Report Title:

State finances; executive budget

 

Description:

Adjusts and requests appropriations for Fiscal Biennium (FB) 2005-07 funding requirements for operations and capital improvement projects (CIP) of Executive Branch agencies and programs. (HB1900 CD1)

 


HOUSE OF REPRESENTATIVES

H.B. NO.

1900

TWENTY-THIRD LEGISLATURE, 2006

H.D. 1

STATE OF HAWAII

S.D. 1

C.D. 1

A BILL FOR AN ACT


 

 

RELATING TO THE STATE BUDGET.

 

 

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

 


     SECTION 1.  This Act shall be known and may be cited as the Supplemental Appropriations Act of 2006.

     SECTION 2.  This Act amends Act 178, Session Laws of Hawaii 2005, and other appropriations and authorizations effective during fiscal biennium 2005-2007.

     SECTION 3.  Act 178, Session Laws of Hawaii 2005, is amended by amending section 3 to read as follows:

     "SECTION 3.  APPROPRIATIONS.  The following sums, or so much thereof as may be sufficient to accomplish the purposes and programs designated herein, are hereby appropriated or authorized, as the case may be, from the means of financing specified to the expending agencies designated for the fiscal biennium beginning July 1, 2005, and ending June 30, 2007.  The total expenditures and the number of positions in each fiscal year of the biennium shall not exceed the sums and the number indicated for each fiscal year, except as provided elsewhere in this Act, or as provided by general law.


A.  ECONOMIC DEVELOPMENT

1.   BED100 - STRATEGIC MARKETING & SUPPORT

                                              18.00* [     18.00*]

                                                            19.00*_

OPERATING                       BED       1,852,208A [ 1,652,208A]

                                                        1,995,056A_

                                BED         250,000N     250,000N_

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

INVESTMENT CAPITAL              BED         300,000C [           C]

                                                          200,000C_

 

2.   BED105 - ARTS, FILM AND ENTERTAINMENT

                                               9.00* [      9.00*]

                                                            10.00*_

OPERATING                       BED       1,307,414A [ 1,182,414A]

                                                        1,432,414A_

 

3.   BED107 - FOREIGN TRADE ZONE

                                              19.00*       19.00*_

OPERATING                       BED       1,955,541B   1,955,541B_

 

4.   BED120 - ENERGY AND NATURAL RESOURCES

                                              11.00*       11.00*_

OPERATING                       BED       1,198,347A [ 1,198,347A]

                                                        1,398,347A_

                                BED       3,608,674N [ 3,608,674N]

                                                        3,660,250N_

                                BED       1,861,769U   1,561,769U_

 

5.   BED142 - GENERAL SUPPORT FOR ECONOMIC DEVELOPMENT

                                              34.00*       34.00*_

OPERATING                       BED       2,250,586A [ 2,250,586A]

                                                        2,346,638A_

INVESTMENT CAPITAL              BED         200,000C           C_

 

6.   BED113 - TOURISM

OPERATING                       BED          25,000A [          A]

                                                        1,025,000A_

                                               3.00* [      3.00*]

                                                             2.00*_

                                BED     117,200,000B [ 118,700,000B]

                                                       122,304,887B_

 

7.   AGR101 - FINANCIAL ASSISTANCE FOR AGRICULTURE

                                              10.00*       10.00*_

OPERATING                       AGR       1,054,203B   1,054,203B_

                                AGR       5,000,000W   5,000,000W_

 

8.   AGR122 - PLANT, PEST, AND DISEASE CONTROL

                                              88.00* [     88.00*]

                                                           133.00*_

OPERATING                       AGR       4,569,063A [ 4,602,903A]

                                                        6,843,715A_

                                AGR         327,533N [   327,533N]

                                                          620,621N_

                                AGR         498,371T     512,962T_

                                               9.00*        9.00*_

                                AGR         494,816U [   494,816U]

                                                        1,424,816U_

                                AGR          58,360W      58,360W_

 

9.   AGR131 - RABIES QUARANTINE

OPERATING                       AGR                A     100,000A_

                                              33.00* [     33.00*]

                                                            32.00*_

                                AGR       2,787,272B   2,787,272B_

 

10.  AGR132 - ANIMAL DISEASE CONTROL

                                              22.50* [     22.50*]

                                                            23.50*_

OPERATING                       AGR       1,207,114A [ 1,207,114A]

                                                        1,211,864A_

                                AGR         397,454U     409,068U_

 

11.  LNR172 - FORESTRY - PRODUCTS DEVELOPMENT

                                              19.00*       19.00*_

OPERATING                       LNR         758,307A     758,307A_

                                                              .50*_

                                LNR         700,000B [   700,000B]

                                                          715,886B_

                                               2.50*        2.50*_

                                LNR         416,785N [   416,785N]

                                                          418,989N_

 

12.  AGR151 - QUALITY AND PRICE ASSURANCE

                                              24.00*       24.00*_

OPERATING                       AGR       1,291,013A [ 1,291,013A]

                                                        1,292,863A_

                                               2.00*        2.00*_

                                AGR         277,675B     277,675B_

                                AGR          52,424N      52,424N_

                                AGR         300,000T     300,000T_

                                AGR         470,926W     470,926W_

 

13.  AGR171 - AGRICULTURAL DEVELOPMENT AND MARKETING

                                              18.00*       18.00*_

OPERATING                       AGR       1,871,776A [ 1,871,776A]

                                                        2,873,476A_

                                AGR          75,000N      75,000N_

 

14.  AGR141 - AGRICULTURAL RESOURCE MANAGEMENT

                                               4.00* [      4.00*]

                                                             2.00*_

OPERATING                       AGR         562,417A     562,417A_

                                               3.00* [      3.00*]

                                                             5.00*_

                                AGR         405,580B [   405,580B]

                                                          605,580B_

                                              13.00*       13.00*_

                                AGR       1,312,615W [ 1,310,577W]

                                                        1,332,077W_

INVESTMENT CAPITAL              AGR       3,600,000C [           C]

                                                        1,186,000C_

                                AGR       3,000,000N           N_

 

15.  AGR161 - AGRIBUSINESS DEVELOPMENT AND RESEARCH

OPERATING                       AGR         140,558A [   140,558A]

                                                          390,558A_

                                AGR       3,357,718W   3,357,718W_

 

16.  AGR192 - GENERAL ADMINISTRATION FOR AGRICULTURE

                                              29.00*       29.00*_

OPERATING                       AGR       1,611,328A [ 1,611,328A]

                                                        1,614,128A_

INVESTMENT CAPITAL              AGR                C   1,000,000C_

 

17.  LNR153 - COMMERCIAL FISHERIES AND RESOURCE ENHANCEMENT

                                               9.00*        9.00*_

OPERATING                       LNR         710,130A     710,130A_

                                LNR         314,193B     314,193B_

                                LNR         308,210N [   308,210N]

                                                          708,210N_

 

18.  AGR153 - AQUACULTURE DEVELOPMENT PROGRAM

                                               8.00*        8.00*_

OPERATING                       AGR         502,844A [   502,844A]

                                                          553,014A_

                                AGR          30,000B      30,000B_

                                AGR          85,115N      85,115N_

 

19.  BED143 - HIGH TECHNOLOGY DEVELOPMENT CORPORATION

                                               1.50*        1.50*_

OPERATING                       BED         936,930A     936,930A_

                                               1.50*        1.50*_

                                BED       3,871,030B   3,846,030B_

                                BED       3,789,392N   3,489,392N_

                                BED       1,500,000W   1,500,000W_

 

20.  BED145 - HAWAII STRATEGIC DEVELOPMENT CORPORATION

                                               1.00*             

OPERATING                       BED          92,848A             _

                                                   * [      1.00*]

                                                                 *_

                                BED       4,238,125W [ 4,356,288W]

                                                        4,263,440W_

 

21.  BED146 - NATURAL ENERGY LABORATORY OF HAWAII AUTHORITY

OPERATING                       BED         169,993A [          A]

                                                          250,000A_

                                BED       3,709,604B [ 4,114,477B]

                                                        5,105,227B_

                                BED       6,918,525N   6,843,525N_

INVESTMENT CAPITAL              BED                C   1,602,000C_

                                BED                N   4,000,000N_

 

22.  LNR141 - WATER AND LAND DEVELOPMENT

                                               3.00*        3.00*_

OPERATING                       LNR         285,052A     285,052A_

                                LNR         110,000W     110,000W_

INVESTMENT CAPITAL              LNR         850,000C [           C]

                                                       15,600,000C_

                                LNR       1,200,000N [           N]

                                                        3,000,000N_

                                LNR         600,000S [           S]

                                                          185,000S_

 

23.  BED150 - HAWAII COMMUNITY DEVELOPMENT AUTHORITY

                                               2.00*        2.00*_

OPERATING                       BED         262,281A     288,245A_

                                BED       2,500,000B   2,500,000B_

                                BED          12,865N             _

                                BED         546,725W     533,860W_

INVESTMENT CAPITAL              BED    [  3,103,000C ][ 2,603,000C]

                                          2,603,000C   2,672,000C_

 

24.  BED151 - ALOHA TOWER DEVELOPMENT CORPORATION

                                               1.00* [      1.00*]

                                                                 *_

OPERATING                       BED       1,533,386B [ 1,533,386B]

                                                        1,506,734B_

 


B.  EMPLOYMENT

1.   LBR111 - PLACEMENT SERVICES

                                               4.30*        4.30*_

OPERATING                       LBR         296,099A     296,099A_

                                LBR       6,777,527B   6,777,527B_

                                             119.20*      119.20*_

                                LBR      48,902,800N  48,902,800N_

                                LBR       3,567,524U   3,567,524U_

 

2.   LBR135 - WORKFORCE DEVELOPMENT COUNCIL

                                               3.00*        3.00*_

OPERATING                       LBR         227,100A     177,100A_

                                LBR         434,606N     434,606N_

 

3.   LBR143 - OCCUPATIONAL SAFETY AND HEALTH

                                              39.00*       39.00*_

OPERATING                       LBR       1,918,306A   1,918,306A_

                                              25.00*       25.00*_

                                LBR       2,149,301N   2,149,301N_

                                LBR          50,000W      50,000W_

 

4.   LBR152 - WAGE STANDARDS AND FAIR EMPLOYMENT PRACTICES

                                              24.50*       24.50*_

OPERATING                       LBR       1,173,257A   1,173,257A_

                                LBR          53,131U      53,131U_

 

5.   LBR153 - CIVIL RIGHTS COMMISSION

                                              21.50* [     21.50*]

                                                            24.50*_

OPERATING                       LBR       1,147,692A [ 1,147,692A]

                                                        1,282,236A_

                                               5.50*        5.50*_

                                LBR         545,706N     545,706N_

 

6.   LBR161 - PUBLIC AND PRIVATE EMPLOYMENT

                                               1.00*        1.00*_

OPERATING                       LBR         421,716A     421,716A_

 

7.   LBR171 - UNEMPLOYMENT COMPENSATION

OPERATING                       LBR     166,626,650B  166,626,650B_

                                             218.30*      218.30*_

                                LBR      14,811,202N  14,811,202N_

 

8.   LBR183 - DISABILITY COMPENSATION

                                             109.00*      109.00*_

OPERATING                       LBR       5,053,665A   5,053,665A_

                                               4.00* [      4.00*]

                                                             8.00*_

                                LBR      23,675,713B  23,675,713B_

 

9.   HMS802 - VOCATIONAL REHABILITATION

                                              26.36*       26.36*_

OPERATING                       HMS       3,859,253A   3,895,309A_

                                              92.64*       92.64*_

                                HMS      12,379,474N  12,379,474N_

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

INVESTMENT CAPITAL              HMS                C     200,000C_

 

10.  LBR901 - DLIR - DATA GATHERING, RESEARCH, AND ANALYSIS

                                               8.88*        8.88*_

OPERATING                       LBR         738,114A [   738,114A]

                                                          850,114A_

                                              28.12*       28.12*_

                                LBR       2,476,695N   2,476,695N_

 

11.  LBR902 - GENERAL ADMINISTRATION

                                              27.46*       27.46*_

OPERATING                       LBR       1,472,172A   1,472,172A_

                                              35.48*       35.48*_

                                LBR       2,967,486N   2,967,486N_

 

12.  LBR903 - OFFICE OF COMMUNITY SERVICES

                                               4.00*        4.00*_

OPERATING                       LBR       4,412,792A [ 4,112,792A]

                                                        6,750,696A_

                                               2.00*        2.00*_

                                LBR       5,831,719N   5,831,719N_

INVESTMENT CAPITAL              LBR       5,900,000C [           C]

                                                       14,958,000C_

 

13.  LBR812 - LABOR AND INDUSTRIAL RELATIONS APPEALS BOARD

                                              12.00*       12.00*_

OPERATING                       LBR         700,256A     700,256A_

 


C.  TRANSPORTATION FACILITIES

1.   TRN102 - HONOLULU INTERNATIONAL AIRPORT

                                             588.50*      588.50*_

OPERATING                       TRN      87,306,848B [ 93,101,192B]

                                                       105,611,169B_

                                TRN       4,000,000N   2,425,000N_

INVESTMENT CAPITAL              TRN    [  6,079,000B ] 19,145,000B_

                                          4,879,000B             _

                                TRN                E  106,812,000E_

                                TRN    [ 11,232,000N ] 9,135,000N_

                                          8,012,000N             _

                                TRN      35,938,000X [           X]

                                                       88,277,000X_

 

2.   TRN104 - GENERAL AVIATION

                                              30.00*       30.00*_

OPERATING                       TRN       5,323,844B [ 6,187,082B]

                                                        6,563,080B_

INVESTMENT CAPITAL              TRN         537,000B     200,000B_

                                TRN       6,285,000N   4,370,000N_

 

3.   TRN111 - HILO INTERNATIONAL AIRPORT

                                              79.00*       79.00*_

OPERATING                       TRN      11,939,954B [ 10,248,092B]

                                                       10,720,039B_

                                TRN       2,000,000N     760,000N_

INVESTMENT CAPITAL              TRN                     1,250,000B_

 

4.   TRN114 - KONA INTERNATIONAL AIRPORT AT KEAHOLE

                                              83.00*       83.00*_

OPERATING                       TRN      12,166,267B [ 11,343,561B]

                                                       11,663,378B_

                                TRN         760,000N [          N]

                                                          100,000N_

INVESTMENT CAPITAL              TRN       1,280,000B   3,000,000B_

                                TRN       1,817,000N           N_

                                TRN       1,225,000X           X_

 

5.   TRN116 - WAIMEA-KOHALA AIRPORT

                                               2.00*        2.00*_

OPERATING                       TRN         608,082B [   423,868B]

                                                          433,455B_

                                TRN                N [   215,704N]

                                                          323,000N_

INVESTMENT CAPITAL              TRN          56,000B     300,000B_

                                TRN                E      30,000E_

                                TRN         659,000N [  3,200,000N]

                                                        3,770,000N_

 

6.   TRN118 - UPOLU AIRPORT

OPERATING                       TRN         343,500B     149,500B_

 

7.   TRN131 - KAHULUI AIRPORT

                                             149.00*      149.00*_

OPERATING                       TRN      19,423,988B [ 17,285,075B]

