SENATE FLOOR AMENDMENT

 

 

FLOOR AMENDMENT NO.                                                     Date                                            

 

TO:     House Bill No. 1600, H.D. 1, S.D. 1

 

            SECTION 1.  House Bill No. 1600, H.D. 1, S.D. 1, is amended by deleting SECTION 3 found at page 1, line 8, to page 65, line 7, and inserting in its place a new 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, 2021 and ending June 30, 2023.  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        1,288,724A [   1,288,724A]

                                                            1,648,724A

                                  BED     [    100,000V ][    100,000V]

                                                     0V       500,000V

                                  BED        2,321,915W     2,321,915W

                                  BED          700,000P       700,000P

 

2.   BED105 - CREATIVE INDUSTRIES DIVISION

                                                 13.00*         13.00*

                                                  1.00#          1.00#

OPERATING                         BED        1,412,289A [   1,412,289A]

                                                            1,592,721A

                                  BED          780,000B       780,000B

                                  BED           50,000V        50,000V

 

3.   BED107 - FOREIGN TRADE ZONE

                                                 16.00*         16.00*

OPERATING                         BED        2,513,717B     2,513,717B

INVESTMENT CAPITAL                BED                 C       400,000C

 

4.   BED142 - GENERAL SUPPORT FOR ECONOMIC DEVELOPMENT

                                                 25.00* [       25.00*]

                                                                23.00*

                                                  1.00#          1.00#

OPERATING                         BED        2,290,423A [   2,290,423A]

                                                            2,183,587A

INVESTMENT CAPITAL                BED                 C    20,001,000C

                                  BED                 S    20,000,000S

 

5.   BED113 - TOURISM

OPERATING                         BED                 A     2,000,000A

                                  BED                 B    28,500,000B

                                                  1.00* [        1.00*]

                                                                 0.00*

                                                 24.00# [       24.00#]

                                                                26.00#

                                  BED       11,000,000V [  11,000,000V]

                                                           60,000,000V

INVESTMENT CAPITAL                BED                 C    32,000,000C

                                  BED                 R    32,000,000R

 

6.   AGR101 - FINANCIAL ASSISTANCE FOR AGRICULTURE

                                                  9.00* [        9.00*]

                                                                 8.00*

OPERATING                         AGR          806,418A [     622,318A]

                                                              668,138A

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

 

7.   AGR122 - PLANT PEST AND DISEASE CONTROL

                                                      *         22.00*

OPERATING                         AGR        1,443,780A [   1,025,780A]

                                                            2,751,196A

                                                114.00* [      114.00*]

                                                                91.00*

                                  AGR       14,653,861B [  14,653,861B]

                                                           12,827,976B

                                  AGR          512,962T       512,962T

                                  AGR          212,095U       212,095U

                                  AGR           50,360W        50,360W

                                                  2.00#          2.00#

                                  AGR          528,412P       528,412P

INVESTMENT CAPITAL                AGS                 C       301,000C

 

8.   AGR131 - RABIES QUARANTINE

                                                 32.32* [       32.32*]

                                                                31.32*

OPERATING                         AGR        3,581,067B [   3,581,067B]

                                                            4,073,716B

INVESTMENT CAPITAL                AGS                 C         1,000C

 

9.   AGR132 - ANIMAL DISEASE CONTROL

                                                 20.68*         20.68*

OPERATING                         AGR        1,604,101A     1,604,101A

                                  AGR           47,802B        47,802B

                                                  3.00#          3.00#

                                  AGR          438,438P       438,438P

INVESTMENT CAPITAL                AGS        1,200,000C              C

 

10.  LNR172 - FORESTRY - RESOURCE MANAGEMENT AND DEVELOPMENT

                                                 29.00* [       29.00*]

                                                                34.00*

OPERATING                         LNR        2,713,692A [   2,713,692A]

                                                            3,323,412A

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

                                                  1.00*          1.00*

                                  LNR       10,421,463P [     500,000P]

                                                            1,550,000P

INVESTMENT CAPITAL                LNR        2,860,000C [           0C]

                                                            2,901,000C

                                  LNR     [  2,000,000D ]            D

                                                     0D              

                                  LNR                 P     1,100,000P

 

11.  AGR151 - QUALITY AND PRICE ASSURANCE

                                                 20.00* [       20.00*]

                                                                19.00*

OPERATING                         AGR        1,462,336A [   1,361,655A]

                                                           1,308,075A

                                                  1.00*          1.00*

                                  AGR          294,848B       294,848B

                                  AGR          100,000N       100,000N

                                  AGR          300,000T       300,000T

                                                  6.50#          6.50#

                                  AGR          504,037W       504,037W

                                  AGR          138,624P       138,624P

 

12.  AGR171 - AGRICULTURAL DEVELOPMENT AND MARKETING

                                                 11.00*         11.00*

OPERATING                         AGR        1,282,806A [     882,806A]

                                                            1,107,394A

                                  AGR           15,000B        15,000B

                                                  2.00* [        2.00*]

                                                                 0.75*

                                  AGR        1,120,787N [   1,120,787N]

                                                            1,051,568N

                                  AGR          100,000V              V

                                                      *          1.25*

                                  AGR          220,000P [     220,000P]

                                                              289,219P

 

13.  AGR141 - AGRICULTURAL RESOURCE MANAGEMENT

                                                 14.00* [       14.00*]

                                                                16.00*

OPERATING                         AGR        1,483,645A [   1,050,484A]

                                                           29,316,732A

                                                 13.50*         13.50*

                                  AGR        2,028,080B     2,028,080B

                                                  7.50*          7.50*

                                  AGR        1,293,125W     1,293,125W

INVESTMENT CAPITAL                AGR        4,960,000C [           0C]

                                                           10,301,000C

                                  UOH       28,000,000C              C

                                  AGR            1,000N              N

 

14.  AGR161 - AGRIBUSINESS DEVELOPMENT AND RESEARCH

                                                      *          8.00*

                                                  7.00# [        7.00#]

                                                                 0.00#

OPERATING                         AGR        1,104,521A [     604,521A]

                                                            8,353,205A

                                                  6.00#          6.00#

                                  AGR        3,757,929W     3,757,929W

INVESTMENT CAPITAL                AGR                 C    14,620,000C

 

15.  AGR192 - GENERAL ADMINISTRATION FOR AGRICULTURE

                                                 32.00* [       32.00*]

                                                                33.00*

OPERATING                         AGR        3,068,304A [   2,132,020A]

                                                            3,662,348A

                                                  1.00* [        1.00*]

                                                                 0.00*

                                  AGR           57,324B [      57,324B]

                                                                    0B

INVESTMENT CAPITAL                AGS        3,000,000C [           0C]

                                                            2,600,000C

 

16.  LNR153 - FISHERIES MANAGEMENT

                                                 11.00*         11.00*

OPERATING                         LNR          987,079A [     987,079A]

                                                            1,327,059A

                                                  2.00* [        2.00*]

                                                                 3.00*

                                  LNR          381,355B [     381,355B]

                                                              440,540B

                                  LNR          420,000N       420,000N

                                  LNR        1,000,000V              V

                                                  2.00* [        2.00*]

                                                                 1.00*

                                                  1.00#          1.00#

                                  LNR          731,836P [     325,000P]

                                                              267,474P

INVESTMENT CAPITAL                LNR          350,000C [           0C]

                                                            1,001,000C

 

17.  AGR153 - AQUACULTURE DEVELOPMENT

                                                  3.00* [        3.00*]

                                                                 7.00*

OPERATING                         AGR          294,639A [     294,639A]

                                                              953,119A

                                  AGR          125,000B       125,000B

 

18.  BED120 - HAWAII STATE ENERGY OFFICE

                                                  2.00* [        2.00*]

                                                                 1.00*

                                                 20.00# [       20.00#]

                                                                23.00#

OPERATING                         BED        1,958,082A [   1,958,082A]

                                                            2,251,673A

                                  BED          500,000B [     500,000B]

                                                            3,065,000B

                                                      #          2.00#

                                  BED          500,000N [     500,000N]

                                                              667,124N

                                  BED          240,000T [     240,000T]

                                                            7,146,250T

 

19.  BED143 - HAWAII TECHNOLOGY DEVELOPMENT CORPORATION

                                                  3.00*          3.00*

                                                  5.00#          5.00#

OPERATING                         BED     [  1,258,111A ][  1,234,902A]

                                             4,758,111A     2,234,902A

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

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

                                                  9.00# [        9.00#]

                                                                10.00#

                                  BED          994,214P       994,214P

INVESTMENT CAPITAL                BED                 C    10,000,000C

 

20.  BED146 - NATURAL ENERGY LABORATORY OF HAWAII AUTHORITY

                                                 17.00#         17.00#

OPERATING                         BED         7,744,562B     7,744,562B

INVESTMENT CAPITAL                BED                 C     1,750,000C

 

21.  BED138 - HAWAII GREEN INFRASTRUCTURE AUTHORITY

                                                  5.00#          5.00#

OPERATING                         BED       85,978,302B    85,978,302B

 

22.  LNR141 - WATER AND LAND DEVELOPMENT

                                                 24.00* [       24.00*]

                                                                27.00*

OPERATING                         LNR        2,583,711A [   2,583,711A]

                                                            3,186,527A

                                                  4.00*          4.00*

                                  LNR          820,764B       820,764B

                                  LNR          199,479T       199,479T

INVESTMENT CAPITAL                LNR        5,000,000C [   2,000,000C]

                                                            6,000,000C

 

23.  BED150 - HAWAII COMMUNITY DEVELOPMENT AUTHORITY

                                                  8.00* [        8.00*]

                                                                10.00*

                                                  1.00#          1.00#

OPERATING                         BED          834,082A [     834,082A]

                                                            1,149,898A

                                                      *         11.00*

                                                      #          1.00#

                                  BED                 B     2,408,199B

                                  BED          300,000V [           0V]

                                                           13,874,350V

                                                 13.00* [       13.00*]

                                                                 0.00*

                                                  1.00# [        1.00#]

                                                                 0.00#

                                  BED        2,663,019W [   2,663,019W]

                                                                    0W

INVESTMENT CAPITAL                BED                 C    18,625,000C

 

24.  BED160 - HAWAII HOUSING FINANCE AND DEVELOPMENT CORPORATION

OPERATING                         BED                 A   315,000,000A

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

                                                 25.00* [       25.00*]

                                                                26.00*

                                                 40.00#         40.00#

                                  BED       12,289,871W [  12,289,871W]

                                                           12,569,760W

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

INVESTMENT CAPITAL                BED       40,000,000C [  45,000,000C]

                                                           86,501,000C

 


 

B.  EMPLOYMENT

1.   LBR111 - WORKFORCE DEVELOPMENT

                                                  1.80* [        1.80*]

                                                                 9.10*

OPERATING                         LBR          767,793A [     767,793A]

                                                            6,064,333A

                                                  2.00# [        2.00#]

                                                                 0.00#

                                  LBR         5,364,646B     5,364,646B

                                                 35.70* [       35.70*]

                                                                69.20*

                                                 12.00# [       12.00#]

                                                                34.00#

                                  LBR       16,390,000N [  16,390,000N]

                                                           16,438,180N

                                                 20.00* [       20.00*]

                                                                 0.00*

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

                                                                    0S

                                                 12.00* [       12.00*]

                                                                 0.00*

                                                 20.00# [       20.00#]

                                                                 0.00#

                                  LBR        2,891,173U     2,891,173U

                                                 10.50* [       10.50*]

                                                                 0.70*

                                  LBR        4,302,932P [   4,302,932P]

                                                            4,850,000P

 

2.   LBR171 - UNEMPLOYMENT INSURANCE PROGRAM

                                                 10.00# [       10.00#]

                                                                 0.00#

OPERATING                         LBR        3,117,682B     3,117,682B

                                                180.00* [      180.00*]

                                                               192.50*

                                  LBR       22,695,417N [  22,695,417N]

                                                           21,600,000N

                                  LBR      358,000,000T [ 358,000,000T]

                                                          679,000,000T

                                  LBR       70,000,000V    35,000,000V

                                                  2.50* [        2.50*]

                                                                 0.00*

                                  LBR          166,346P [     166,346P]

                                                                    0P

 

3.   LBR903 - OFFICE OF COMMUNITY SERVICES

                                                  4.00* [        4.00*]

                                                                10.00*

                                                  5.00#          5.00#

OPERATING                         LBR        2,082,490A [   2,082,490A]

                                                           52,367,490A

                                  LBR            5,000B         5,000B

                                                  1.00* [        1.00*]

                                                                 0.00*

                                                  4.00#          4.00#

                                  LBR        6,372,000N     6,372,000N

                                  LBR                 V     2,000,000V

INVESTMENT CAPITAL                LBR                 C       500,000C

 

4.   HMS802 - VOCATIONAL REHABILITATION

                                                 37.76* [       37.76*]

                                                                39.40*

                                                  2.31# [        2.31#]

                                                                 0.00#

OPERATING                         HMS        4,013,195A [   4,013,195A]

                                                            4,308,088A

                                                 69.24* [       69.24*]

                                                                72.60*

                                                  4.69# [        4.69#]

                                                                 0.00#

                                  HMS       15,704,850N    15,704,850N

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

 

5.   LBR143 - HAWAII OCCUPATIONAL SAFETY AND HEALTH PROGRAM

                                                 17.60* [       17.60*]

                                                                17.30*

                                                  0.50#          0.50#

OPERATING                         LBR        1,268,442A [   1,268,442A]

                                                            1,265,318A

                                                 19.00*         19.00*

                                  LBR        2,693,221W     2,693,221W

                                                 20.40* [       20.40*]

                                                                19.70*

                                  LBR        3,434,866P [   3,434,866P]

                                                            3,525,000P

 

6.   LBR152 - WAGE STANDARDS PROGRAM

                                                 17.00* [       17.00*]

                                                                19.00*

                                                  1.00# [        1.00#]

                                                                 0.00#

OPERATING                         LBR        1,152,655A [   1,152,655A]

                                                            1,247,323A

 

7.   LBR153 - HAWAII CIVIL RIGHTS COMMISSION

                                                 22.50*         22.50*

OPERATING                         LBR        1,687,784A     1,687,784A

                                                  0.50*          0.50*

                                                  5.00#          5.00#

                                  LBR          546,001P [     546,001P]

                                                              560,000P

 

8.   LBR183 - DISABILITY COMPENSATION PROGRAM

                                                 77.00* [       77.00*]

                                                                76.00*

OPERATING                         LBR        5,335,408A     5,335,408A

                                                 11.00*         11.00*

                                                  5.00#          5.00#

                                  LBR       24,050,965T    24,050,965T

                                  LBR        3,541,937V     3,541,937V

 

9.   LBR161 - HAWAII LABOR RELATIONS BOARD

                                                  3.00*          3.00*

                                                  6.00#          6.00#

OPERATING                         LBR          969,264A       969,264A

 

10.  LBR812 - LABOR AND INDUSTRIAL RELATIONS APPEALS BOARD

                                                 11.00*         11.00*

OPERATING                         LBR        1,055,593A     1,055,593A

 

11.  LBR902 - GENERAL ADMINISTRATION

                                                 15.83* [       15.83*]

                                                                16.83*

                                                  2.12# [        2.12#]

                                                                 0.46#

OPERATING                         LBR        1,667,498A     1,667,498A

                                  LBR          200,000B       200,000B

                                  LBR          118,611N [     118,611N]

                                                                    0N

                                  LBR     [700,252,391V ][  5,091,175V]

                                           700,000,000V             0V

                                                 32.17*         32.17*

                                                  2.88# [        2.88#]

                                                                 1.54#

                                  LBR        3,261,292P [   3,261,292P]

                                                            3,286,941P

 


 

C.  TRANSPORTATION FACILITIES

1.   TRN102 - DANIEL K. INOUYE INTERNATIONAL AIRPORT

                                                689.00* [      689.00*]

                                                               684.00*

OPERATING                         TRN       236,860,348B [ 238,205,353B]

                                                          254,776,108B

INVESTMENT CAPITAL                TRN       22,500,000E [  70,000,000E]

                                                           94,800,000E

 

