RUN WEDNESDAY 05/21/01 13:44:17                      LEGISLATIVE BUDGET SYSTEM                 AS OF WEDNESDAY 05/21/01    PAGE  216
RPT WORKSHT                                               BUDGET WORKSHEET                                                          
SUPBUD FILENAME: 01FINAL                                  BY PROGRAM AREA                                                           

Program ID:  HTH101 00  TUBERCULOSIS CONTROL                                                                                        
Structure #: 050101010000                                                                                                           
Subject Committee: HL  HEALTH                                                                                                       

------------------------------------------------------------------------------------------------------------------------------------
 SEQ # !           E X P L A N A T I O N           !       FIRST FY      !      SECOND FY      !         W O R K   A R E A          
-------+-------------------------------------------+---------------------+---------------------+------------------------------------
       !                                           !                     !                     !                                    
       !                                           !            36.00 *  !            36.00 *  !                                    
       !                                           !        2,429,271 A  !        2,429,271 A  !                                    
       !                                           !                     !                     !                                    
       !                                           !             3.00 *  !             3.00 *  !                                    
       !                                           !        1,795,669 N  !        1,795,669 N  !                                    
       !                                           !---------------------!---------------------!                                    
       !                     TOTAL APPROPRIATIONS  !            39.00 *  !            39.00 *  !                                    
       !                                           !        4,224,940    !        4,224,940    !                                    
       !                                           !---------------------!---------------------!                                    
   2   !  EXEC BUDGET PREP:                        !             0.00 *  !             0.00 *  !                                    
       !    ADD FUNDS FOR COLLECTIVE BARGAINING.   !          120,216 A  !          120,216 A  !                                    
       !                                           !                     !                     !                                    
   3   !  EXEC BUDGET PREP:                        !             0.00 *  !             0.00 *  !                                    
       !    REDUCE FUNDS FOR NON-RECURRING COSTS.  !          310,820-A  !          310,820-A  !                                    
       !                                           !                     !                     !                                    
   4   !  EXEC BUDGET PREP:                        !             1.00-*  !             1.00-*  !                                    
       !    REDUCE POSITION AND FUNDS FOR (1)      !           84,000-A  !           84,000-A  !                                    
       !  TUBERCULOSIS (TB) PHYSICIAN TO REFLECT   !                     !                     !                                    
       !  TRANSFER-OUT TO COMMUNICABLE DISEASE -   !                     !                     !                                    
       !  ADMINISTRATION (HTH595/KE).              !                     !                     !                                    
       !                                           !                     !                     !                                    
   4A  !  EXEC BUDGET PREP:                        !             2.00-*  !             2.00-*  !                                    
       !    REDUCE POSITION AND FUNDS FOR (1)      !          121,594-A  !          121,594-A  !                                    
       !  PERMANENT RPN V AND (1) STATISTICAL      !                     !                     !                                    
       !  CLERK I TO REFLECT TRANSFER-OUT TO       !                     !                     !                                    
       !  HANSEN'S DISEASE CONTROL SERVICES        !                     !                     !                                    
       !  (HTH111/DE).                             !                     !                     !                                    
       !                                           !                     !                     !                                    
   4B  !  EXEC BUDGET PREP:                        !             3.00-*  !             3.00-*  !                                    
       !    REDUCE POSITIONS AND FUNDS FOR (3)     !          695,669-N  !          695,669-N  !                                    
       !  PERMANENT RPN IV AND (9) VARIOUS         !                     !                     !                                    
       !  TEMPORARY POSITIONS TO REFLECT TRANSFER- !                     !                     !                                    
       !  OUT TO HANSEN'S DISEASE SERVICES         !                     !                     !                                    
       !  (HTH111/DE).                             !                     !                     !                                    
       !                                           !                     !                     !                                    
  20   !  EXEC REQUEST:                            !             0.00 *  !             0.00 *  !                                    
       !    ADD FUNDS FOR OTHER CURRENT EXPENSES   !          101,000 A  !          102,616 A  !                                    
       !  FOR TB TESTING AND PREVENTIVE DRUG       !                     !                     !                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
RUN WEDNESDAY 05/21/01 13:44:17                      LEGISLATIVE BUDGET SYSTEM                 AS OF WEDNESDAY 05/21/01    PAGE  217
RPT WORKSHT                                               BUDGET WORKSHEET                                                          
SUPBUD FILENAME: 01FINAL                                  BY PROGRAM AREA                                                           

Program ID:  HTH101 00  TUBERCULOSIS CONTROL                                                                                        
Structure #: 050101010000                                                                                                           
Subject Committee: HL  HEALTH                                                                                                       

------------------------------------------------------------------------------------------------------------------------------------
 SEQ # !           E X P L A N A T I O N           !       FIRST FY      !      SECOND FY      !         W O R K   A R E A          
-------+-------------------------------------------+---------------------+---------------------+------------------------------------
       !  TREATMENT.                               !                     !                     !                                    
       !  (0.0/101,000A; 0.0/102,616A)             !                     !                     !                                    
       !  **************************************** !                     !                     !                                    
       !  LEG. CONCURS:                            !                     !                     !                                    
       !    THIS REQUEST WILL ALLOW THE            !                     !                     !                                    
       !  DEPARTMENT OF HEALTH (DOH) TO COVER THE  !                     !                     !                                    
       !  INCREASES IN THE COST OF NEW AND         !                     !                     !                                    
       !  EXISTING DRUGS FOR THE TUBERCULOSIS      !                     !                     !                                    
       !  CONTROL DIVISION.                        !                     !                     !                                    
       !                                           !                     !                     !                                    
  21   !  EXEC REQUEST:                            !             2.00 *  !             2.00 *  !                                    
       !    ADD POSITIONS AND FUNDS FOR (2)        !          110,938 N  !          110,938 N  !                                    
       !  PERMANENT PUBLIC HEALTH EDUCATOR IV AND  !                     !                     !                                    
       !  RN III FOR RECOMMENDED TARGETED TESTING  !                     !                     !                                    
       !  PROGRAMS AIMED AT POPULATIONS AT HIGH    !                     !                     !                                    
       !  RISK FOR CONTRACTING TUBERCULOSIS.       !                     !                     !                                    
       !  (2.0/110,938N; 2.0/110,938N)             !                     !                     !                                    
       !  **************************************** !                     !                     !                                    
       !  LEG. CONCURS:                            !                     !                     !                                    
       !    THIS REQUEST WILL ALLOW FOR (2) PERM.  !                     !                     !                                    
       !  TARGET TESTING POSITIONS AS PART OF THE  !                     !                     !                                    
       !  FEDERAL COOPERATIVE AGREEMENT WITH THE   !                     !                     !                                    
       !  CENTER FOR DISEASE CONTROL (CDC).        !                     !                     !                                    
       !                                           !                     !                     !                                    
  21A  !  EXEC REQUEST:                            !                     !                     !                                    
       !    ADD FUNDS FOR OTHER CURRENT EXPENSES   !                     !                     !                                    
       !  FOR TESTING AND PROVIDING RECOMMENDED    !                     !                     !                                    
       !  TARGET TESTING.                          !                     !                     !                                    
       !  (0.0/97,000A; 0.0/97,000A)               !                     !                     !                                    
       !  **************************************** !                     !                     !                                    
       !  LEG. DOES NOT CONCUR:                    !                     !                     !                                    
       !    DUE TO FISCAL CONSTRAINTS, FUNDING FOR !                     !                     !                                    
       !  THIS REQUEST IS DENIED.                  !                     !                     !                                    
       !                                           !                     !                     !                                    
  70   !  EXEC REQUEST:                            !             0.00 *  !             0.00 *  !                                    
       !  ADD FUNDS FOR ROUTERS AND ASSOCIATED     !           52,000 A  !           12,000 A  !                                    
       !  EQUIPMENT FOR INTERNET ACCESS AT THE     !                     !                     !                                    
       !  TEMPORARY SITE FOR THE TUBERCULOSIS      !                     !                     !                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
RUN WEDNESDAY 05/21/01 13:44:17                      LEGISLATIVE BUDGET SYSTEM                 AS OF WEDNESDAY 05/21/01    PAGE  218
RPT WORKSHT                                               BUDGET WORKSHEET                                                          
SUPBUD FILENAME: 01FINAL                                  BY PROGRAM AREA                                                           