                                                       17,764,381B_

                                TRN         600,000N             _

INVESTMENT CAPITAL              TRN       3,675,000B   7,450,000B_

                                TRN                E  33,915,000E_

                                TRN       2,329,000N [ 13,300,000N]

                                                       18,315,000N_

                                TRN      10,293,000X           X_

 

8.   TRN133 - HANA AIRPORT

                                               1.00* [      1.00*]

                                                             2.00*_

OPERATING                       TRN         140,158B [   287,716B]

                                                          345,489B_

                                TRN                N [   215,704N]

                                                          323,000N_

INVESTMENT CAPITAL              TRN          56,000B     300,000B_

                                TRN         659,000N   3,200,000N_

 

9.   TRN135 - KAPALUA AIRPORT

                                               6.00*        6.00*_

OPERATING                       TRN       1,318,950B [ 1,063,877B]

                                                        1,294,740B_

 

10.  TRN141 - MOLOKAI AIRPORT

                                              13.50*       13.50*_

OPERATING                       TRN       1,225,026B [ 1,406,355B]

                                                        1,797,847B_

INVESTMENT CAPITAL              TRN          20,000B           B_

                                TRN         915,000E [           E]

                                                          135,000E_

                                TRN       1,400,000N [           N]

                                                        2,500,000N_

 

11.  TRN143 - KALAUPAPA AIRPORT

                                               1.00* [      1.00*]

                                                             2.00*_

OPERATING                       TRN         228,621B [   164,947B]

                                                          222,720B_

                                TRN                N [   215,704N]

                                                          323,000N_

INVESTMENT CAPITAL              TRN          56,000B     300,000B_

                                TRN         659,000N   3,200,000N_

 

12.  TRN151 - LANAI AIRPORT

                                              10.00*       10.00*_

OPERATING                       TRN       1,400,011B [ 1,046,823B]

                                                        1,431,971B_

INVESTMENT CAPITAL              TRN         600,000E           E_

                                TRN         550,000N           N_

 

13.  TRN161 - LIHUE AIRPORT

                                             100.00*      100.00*_

OPERATING                       TRN      13,132,822B [ 16,690,578B]

                                                       17,905,795B_

                                TRN       2,000,000N   2,260,000N_

INVESTMENT CAPITAL              TRN       2,942,000B [           B]

                                                        7,500,000B_

                                TRN                E   3,821,000E_

                                TRN      19,320,000N [           N]

                                                       13,666,000N_

                                TRN         370,000X [           X]

                                                        4,725,000X_

 

14.  TRN163 - PORT ALLEN AIRPORT

OPERATING                       TRN           1,841B      26,841B_

 

15.  TRN195 - AIRPORTS ADMINISTRATION

                                             109.00*      109.00*_

OPERATING                       TRN      99,457,463B [ 98,834,063B]

                                                       99,146,790B_

INVESTMENT CAPITAL              TRN      16,166,000B  14,376,000B_

                                TRN                E   4,150,000E_

                                TRN      29,750,000N [ 17,770,000N]

                                                       39,220,000N_

                                TRN                X  31,200,000X_

 

16.  TRN301 - HONOLULU HARBOR

                                             119.00* [    119.00*]

                                                           118.00*_

OPERATING                       TRN      21,344,565B [ 21,004,565B]

                                                       20,058,285B_

INVESTMENT CAPITAL              TRN       5,900,000B [           B]

                                                        3,300,000B_

                                TRN                     6,000,000E_

                                TRN                R   2,000,000R_

 

17.  TRN303 - KALAELOA BARBERS POINT HARBOR

                                               3.00*        3.00*_

OPERATING                       TRN         792,522B [   792,522B]

                                                        1,055,713B_

INVESTMENT CAPITAL              TRN         225,000B   1,800,000B_

 

18.  TRN305 - KEWALO BASIN

                                               2.00*        2.00*_

OPERATING                       TRN       1,263,808B [ 1,263,808B]

                                                          831,738B_

 

19.  TRN311 - HILO HARBOR

                                              15.00* [     15.00*]

                                                            14.00*_

OPERATING                       TRN       2,183,405B [ 2,213,305B]

                                                        2,243,133B_

INVESTMENT CAPITAL              TRN       1,900,000B           B_

                                TRN                    45,000,000E_

 

20.  TRN313 - KAWAIHAE HARBOR

                                               1.00* [      1.00*]

                                                             2.00*_

OPERATING                       TRN         945,172B [   715,172B]

                                                          945,508B_

INVESTMENT CAPITAL              TRN         200,000B [           B]

                                                        1,700,000B_

 

21.  TRN331 - KAHULUI HARBOR

                                              18.00*       18.00*_

OPERATING                       TRN       2,650,570B [ 2,698,226B]

                                                        2,739,678B_

INVESTMENT CAPITAL              TRN       1,200,000B [  1,500,000B]

                                                        3,500,000B_

                                TRN                E  12,000,000E_

 

22.  TRN341 - KAUNAKAKAI HARBOR

                                               1.00*        1.00*_

OPERATING                       TRN         482,755B [   501,862B]

                                                          502,909B_

 

23.  TRN361 - NAWILIWILI HARBOR

                                              15.00*       15.00*_

OPERATING                       TRN       2,194,874B [ 2,204,378B]

                                                        2,233,002B_

INVESTMENT CAPITAL              TRN         375,000B [           B]

                                                          100,000B_

                                TRN                E   2,000,000E_

 

24.  TRN363 - PORT ALLEN HARBOR

                                               1.00*        1.00*_

OPERATING                       TRN         895,940B [   935,873B]

                                                          502,221B_

INVESTMENT CAPITAL              TRN         500,000B           B_

 

25.  TRN351 - KAUMALAPAU HARBOR

OPERATING                       TRN         208,000B     208,000B_

INVESTMENT CAPITAL              TRN         500,000B   4,000,000B_

 

26.  TRN395 - HARBORS ADMINISTRATION

                                              57.00* [     57.00*]

                                                            59.00*_

OPERATING                       TRN      45,283,463B [ 45,402,640B]

                                                       49,144,997B_

INVESTMENT CAPITAL              TRN       7,863,000B [  3,038,000B]

                                                        3,838,000B_

                                TRN      20,000,000D  20,000,000D_

                                TRN       2,000,000N           N_

 

27.  TRN501 - OAHU HIGHWAYS

                                             228.00*      228.00*_

OPERATING                       TRN      74,037,884B  65,731,575B_

                                TRN         900,000N     900,000N_

INVESTMENT CAPITAL              TRN       3,000,000B [           B]

                                                        3,430,000B_

                                TRN    [ 19,400,000E ][ 19,560,000E]

                                         17,400,000E  50,670,000E_

                                TRN      40,720,000N [ 59,630,000N]

                                                       164,108,000N_

                                TRN                R   2,707,000R_

                                TRN                X   1,500,000X_

 

28.  TRN511 - HAWAII HIGHWAYS

                                             124.00*      124.00*_

OPERATING                       TRN      25,735,257B  26,787,291B_

INVESTMENT CAPITAL              TRN       6,451,000E [  6,801,000E]

                                                       12,876,000E_

                                TRN      39,999,000N  52,589,000N_

 

29.  TRN531 - MAUI HIGHWAYS

                                              65.00*       65.00*_

OPERATING                       TRN      17,506,124B  17,472,079B_

INVESTMENT CAPITAL              TRN      19,520,000E [  4,255,000E]

                                                        4,495,000E_

                                TRN          80,000N [  8,560,000N]

                                                       10,210,000N_

 

30.  TRN541 - MOLOKAI HIGHWAYS

                                              12.00*       12.00*_

OPERATING                       TRN       4,536,206B   4,161,302B_

INVESTMENT CAPITAL              TRN         565,000E     235,000E_

                                TRN       1,495,000N     940,000N_

 

31.  TRN551 - LANAI HIGHWAYS

                                               4.00*        4.00*_

OPERATING                       TRN         918,193B     824,931B_

 

32.  TRN561 - KAUAI HIGHWAYS

                                               51.00*       51.00*_

OPERATING                       TRN      11,740,850B [ 12,660,689B]

                                                       12,858,419B_

INVESTMENT CAPITAL              TRN       9,310,000E [  8,880,000E]

                                                       11,880,000E_

                                TRN      22,200,000N [ 31,520,000N]

                                                       43,520,000N_

 

33.  TRN595 - HIGHWAYS ADMINISTRATION

                                              80.00*       80.00*_

OPERATING                       TRN      78,470,756B [ 78,255,294B]

                                                       78,644,294B_

                                TRN       3,288,113N [ 3,176,226N]

                                                        5,421,018N_

INVESTMENT CAPITAL              TRN      19,250,000B  18,000,000B_

                                TRN      15,265,000E [  6,300,000E]

                                                        8,824,000E_

                                TRN      19,360,000N [ 14,000,000N]

                                                       19,401,000N_

 

34.  TRN597 - HIGHWAY SAFETY

                                              31.00*       31.00*_

OPERATING                       TRN       5,924,225B   5,924,225B_

                                               9.00*        9.00*_

                                TRN       5,538,482N   5,538,482N_

 

35.  TRN995 - GENERAL ADMINISTRATION

                                             100.00* [    100.00*]

                                                           103.00*_

OPERATING                       TRN      14,661,518B [ 14,661,518B]

                                                       13,287,518B_

                                TRN       2,381,854N [ 2,381,854N]

                                                       16,342,926N_

                                TRN         112,500R [   112,500R]

                                                          140,969R_

 


D.  ENVIRONMENTAL PROTECTION

1.   HTH840 - ENVIRONMENTAL MANAGEMENT

                                              53.00* [     53.00*]

                                                            57.00*_

OPERATING                       HTH       3,225,126A [ 3,225,729A]

                                                        3,306,443A_

                                              50.20* [     50.20*]

                                                            60.20*_

                                HTH      60,500,843B [ 60,500,843B]

                                                       60,696,902B_

                                              47.40*       47.40*_

                                HTH       8,184,259N [ 8,184,259N]

                                                        8,356,169N_

                                              53.40* [     53.40*]

                                                            54.40*_

                                HTH      97,390,091W [ 97,390,091W]

                                                       164,210,249W_

INVESTMENT CAPITAL              HTH       3,714,000C   3,714,000C_

                                HTH      18,567,000N  18,567,000N_

 

2.   AGR846 - PESTICIDES

                                              18.00*       18.00*_

OPERATING                       AGR         836,475A [   836,475A]

                                                          836,705A_

                                               1.00*        1.00*_

                                AGR         418,806N     418,806N_

                                               4.00*        4.00*_

                                AGR         738,521W     738,521W_

 

3.   LNR401 - AQUATIC RESOURCES

                                              27.00*       27.00*_

OPERATING                       LNR       2,338,928A [ 2,338,928A]

                                                        2,377,878A_

                                               1.00*        1.00*_

                                LNR       1,188,797N [ 1,188,797N]

                                                        2,288,797N_

 

4.   LNR402 - FORESTS AND WILDLIFE RESOURCES

                                              52.00* [     52.00*]

                                                            55.50*_

OPERATING                       LNR       5,057,911A [ 5,057,911A]

                                                        3,372,769A_

                                LNR       3,023,087B   3,023,087B_

                                               5.50* [      5.50*]

                                                             6.00*_

                                LNR       5,017,900N [ 5,017,900N]

                                                        5,105,458N_

INVESTMENT CAPITAL              LNR                C     500,000C_

 

5.   LNR404 - WATER RESOURCES

                                              19.00* [     19.00*]

                                                            21.00*_

OPERATING                       LNR       1,582,432A [ 1,582,432A]

                                                        2,335,120A_

                                               3.00*        3.00*_

                                LNR         350,246B     350,246B_

 

6.   LNR405 - CONSERVATION AND RESOURCES ENFORCEMENT

                                              93.00* [     93.00*]

                                                           109.00*_

OPERATING                       LNR       5,112,718A [ 5,169,532A]

                                                        6,049,876A_

                                              22.00*       22.00*_

                                LNR       1,596,200B   1,558,569B_

                                               2.00*        2.00*_

                                LNR         634,914N     654,598N_

                                               1.00*        1.00*_

                                LNR          36,054W      36,054W_

 

7.   LNR407 - NATURAL AREA RESERVES AND MANAGEMENT

                                              22.00*       22.00*_

OPERATING                       LNR       1,137,714A   1,137,714A_

                                                             1.00*_

                                LNR       3,300,000B [ 3,300,000B]

                                                       10,031,500B_

 

8.   HTH850 - POLICY DEVELOPMENT, COORDINATION, AND ANALYSIS FOR NATURAL PHYSICAL ENVIRONMENT

                                               5.00*        5.00*_

OPERATING                       HTH         297,112A     297,170A_

 

9.   LNR906 - LNR - NATURAL AND PHYSICAL ENVIRONMENT

                                              32.00*       32.00*_

OPERATING                       LNR       1,894,007A   1,894,007A_

                                               5.00*        5.00*_

                                LNR         540,137B     575,103B_

INVESTMENT CAPITAL              LNR       6,175,000C   2,175,000C_

 

10.  HTH849 - ENVIRONMENTAL HEALTH ADMINISTRATION

                                              14.50* [     14.50*]

                                                            15.00*_

OPERATING                       HTH         809,237A [   809,402A]

                                                          846,902A_

                                                              .50*_

                                HTH                B      49,875B_

                                              17.50* [     17.50*]

                                                            14.50*_

                                HTH       3,098,129N [ 3,098,129N]

                                                        3,037,634N_

                                              10.00* [     10.00*]

                                                            14.00*_

                                HTH       2,974,507W [ 2,974,507W]

                                                        3,210,682W_

 


E.  HEALTH

1.   HTH101 - TUBERCULOSIS CONTROL

                                              32.00*       32.00*_

OPERATING                       HTH       2,516,597A   2,516,792A_

                                               2.00* [      2.00*]

                                                             1.00*_

                                HTH       1,318,876N   1,318,876N_

 

2.   HTH111 - HANSEN'S DISEASE SERVICES

                                              68.00*       68.00*_

OPERATING                       HTH       4,707,801A [ 4,707,981A]

                                                        4,812,981A_

                                               3.00* [      3.00*]

                                                             8.00*_

                                HTH         695,669N     695,669N_

INVESTMENT CAPITAL              AGS                C     750,000C_

 

3.   HTH121 - STD/AIDS PREVENTION SERVICES

                                              15.00*       15.00*_

OPERATING                       HTH       5,513,222A   5,513,384A_

                                               4.50*        4.50*_

                                HTH       5,909,282N   5,909,282N_

 

4.   HTH131 - DISEASE OUTBREAK CONTROL

                                              20.60*       20.60*_

OPERATING                       HTH       1,519,422A   1,519,686A_

                                              22.40* [     22.40*]

                                                            34.40*_

                                HTH      10,404,041N  10,404,041N_

 

5.   HTH141 - DENTAL DISEASES

                                              25.00*       25.00*_

OPERATING                       HTH       1,762,681A   1,762,976A_

 