2.   TRN104 - GENERAL AVIATION

                                                 31.00*         31.00*

OPERATING                         TRN        8,763,907B     8,772,862B

INVESTMENT CAPITAL                TRN       12,000,000B [           0B]

                                                              200,000B

                                  TRN                 E    22,000,000E

                                  TRN                 N         1,000N

 

3.   TRN111 - HILO INTERNATIONAL AIRPORT

                                                 86.00*         86.00*

OPERATING                         TRN       21,506,970B    21,534,285B

INVESTMENT CAPITAL                TRN        1,400,000E              E

 

4.   TRN114 - ELLISON ONIZUKA KONA INTERNATIONAL AIRPORT AT KEAHOLE

                                                107.00* [      107.00*]

                                                               104.00*

OPERATING                         TRN       26,090,199B [  26,259,050B]

                                                           26,087,174B

INVESTMENT CAPITAL                TRN       18,141,000E              E

 

5.   TRN116 - WAIMEA-KOHALA AIRPORT

                                                  4.00*          4.00*

OPERATING                         TRN          972,251B       973,087B

 

6.   TRN118 - UPOLU AIRPORT

OPERATING                         TRN           49,500B        49,500B

 

7.   TRN131 - KAHULUI AIRPORT

                                                175.00* [      175.00*]

                                                               182.00*

OPERATING                         TRN       40,639,266B [  40,691,732B]

                                                           43,625,339B

INVESTMENT CAPITAL                TRN                  E    45,000,000E

 

8.   TRN133 - HANA AIRPORT

                                                  8.00*          8.00*

OPERATING                         TRN        1,001,125B     1,001,454B

 

9.   TRN135 - KAPALUA AIRPORT

                                                 11.00*         11.00*

OPERATING                         TRN        2,409,194B [   2,411,224B]

                                                            2,522,981B

 

10.  TRN141 - MOLOKAI AIRPORT

                                                 14.00*         14.00*

OPERATING                         TRN        3,242,345B [   3,246,524B]

                                                            3,451,468B

 

11.  TRN143 - KALAUPAPA AIRPORT

                                                  7.00* [        7.00*]

                                                                 6.00*

OPERATING                         TRN          925,955B [     925,955B]

                                                              847,139B

 

12.  TRN151 - LANAI AIRPORT

                                                 12.00*         12.00*

OPERATING                         TRN        3,480,593B [   3,487,757B]

                                                            3,609,617B

 

13.  TRN161 - LIHUE AIRPORT

                                                116.00* [      116.00*]

                                                               117.00*

OPERATING                         TRN       25,432,437B [  24,627,410B]

                                                           25,884,702B

INVESTMENT CAPITAL                TRN       24,100,000E   100,000,000E

 

14.  TRN163 - PORT ALLEN AIRPORT

OPERATING                         TRN            1,841B         1,841B

 

15.  TRN195 - AIRPORTS ADMINISTRATION

                                                136.00* [      136.00*]

                                                               133.00*

                                                  1.00#          1.00#

OPERATING                         TRN      235,044,987B [ 306,995,023B]

                                                          307,452,569B

INVESTMENT CAPITAL                TRN        4,428,000B     4,428,000B

                                  TRN      137,940,000E    35,207,000E

                                  TRN            1,000N         1,000N

                                  TRN                 R     5,000,000R

                                  TRN       58,577,000X       157,000X

 

16.  TRN301 - HONOLULU HARBOR

                                                114.00* [      114.00*]

                                                               120.00*

                                                  1.00# [        1.00#]

                                                                 0.00#

OPERATING                         TRN       20,876,895B [  20,876,895B]

                                                           22,733,011B

INVESTMENT CAPITAL                TRN            4,000B         4,000B

                                  TRN        9,988,000E    29,988,000E

                                  TRN            4,000N         4,000N

                                  TRN            4,000R         4,000R

 

17.  TRN303 - KALAELOA BARBERS POINT HARBOR

                                                  6.00*          6.00*

OPERATING                         TRN        1,291,466B [   1,291,466B]

                                                            1,605,915B

INVESTMENT CAPITAL                TRN            4,000B         4,000B

                                  TRN        9,988,000E    14,988,000E

                                  TRN            4,000N         4,000N

                                  TRN            4,000R         4,000R

 

18.  TRN311 - HILO HARBOR

                                                 15.00*         15.00*

OPERATING                         TRN        2,337,869B [   2,337,869B]

                                                            2,435,985B

INVESTMENT CAPITAL                TRN            4,000B         4,000B

                                  TRN        9,988,000E    14,988,000E

                                  TRN            4,000N         4,000N

                                  TRN            4,000R         4,000R

 

19.  TRN313 - KAWAIHAE HARBOR

                                                  2.00*          2.00*

OPERATING                         TRN          798,089B [     798,089B]

                                                              850,979B

INVESTMENT CAPITAL                TRN            4,000B         4,000B

                                  TRN        9,988,000E    29,988,000E

                                  TRN            4,000N         4,000N

                                  TRN            4,000R         4,000R

 

20.  TRN331 - KAHULUI HARBOR

                                                 18.00* [       18.00*]

                                                                19.00*

OPERATING                         TRN        3,304,122B [   3,304,122B]

                                                            3,587,737B

INVESTMENT CAPITAL                TRN            4,000B         4,000B

                                  TRN        9,988,000E    62,988,000E

                                  TRN            4,000N         4,000N

                                  TRN            4,000R         4,000R

 

21.  TRN341 - KAUNAKAKAI HARBOR

                                                  1.00*          1.00*

OPERATING                         TRN          210,962B [     210,962B]

                                                              258,373B

 

22.  TRN361 - NAWILIWILI HARBOR

                                                 15.00*         15.00*

OPERATING                         TRN        2,672,001B [   2,672,001B]

                                                            2,773,184B

INVESTMENT CAPITAL                TRN            4,000B         4,000B

                                  TRN          988,000E       988,000E

                                  TRN            4,000N         4,000N

                                  TRN            4,000R         4,000R

 

23.  TRN363 - PORT ALLEN HARBOR

                                                  1.00*          1.00*

OPERATING                         TRN          193,284B [     193,284B]

                                                              199,232B

INVESTMENT CAPITAL                TRN            4,000B         4,000B

                                  TRN          988,000E     4,988,000E

                                  TRN            4,000N         4,000N

                                  TRN            4,000R         4,000R

 

24.  TRN351 - KAUMALAPAU HARBOR

                                                  1.00*          1.00*

OPERATING                         TRN          133,006B [     133,006B]

                                                              167,153B

 

25.  TRN395 - HARBORS ADMINISTRATION

                                                 77.00* [       77.00*]

                                                                70.00*

                                                  1.00#          1.00#

OPERATING                         TRN       94,316,878B [  94,316,878B]

                                                           91,523,003B

INVESTMENT CAPITAL                TRN        2,504,000B     2,504,000B

                                  TRN        1,488,000E     1,488,000E

                                  TRN            4,000N         4,000N

                                  TRN            4,000R         4,000R

                                  TRN        5,907,000V [           0V]

                                                           10,895,000V

 

26.  TRN333 - HANA HARBOR

OPERATING                         TRN           13,519B        13,519B

 

27.  TRN501 - OAHU HIGHWAYS

                                                190.00*        190.00*

OPERATING                         TRN       83,058,408B [  83,283,701B]

                                                           86,146,507B

                                  TRN                 V     7,000,000V

INVESTMENT CAPITAL                TRN                 B     7,700,000B

                                  TRN       12,200,000C [           0C]

                                                           81,900,000C

                                  TRN        3,500,000D     2,500,000D

                                  TRN       41,300,000E [  16,500,000E]

                                                          190,502,000E

                                  TRN       42,100,000N [  18,700,000N]

                                                          133,303,000N

 

28.  TRN511 - HAWAII HIGHWAYS

                                                119.00* [      119.00*]

                                                               118.50*

OPERATING                         TRN       18,335,556B [  18,642,159B]

                                                           19,601,930B

INVESTMENT CAPITAL                TRN        1,300,000D              D

                                  TRN                 E [  18,800,000E]

                                                           59,710,000E

                                  TRN                 N [  75,200,000N]

                                                           93,800,000N

 

29.  TRN531 - MAUI HIGHWAYS

                                                 90.00*         90.00*

                                                  1.00#          1.00#

OPERATING                         TRN       22,541,635B [  24,044,961B]

                                                           24,626,321B

INVESTMENT CAPITAL                TRN        9,800,000E [   2,800,000E]

                                                           11,400,000E

                                  TRN       44,700,000N [   3,200,000N]

                                                           32,600,000N

 

30.  TRN561 - KAUAI HIGHWAYS

                                                 55.00*         55.00*

OPERATING                         TRN       11,287,424B [  11,501,872B]

                                                           11,857,512B

INVESTMENT CAPITAL                TRN          500,000D              D

                                  TRN        7,500,000E [   4,700,000E]

                                                            9,700,000E

                                  TRN        9,200,000N [   8,800,000N]

                                                            8,802,000N

 

31.  TRN595 - HIGHWAYS ADMINISTRATION

                                                544.50* [      544.50*]

                                                               543.50*

                                                  5.00#          5.00#

OPERATING                         TRN      131,150,122B [ 142,450,738B]

                                                          232,282,269B

                                                  1.00#          1.00#

                                  TRN       15,496,745N [  16,690,345N]

                                                           16,698,262N

INVESTMENT CAPITAL                TRN                 B     2,200,000B

                                  TRN       27,800,000E [  21,800,000E]

                                                          100,700,000E

                                  TRN       82,804,000N [  37,304,000N]

                                                          330,904,000N

 

32.  TRN597 - HIGHWAYS SAFETY

                                                 31.20*         31.20*

OPERATING                         TRN       10,721,093B [  10,721,093B]

                                                           11,014,352B

                                                  6.00*          6.00*

                                  TRN        6,367,261N [   6,367,261N]

                                                            6,414,203N

                                                  0.80*          0.80*

                                  TRN          754,989P [     754,989P]

                                                            1,106,144P

 

33.  TRN995 - GENERAL ADMINISTRATION

                                                111.00* [      111.00*]

                                                               110.00*

                                                  2.00#          2.00#

OPERATING                         TRN       22,965,329B [  22,965,329B]

                                                           23,342,721B

                                                  1.00*          1.00*

                                  TRN       18,799,673N    19,284,696N

                                  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

                                                 74.00* [       74.00*]

                                                                72.00*

                                                  1.00#          1.00#

OPERATING                         HTH        5,096,566A [   5,127,007A]

                                                            5,262,473A

                                                 57.00* [       57.00*]

                                                                59.00*

                                                  6.00# [        6.00#]

                                                                 4.00#

                                  HTH       79,269,535B [  79,269,535B]

                                                           80,244,054B

                                                 32.10* [       32.10*]

                                                                33.10*

                                                  2.00# [        2.00#]

                                                                 1.00#

                                  HTH        6,535,768N     4,115,850N

                                                  2.00*          2.00*

                                  HTH          247,950U [     247,950U]

                                                            2,997,950U

                                                 43.00*         43.00*

                                  HTH      259,623,052W   259,751,250W

                                                  7.25*          7.25*

                                                  4.00#          4.00#

                                  HTH        2,570,528P     2,670,536P

INVESTMENT CAPITAL                HTH        4,664,000C     4,664,000C

                                  HTH       23,319,000N    23,319,000N

 

2.   AGR846 - PESTICIDES

                                                  5.00* [        5.00*]

                                                                 4.00*

OPERATING                         AGR          404,933A [     404,933A]

                                                            1,054,981A

                                                 18.00*         18.00*

                                                  2.00#          2.00#

                                  AGR        2,595,439W     2,595,439W

                                                  2.00*          2.00*

                                                  1.00#          1.00#

                                  AGR          464,629P       464,629P

 

3.   LNR401 - ECOSYSTEM PROTECTION AND RESTORATION

                                                 25.00* [       25.00*]

                                                                28.00*

                                                  3.50# [        3.50#]

                                                                 0.50#

OPERATING                         LNR        2,023,023A [   2,023,023A]

                                                            2,327,631A

                                                      #          1.00#

                                  LNR                 B       348,320B

                                                  2.00# [        2.00#]

                                                                 1.00#

                                  LNR        2,410,000N [   2,410,000N]

                                                            2,321,680N

                                                  1.00*          1.00*

                                                  4.50#          4.50#

                                  LNR        5,994,189P [   2,154,189P]

                                                            2,310,000P

 

4.   LNR402 - NATIVE RESOURCES AND FIRE PROTECTION PROGRAM

                                                 51.50* [       51.50*]

                                                                49.00*

OPERATING                         LNR       14,821,778A [  11,710,832A]

                                                           16,931,716A

                                                 17.50* [       17.50*]

                                                                15.00*

                                  LNR        3,679,764N [   2,034,832N]

                                                            2,191,622N

                                                  1.00* [        1.00*]

                                                                 0.00*

                                  LNR          192,677T [     192,677T]

                                                              106,475T

                                                  7.00#          7.00#

                                  LNR        1,686,056U [   1,686,056U]

                                                            1,705,375U

                                  LNR          995,000V       120,000V

                                                  2.50* [        2.50*]

                                                                 1.50*

                                                  1.00#          1.00#

                                  LNR        4,031,129P [   1,486,706P]

                                                            3,647,867P

INVESTMENT CAPITAL                LNR        1,500,000C [           0C]

                                                            7,062,000C

 

5.   LNR404 - WATER RESOURCES

                                                 18.00* [       18.00*]

                                                                22.00*

OPERATING                         LNR         2,838,042A [   2,838,042A]

                                                            3,064,362A

                                                  5.00*          5.00*

                                  LNR        1,169,242B     1,169,242B

INVESTMENT CAPITAL                LNR        2,000,000C [           0C]

                                                            1,000,000C

 

6.   LNR405 - CONSERVATION AND RESOURCES ENFORCEMENT

                                                137.25* [      137.25*]

                                                               133.25*

OPERATING                         LNR       10,774,525A [  10,774,525A]

                                                           12,506,495A

                                  LNR          893,523B       893,523B

                                                  3.75*          3.75*

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

                                  LNR        2,548,290V              V

                                  LNR           32,671W        32,671W

                                  LNR          900,000P       900,000P

 

7.   LNR407 - NATURAL AREA RESERVES AND WATERSHED MANAGEMENT

                                                 44.50* [       44.50*]

                                                                54.50*

                                                 19.00# [       19.00#]

                                                                16.00#

OPERATING                         LNR        8,350,262A [   8,350,262A]

                                                            9,724,506A

                                  LNR                 B       180,000B

                                  LNR          500,000N       500,000N

                                                  0.50*          0.50*

                                  LNR        2,195,408P [   2,195,408P]

                                                            7,671,076P

INVESTMENT CAPITAL                LNR        4,000,000C [   4,000,000C]

                                                              976,000C

 

8.   LNR906 - LNR - NATURAL AND PHYSICAL ENVIRONMENT

                                                 42.25* [       42.25*]

                                                                47.25*

                                                 14.00#         14.00#

OPERATING                         LNR        4,391,063A [   4,383,189A]

                                                            4,826,209A

                                                 19.00*         19.00*

                                                  1.00#          1.00#

                                  LNR        2,589,649B [   2,589,649B]

                                                           2,981,669B

                                                  1.75*          1.75*

                                  LNR          312,183N       312,183N

INVESTMENT CAPITAL                LNR                 C       500,000C

 

9.   HTH849 - ENVIRONMENTAL HEALTH ADMINISTRATION

                                                 22.50*         22.50*

                                                  1.25#          1.25#

OPERATING                         HTH        3,110,974A     3,110,974A

                                  HTH           34,097B        34,097B

                                                  1.55*          1.55*

                                                  0.60#          0.60#

                                  HTH          144,015N       144,015N

                                                 11.00*         11.00*

                                  HTH        2,684,162W     2,684,162W

                                                 11.95*         11.95*

                                                  2.15#          2.15#

                                  HTH        6,903,432P     2,746,317P

 


 

E.  HEALTH

1.   HTH100 - COMMUNICABLE DISEASE AND PUBLIC HEALTH NURSING

                                                219.87* [      219.87*]

                                                               220.87*

                                                  1.00#          1.00#

OPERATING                         HTH       28,407,295A [  28,407,295A]