Program ID:  HTH101 00  TUBERCULOSIS CONTROL                                                                                        
Structure #: 050101010000                                                                                                           
Subject Committee: HL  HEALTH                                                                                                       

------------------------------------------------------------------------------------------------------------------------------------
 SEQ # !           E X P L A N A T I O N           !       FIRST FY      !      SECOND FY      !         W O R K   A R E A          
-------+-------------------------------------------+---------------------+---------------------+------------------------------------
       !  CONTROL PROGRAM.                         !                     !                     !                                    
       !  (0.0/52,000A; 0.0/12,000)                !                     !                     !                                    
       !  **************************************** !                     !                     !                                    
       !  LEG. CONCURS:                            !                     !                     !                                    
       !    THIS REQUEST WILL ALLOW THE PROGRAM TO !                     !                     !                                    
       !  MAINTAIN ITS INFORMATION SYSTEMS AT THE  !                     !                     !                                    
       !  TEMPORARY SITES WHILE LANAKILA HEALTH    !                     !                     !                                    
       !  CENTER IS BEING RENOVATED.  EQUIPMENT    !                     !                     !                                    
       !  WILL BE TRANSFERRED TO LANAKILA HEALTH   !                     !                     !                                    
       !  CENTER AFTER COMPLETION OF RENOVATIONS.  !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !---------------------!---------------------!                                    
       !                                           !                     !                     !                                    
       !               TOTAL BUDGET CHANGES        !             3.00-*  !             3.00-*  !                                    
       !                                           !          243,198-A  !          281,582-A  !                                    
       !                                           !                     !                     !                                    
       !                                           !             1.00-*  !             1.00-*  !                                    
       !                                           !          584,731-N  !          584,731-N  !                                    
       !                                           !---------------------!---------------------!                                    
       !                                           !                     !                     !                                    
       !                            BUDGET TOTALS  !            33.00 *  !            33.00 *  !                                    
       !                                           !        2,186,073 A  !        2,147,689 A  !                                    
       !                                           !                     !                     !                                    
       !                                           !             2.00 *  !             2.00 *  !                                    
       !                                           !        1,210,938 N  !        1,210,938 N  !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
RUN WEDNESDAY 05/21/01 13:44:17                      LEGISLATIVE BUDGET SYSTEM                 AS OF WEDNESDAY 05/21/01    PAGE  219
RPT WORKSHT                                               BUDGET WORKSHEET                                                          
SUPBUD FILENAME: 01FINAL                                  BY PROGRAM AREA                                                           

Program ID:  HTH111 00  HANSEN'S DISEASE SERVICES                                                                                   
Structure #: 050101020000                                                                                                           
Subject Committee: HL  HEALTH                                                                                                       

------------------------------------------------------------------------------------------------------------------------------------
 SEQ # !           E X P L A N A T I O N           !       FIRST FY      !      SECOND FY      !         W O R K   A R E A          
-------+-------------------------------------------+---------------------+---------------------+------------------------------------
       !                                           !                     !                     !                                    
       !                                           !            69.00 *  !            69.00 *  !                                    
       !                                           !        3,966,290 A  !        3,966,290 A  !                                    
       !                                           !---------------------!---------------------!                                    
       !                     TOTAL APPROPRIATIONS  !            69.00 *  !            69.00 *  !                                    
       !                                           !        3,966,290    !        3,966,290    !                                    
       !                                           !---------------------!---------------------!                                    
   2   !  EXEC BUDGET PREP:                        !             0.00 *  !             0.00 *  !                                    
       !    ADD FUNDS FOR COLLECTIVE BARGAINING.   !          176,877 A  !          176,877 A  !                                    
       !                                           !                     !                     !                                    
   4   !  EXEC BUDGET PREP:                        !             2.00 *  !             2.00 *  !                                    
       !    ADD POSITIONS AND FUNDS FOR (1)        !          121,594 A  !          121,594 A  !                                    
       !  PERMANENT RPN V AND (1) STATISTICAL      !                     !                     !                                    
       !  CLERK I TO REFLECT TRANSFER-IN FROM      !                     !                     !                                    
       !  HANSEN'S DISEASE CONTROL SERVICES        !                     !                     !                                    
       !  (HTH101/DE).                             !                     !                     !                                    
       !                                           !                     !                     !                                    
   4A  !  EXEC BUDGET PREP:                        !             3.00 *  !             3.00 *  !                                    
       !    ADD POSITIONS AND FUNDS FOR (3)        !          695,669 N  !          695,669 N  !                                    
       !  PERMANENT RPN V & (9) VARIOUS TEMPORARY  !                     !                     !                                    
       !  POSITIONS TO REFLECT TRANSFER-IN OF      !                     !                     !                                    
       !  POSITIONS FROM HANSEN'S DISEASE CONTROL  !                     !                     !                                    
       !  SERVICES (HTH101/DE).                    !                     !                     !                                    
       !                                           !                     !                     !                                    
  20   !  EXEC REQUEST:                            !             0.00 *  !             0.00 *  !                                    
       !    ADD FUNDS FOR OTHER CURRENT EXPENSES   !           61,601 A  !           61,601 A  !                                    
       !  FOR INCREASED AIR FREIGHT, ELECTRICITY,  !                     !                     !                                    
       !  AND BARGE SERVICES FOR HANSEN'S DISEASE  !                     !                     !                                    
       !  INSTITUTIONAL SERVICES IN KALAUPAPA.     !                     !                     !                                    
       !  (0.0/61,601A; 0.0/61,601A)               !                     !                     !                                    
       !  **************************************** !                     !                     !                                    
       !  LEG. CONCURS:                            !                     !                     !                                    
       !    THIS REQUEST WILL ADDRESS INCREASES IN !                     !                     !                                    
       !  ELECTRICITY, AIR FREIGHT CONTRACT AND    !                     !                     !                                    
       !  BARGE SERVICES EXPERIENCED OVER THE LAST !                     !                     !                                    
       !  3 YEARS.                                 !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !---------------------!---------------------!                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
RUN WEDNESDAY 05/21/01 13:44:17                      LEGISLATIVE BUDGET SYSTEM                 AS OF WEDNESDAY 05/21/01    PAGE  220
RPT WORKSHT                                               BUDGET WORKSHEET                                                          
SUPBUD FILENAME: 01FINAL                                  BY PROGRAM AREA                                                           

Program ID:  HTH111 00  HANSEN'S DISEASE SERVICES                                                                                   
Structure #: 050101020000                                                                                                           
Subject Committee: HL  HEALTH                                                                                                       

------------------------------------------------------------------------------------------------------------------------------------
 SEQ # !           E X P L A N A T I O N           !       FIRST FY      !      SECOND FY      !         W O R K   A R E A          
-------+-------------------------------------------+---------------------+---------------------+------------------------------------
       !                                           !                     !                     !                                    
       !               TOTAL BUDGET CHANGES        !             2.00 *  !             2.00 *  !                                    
       !                                           !          360,072 A  !          360,072 A  !                                    
       !                                           !                     !                     !                                    
       !                                           !             3.00 *  !             3.00 *  !                                    
       !                                           !          695,669 N  !          695,669 N  !                                    
       !                                           !---------------------!---------------------!                                    
       !                                           !                     !                     !                                    
       !                            BUDGET TOTALS  !            71.00 *  !            71.00 *  !                                    
       !                                           !        4,326,362 A  !        4,326,362 A  !                                    
       !                                           !                     !                     !                                    
       !                                           !             3.00 *  !             3.00 *  !                                    
       !                                           !          695,669 N  !          695,669 N  !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
RUN WEDNESDAY 05/21/01 13:44:17                      LEGISLATIVE BUDGET SYSTEM                 AS OF WEDNESDAY 05/21/01    PAGE  221
RPT WORKSHT                                               BUDGET WORKSHEET                                                          
SUPBUD FILENAME: 01FINAL                                  BY PROGRAM AREA                                                           