6.   HTH730 - EMERGENCY MEDICAL SERVICES AND INJURY PREVENTION SYSTEM

                                              14.00*       14.00*_

OPERATING                       HTH      42,104,770A [ 42,104,910A]

                                                       50,788,283A_

                                HTH       5,230,000B [ 2,600,000B]

                                                        4,293,658B_

                                               3.00*        3.00*_

                                HTH       3,494,122N [ 3,494,122N]

                                                        3,614,122N_

 

7.   HTH501 - DEVELOPMENTAL DISABILITIES

                                             230.75* [    230.75*]

                                                           235.75*_

OPERATING                       HTH      48,692,087A [ 50,668,874A]

                                                       55,878,587A_

                                               3.00*        3.00*_

                                HTH       1,008,662B   1,008,662B_

                                HTH         200,000N             _

                                HTH                U  51,559,936U_

INVESTMENT CAPITAL              AGS                C   1,500,000C_

                                HTH                C     500,000C_

 

8.   HTH530 - CHILDREN WITH SPECIAL HEALTH NEEDS SERVICES

                                             120.75*      120.75*_

OPERATING                       HTH      10,108,534A  10,109,756A_

                                               3.00*        3.00*_

                                HTH       1,125,171B   1,125,171B_

                                              41.00* [     41.00*]

                                                            43.00*_

                                HTH       4,309,227N [ 4,305,727N]

                                                        4,442,727N_

 

9.   HTH540 - WOMEN, INFANTS & CHILDREN SERVICES

                                             115.50* [    115.50*]

                                                           113.50*_

OPERATING                       HTH      29,660,385N [ 29,660,385N]

                                                       30,078,144N_

 

10.  HTH550 - MATERNAL AND CHILD HEALTH SERVICES

                                              17.00*       17.00*_

OPERATING                       HTH      17,354,246A [ 17,354,422A]

                                                       16,430,639A_

                                HTH         400,000B [   400,000B]

                                                          379,120B_

                                              22.50* [     22.50*]

                                                            23.50*_

                                HTH       5,920,144N [ 5,920,144N]

                                                        5,520,000N_

                                               1.00*        1.00*_

                                HTH         758,190U     758,190U_

 

11.  HTH180 - CHRONIC DISEASE MANAGEMENT AND CONTROL

                                              19.00* [     19.00*]

                                                            20.00*_

OPERATING                       HTH       1,027,226A [   977,332A]

                                                        1,227,332A_

                                HTH          18,000B      18,000B_

                                              11.00*       11.00*_

                                HTH       3,362,821N   3,362,821N_

 

12.  HTH570 - COMMUNITY HEALTH NURSING

                                             449.00*      451.00*_

OPERATING                       HTH      15,856,509A  15,892,292A_

                                HTH          90,720B      90,720B_

 

13.  HTH595 - HEALTH RESOURCES ADMINISTRATION

                                              28.00*       28.00*_

OPERATING                       HTH       6,381,797A [ 3,645,935A]

                                                        7,450,935A_

                                               2.00*        2.00*_

                                HTH      47,359,441B [ 47,359,441B]

                                                       48,359,441B_

                                               7.50* [      7.50*]

                                                             8.50*_

                                HTH         867,373N [   867,373N]

                                                        1,007,373N_

INVESTMENT CAPITAL              HTH       6,096,000C [           C]

                                                        8,258,000C_

 

14.  HTH210 - HAWAII HEALTH SYSTEMS CORPORATION

OPERATING                       HTH      32,280,041A  34,154,041A_

                                           2,836.25*    2,836.25*_

                                HTH     334,443,937B  332,569,937B_

INVESTMENT CAPITAL              HTH       7,390,000C [  1,025,000C]

                                                       21,509,000C_

                                HTH      22,000,000E           E_

                                HTH      18,228,000N [           N]

                                                        1,800,000N_

 

15.  SUB601 - PRIVATE HOSPITALS AND MEDICAL SERVICES

 

16.  HTH420 - ADULT MENTAL HEALTH - OUTPATIENT

                                             200.50*      200.50*_

OPERATING                       HTH      61,561,900A  61,607,425A_

                                HTH      14,652,757B [ 14,652,757B]

                                                       22,382,981B_

                                HTH       1,643,030N   1,643,030N_

 

17.  HTH430 - ADULT MENTAL HEALTH - INPATIENT

                                             627.50*      627.50*_

OPERATING                       HTH      49,389,054A [ 48,934,743A]

                                                       49,552,846A_

INVESTMENT CAPITAL              AGS          55,000C [    410,000C]

                                                        3,582,000C_

                                HTH                C     150,000C_

 

18.  HTH440 - ALCOHOL AND DRUG ABUSE

                                              22.00*       22.00*_

OPERATING                       HTH      13,470,829A  18,391,149A_

                                HTH         150,000B     150,000B_

                                               6.00*        6.00*_

                                HTH      10,859,867N  10,859,867N_

 

19.  HTH460 - CHILD AND ADOLESCENT MENTAL HEALTH

                                             163.50*      163.50*_

OPERATING                       HTH      49,970,774A [ 49,973,154A]

                                                       50,387,520A_

                                HTH      12,530,867B  12,530,867B_

                                HTH         731,138N [   731,138N]

                                                        1,039,238N_

                                HTH       2,250,000U   2,250,000U_

 

20.  HTH495 - BEHAVIORAL HEALTH SERVICES ADMINISTRATION

                                              65.00*       65.00*_

OPERATING                       HTH       7,686,555A   7,687,133A_

                                HTH       1,504,499N   1,504,499N_

 

21.  HTH610 - ENVIRONMENTAL HEALTH SERVICES

                                             139.00*      139.00*_

OPERATING                       HTH       6,890,882A   6,892,270A_

                                               8.00* [      8.00*]

                                                             7.00*_

                                HTH         944,184B [   944,184B]

                                                          894,309B_

                                               7.00*        7.00*_

                                HTH         594,682N     594,682N_

                                               2.00*        2.00*_

                                HTH          91,259U      91,259U_

 

22.  HTH710 - STATE LABORATORY SERVICES

                                              84.00* [     84.00*]

                                                            86.00*_

OPERATING                       HTH       5,347,308A [ 5,348,313A]

                                                        6,022,120A_

INVESTMENT CAPITAL              AGS                C     212,000C_

 

23.  HTH720 - MEDICAL FACILITIES - STDS, INSPECTION, AND LICENSING

                                              19.20* [     19.20*]

                                                            20.40*_

OPERATING                       HTH       1,263,918A [ 1,263,985A]

                                                        1,365,841A_

                                HTH         356,000B     356,000B_

                                              17.60*       17.60*_

                                HTH       1,559,994N   1,559,994N_

                                HTH                U     903,403U_

 

24.  HTH906 - COMPREHENSIVE HEALTH PLANNING

                                               8.00*        8.00*_

OPERATING                       HTH         494,962A     495,018A_

                                HTH          39,000B      39,000B_

 

25.  HTH760 - HEALTH STATUS MONITORING

                                              26.00*       26.00*_

OPERATING                       HTH       1,505,741A   1,506,102A_

                                HTH         250,000B     250,000B_

                                               2.00*        2.00*_

                                HTH         397,214N     397,214N_

 

26.  HTH905 - POLICY DEVELOPMENT AND ADVOCACY FOR DEVELOPMENTAL DISABILITIES

                                               1.50*        1.50*_

OPERATING                       HTH          99,005A      99,021A_

                                               6.50*        6.50*_

                                HTH         462,315N     462,315N_

 

27.  HTH907 - GENERAL ADMINISTRATION

                                             118.50*      118.50*_

OPERATING                       HTH       7,429,802A [ 7,461,892A]

                                                        7,481,933A_

                                HTH       1,304,909N   1,304,909N_

INVESTMENT CAPITAL              AGS         421,000C [  2,854,000C]

                                                        3,290,000C_

                                HTH                C     600,000C_

 


F.  SOCIAL SERVICES

1.   HMS301 - CHILD WELFARE SERVICES

                                             264.44*      264.44*_

OPERATING                       HMS      21,057,140A [ 21,057,140A]

                                                       21,672,370A_

                                HMS         450,000B     450,000B_

                                             187.06*      187.06*_

                                HMS      26,690,319N [ 26,690,319N]

                                                       33,880,805N_

 

2.   HMS302 - CHILD CARE SERVICES

                                              23.00*       23.00*_

OPERATING                       HMS       1,123,902A   1,155,792A_

                                               1.00*        1.00*_

                                HMS       5,646,971N [ 5,646,971N]

                                                        6,442,270N_

 

3.   HMS303 - CHILD PLACEMENT BOARD AND RELATED CLIENT PAYMENTS

OPERATING                       HMS      39,908,053A  44,816,013A_

                                HMS      17,986,470N  20,095,666N_

 

4.   HMS305 - CHILD CARE PAYMENTS

OPERATING                       HMS      22,411,811A  22,411,811A_

                                HMS      39,531,967N [ 39,531,967N]

                                                       34,250,754N_

 

5.   HMS501 - YOUTH SERVICES ADMINISTRATION

                                              21.00*       21.00*_

OPERATING                       HMS       1,173,259A [ 1,186,087A]

                                                        1,383,303A_

                                HMS       4,484,811N [ 4,484,811N]

                                                        2,196,154N_

INVESTMENT CAPITAL              HMS         200,000C [           C]

                                                        1,500,000C_

 

6.   HMS502 - YOUTH SERVICES PROGRAM

OPERATING                       HMS       3,632,308A [ 3,532,308A]

                                                        4,012,192A_

                                HMS       1,309,342N [ 1,309,342N]

                                                        1,209,342N_

INVESTMENT CAPITAL              HMS         500,000C [           C]

                                                        2,000,000C_

 

7.   HMS503 - YOUTH RESIDENTIAL PROGRAMS

                                              88.50* [     88.50*]

                                                           114.50*_

OPERATING                       HMS       6,278,187A [ 6,514,961A]

                                                       11,123,241A_

                                HMS       1,463,704N [ 1,463,704N]

                                                        1,763,704N_

                                                .50*         .50*_

                                HMS          16,540U      16,540U_

INVESTMENT CAPITAL              HMS         100,000C [           C]

                                                        1,745,000C_

 

8.   DEF112 - SERVICES TO VETERANS

                                              24.00* [     24.00*]

                                                            25.00*_

OPERATING                       DEF       1,414,201A [ 1,164,201A]

                                                        2,486,097A_

INVESTMENT CAPITAL              AGS       2,064,000C           C_

                                DEF       1,350,000C [           C]

                                                        2,740,000C_

 

9.   HMS601 - ADULT AND COMMUNITY CARE SERVICES BRANCH

                                              99.58*       99.58*_

OPERATING                       HMS       9,233,205A [ 9,245,214A]

                                                        9,337,560A_

                                              17.92*       17.92*_

                                HMS       5,393,860N [ 5,393,860N]

                                                        5,435,536N_

                                HMS          10,000R      10,000R_

                                HMS         280,106U     280,106U_

INVESTMENT CAPITAL              HMS         500,000C           C_

 

10.  HMS201 - TEMPORARY ASSISTANCE TO NEEDY FAMILIES

OPERATING                       HMS      11,145,517A  11,145,517A_

                                HMS      50,220,369N  50,220,369N_

 

11.  HMS202 - PAYMENTS TO ASSIST THE AGED, BLIND, AND DISABLED

OPERATING                       HMS       6,850,560A [ 6,850,560A]

                                                        5,352,539A_

 

12.  HMS204 - GENERAL ASSISTANCE PAYMENTS

OPERATING                       HMS      18,764,891A [ 18,764,891A]

                                                       19,362,912A_

 

13.  HMS206 - FEDERAL ASSISTANCE PAYMENTS

OPERATING                       HMS       2,035,806N   2,035,806N_

 

14.  HMS203 - TEMPORARY ASSISTANCE TO OTHER NEEDY FAMILIES

OPERATING                       HMS      31,164,660A  31,164,660A_

 

15.  HMS220 - RENTAL HOUSING SERVICES

OPERATING                       HMS         584,556A     584,556A_

                                             198.00* [    198.00*]

                                                           197.00*_

                                HMS      43,372,325N [ 43,457,921N]

                                                       42,934,146N_

                                              23.00*       23.00*_

                                HMS       3,899,185W [ 3,899,185W]

                                                        3,843,134W_

INVESTMENT CAPITAL              HMS    [  3,500,000C ] 2,000,000C_

                                          2,000,000C             _

 

16.  BED220 - RENTAL HOUSING SERVICES

 

17.  HMS807 - TEACHER HOUSING

OPERATING                       HMS         360,917W     360,917W_

 

18.  HMS229 - HCDCH ADMINISTRATION

                                              29.00* [     29.00*]

                                                            23.00*_

OPERATING                       HMS      10,705,025N [ 10,793,606N]

                                                       10,398,053N_

                                              20.00* [     20.00*]

                                                            12.00*_

                                HMS       2,896,234W [ 2,896,234W]

                                                        1,504,030W_

INVESTMENT CAPITAL              HMS       3,000,000C [  2,000,000C]

                                                        8,950,000C_

 

19.  HMS225 - PRIVATE HOUSING DEVELOPMENT & OWNERSHIP

                                              10.00* [     10.00*]

                                                             9.00*_

OPERATING                       HMS       1,594,370N [ 1,594,370N]

                                                        1,383,042N_

                                               8.00* [      8.00*]

                                                             4.00*_

                                HMS       6,962,849W [ 6,962,849W]

                                                        5,540,355W_

 

20.  HMS223 - BROADENED HOMESITE OWNERSHIP

OPERATING                       HMS         211,473W [   211,473W]

                                                                 W_

 

21.  BED229 - HPHA ADMINISTRATION

                                                            15.00*_

OPERATING                       BED                W   2,098,526W_

 

22.  HMS227 - HOUSING FINANCE

OPERATING                       HMS       3,000,000N [ 3,000,000N]

                                                                 N_

                                              11.00* [     11.00*]

                                                                 *_

                                HMS       1,484,511W [ 1,484,511W]

                                                                 W_

 

23.  HMS222 - RENTAL ASSISTANCE SERVICES

                                               5.25*        5.25*_

OPERATING                       HMS       1,236,941A   1,236,941A_

                                              11.75* [     11.75*]

                                                            17.75*_

                                HMS      25,577,240N [ 25,577,240N]

                                                       25,637,265N_

 

24.  BED225 - PRIVATE HOUSING DEV & OWNERSHIP

                                                             6.00*_

OPERATING                       BED                W   1,908,073W_

INVESTMENT CAPITAL              BED       1,500,000C            C_

 

25.  HMS224 - HOMELESS SERVICES

                                               4.00* [      4.00*]

                                                             5.00*_

OPERATING                       HMS       6,566,670A [ 6,566,670A]

                                                        6,587,766A_

                                HMS       1,369,108N   1,369,108N_

INVESTMENT CAPITAL              HMS         500,000C           C_

 

26.  HMS231 - RENTAL HOUSING TRUST FUND

OPERATING                       HMS      19,008,563T [ 19,008,563T]

                                                                 T_

 

27.  BED223 - BROADENED HOMESITE OWNERSHIP

OPERATING                       BED                W     211,473W_

 