                                                           28,843,795A

                                  HTH           13,343B        13,343B

                                                 21.00#         21.00#

                                  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        5,607,365P     5,607,365P

INVESTMENT CAPITAL                AGS                 C     7,500,000C

 

2.   HTH131 - DISEASE OUTBREAK CONTROL

                                                 21.60* [       21.60*]

                                                                20.60*

OPERATING                         HTH     [  1,735,038A ][  1,735,038A]

                                           101,168,603A    72,638,042A

                                                 23.40* [       23.40*]

                                                                22.40*

                                                 10.00# [       10.00#]

                                                                 9.00#

                                  HTH        3,778,582N [   3,778,582N]

                                                            3,678,795N

                                  HTH                 V        36,040V

                                                  1.00*          1.00*

                                                 29.50# [       29.50#]

                                                                24.50#

                                  HTH        5,037,858P [   5,037,858P]

                                                            4,252,020P

 

3.   HTH730 - EMERGENCY MEDICAL SERVICES AND INJURY PREVENTION SYSTEM

                                                 10.00*         10.00*

                                                  1.40#          1.40#

OPERATING                         HTH        4,503,945A [   4,503,945A]

                                                            6,125,595A

                                                  6.00#          6.00#

                                  HTH       22,267,084B    22,267,084B

                                  HTH                 V     1,200,000V

                                                  2.00#          2.00#

                                  HTH          340,000P [     340,000P]

                                                             610,000P

 

4.   HTH560 - FAMILY HEALTH SERVICES

                                                 98.50* [       98.50*]

                                                                92.50*

                                                  1.00#          1.00#

OPERATING                         HTH       29,759,413A [  29,759,413A]

                                                           34,632,215A

                                                 16.00* [       16.00*]

                                                                15.50*

                                                  2.00#          2.00#

                                  HTH       18,474,919B [  18,474,919B]

                                                           18,379,606B

                                                119.50* [      119.50*]

                                                               112.50*

                                                 12.30# [       12.30#]

                                                                11.30#

                                  HTH       38,710,996N [  40,094,927N]

                                                           38,298,737N

                                  HTH          203,441U       203,441U

                                  HTH     [  2,383,931V ]            V

                                             1,383,931V              

                                                 16.00* [       16.00*]

                                                                16.50*

                                                 11.70# [       11.70#]

                                                                14.20#

                                  HTH       12,586,440P [  12,586,440P]

                                                           11,868,685P

 

5.   HTH590 - CHRONIC DISEASE PREVENTION AND HEALTH PROMOTION

                                                 38.50*         38.50*

                                                  3.00#          3.00#

OPERATING                         HTH        6,536,328A     6,536,328A

                                  HTH       48,706,356B    48,706,356B

                                                  1.00*          1.00*

                                                  1.00#          1.00#

                                  HTH        1,177,177U     1,177,177U

                                                  9.50* [        9.50*]

                                                                 8.50*

                                                 21.50#         21.50#

                                  HTH        6,829,854P [   6,829,854P]

                                                            6,776,898P

 

6.   HTH595 - HEALTH RESOURCES ADMINISTRATION

                                                 16.00*         16.00*

                                                  5.00#          5.00#

OPERATING                         HTH        2,580,742A     2,779,226A

                                                      *          6.00*

                                  HTH                 B       869,491B

 

7.   HTH210 - HAWAII HEALTH SYSTEMS CORPORATION – CORPORATE OFFICE

                                                 54.50* [       54.50*]

                                                                52.50*

OPERATING                         HTH       17,509,280B [  17,509,280B]

                                                           17,285,830B

 

8.   HTH211 - KAHUKU HOSPITAL

OPERATING                         HTH        1,800,000A     1,800,000A

INVESTMENT CAPITAL                HTH        1,000,000C     1,000,000C

                                  HTH          500,000V              V

 

9.   HTH212 - HAWAII HEALTH SYSTEMS CORPORATION –  REGIONS

OPERATING                         HTH       92,970,903A [  92,970,903A]

                                                           84,047,903A

                                              2,780.75* [    2,780.75*]

                                                             2,778.75*

                                  HTH      580,483,912B [ 580,483,912B]

                                                          580,339,960B

                                  HTH       33,615,400V [  32,315,400V]

                                                           61,457,240V

INVESTMENT CAPITAL                HTH     [  9,500,000C ][ 13,000,000C]

                                            12,000,000C    19,500,000C

                                  HTH     [  1,500,000V ]            V

                                            21,500,000V              

 

10.  HTH213 - ALII COMMUNITY CARE

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

 

11.  SUB601 - PRIVATE HOSPITALS AND MEDICAL SERVICES

OPERATING                         SUB        2,900,000V              V

 

12.  HTH214 - MAUI HEALTH SYSTEM, A KFH LLC

OPERATING                         HTH                 A     8,923,000A

                                  HTH       11,585,000V [   8,923,000V]

                                                                    0V

INVESTMENT CAPITAL                HTH        6,000,000C [   6,000,000C]

                                                           23,800,000C

                                  HTH     [  1,250,000V ]            V

                                                     0V              

 

12A. HTH215 - HAWAII HEALTH SYSTEMS CORPORATION - OAHU REGION

INVESTMENT CAPITAL                HTH                 C     3,000,000C

 

13.  HTH420 - ADULT MENTAL HEALTH - OUTPATIENT

                                                177.50* [      177.50*]

                                                               173.50*

                                                 87.50#         87.50#

OPERATING                         HTH       58,152,953A [  58,152,953A]

                                                           58,136,241A

                                  HTH       11,610,000B    11,610,000B

                                                  1.00#          1.00#

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

 

14.  HTH430 - ADULT MENTAL HEALTH - INPATIENT

                                                737.00* [      737.00*]

                                                               721.00*

                                                 23.00# [       23.00#]

                                                                20.00#

OPERATING                         HTH       87,811,711A [  87,811,711A]

                                                           91,255,520A

                                  HTH        6,180,433V [           0V]

                                                              800,000V

INVESTMENT CAPITAL                AGS        4,700,000C [     300,000C]

                                                            5,600,000C

 

15.  HTH440 - ALCOHOL AND DRUG ABUSE DIVISION

                                                 29.00*         29.00*

OPERATING                         HTH       20,222,028A    20,222,028A

                                  HTH          750,000B       750,000B

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

                                                  7.50# [        7.50#]

                                                                 8.00#

                                  HTH        6,570,543P     6,570,543P

 

16.  HTH460 - CHILD AND ADOLESCENT MENTAL HEALTH

                                                162.00* [      162.00*]

                                                               158.50*

                                                 10.50# [       10.50#]

                                                                 8.00#

OPERATING                         HTH       43,394,645A    43,394,645A

                                                 17.00* [       17.00*]

                                                                29.00*

                                                  6.00# [        6.00#]

                                                                 0.00#

                                  HTH       15,206,904B    15,206,904B

                                                  5.00#          5.00#

                                  HTH        2,339,630N     2,339,630N

                                                  2.00#          2.00#

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

 

17.  HTH501 - DEVELOPMENTAL DISABILITIES

                                                194.75* [      194.75*]

                                                               206.00*

                                                  3.00# [        3.00#]

                                                                 2.00#

OPERATING                         HTH       89,414,764A [  89,414,764A]

                                                           90,307,342A

                                                  3.00* [        3.00*]

                                                                 6.00*

                                  HTH        7,474,994B [   7,474,994B]

                                                            8,059,282B

                                  HTH                 V     9,668,664V

 

18.  HTH495 - BEHAVIORAL HEALTH ADMINISTRATION

                                                 39.50* [       39.50*]

                                                                35.50*

                                                 39.50#         39.50#

OPERATING                         HTH        6,328,289A [   6,328,289A]

                                                            6,185,561A

                                                  1.00#          1.00#

                                  HTH          137,363P       137,363P

 

19.  HTH610 - ENVIRONMENTAL HEALTH SERVICES

                                                123.00* [      123.00*]

                                                               124.00*

OPERATING                         HTH        7,771,989A [   7,857,912A]

                                                            8,093,796A

                                                 30.00* [       30.00*]

                                                                28.00*

                                  HTH        3,845,848B [   3,845,848B]

                                                            3,895,848B

                                                  2.00* [        2.00*]

                                                                 1.00*

                                  HTH          158,000N [     158,000N]

                                                               33,188N

                                                  3.00*          3.00*

                                  HTH          253,073U       253,073U

                                                  2.00*          2.00*

                                  HTH          430,447P       396,994P

 

20.  HTH710 - STATE LABORATORY SERVICES

                                                 72.00*         72.00*

                                                  1.00#          1.00#

OPERATING                         HTH        8,047,815A [   7,897,815A]

                                                           22,114,139A

                                                      #          2.00#

                                  HTH                 B       194,202B

                                                  9.00#          9.00#

                                  HTH        1,029,222N     1,029,222N

                                                  2.00#          2.00#

                                  HTH          644,990P       429,999P

INVESTMENT CAPITAL                AGS          772,000C              C

 

21.  HTH720 - HEALTH CARE ASSURANCE

                                                 24.40* [       24.40*]

                                                                21.50*

                                                  2.00#          2.00#

OPERATING                         HTH        3,204,264A [   3,204,264A]

                                                            3,541,516A

                                                      *          2.35*

                                  HTH         1,315,000B [   1,315,000B]

                                                            2,025,000B

                                                 18.40* [       18.40*]

                                                                20.15*

                                  HTH        4,841,562P     4,841,562P

 

22.  HTH906 - STATE HEALTH PLANNING AND DEVELOPMENT AGENCY

                                                  6.00* [        6.00*]

                                                                 5.72*

OPERATING                         HTH          475,769A [     475,769A]

                                                              504,777A

                                                      *          0.28*

                                  HTH          114,000B       114,000B

 

23.  HTH760 - HEALTH STATUS MONITORING

                                                 32.50* [       32.50*]

                                                                31.50*

OPERATING                         HTH        1,348,789A [   1,348,789A]

                                                            1,544,438A

                                                  2.00#          2.00#

                                  HTH          520,349B       520,349B

                                  HTH                 V       730,000V

                                                  5.00*          5.00*

                                  HTH          495,901P       495,901P

 

24.  HTH905 - DEVELOPMENTAL DISABILITIES COUNCIL

                                                  2.50*          2.50*

OPERATING                         HTH          246,563A       246,563A

                                                  5.00*          5.00*

                                  HTH          514,000N [     514,000N]

                                                              527,570N

 

25.  HTH907 - GENERAL ADMINISTRATION

                                                126.00* [      126.00*]

                                                               146.00*

                                                  5.00#          5.00#

OPERATING                         HTH        9,140,986A [   9,179,760A]

                                                           10,665,294A

                                                  8.00*          8.00*

                                                 20.00#         20.00#

                                  HTH        5,275,000N     5,275,000N

                                  HTH                 V       800,000V

                                                  5.00#          5.00#

                                  HTH          800,000P       800,000P

INVESTMENT CAPITAL                AGS        4,000,000C              C

                                  HTH                 C     1,026,000C

                                  TRN                 C     2,100,000C

 

26.  HTH908 - OFFICE OF LANGUAGE ACCESS

                                                  5.00* [        5.00*]

                                                                 6.00*

OPERATING                         HTH          469,262A [     469,262A]

                                                              683,728A

 


 

F.  SOCIAL SERVICES

1.   HMS301 - CHILD PROTECTIVE SERVICES

                                                223.30* [      223.30*]

                                                               225.00*

OPERATING                         HMS       35,686,621A [  35,686,621A]

                                                           41,922,487A

                                                      *          1.00*

                                  HMS        1,007,587B [   1,007,587B]

                                                            6,163,425B

                                                175.20* [      175.20*]

                                                               171.50*

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

                                                           43,704,026N

                                  HMS          106,225P       106,225P

 

2.   HMS302 - GENERAL SUPPORT FOR CHILD CARE

                                                 25.85* [       25.85*]

                                                                38.35*

OPERATING                         HMS        1,946,366A [   1,946,366A]

                                                            3,013,226A

                                                 25.15* [       25.15*]

                                                                37.65*

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

                                                           13,741,302N

 

3.   HMS303 - CHILD PROTECTIVE SERVICES PAYMENTS

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

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

                                                           29,350,000N

 

4.   HMS305 - CASH SUPPORT FOR CHILD CARE

OPERATING                         HMS       18,051,811A    18,051,811A

                                  HMS       69,565,754N    69,565,754N

                                  HMS                 V     6,960,000V

 

5.   HMS501 - IN-COMMUNITY YOUTH PROGRAMS

                                                 14.50* [       14.50*]

                                                                13.50*

OPERATING                         HMS        7,214,008A [   7,214,008A]

                                                            7,179,988A

                                                  0.50*          0.50*

                                                  0.50#          0.50#

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

                                  HMS          832,500V       832,500V

 

6.   HMS503 - HAWAII YOUTH CORRECTIONAL FACILITY (HYCF)

                                                 93.00* [       93.00*]

                                                                92.00*

OPERATING                         HMS        8,290,355A [   8,290,355A]

                                                            9,095,055A

                                  HMS          520,000V       520,000V

 

7.   DEF112 - SERVICES TO VETERANS

                                                 28.00*         28.00*

OPERATING                         DEF        1,932,435A [   1,932,435A]

                                                            2,702,435A

INVESTMENT CAPITAL                DEF          500,000C              C

                                  DEF        1,200,000P     3,210,000P

 

8.   HMS601 - ADULT PROTECTIVE AND COMMUNITY SERVICES

                                                 72.48* [       72.48*]

                                                                67.48*

OPERATING                         HMS        5,815,844A [   5,815,844A]

                                                            5,389,244A

                                                  7.02*          7.02*

                                                  3.00#          3.00#

                                  HMS        3,988,661N     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

                                  HMS     [  5,400,000V ]            V

                                                     0V              

 

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]

                                                           26,620,136A

                                  HMS       44,000,000N [  44,000,000N]

                                                           63,168,020N

 

13.  HMS220 - RENTAL HOUSING SERVICES

OPERATING                         HMS        4,438,022A     4,438,022A

                                                181.00*        181.00*

                                                  4.50#          4.50#

                                  HMS       80,637,015N    80,637,015N

                                                 15.00*         15.00*

                                  HMS        4,768,799W     4,768,799W

INVESTMENT CAPITAL                HMS       10,000,000C [           0C]

                                                           25,500,000C

 

14.  HMS229 - HAWAII PUBLIC HOUSING AUTHORITY ADMINISTRATION

OPERATING                         HMS                 A    26,500,000A

                                                 76.00* [       76.00*]

                                                                67.00*

                                                 41.00# [       41.00#]

                                                                34.00#

                                  HMS       40,373,761N [  40,373,761N]

                                                           38,465,621N

                                  HMS                 U     2,900,000U

                                  HMS                 V       200,000V

                                                 50.00* [       50.00*]

                                                                62.00*

                                                 18.00# [       18.00#]

                                                                22.00#

                                  HMS        6,319,648W [   6,319,648W]

                                                            8,249,088W

INVESTMENT CAPITAL                HMS                 C     6,000,000C

 

15.  HMS222 - RENTAL ASSISTANCE SERVICES

                                                  1.00*          1.00*

OPERATING                         HMS        1,039,166A [   1,039,166A]

                                                            1,539,166A

                                                 28.00* [       28.00*]

                                                                34.00*

                                                  1.00#          1.00#

                                  HMS       42,933,231N [  43,090,139N]

                                                           54,258,727N

                                  HMS          500,000V              V

 

16.  HMS224 - HOMELESS SERVICES

                                                 11.00* [       11.00*]

                                                                12.00*

OPERATING                         HMS       15,600,452A [  15,600,452A]

                                                           18,594,699A

                                  HMS          720,000N       720,000N

                                  HMS     [ 14,300,000V ][ 14,300,000V]

                                            10,800,000V    10,800,000V

                                  HMS        2,366,839P [   2,366,839P]

                                                                    0P

 

17.  HMS605 - COMMUNITY-BASED RESIDENTIAL SUPPORT

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

 

18.  HMS401 - HEALTH CARE PAYMENTS

OPERATING                         HMS      982,477,598A [ 982,477,598A]