Program ID:  HTH121 00  STD/AIDS PREVENTION SERVICES                                                                                
Structure #: 050101030000                                                                                                           
Subject Committee: HL  HEALTH                                                                                                       

------------------------------------------------------------------------------------------------------------------------------------
 SEQ # !           E X P L A N A T I O N           !       FIRST FY      !      SECOND FY      !         W O R K   A R E A          
-------+-------------------------------------------+---------------------+---------------------+------------------------------------
       !                                           !                     !                     !                                    
       !                                           !            15.00 *  !            15.00 *  !                                    
       !                                           !        5,552,608 A  !        5,552,608 A  !                                    
       !                                           !                     !                     !                                    
       !                                           !             4.50 *  !             4.50 *  !                                    
       !                                           !        4,672,303 N  !        4,672,303 N  !                                    
       !                                           !---------------------!---------------------!                                    
       !                     TOTAL APPROPRIATIONS  !            19.50 *  !            19.50 *  !                                    
       !                                           !       10,224,911    !       10,224,911    !                                    
       !                                           !---------------------!---------------------!                                    
   2   !  EXEC BUDGET PREP:                        !             0.00 *  !             0.00 *  !                                    
       !    ADD FUNDS FOR COLLECTIVE BARGAINING.   !           32,628 A  !           32,628 A  !                                    
       !                                           !                     !                     !                                    
   3   !  EXEC BUDGET PREP:                        !             0.00 *  !             0.00 *  !                                    
       !    REDUCE FUNDS FOR NON-RECURRING COSTS.  !          242,000-A  !          242,000-A  !                                    
       !                                           !                     !                     !                                    
       !                                           !---------------------!---------------------!                                    
       !                                           !                     !                     !                                    
       !               TOTAL BUDGET CHANGES        !             0.00 *  !             0.00 *  !                                    
       !                                           !          209,372-A  !          209,372-A  !                                    
       !                                           !---------------------!---------------------!                                    
       !                                           !                     !                     !                                    
       !                            BUDGET TOTALS  !            15.00 *  !            15.00 *  !                                    
       !                                           !        5,343,236 A  !        5,343,236 A  !                                    
       !                                           !                     !                     !                                    
       !                                           !             4.50 *  !             4.50 *  !                                    
       !                                           !        4,672,303 N  !        4,672,303 N  !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
RUN WEDNESDAY 05/21/01 13:44:17                      LEGISLATIVE BUDGET SYSTEM                 AS OF WEDNESDAY 05/21/01    PAGE  222
RPT WORKSHT                                               BUDGET WORKSHEET                                                          
SUPBUD FILENAME: 01FINAL                                  BY PROGRAM AREA                                                           

Program ID:  HTH131 00  EPIDEMIOLOGY SERVICES                                                                                       
Structure #: 050101040000                                                                                                           
Subject Committee: HL  HEALTH                                                                                                       

------------------------------------------------------------------------------------------------------------------------------------
 SEQ # !           E X P L A N A T I O N           !       FIRST FY      !      SECOND FY      !         W O R K   A R E A          
-------+-------------------------------------------+---------------------+---------------------+------------------------------------
       !                                           !                     !                     !                                    
       !                                           !            19.00 *  !            19.00 *  !                                    
       !                                           !        1,204,975 A  !        1,204,975 A  !                                    
       !                                           !                     !                     !                                    
       !                                           !            21.00 *  !            21.00 *  !                                    
       !                                           !        4,200,000 N  !        4,200,000 N  !                                    
       !                                           !---------------------!---------------------!                                    
       !                     TOTAL APPROPRIATIONS  !            40.00 *  !            40.00 *  !                                    
       !                                           !        5,404,975    !        5,404,975    !                                    
       !                                           !---------------------!---------------------!                                    
   2   !  EXEC BUDGET PREP:                        !             0.00 *  !             0.00 *  !                                    
       !    ADD FUNDS FOR COLLECTIVE BARGAINING.   !           38,270 A  !           38,270 A  !                                    
       !                                           !                     !                     !                                    
  20   !  EXEC REQUEST:                            !                     !                     !                                    
       !    ADD POSITIONS AND FUNDS FOR (1)        !                     !                     !                                    
       !  PERM PHYSICIAN II AND (1) PERM           !                     !                     !                                    
       !  STATISTICAL CLERK FOR EPIDEMIOLOGY       !                     !                     !                                    
       !  BRANCH (HTH131/DC).                      !                     !                     !                                    
       !  (2.0/104,880A; 2.0/104,880A)             !                     !                     !                                    
       !  **************************************** !                     !                     !                                    
       !  LEG. DOES NOT CONCUR:                    !                     !                     !                                    
       !    DUE TO FISCAL CONSTRAINTS, POSITIONS   !                     !                     !                                    
       !  AND FUNDING FOR THIS REQUEST ARE DENIED. !                     !                     !                                    
       !                                           !                     !                     !                                    
  21   !  EXEC REQUEST:                            !             1.00 *  !             1.00 *  !                                    
       !    ADD POSITION FOR (1) PERMANENT         !                  N  !                  N  !                                    
       !  EPIDEMIOLOGICAL SPECIALIST III FOR       !                     !                     !                                    
       !  EPIDEMIOLOGY SERVICES (HTH131/DC).       !                     !                     !                                    
       !  (1.0/0N; 1.0/0N)                         !                     !                     !                                    
       !  **************************************** !                     !                     !                                    
       !  LEG. CONCURS:                            !                     !                     !                                    
       !    THIS REQUEST WILL ALLOW THE            !                     !                     !                                    
       !  EPIDEMIOLOGICAL SPECIALIST TO            !                     !                     !                                    
       !  CONCENTRATE ON COMMUNICALBE DISEASE      !                     !                     !                                    
       !  CONTROL AND PREVENTION.                  !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !---------------------!---------------------!                                    
       !                                           !                     !                     !                                    
       !               TOTAL BUDGET CHANGES        !             0.00 *  !             0.00 *  !                                    
       !                                           !           38,270 A  !           38,270 A  !                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
RUN WEDNESDAY 05/21/01 13:44:17                      LEGISLATIVE BUDGET SYSTEM                 AS OF WEDNESDAY 05/21/01    PAGE  223
RPT WORKSHT                                               BUDGET WORKSHEET                                                          
SUPBUD FILENAME: 01FINAL                                  BY PROGRAM AREA                                                           

Program ID:  HTH131 00  EPIDEMIOLOGY SERVICES                                                                                       
Structure #: 050101040000                                                                                                           
Subject Committee: HL  HEALTH                                                                                                       

------------------------------------------------------------------------------------------------------------------------------------
 SEQ # !           E X P L A N A T I O N           !       FIRST FY      !      SECOND FY      !         W O R K   A R E A          
-------+-------------------------------------------+---------------------+---------------------+------------------------------------
       !                                           !                     !                     !                                    
       !                                           !             1.00 *  !             1.00 *  !                                    
       !                                           !                  N  !                  N  !                                    
       !                                           !---------------------!---------------------!                                    
       !                                           !                     !                     !                                    
       !                            BUDGET TOTALS  !            19.00 *  !            19.00 *  !                                    
       !                                           !        1,243,245 A  !        1,243,245 A  !                                    
       !                                           !                     !                     !                                    
       !                                           !            22.00 *  !            22.00 *  !                                    
       !                                           !        4,200,000 N  !        4,200,000 N  !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
RUN WEDNESDAY 05/21/01 13:44:17                      LEGISLATIVE BUDGET SYSTEM                 AS OF WEDNESDAY 05/21/01    PAGE  224
RPT WORKSHT                                               BUDGET WORKSHEET                                                          
SUPBUD FILENAME: 01FINAL                                  BY PROGRAM AREA                                                           