28.  BED227 - HOUSING FINANCE

OPERATING                       BED                N   3,000,000N_

                                                             9.00*_

                                BED                W   1,390,189W_

 

29.  BED231 - RENTAL HOUSING TRUST FUND

OPERATING                       BED                T  22,000,000T_

 

30.  HMS230 - HEALTH CARE PAYMENTS

OPERATING                       HMS     240,191,626A [ 240,301,007A]

                                                       249,412,982A_

                                HMS     368,877,940N [ 355,972,425N]

                                                       342,120,386N_

                                HMS      10,341,215U  10,341,215U_

 

31.  HMS603 - HOME AND COMMUNITY BASED CARE SERVICES

OPERATING                       HMS      17,916,194A [ 18,510,263A]

                                                       19,141,396A_

                                HMS      66,191,306N [ 68,696,463N]

                                                       69,563,236N_

                                HMS      32,793,013U  34,068,348U_

 

32.  HMS245 - QUEST HEALTH CARE PAYMENTS

OPERATING                       HMS     150,853,551A [ 158,728,070A]

                                                       183,129,343A_

                                HMS     214,934,945N [ 229,772,055N]

                                                       247,411,589N_

 

33.  HMS236 - ELIGIBILITY DETERMINATION AND EMPLOYMENT RELATED SERVICES

                                             328.86*      328.86*_

OPERATING                       HMS      12,903,771A  13,268,235A_

                                             255.14*      255.14*_

                                HMS      15,525,799N  15,525,799N_

 

34.  HMS238 - DISABILITY DETERMINATION

                                              45.00*       45.00*_

OPERATING                       HMS       5,218,275N   5,218,275N_

 

35.  ATG500 - CHILD SUPPORT ENFORCEMENT SERVICES

                                              57.46*       57.46*_

OPERATING                       ATG       2,217,344A   2,217,164A_

                                             138.60*      138.60*_

                                ATG      14,820,203N  14,819,853N_

                                              13.94*       13.94*_

                                ATG       2,742,353T   2,742,353T_

 

36.  HMS237 - EMPLOYMENT AND TRAINING

OPERATING                       HMS         491,214A     491,214A_

                                HMS       1,197,541N   1,197,541N_

 

37.  HHL602 - PLANNING AND DEVELOPMENT FOR HAWAIIAN HOMESTEADS

                                              14.00*       14.00*_

OPERATING                       HHL         601,791A [   601,791A]

                                                          851,791A_

                                              66.00*       66.00*_

                                HHL       4,639,793B   4,639,793B_

                                              51.00*       51.00*_

                                HHL       3,084,984T   3,084,984T_

INVESTMENT CAPITAL              HHL       2,300,000C [           C]

                                                        2,500,000C_

 

38.  HHL625 - MANAGEMENT & GEN SUPPORT FOR HAWAIIAN HOMESTEADS

                                               4.00*        4.00*_

OPERATING                       HHL         215,768A     215,768A_

                                              34.00*       34.00*_

                                HHL       3,672,486B   3,672,486B_

                                              26.00*       26.00*_

                                HHL       1,636,888T   1,636,888T_

 

39.  HMS605 - COMMUNITY-BASED RESIDENTIAL SUPPORT

OPERATING                       HMS      14,394,149A  14,969,915A_

 

40.  HTH904 - EXECUTIVE OFFICE ON AGING

                                               3.55*        3.55*_

OPERATING                       HTH       6,146,597A [ 6,146,625A]

                                                        6,443,625A_

                                               7.45*        7.45*_

                                HTH       7,141,320N [ 7,141,320N]

                                                        7,443,720N_

INVESTMENT CAPITAL              HTH         700,000C [           C]

                                                        1,250,000C_

 

41.  HTH520 - PROGRAM DEVELOPMENT, COORDINATION OF SERVICES, AND ACCESS FOR PERSONS WITH DISABILITIES

                                               5.00*        5.00*_

OPERATING                       HTH         966,434A [   966,604A]

                                                        1,116,894A_

                                HTH          10,000B      10,000B_

                                                             2.00*_

                                HTH                U     178,000U_

 

42.  HMS902 - GENERAL SUPPORT FOR HEALTH CARE PAYMENTS

                                             102.49*      102.49*_

OPERATING                       HMS       8,877,550A [ 8,999,708A]

                                                        9,729,372A_

                                             104.51*      104.51*_

                                HMS      16,724,781N [ 16,724,781N]

                                                       17,192,349N_

 

43.  HMS903 - GENERAL SUPPORT FOR BENEFITS, EMPLOYMENT, AND SUPPORT SERVICES

                                              59.96*       59.96*_

OPERATING                       HMS      10,160,813A  10,217,725A_

                                              50.04*       50.04*_

                                HMS      27,312,576N [ 27,312,576N]

                                                       55,018,767N_

 

44.  HMS904 - GENERAL ADMINISTRATION

                                             173.34*      173.34*_

OPERATING                       HMS       8,206,608A [ 8,206,608A]

                                                        8,131,608A_

                                              15.66*       15.66*_

                                HMS       1,465,198N   1,465,198N_

INVESTMENT CAPITAL              HMS                C   1,000,000C_

 

45.  HMS901 - GENERAL SUPPORT FOR SOCIAL SERVICES

                                              27.56*       27.56*_

OPERATING                       HMS       1,657,030A   1,682,578A_

                                              19.44*       19.44*_

                                HMS       1,591,777N   1,591,777N_

INVESTMENT CAPITAL              HMS       1,000,000C           C_

 


G.  FORMAL EDUCATION

1.   EDN100 - SCHOOL-BASED BUDGETING

                                          11,611.00* [ 11,619.00*]

                                                        12,455.10*_

OPERATING                       EDN    1,207,587,227A [1,249,534,985A]

                                                       1,329,630,652A_

                                EDN       5,372,924B   5,372,924B_

                                EDN     144,301,896N  165,509,732N_

                                EDN       5,950,000T   5,950,000T_

                                EDN       2,000,000U   2,000,000U_

                                EDN       3,400,000W   3,398,000W_

INVESTMENT CAPITAL              EDN     212,114,000B [ 62,400,000B]

                                                       150,618,000B_

                                EDN                C   2,050,000C_

                                EDN         500,000R           R_

                                EDN                A  15,000,000A_

 

2.   EDN150 - COMPREHENSIVE STUDENT SUPPORT SERVICES

                                           4,989.00* [  4,996.00*]

                                                         5,385.00*_

OPERATING                       EDN     306,689,072A [ 306,902,364A]

                                                       326,542,106A_

                                               2.00*        2.00*_

                                EDN      46,249,630N  49,653,056N_

                                EDN                U     575,979U_

 

3.   EDN200 - INSTRUCTIONAL SUPPORT

                                             230.00*      230.00*_

OPERATING                       EDN      27,027,762A [ 27,027,762A]

                                                       30,556,579A_

                                               2.00*        2.00*_

                                EDN       1,600,000B   1,600,000B_

                                EDN       1,720,000N [ 1,720,000N]

                                                        1,985,461N_

                                EDN         800,000U     800,000U_

 

4.   EDN300 - STATE AND DISTRICT ADMINISTRATION

                                             425.00* [    425.00*]

                                                           465.00*_

OPERATING                       EDN      32,399,578A [ 32,399,578A]

                                                       39,136,520A_

                                EDN         590,000N     590,000N_

 

5.   EDN400 - SCHOOL SUPPORT

                                           1,749.10* [  1,774.60*]

                                                           646.50*_

OPERATING                       EDN     148,651,458A [ 149,718,350A]

                                                       130,573,969A_

                                             726.50*      726.50*_

                                EDN      22,810,599B  23,112,819B_

                                               3.00*        3.00*_

                                EDN      34,533,485N  35,040,145N_

                                                             4.00*_

                                EDN       2,000,000W   2,000,000W_

INVESTMENT CAPITAL              EDN       2,959,000C   2,959,000C_

 

6.   EDN500 - SCHOOL COMMUNITY SERVICE

                                              35.50*       35.50*_

OPERATING                       EDN      10,593,211A [ 10,593,211A]

                                                       10,847,773A_

                                EDN       1,939,006B   1,939,006B_

                                EDN       3,260,007N   3,260,007N_

                                EDN       7,500,000U   8,000,000U_

                                EDN       7,530,000W   7,530,000W_

 

7.   EDN600 - CHARTER SCHOOLS

OPERATING                       EDN      30,796,584A [ 30,796,584A]

                                                       45,786,762A_

 

8.   AGS807 - PHYSICAL PLANT OPERATIONS AND MAINTENANCE - AGS

                                              85.00*       85.00*_

OPERATING                       AGS       4,453,524A   4,453,524A_

                                AGS       1,000,000U   1,000,000U_

 

9.   EDN407 - PUBLIC LIBRARIES

                                             553.55* [    553.55*]

                                                           555.55*_

OPERATING                       EDN      26,120,761A [ 26,120,761A]

                                                       26,216,761A_

                                EDN       3,125,000B   3,125,000B_

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

INVESTMENT CAPITAL              AGS      17,760,000C [  2,000,000C]

                                                        6,950,000C_

 

10.  DEF114 - HAWAII NATIONAL GUARD YOUTH CHALLENGE ACADEMY

OPERATING                       DEF       1,119,970A [ 1,119,970A]

                                                        1,280,000A_

                                DEF       1,680,000N [ 1,680,000N]

                                                        1,920,000N_

 

11.  UOH100 - UNIVERSITY OF HAWAII, MANOA

                                           3,310.34* [  3,310.34*]

                                                         3,420.84*_

OPERATING                       UOH     222,737,245A [ 191,974,693A]

                                                       198,175,330A_

                                              79.75* [     79.75*]

                                                           251.25*_

                                UOH      76,979,097B [ 85,442,652B]

                                                       165,993,868B_

                                              78.06*       78.06*_

                                UOH       5,484,229N   5,484,229N_

                                             302.75* [    302.75*]

                                                           134.25*_

                                UOH     144,986,769W [ 144,754,305W]

                                                       73,265,857W_

INVESTMENT CAPITAL              UOH      27,826,000C [           C]

                                                        7,351,000C_

                                UOH      31,000,000E           E_

                                UOH                N  25,000,000N_

                                UOH      12,000,000W           W_

                                UOH                A  12,500,000A_

 

12.  UOH210 - UNIVERSITY OF HAWAII, HILO

                                             389.25* [    392.25*]

                                                           458.25*_

OPERATING                       UOH      21,920,835A [ 22,390,932A]

                                                       27,590,785A_

                                              14.00* [     14.00*]

                                                            24.00*_

                                UOH       9,440,557B [ 10,440,557B]

                                                       12,142,646B_

                                UOH         394,543N     394,543N_

                                              11.50* [     11.50*]

                                                             1.50*_

                                UOH       5,084,938W [ 5,084,938W]

                                                        3,382,849W_

INVESTMENT CAPITAL              UOH      22,600,000C [           C]

                                                        5,000,000C_

                                UOH                W   2,900,000W_

 

13.  UOH220 - SMALL BUSINESS DEVELOPMENT

OPERATING                       UOH         637,167A     637,167A_

 

14.  UOH700 - UNIVERSITY OF HAWAII, WEST OAHU

                                              54.50* [     56.50*]

                                                            69.00*_

OPERATING                       UOH       2,682,442A [ 2,774,494A]

                                                        3,936,264A_

                                UOH       1,985,000B   1,985,000B_

                                UOH           7,000N       7,000N_

                                UOH         125,000W     125,000W_

INVESTMENT CAPITAL              UOH         500,000C           C_

 

15.  UOH800 - UNIVERSITY OF HAWAII, COMMUNITY COLLEGES

                                           1,579.25* [  1,591.25*]

                                                         1,712.00*_

OPERATING                       UOH      78,402,061A [ 79,367,308A]

                                                       94,635,506A_

                                              77.50* [     77.50*]

                                                            82.00*_

                                UOH      43,684,229B [ 43,684,229B]

                                                       46,762,071B_

                                              15.60*       15.60*_

                                UOH       3,540,927N   3,540,927N_

                                               4.50* [      4.50*]

                                                                 *_

                                UOH       4,848,882W [ 4,848,882W]

                                                        4,664,323W_

INVESTMENT CAPITAL              UOH      27,115,000C [ 11,257,000C]

                                                       14,637,000C_

                                UOH       3,003,000N           N_

                                UOH      14,003,000R [           R]

                                                          500,000R_

 

16.  UOH900 - UNIVERSITY OF HAWAII, SYSTEM WIDE SUPPORT

                                             329.50* [    329.50*]

                                                           389.50*_

OPERATING                       UOH     264,527,756A [ 290,891,632A]

                                                       287,873,394A_

                                               4.00*        4.00*_

                                UOH       8,857,472B [ 11,101,868B]

                                                       13,671,868B_

                                               4.00*        4.00*_

                                UOH         659,031N     659,031N_

                                               5.00*        5.00*_

                                UOH      14,087,414W  14,104,478W_

INVESTMENT CAPITAL              UOH      50,742,000C [ 27,531,000C]

                                                       36,000,000C_

                                UOH                A  30,000,000A_

 


H.  CULTURE AND RECREATION

1.   UOH881 - UNIVERSITY OF HAWAII, AQUARIA

                                              13.00*       13.00*_

OPERATING                       UOH         541,327A [   541,327A]

                                                        2,041,327A_

                                               7.00*        7.00*_

                                UOH       1,718,689B   1,718,689B_

                                UOH       1,000,000W   1,000,000W_

 

2.   AGS881 - PERFORMING AND VISUAL ARTS EVENTS

                                              10.00*       10.00*_

OPERATING                       AGS       2,447,544A [ 2,247,544A]

                                                        2,817,544A_

                                              12.00* [     12.00*]

                                                            13.00*_

                                AGS       4,178,568B   4,178,568B_

                                               1.00* [      1.00*]

                                                             2.00*_

                                AGS         753,158N     753,158N_

                                AGS                U     625,000U_

INVESTMENT CAPITAL              AGS                B   1,000,000B_

                                AGS         750,000C [           C]

                                                        1,590,000C_

 

3.   AGS818 - ETHNIC GROUP PRESENTATIONS

OPERATING                       AGS          36,000A      36,000A_

 

4.   LNR802 - HISTORIC PRESERVATION

                                              13.00*       13.00*_

OPERATING                       LNR         946,445A [   846,445A]

                                                          896,445A_

                                LNR         135,265B     135,265B_

                                LNR         488,553N     488,553N_

INVESTMENT CAPITAL              LNR                C   1,000,000C_

 

5.   LNR804 - FOREST RECREATION

                                              33.00* [     33.00*]

                                                            34.00*_

OPERATING                       LNR       1,348,445A [ 1,348,445A]

                                                        1,380,705A_

                                               3.50*        3.50*_

                                LNR         534,184B     534,184B_

                                               3.50*        3.50*_

                                LNR         532,994N     532,994N_

                                LNR         564,785W     564,785W_

 

6.   LNR805 - RECREATIONAL FISHERIES

                                               7.00*        7.00*_

OPERATING                       LNR         238,640A     238,640A_

                                LNR          68,000B [    68,000B]

                                                           75,575B_

                                LNR         431,013N [   431,013N]