                                                         1,004,309,293A

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

                                  HMS     1,803,909,546N [1,803,909,546N]

                                                         1,824,486,527N

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

                                  HMS       13,474,795P    13,474,795P

 

19.  HMS236 - CASE MANAGEMENT FOR SELF-SUFFICIENCY

                                                289.63*        289.63*

OPERATING                         HMS       15,952,885A [  15,952,885A]

                                                           16,774,036A

                                                228.37*        228.37*

                                  HMS       25,977,079N [  25,977,079N]

                                                           25,893,369N

                                  HMS           30,237P        30,237P

 

20.  HMS238 - DISABILITY DETERMINATION

                                                 50.00*         50.00*

OPERATING                         HMS        8,290,218N [   8,348,886N]

                                                            8,859,927N

 

21.  ATG500 - CHILD SUPPORT ENFORCEMENT SERVICES

                                                 70.72* [       70.72*]

                                                                68.68*

                                                  0.34#          0.34#

OPERATING                         ATG        4,701,166A [   4,701,166A]

                                                            6,926,264A

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

                                                137.28* [      137.28*]

                                                               133.32*

                                                  0.66#          0.66#

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

                                                           20,335,241P

 

22.  HMS237 - EMPLOYMENT AND TRAINING

OPERATING                         HMS          469,505A       469,505A

                                  HMS        1,470,017N     1,470,017N

 

23.  HHL602 - PLANNING AND DEVELOPMENT FOR HAWAIIAN HOMESTEADS

OPERATING                         HHL                 A   600,000,000A

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

                                                  4.00*          4.00*

                                                  2.00#          2.00#

                                  HHL       23,318,527N [  23,318,527N]

                                                           58,318,527N

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

                                  HHL        7,000,000W     7,000,000W

INVESTMENT CAPITAL                HHL       53,000,000C    25,000,000C

 

24.  HHL625 - ADMINISTRATION AND OPERATING SUPPORT

                                                200.00* [      200.00*]

                                                               195.00*

OPERATING                         HHL       14,751,668A [  14,751,668A]

                                                          15,753,471A

 

25.  HTH904 - EXECUTIVE OFFICE ON AGING

                                                  8.10* [        8.10*]

                                                                13.60*

                                                  3.35# [        3.35#]

                                                                 2.85#

OPERATING                         HTH       10,898,358A [  10,898,358A]

                                                           11,174,358A

                                                  6.90* [        6.90*]

                                                                 7.40*

                                                  2.00# [        2.00#]

                                                                1.50#

                                  HTH       10,426,456N    10,426,456N

                                  HTH        1,500,000V [           0V]

                                                           10,500,000V

                                                  8.00#          8.00#

                                  HTH        1,223,791P     1,223,791P

 

26.  HTH520 - DISABILITY AND COMMUNICATIONS ACCESS BOARD

                                                 11.00* [       11.00*]

                                                                10.00*

OPERATING                         HTH          820,779A       820,779A

                                                  8.00*          8.00*

                                  HTH        1,263,722B     1,263,722B

                                                  2.00*          2.00*

                                  HTH          299,731U       299,731U

 

27.  HMS902 - GENERAL SUPPORT FOR HEALTH CARE PAYMENTS

                                                136.50*        136.50*

                                                  5.50# [        5.50#]

                                                                 5.10#

OPERATING                         HMS       14,365,947A [  13,362,947A]

                                                           14,063,822A

                                                  0.56*          0.56*

                                  HMS        1,546,792B     1,546,792B

                                                144.69*        144.69*

                                                 17.50# [       17.50#]

                                                                13.90#

                                  HMS       80,336,597N [  80,336,597N]

                                                           80,403,201N

                                  HMS          900,000P       900,000P

 

28.  HMS903 - GENERAL SUPPORT FOR SELF-SUFFICIENCY SERVICES

                                                 47.08* [       47.08*]

                                                                46.55*

                                                  1.59# [        1.59#]

                                                                 0.00#

OPERATING                         HMS       36,629,251A [  36,629,251A]

                                                           37,361,114A

                                                 42.92* [       42.92*]

                                                                42.45*

                                                  1.41# [        1.41#]

                                                                 0.00#

                                  HMS       75,551,067N [  75,551,067N]

                                                           82,639,397N

                                  HMS            3,000P         3,000P

 

29.  HMS904 - GENERAL ADMINISTRATION - DHS

                                                140.30* [      140.30*]

                                                               146.25*

                                                 10.00#         10.00#

OPERATING                         HMS       11,385,514A [  11,385,514A]

                                                           27,258,290A

                                                 29.70* [       29.70*]

                                                                30.75*

                                  HMS        4,539,101N [   4,539,101N]

                                                            4,734,481N

                                                  1.00#          1.00#

                                  HMS           77,064V [      77,064V]

                                                            2,877,064V

                                  HMS            1,500P         1,500P

 

30.  HMS901 - GENERAL SUPPORT FOR SOCIAL SERVICES

                                                 18.25* [       18.25*]

                                                                29.55*

OPERATING                         HMS        2,224,695A [   2,224,695A]

                                                            3,061,154A

                                                  8.75* [        8.75*]

                                                                13.45*

                                  HMS         2,004,992N [   2,004,992N]

                                                            3,287,144N

 


 

G.  FORMAL EDUCATION

1.   EDN100 - SCHOOL-BASED BUDGETING

                                             12,427.25* [   12,427.25*]

                                                            12,380.00*

                                                680.25# [      680.25#]

                                                               631.25#

OPERATING                         EDN     1,026,797,623A [1,026,547,623A]

                                                         1,302,644,193A

                                  EDN        5,251,693B [   5,251,693B]

                                                            6,251,693B

                                                  1.00* [        1.00*]

                                                                 0.00*

                                  EDN      139,594,736N [ 139,290,336N]

                                                          129,870,617N

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

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

                                  EDN        2,421,333W     2,421,333W

                                  EDN        9,249,999P [   9,249,999P]

                                                            7,749,999P

INVESTMENT CAPITAL                EDN      391,769,000C [  26,000,000C]

                                                          353,437,000C

                                  EDN     [ 20,842,000V ]            V

                                                     0V              

 

2.   EDN150 - SPECIAL EDUCATION AND STUDENT SUPPORT SERVICES

                                              5,238.50* [    5,238.50*]

                                                             5,395.25*

                                              1,228.25# [    1,228.25#]

                                                             1,280.25#

OPERATING                         EDN      401,006,367A [ 400,812,627A]

                                                         438,423,781A

                                  EDN          250,000B       250,000B

                                                  2.00*          2.00*

                                                 33.00# [       33.00#]

                                                                35.00#

                                  EDN       56,891,470N [  57,085,210N]

                                                           61,399,684N

                                                  5.00* [        5.00*]

                                                                 8.00*

                                  EDN        3,487,465W [   3,487,465W]

                                                            3,624,433W

 

3.   EDN200 - INSTRUCTIONAL SUPPORT

                                                408.00* [      408.00*]

                                                               371.00*

                                                 82.00# [       82.00#]

                                                                78.00#

OPERATING                         EDN       50,959,787A [  60,959,787A]

                                                           59,789,695A

                                                 11.00*         11.00*

                                  EDN        2,396,308B     2,396,308B

                                                  2.00# [        2.00#]

                                                                 0.00#

                                  EDN       12,885,526N [   5,885,526N]

                                                              400,000N

                                                  1.00#          1.00#

                                  EDN          273,794P       273,794P

 

4.   EDN300 - STATE ADMINISTRATION

                                                356.50* [      356.50*]

                                                               395.00*

                                                  4.00# [        4.00#]

                                                                 9.00#

OPERATING                         EDN       37,006,924A [  37,006,924A]

                                                           72,974,018A

                                  EDN        4,176,199N [   4,176,199N]

                                                                    0N

                                  EDN           30,000P        30,000P

 

5.   EDN400 - SCHOOL SUPPORT

                                                848.50* [      848.50*]

                                                               856.50*

                                                  4.00#          4.00#

OPERATING                         EDN     [154,743,255A ][154,743,255A]

                                           244,743,255A   683,624,040A

                                                 11.00*         11.00*

                                  EDN       44,150,566B    44,150,566B

                                                718.50*        718.50*

                                                 98.50#         98.50#

                                  EDN       66,909,304N [  66,909,304N]

                                                           66,097,300N

                                  EDN          150,000R       150,000R

                                                  5.00* [        5.00*]

                                                                 4.00*

                                                  2.00#          2.00#

                                  EDN        8,107,619W [   8,107,619W]

                                                            8,064,463W

INVESTMENT CAPITAL                EDN        5,000,000C              C

                                  EDN        8,910,000V [           0V]

                                                           25,750,000V

 

6.   EDN450 - SCHOOL FACILITIES AGENCY

                                                      *          4.00*

OPERATING                         EDN     [          1A ][          1A]

                                             2,000,001A     1,000,001A

                                  EDN                 B    40,000,000B

INVESTMENT CAPITAL                EDN                 C    25,000,000C

 

7.   EDN500 - SCHOOL COMMUNITY SERVICES

                                                 35.00* [       35.00*]

                                                                38.00*

                                                  5.00#          5.00#

OPERATING                         EDN        4,231,090A [   4,231,090A]

                                                            4,800,064A

                                                  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

                                  EDN       11,724,665W    11,724,665W

 

8.   EDN600 - CHARTER SCHOOLS

OPERATING                         EDN     [ 95,767,659A ][ 99,012,762A]

                                           103,074,213A   160,364,101A

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

INVESTMENT CAPITAL                EDN        2,380,000C              C

 

9.   EDN612 - CHARTER SCHOOLS COMMISSION AND ADMINISTRATION

                                                 20.12* [       20.12*]

                                                                21.12*

OPERATING                         EDN        4,340,747A [   4,340,747A]

                                                            4,437,949A

                                                  6.88*          6.88*

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

 

10.  EDN700 - EARLY LEARNING

                                                 94.00*         94.00*

OPERATING                         EDN        7,073,037A     7,073,037A

                                  EDN                 B       100,000B

                                                  1.00#          1.00#

                                  EDN          125,628N [     125,628N]

                                                            2,205,628N

 

11.  BUF745 - RETIREMENT BENEFITS - DOE

OPERATING                         BUF      469,037,723A [ 469,037,723A]

                                                          488,052,784A

 

12.  BUF765 - HEALTH PREMIUM PAYMENTS - DOE

OPERATING                         BUF      151,805,813A [ 151,805,813A]

                                                          151,427,421A

 

13.  BUF725 - DEBT SERVICE PAYMENTS - DOE

OPERATING                         BUF      402,052,729A [ 423,494,301A]

                                                          414,210,429A

 

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

                                                 76.00* [       76.00*]

                                                                75.00*

OPERATING                         AGS        5,525,045A [   5,525,045A]

                                                            5,786,309A

                                                  7.00* [        7.00*]

                                                                 9.00*

                                  AGS        1,799,626U [   1,799,626U]

                                                            2,002,522U

 

15.  EDN407 - PUBLIC LIBRARIES

                                                563.50* [      563.50*]

                                                               562.50*

OPERATING                         EDN     [ 37,175,832A ][ 37,175,832A]

                                            39,109,197A    38,308,716A

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

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

INVESTMENT CAPITAL                AGS       25,200,000C [           0C]

                                                            5,000,000C

                                  AGS       31,000,000V [           0V]

                                                            5,100,000V

 

16.  DEF114 - HAWAII NATIONAL GUARD YOUTH CHALLENGE ACADEMY

                                                 24.25# [       24.25#]

                                                                24.50#

OPERATING                         DEF        1,476,061A [   1,476,061A]

                                                            1,484,461A

                                                 72.75# [       72.75#]

                                                                73.50#

                                  DEF        5,559,808P     5,559,808P

INVESTMENT CAPITAL                DEF                 C       450,000C

 

17.  UOH100 - UNIVERSITY OF HAWAII, MANOA

                                              2,943.14* [    2,943.14*]

                                                             2,953.64*

                                                 42.25#         42.25#

OPERATING                         UOH      208,123,099A [ 213,723,099A]

                                                          258,364,881A

                                                377.25* [      377.25*]

                                                               363.25*

                                                  2.00#          2.00#

                                  UOH      361,506,629B   361,506,629B

                                                 77.06* [       77.06*]

                                                                72.06*

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

                                  UOH        1,200,000V              V

                                                 28.00* [       28.00*]

                                                                27.00*

                                  UOH       65,293,844W    65,293,844W

INVESTMENT CAPITAL                UOH       39,300,000C [  35,000,000C]

                                                           40,750,000C

 

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

                                                199.03* [      199.03*]

                                                               205.03*

                                                  3.50#          3.50#

OPERATING                         UOH       20,006,565A [  20,006,565A]

                                                           24,546,565A

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

                                  UOH        8,009,939W     8,009,939W

 

19.  UOH210 - UNIVERSITY OF HAWAII, HILO

                                                499.25* [      499.25*]

                                                               496.25*

                                                  7.00#          7.00#

OPERATING                         UOH       37,405,121A [  37,299,226A]

                                                           56,142,819A

                                                 64.00* [       64.00*]

                                                                32.00*

                                  UOH       46,977,520B [  46,977,520B]

                                                          44,795,679B

                                  UOH          443,962N       443,962N

                                                  2.00*          2.00*

                                  UOH        7,448,487W     7,448,487W

INVESTMENT CAPITAL                UOH        2,200,000C              C

                                  UOH     [  8,700,000V ]            V

                                                     0V              

 

20.  UOH220 - SMALL BUSINESS DEVELOPMENT

                                                  1.00# [        1.00#]

                                                                11.00#

OPERATING                         UOH          978,941A       978,941A

 

21.  UOH700 - UNIVERSITY OF HAWAII, WEST OAHU

                                                234.50* [      234.50*]

                                                               229.50*

                                                  1.50#          1.50#

OPERATING                         UOH       18,422,365A [  18,422,365A]

                                                           18,230,904A

                                  UOH       20,360,009B    20,360,009B

                                  UOH          802,037N       802,037N

                                  UOH        2,074,774W     2,074,774W

INVESTMENT CAPITAL                UOH        3,500,000C [           0C]

                                                            2,500,000C

 

22.  UOH800 - UNIVERSITY OF HAWAII, COMMUNITY COLLEGES

                                              1,753.50* [    1,754.50*]

                                                             1,791.50*

                                                 46.00# [       46.00#]

                                                               134.50#

OPERATING                         UOH      153,428,519A [ 153,488,519A]

                                                          253,848,371A

                                                 34.00* [       34.00*]

                                                                 0.00*

                                  UOH      100,630,837B [ 100,630,837B]

                                                           75,630,837B

                                                  0.50*          0.50*

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

                                  UOH                 R       376,677R

                                  UOH        1,300,000V [   1,300,000V]

                                                                    0V

                                                      *         34.00*

                                  UOH        6,580,086W [   6,580,086W]

                                                           31,824,086W

INVESTMENT CAPITAL                UOH      101,000,000C [  20,000,000C]

                                                           58,500,000C

 

23.  UOH900 - UNIVERSITY OF HAWAII, SYSTEMWIDE SUPPORT

                                          [     416.00* ][     416.00*]

                                                414.00*        417.00*

                                                  1.00#          1.00#

OPERATING                         UOH     [ 55,875,998A ][ 55,875,998A]

                                            55,631,738A   162,556,484A

                                                 20.00* [       20.00*]

                                                                17.00*

                                  UOH       20,771,608B [  20,771,608B]

                                                           20,665,628B

                                                  4.00* [        4.00*]

                                                                 2.00*

                                                  4.00#          4.00#

                                  UOH        1,094,875N [   1,094,875N]

                                                            1,053,087N

                                                 15.00*         15.00*

                                  UOH       18,459,893W    18,459,893W

INVESTMENT CAPITAL                UOH       57,350,000C [  47,640,000C]

                                                          117,790,000C

                                  UOH                 E     1,800,000E

 

24.  BUF748 - RETIREMENT BENEFITS - UH

OPERATING                         BUF      199,541,901A [ 199,541,901A]

                                                          198,502,486A

 

25.  BUF768 - HEALTH PREMIUM PAYMENTS - UH

OPERATING                         BUF       56,202,093A [  56,202,093A]

