A BILL FOR AN ACT

 

 

relating to the state budget.

 

 

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

 


PART I.  GENERAL PROVISIONS

     SECTION 1.  SHORT TITLE.  This Act shall be known and may be cited as the General Appropriations Act of 2021.

     SECTION 2.  DEFINITIONS.  Unless otherwise clear from the context, as used in this Act:

     "Capital project number" means the official number of the capital project, as assigned by the responsible organization.

     "Expending agency" means the executive department, independent commission, bureau, office, board, or other establishment of the state government (other than the legislature, Office of Hawaiian Affairs, and judiciary), the political subdivisions of the State, or any quasi‑public institution supported in whole or in part by state funds, which is authorized to expend specified appropriations made by this Act.

     Abbreviations, where used to denote the expending agency, shall mean the following:

AGR  Department of Agriculture

AGS  Department of Accounting and General Services

ATG  Department of the Attorney General

BED  Department of Business, Economic Development, and Tourism

BUF  Department of Budget and Finance

CCA  Department of Commerce and Consumer Affairs

DEF  Department of Defense

EDN  Department of Education

GOV  Office of the Governor

HHL  Department of Hawaiian Home Lands

HMS  Department of Human Services

HRD  Department of Human Resources Development

HTH  Department of Health

LBR  Department of Labor and Industrial Relations

LNR  Department of Land and Natural Resources

LTG  Office of the Lieutenant Governor

PSD  Department of Public Safety

SUB  Subsidies

TAX  Department of Taxation

TRN  Department of Transportation

UOH  University of Hawaii

CCH  City and County of Honolulu

COH  County of Hawaii

COK  County of Kauai

COM  County of Maui

     "Means of financing" or "MOF" means the source from which funds are appropriated or authorized to be expended for the programs and projects specified in this Act.  All appropriations are followed by letter symbols.  Such letter symbols, where used, shall have the following meanings:

A    general funds

B    special funds

C    general obligation bond fund

D    general obligation bond fund with debt service cost to be paid from special funds

E    revenue bond funds

J    federal aid interstate funds

K    federal aid primary funds

L    federal aid secondary funds

M    federal aid urban funds

N    federal funds

P    other federal funds

R    private contributions

S    county funds

T    trust funds

U    interdepartmental transfers

V    American Rescue Plan funds

W    revolving funds

X    other funds

     "Position ceiling" means the maximum number of permanent and temporary full-time equivalent positions authorized for a particular program during a specified period or periods, as denoted by an asterisk for permanent full-time equivalent positions and a pound sign for temporary full-time equivalent positions.

     "Program ID" means the unique identifier for the specific program and consists of the abbreviation for the organization responsible for carrying out the program followed by the organization number for the program.

PART II.  PROGRAM APPROPRIATIONS

     SECTION 3.  APPROPRIATIONS.  The following sums, or so much thereof as may be sufficient to accomplish the purposes and programs designated herein, are hereby appropriated or authorized, as the case may be, from the means of financing specified to the expending agencies designated for the fiscal biennium beginning July 1, 2021, and ending June 30, 2023.  The total expenditures and the number of positions in each fiscal year of the biennium shall not exceed the sums and the position ceilings indicated for each fiscal year, except as provided elsewhere in this Act or as provided by general law.


A.  ECONOMIC DEVELOPMENT

1.   BED100 - STRATEGIC MARKETING AND SUPPORT

                                                 10.00*         10.00*

                                                  1.00#          1.00#

OPERATING                         BED        1,288,724A     1,288,724A

                                  BED          100,000V       100,000V

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

                                  BED          700,000P       700,000P

 

2.   BED105 - CREATIVE INDUSTRIES DIVISION

                                                 13.00*         13.00*

                                                  1.00#          1.00#

OPERATING                         BED        1,412,289A     1,412,289A

                                  BED          780,000B       780,000B

                                  BED           50,000V        50,000V

 

3.   BED107 - FOREIGN TRADE ZONE

                                                 16.00*         16.00*

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

 

4.   BED142 - GENERAL SUPPORT FOR ECONOMIC DEVELOPMENT

                                                 25.00*         25.00*

                                                  1.00#          1.00#

OPERATING                         BED        2,290,423A     2,290,423A

 

5.   BED113 - TOURISM

                                                  1.00*          1.00*

                                                 24.00#         24.00#

OPERATING                         BED       11,000,000V    11,000,000V

 

6.   AGR101 - FINANCIAL ASSISTANCE FOR AGRICULTURE

                                                  9.00*          9.00*

OPERATING                         AGR          806,418A       622,318A

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

 