Program ID:  HTH141 00  DENTAL DISEASES                                                                                             
Structure #: 050102000000                                                                                                           
Subject Committee: HL  HEALTH                                                                                                       

------------------------------------------------------------------------------------------------------------------------------------
 SEQ # !           E X P L A N A T I O N           !       FIRST FY      !      SECOND FY      !         W O R K   A R E A          
-------+-------------------------------------------+---------------------+---------------------+------------------------------------
       !                                           !                     !                     !                                    
       !                                           !            25.60 *  !            25.60 *  !                                    
       !                                           !        2,156,334 A  !        2,156,334 A  !                                    
       !                                           !---------------------!---------------------!                                    
       !                     TOTAL APPROPRIATIONS  !            25.60 *  !            25.60 *  !                                    
       !                                           !        2,156,334    !        2,156,334    !                                    
       !                                           !---------------------!---------------------!                                    
   2   !  EXEC BUDGET PREP:                        !             0.00 *  !             0.00 *  !                                    
       !    ADD FUNDS FOR COLLECTIVE BARGAINING.   !           57,602 A  !           57,602 A  !                                    
       !                                           !                     !                     !                                    
   3   !  EXEC BUDGET PREP:                        !             0.00 *  !             0.00 *  !                                    
       !    REDUCE FUNDS FOR NON-RECURRING COSTS.  !        1,000,000-A  !        1,000,000-A  !                                    
       !                                           !                     !                     !                                    
  20   !  EXEC REQUEST:                            !             0.00 *  !             0.00 *  !                                    
       !    ADD FUNDS FOR OTHER CURRENT EXPENSES   !           50,000 A  !           50,000 A  !                                    
       !  FOR INTERPRETER SERVICES TO MEET FEDERAL !                     !                     !                                    
       !  AFFIRMATIVE ACTION REQUIREMENTS.         !                     !                     !                                    
       !  (0.0/50,000A; 0.0/50,000A)               !                     !                     !                                    
       !  **************************************** !                     !                     !                                    
       !  LEG. CONCURS:                            !                     !                     !                                    
       !    FUNDS THROUGH DOH AFFIRMATIVE ACTION   !                     !                     !                                    
       !  OFFICE (HTH907/AF) ARE NO LONGER         !                     !                     !                                    
       !  AVAILABLE FOR INTERPRETER SERVICES.      !                     !                     !                                    
       !                                           !                     !                     !                                    
  80   !  LEG. ADJUSTMENT:                         !             0.00 *  !             0.00 *  !                                    
       !    ADDS FUNDS FOR ESTABLISHING A          !          250,500 A  !          149,500 A  !                                    
       !  DEPARTMENT OF HEALTH DENTAL CLINIC ON    !                     !                     !                                    
       !  THE ISLAND OF MAUI.                      !                     !                     !                                    
       !  **************************************** !                     !                     !                                    
       !    THIS REQUEST WILL ALLOW FUNDING FOR    !                     !                     !                                    
       !  (1) DENTIST AND (2) DENTAL ASSISTANTS    !                     !                     !                                    
       !  TO ESTABLISH A DEPARTMENT OF HEALTH      !                     !                     !                                    
       !  DENTAL CLINIC ON THE ISLAND OF MAUI.     !                     !                     !                                    
       !  FUNDS WILL ALSO PROVIDE FOR STARTUP      !                     !                     !                                    
       !  COSTS FOR FY02 AND ALL NECESSARY         !                     !                     !                                    
       !  SUPPLIES FOR FY02 AND FY03.              !                     !                     !                                    
       !                                           !                     !                     !                                    
 101   !  LEG. ADJUSTMENT:                         !             0.00 *  !             0.00 *  !                                    
       !    ADD FUNDS FOR OTHER CURRENT EXPENSES   !          100,000 A  !          100,000 A  !                                    
       !  FOR PURCHASE OF SERVICES FOR BASIC       !                     !                     !                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
RUN WEDNESDAY 05/21/01 13:44:17                      LEGISLATIVE BUDGET SYSTEM                 AS OF WEDNESDAY 05/21/01    PAGE  225
RPT WORKSHT                                               BUDGET WORKSHEET                                                          
SUPBUD FILENAME: 01FINAL                                  BY PROGRAM AREA                                                           

Program ID:  HTH141 00  DENTAL DISEASES                                                                                             
Structure #: 050102000000                                                                                                           
Subject Committee: HL  HEALTH                                                                                                       

------------------------------------------------------------------------------------------------------------------------------------
 SEQ # !           E X P L A N A T I O N           !       FIRST FY      !      SECOND FY      !         W O R K   A R E A          
-------+-------------------------------------------+---------------------+---------------------+------------------------------------
       !  DENTAL SERVICES IN THE HILO AREA.        !                     !                     !                                    
       !  **************************************** !                     !                     !                                    
       !    THIS REQUEST WILL PROVIDE BASIC DENTAL !                     !                     !                                    
       !  CARE SERVICES FOR THE LOW-INCOME AND     !                     !                     !                                    
       !  MEDICALLY UNDER-SERVED POPULATION IN THE !                     !                     !                                    
       !  HILO AREA.                               !                     !                     !                                    
       !    IN A RECENT STUDY, HILO WAS FOUND TO   !                     !                     !                                    
       !  HAVE LIMITED AVAILABILITY TO BASIC       !                     !                     !                                    
       !  DENTAL CARE.                             !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !---------------------!---------------------!                                    
       !                                           !                     !                     !                                    
       !               TOTAL BUDGET CHANGES        !             0.00 *  !             0.00 *  !                                    
       !                                           !          541,898-A  !          642,898-A  !                                    
       !                                           !---------------------!---------------------!                                    
       !                                           !                     !                     !                                    
       !                            BUDGET TOTALS  !            25.60 *  !            25.60 *  !                                    
       !                                           !        1,614,436 A  !        1,513,436 A  !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
RUN WEDNESDAY 05/21/01 13:44:17                      LEGISLATIVE BUDGET SYSTEM                 AS OF WEDNESDAY 05/21/01    PAGE  226
RPT WORKSHT                                               BUDGET WORKSHEET                                                          
SUPBUD FILENAME: 01FINAL                                  BY PROGRAM AREA                                                           

Program ID:  HTH180 00  CHRONIC DISEASE MANAGEMENT AND CONTROL                                                                      
Structure #: 050103010000                                                                                                           
Subject Committee: HL  HEALTH                                                                                                       