                                                           54,663,003A

 

26.  BUF728 - DEBT SERVICE PAYMENTS - UH

OPERATING                         BUF      148,799,176A [ 156,734,673A]

                                                          153,298,724A

 

27.  UOH115 - UNIVERSITY OF HAWAII, CANCER CENTER

OPERATING                         UOH        3,098,055A     3,098,055A

 


 

H.  CULTURE AND RECREATION

1.   UOH881 - AQUARIA

                                                  9.00*          9.00*

OPERATING                         UOH          816,537A       816,537A

                                                  7.00*          7.00*

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

                                  UOH        1,000,000V              V

                                  UOH          996,499W       996,499W

 

2.   AGS881 - STATE FOUNDATION ON CULTURE AND THE ARTS

                                                  1.50*          1.50*

OPERATING                         AGS          825,454A [     825,454A]

                                                           12,825,454A

                                                 16.00* [       16.00*]

                                                                18.75*

                                                  1.00# [        1.00#]

                                                                 0.00#

                                  AGS        5,585,735B     5,585,735B

                                                  4.50*          4.50*

                                  AGS        1,608,026N     1,555,026N

                                                  1.00#          1.00#

                                  AGS           70,175T        70,175T

                                  AGS        1,346,000V [     866,000V]

                                                              700,000V

INVESTMENT CAPITAL                AGS                 C     5,000,000C

 

3.   LNR802 - HISTORIC PRESERVATION

                                                 31.00* [       31.00*]

                                                                46.00*

OPERATING                         LNR        2,174,884A [   2,174,884A]

                                                            3,770,862A

                                                  3.00*          3.00*

                                  LNR          495,902B [     495,902B]

                                                              878,754B

                                                  6.00*          6.00*

                                  LNR          597,515N       622,136N

INVESTMENT CAPITAL                LNR                 C         1,000C

 

4.   LNR804 - FOREST AND OUTDOOR RECREATION

                                                 33.00* [       33.00*]

                                                                31.50*

OPERATING                         LNR        1,893,781A [   1,893,781A]

                                                            2,222,043A

                                                  2.00* [        2.00*]

                                                                 3.00*

                                  LNR          816,713B [     816,713B]

                                                              881,077B

                                                 18.50* [       18.50*]

                                                               17.00*

                                  LNR        5,278,462N [   5,278,462N]

                                                            5,344,580N

                                                  3.00* [        3.00*]

                                                                 1.00*

                                  LNR          626,435W [     626,435W]

                                                              776,435W

INVESTMENT CAPITAL                LNR          900,000C [           0C]

                                                              350,000C

 

5.   LNR805 - DISTRICT RESOURCE MANAGEMENT

                                                 22.00* [       22.00*]

                                                                23.00*

OPERATING                         LNR        1,324,529A [   1,324,529A]

                                                            1,423,969A

                                                  0.25#          0.25#

                                  LNR          104,910B [     104,910B]

                                                              307,107B

                                                  0.75#          0.75#

                                  LNR        1,900,000N     1,900,000N

 

6.   LNR806 - PARKS ADMINISTRATION AND OPERATION

                                                127.00*        127.00*

OPERATING                         LNR       10,716,714A    10,716,714A

                                  LNR        3,094,536B [   3,094,536B]

                                                           15,001,224B

                                  LNR          728,081S       728,081S

                                  LNR          728,080V       728,080V

INVESTMENT CAPITAL                LNR                 B     6,000,000B

                                  LNR       25,360,000C [   5,500,000C]

                                                           14,183,000C

                                  LNR          500,000N [     500,000N]

                                                              850,000N

 

7.   LNR801 - OCEAN-BASED RECREATION

                                                 10.00*         10.00*

OPERATING                         LNR          445,255A [     445,255A]

                                                            4,445,255A

                                                114.00* [      114.00*]

                                                               117.00*

                                  LNR       22,382,995B [  22,382,995B]

                                                           26,150,966B

                                  LNR        1,500,000N     1,500,000N

INVESTMENT CAPITAL                LNR        7,540,000C [           0C]

                                                            9,326,000C

 

8.   AGS889 - SPECTATOR EVENTS AND SHOWS - ALOHA STADIUM

OPERATING                         AGS                 A   400,000,000A

                                                 32.50* [       32.50*]

                                                                16.50*

                                                  1.00#          1.00#

                                  AGS        9,199,019B     9,199,019B

                                  AGS     [  4,400,000V ][  1,000,000V]

                                             2,300,000V              0V

 


 

I.  PUBLIC SAFETY

1.   PSD402 - HALAWA CORRECTIONAL FACILITY

                                                411.00* [      411.00*]

                                                               410.00*

OPERATING                         PSD       28,264,167A [  28,264,167A]

                                                           32,371,176A

 

2.   PSD403 - KULANI CORRECTIONAL FACILITY

                                                 83.00*         83.00*

OPERATING                         PSD        6,237,072A [   6,237,072A]

                                                            6,352,134A

 

3.   PSD404 - WAIAWA CORRECTIONAL FACILITY

                                                113.00*        113.00*

OPERATING                         PSD        7,241,371A [   7,241,371A]

                                                            7,991,234A

 

4.   PSD405 - HAWAII COMMUNITY CORRECTIONAL CENTER

                                                171.00*        171.00*

OPERATING                         PSD       11,386,538A [  11,386,538A]

                                                           12,188,809A

                                                      *         22.00*

                                  PSD                 V     1,885,365V

 

5.   PSD406 - MAUI COMMUNITY CORRECTIONAL CENTER

                                                187.00*        187.00*

OPERATING                         PSD       11,281,892A [  11,281,892A]

                                                           13,723,250A

                                                  3.00#          3.00#

                                  PSD          209,721S       209,721S

                                                      *         18.00*

                                  PSD                  V     1,599,033V

 

6.   PSD407 - OAHU COMMUNITY CORRECTIONAL CENTER

                                                501.00*        501.00*

OPERATING                         PSD       33,999,717A [  33,999,717A]

                                                           38,413,690A

 

7.   PSD408 - KAUAI COMMUNITY CORRECTIONAL CENTER

                                                 74.00* [       74.00*]

                                                                73.00*

OPERATING                         PSD        5,555,519A [   5,555,519A]

                                                            5,894,322A

 

8.   PSD409 - WOMEN'S COMMUNITY CORRECTIONAL CENTER

                                                159.00* [      159.00*]

                                                               158.00*

OPERATING                         PSD       10,576,971A [  10,576,971A]

                                                           11,005,697A

                                                      *        111.00*

                                  PSD                 V    10,205,500V

 

9.   PSD410 - INTAKE SERVICE CENTERS

                                                 61.00* [       61.00*]

                                                                70.00*

OPERATING                         PSD        4,030,149A [   4,030,149A]

                                                            5,199,860A

                                                      *          3.00*

                                  PSD                 V       236,989V

 

10.  PSD420 - CORRECTIONS PROGRAM SERVICES

                                                167.00*        167.00*

OPERATING                         PSD       22,685,878A [  22,685,878A]

                                                           23,916,746A

                                  PSD        1,045,989N     1,045,989N

                                                      *         10.00*

                                  PSD                 V       699,596V

 

11.  PSD421 - HEALTH CARE

                                                208.60* [      208.60*]

                                                               230.60*

OPERATING                         PSD       27,468,151A [  27,468,151A]

                                                           32,866,022A

                                                      *         29.00*

                                  PSD                 V     3,252,783V

 

12.  PSD422 - HAWAII CORRECTIONAL INDUSTRIES

                                                  2.00*          2.00*

                                                 42.00#         42.00#

OPERATING                         PSD       10,441,796W [  10,441,796W]

                                                           10,641,796W

 

13.  PSD808 - NON-STATE FACILITIES

                                                  9.00*          9.00*

OPERATING                         PSD       46,205,433A [  46,205,433A]

                                                           46,251,909A

 

14.  PSD502 - NARCOTICS ENFORCEMENT

                                                 16.00*         16.00*

OPERATING                         PSD        1,245,172A [   1,245,172A]

                                                            1,459,840A

                                                  8.00*          8.00*

                                  PSD          980,209W       980,209W

                                  PSD          200,000P [     200,000P]

                                                              800,000P

 

15.  PSD503 - SHERIFF

                                                277.00* [      277.00*]

                                                               297.00*

OPERATING                         PSD       20,693,490A [  20,693,490A]

                                                           22,984,313A

                                  PSD          600,000N       600,000N

                                                 80.00*         80.00*

                                  PSD       10,575,933U    10,575,933U

                                  PSD                 V       200,000V

                                  PSD                 P       600,000P

 

16.  PSD611 - ADULT PAROLE DETERMINATIONS

                                                  7.00*          7.00*

OPERATING                         PSD          554,386A [     527,254A]

                                                              554,386A

 

17.  PSD612 - ADULT PAROLE SUPERVISION AND COUNSELING

                                                 61.00*         61.00*

OPERATING                         PSD        4,310,980A [   4,338,112A]

                                                            4,745,643A

 

18.  PSD613 - CRIME VICTIM COMPENSATION COMMISSION

                                                  5.00*          5.00*

OPERATING                         PSD        1,142,725A       466,503A

                                                  8.00*          8.00*

                                  PSD        2,161,871B     2,161,871B

                                  PSD                 V       365,086V

                                                  1.00#          1.00#

                                  PSD          859,315P       859,315P

 

19.  PSD900 - GENERAL ADMINISTRATION

                                                139.00* [      139.00*]

                                                               145.00*

OPERATING                         PSD       26,532,428A [  16,775,206A]

                                                           18,340,022A

                                                  1.00* [        1.00*]

                                                                 4.00*

                                  PSD          978,501B [     978,501B]

                                                            1,278,501B

                                  PSD           75,065T        75,065T

                                  PSD                 V       157,245V

INVESTMENT CAPITAL                AGS     [ 42,968,000C ][          0C]

                                            39,968,000C     8,300,000C

                                  PSD        3,000,000C     2,400,000C

 

20.  ATG231 - STATE CRIMINAL JUSTICE INFORMATION AND IDENTIFICATION

                                                 23.50* [       23.50*]

                                                                21.50*

OPERATING                         ATG        1,958,991A     1,958,991A

                                                 25.50* [       25.50*]

                                                                24.50*

                                  ATG        3,695,927W     3,734,657W

                                                  1.00# [        1.00#]

                                                                 0.00#

                                  ATG        1,246,182P [   1,246,182P]

                                                            1,138,985P

 

21.  LNR810 - PREVENTION OF NATURAL DISASTERS

                                                  8.00*          8.00*

OPERATING                         LNR        2,427,576B [   2,427,576B]

                                                            2,471,589B

                                  LNR          460,000P [     470,000P]

                                                              247,180P

 

22.  DEF110 - AMELIORATION OF PHYSICAL DISASTERS

                                                 98.75* [       98.75*]

                                                               100.00*

                                                  5.50#          5.50#

OPERATING                         DEF        7,875,999A [   7,875,999A]

                                                            8,130,263A

                                                  4.00*          4.00*

                                                  3.00# [        3.00#]

                                                                 5.00#

                                  DEF        5,042,445N [   5,042,445N]

                                                            5,301,226N

                                                 19.25* [       19.25*]

                                                                21.00*

                                                  1.00# [        1.00#]

                                                                 2.00#

                                  DEF        7,454,193P [   7,454,193P]

                                                            7,421,769P

INVESTMENT CAPITAL                AGS        5,750,000C [   3,000,000C]

                                                                    0C

                                  DEF                 C       245,000C

 

23.  DEF116 - HAWAII ARMY AND AIR NATIONAL GUARD

                                                 19.75*         19.75*

OPERATING                         DEF        4,589,484A [   4,589,484A]

                                                            4,781,683A

                                                 75.25* [       75.25*]

                                                                81.25*

                                                 35.00# [       35.00#]

                                                                32.00#

                                  DEF       38,632,102P [  38,632,102P]

                                                           38,992,393P

 

24.  DEF118 - HAWAII EMERGENCY MANAGEMENT AGENCY

                                                 18.50* [       18.50*]

                                                                20.50*

                                                 49.75# [       49.75#]

                                                                42.75#

OPERATING                         DEF        3,568,308A [   3,568,308A]

                                                           63,991,464A

                                                  7.50* [        7.50*]

                                                                 5.50*

                                                 11.00# [       11.00#]

                                                                24.50#

                                  DEF        5,716,983N [   5,716,983N]

                                                            5,799,068N

                                  DEF                 V     5,000,000V

                                                 11.25# [       11.25#]

                                                                20.75#

                                  DEF       21,622,973P [  21,622,973P]

                                                           46,703,938P

INVESTMENT CAPITAL                AGS                 C     5,500,000C

                                  AGS                 P     6,000,000P

 


 

J.  INDIVIDUAL RIGHTS

1.   CCA102 - CABLE TELEVISION

                                                  7.00*          7.00*

OPERATING                         CCA        2,566,872B     2,566,872B

 

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

                                                 25.00*         25.00*

OPERATING                         CCA        4,604,311B     4,604,311B

 

3.   CCA104 - FINANCIAL SERVICES REGULATION

                                                 40.00* [       40.00*]

                                                                43.00*

OPERATING                         CCA        5,336,797B [   5,336,797B]

                                                            5,803,367B

                                  CCA          301,000T       301,000T

 

4.   CCA105 - PROFESSIONAL AND VOCATIONAL LICENSING

                                                 63.00* [       63.00*]

                                                                71.00*

                                                 11.00#         11.00#

OPERATING                         CCA        8,117,600B [   8,117,600B]

                                                            8,664,561B

                                                  8.00*          8.00*

                                                  5.00# [        5.00#]

                                                                 4.00#

                                  CCA        2,853,246T [   2,853,246T]

                                                            2,778,126T

 

5.   CCA106 - INSURANCE REGULATORY SERVICES

                                                 95.00*         95.00*

OPERATING                         CCA       19,707,597B [  19,707,597B]

                                                           20,218,039B

                                  CCA          201,000T       201,000T

 

6.   CCA107 - POST-SECONDARY EDUCATION AUTHORIZATION

                                                  2.00*          2.00*

OPERATING                         CCA          306,104B [     306,104B]

                                                             308,875B

 

7.   CCA901 - PUBLIC UTILITIES COMMISSION

                                                 67.00*         67.00*

OPERATING                         CCA       16,918,158B [  16,918,158B]

                                                           17,918,158B

 

8.   CCA110 - OFFICE OF CONSUMER PROTECTION

                                                 19.00*         19.00*

                                                  1.00#          1.00#

OPERATING                         CCA        2,893,211B [   2,893,211B]

                                                            2,943,211B

                                  CCA          100,681T       100,681T

 

9.   AGR812 - MEASUREMENT STANDARDS

                                                  8.00* [        8.00*]

                                                                10.00*

OPERATING                         AGR          692,016A [     559,848A]

                                                              659,880A

                                                  2.00* [        2.00*]

                                                                0.00*

                                  AGR          102,624B [     102,624B]

                                                                    0B

 

10.  CCA111 - BUSINESS REGISTRATION AND SECURITIES REGULATION

                                                 79.00*         79.00*

OPERATING                         CCA       12,221,068B     9,221,068B

 

11.  CCA112 - REGULATED INDUSTRIES COMPLAINTS OFFICE

                                                 66.00*         66.00*

                                                  1.00#          1.00#

OPERATING                         CCA        7,741,061B [   7,741,061B]

                                                            7,831,037B

 

12.  CCA191 - GENERAL SUPPORT

                                                 51.00* [       51.00*]

                                                                50.00*

                                                  1.00#          1.00#

OPERATING                         CCA        9,952,858B [  10,128,858B]

                                                           10,436,778B

 

13.  AGS105 - ENFORCEMENT OF INFORMATION PRACTICES

                                                  8.50* [        8.50*]

                                                                10.50*

OPERATING                         AGS          809,377A [     809,377A]

                                                              994,377A

 

14.  BUF151 - OFFICE OF THE PUBLIC DEFENDER

                                                133.50* [      133.50*]

                                                               131.50*

OPERATING                         BUF       12,507,997A [  12,507,997A]

                                                           12,488,431A

 

15.  LNR111 - CONVEYANCES AND RECORDINGS

                                                 57.00* [       57.00*]