7.   AGR122 - PLANT PEST AND DISEASE CONTROL

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

                                                114.00*        114.00*

                                  AGR       14,653,861B    14,653,861B

                                  AGR          512,962T       512,962T

                                  AGR          212,095U       212,095U

                                  AGR           50,360W        50,360W

                                                  2.00#          2.00#

                                  AGR          528,412P       528,412P

 

8.   AGR131 - RABIES QUARANTINE

                                                 32.32*         32.32*

OPERATING                         AGR        3,581,067B     3,581,067B

 

9.   AGR132 - ANIMAL DISEASE CONTROL

                                                 20.68*         20.68*

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

                                  AGR           47,802B        47,802B

                                                  3.00#          3.00#

                                  AGR          438,438P       438,438P

INVESTMENT CAPITAL                AGS        1,200,000C              C

 

10.  LNR172 - FORESTRY - RESOURCE MANAGEMENT AND DEVELOPMENT

                                                 29.00*         29.00*

OPERATING                         LNR        2,713,692A     2,713,692A

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

                                                  1.00*          1.00*

                                  LNR       10,421,463P       500,000P

INVESTMENT CAPITAL                LNR        2,860,000C              C

                                  LNR        2,000,000D              D

 

11.  AGR151 - QUALITY AND PRICE ASSURANCE

                                                 20.00*         20.00*

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

                                                  1.00*          1.00*

                                  AGR          294,848B       294,848B

                                  AGR          100,000N       100,000N

                                  AGR          300,000T       300,000T

                                                  6.50#          6.50#

                                  AGR          504,037W       504,037W

                                  AGR          138,624P       138,624P

 

12.  AGR171 - AGRICULTURAL DEVELOPMENT AND MARKETING

                                                 11.00*         11.00*

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

                                  AGR           15,000B        15,000B

                                                  2.00*          2.00*

                                  AGR        1,120,787N     1,120,787N

                                  AGR          100,000V              V

                                  AGR          220,000P       220,000P

 

13.  AGR141 - AGRICULTURAL RESOURCE MANAGEMENT

                                                 14.00*         14.00*

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

                                                 13.50*         13.50*

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

                                                  7.50*          7.50*

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

INVESTMENT CAPITAL                AGR        4,960,000C              C

                                  UOH       28,000,000C              C

                                  AGR            1,000N              N

 

14.  AGR161 - AGRIBUSINESS DEVELOPMENT AND RESEARCH

                                                  7.00#          7.00#

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

                                                  6.00#          6.00#

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

 

15.  AGR192 - GENERAL ADMINISTRATION FOR AGRICULTURE

                                                 32.00*         32.00*

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

                                                  1.00*          1.00*

                                  AGR           57,324B        57,324B

INVESTMENT CAPITAL                AGS        3,000,000C              C

 

16.  LNR153 - FISHERIES MANAGEMENT

                                                 11.00*         11.00*

OPERATING                         LNR          987,079A       987,079A

                                                  2.00*          2.00*

                                  LNR          381,355B       381,355B

                                  LNR          420,000N       420,000N

                                  LNR        1,000,000V              V

                                                  2.00*          2.00*

                                                  1.00#          1.00#

                                  LNR          731,836P       325,000P

INVESTMENT CAPITAL                LNR          350,000C              C

 

17.  AGR153 - AQUACULTURE DEVELOPMENT

                                                  3.00*          3.00*

OPERATING                         AGR          294,639A       294,639A

                                  AGR          125,000B       125,000B

 

18.  BED120 - HAWAII STATE ENERGY OFFICE

                                                  2.00*          2.00*

                                                 20.00#         20.00#

OPERATING                         BED        1,958,082A     1,958,082A

                                  BED          500,000B       500,000B

                                  BED          500,000N       500,000N

                                  BED          240,000T       240,000T

 

19.  BED143 - HAWAII TECHNOLOGY DEVELOPMENT CORPORATION

                                                  3.00*          3.00*

                                                  5.00#          5.00#

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

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

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

                                                  9.00#          9.00#

                                  BED          994,214P       994,214P

 

20.  BED146 - NATURAL ENERGY LABORATORY OF HAWAII AUTHORITY

                                                 17.00#         17.00#

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

 

21.  BED138 - HAWAII GREEN INFRASTRUCTURE AUTHORITY

                                                  5.00#          5.00#

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

 