------------------------------------------------------------------------------------------------------------------------------------
 SEQ # !           E X P L A N A T I O N           !       FIRST FY      !      SECOND FY      !         W O R K   A R E A          
-------+-------------------------------------------+---------------------+---------------------+------------------------------------
       !                                           !                     !                     !                                    
       !                                           !            22.80 *  !            22.80 *  !                                    
       !                                           !        1,089,103 A  !        1,089,103 A  !                                    
       !                                           !                     !                     !                                    
       !                                           !             5.00 *  !             5.00 *  !                                    
       !                                           !        3,704,524 N  !        3,704,524 N  !                                    
       !                                           !---------------------!---------------------!                                    
       !                     TOTAL APPROPRIATIONS  !            27.80 *  !            27.80 *  !                                    
       !                                           !        4,793,627    !        4,793,627    !                                    
       !                                           !---------------------!---------------------!                                    
   2   !  EXEC BUDGET PREP:                        !             0.00 *  !             0.00 *  !                                    
       !    ADD FUNDS FOR COLLECTIVE BARGAINING.   !           75,118 A  !           75,118 A  !                                    
       !                                           !                     !                     !                                    
   4   !  EXEC BUDGET PREP:                        !             1.00-*  !             1.00-*  !                                    
       !    REDUCE POSITION AND FUNDS FOR (1)      !           33,432-A  !           33,432-A  !                                    
       !  PERMANENT SECRETARY II TO REFLECT        !                     !                     !                                    
       !  TRANSFER-OUT TO COMMUNITY HEALTH ADMIN   !                     !                     !                                    
       !  (HTH595/KD).                             !                     !                     !                                    
       !                                           !                     !                     !                                    
   5   !  EXEC BUDGET PREP:                        !            10.00-*  !            10.00-*  !                                    
       !    REDUCE POSITIONS AND FUNDS FOR (10)    !          289,956-A  !          289,956-A  !                                    
       !  VARIOUS PERMANENT POSITIONS TO REFLECT   !                     !                     !                                    
       !  TRANSFER-OUT TO COMMUNITY HEALTH ADMIN.  !                     !                     !                                    
       !  (HTH595/KD) FROM HEALTH EDUCATION        !                     !                     !                                    
       !  (HTH180/GJ).                             !                     !                     !                                    
       !                                           !                     !                     !                                    
   5A  !  EXEC BUDGET PREP:                        !            10.00 *  !            10.00 *  !                                    
       !    ADD POSITIONS AND FUNDS FOR (10)       !          289,956 A  !          289,956 A  !                                    
       !  VARIOUS PERMANENT POSITIONS TO REFLECT   !                     !                     !                                    
       !  TRANSFER-IN TO COMMUNITY RESOURCES AND   !                     !                     !                                    
       !  DEVELOPMENT (HTH180/GJ) FROM BILINGUAL   !                     !                     !                                    
       !  HEALTH SERVICES (HTH180/GL).             !                     !                     !                                    
       !                                           !                     !                     !                                    
   6   !  EXEC BUDGET PREP:                        !             1.00-*  !             1.00-*  !                                    
       !    REDUCE POSITION AND FUNDS FOR (1)      !          186,797-A  !          186,797-A  !                                    
       !  PERMANENT RPN V TO REFLECT TRANSFER-OUT  !                     !                     !                                    
       !  TO DIABETES AND CHRONIC DISABLING        !                     !                     !                                    
       !  DISEASES (HTH180/GP).                    !                     !                     !                                    
       !                                           !                     !                     !                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
RUN WEDNESDAY 05/21/01 13:44:17                      LEGISLATIVE BUDGET SYSTEM                 AS OF WEDNESDAY 05/21/01    PAGE  227
RPT WORKSHT                                               BUDGET WORKSHEET                                                          
SUPBUD FILENAME: 01FINAL                                  BY PROGRAM AREA                                                           

Program ID:  HTH180 00  CHRONIC DISEASE MANAGEMENT AND CONTROL                                                                      
Structure #: 050103010000                                                                                                           
Subject Committee: HL  HEALTH                                                                                                       

------------------------------------------------------------------------------------------------------------------------------------
 SEQ # !           E X P L A N A T I O N           !       FIRST FY      !      SECOND FY      !         W O R K   A R E A          
-------+-------------------------------------------+---------------------+---------------------+------------------------------------
   6A  !  EXEC BUDGET PREP:                        !             1.00 *  !             1.00 *  !                                    
       !    ADD POSITION AND FUNDS FOR (1)         !          186,797 A  !          186,797 A  !                                    
       !  PERMANENT RPN V TO REFLECT TRANSFER-IN   !                     !                     !                                    
       !  FROM THE PREVENTIVE HEALTH SERVICES      !                     !                     !                                    
       !  PROGRAM (HTH180/CC).                     !                     !                     !                                    
       !                                           !                     !                     !                                    
   7   !  EXEC BUDGET PREP:                        !             1.00-*  !             1.00-*  !                                    
       !    REDUCE POSITION AND FUNDS FOR (1)      !           49,883-A  !           49,883-A  !                                    
       !  PERMANENT TOBACCO CONTROL SECTION HEAD   !                     !                     !                                    
       !  TO REFLECT TRANSFER-OUT FROM HEALTH      !                     !                     !                                    
       !  EDUCATION (HTH180/GJ) TO TOBACCO         !                     !                     !                                    
       !  PREVENTION & CONTROL (HTH180/GR).        !                     !                     !                                    
       !                                           !                     !                     !                                    
   7A  !  EXEC BUDGET PREP:                        !             1.00 *  !             1.00 *  !                                    
       !    ADD POSITION AND FUNDS FOR (1)         !           49,883 A  !           49,883 A  !                                    
       !  PERMANENT TOBACCO CONTROL PROGRAM        !                     !                     !                                    
       !  SECTION HEAD TO REFLECT TRANSFER-IN FROM !                     !                     !                                    
       !  HEALTH EDUCATION (HTH180/GJ) TO TOBACCO  !                     !                     !                                    
       !  PREVENTION & CONTROL (HTH180/GR).        !                     !                     !                                    
       !                                           !                     !                     !                                    
   8   !  EXEC BUDGET PREP:                        !             3.00-*  !             3.00-*  !                                    
       !    REDUCE POSITIONS AND FUNDS FOR (3)     !          256,500-N  !          256,500-N  !                                    
       !  VARIOUS PERMANENT POSITIONS TO REFLECT   !                     !                     !                                    
       !  TRANSFER-OUT TO INJURY PREVENTION AND    !                     !                     !                                    
       !  CONTROL (HTH730/MT) FROM INJURY          !                     !                     !                                    
       !  PREVENTION AND CONTROL (HTH180/GK).      !                     !                     !                                    
       !                                           !                     !                     !                                    
   9   !  EXEC BUDGET PREP:                        !             1.00-*  !             1.00-*  !                                    
       !    REDUCE POSITION AND FUNDS FOR (1)      !           67,672-A  !           67,672-A  !                                    
       !  PERMANENT PUBLIC HEALTH EDUCATOR V TO    !                     !                     !                                    
       !  REFLECT TRANSFER-OUT TO INJURY           !                     !                     !                                    
       !  PREVENTION AND CONTROL (HTH730/MT).      !                     !                     !                                    
       !                                           !                     !                     !                                    
  10   !  EXEC BUDGET PREP:                        !             2.00-*  !             2.00-*  !                                    
       !    REDUCE POSITIONS AND FUNDS FOR (1)     !          240,247-N  !          240,247-N  !                                    
       !  PERM PH NUTRITIONIST IV AND (1) CLERK-   !                     !                     !                                    
       !  TYPIST II AND (1) TEMP PH NUTRITIONIST   !                     !                     !                                    
       !  IV TO REFLECT TRANSFER-OUT TO TOBACCO    !                     !                     !                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
RUN WEDNESDAY 05/21/01 13:44:17                      LEGISLATIVE BUDGET SYSTEM                 AS OF WEDNESDAY 05/21/01    PAGE  228
RPT WORKSHT                                               BUDGET WORKSHEET                                                          
SUPBUD FILENAME: 01FINAL                                  BY PROGRAM AREA                                                           

Program ID:  HTH180 00  CHRONIC DISEASE MANAGEMENT AND CONTROL                                                                      
Structure #: 050103010000                                                                                                           
Subject Committee: HL  HEALTH                                                                                                       