                                                                54.00*

                                                  3.00#          3.00#

OPERATING                         LNR        7,613,533B [   7,613,533B]

                                                            7,712,956B

 

16.  HMS888 - COMMISSION ON THE STATUS OF WOMEN

                                                  1.00*          1.00*

                                                  1.00#          1.00#

OPERATING                         HMS          169,479A       169,479A

 


 

K.  GOVERNMENT-WIDE SUPPORT

1.   GOV100 - OFFICE OF THE GOVERNOR

                                                 21.00* [       21.00*]

                                                                23.00*

                                                 18.00# [       18.00#]

                                                                23.00#

OPERATING                         GOV        3,550,536A [   3,550,536A]

                                                            3,635,928A

INVESTMENT CAPITAL                GOV            1,000C         1,000C

 

2.   LTG100 - OFFICE OF THE LIEUTENANT GOVERNOR

                                                  3.00*          3.00*

                                                  7.00# [        7.00#]

                                                                 8.00#

OPERATING                         LTG          955,793A [     955,793A]

                                                            1,009,793A

 

3.   BED144 - OFFICE OF PLANNING AND SUSTAINABLE DEVELOPMENT

                                                 26.00* [       26.00*]

                                                                25.00*

                                                  3.00#          3.00#

OPERATING                         BED        2,498,380A [   2,495,191A]

                                                            3,006,823A

                                                  5.00* [        5.00*]

                                                                 6.00*

                                                  5.00#          5.00#

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

                                                            4,449,536N

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

INVESTMENT CAPITAL                BED        2,000,000C [           0C]

                                                            2,000,000C

 

4.   BED130 - ECONOMIC PLANNING AND RESEARCH

                                                 18.46*         18.46*

                                                  5.00#          5.00#

OPERATING                         BED        1,987,139A [   1,987,139A]

                                                            2,081,139A

                                                  1.54*          1.54*

                                  BED          115,317N       115,317N

                                  BED        4,000,000V     4,000,000V

                                                  6.50*          6.50*

                                  BED          582,123P       582,123P

 

5.   BUF101 - DEPARTMENTAL ADMINISTRATION AND BUDGET DIVISION

                                                 43.00* [       43.00*]

                                                                51.00*

OPERATING                         BUF       11,196,640A [  11,196,640A]

                                                           11,681,820A

                                  BUF      377,575,000B   377,575,000B

INVESTMENT CAPITAL                BUF                 V     5,766,000V

 

5A.  BUF102 - COLLECTIVE BARGAINING STATEWIDE

OPERATING                         BUF                 A       393,216A

                                  BUF                 B        77,010B

 

6.   BUF103 - VACATION PAYOUT - STATEWIDE

OPERATING                         BUF                 A    12,350,315A

                                  BUF                 B       491,442B

                                  BUF     [  9,700,000V ][  9,700,000V]

                                                     0V             0V

 

7.   AGS871 - CAMPAIGN SPENDING COMMISSION

                                                  5.00*          5.00*

OPERATING                         AGS          589,948A       589,948A

                                  AGS          343,732T [     343,732T]

                                                            1,043,732T

 

8.   AGS879 - OFFICE OF ELECTIONS

                                                 16.50*         16.50*

                                                  8.05#          8.05#

OPERATING                         AGS        2,507,236A     2,377,459A

                                                  0.50*          0.50*

                                                  1.00#          1.00#

                                  AGS          727,694N       355,694N

                                  AGS           60,000V        60,000V

 

9.   TAX100 - COMPLIANCE

                                                177.00* [      177.00*]

                                                               182.00*

                                                  3.00#          3.00#

OPERATING                         TAX       10,207,853A [  10,207,853A]

                                                           11,406,325A

 

10.  TAX105 - TAX SERVICES AND PROCESSING

                                                134.00* [      134.00*]

                                                              136.00*

                                                 76.00#         76.00#

OPERATING                         TAX        6,124,987A [   6,124,987A]

                                                            6,477,667A

 

11.  TAX107 - SUPPORTING SERVICES - REVENUE COLLECTION

                                                 78.00* [       78.00*]

                                                                71.00*

                                                 11.00# [       11.00#]

                                                                 9.00#

OPERATING                         TAX        8,729,788A [   8,729,788A]

                                                            9,347,545A

                                                 13.00#         13.00#

                                  TAX        3,567,116B     3,567,116B

                                  TAX        3,241,332V              V

INVESTMENT CAPITAL                AGS          500,000C              C

 

12.  AGS101 - ACCOUNTING SYSTEM DEVELOPMENT AND MAINTENANCE

                                                  9.00*          9.00*

                                                  3.00# [        3.00#]

                                                                 0.00#

OPERATING                         AGS        1,034,301A [   1,034,301A]

                                                            1,647,829A

 

13.  AGS102 - EXPENDITURE EXAMINATION

                                                 18.00* [       18.00*]

                                                                17.00*

OPERATING                         AGS        1,439,582A [   1,439,582A]

                                                            1,334,438A

 

14.  AGS103 - RECORDING AND REPORTING

                                                 13.00*         13.00*

OPERATING                         AGS        1,047,547A     1,047,547A

 

15.  AGS104 - INTERNAL POST AUDIT

                                                  7.00*          7.00*

                                                  3.00#          3.00#

OPERATING                         AGS          763,311A [     763,311A]

                                                              940,511A

 

16.  BUF115 - FINANCIAL ADMINISTRATION

                                                 15.00* [       15.00*]

                                                                14.00*

OPERATING                         BUF        2,170,800A [   2,170,800A]

                                                            2,475,856A

                                                  9.00*          9.00*

                                  BUF       11,738,988T    11,738,988T

 

17.  BUF721 - DEBT SERVICE PAYMENTS - STATE

OPERATING                         BUF      227,286,366A [ 233,647,908A]

                                                          407,882,090A

 

18.  ATG100 - LEGAL SERVICES

                                                260.58* [      259.58*]

                                                               296.90*

                                                 22.20#         22.20#

OPERATING                         ATG       26,316,634A [  26,173,710A]

                                                           38,843,435A

                                                 24.40* [       24.40*]

                                                                25.62*

                                                  0.22# [        0.22#]

                                                                 1.00#

                                  ATG        3,879,671B [   3,991,921B]

                                                            4,333,341B

                                                  5.70#          5.70#

                                  ATG       11,880,146N [  11,880,146N]

                                                           11,712,146N

                                                  0.50* [        0.50*]

                                                                 1.00*

                                  ATG        4,040,135T [   4,040,135T]

                                                            4,007,529T

                                                117.60* [      117.60*]

                                                               120.20*

                                                 30.60#         30.60#

                                  ATG       18,957,676U [  18,957,676U]

                                                           19,519,693U

                                                  5.60* [        5.60*]

                                                                 4.60*

                                                  1.00#          1.00#

                                  ATG        3,379,975W     3,379,975W

                                                 20.10* [       20.10*]

                                                                20.68*

                                                  1.00#          1.00#

                                  ATG        4,117,085P [   4,117,085P]

                                                            4,215,082P

 

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

                                                 96.00* [       96.00*]

                                                               105.00*

                                                 13.00#         13.00#

OPERATING                         AGS       33,306,351A [  33,278,873A]

                                                           77,711,968A

                                                 12.00*         12.00*

                                                  1.00#          1.00#

                                  AGS        2,511,566B [   2,511,566B]

                                                            4,736,960B

                                  AGS                 N     1,408,095N

                                                 33.00*         33.00*

                                  AGS        6,312,584U     6,312,584U

                                  AGS                 V       200,000V

INVESTMENT CAPITAL                AGS        5,700,000C [           0C]

                                                           26,000,000C

 

20.  AGS111 - ARCHIVES - RECORDS MANAGEMENT

                                                 15.00* [       15.00*]

                                                                16.00*

OPERATING                         AGS        1,074,231A [   1,074,231A]

                                                            1,133,979A

                                                  3.00*          3.00*

                                  AGS          490,193B [     490,193B]

                                                              567,693B

INVESTMENT CAPITAL                AGS                 C       250,000C

 

21.  AGS891 - ENHANCED 911 BOARD

                                                  2.00#          2.00#

OPERATING                         AGS        9,012,858B     9,012,858B

 

22.  HRD102 - WORK FORCE ATTRACTION, SELECTION, CLASSIFICATION, AND EFFECTIVENESS

                                                 76.00* [       76.00*]

                                                                77.00*

OPERATING                         HRD       18,109,453A [  18,109,453A]

                                                           18,140,308A

                                  HRD          700,000B       700,000B

                                                  2.00*          2.00*

                                  HRD        5,166,134U     5,166,134U

                                  HRD          582,775V       635,350V

 

23.  HRD191 - SUPPORTING SERVICES – HUMAN RESOURCES DEVELOPMENT

                                                  9.00*          9.00*

OPERATING                         HRD        1,474,250A     1,474,250A

 

24.  BUF762 - HEALTH PREMIUM PAYMENT - ARC

OPERATING                         BUF     [464,088,000A ][504,377,000A]

                                           487,193,000A  1,189,445,000A

 

25.  BUF141 - EMPLOYEES’ RETIREMENT SYSTEM

                                                112.00* [      112.00*]

                                                               111.00*

                                                  2.00#          2.00#

OPERATING                         BUF       18,954,519X [  19,018,519X]

                                                           19,879,047X

 

26.  BUF143 - HAWAII EMPLOYER UNION TRUST FUND

                                                 61.00* [       61.00*]

                                                                58.00*

OPERATING                         BUF        9,102,778T     9,102,778T

 

27.  BUF741 - RETIREMENT BENEFITS - STATE

OPERATING                         BUF      433,406,650A [ 433,406,650A]

                                                          780,181,014A

                                  BUF        4,000,000U     4,000,000U

 

28.  BUF761 - HEALTH PREMIUM PAYMENTS - STATE

OPERATING                         BUF      125,841,276A [ 125,841,276A]

                                                          124,258,598A

 

29.  LNR101 - PUBLIC LANDS MANAGEMENT

                                                  1.00#          1.00#

OPERATING                         LNR          170,264A       170,264A

                                                 56.00* [       56.00*]

                                                                64.00*

                                  LNR       22,727,960B [  24,727,960B]

                                                           28,668,058B

INVESTMENT CAPITAL                LNR        2,000,000B [           0B]

                                                            1,900,000B

                                  LNR     [  5,122,000C ][          0C]

                                             3,150,000C    15,350,000C

                                  LNR         5,600,000N              N

                                  LNR                 R     3,000,000R

                                  LNR     [  1,700,000S ][          0S]

                                                     0S       850,000S

                                  LNR                 T     3,500,000T

 

30.  AGS203 - STATE RISK MANAGEMENT AND INSURANCE ADMINISTRATION

OPERATING                         AGS        9,987,995A [   9,987,995A]

                                                           27,137,995A

                                  AGS     [    550,000V ][    550,000V]

                                                     0V             0V

                                                  4.00* [        4.00*]

                                                                 5.00*

                                  AGS       25,409,694W [  25,409,694W]

                                                           42,519,083W

 

31.  AGS211 - LAND SURVEY

                                                  9.00* [        9.00*]

                                                                10.00*

OPERATING                         AGS          785,276A [     785,276A]

                                                              818,396A

                                  AGS          285,000U       285,000U

 

32.  AGS223 - OFFICE LEASING

                                                  4.00* [        4.00*]

                                                                 7.00*

OPERATING                         AGS        5,777,534A [   5,665,587A]

                                                            5,325,965A

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

                                  AGS     [  1,000,000V ][  1,000,000V]

                                                     0V             0V

 

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

                                                 91.00* [       91.00*]

                                                                86.00*

                                                  1.00#          1.00#

OPERATING                         AGS        6,167,665A [   6,167,665A]

                                                           34,770,197A

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

INVESTMENT CAPITAL                AGS       28,800,000C [  33,000,000C]

                                                           23,127,000C

                                  AGS     [ 11,500,000V ]            V

                                                     0V              

 

34.  AGS231 - CENTRAL SERVICES - CUSTODIAL SERVICES

                                                117.00* [      117.00*]

                                                               124.00*

                                                  1.00#          1.00#

OPERATING                         AGS       20,026,282A [  20,026,282A]

                                                           22,331,330A

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

 

35.  AGS232 - CENTRAL SERVICES - GROUNDS MAINTENANCE

                                                 24.00* [       24.00*]

                                                                30.00*

OPERATING                         AGS        1,992,717A [   1,992,717A]

                                                            2,285,601A

 

36.  AGS233 - CENTRAL SERVICES - BUILDING REPAIRS AND ALTERATIONS

                                                 31.00* [       29.00*]

                                                                33.00*

OPERATING                         AGS        3,308,304A [   3,095,142A]

                                                            3,461,250A

INVESTMENT CAPITAL                AGS        3,100,000C              C

 

37.  AGS240 - STATE PROCUREMENT

                                                 19.00* [       19.00*]

                                                                23.00*

OPERATING                         AGS        1,433,810A [   1,433,810A]

                                                            1,546,378A

                                  AGS           80,000V        84,000V

 

38.  AGS244 - SURPLUS PROPERTY MANAGEMENT

                                                  5.00*          5.00*

OPERATING                         AGS        1,878,088W     1,878,088W

 

39.  AGS251 - AUTOMOTIVE MANAGEMENT - MOTOR POOL

                                                 13.00*         13.00*

OPERATING                         AGS        3,079,285W     3,079,285W

 

40.  AGS252 - AUTOMOTIVE MANAGEMENT - PARKING CONTROL

                                                 27.00*         27.00*

OPERATING                         AGS        3,900,370W [   3,900,370W]

                                                            3,866,408W

 

41.  AGS901 - GENERAL ADMINISTRATIVE SERVICES

                                                 35.00* [       35.00*]

                                                                40.00*

                                                  1.00#          1.00#

OPERATING                         AGS        4,004,934A [   4,004,934A]

                                                            4,177,278A

                                                  2.00* [        2.00*]

                                                                 1.00*

                                  AGS          192,337U [     192,337U]

                                                               86,675U

                                  AGS                 V       725,625V

 

42.  SUB201 - CITY AND COUNTY OF HONOLULU

OPERATING                         SUB                 B       300,000B

INVESTMENT CAPITAL                CCH        2,300,000C [           0C]

                                                              500,000C

                                  CCH          200,000S [           0S]

                                                              500,000S

 

43.  SUB301 - COUNTY OF HAWAII

INVESTMENT CAPITAL                COH       12,000,000C [           0C]

                                                           50,000,000C

                                  COH        6,000,000S [           0S]

                                                           50,000,000S

 

44.  SUB401 - COUNTY OF MAUI

INVESTMENT CAPITAL                COM        3,500,000C    20,000,000C

                                  COM        3,500,000S    20,000,000S

 

45.  SUB501 - COUNTY OF KAUAI

INVESTMENT CAPITAL                COK        9,850,000C [           0C]

                                                            8,383,000C

                                  COK        9,850,000S [           0S]

                                                           8,383,000S"

 

 

 


            SECTION 2.  House Bill No. 1600, H.D. 1, S.D. 1, is amended by deleting SECTION 4 found at page 66, line 1 to page 109, line 6, and inserting in its place a new SECTION 4 to read as follows:

 

     SECTION 4.  Part III of Act 88, Session Laws of Hawaii 2021, is amended as follows:

     1.  By adding nine new sections under the heading "ECONOMIC DEVELOPMENT" to read as follows:

     "SECTION 6.01.  Provided that out of the general fund appropriation for strategic marketing and support (BED100), the sum of $200,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for international sister state relations with Hawaii's sister states in Japan; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 6.02.  Provided that out of the general fund appropriation for Hawaii technology development corporation (BED143), the sum of $3,500,000 or so much thereof as may be necessary for fiscal year 2021-2022 shall be expended for various grant programs and $1,000,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the state match to establish the Hawaii office of naval research grant program; provided further that the moneys provided in this section shall not lapse at the end of the fiscal year for which the appropriation is made; provided further that any moneys that remain unencumbered on June 30, 2023, shall lapse on that date.

     SECTION 6.03.  Provided that out of the American Rescue Plan Act appropriations for the Hawaii community development authority (BED150), the sum of $13,874,350 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for infrastructure upgrades at Kalaeloa, Oahu, for needy families.