                                                          811,625N_

 

7.   LNR806 - PARKS ADMINISTRATION AND OPERATION

                                              90.00*       90.00*_

OPERATING                       LNR       4,907,328A [ 4,907,328A]

                                                        5,577,328A_

                                                             5.00*_

                                LNR         584,164B [   584,164B]

                                                          862,324B_

                                LNR         285,201N [   285,201N]

                                                        1,218,456N_

INVESTMENT CAPITAL              LNR       4,710,000C [  2,000,000C]

                                                       11,100,000C_

 

8.   LNR801 - OCEAN-BASED RECREATION

                                              90.00* [     90.00*]

                                                            95.00*_

OPERATING                       LNR      15,371,690B [ 15,453,249B]

                                                       15,561,561B_

                                LNR         700,000N     700,000N_

INVESTMENT CAPITAL              LNR       9,530,000C [           C]

                                                        7,900,000C_

                                LNR       5,000,000D [           D]

                                                        2,150,000D_

                                LNR      11,520,000N [           N]

                                                       14,750,000N_

 

9.   AGS889 - SPECTATOR EVENTS AND SHOWS - ALOHA STADIUM

                                              39.50*       39.50*_

OPERATING                       AGS       7,560,979B [ 6,935,979B]

                                                        7,408,612B_

INVESTMENT CAPITAL              AGS         425,000B      75,000B_

                                AGS       1,185,000C [     65,000C]

                                                        1,065,000C_

                                AGS                E  12,000,000E_

 

10.  LNR807 - PARK INTERPRETATION

                                              15.00*       15.00*_

OPERATING                       LNR       3,206,325B   3,226,009B_

 


I.  PUBLIC SAFETY

1.   PSD402 - HALAWA CORRECTIONAL FACILITY

                                             403.00*      403.00*_

OPERATING                       PSD      19,446,828A [ 19,446,828A]

                                                       19,656,114A_

                                PSD          58,336W [    58,336W]

                                                           28,719W_

INVESTMENT CAPITAL              AGS         882,000C [           C]

                                                        4,357,000C_

 

2.   PSD403 - KULANI CORRECTIONAL FACILITY

                                              77.00*       77.00*_

OPERATING                       PSD       4,285,331A [ 4,285,331A]

                                                        4,375,729A_

 

3.   PSD404 - WAIAWA CORRECTIONAL FACILITY

                                             108.00*      108.00*_

OPERATING                       PSD       4,717,997A [ 4,717,997A]

                                                        4,754,589A_

                                PSD          15,000W      15,000W_

 

4.   PSD405 - HAWAII COMMUNITY CORRECTIONAL CENTER

                                             152.00*      152.00*_

OPERATING                       PSD       6,020,018A [ 6,020,018A]

                                                        6,049,901A_

INVESTMENT CAPITAL              PSD                C     200,000C_

 

5.   PSD406 - MAUI COMMUNITY CORRECTIONAL CENTER

                                             187.00*      187.00*_

OPERATING                       PSD       7,346,703A [ 7,346,703A]

                                                        8,229,060A_

                                PSD         200,000S     200,000S_

INVESTMENT CAPITAL              PSD                C  24,350,000C_

 

6.   PSD407 - OAHU COMMUNITY CORRECTIONAL CENTER

                                             483.00* [    483.00*]

                                                           495.00*_

OPERATING                       PSD      23,403,362A [ 23,388,362A]

                                                       23,971,633A_

                                PSD          30,000W      30,000W_

 

7.   PSD408 - KAUAI COMMUNITY CORRECTIONAL CENTER

                                              68.00*       68.00*_

OPERATING                       PSD       2,956,652A [ 2,956,652A]

                                                        3,020,520A_

 

8.   PSD409 - WOMEN'S COMMUNITY CORRECTIONAL CENTER

                                             134.00*      134.00*_

OPERATING                       PSD       5,676,028A [ 5,676,028A]

                                                        5,743,786A_

 

9.   PSD410 - INTAKE SERVICE CENTERS

                                              53.00* [     53.00*]

                                                            55.00*_

OPERATING                       PSD       2,554,359A [ 2,524,359A]

                                                        2,616,230A_

 

10.  PSD420 - CORRECTION PROGRAM SERVICES

                                             180.50*      180.50*_

OPERATING                       PSD      16,667,989A [ 16,667,989A]

                                                       16,791,121A_

                                PSD                N     488,000N_

 

11.  PSD421 - HEALTH CARE

                                             147.60* [    147.60*]

                                                           159.60*_

OPERATING                       PSD      13,809,955A [ 13,809,955A]

                                                       15,786,888A_

                                PSD                N      39,261N_

 

12.  PSD502 - NARCOTICS ENFORCEMENT

                                              11.00*       11.00*_

OPERATING                       PSD         737,836A [   739,970A]

                                                          743,520A_

                                PSD                N     195,000N_

                                               6.00*        6.00*_

                                PSD         528,375W     458,375W_

 

13.  PSD503 - SHERIFF

                                             252.00*      252.00*_

OPERATING                       PSD      10,300,343A [ 10,585,737A]

                                                       10,486,487A_

                                               7.00*        7.00*_

                                PSD         563,336N     563,336N_

                                              72.00*       72.00*_

                                PSD       6,056,303U   6,056,303U_

 

14.  PSD611 - ADULT PAROLE DETERMINATIONS

                                               2.00* [      2.00*]

                                                             3.00*_

OPERATING                       PSD         196,352A [   196,352A]

                                                          238,220A_

 

15.  PSD612 - ADULT PAROLE SUPERVISION AND COUNSELING

                                              54.00* [     54.00*]

                                                            55.00*_

OPERATING                       PSD       3,303,887A [ 3,303,887A]

                                                        3,242,495A_

 

16.  PSD613 - CRIME VICTIM COMPENSATION COMMISSION

                                               7.00*        7.00*_

OPERATING                       PSD       1,741,242B   1,741,242B_

                                PSD         850,000N     850,000N_

 

17.  PSD900 - GENERAL ADMINISTRATION

                                             145.10* [    145.10*]

                                                           156.10*_

OPERATING                       PSD      57,454,201A [ 58,781,167A]

                                                       70,527,865A_

                                PSD         693,832B     693,832B_

                                PSD          75,065T      75,065T_

                                               9.00* [      9.00*]

                                                             2.00*_

                                PSD       7,578,537W [ 7,578,537W]

                                                        7,335,451W_

                                PSD         742,980X     742,980X_

INVESTMENT CAPITAL              AGS       2,000,000C [           C]

                                                       10,078,000C_

 

18.  ATG231 - STATE CRIMINAL JUSTICE INFORMATION AND IDENTIFICATION

                                              30.00*       30.00*_

OPERATING                       ATG       1,636,666A   1,636,666A_

                                                             1.00*_

                                ATG       1,800,000N [ 1,800,000N]

                                                        1,835,832N_

                                              15.00* [     15.00*]

                                                            23.00*_

                                ATG       2,512,813W [ 2,523,480W]

                                                        2,552,312W_

 

19.  LNR810 - PREVENTION OF NATURAL DISASTERS

                                               2.10* [      2.10*]

                                                             4.10*_

OPERATING                       LNR         133,631A [   133,631A]

                                                          278,806A_

                                                .90*         .90*_

                                LNR         318,519N     318,519N_

INVESTMENT CAPITAL              LNR                C     250,000C_

 

20.  DEF110 - AMELIORATION OF PHYSICAL DISASTERS

                                              122.80*      122.80*_

OPERATING                       DEF       7,992,197A [ 7,906,023A]

                                                        8,067,074A_

                                              47.70*       47.70*_

                                DEF      19,997,125N [ 19,674,625N]

                                                       69,674,625N_

                                DEF                S     464,458S_

                                DEF                U   4,700,000U_

INVESTMENT CAPITAL              AGS       1,639,000C [  1,403,000C]

                                                        5,973,000C_

                                AGS         100,000N     100,000N_

                                DEF         100,000C [    300,000C]

                                                          650,000C_

                                DEF                     4,000,000N_

 


J.  INDIVIDUAL RIGHTS

1.   CCA102 - CABLE TELEVISION

                                               4.00*        4.00*_

OPERATING                       CCA       1,208,738B [ 1,208,738B]

                                                        2,208,738B_

 

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

                                              23.00*       23.00*_

OPERATING                       CCA       2,592,100B   2,592,100B_

 

3.   CCA104 - FINANCIAL INSTITUTION SERVICES

                                              29.00*       29.00*_

OPERATING                       CCA       2,443,258B   2,443,258B_

 

4.   CCA105 - PROFESSIONAL, VOCATIONAL, AND PERSONAL SERVICES

                                              56.00*       56.00*_

OPERATING                       CCA       4,949,871B   4,949,871B_

                                               4.00*        4.00*_

                                CCA       1,792,847T [ 1,792,847T]

                                                        1,862,847T_

 

5.   BUF901 - TRANSPORTATION, COMMUNICATIONS, AND UTILITIES

                                              41.00*       41.00*_

OPERATING                       BUF       8,505,197B   8,205,197B_

 

6.   CCA106 - INSURANCE REGULATORY SERVICES

                                              76.00* [     76.00*]

                                                            79.00*_

OPERATING                       CCA      11,217,079B  11,018,739B_

                                CCA         200,000T     200,000T_

 

7.   CCA110 - OFFICE OF CONSUMER PROTECTION - UNFAIR AND DECEPTIVE PRACTICES

                                              16.00*       16.00*_

OPERATING                       CCA       1,487,471B   1,487,471B_

                                CCA          50,681T      50,681T_

 

8.   AGR812 - MEASUREMENT STANDARDS

                                              15.00*       15.00*_

OPERATING                       AGR         671,431A [   671,431A]

                                                          674,481A_

 

9.   CCA111 - BUSINESS REGISTRATION

                                              73.00* [     73.00*]

                                                            75.00*_

OPERATING                       CCA       5,918,382B [ 5,918,382B]

                                                        6,064,425B_

 

10.  CCA112 - REGULATED INDUSTRIES COMPLAINTS OFFICE

                                              14.00* [     14.00*]

                                                            15.00*_

OPERATING                       CCA       4,975,448B   4,975,448B_

 

11.  CCA191 - GENERAL SUPPORT - PROTECTION OF THE CONSUMER

                                              43.00*       43.00*_

OPERATING                       CCA       4,872,168B [ 4,872,168B]

                                                        4,972,168B_

 

12.  LTG105 - ENFORCEMENT OF INFORMATION PRACTICES

                                               5.00*        5.00*_

OPERATING                       LTG         385,587A     385,587A_

 

13.  BUF151 - LEGAL ASSISTANCE IN CRIMINAL ACTIONS

                                              80.00* [     80.00*]

                                                            81.00*_

OPERATING                       BUF       8,517,898A [ 8,558,414A]

                                                        8,651,266A_

 

14.  LNR111 - CONVEYANCES AND RECORDINGS

                                              55.00*       55.00*_

OPERATING                       LNR       3,665,582B   3,348,355B_

 

15.  HMS888 - COMMISSION ON THE STATUS OF WOMEN

                                               1.00*        1.00*_

OPERATING                       HMS          97,492A      97,492A_

 


K.  GOVERNMENT-WIDE SUPPORT

1.   GOV100 - OFFICE OF THE GOVERNOR

                                              34.00*       34.00*_

OPERATING                       GOV       3,174,794A [ 3,174,794A]

                                                        3,557,994A_

INVESTMENT CAPITAL              GOV           1,000C       1,000C_

 

2.   LTG100 - OFFICE OF THE LIEUTENANT GOVERNOR

                                               3.00*        3.00*_

OPERATING                       LTG         614,727A [   614,727A]

                                                          819,010A_

 

3.   GOV102 - OTHER POLICY DEVELOPMENT AND COORDINATION

                                               3.00*        3.00*_

OPERATING                       GOV         238,877A [   238,877A]

                                                          242,731A_

 

4.   BED144 - STATEWIDE PLANNING AND COORDINATION

                                              18.00* [     18.00*]

                                                            19.00*_

OPERATING                       BED       1,580,561A [ 1,580,561A]

                                                        1,622,561A_

                                               4.00*        4.00*_

                                BED       2,433,682N   2,304,282N_

                                BED       1,000,000W   1,000,000W_

 

5.   BED103 - STATEWIDE LAND USE MANAGEMENT

                                               6.00*        6.00*_

OPERATING                       BED         466,200A     466,200A_

 

6.   BED130 - ECONOMIC PLANNING AND RESEARCH

                                              16.00*       16.00*_

OPERATING                       BED         977,480A     977,480A_

                                               4.00*        4.00*_

                                BED       1,327,887B [ 1,327,887B]

                                                                 B_

                                BED                U   1,577,887U_

 

7.   BUF101 - DEPARTMENTAL ADMINISTRATION & BUDGET DIVISION

                                              49.00*       49.00*_

OPERATING                       BUF    152,152,289A [ 159,556,392A]

                                                       162,611,392A_

                                BUF          30,957N      30,957N_

                                BUF     218,826,133U  232,172,479U_

                                BUF             899X         899X_

INVESTMENT CAPITAL              AGS       1,200,000C           C_

                                BUF     242,114,000C [ 92,400,000C]

                                                       356,157,000C_

 

8.   AGS871 - CAMPAIGN SPENDING COMMISSION

                                               5.00*        5.00*_

OPERATING                       AGS         434,538T   4,463,226T_

 

9.   AGS879 - OFFICE OF ELECTIONS

                                               3.00*        3.00*_

OPERATING                       AGS       2,851,773A [ 2,451,785A]

                                                        2,508,227A_

                                AGS       7,446,803N [          N]

                                                        7,446,803N_

 

10.  TAX102 - INCOME ASSESSMENT AND AUDIT

                                             101.00*      101.00*_

OPERATING                       TAX       4,727,884A   4,757,096A_

 

11.  TAX103 - TAX COLLECTIONS ENFORCEMENT

                                              88.50*       94.50*_

OPERATING                       TAX       3,440,558A   3,628,186A_

 

12.  TAX105 - TAX SERVICES AND PROCESSING

                                             110.00*      110.00*_

OPERATING                       TAX       5,655,764A [ 5,655,764A]

                                                        6,069,950A_

 

13.  TAX107 - SUPPORTING SERVICES - REVENUE COLLECTION

                                              67.00*       67.00*_

OPERATING                       TAX       7,849,807A [ 7,315,807A]

                                                        7,380,807A_

                                TAX         452,000B     452,000B_

 

14.  AGS101 - ACCOUNTING SYSTEM DEVELOPMENT AND MAINTENANCE

                                               7.00*        7.00*_

OPERATING                       AGS         728,289A     728,289A_

 

15.  AGS102 - EXPENDITURE EXAMINATION

                                              18.00*       18.00*_

OPERATING                       AGS       1,052,954A   1,052,954A_

 

16.  AGS103 - RECORDING AND REPORTING

                                              11.00*       11.00*_

OPERATING                       AGS         627,606A     627,606A_

 

17.  AGS104 - INTERNAL POST AUDIT

                                              12.00*       12.00*_

OPERATING                       AGS         663,787A [   663,787A]