------------------------------------------------------------------------------------------------------------------------------------
 SEQ # !           E X P L A N A T I O N           !       FIRST FY      !      SECOND FY      !         W O R K   A R E A          
-------+-------------------------------------------+---------------------+---------------------+------------------------------------
       !  SETTLEMENT (HTH595/KK).                  !                     !                     !                                    
       !                                           !                     !                     !                                    
  11   !  EXEC BUDGET PREP:                        !             0.00 *  !             0.00 *  !                                    
       !    REDUCE FUNDS FOR (1) TEMPORARY         !          139,603-N  !          139,603-N  !                                    
       !  EDUCATOR IV AND (1) CLERK-TYPIST II      !                     !                     !                                    
       !  TO REFLECT TRANSFER-OUT TO               !                     !                     !                                    
       !  TOBACCO SETTLEMENT (HTH595/KK).          !                     !                     !                                    
       !                                           !                     !                     !                                    
  20   !  EXEC REQUEST:                            !             0.00 *  !             0.00 *  !                                    
       !    REDUCE FUNDS FOR (4) VARIOUS TEMPORARY !          296,946-N  !          296,946-N  !                                    
       !  POSITIONS AND OTHER CURRENT EXPENSES TO  !                     !                     !                                    
       !  REFLECT ACTUAL FUNDS RECEIVED IN         !                     !                     !                                    
       !  PREVENTIVE HEALTH SERVICES (HTH180/GC).  !                     !                     !                                    
       !  (0.0/-296,946N; 0.0/-296,946N)           !                     !                     !                                    
       !  **************************************** !                     !                     !                                    
       !  LEG. CONCURS:                            !                     !                     !                                    
       !    THIS REQUEST REFLECTS ACTUAL GRANT     !                     !                     !                                    
       !  AWARD.                                   !                     !                     !                                    
       !                                           !                     !                     !                                    
  21   !  EXEC REQUEST:                            !             0.00 *  !             0.00 *  !                                    
       !    REDUCE FUNDS FOR OTHER CURRENT         !           39,315-N  !           39,315-N  !                                    
       !  EXPENSES TO REFLECT FEDERAL FUND         !                     !                     !                                    
       !  CEILING DECREASE FOR THE EASY ACCESS     !                     !                     !                                    
       !  PROGRAM.                                 !                     !                     !                                    
       !  (0.0/-39,315N; 0.0/-39,315N)             !                     !                     !                                    
       !  **************************************** !                     !                     !                                    
       !  LEG. CONCURS:                            !                     !                     !                                    
       !    THIS REQUEST REFLECTS NEW CEILING      !                     !                     !                                    
       !  LEVELS FOR THE PREVENTIVE HEALTH AND     !                     !                     !                                    
       !  HEALTH SERVICES BLOCK GRANTS OF          !                     !                     !                                    
       !  $100,000.                                !                     !                     !                                    
       !                                           !                     !                     !                                    
  22   !  EXEC REQUEST:                            !             0.00 *  !             0.00 *  !                                    
       !    ADD FUNDS FOR OTHER CURRENT EXPENSES   !           67,427 N  !           67,447 N  !                                    
       !  TO REFLECT FEDERAL FUND CEILING INCREASE !                     !                     !                                    
       !  FOR THE ARTHRITIS AND OTHER RHEUMATIC    !                     !                     !                                    
       !  CONDITIONS PROJECT.                      !                     !                     !                                    
       !  (0.0/67,427N; 0.0/67,447N)               !                     !                     !                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
RUN WEDNESDAY 05/21/01 13:44:17                      LEGISLATIVE BUDGET SYSTEM                 AS OF WEDNESDAY 05/21/01    PAGE  229
RPT WORKSHT                                               BUDGET WORKSHEET                                                          
SUPBUD FILENAME: 01FINAL                                  BY PROGRAM AREA                                                           

Program ID:  HTH180 00  CHRONIC DISEASE MANAGEMENT AND CONTROL                                                                      
Structure #: 050103010000                                                                                                           
Subject Committee: HL  HEALTH                                                                                                       

------------------------------------------------------------------------------------------------------------------------------------
 SEQ # !           E X P L A N A T I O N           !       FIRST FY      !      SECOND FY      !         W O R K   A R E A          
-------+-------------------------------------------+---------------------+---------------------+------------------------------------
       !  **************************************** !                     !                     !                                    
       !  LEG. CONCURS:                            !                     !                     !                                    
       !    THIS REQUEST WILL PROVIDE (1)          !                     !                     !                                    
       !  TEMPORARY PUBLIC HEALTH EDUCATOR IV AND  !                     !                     !                                    
       !  CONTRACT SERVICES TO CONTINUE CAPACITY   !                     !                     !                                    
       !  BUILDING AND EXPANSION OF STATE ADVISORY !                     !                     !                                    
       !  COMMITTEE WHICH INCLUDES THE NEIGHBOR    !                     !                     !                                    
       !  ISLANDS.                                 !                     !                     !                                    
       !                                           !                     !                     !                                    
  23   !  EXEC REQUEST:                            !             0.00 *  !             0.00 *  !                                    
       !    REDUCE FUNDS FOR OTHER CURRENT         !          156,600-N  !          156,600-N  !                                    
       !  EXPENSES TO REFLECT FEDERAL FUND CEILING !                     !                     !                                    
       !  DECREASE FOR THE CARDIOVASCULAR          !                     !                     !                                    
       !  DISEASE PROJECT.                         !                     !                     !                                    
       !  (0.0/-156,600N; 0.0/-156,600N)           !                     !                     !                                    
       !  **************************************** !                     !                     !                                    
       !  LEG. CONCURS:                            !                     !                     !                                    
       !    FEDERAL FUND CEILING AMOUNT IS         !                     !                     !                                    
       !  UNREQUIRED AS PROJECT ENDED ON 9/30/99.  !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !---------------------!---------------------!                                    
       !                                           !                     !                     !                                    
       !               TOTAL BUDGET CHANGES        !             2.00-*  !             2.00-*  !                                    
       !                                           !           25,986-A  !           25,986-A  !                                    
       !                                           !                     !                     !                                    
       !                                           !             5.00-*  !             5.00-*  !                                    
       !                                           !        1,061,784-N  !        1,061,764-N  !                                    
       !                                           !---------------------!---------------------!                                    
       !                                           !                     !                     !                                    
       !                            BUDGET TOTALS  !            20.80 *  !            20.80 *  !                                    
       !                                           !        1,063,117 A  !        1,063,117 A  !                                    
       !                                           !                     !                     !                                    
       !                                           !             0.00 *  !             0.00 *  !                                    
       !                                           !        2,642,740 N  !        2,642,760 N  !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
RUN WEDNESDAY 05/21/01 13:44:17                      LEGISLATIVE BUDGET SYSTEM                 AS OF WEDNESDAY 05/21/01    PAGE  230
RPT WORKSHT                                               BUDGET WORKSHEET                                                          
SUPBUD FILENAME: 01FINAL                                  BY PROGRAM AREA                                                           

Program ID:  HTH165 00  WOMEN, INFANTS & CHILDREN (WIC) SERVICES                                                                    
Structure #: 050103020000                                                                                                           
Subject Committee: HL  HEALTH                                                                                                       

------------------------------------------------------------------------------------------------------------------------------------
 SEQ # !           E X P L A N A T I O N           !       FIRST FY      !      SECOND FY      !         W O R K   A R E A          
-------+-------------------------------------------+---------------------+---------------------+------------------------------------
       !                                           !                     !                     !                                    
       !                                           !           116.50 *  !           116.50 *  !                                    
       !                                           !       33,677,385 N  !       33,677,385 N  !                                    
       !                                           !---------------------!---------------------!                                    
       !                     TOTAL APPROPRIATIONS  !           116.50 *  !           116.50 *  !                                    
       !                                           !       33,677,385    !       33,677,385    !                                    
       !                                           !---------------------!---------------------!                                    
   4   !  EXEC BUDGET PREP:                        !             0.00 *  !             0.00 *  !                                    
       !    REDUCE FUNDS FOR EQUIPMENT TO REFLECT  !          471,501-N  !          471,501-N  !                                    
       !  TRANSFER-OUT TO OTHER CURRENT EXPENSES.  !                     !                     !                                    
       !                                           !                     !                     !                                    
   4A  !  EXEC BUDGET PREP:                        !             0.00 *  !             0.00 *  !                                    
       !    ADD FUNDS FOR OTHER CURRENT EXPENSES   !          471,501 N  !          471,501 N  !                                    
       !  TO REFLECT TRANSFER-IN FROM EQUIPMENT.   !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !---------------------!---------------------!                                    
       !               TOTAL BUDGET CHANGES        !             0.00 *  !             0.00 *  !                                    
       !                                           !---------------------!---------------------!                                    
       !                                           !                     !                     !                                    
       !                            BUDGET TOTALS  !           116.50 *  !           116.50 *  !                                    
       !                                           !       33,677,385 N  !       33,677,385 N  !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
       !                                           !                     !                     !                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
RUN WEDNESDAY 05/21/01 13:44:17                      LEGISLATIVE BUDGET SYSTEM                 AS OF WEDNESDAY 05/21/01    PAGE  231
RPT WORKSHT                                               BUDGET WORKSHEET                                                          
SUPBUD FILENAME: 01FINAL                                  BY PROGRAM AREA                                                           