     SECTION 6.04.  Provided that of the general fund appropriation for Hawaii housing finance and development corporation (BED160), the sum of $300,000,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the purposes for which the rental housing revolving fund was established; provided further that the moneys appropriated shall not lapse at the end of the fiscal year for which the appropriation is made; provided further that any moneys that remain unencumbered on June 30, 2024, shall lapse on that date.

     SECTION 6.05.  Provided that of the general fund appropriation for Hawaii housing finance and development corporation (BED160), the sum of $10,000,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the purposes of establishing an equity program to address the high, unmet demand of for-sale units by Hawaii residents, specifically those residents earning more than eighty per cent and up to one hundred twenty per cent of the area median income; provided further that the moneys appropriated shall not lapse at the end of the fiscal year for which the appropriation is made; provided further that any moneys that remain unencumbered on June 30, 2024, shall lapse on that date.

     SECTION 6.06.  Provided that of the general fund appropriation for Hawaii housing finance and development corporation (BED160), the sum of $5,000,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the purpose of providing, in whole or in part, loans to nonprofit community development financial institutions and nonprofit housing development organizations for the development of affordable homeownership housing projects; provided further that the moneys provided in this section shall not lapse at the end of the fiscal year for which the appropriation is made; provided further that any moneys that remain unencumbered on June 30, 2024, shall lapse on that date.

     SECTION 6.07.  Provided that out of the general fund appropriation for agricultural resource management (AGR141), the sum of $26,000,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended to repair and expand the spillway associated with the Wahiawa irrigation system and to bring the spillway into compliance with all relevant dam safety requirements and to acquire a fee simple interest in the spillway associated with the Wahiawa irrigation system; provided that the terms of sale shall be conditioned on an appraisal of the property pursuant to section 171-30, Hawaii Revised Statutes; provided further that the moneys provided for in this section shall not lapse at the end of the fiscal year for which the appropriation is made; provided further that all moneys from the appropriation that are unencumbered as of June 30, 2024, shall lapse as of that date.

     SECTION 6.08.  Provided that of the general fund appropriation for general administration for agriculture (AGR192), the sum of $100,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the agriculture workforce development program for agriculture licensure, credentials, and certificates; provided further that the department of agriculture shall partner with the department of education and the university of Hawaii community colleges in creating a pipeline for non-credit courses at the community colleges; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 6.09.  Provided that of the general fund appropriation for fisheries management (LNR153), the sum of $1,327,059 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the payroll and operational costs of the division of fisheries management; provided further that the department of land and natural resources shall continue to work with the department of agriculture on a pilot program at Wahiawa reservoir to implement Act 223, Session Laws of Hawaii 2021; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund June 30, 2023."

     2.  By adding after the new SECTION 6.09 added by item 1 of this section, a new subject heading entitled "EMPLOYMENT" and a new section to read as follows:

"EMPLOYMENT

     SECTION 6.10.  Provided that out of the American Rescue Plan funds appropriation for office of community services (LBR903), the sum of $2,000,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for emergency food assistance programs in each county as follows;

     (1)  City and county of Honolulu - $1,220,000 or so much thereof as may be necessary for fiscal year 2022-2023;

     (2)  County of Hawaii - $400,000 or so much thereof as may be necessary for fiscal year 2022-2023;

     (3)  County of Maui - $260,000 or so much thereof as may be necessary for fiscal year 2022-2023; and

     (4)  County of Kauai - $120,000 or so much thereof as may be necessary for fiscal year 2022-2023;

provided further that funds shall only be awarded to The Emergency Food Assistance Program (TEFAP) of the Food and Nutrition Service of the United States Department of Agriculture-approved programs; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023."

     3.  By adding after the new SECTION 6.10 added by item 2 of this section, a new subject heading entitled "TRANSPORTATION FACILITIES" and a new section to read as follows:

"TRANSPORTATION FACILITIES

     SECTION 6.11.  Provided that out of the special fund appropriation for highways administration (TRN595), the sum of $2,000,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the coordinated removal of albizia and other invasive trees that potentially threaten the public roadways and utility infrastructure on public and private land; provided further that the funds are matched on a two-to-one basis from a public utilities source; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023."

     4.  By adding after the new SECTION 6.11 added by item 3 of this section, a new subject heading entitled "ENVIRONMENTAL PROTECTION" and a new section to read as follows:

"ENVIRONMENTAL PROTECTION

     SECTION 6.12.  Provided that out of the general fund appropriation for LNR – natural and physical environment (LNR906), the sum of $144,000 or so much thereof as may be necessary for fiscal year 2022-2023, including two permanent full-time equivalent (2.0 FTE) cultural resource specialist III positions, shall be expended for the Kahoolawe island reserve commission; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023."

     5.  By adding three new sections under the heading "HEALTH" to read as follows:

     "SECTION 8.01.  Provided that of the special fund appropriation for Hawaii health systems corporation – regions (HTH212), the sum of $35,000,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for operating costs, including costs associated with four hundred forty full-time equivalent (440.0 FTE) pre-existing positions, for the Oahu region.

     SECTION 8.02.  Provided that of the American Rescue Plan Act appropriation for Hawaii health systems corporation – regions (HTH212), the sum of $20,218,840 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the Oahu region.

     SECTION 8.03.  Provided that of the general fund appropriation for state laboratory services (HTH710), the sum of $14,000,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for planning, design, repairs, renovation, and modernization of existing laboratories; provided further that the funds provided in this section shall not lapse at the end of the fiscal year for which the appropriation is made; provided further that all moneys from the appropriation that are unexpended or unencumbered as of June 30, 2024, shall lapse as of that date."

     6.  By adding four new sections under the heading "SOCIAL SERVICES" to read as follows:

     "SECTION 9.01.  Provided that out of the general fund appropriation for homeless services (HMS224), the sum of $2,567,200 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for one permanent full-time equivalent (1.0 FTE) program specialist V position (SR24) and for the establishment, implementation, and administration of two homeless triage center pilot programs that serves as a crisis assessment and management center; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 9.02.  Provided that out of the general fund appropriation for Hawaii public housing authority administration (HMS229), the sum of $1,500,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended by the Hawaii public housing authority to support the state rent supplement program; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 9.03.  Provided that of the general fund appropriation for Hawaii public housing authority administration (HMS229), the sum of $25,000,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended to rehabilitate, remodel, renovate, and repair at least two hundred fifty housing units; provided further that funds provided in this section shall not lapse at the end of the fiscal year for which the appropriation is made; provided further that all moneys from the appropriation that are unexpended or unencumbered as of June 30, 2024, shall lapse as of that date.

     SECTION 9.04.  Provided that out of the general fund appropriation for general administration – DHS (HMS904), the sum of $15,000,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the ohana zones pilot program established pursuant to Act 209, Session Laws of Hawaii 2018, as amended by Act 128, Session Laws of Hawaii 2019, including expenses relating to staffing, facility construction, provision of services, and administrative costs; provided further that the funds provided in this section shall not lapse at the end of the fiscal year for which the appropriation is made; provided further that all moneys from the appropriation that are unexpended or unencumbered as of June 30, 2024, shall lapse as of that date."

     7.  By adding forty-five new sections under the heading "FORMAL EDUCATION" to read as follows:

     "SECTION 17.01.  Provided that of the general fund appropriation for school-based budgeting (EDN100), the sum of $461,289 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for workforce development opportunities in career and technical education programs, including five permanent full-time equivalent (5.0 FTE) positions to be housed within the office of the superintendent; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.02.  Provided that of the general fund appropriation for school-based budgeting (EDN100), the sum of $1,850,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended to provide increased custodial services during the summer months; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.03.  Provided that of the general fund appropriation for special education and student support services (EDN150), the sum of $7,148,647 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for special education and student support services, including eighteen permanent full-time equivalent (18.0 FTE) registered professional nurse V positions; provided further that the department of education shall establish licensed practical nurse and registered nurse positions in the school list of approved positions that may be purchased by principals for school level services; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.04.  Provided that of the general fund appropriation for special education and student support services (EDN150), the sum of $103,163 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the development, maintenance, and enhancement of alternative learning programs, including one permanent full-time equivalent (1.0 FTE) educational specialist III position to support the state alternative learning programs through collaboration with complex area superintendents and school principals to develop and implement plans for alternative learning programs, facilitation of the guidance committee, coordination of professional development and workforce development opportunities, and the collection of data for reporting purposes; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.05.  Provided that of the general fund appropriation for special education and student support services (EDN150), the sum of $1,278,590 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the high core alternative learning program to support the implementation of alternative learning programs for students who demonstrate academic, behavioral, and social-emotional challenges, which requires additional support services within a smaller learning setting that individualize academic interventions, behavior supports, and workforce development opportunities, including eleven and one-half permanent full-time equivalent (11.5 FTE) positions; provided further that the funds be directly allocated to the Leilehua-Mililani-Waialua complex area within the department of education's 18863 budget program account; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.06.  Provided that of the general fund appropriation for instructional support (EDN200), the sum of $560,154 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the department of education to develop a statewide kindergarten readiness assessment pursuant to Act 210, Session Laws of Hawaii 2021, and section 302A-1165, Hawaii Revised Statutes, to the legislature no later than thirty days prior to the convening of the regular session of 2023; provided further that the department of education shall submit the statewide kindergarten readiness assessment and data findings on the implementation results to the legislature no later than thirty days prior to the convening of the regular session of 2023; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.07.  Provided that of the general fund appropriation for instructional support (EDN200), the sum of $103,163 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the coordination and support of the Perkins V federal career and technical education program with workforce development programs; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.08.  Provided that of the general fund appropriation for instructional support (EDN200), the sum of $1,200,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the grow our own teachers initiative; provided further that of the general fund appropriation, $300,000 shall be prioritized for candidates who teach Hawaiian immersion or comply with the requirements set forth in the memorandum of understanding between the department of education and the university of Hawaii for the grow our own program; provided further that any funds unexpended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.09.  Provided that of the general fund appropriation for state administration (EDN300), the sum of $16,134,014 or so much thereof as may be necessary for fiscal year 2022-2023 shall not lapse at the end of the fiscal year for which the appropriation is made; provided further that any moneys that remain unexpended or unencumbered on June 30, 2024, shall lapse on that date.

     SECTION 17.10.  Provided that of the general fund appropriation for school support (EDN400), the sum of $6,364,830 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended within four complex areas; Kauai; Maui (Molokai); Hawaii island (Honokaa-Kealakehe, Kohala, Konawaena); and Leilehua-Mililani-Waialua for the purpose of a pilot greenhouse(s) for sustainability and agriculture training, including robotics and other agricultural technology training; provided that, to the extent practicable, the greenhouse(s) shall be adjacent to agricultural production centers and shall develop capacity for future farming and farmers; provided further that the moneys provided in this section shall not lapse at the end of the fiscal year for which the appropriation is made; provided further that any moneys that remain unexpended or unencumbered on June 30, 2024, shall lapse on that date.

     SECTION 17.11.  Provided that out of the general fund appropriation for school support (EDN400), the sum of $1,000,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended to provide menstrual products free of charge to all students on all public school campuses; provided further that any funds unexpended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.12.  Provided that out of the general fund appropriation for school support (EDN400), the sum of $6,000,000 or so much thereof as may be necessary for fiscal year 2021-2022 shall be expended for an agriculture innovation center on Kauai; provided that moneys provided in this section shall not lapse at the end of the fiscal year for which the appropriation is made; provided that all moneys from the appropriation that are unexpended or unencumbered as of June 30, 2024, shall lapse as of that date.

     SECTION 17.13.  Provided that out of the general fund appropriation for school support (EDN400), the sum of $15,000,000 or so much thereof as may be necessary for fiscal year 2021-2022 shall be expended for the purpose of securing a maintenance base yard; provided further that the moneys provided in this section shall not lapse at the end of the fiscal year for which the appropriation is made; provided that all moneys from the appropriation that are unexpended or unencumbered as of June 30, 2024, shall lapse as of that date.

     SECTION 17.14.  Provided that out of the general fund appropriation for school support (EDN400), the sum of $45,500,000 or so much thereof as may be necessary for fiscal year 2021-2022 shall be expended for centralized kitchens on Oahu for the farm-to-school program; provided that the moneys provided in this section shall not lapse at the end of the fiscal year for which the appropriation is made; provided that all moneys from the appropriation that are unexpended or unencumbered as of June 30, 2024, shall lapse as of that date.

     SECTION 17.15.  Provided that out of the general fund appropriation for school support (EDN400), the sum of $2,500,000 or so much thereof as may be necessary for fiscal year 2021-2022 shall be expended for the purpose of securing and renovating a permanent facility for the Papahana o Kainoa alternative learning center; provided further that the moneys provided in this section shall not lapse at the end of the fiscal year for which the appropriation is made; provided that all moneys from the appropriation that are unexpended or unencumbered as of June 30, 2024, shall lapse as of that date.

     SECTION 17.16.  Provided that out of the general fund appropriation for school support (EDN400), the sum of $8,000,000 or so much thereof as may be necessary for fiscal year 2021-2022 shall be expended for the Center for Workforce Excellence; provided that the moneys provided in this section shall not lapse at the end of the fiscal year for which the appropriation is made; provided that all moneys from the appropriation that are unexpended or unencumbered as of June 30, 2024, shall lapse as of that date.

     SECTION 17.17.  Provided that out of the general fund appropriation for school support (EDN400), the sum of $13,000,000 or so much thereof as may be necessary for fiscal year 2021-2022 shall be expended for securing, renovating, or improving a permanent facility for the high core alternative learning center; provided further that the moneys provided in this section shall not lapse at the end of the fiscal year for which the appropriation is made; provided further that all moneys from the appropriation that are unexpended or unencumbered as of June 30, 2024, shall lapse as of that date.

     SECTION 17.18.  Provided that of the general fund appropriation for school support (EDN400), the sum of $453,940,455 or so much thereof as may be necessary for fiscal year 2022-2023 shall not lapse at the end of the year for which the appropriation is made; provided further that any moneys that remain unexpended or unencumbered on June 30, 2024, shall lapse on that date.

     SECTION 17.19.  Provided that of the general fund appropriation for public libraries (EDN407), the sum of $1,933,365 or so much thereof as may be necessary for fiscal year 2021-2022 shall be expended for various repairs and maintenance including but not limited to roofing, paving, window tinting, and other improvements and maintenance; provided further that the moneys provided in this section shall not lapse at the end of the fiscal year for which the appropriation is made; provided that all moneys from the appropriation that are unexpended or unencumbered as of June 30, 2024, shall lapse as of that date.

     SECTION 17.20.  Provided that out of the general fund appropriation for school facilities agency (EDN450), the sum of $2,000,000 or so much thereof as may be necessary for fiscal year 2021-2022 shall be expended for the plans, designs, construction, and renovation of preschool facilities; provided further that the moneys provided in this section shall not lapse at the end of the fiscal year for which the appropriation is made; provided that all moneys from the appropriation that are unexpended or unencumbered as of June 30, 2024, shall lapse as of that date.