22.  LNR141 - WATER AND LAND DEVELOPMENT

                                                 24.00*         24.00*

OPERATING                         LNR        2,583,711A     2,583,711A

                                                  4.00*          4.00*

                                  LNR          820,764B       820,764B

                                  LNR          199,479T       199,479T

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

 

23.  BED150 - HAWAII COMMUNITY DEVELOPMENT AUTHORITY

                                                  8.00*          8.00*

                                                  1.00#          1.00#

OPERATING                         BED          834,082A       834,082A

                                  BED          300,000V              V

                                                 13.00*         13.00*

                                                  1.00#          1.00#

                                  BED        2,663,019W     2,663,019W

 

24.  BED160 - HAWAII HOUSING FINANCE AND DEVELOPMENT CORPORATION

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

                                                 25.00*         25.00*

                                                 40.00#         40.00#

                                  BED       12,289,871W    12,289,871W

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

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

 


 

B.  EMPLOYMENT

1.   LBR111 - WORKFORCE DEVELOPMENT

                                                  1.80*          1.80*

OPERATING                         LBR          767,793A       767,793A

                                                  2.00#          2.00#

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

                                                 35.70*         35.70*

                                                 12.00#         12.00#

                                  LBR       16,390,000N    16,390,000N

                                                 20.00*         20.00*

                                  LBR        2,000,000S     2,000,000S

                                                 12.00*         12.00*

                                                 20.00#         20.00#

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

                                                 10.50*         10.50*

                                  LBR        4,302,932P     4,302,932P

 

2.   LBR171 - UNEMPLOYMENT INSURANCE PROGRAM

                                                 10.00#         10.00#

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

                                                180.00*        180.00*

                                  LBR       22,695,417N    22,695,417N

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

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

                                                  2.50*          2.50*

                                  LBR          166,346P       166,346P

 

3.   LBR903 - OFFICE OF COMMUNITY SERVICES

                                                  4.00*          4.00*

                                                  5.00#          5.00#

OPERATING                         LBR        2,082,490A     2,082,490A

                                  LBR            5,000B         5,000B

                                                  1.00*          1.00*

                                                  4.00#          4.00#

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

 

4.   HMS802 - VOCATIONAL REHABILITATION

                                                 37.76*         37.76*

                                                  2.31#          2.31#

OPERATING                         HMS        4,013,195A     4,013,195A

                                                 69.24*         69.24*

                                                  4.69#          4.69#

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

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

 

5.   LBR143 - HAWAII OCCUPATIONAL SAFETY AND HEALTH PROGRAM

                                                 17.60*         17.60*

                                                  0.50#          0.50#

OPERATING                         LBR        1,268,442A     1,268,442A

                                                 19.00*         19.00*

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

                                                 20.40*         20.40*

                                  LBR        3,434,866P     3,434,866P

 

6.   LBR152 - WAGE STANDARDS PROGRAM

                                                 17.00*         17.00*

                                                  1.00#          1.00#

OPERATING                         LBR        1,152,655A     1,152,655A

 

7.   LBR153 - HAWAII CIVIL RIGHTS COMMISSION

                                                 22.50*         22.50*

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

                                                  0.50*          0.50*

                                                  5.00#          5.00#

                                  LBR          546,001P       546,001P

 

8.   LBR183 - DISABILITY COMPENSATION PROGRAM

                                                 77.00*         77.00*

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

                                                 11.00*         11.00*

                                                  5.00#          5.00#

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

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

 

9.   LBR161 - HAWAII LABOR RELATIONS BOARD

                                                  3.00*          3.00*

                                                  6.00#          6.00#

OPERATING                         LBR          969,264A       969,264A

 

10.  LBR812 - LABOR AND INDUSTRIAL RELATIONS APPEALS BOARD

                                                 11.00*         11.00*

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

 

11.  LBR902 - GENERAL ADMINISTRATION

                                                 15.83*         15.83*

                                                  2.12#          2.12#

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

                                  LBR          200,000B       200,000B

                                  LBR          118,611N       118,611N

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

                                                 32.17*         32.17*

                                                  2.88#          2.88#

                                  LBR        3,261,292P     3,261,292P

 


 

C.  TRANSPORTATION FACILITIES

1.   TRN102 - DANIEL K. INOUYE INTERNATIONAL AIRPORT

                                                689.00*        689.00*

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

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

 

2.   TRN104 - GENERAL AVIATION

                                                 31.00*         31.00*

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

INVESTMENT CAPITAL                TRN       12,000,000B              B

 