Program ID:  HTH501 00  DEVELOPMENTAL DISABILITIES                                                                                  
Structure #: 050104000000                                                                                                           
Subject Committee: HL  HEALTH                                                                                                       

------------------------------------------------------------------------------------------------------------------------------------
 SEQ # !           E X P L A N A T I O N           !       FIRST FY      !      SECOND FY      !         W O R K   A R E A          
-------+-------------------------------------------+---------------------+---------------------+------------------------------------
       !                                           !                     !                     !                                    
       !                                           !           270.75 *  !           270.75 *  !                                    
       !                                           !       30,694,318 A  !       30,694,318 A  !                                    
       !                                           !---------------------!---------------------!                                    
       !                     TOTAL APPROPRIATIONS  !           270.75 *  !           270.75 *  !                                    
       !                                           !       30,694,318    !       30,694,318    !                                    
       !                                           !---------------------!---------------------!                                    
   2   !  EXEC BUDGET PREP:                        !             0.00 *  !             0.00 *  !                                    
       !    ADD FUNDS FOR COLLECTIVE BARGAINING.   !          646,095 A  !          646,095 A  !                                    
       !                                           !                     !                     !                                    
   5   !  EXEC BUDGET PREP:                        !             0.00 *  !             0.00 *  !                                    
       !    REDUCE FUNDS FOR PERSONAL SERVICES     !          171,000-A  !          171,000-A  !                                    
       !  TO REFLECT TRANSFER-OUT FROM RESIDENTIAL !                     !                     !                                    
       !  SERVICES (HTH501/JC) TO DEVELOPMENTAL    !                     !                     !                                    
       !  DISABILITIES ADMINISTRATION (HTH595/KB). !                     !                     !                                    
       !                                           !                     !                     !                                    
   6   !  EXEC BUDGET PREP:                        !             2.00-*  !             2.00-*  !                                    
       !    REDUCE POSITIONS AND FUNDS FOR (2)     !           46,455-A  !           46,455-A  !                                    
       !  VARIOUS POSITIONS TO REFLECT TRANSFER-   !                     !                     !                                    
       !  OUT TO COORDINATION SUPPORTS             !                     !                     !                                    
       !  (HTH501/CV) FROM INTAKE AND TRIAGE       !                     !                     !                                    
       !  (HTH501/CQ).                             !                     !                     !                                    
       !                                           !                     !                     !                                    
   6A  !  EXEC BUDGET PREP:                        !             8.75-*  !             8.75-*  !                                    
       !    REDUCE POSITIONS AND FUNDS FOR (8.75)  !          336,050-A  !          336,050-A  !                                    
       !  VARIOUS POSITIONS TO REFLECT TRANSFER-   !                     !                     !                                    
       !  OUT TO CASE MANAGEMENT-OAHU (HTH501/JO)  !                     !                     !                                    
       !  FROM INTAKE AND TRIAGE (HTH501/CQ).      !                     !                     !                                    
       !                                           !                     !                     !                                    
   6B  !  EXEC BUDGET PREP:                        !             3.00-*  !             3.00-*  !                                    
       !    REDUCE POSITIONS AND FUNDS FOR (3)     !          114,012-A  !          114,012-A  !                                    
       !  VARIOUS POSITIONS TO REFLECT TRANSFER-   !                     !                     !                                    
       !  OUT TO COMMUNITY SUPPORT (HTH501/JB)     !                     !                     !                                    
       !  FROM CERTIFICATION AND PROGRAM           !                     !                     !                                    
       !  MONITORING (HTH501/CS).                  !                     !                     !                                    
       !                                           !                     !                     !                                    
   6C  !  EXEC BUDGET PREP:                        !             2.00-*  !             2.00-*  !                                    
       !    REDUCE POSITIONS AND FUNDS FOR (2)     !           70,544-A  !           70,544-A  !                                    
       !  VARIOUS POSITIONS TO REFLECT TRANSFER-   !                     !                     !                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
RUN WEDNESDAY 05/21/01 13:44:17                      LEGISLATIVE BUDGET SYSTEM                 AS OF WEDNESDAY 05/21/01    PAGE  232
RPT WORKSHT                                               BUDGET WORKSHEET                                                          
SUPBUD FILENAME: 01FINAL                                  BY PROGRAM AREA                                                           

Program ID:  HTH501 00  DEVELOPMENTAL DISABILITIES                                                                                  
Structure #: 050104000000                                                                                                           
Subject Committee: HL  HEALTH                                                                                                       

------------------------------------------------------------------------------------------------------------------------------------
 SEQ # !           E X P L A N A T I O N           !       FIRST FY      !      SECOND FY      !         W O R K   A R E A          
-------+-------------------------------------------+---------------------+---------------------+------------------------------------
       !  OUT TO RESIDENTIAL SUPPORT (HTH501/JC)   !                     !                     !                                    
       !  FROM CERTIFICATION PROGRAM AND           !                     !                     !                                    
       !  MONITORING (HTH501/CS).                  !                     !                     !                                    
       !                                           !                     !                     !                                    
   6D  !  EXEC BUDGET PREP:                        !             4.00-*  !             4.00-*  !                                    
       !    REDUCE POSITIONS AND FUNDS FOR (4)     !          143,698-A  !          143,698-A  !                                    
       !  VARIOUS POSITIONS TO REFLECT TRANSFER-   !                     !                     !                                    
       !  OUT TO INTAKE AND TRIAGE (HTH501/CQ)     !                     !                     !                                    
       !  FROM CASE MANAGEMENT AND INFORMATION     !                     !                     !                                    
       !  SERVICES BRANCH ADMIN. (HTH501/CU).      !                     !                     !                                    
       !                                           !                     !                     !                                    
   6E  !  EXEC BUDGET PREP:                        !            12.00-*  !            12.00-*  !                                    
       !    REDUCE POSITIONS AND FUNDS FOR (12)    !          364,788-A  !          364,788-A  !                                    
       !  VARIOUS POSITIONS TO REFLECT TRANSFER-   !                     !                     !                                    
       !  OUT TO CASE MANAGEMENT - OAHU            !                     !                     !                                    
       !  (HTH501/JO) FROM COORDINATION SUPPORTS   !                     !                     !                                    
       !  (HTH501/CV).                             !                     !                     !                                    
       !                                           !                     !                     !                                    
   6F  !  EXEC BUDGET PREP:                        !             1.00-*  !             1.00-*  !                                    
       !    REDUCE POSITION AND FUNDS FOR (1)      !           37,820-A  !           37,820-A  !                                    
       !  ACCOUNTANT III TO REFLECT TRANSFER-OUT   !                     !                     !                                    
       !  TO CASE MANAGEMENT AND INFORMATION       !                     !                     !                                    
       !  BRANCH ADMIN (HTH501/CU) FROM            !                     !                     !                                    
       !  DEVELOPMENTAL DISABILITIES SERVICES      !                     !                     !                                    
       !  BRANCH ADMIN. (HTH501/JA).               !                     !                     !                                    
       !                                           !                     !                     !                                    
   6G  !  EXEC BUDGET PREP:                        !             1.00-*  !             1.00-*  !                                    
       !    REDUCE POSITION AND FUNDS FOR (1)      !           26,331-A  !           31,331-A  !                                    
       !  PMA IV TO REFLECT TRANSFER-OUT TO        !                     !                     !                                    
       !  CERTIFICATION AND PROGRAM MONITORING     !                     !                     !                                    
       !  (HTH501/CS) FROM COMMUNITY SUPPORT       !                     !                     !                                    
       !  (HTH501/JB).                             !                     !                     !                                    
       !                                           !                     !                     !                                    
   6H  !  EXEC BUDGET PREP:                        !             0.00 *  !             0.00 *  !                                    
       !    REDUCE FUNDS FOR OTHER CURRENT         !           55,687-A  !           55,687-A  !                                    
       !  EXPENSES TO REFLECT TRANSFER-OUT TO      !                     !                     !                                    
       !  DEVELOPMENTAL DISABILITIES SERVICES      !                     !                     !                                    
       !  BRANCH ADMIN (HTH501/JA) FROM            !                     !                     !                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
RUN WEDNESDAY 05/21/01 13:44:17                      LEGISLATIVE BUDGET SYSTEM                 AS OF WEDNESDAY 05/21/01    PAGE  233
RPT WORKSHT                                               BUDGET WORKSHEET                                                          
SUPBUD FILENAME: 01FINAL                                  BY PROGRAM AREA                                                           