                                                          723,787A_

 

18.  BUF115 - FINANCIAL ADMINISTRATION

                                              14.00*       14.00*_

OPERATING                       BUF     233,885,233A [ 262,208,731A]

                                                       255,563,492A_

                                               4.00*        4.00*_

                                BUF       4,768,000T  4,768,000T_

                                BUF     279,922,453U [ 314,856,853U]

                                                       304,588,269U_

 

19.  ATG100 - LEGAL SERVICES

                                             206.15* [    206.15*]

                                                           216.15*_

OPERATING                       ATG      18,351,296A [ 18,233,648A]

                                                       19,694,101A_

                                              17.00*       17.00*_

                                ATG       1,569,236B [ 1,600,403B]

                                                        1,754,156B_

                                              12.00* [     12.00*]

                                                            13.00*_

                                ATG       8,493,813N [ 8,493,813N]

                                                        8,621,175N_

                                ATG       3,918,000T   3,918,000T_

                                              45.35* [     45.35*]

                                                            53.35*_

                                ATG       7,203,563U [ 7,225,563U]

                                                        7,400,229U_

                                               3.00*        3.00*_

                                ATG       3,096,386W   2,996,386W_

 

20.  AGS131 - INFORMATION PROCESSING SERVICES

                                             170.00*      170.00*_

OPERATING                       AGS      15,630,748A  15,320,748A_

                                              33.00*       33.00*_

                                AGS       2,182,654U   2,182,654U_

INVESTMENT CAPITAL              AGS       1,000,000C [           C]

                                                        2,141,000C_

 

21.  AGS891 - WIRELESS ENHANCED 911 BOARD

OPERATING                       AGS       7,000,000B   6,500,000B_

 

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

                                              99.00*       99.00*_

OPERATING                       HRD      14,623,581A [ 14,623,581A]

                                                       14,825,281A_

                                HRD         700,000B     700,000B_

                                HRD       4,886,281U    4,886,281U_

 

23.  HRD191 - SUPPORTING SERVICES

                                              13.00*       13.00*_

OPERATING                       HRD       1,339,742A   1,339,742A_

 

24.  BUF141 - RETIREMENT

OPERATING                       BUF     201,895,621A  207,081,631A_

                                BUF     283,883,400U  292,127,076U_

                                              75.00*       75.00*_

                                BUF       8,077,962X [ 8,077,962X]

                                                        8,622,888X_

 

25.  BUF143 - HAWAII EMPLOYER - UNION TRUST FUND

                                              26.00*       26.00*_

OPERATING                       BUF       3,925,905T [ 3,157,444T]

                                                        4,466,274T_

 

26.  LNR101 - PUBLIC LANDS MANAGEMENT

                                              51.00*       51.00*_

OPERATING                       LNR       5,853,470B [ 5,853,470B]

                                                      10,613,470B_

                                LNR          72,634N      72,634N_

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

                                                        2,000,000C_

 

27.  AGS203 - RISK MANAGEMENT

                                               4.00*        4.00*_

OPERATING                       AGS         425,081A [   425,081A]

                                                        1,646,681A_

                                AGS                B     278,200B_

                                AGS                T         200T_

                                AGS      11,950,000W [ 11,950,000W]

                                                       18,450,000W_

 

28.  AGS211 - LAND SURVEY

                                              17.00*       17.00*_

OPERATING                       AGS         820,789A     820,789A_

                                AGS         285,000U     285,000U_

 

29.  AGS223 - OFFICE LEASING

                                               4.00*        4.00*_

OPERATING                       AGS      11,600,703A  11,600,703A_

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

 

30.  AGS221 - CONSTRUCTION

                                              15.00*       15.00*_

OPERATING                       AGS       1,012,767A   1,012,767A_

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

INVESTMENT CAPITAL              AGS      22,816,000C [  6,172,000C]

                                                       20,002,000C_

                                AGS         400,000R   3,000,000R_

 

31.  AGS231 - CUSTODIAL SERVICES

                                             155.50* [    155.50*]

                                                           158.50*_

OPERATING                       AGS      13,579,178A [ 13,579,178A]

                                                       14,342,669A_

                                AGS          58,744B      58,744B_

                                AGS         894,001U     894,001U_

 

32.  AGS232 - GROUNDS MAINTENANCE

                                              39.50* [     39.50*]

                                                            38.50*_

OPERATING                       AGS       1,386,081A [ 1,386,081A]

                                                        1,818,333A_

 

33.  AGS233 - BUILDING REPAIRS AND ALTERATIONS

                                              29.00*       29.00*_

OPERATING                       AGS       2,564,258A   2,564,258A_

 

34.  AGS240 - STATE PROCUREMENT

                                              21.00*       21.00*_

OPERATING                       AGS       1,099,647A   1,099,647A_

 

35.  AGS244 - SURPLUS PROPERTY MANAGEMENT

                                               5.00*        5.00*_

OPERATING                       AGS       1,726,904W   1,726,904W_

 

36.  AGS251 - MOTOR POOL

                                              12.50*       12.50*_

OPERATING                       AGS       2,257,938W [ 2,257,938W]

                                                        2,311,486W_

 

37.  AGS252 - PARKING CONTROL

                                              26.50*       26.50*_

OPERATING                       AGS       3,385,621W [ 3,205,621W]

                                                        3,301,393W_

 

38.  AGS111 - RECORDS MANAGEMENT

                                              18.00*       18.00*_

OPERATING                       AGS         780,742A     780,742A_

 

39.  AGS901 - GENERAL ADMINISTRATIVE SERVICES

                                              39.00*       39.00*_

OPERATING                       AGS       2,171,687A   2,171,687A_

                                               1.00*        1.00*_

                                AGS          56,216U      56,216U_

 

40.  SUB201 - CITY AND COUNTY OF HONOLULU

OPERATING                       SUB         200,000A     200,000A_

                                SUB       4,000,000B             _

INVESTMENT CAPITAL              CCH    [  1,950,000C ][          C]

                                          2,450,000C   4,217,000C_

                                CCH                S   2,500,000S_

 

41.  SUB301 - COUNTY OF HAWAII

OPERATING                       SUB         630,000A     630,000A_

                                SUB       2,000,000B             _

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

                                                        1,837,000C_

                                COH                S     500,000S_

 

42.  SUB401 - COUNTY OF MAUI

OPERATING                       SUB         200,000A     200,000A_

                                SUB       2,000,000B             _

 

43.  SUB501 - COUNTY OF KAUAI

OPERATING                       SUB         200,000A     200,000A_

                                SUB       2,000,000B             _

INVESTMENT CAPITAL              COK       1,650,000C [           C]

                                                           550,000C"_


     SECTION 4.  Part III, Act 178, Session Laws of Hawaii 2005, is amended:

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

     “SECTION 3.1  Provided that of the general fund appropriation for arts, film and entertainment (BED 105), the sum of $50,000 for fiscal year 2006-2007 shall be expended to support film projects involving Hawaii-China film development programs.”

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

     “SECTION 4.1.  Provided that of the special fund appropriation for tourism (BED 113), the sum of $1,577,887 for fiscal year 2006-2007 shall be transferred to economic planning and research (BED 130).”

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

     “SECTION 4.2.  Provided that of the appropriations for plant, pest, and disease control (AGR 122), the sums of $293,088 in federal funds, $430,000 in interdepartmental transfer funds, and $2,230,412 in general funds for fiscal year 2006-2007 shall be expended by the department of agriculture for pest prevention, including response and control, research, and public outreach as necessary; provided further that the funds shall not be expended for any other purpose; provided further that any unexpended funds shall lapse to their respective funds; provided further that the department shall prepare a report that shall include, but not be limited to, how well Hawaii is doing in the fight against invasive species, including data, measures of effectiveness, and outcomes from its efforts to:

(1)  Inspect and detect greater numbers and percentages of invasive species at airports and harbors;

(2)  Jointly work with other agencies and the community;

(3)  Control and eradicate alien species that have become established in Hawaii; and

(4)  Discuss user fees with airport and harbor users and managers, and recommend user fee and other legislation to improve Hawaii’s effectiveness against invasive species;

and provided further that the department shall submit the report to the legislature no later than twenty days prior to the convening of the 2007 regular session.”

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

     “SECTION 4.3.  Provided that of the general fund appropriation for rabies quarantine (AGR 131), the sum of $100,000, or so much thereof as may be necessary for fiscal year 2006-2007, shall be deposited into the animal quarantine special fund to be expended for the purposes of the fund; provided further that the funds shall not be expended for any other purpose; provided further that the department shall prepare a report that shall include, but not be limited to, its assessment of the animal quarantine program’s current and future needs, and propose alternative strategies leading to self-sufficiency for the program, such as reorganization, redescription of positions to accomplish current needs, and fee schedule changes; and provided further that the department shall submit the report to the legislature no later than twenty days prior to the convening of the 2007 regular session.”

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

     “SECTION 7.2.  Provided that of the special fund appropriation for the natural energy laboratory of Hawaii authority (BED 146), the sum of $111,000, or so much thereof as may be necessary for fiscal year 2006-2007, shall be expended by the department of business, economic development, and tourism for security; provided further that the funds shall not be expended for any other purpose; provided further that the department shall prepare a detailed report that shall include, but not be limited to, a detailed breakdown of expenditures, the number of security incidents that occurred on authority property, and explanations and outcomes of the incidents; and provided further that the department shall submit the report to the legislature no later than twenty days prior to the convening of the 2007 regular session.”

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

     “SECTION 7.3.  Provided that of the special fund appropriation for the natural energy laboratory of Hawaii authority (BED 146), the sum of $63,000, or so much thereof as may be necessary for fiscal year 2006-2007, shall be expended by the department of business, economic development, and tourism to hire a water quality lab manager; provided further that the funds shall not be expended for any other purpose; provided further that after hiring a water quality lab manager, the department shall prepare a detailed report that shall include, but not be limited to:

(1)  A list of the delinquent quarterly and annual reports the authority is required to file with state and federal agencies;

(2)  The progress made on filing the delinquent quarterly and annual reports;

(3)  Any sanctions against the authority and/or the State due to the delinquent reports not being filed since June 2000; and

(4)  A summary of the findings of the latest reports filed, which shall include the filing date and the agency;

and provided further that the department shall submit the report to the legislature no later than twenty days prior to the convening of the 2007 regular session.”

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

     "SECTION 7.4.  Provided that of the general fund appropriation for the natural energy laboratory of Hawaii authority (BED 146), the sum of $250,000 for fiscal year 2006-2007 shall be expended for the purpose of repaying the funds owed to the Defense Advanced Research Projects Agency."

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

     “SECTION 8.1.  Provided that of the special fund appropriation for aloha tower development corporation (BED 151), the sum of $182,322 or so much thereof as may be necessary, for fiscal year 2006-2007 shall be expended to hire two temporary project managers; provided further that these positions shall:

     (1) Be provided on a transitional basis only;

     (2) Be non-recurring; and

     (3) Shall not be included as part of the corporation’s base budget for fiscal biennium 2007-2009;

provided further that the corporation shall prepare a report that shall include but not be limited to a plan on the best method to address the need for positions with similar responsibilities; and provided further that the corporation shall submit the report to the legislature no later than twenty days prior to the convening of the 2007 regular session.”

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

     “SECTION 9.1.  Provided that of the general fund appropriation for dlir – data gathering, research, and analysis (LBR 901), the sum of $24,000 or so much thereof as may be necessary for fiscal year 2006-2007 shall be expended to continue reporting on local workforce statistical industry information by counties.”

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

     “SECTION 10.1.  Provided that of the appropriations for Kona international airport at Keahole (TRN 114), the sums of $10,000 in special funds and $100,000 in federal funds for fiscal year 2006-2007 shall be expended by the department of transportation for the purchase of a mobile command vehicle and communication equipment; provided further that the department shall prepare a report that shall include, but not be limited to, detailed expenditures, rationale for such expenditures, and operating evaluation of the vehicle and equipment purchased; and provided further that the department shall submit the report to the legislature no later than twenty days prior to the convening of the 2007 regular session.”

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

     “SECTION 11.1.  Provided that of the special fund appropriation for airports administration (TRN 195), the sum of $88,754 for fiscal year 2006-2007 shall be expended by the department of transportation for a temporary planning analyst position emphasizing marketing and revenue generation; provided further that the funds shall not be expended for any other purpose; provided further that the department shall prepare a report that shall include, but not be limited to, the measures of effectiveness and outcomes achieved by the planning analyst on marketing and revenue generation; and provided further that the department shall submit the report to the legislature no later than twenty days prior to the convening of the 2007 regular session.”

     (12)  By amending section 12 to read as follows:

     "SECTION 12.  Provided that of the special fund appropriations for the harbors division (TRN 301-TRN 395), the following sums specified for special repair and maintenance projects for fiscal biennium 2005-2007[,] shall be expended for special repair and maintenance purposes only as follows:

     Program I.D.    FY 2005-2006    FY 2006-2007

       TRN 301       $5,684,000     [$5,344,000]$5,594,000

       TRN 303       $  331,000     $  331,000

       TRN 305       $  465,000     [$  465,000]$   30,000

       TRN 311       $  826,000     $  846,000

       TRN 313       $  756,000     $  526,000

       TRN 331       $  936,000     $  936,000

       TRN 341       $  368,400     $  368,400

       TRN 351       $  208,000     $  208,000

       TRN 361       $  673,000     $  673,000

       TRN 363       $  393,000     $  393,000;

provided further that any unexpended funds shall [be lapsed] lapse to the harbor special fund; provided further that the department of transportation shall prepare a report on planned uses and actual expenditures of all special repair and maintenance appropriations as of December 1 for each fiscal year; provided further this report shall also include the previous fiscal year; and provided further that the report shall be submitted to the legislature no later than twenty days prior to the convening of the 2006 and 2007 regular sessions."

     (13)  By amending section 13 to read as follows:

     "SECTION 13.  Provided that of the special fund appropriation for harbors administration (TRN 395), the sum of $24,499,024 for fiscal year 2005-2006 and the sum of [$24,539,732] $27,420,742 for fiscal year 2006-2007 shall be expended for the following purposes:

      Purpose            FY 2005-2006     FY 2006-2007

Interest and principal on

  general obligation bonds $   25,017  [$    24,763] $1,065,751

Interest and principal on

  revenue bonds       $24,474,007 [$24,514,969;]$26,354,991;

and provided further that any funds not expended for these purposes shall lapse to the harbor special fund."

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

     “SECTION 13.1.  Provided that of the special fund appropriation for harbors administration (TRN 395), the sum of $128,906 for fiscal year 2006-2007 shall be expended by the department of transportation for a temporary harbor project manager and a temporary secretary for the Hawaii harbor task force; provided further that the funds shall not be expended for any other purpose; provided further that the department shall prepare a report that shall include, but not be limited to, the measures of effectiveness and outcomes achieved by the Hawaii harbor task force; and provided further that the department shall submit the report to the legislature no later than twenty days prior to the convening of the 2007 regular session."