3.   TRN111 - HILO INTERNATIONAL AIRPORT

                                                 86.00*         86.00*

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

INVESTMENT CAPITAL                TRN        1,400,000E              E

 

4.   TRN114 - ELLISON ONIZUKA KONA INTERNATIONAL AIRPORT AT KEAHOLE

                                                107.00*        107.00*

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

INVESTMENT CAPITAL                TRN       18,141,000E              E

 

5.   TRN116 - WAIMEA-KOHALA AIRPORT

                                                  4.00*          4.00*

OPERATING                         TRN          972,251B       973,087B

 

6.   TRN118 - UPOLU AIRPORT

OPERATING                         TRN           49,500B        49,500B

 

7.   TRN131 - KAHULUI AIRPORT

                                                175.00*        175.00*

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

 

8.   TRN133 - HANA AIRPORT

                                                  8.00*          8.00*

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

 

9.   TRN135 - KAPALUA AIRPORT

                                                 11.00*         11.00*

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

 

10.  TRN141 - MOLOKAI AIRPORT

                                                 14.00*         14.00*

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

 

11.  TRN143 - KALAUPAPA AIRPORT

                                                  7.00*          7.00*

OPERATING                         TRN          925,955B       925,955B

 

12.  TRN151 - LANAI AIRPORT

                                                 12.00*         12.00*

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

 

13.  TRN161 - LIHUE AIRPORT

                                                116.00*        116.00*

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

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

 

14.  TRN163 - PORT ALLEN AIRPORT

OPERATING                         TRN            1,841B         1,841B

 

15.  TRN195 - AIRPORTS ADMINISTRATION

                                                136.00*        136.00*

                                                  1.00#          1.00#

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

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

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

                                  TRN            1,000N         1,000N

                                  TRN                 R     5,000,000R

                                  TRN       58,577,000X       157,000X

 

16.  TRN301 - HONOLULU HARBOR

                                                114.00*        114.00*

                                                  1.00#          1.00#

OPERATING                         TRN       20,876,895B    20,876,895B

INVESTMENT CAPITAL                TRN            4,000B         4,000B

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

                                  TRN            4,000N         4,000N

                                  TRN            4,000R         4,000R

 

17.  TRN303 - KALAELOA BARBERS POINT HARBOR

                                                  6.00*          6.00*

OPERATING                         TRN        1,291,466B     1,291,466B

INVESTMENT CAPITAL                TRN            4,000B         4,000B

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

                                  TRN            4,000N         4,000N

                                  TRN            4,000R         4,000R

 

18.  TRN311 - HILO HARBOR

                                                 15.00*         15.00*

OPERATING                         TRN        2,337,869B     2,337,869B

INVESTMENT CAPITAL                TRN            4,000B         4,000B

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

                                  TRN            4,000N         4,000N

                                  TRN            4,000R         4,000R

 

19.  TRN313 - KAWAIHAE HARBOR

                                                  2.00*          2.00*

OPERATING                         TRN          798,089B       798,089B

INVESTMENT CAPITAL                TRN            4,000B         4,000B

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

                                  TRN            4,000N         4,000N

                                  TRN            4,000R         4,000R

 

20.  TRN331 - KAHULUI HARBOR

                                                 18.00*         18.00*

OPERATING                         TRN        3,304,122B     3,304,122B

INVESTMENT CAPITAL                TRN            4,000B         4,000B

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

                                  TRN            4,000N         4,000N

                                  TRN            4,000R         4,000R

 

21.  TRN341 - KAUNAKAKAI HARBOR

                                                  1.00*          1.00*

OPERATING                         TRN          210,962B       210,962B

 

22.  TRN361 - NAWILIWILI HARBOR

                                                 15.00*         15.00*

OPERATING                         TRN        2,672,001B     2,672,001B

INVESTMENT CAPITAL                TRN            4,000B         4,000B

                                  TRN          988,000E       988,000E

                                  TRN            4,000N         4,000N

                                  TRN            4,000R         4,000R

 

23.  TRN363 - PORT ALLEN HARBOR

                                                  1.00*          1.00*

OPERATING                         TRN          193,284B       193,284B

INVESTMENT CAPITAL                TRN            4,000B         4,000B

                                  TRN          988,000E     4,988,000E

                                  TRN            4,000N         4,000N

                                  TRN            4,000R         4,000R

 

24.  TRN351 - KAUMALAPAU HARBOR

                                                  1.00*          1.00*

OPERATING                         TRN          133,006B       133,006B

 