Program ID:  HTH501 00  DEVELOPMENTAL DISABILITIES                                                                                  
Structure #: 050104000000                                                                                                           
Subject Committee: HL  HEALTH                                                                                                       

------------------------------------------------------------------------------------------------------------------------------------
 SEQ # !           E X P L A N A T I O N           !       FIRST FY      !      SECOND FY      !         W O R K   A R E A          
-------+-------------------------------------------+---------------------+---------------------+------------------------------------
       !  COMMUNITY SUPPORT (HTH501/JB).           !                     !                     !                                    
       !                                           !                     !                     !                                    
   6I  !  EXEC BUDGET PREP:                        !             1.00-*  !             1.00-*  !                                    
       !    REDUCE POSITION AND FUNDS FOR (1)      !           27,052-A  !           27,052-A  !                                    
       !  SEWING WORKER III TO REFLECT TRANSFER-   !                     !                     !                                    
       !  OUT TO RESIDENTIAL SUPPORT (HTH501/JC)   !                     !                     !                                    
       !  FROM COMMUNITY SUPPORT (HTH501/JB).      !                     !                     !                                    
       !                                           !                     !                     !                                    
   6J  !  EXEC BUDGET PREP:                        !             1.00-*  !             1.00-*  !                                    
       !    REDUCE POSITION AND FUNDS FOR (1)      !           76,372-A  !           76,372-A  !                                    
       !  AUDIOLOGIST III TO REFLECT TRANSFER-OUT  !                     !                     !                                    
       !  TO COMMUNITY TRAINING AND QUALITY        !                     !                     !                                    
       !  ASSURANCE (HTH501/JM) FROM COMMUNITY     !                     !                     !                                    
       !  SUPPORT (HTH501/JB).                     !                     !                     !                                    
       !                                           !                     !                     !                                    
   6K  !  EXEC BUDGET PREP:                        !             3.00-*  !             3.00-*  !                                    
       !    REDUCE POSITIONS AND FUNDS FOR (3)     !          138,009-A  !          138,009-A  !                                    
       !  VARIOUS POSITIONS TO REFLECT TRANSFER-   !                     !                     !                                    
       !  OUT TO INTAKE AND TRIAGE (HTH501/CQ)     !                     !                     !                                    
       !  FROM RESIDENTIAL SUPPORT (HTH501/JC).    !                     !                     !                                    
       !                                           !                     !                     !                                    
   6L  !  EXEC BUDGET PREP:                        !             3.00-*  !             3.00-*  !                                    
       !    REDUCE POSITIONS AND FUNDS FOR (3)     !           67,979-A  !           67,979-A  !                                    
       !  VARIOUS POSITIONS TO REFLECT TRANSFER-   !                     !                     !                                    
       !  OUT TO CASE MANAGEMENT AND INFORMATION   !                     !                     !                                    
       !  SERVICES BRANCH ADMIN. (HTH501/CU) FROM  !                     !                     !                                    
       !  RESIDENTIAL SUPPORT (HTH501/JC).         !                     !                     !                                    
       !                                           !                     !                     !                                    
   6M  !  EXEC BUDGET PREP:                        !             6.00-*  !             6.00-*  !                                    
       !    REDUCE POSITIONS AND FUNDS FOR (6)     !          167,262-A  !          167,262-A  !                                    
       !  VARIOUS POSITIONS TO REFLECT TRANSFER-   !                     !                     !                                    
       !  OUT TO COORDINATION AND SUPPORTS         !                     !                     !                                    
       !  (HTH501/CV) FROM RESIDENTIAL SUPPORT     !                     !                     !                                    
       !  (HTH501/JC).                             !                     !                     !                                    
       !                                           !                     !                     !                                    
   6N  !  EXEC BUDGET PREP:                        !             0.00 *  !             0.00 *  !                                    
       !    REDUCE FUNDS FOR OTHER CURRENT         !           19,384-A  !           19,384-A  !                                    
       !  EXPENSES TO REFLECT TRANSFER-OUT TO      !                     !                     !                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
RUN WEDNESDAY 05/21/01 13:44:17                      LEGISLATIVE BUDGET SYSTEM                 AS OF WEDNESDAY 05/21/01    PAGE  234
RPT WORKSHT                                               BUDGET WORKSHEET                                                          
SUPBUD FILENAME: 01FINAL                                  BY PROGRAM AREA                                                           

Program ID:  HTH501 00  DEVELOPMENTAL DISABILITIES                                                                                  
Structure #: 050104000000                                                                                                           
Subject Committee: HL  HEALTH                                                                                                       

------------------------------------------------------------------------------------------------------------------------------------
 SEQ # !           E X P L A N A T I O N           !       FIRST FY      !      SECOND FY      !         W O R K   A R E A          
-------+-------------------------------------------+---------------------+---------------------+------------------------------------
       !  DEVELOPMENTAL DISABILITIES SERVICES      !                     !                     !                                    
       !  BRANCH ADMIN (HTH501/JA) FROM            !                     !                     !                                    
       !  RESIDENTIAL SUPPORT (HTH501/JC).         !                     !                     !                                    
       !                                           !                     !                     !                                    
   6O  !  EXEC BUDGET PREP:                        !            23.00-*  !            23.00-*  !                                    
       !    REDUCE POSITIONS AND FUNDS FOR (23)    !          952,648-A  !          952,648-A  !                                    
       !  VARIOUS POSITIONS TO REFLECT TRANSFER-   !                     !                     !                                    
       !  OUT TO CASE MANAGEMENT-OAHU (HTH501/JO)  !                     !                     !                                    
       !  FROM RESIDENTIAL SUPPORT (HTH501/JC).    !                     !                     !                                    
       !                                           !                     !                     !                                    
   6P  !  EXEC BUDGET PREP:                        !             1.00-*  !             1.00-*  !                                    
       !    REDUCE POSITION AND FUNDS FOR (1)      !           34,909-A  !           34,909-A  !                                    
       !  PMA III TO REFLECT TRANSFER-OUT TO       !                     !                     !                                    
       !  CASE MANAGEMENT-HAWAII (HTH501/JQ) FROM  !                     !                     !                                    
       !  RESIDENTIAL SUPPORT (HTH501/JC).         !                     !                     !                                    
       !                                           !                     !                     !                                    
   6Q  !  EXEC BUDGET PREP:                        !             1.00-*  !             1.00-*  !                                    
       !    REDUCE POSITION AND FUNDS FOR (1)      !           33,940-A  !           33,940-A  !                                    
       !  PMA III TO REFLECT TRANSFER-OUT TO       !                     !                     !                                    
       !  CASE MANAGEMENT-MAUI (HTH501/JR) FROM    !                     !                     !                                    
       !  RESIDENTIAL SUPPORT (HTH501/JC).         !                     !                     !                                    
       !                                           !                     !                     !                                    
   6R  !  EXEC BUDGET PREP:                        !             1.00-*  !             1.00-*  !                                    
       !    REDUCE POSITION AND FUNDS FOR (1)      !           36,494-A  !           36,494-A  !                                    
       !  PMA III TO REFLECT TRANSFER-OUT TO       !                     !                     !