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

     “SECTION 13.2.  Provided that of the special fund appropriation for harbors administration (TRN 395), the sum of $500,000 for fiscal year 2006-2007 shall be expended by the department of transportation only upon the formal disaster declaration by the governor; provided further that any unexpended funds shall lapse to the state harbor special fund; and provided further that the department of transportation shall submit a report to the legislature of the disasters declared and the sums expended no later than twenty days prior to the convening of the 2007 regular session."

     (16)  By amending section 14 to read as follows:

     "SECTION 14.  Provided that of the special fund appropriations for the harbors division (TRN 301-395), the following sums specified for security for fiscal biennium 2005-2007, shall be expended for security purposes only as follows:

     Program I.D.    FY 2005-2006    FY 2006-2007

       TRN 301       $4,452,400     [$4,452,400]$2,197,508

       TRN 303       $  216,004     [$  216,004]$  440,004

       TRN 305       $    -0-        $    -0-  

       TRN 311       $  232,000     [$  232,000]$  268,463

       TRN 313       $   66,750     [$   66,750]$  257,873

       TRN 331       $  254,000     [$  254,000]$  276,000

       TRN 341       $    -0-       $    -0-

       TRN 351       $    -0-       $    -0-

       TRN 361       $  263,000     $  263,000

       TRN 363       $  403,363    [$  443,699]$ -0-

       TRN 395       $2,035,000     $2,035,000;

provided further that any unexpended funds shall be lapsed to the state harbor fund; provided further that the department of transportation shall prepare a report on actual expenditures of all security appropriations as of June 30 for each fiscal year; provided further that this report shall include the previous fiscal year; and provided further that the [this] report shall be submitted to the legislature no later than twenty days prior to the convening of the 2006 and 2007 regular sessions."

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

     “SECTION 15.1.  Provided that of the special fund appropriation for Maui highways (TRN 531), the sum of $50,000, or so much thereof as may be necessary for fiscal year 2006-2007, shall be expended for cultural interest area signs at each of the bridges along the Hana Highway.”

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

     "SECTION 18.1.  Provided that the division of airports and the division of harbors of the department of transportation shall prepare audited financial statements that shall include, but not be limited to:

     (1) A statement of net assets;

     (2) A statement of revenues, expenses, and changes in net assets,

     (3) A statement of cash flows, schedule of revenue bond coverage; and

     (4) An aging schedule of accounts receivable;

and provided further that the department shall submit the report to the legislature no later than twenty days prior to the convening of the 2007 regular session."

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

     “SECTION 18.2.  Provided that of the federal fund appropriation for environmental management (HTH 840), the sum of $300,000, or so much thereof as may be necessary for fiscal year 2006-2007, shall be expended by the department of health for the new online permitting and reporting project; provided further that the department shall prepare a progress report on the online permitting and reporting project that shall include a detailed timeline and cost breakdown from start up to projected completion and any accomplishments to date; and provided further that the department shall submit the report to the legislature no later than twenty days prior to the convening of the 2007 regular session.”

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

     “SECTION 18.3.  Provided that of the general fund appropriation for aquatic resources and management (LNR 401), the sum of $38,950 for fiscal year 2006-2007, shall be expended to hire an aquatic biologist to complete plans to prevent the introduction of marine organisms from ballast water and hull-fouling; provided further that the alien aquatic organism task force shall identify possible quarantine sites statewide for accommodating ballast water and hull-fouling emergencies or violations; provided further that the department shall prepare a report that shall include but not be limited to a summary of current practices, recommended practices, cooperative agreements and partnerships with other agencies, and resources needed to adequately implement Act 134, Session Laws of Hawaii 2000; and provided further that the department shall submit the report to the legislature no later than twenty days prior to the convening of the 2007 regular session."

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

     “SECTION 19.1.  Provided that of the general fund appropriation for water resources (LNR 404), the sum of $650,000 for fiscal year 2006-2007 shall be expended for statewide field investigations of streams to establish instream flow standards; provided further that any unexpended funds shall lapse to the general fund; and provided further that the department shall submit a report on the status of statewide field investigations of streams to the legislature no later than twenty days prior to the convening of the 2007 regular session.”

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

“SECTION 19.2.  Provided that of the general fund appropriation for conservation and resources enforcement (LNR 405), the sum of $91,680 for fiscal year 2006-2007 shall be expended for a data systems processing analyst and a telecommunications planner; provided further that the division of conservation and resources enforcement (DOCARE) shall submit progress reports to the legislature on December 31, 2006, and June 30, 2007 on objectives, accomplishments, and plans to improve:

(1)  Electronic report writing, data collection, and retrieval for field inspection reports, and

(2)  Telecommunications with and between officers in the field, including the costs and benefits of utilizing other state or county agencies with dispatch services and excess radio capacity.”

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

“SECTION 19.3.  Provided that of the general fund appropriations for conservation and resources enforcement (LNR 405), the sum of $389,664 for fiscal year 2006-2007 shall be expended to hire eleven additional conservation and enforcement officers; provided further that each island branch shall conduct regular marine patrols of marine districts, management areas, sanctuaries, reserves, restricted areas, small boat harbors, and shorelines; provided further that DOCARE shall prepare monthly reports by branch on all enforcement activities, including forestry, state parks, cruise ship, and ocean-based enforcement activities that shall include, but not be limited to:

(1) Enforcement categories (for example, recreational boating, boating facilities, cruise ships);

(2) Position number of enforcement officer involved;

(3) Type of enforcement activities conducted;

(4) Date that enforcement activities were conducted;

(5) Location of activities;

(6) Number of hours spent for each enforcement activity; and

(7) A brief description of outcome or status of enforcement activities;

provided further that copies of the monthly report shall be submitted to the chairperson of the board of land and natural resources no later than twenty days after the end of each month for dissemination to the division of boating and ocean-based recreation, to meet its federal and court-required reporting requirements, other divisions, and the legislature; provided further that the department shall be assessed a fee of $10,000 for each business day beyond the date that the report is due; and provided further that the chairperson shall deposit all assessments to the general fund.”

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

“SECTION 19.4.  Provided that of the general fund appropriation for conservation and resources enforcement (LNR 405), the sum of $70,000 for fiscal year 2006-2007 shall be expended for planning, studies, community surveys, and measures of effectiveness to improve functions at all branches; provided further that each branch shall conduct risk assessment studies to demonstrate each branch’s enforcement capabilities at current and temporarily higher levels of staffing; provided further that strategic planning to utilize enforcement division resources shall involve all branch chiefs of all divisions and all enforcement division staff members; provided further that studies shall be conducted on officer position descriptions, qualifications, bargaining unit placement, and incentives for performing  additional specialized duties; and provided further that reports on the above-mentioned studies and plans, and steps by the department, division, and branches to address the auditor’s recommendations in report 06-01 shall be submitted to the legislature no later than twenty days prior to the convening of the 2007 regular session.”

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

     “SECTION 19.5.  Provided that of the special fund appropriation for natural area reserves and management (LNR 407), the sums of:

(1)  $500,000 for fiscal year 2006-2007 shall be expended by the department of land and natural resources for coqui frog control and eradication on the islands of Kauai ($50,000), Oahu ($50,000), Maui ($100,000), and Hawaii ($300,000);

(2)  $1,000,000 for fiscal year 2006-2007 shall be expended by August 1, 2006, as a grant to the county of Hawaii for coqui frog control and eradication; and

(3)  $500,000 for fiscal year 2006-2007 shall be transferred by August 1, 2006, to the department of agriculture for coqui frog control and eradication, including research;

provided further that the department of land and natural resources, the county of Hawaii, and the department of agriculture shall each prepare a report on the above-mentioned activities, focusing on whether the coqui infestation on the island of Hawaii can be controlled, stopped from expanding, reduced, or eradicated, and including projected timetables, projected expenditures, potential volunteer/community contributions of time and funds, and coqui population targets over time; and provided further that each entity shall submit its report to the legislature no later than twenty days prior to the convening of the 2007 regular session.”

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

"SECTION 19.6.  Provided that of the special fund appropriation for natural area reserves and management (LNR 407), the sum of $4,700,000 for fiscal year 2006-2007 shall be expended for on-the-ground management activities for the natural area reserves system, watershed management, watershed partnerships, youth conservation corps, and the natural area partnership program; provided further that a portion of this amount shall be expended to hire twenty temporary positions and contractual services related to the protection and preservation of the natural area reserves system and watershed partnerships; and provided further that the funds shall not be expended for any other purpose."

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

"SECTION 21.1.  Provided that for disease outbreak control (HTH 131), twelve temporary federal funded positions shall be converted to full-time permanent status for the bioterrorism preparedness and response branch to ensure stability and continuity for these positions within the bioterrorism program; and provided further that the conversion from temporary federal funded positions to permanent status shall take effect on July 1, 2006."

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

     “SECTION 22.1.  Provided that of the general fund and special fund appropriations for emergency medical services and injury prevention system (HTH 730), the sums of $7,696,254 and $1,000,000, respectively, or so much thereof as may be necessary for fiscal year 2006-2007, shall be expended by the department of health to meet additional funding requirements as a result of projected collective bargaining and operational increases for contracting agencies providing emergency ambulance services on Oahu, Hawaii, Kauai, Maui, Molokai, and Lanai; provided further that the funds shall not be expended for any other purpose; provided further that any unexpended funds shall lapse to their respective funds; provided further that the department shall prepare a detailed report that breaks down services by contracts, cost categories, and dollar amounts; and provided further that the department shall submit the report to the legislature no later than twenty days prior to the convening of the 2007 regular session."

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

     “SECTION 22.2.  Provided that of the general fund appropriation for emergency medical services and injury prevention system (HTH 730), the sum of $881,088, or so much thereof as may be necessary for fiscal year 2006-2007, shall be expended by the department of health to meet additional funding requirements for projected operational increases for contracted billing services to collect fees for emergency ambulance services on Oahu, Hawaii, Kauai, Maui, Molokai, and Lanai; provided further that the funds shall not be expended for any other purpose; provided further that any unexpended funds shall lapse to the general fund; provided further that the department shall prepare a detailed report that breaks down services by contracts, cost categories, and dollar amounts; and provided further that the department shall submit the report to the legislature no later than twenty days prior to the convening of the 2007 regular session.”

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

     “SECTION 22.3.  Provided that of the general fund appropriation for emergency medical services and injury prevention system (HTH 730), the sum of $106,031, or so much thereof as may be necessary for fiscal year 2006-2007, shall be expended by the department of health to meet additional funding requirements for projected operational and collective bargaining increases for contracting agencies providing 911 emergency medical services system dispatch service on Kauai, Maui, Molokai, and Lanai; provided further that the funds shall not be expended for any other purpose; provided further that any unexpended funds shall lapse to the general fund; provided further that the department shall prepare a detailed report that breaks down services by contracts, cost categories, and dollar amounts; and provided further that the department shall submit the report to the legislature no later than twenty days prior to the convening of the 2007 regular session."

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

     “SECTION 22.4.  Provided that of the special fund appropriation for emergency medical services and injury prevention system (HTH 730), the sum of $693,658, or so much thereof as may be necessary for fiscal year 2006-2007, shall be expended by the department of health to meet additional funding requirements for projected operational and collective bargaining increases for contracting agencies providing emergency ambulance services on Oahu, Hawaii, Kauai, Maui, Molokai, and Lanai; provided further that the funds shall not be expended for any other purpose; provided further that any unexpended funds shall lapse to the special fund; provided further that the department shall prepare a detailed report that breaks down services by contracts, cost categories, and dollar amounts; and provided further that the department shall submit the report to the legislature no later than twenty days prior to the convening of the 2007 regular session.”

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

"SECTION 22.5.  Provided that of the general fund appropriation for developmental disabilities (HTH 501), the sum of $169,000, or so much thereof as may be necessary for fiscal year 2006-2007, shall be expended by the department of health to support the infrastructure needs at the Waimano campus; provided further that of the total sum, $79,000 shall be used for routine maintenance on a recurring annual basis for grass cutting, tree trimming, and maintaining the water, sewer, and fire systems; provided further that the remaining sum of $90,000 shall be used in fiscal year 2006-2007 for non-recurring special maintenance efforts at the Waimano campus to include but not limited to demolition, repaving the road, expanding the parking lot, and tree trimming; and provided further that any unexpended funds shall lapse to the general fund."

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

"SECTION 23.1.  Provided that the healthy start program (HTH 550) shall continue to retool its program to improve its delivery of services; provided that the program shall prepare a report on the cost effectiveness and efficacy of its program for fiscal year 2006-2007; provided further that the report shall include a comprehensive plan that shall address but not be limited to the following information:

(1)  A detailed accounting of improvements made to the healthy start program with regard to its delivery of services for home visits, specific steps taken by the program to retool, and any progress made by the program in its efforts to re-evaluate current delivery of services;

(2)  An evaluation of the development of standards and protocols for model efficacy and cost effectiveness;

(3)  Corrective action to improve the inconsistent program implementation cited by the Johns Hopkins University and appropriate measures to retool with regard to healthy start providers deviating from the program model;

(4)  Development and implementation of new billing policies and procedures that best reflect accurate program costs and best practices; and

(5)  Findings and recommendations made by the healthy start advisory task force and steps taken by the healthy start program to implement the healthy start advisory task force's recommendations regarding its restructuring and priority re-design issues;

and provided further that the healthy start program shall submit a status and progress report to the legislature no later than twenty days prior to the convening of the 2007 regular session."

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

"SECTION 29.1.  Provided that of the special fund appropriation for the family health services division, health resources administration (HTH 595), the sum of $2,000,000, or so much thereof as may be necessary, from the early intervention special fund for fiscal year 2006-2007 shall be expended for the early intervention services program."

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

“SECTION 29.2.  Provided that of the special fund appropriation for the family health services division, health resources administration (HTH 595), the sum of $2,400,000, or so much thereof as may be necessary, from the early intervention special fund for fiscal year 2006-2007 shall be expended for the healthy start program.”

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

"SECTION 29.3.  Provided that of the general fund appropriation for adult mental health-inpatient (HTH 430), the sum of $60,000, or so much thereof as may be necessary for fiscal year 2006-2007, shall be expended by the department of health for the overhead paging capabilities and installation of new speakers and remote amps on existing fiber cabling in the Guensberg Building; provided further that the adult mental health division shall ensure that the installation of the paging system will not interfere with any of the proposed renovations to the Guensberg Building; and provided further that any unexpended funds shall lapse to the general fund."

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

"SECTION 36.1.  Provided that of the general fund appropriation for state laboratory services (HTH 710), the sum of $377,500, or so much thereof as may be necessary for fiscal year 2006-2007, shall be expended by the department of health solely for the purpose of purchasing equipment for the state laboratory; provided further that of the total sum:

(1)  $16,500 shall be used to purchase computers;

(2)  $190,000 shall be used to purchase two autoclaves for the medical microbiology branch;

(3)  $25,000 shall be used to purchase a refrigerated centrifuge;

(4)  $131,000 shall be used to purchase a polymerase chain reaction machine; and

(5)  $15,000 shall be used to purchase an ultra-low freezer;

provided further that any unexpended funds shall lapse to the general fund; and provided further that the state laboratory services shall submit an expenditure report that accounts for laboratory equipment purchases to the legislature no later than twenty days prior to the convening of the 2007 regular session."

