00*

OPERATING                         TRN           72,984B        72,984B

 

13.  TRN114 - ELLISON ONIZUKA KONA INTERNATIONAL AIRPORT AT KEAHOLE

                                                  2.00*          2.00*

OPERATING                         TRN           90,888B        90,888B

 


PART IV

     SECTION 8.  This part amends Act 56, Session Laws of Hawaii 2019, and other appropriations and authorizations effective during fiscal biennium 2019-2021.

     SECTION 9.  Part VI of Act 56, Session Laws of Hawaii 2019, is amended by amending section 18 to read as follows:

     "SECTION 18.  APPROPRIATIONS.  The following sums, or so much thereof as may be sufficient to accomplish the purposes and programs designated herein, are hereby appropriated or authorized, as the case may be, from the means of financing specified to the expending agencies designated for the fiscal biennium beginning July 1, 2019, and ending June 30, 2021.  The total expenditures and the number of positions in each fiscal year of the biennium shall not exceed the sums and the position ceilings indicated for each fiscal year, except as provided elsewhere in this part or as provided by general law.


19.  BED143 - HAWAII TECHNOLOGY DEVELOPMENT CORPORATION

                                                  3.00* [        3.00*]

                                                                 2.00*

                                                  5.00#          5.00#

OPERATING                         BED        1,336,222A [   1,336,222A]

                                                            1,312,870A

                                  BED        1,604,258B     1,604,258B

                                  BED        2,017,203W     2,017,203W

                                                  9.00#          9.00#

                                  BED          994,214P      994,214P"

 


PART V

     SECTION 10.  This part amends Act 122, Session Laws of Hawaii 2019, and other appropriations and authorizations effective during fiscal biennium 2019-2021.

     SECTION 11.  Part III of Act 122, Session Laws of Hawaii 2019, is amended by amending section 11 to read as follows:

     "SECTION 11.  The following sums, or so much thereof as may be sufficient to accomplish the purposes and programs designated herein, are hereby appropriated or authorized, as the case may be, from the means of financing specified to the expending agencies designated for the fiscal biennium beginning July 1, 2019, and ending June 30, 2021.  The total expenditures and the number of positions in each fiscal year of the biennium shall not exceed the sums and the position ceilings indicated for each fiscal year, except as provided elsewhere in this Act or as provided by general law.


1.   BED120 - HAWAII STATE ENERGY OFFICE

                                                  5.00*          5.00*

                                                 22.00#         22.00#

OPERATING                         BED        2,818,077A     2,818,077A

                                  BED           80,000B       275,000B

                                  BED          240,000T      240,000T"

 


PART VI

     SECTION 12.  This part amends Act 113, Session Laws of Hawaii 2019, and other appropriations and authorizations effective during fiscal biennium 2019-2021.

     SECTION 13.  Part I, Act 113, Session Laws of Hawaii 2019, is amended:

     (1) By repealing Section 28.

     [SECTION 28.  There is appropriated out of the general revenues of the State of Hawaii the sum of $85,800 or so much thereof as may be necessary for fiscal year 2020-2021 for narcotics enforcement (PSD502) for personal services for two full-time equivalent (2.0 FTE) permanent criminalist I positions.

     The sum appropriated shall be expended by the department of public safety for the purposes of this Act.]

PART VII

     SECTION 14.  MISCELLANEOUS.  If any portion of this Act or its application to any person, entity, or circumstance is held to be invalid for any reason, then the legislature declares that the remainder of the Act and each and every other provision thereof shall not be affected thereby.  If any portion of a specific appropriation is held to be invalid for any reason, the remaining portion shall be expended to fulfill the objective of the appropriation to the extent possible.

     SECTION 15.  In the event manifest clerical, typographical, or other mechanical errors are found in this Act, the governor is hereby authorized to correct those errors.

     SECTION 16.  Nothing in this Act shall affect the validity or continuing effectiveness of any provision of Act 5, Session Laws of Hawaii 2019, not repealed or modified by this Act.

     SECTION 17.  Statutory material to be repealed is bracketed and stricken.  New statutory material is underscored.  In printing this Act, the revisor of statutes need not include the bracketed material or the underscoring.

     SECTION 18.  This Act shall take effect upon its approval.

 


 


 

Report Title:

State Budget

 

Description:

Adjusts and makes additional appropriations for fiscal biennium 2019-2021 to fund the operations of executive branch agencies and programs.

 

 

 

The summary description of legislation appearing on this page is for informational purposes only and is not legislation or evidence of legislative intent.

feedback