25.  TRN395 - HARBORS ADMINISTRATION

                                                 77.00*         77.00*

                                                  1.00#          1.00#

OPERATING                         TRN       94,316,878B    94,316,878B

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

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

                                  TRN            4,000N         4,000N

                                  TRN            4,000R         4,000R

                                  TRN        5,907,000V              V

 

26.  TRN333 - HANA HARBOR

OPERATING                         TRN           13,519B        13,519B

 

27.  TRN501 - OAHU HIGHWAYS

                                                190.00*        190.00*

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

INVESTMENT CAPITAL                TRN       12,200,000C              C

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

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

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

 

28.  TRN511 - HAWAII HIGHWAYS

                                                119.00*        119.00*

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

INVESTMENT CAPITAL                TRN        1,300,000D              D

                                  TRN                 E    18,800,000E

                                  TRN                 N    75,200,000N

 

29.  TRN531 - MAUI HIGHWAYS

                                                 90.00*         90.00*

                                                  1.00#          1.00#

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

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

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

 

30.  TRN561 - KAUAI HIGHWAYS

                                                 55.00*         55.00*

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

INVESTMENT CAPITAL                TRN          500,000D              D

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

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

 

31.  TRN595 - HIGHWAYS ADMINISTRATION

                                                544.50*        544.50*

                                                  5.00#          5.00#

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

                                                  1.00#          1.00#

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

INVESTMENT CAPITAL                TRN       27,800,000E    21,800,000E

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

 

32.  TRN597 - HIGHWAYS SAFETY

                                                 31.20*         31.20*

OPERATING                         TRN       10,721,093B    10,721,093B

                                                  6.00*          6.00*

                                  TRN        6,367,261N     6,367,261N

                                                  0.80*          0.80*

                                  TRN          754,989P       754,989P

 

33.  TRN995 - GENERAL ADMINISTRATION

                                                111.00*        111.00*

                                                  2.00#          2.00#

OPERATING                         TRN       22,965,329B    22,965,329B

                                                  1.00*          1.00*

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

                                  TRN          743,067R       743,067R

 

34.  TRN695 - ALOHA TOWER DEVELOPMENT CORPORATION

                                                  1.00#          1.00#

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

 


 

D.  ENVIRONMENTAL PROTECTION

1.   HTH840 - ENVIRONMENTAL MANAGEMENT

                                                 74.00*         74.00*

                                                  1.00#          1.00#

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

                                                 57.00*         57.00*

                                                  6.00#          6.00#

                                  HTH       79,269,535B    79,269,535B

                                                 32.10*         32.10*

                                                  2.00#          2.00#

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

                                                  2.00*          2.00*

                                  HTH          247,950U       247,950U

                                                 43.00*         43.00*

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

                                                  7.25*          7.25*

                                                  4.00#          4.00#

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

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

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

 

2.   AGR846 - PESTICIDES

                                                  5.00*          5.00*

OPERATING                         AGR          404,933A       404,933A

                                                 18.00*         18.00*

                                                  2.00#          2.00#

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

                                                  2.00*          2.00*

                                                  1.00#          1.00#

                                  AGR          464,629P       464,629P

 

3.   LNR401 - ECOSYSTEM PROTECTION AND RESTORATION

                                                 25.00*         25.00*

                                                  3.50#          3.50#

OPERATING                         LNR        2,023,023A     2,023,023A

                                                  2.00#          2.00#

                                  LNR        2,410,000N     2,410,000N

                                                  1.00*          1.00*

                                                  4.50#          4.50#

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

 

4.   LNR402 - NATIVE RESOURCES AND FIRE PROTECTION PROGRAM

                                                 51.50*         51.50*

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

                                                 17.50*         17.50*

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

                                                  1.00*          1.00*

                                  LNR          192,677T       192,677T

                                                  7.00#          7.00#

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

                                  LNR          995,000V       120,000V

                                                  2.50*          2.50*

                                                  1.00#          1.00#

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

INVESTMENT CAPITAL                LNR        1,500,000C              C

 

5.   LNR404 - WATER RESOURCES

                                                 18.00*         18.00*

OPERATING                         LNR        2,838,042A     2,838,042A

                                                  5.00*          5.00*

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

INVESTMENT CAPITAL                LNR        2,000,000C              C

 

6.   LNR405 - CONSERVATION AND RESOURCES ENFORCEMENT

                                                137.25*        137.25*

OPERATING                         LNR       10,774,525A    10,774,525A

                                  LNR          893,523B       893,523B

                                                  3.75*          3.75*

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

                                  LNR        2,548,290V              V

                                  LNR           32,671W        32,671W

                                  LNR          900,000P       900,000P

 