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

     “SECTION 36.2.  Provided that the office of health status monitoring (HTH 760) shall prepare a progress report on the reinvention of the vital statistics system; provided further that the report shall include, but not be limited to:

(1)  Updates on the backlog of processing and filing of vital statistics;

(2)  The computerization of registration and issuance of vital records;

(3)  The identification of procedural inefficiencies and recommended improvements to streamline operations and procedures; and

(4)  A detailed timeline and cost breakdown from the start up of the reinvention to its projected completion;

and provided further that the office shall submit the report to the legislature no later than twenty days prior to the convening of the 2007 regular session.”

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

     “SECTION 38.1.  Provided that of the federal fund appropriation for child welfare services (HMS 301), the sum of $9,850,000, or so much thereof as may be necessary for fiscal year 2006-2007, shall be expended by the department of human services to improve the state’s federally mandated planned improvement program (PIP) goals; provided further that the department shall prepare a report that shall include, but not be limited to:

(1)  The child and family services report;

(2)  The number of children aided by the services provided by this funding;

(3)  The caseload per employee;

(4)  The status of any court mandates that the child welfare services is subject to; and

(5)  The progress being made towards reaching the PIP goals;

and provided further that the department shall submit the report to the legislature no later than twenty days prior to the convening of the 2007 regular session.”

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

     "SECTION 38.2.  Provided that of the general fund and federal fund appropriations for youth services administration (HMS 501), the sums of $59,100 and $9,900, respectively, or so much thereof as may be necessary for fiscal year 2006-2007, shall be expended by the department of human services for the purchase of new computers for youth services administration; and provided further that the funds shall not be expended for any other purpose."

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

     “SECTION 38.3.  Provided that of the general fund appropriation for youth residential programs (HMS 503), the sum of $500,000, or so much thereof as may be necessary for fiscal year 2006-2007, shall be expended by the department of human services for the safehouse program; provided further that the funds shall not be expended for any other purpose; provided further that any unexpended funds shall lapse to the general fund; provided further that the department shall prepare a report that shall include, but not be limited to:

(1)  The number of youth residing at the safehouse;

(2)  The cost per youth at the safehouse;

(3)  Measurable outcomes of helping these youth re-enter society;

(4)  Present or future expansion plans for the safehouse program; and

(5)  Measurable statistics of how the safehouse program is lowering the population of the Hawaii youth correctional facility;

and provided further that the department shall submit the report to the legislature no later than twenty days prior to the convening of the 2007 regular session."

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

     "SECTION 38.4.  Provided that of the general fund appropriation for youth residential programs (HMS 503), the sum of $1,858,229, or so much thereof as may be necessary for fiscal year 2006-2007, shall be expended by the department of human services for additional payroll costs necessary for compliance with the Hawaii youth correctional facility Department of Justice settlement; provided further the sum of $2,037,651, or so much thereof as may be necessary for fiscal year 2006-2007, shall be expended by the department of human services for other current expenses necessary for compliance with the Hawaii youth correctional facility Department of Justice settlement; provided further the sum of $212,400, or so much thereof as may be necessary for fiscal year 2006-2007, shall be expended by the department of human services for the purchase of equipment necessary for compliance with the Hawaii youth correctional facility Department of Justice settlement; provided further that the funds shall not be expended for any other purpose; provided further that the department shall prepare a report that shall include but not be limited to:

(1)  The memorandum of agreement related to the Department of Justice settlement;

(2)  The proposed budget for fiscal year 2007-2008;

(3)  The current status of any court mandates to which the Hawaii youth correctional facility is subject to; and

(4)  The progress being made towards complying with the Department of Justice settlement;

and provided further that the department shall submit the report to the legislature no later than twenty days prior to the convening of the 2007 regular session."

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

     “SECTION 39.1.  Provided that of the general fund and federal fund appropriations for health care payments (HMS 230), the sums of $1,178,742 and $1,661,258, respectively, or so much thereof as may be necessary for fiscal year 2006—2007, shall be expended by the department of human services for adult dental care; provided further that the funds shall not be expended for any other purpose; provided further that the department shall prepare a report that shall include, but not be limited to:

(1)  The number of adults receiving these benefits;

(2)  The cost per person;

(3)  Total breakdown of administrative costs and other overhead costs; and

(4)  Statistics, if available, of how this dental program is reducing the number of emergency dental-related medical procedures;

provided further that the department shall submit the report to the legislature no later than twenty days prior to the convening of the 2007 regular session; provided further that the department shall be assessed a fee of $10,000 each business day beyond the date that the report is due; and provided further that the director of human services shall deposit all assessments to the general fund.”

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

     “SECTION 39.2.  Provided that of the general and federal fund appropriations for health care payments (HMS 230), the sums of $463,364 and $636,348 respectively, or so much thereof as may be necessary, for fiscal year 2006-2007, shall be expended by the department of human services for an increase in the dental fee schedule for neighbor island providers; provided further that the funds shall not be expended for any other purpose; provided further that the department of human services shall prepare a report that shall include, but not be limited to:

     (1)  The current number of dental providers by island; and

     (2)  The increase, if any, in dental providers on the neighbor islands by island;

and provided further that the department shall submit the report to the legislature no later than twenty days prior to the convening of the 2007 regular session.”

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

     “SECTION 41.1.  Provided that of the general fund and federal fund appropriations for QUEST health care payments (HMS 245), the sums of $1,987,890 and $2,801,629, respectively, or so much thereof as may be necessary for fiscal year 2006—2007, shall be expended by the department of human services for the restoration of adult dental care; provided further that the funds shall not be expended for any other purpose; provided further that any unexpended funds shall lapse to their respective funds; provided further that the department shall prepare a report on:

(1)  The number of adults receiving these benefits;

(2)  The cost per person;

(3)  Total breakdown of administrative costs and other overhead costs; and

(4)  Statistics, if available, of how this dental program is reducing the number of emergency dental-related medical procedures;

provided further that the department shall submit the report to the legislature no later than twenty days prior to the convening of the 2007 regular session; provided further that the department shall be assessed a fee of $10,000 each business day beyond the date that the report is due; and provided further that the director of human services shall deposit all assessments to the general fund.”

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

"SECTION 43.1.  Provided that of the federal fund appropriation for general support for benefits, employment, and support services (HMS 903), the sum of $883,022, or so much thereof as may be necessary for fiscal year 2006-2007, shall be expended by the department of human services for the lease of servers and software licenses for general support for benefits, employment, and support services; and provided further that the funds shall not be expended for any other purpose."

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

"SECTION 43.2.  Provided that of the federal fund appropriation for general support for benefits, employment, and support services (HMS 903), the sum of $1,205,133, or so much thereof as may be necessary for fiscal year 2006-2007, shall be expended by the department of human services for the purchase of new computers for general support for benefits, employment, and support services; and provided further that the funds shall not be expended for any other purpose."

     (48)  By amending section 45 to read as follows:

     “SECTION 45.  Provided that of the general fund appropriation for school-based budgeting (EDN 100), the sum of $206,116,917 for fiscal year 2005-2006 and the sum of [$231,840,873] $224,279,599 for fiscal year 2006-2007 shall be used to pay for the debt service on general obligation bonds issued for department of education projects and shall be transferred to the financial administration program (BUF 115) of the department of budget and finance for this purpose; and provided further that the funds shall be transferred no later than July 16 of each respective fiscal year.”

     (49)  By amending section 47 to read as follows:

     "SECTION 47.  Provided that of the general fund appropriation for school-based budgeting (EDN 100), the following fiscal year 2006-2007 cost items shall be considered non-recurring cost items:

     (1)  Equipment for new facilities-regular [$2,864,922]

          instruction                           $3,314,729

(2)  Equipment for new facilities-special    [$27,338]

     education                                $66,304

     (3)  Equipment for new facilities-school administration                     $138,456

     (4)  Equipment for new facilities-school      $94,135;

          libraries

and provided further that the aforementioned cost items shall be reduced by these amounts at the beginning of fiscal biennium 2007-2009."

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

     “SECTION 47.1.  Provided that of the general fund appropriation for school-based budgeting (EDN 100), the sum of $20,000,000, or so much thereof as may be necessary for fiscal year 2006-2007, shall be expended by the department of education as an additional amount to assist schools in the transition to weighted student formula funding; provided further that the funds shall be allocated as foundation funds as follows:

     (1)  $63,000 for each elementary school;

     (2)  $84,350 for each middle school;

     (3)  $126,580 for each high school;

     (4)  $147,680 for each combination kindergarten-grade twelve school; and

     (5)  $105,476 for each combination elementary and middle school;

provided further that the department shall prepare a report describing the work of the second committee on weights, including the weighted student formula adopted for fiscal year 2007-2008 by the board of education, the characterisitics that are weighted, and other factors used in determining the formula; and provided further that the department of education shall submit the report to the legislature no later than twenty days prior to the convening of the 2007 regular session.

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

     “SECTION 47.2.  Provided that of the general fund appropriation for school-based budgeting (EDN 100), the sum of $1,000,000, or so much thereof as may be necessary for fiscal year 2006-2007, shall be expended by the department of education at the discretion of the superintendent of education to assist schools in the transition to weighted student formula funding; provided further that the department shall submit a report on the expenditures made to the legislature no later than twenty days prior to the convening of the 2007 regular session.”

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

     “SECTION 47.3.  Provided that of the general fund appropriation for school-based budgeting (EDN 100), the sum of $24,380,143, or so much thereof as may be necessary for fiscal year 2006-2007, shall be expended by the department of education for the cost of conversion to a single school calendar; provided further that this expense shall be non-recurring; and provided further that the funds shall not be expended for any other purpose.”

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

     “SECTION 47.4.  Provided that of the general fund appropriation for school-based budgeting (EDN 100), the sum of $2,000,000, or so much thereof as may be necessary for fiscal year 2006-2007, shall be expended by the department of education to pay for science textbooks and other science learning materials; provided further that the science curriculum within a school complex shall be aligned; and provided further that the funds shall not be expended for any other purpose.”

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

     "SECTION 47.5.  Provided that of the general fund appropriation for school-based budgeting (EDN 100), the sum of $11,436,150 for fiscal year 2006-2007 may be expended by the department of education for the English for second language learners program."

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

     “SECTION 49.1.  Provided that of the general fund appropriation for state and district administration (EDN 300), the sum of $4,020,988, or so much thereof as may be necessary for fiscal year 2006-2007, shall be expended by the department of education to pay for information technology infrastructure; provided further that of the amount appropriated, the sum of $1,450,280 shall be used to pay for expenses for human resources systems; provided further that the funds shall not be expended for any other purpose; and provided further that any unexpended funds shall lapse to the general fund.”

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

     “SECTION 49.2.  Provided that of the general fund appropriation for state and district administration (EDN 300), the sum of $979,012, or so much thereof as may be necessary for fiscal year 2006-2007, shall be expended by the department of education for equipment for network and data center upgrades; provided further that these items shall be considered non-recurring cost items; provided further that the funds shall not be expended for any other purpose; and provided further that any unexpended funds shall lapse to the general fund.”

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

     “SECTION 49.3.  Provided that of the general fund appropriation for school-based budgeting (EDN 400), the sum of $40,000 shall be expended by the department of education to provide transportation services for immersion schools for Kapaa, Kauai; and provided further that these funds may be matched on a one-to-one basis by the office of Hawaiian affairs.”

     (58)  By repealing section 60:

     [SECTION 60.  Provided that of the general fund appropriation for the university of Hawaii for fiscal year 2005-2006 and fiscal year 2006-2007, the university of Hawaii shall expend funds in the program IDs in which they are appropriated, with the exception of funds to be transferred to the department of budget and finance and funds budgeted in systemwide support (UOH 900).]

     (59)  By amending section 61 to read as follows:

     "SECTION 61.  Provided that of the general fund appropriation for University of Hawaii, systemwide support (UOH 900), the sum of $73,800,011 for fiscal year 2005-2006 and the sum of [$83,010,455] $80,303,145 for fiscal year 2006-2007 shall be used to pay for debt service on general obligation bonds issued for [university] University of Hawaii projects and transferred to the financial administration program (BUF 115) of the department of budget and finance for that purpose; provided further that the funds shall be transferred no later than July 16 of each respective fiscal year; provided further that the department of budget and finance shall submit a detailed report comparing general fund appropriations to actual general fund expenditures for the [university] University of Hawaii's share of general obligation bond debt service for each fiscal year from [the 2001-2002] fiscal year 2001-2002 through the last completed fiscal year, and a projection for each of the succeeding two fiscal years; and provided further that the University shall submit the [this] report shall be submitted to the legislature no later than twenty days prior to the convening of the 2006 and 2007 regular sessions."

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

     "SECTION 63.1.  Provided that of the general fund appropriation for health care (PSD 421), the sum of $1,041,880 for fiscal year 2006-2007 shall be expended by the department of public safety for nursing services contracts for all correctional facilities; provided further that the funds shall not be expended for any other purpose; provided further that any unexpended funds shall lapse to the general fund; provided further that the department of public safety shall prepare a report detailing the steps the department has taken to decrease its reliance on contracting-out nursing services as well as reporting the current number of nursing vacancies; and provided further that the department shall submit the report to the legislature no later than twenty days prior to the convening of the 2007 regular session." 

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

     “SECTION 63.2.  Provided that of the general fund appropriation for sheriff (PSD 503), the sum of $50,000, or so much thereof as may be necessary for fiscal year 2006-2007, shall be expended by the department of public safety to purchase three canines for the sheriff’s canine unit, equipment to transport canines, and related travel expenses for the sheriff’s canine unit; provided further that the funds shall not be expended for any other purpose; and provided further that any unexpended funds shall lapse to the general fund.”

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

     “SECTION 63.3.  Provided that the sheriff (PSD 503) shall prepare a report on the operation and maintenance of all vehicles within the division; provided further that this report shall include but not be limited to: current inventory of all vehicles, age of vehicles, mileage of vehicles, number of personnel required to operate a motor vehicle, yearly operation and maintenance cost of the fleet of vehicles, vehicle replacement schedule, and total cost of fleet replacement; and provided further that the sheriff shall submit the report to the legislature no later than twenty days prior to the convening of the 2007 regular session.”

     (63)  By amending section 64 to read as follows:

     “SECTION 64.  Provided that of the general fund appropriation for general administration (PSD 900), the sum of $39,576,120 for fiscal year 2005-2006 and the sum of [$40,724,428] $52,467,493 for fiscal year 2006-2007 shall be expended for mainland prison contracts for transportation and necessary operation costs of housing; provided further that if the department [of public safety] determines that there are inmates who can be released or paroled for the purpose of treatment, and that such release or parole lowers the number of beds that need to be leased in mainland facilities, then an appropriate part of this sum may be used for treatment services; provided further that the funds shall not be expended for any other purpose; provided further that any unexpended funds shall lapse to [into] the general fund; provided further that the department of public safety shall submit a report each year of all expenditures made for the mainland prisoners for the previous fiscal year and the current fiscal year, four months actual; provided further that the report shall be submitted to the legislature no later than twenty days prior to the convening of the 2006 and 2007 regular sessions; provided further that the department shall be assessed a fee of $10,000 for each busi