     SECTION 17.21.  Provided that out of the general fund appropriation for school community services (EDN500), the sum of $200,000 or so much thereof as may be necessary for fiscal year 2021-2022 shall be expended for adult workforce readiness programs, including for two permanent full-time equivalent (2.0 FTE) workforce development coordinators positions for McKinley community school for adults and Waipahu community school for adults; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.22.  Provided that out of the general fund appropriation for charter schools commission and administration (EDN612), the sum of $97,202 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended to hire one full-time equivalent (1.0 FTE) position to ensure compliance by public charter schools with this Act and Title IX of the federal Education Amendments of 1972, as amended; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.23.  Provided that of the general fund appropriation for university of Hawaii, systemwide support (UOH900), the sum of $983,847 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended by the Hawaii P-20 partnerships for education office; provided further that the Hawaii P-20 partnerships for education office coordinates statewide workforce development initiatives, aligns education pathways with state departmental employment needs, and regional economic development and career opportunities, including programs in the department of education, the university of Hawaii, the department of labor and industrial relations, the department of human resources development, and the department of business, economic development, and tourism; provided further that Hawaii P-20 partnerships for education office shall submit a report to the legislature of the coordination, alignment, shared metrics, and resulting impacts of statewide career technical education, college and career readiness, college and career pathways, workforce development, and training opportunities no later than thirty days prior to the convening of the regular session of 2023; provided further that the funds provided in this section not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.24.  Provided that of the general fund appropriation for university of Hawaii, Manoa (UOH100), the sum of $381,767 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended to increase the State's capacity to train new nurses and project future nursing workforce needs; provided further that no funds provided in this section shall be expended unless the nursing program at the university of Hawaii, west Oahu is first reinstated; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.25.  Provided that of the general fund appropriation for university of Hawaii, Hilo (UOH210), the sum of $532,150 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended to increase the State's capacity to train new nurses and project future nursing workforce needs; provided further that no funds provided in this section shall be expended unless the nursing program at the university of Hawaii, west Oahu is first reinstated; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.26.  Provided that of the general fund appropriation for university of Hawaii, community colleges (UOH800), the sum of $2,542,572 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended to increase the State's capacity to train new nurses and project future nursing workforce needs; provided further that no funds provided in this section shall be expended unless the nursing program at the university of Hawaii, west Oahu is first reinstated; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.27.  Provided that of the general fund appropriation for university of Hawaii, community colleges (UOH800), the sum of $303,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the operating expenses of the culinary institute of the Pacific; provided that the university of Hawaii shall raise new moneys for the remainder of the other current expenses in the amount of $376,677; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.28.  Provided that of the general fund appropriation for university of Hawaii, community colleges (UOH800), the sum of $2,650,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the early college program; provided that the early college program shall target at-promise youth with a focus on career and technical education and workforce development; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.29.  Provided that of the general fund appropriation for university of Hawaii, community colleges (UOH800), the sum of $4,800,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the Hawaii promise program; provided that Hawaii promise program scholarships shall cover not more than ninety per cent of unmet needs; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.30.  Provided that of the general fund appropriation for university of Hawaii, community colleges (UOH800), the sum of $1,540,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for workforce development programs; provided further that the workforce development programs funded by this section shall focus on non-credit workforce training; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.31.  Provided that of the general fund appropriation for university of Hawaii, community colleges (UOH800), the sum of $1,538,980 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the Wahiawa value-added product development center; provided that the Wahiawa valueadded product development center shall prioritize services for products made in or sourced from Hawaii; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.32.  Provided that of the general fund appropriation for university of Hawaii, community colleges (UOH800), the sum of $645,134 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the learn and earn program; provided further that the learn and earn program shall be implemented with the hub and spoke model and shall focus on healthcare and agriculture pathways; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.33.  Provided that out of the general fund appropriation for university of Hawaii, systemwide support (UOH900), the sum of $800,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the Waikiki adaptation and resilience plan by the university of Hawaii community design center; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.34.  Provided that out of the general fund appropriation for university of Hawaii, Manoa (UOH100), the sum of $300,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the homeless data clearinghouse by the center on the family; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.35.  Provided that out of the general fund appropriation for university of Hawaii, systemwide support (UOH900), the sum of $800,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the university of Hawaii community design center to conduct a study to create an inclusive and fair criminal legal system devoted to restoration and healing, particularly addressing the disparate challenges facing Native Hawaiians, Pacific Islander communities, and people of color in the criminal legal system; provided that in developing the Hookaulike plan, the community design center shall work with the department of public safety, other state law enforcement, the department of human services, the department of the attorney general, the judiciary, the county police departments, county prosecuting attorney offices, the Hawaii paroling authority, and community stakeholders; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.36.  Provided that out of the general fund appropriation for university of Hawaii, systemwide support (UOH900), the sum of $800,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the university of Hawaii community design center to conduct a statewide cultural heritage study; provided that in developing the cultural heritage study, the community design center shall work with the state foundation on culture and arts and Hawaiian museums; provided further that the study shall begin with the State of Hawaii Museum of Monarchy History (Iolani Palace); provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.37.  Provided that out of the general fund appropriation for university of Hawaii, systemwide support (UOH900), the sum of $800,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the university of Hawaii community design center to conduct a study on the spectrum of supportive housing for Hawaii; provided that in developing this housing study, the community design center shall work with the Hawaii public housing authority, the Hawaii housing finance development corporation, the department of Hawaiian home lands, the department of health, the Hawaii state hospital, and the department of human services; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.38.  Provided that out of the general fund appropriation for university of Hawaii, systemwide support (UOH900), the sum of $800,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the university of Hawaii community design center to conduct a study on statewide centralized kitchen for the farm-to-school program; provided that in developing this farm-to-school study, the community design center shall work with the department of education, the department of agriculture, and the agribusiness development corporation; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.39.  Provided that out of the general fund appropriation for university of Hawaii, systemwide support (UOH900), the sum of $1,000,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the university of Hawaii community design center to develop a master plan that identifies the priorities for physical improvements for the department of education school campuses; provided that in developing the these school campus plans, the community design center shall work with the department of education; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.40.  Provided that out of the general fund appropriation for university of Hawaii, Manoa (UOH100), the sum of $1,598,905 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended by the university of Hawaii college of engineering to study the impact of sandbag walls or "sand burritos" on sand movement patterns and coastal erosion and on public trust resources, including beach access, coastal water quality, and recreation, at Ehukai beach park, including from the shoreline area near Ke Iki road to Sunset beach; provided further that the university of Hawaii college of engineering shall submit a report of its findings and recommendations, including any proposed legislation, to the legislature no later than twenty days prior to the convening of the regular session of 2025; provided further that the moneys provided in this section shall not lapse at the end of the fiscal year for which the appropriation is made; provided further that any moneys that remain unexpended or unencumbered on June 30, 2024, shall lapse on that date.

     SECTION 17.41.  Provided that out of the general fund appropriation for university of Hawaii, Manoa (UOH100), the sum of $2,000,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended by the university of Hawaii college of engineering to conduct traffic studies in Puna on the island of Hawaii; provided further that the county of Hawaii shall provide not less than a $500,000 match for this purpose; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 17.42.  Provided that of the general fund appropriation for university of Hawaii, community colleges (UOH800), the sum of $51,450,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for projects including but not limited to various repairs, maintenance, and improvements of facilities, equipment, infrastructure, utilities, and existing buildings; provided further that funds provided in this section shall not lapse at the end of the fiscal year for which the appropriation is made; provided further that all moneys from the appropriation that are unexpended or unencumbered as of June 30, 2024, shall lapse as of that date.

     SECTION 17.43.  Provided that of the general fund appropriation for university of Hawaii, systemwide support (UOH900), the sum of $88,083,334 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended on systemwide projects including various repairs, maintenance, and improvements to facilities, equipment, infrastructure, utilities, and existing buildings; provided further that funds provided in this section shall not lapse at the end of the fiscal year for which the appropriation is made; provided further that all moneys from the appropriation that are unexpended or unencumbered as of June 30, 2024, shall lapse as of that date.

     SECTION 17.44.  Provided that out of the general fund appropriation for school-based budgeting (EDN100), the sum of $104,000,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended by the office of the superintendent for workforce readiness programs; provided that the moneys provided in this section shall not lapse at the end of the fiscal year for which the appropriation is made; provided further that all moneys from the appropriation that are unexpended or unencumbered as of June 30, 2024, shall lapse as of that date.

     SECTION 17.45.  Provided that out of the general fund appropriation for school support (EDN400), the sum of $21,300,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be deposited into the Hawaii 3R's school improvement fund pursuant to section 302A-1502.4, Hawaii Revised Statutes."

     8.  By adding after the new SECTION 17.45 added by item 7 of this section, a new subject heading entitled "CULTURE AND RECREATION" and two new sections to read as follows:

"CULTURE AND RECREATION

     SECTION 17.46.  Provided that out of the general fund appropriation for spectator events and shows – Aloha Stadium (AGS889), the sum of $50,000,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be deposited into the stadium development special fund, to be expended for stadium costs for operations, maintenance, and contract costs to developers.     SECTION 17.47.  Provided that out of the general fund appropriation for spectator events and shows – Aloha Stadium (AGS889), the sum of $350,000,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall not lapse at the end of the year for which the appropriation is made; provided further that any moneys that remain unencumbered on June 30, 2024, shall lapse on that date."

     9.  By adding two new sections under the heading "PUBLIC SAFETY" to read as follows:

     "SECTION 18.01.  Provided that of the general fund appropriation for Hawaii emergency management agency (DEF118), the sum of $17,800,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the purpose of acquiring Mililani Tech Park Lot 17721, Lot 17722, Lot 937, Lot 938, and Lot 939-B; provided further that the moneys provided in this section shall not lapse at the end of the fiscal year for which the appropriation is made; provided further that any moneys that remain unencumbered on June 30, 2024, shall lapse on that date.

     SECTION 18.02.  Provided that of the general fund appropriation for Hawaii emergency management agency (DEF118), the sum of $35,000,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the purpose of improving infrastructure, construction, designs, equipment, and site plans; provided further that the moneys provided in this section shall not lapse at the end of the fiscal year for which the appropriation is made; provided further that any moneys that remain unencumbered on June 30, 2024, shall lapse on that date."

     10.  By adding five new sections under the heading "GOVERNMENT-WIDE SUPPORT" to read as follows:

     "SECTION 21.01.  Provided that out of the general fund appropriation for public works – planning, design, and construction (AGS221), the sum of $28,000,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for plans, designs, equipment, and construction for infrastructure and warehouses; provided further that the moneys provided for in this section shall not lapse at the end of the fiscal year for which the appropriation is made; provided further that all moneys from the appropriation that are unencumbered as of June 30, 2024, shall lapse as of that date.

     SECTION 21.02.  Provided that out of the general fund appropriation for legal services (ATG100), the sum of $834,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for special investigations and prosecutions and to fund the following positions:

     (1)  Two permanent, full-time equivalent (2.0 FTE) deputy attorney general positions;

     (2)  Three permanent, full-time equivalent (3.0 FTE) forensic analysist positions;

     (3)  One permanent, full-time equivalent (1.0 FTE) legal assistant position;

     (4)  Two permanent, full-time equivalent (2.0 FTE) investigator positions;

     (5)  One permanent, full-time equivalent (1.0 FTE) legal clerk position; and

     (6)  One permanent, full-time equivalent (1.0 FTE) deputy attorney general position;

provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 21.03.  Provided that out of the general fund appropriation for legal services (ATG100), the sum of $754,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the operations of human and sex trafficking services and to fund the following positions:

     (1)  One permanent, full-time equivalent (1.0 FTE) supervising deputy attorney general position;

     (2)  Two permanent, full-time equivalent (2.0 FTE) deputy attorney general positions;

     (3)  One permanent, full-time equivalent (1.0 FTE) human trafficking abatement coordinator position;

     (4)  One permanent, full-time equivalent (1.0 FTE) human services professional position;

     (5)  Two permanent, full-time equivalent (2.0 FTE) investigator positions;

     (6)  One permanent, full-time equivalent (1.0 FTE) legal assistant position; and

     (7)  One permanent, full-time equivalent (1.0 FTE) legal clerk position,

provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 21.04.  Provided that of the general fund appropriation for legal services (ATG100), the sum of $483,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the law enforcement standards board, including one permanent full-time equivalent (1.0 FTE) executive director position exempt from chapter 76, Hawaii Revised Statutes, and one permanent full-time equivalent (1.0 FTE) secretary position subject to chapter 76, Hawaii Revised Statutes; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund on June 30, 2023.

     SECTION 21.05.  Provided that of the general fund appropriation for enterprise technology services - operations and infrastructure maintenance (AGS131), the sum of $144,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for one permanent full-time equivalent (1.0 FTE) chief data officer exempt from chapter 76, Hawaii Revised Statutes."

     11.  By amending section 11 to read as follows:

     "SECTION 11.  Provided that of the general fund appropriation for school-based budgeting (EDN100), the sum of $611,450 or so much thereof as may be necessary for fiscal year 2021-2022, and out of the general fund appropriation for special education and student support services (EDN150), the [same] sum of $728,469, or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for Papahana `O Kainoa to support the implementation of alternative learning programs[,] for students who demonstrate academic, behavioral, and social-emotional challenges that require additional support services within a smaller learning setting that individualize academic interventions, behavior supports, and workforce development opportunities, including [for seven] eight permanent full-time equivalent [(7.0 FTE)] (8.0 FTE) positions; provided further that the funds shall be directly allocated to the Nanakuli-Waianae complex area in the department of education's 18865 budget program account; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund."

     12.  By amending section 14 to read as follows:

     "SECTION 14.  Provided that of the general fund appropriation for instructional support (EDN200), the sum of $3,000,000 or so much thereof as may be necessary for fiscal year 2021-2022, and out of the general fund appropriation for special education and student support services (EDN150), the [same] sum of $6,000,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended by the areas to [establish alternative learning centers to provide identified secondary students with opportunities for student-centered engaged and supported learning environments] create alternative learning programs for students who demonstrate academic, behavioral, and social-emotional challenges that require additional support services within a smaller learning setting that individualize academic interventions, behavior supports, and workforce development opportunities, including but not limited to facilities, equipment, properties, operating expenses, and personnel, as follows:

     (1)  Kauai [District]- $1,000,000 or so much thereof as may be necessary for fiscal year 2021-2022 and the same sum or so much thereof as may be necessary for fiscal year 2022-2023; provided further that the funds shall be directly allocated to the Kauai district for deposit into a new account and expended to create alternative learning programs for students who demonstrate academic, behavioral, and social-emotional challenges that require additional support services within a smaller learning setting that individualize academic interventions, behavior supports, and workforce development opportunities;

     (2)  East Hawaii [District]- $1,000,000 or so much thereof as may be necessary for fiscal year 2021-2022 and the same sum or so much thereof as may be necessary for fiscal year 2022-2023; provided further that the funds shall be directly allocated to the East Hawaii district for deposit into a new account and expended to create alternative learning programs for students who demonstrate academic, behavioral, and social-emotional challenges that require additional support services within a smaller learning setting that individualize academic interventions, behavior supports, and workforce development opportunities;

     (3)  Maui [District]- $1,000,000 or so much thereof as may be necessary for fiscal year 2021-2022 and the same sum or so much thereof as may be necessary for fiscal year 2022-2023; provided further that the funds shall be directly allocated to the Maui district for deposit into a new account and expended to create alternative learning programs for students who demonstrate academic, behavioral, and social-emotional challenges that require additional support services within a smaller learning setting that individualize academic interventions, behavior supports, and workforce development opportunities;

     (4)  Campbell[,] - Kapolei[,] and Pearl City[, and] - Waipahu [Complexes] complex areas - $1,000,000 or so much thereof as may be necessary for fiscal year 2022-2023; provided further that the funds shall be directly allocated to the Campbell[,] - Kapolei[,] and Pearl City[, and] - Waipahu complex areas for deposit into a new account and expended to create alternative learning programs for students who demonstrate academic, behavioral, and social-emotional challenges that require additional support services within a smaller learning setting that individualize academic interventions, behavior supports, and workforce development opportunities;

     (5)  West Hawaii [District]- $1,000,000 or so much thereof as may be necessary for fiscal year 2022-2023; provided further that the funds shall be directly allocated to the West Hawaii district for deposit into a new account and expended to create alternative learning programs for students who demonstrate academic, behavioral, and social-emotional challenges that require additional support services within a smaller learning setting that individualize academic interventions, behavior supports, and workforce development opportunities; and

     (6)  Honolulu [District]- $1,000,000 or so much thereof as may be necessary for fiscal year 2022-2023; provided further that the funds shall be directly allocated to the Honolulu district for deposit into a new account and expended to create alternative learning programs for students who demonstrate academic, behavioral, and social-emotional challenges which requires additional support services within a smaller learning setting that individualize academic interventions, behavior supports, and workforce development opportunities,

provided further that each district/complex area that receives funding pursuant to this section shall allocate special education personnel, including behavioral health specialists and/or educational assistants; provided further that any funds not expended or encumbered for this purpose shall lapse to the general fund[.] on June 30, 2023."

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Offered by:                                                      

(      )  Carried

 

 

(      )  Failed to Carry

 

 

(      )  Withdrawn