7.   LNR407 - NATURAL AREA RESERVES AND WATERSHED MANAGEMENT

                                                 44.50*         44.50*

                                                 19.00#         19.00#

OPERATING                         LNR        8,350,262A     8,350,262A

                                  LNR          500,000N       500,000N

                                                  0.50*          0.50*

                                  LNR        2,195,408P     2,195,408P

INVESTMENT CAPITAL                LNR        4,000,000C     4,000,000C

 

8.   LNR906 - LNR - NATURAL AND PHYSICAL ENVIRONMENT

                                                 42.25*         42.25*

                                                 14.00#         14.00#

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

                                                 19.00*         19.00*

                                                  1.00#          1.00#

                                  LNR        2,589,649B     2,589,649B

                                                  1.75*          1.75*

                                  LNR          312,183N       312,183N

 

9.   HTH849 - ENVIRONMENTAL HEALTH ADMINISTRATION

                                                 22.50*         22.50*

                                                  1.25#          1.25#

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

                                  HTH           34,097B        34,097B

                                                  1.55*          1.55*

                                                  0.60#          0.60#

                                  HTH          144,015N       144,015N

                                                 11.00*         11.00*

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

                                                 11.95*         11.95*

                                                  2.15#          2.15#

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

 


 

E.  HEALTH

1.   HTH100 - COMMUNICABLE DISEASE AND PUBLIC HEALTH NURSING

                                                219.87*        219.87*

                                                  1.00#          1.00#

OPERATING                         HTH       28,407,295A    28,407,295A

                                  HTH           13,343B        13,343B

                                                 21.00#         21.00#

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

                                                  3.00*          3.00*

                                                  1.00#          1.00#

                                  HTH          759,649U       759,649U

                                                 14.00*         14.00*

                                                 25.50#         25.50#

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

 

2.   HTH131 - DISEASE OUTBREAK CONTROL

                                                 21.60*         21.60*

OPERATING                         HTH        1,735,038A     1,735,038A

                                                 23.40*         23.40*

                                                 10.00#         10.00#

                                  HTH        3,778,582N     3,778,582N

                                                  1.00*          1.00*

                                                 29.50#         29.50#

                                  HTH        5,037,858P     5,037,858P

 

3.   HTH730 - EMERGENCY MEDICAL SERVICES AND INJURY PREVENTION SYSTEM

                                                 10.00*         10.00*

                                                  1.40#          1.40#

OPERATING                         HTH        4,503,945A     4,503,945A

                                                  6.00#          6.00#

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

                                                  2.00#          2.00#

                                  HTH          340,000P       340,000P

 

4.   HTH560 - FAMILY HEALTH SERVICES

                                                 98.50*         98.50*

                                                  1.00#          1.00#

OPERATING                         HTH       29,759,413A    29,759,413A

                                                 16.00*         16.00*

                                                  2.00#          2.00#

                                  HTH       18,474,919B    18,474,919B

                                                119.50*        119.50*

                                                 12.30#         12.30#

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

                                  HTH          203,441U       203,441U

                                  HTH        2,383,931V              V

                                                 16.00*         16.00*

                                                 11.70#         11.70#

                                  HTH       12,586,440P    12,586,440P

 

5.   HTH590 - CHRONIC DISEASE PREVENTION AND HEALTH PROMOTION

                                                 38.50*         38.50*

                                                  3.00#          3.00#

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

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

                                                  1.00*          1.00*

                                                  1.00#          1.00#

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

                                                  9.50*          9.50*

                                                 21.50#         21.50#

                                  HTH        6,829,854P     6,829,854P

 

6.   HTH595 - HEALTH RESOURCES ADMINISTRATION

                                                 16.00*         16.00*

                                                  5.00#          5.00#

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

                                  HTH          345,000V       345,000V

 

7.   HTH210 - HAWAII HEALTH SYSTEMS CORPORATION – CORPORATE OFFICE

                                                 54.50*         54.50*

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

 

8.   HTH211 - KAHUKU HOSPITAL

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

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

                                  HTH          500,000V              V

 

9.   HTH212 - HAWAII HEALTH SYSTEMS CORPORATION –  REGIONS

OPERATING                         HTH       92,970,903A    92,970,903A

                                              2,780.75*      2,780.75*

                                  HTH      580,483,912B   580,483,912B

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

INVESTMENT CAPITAL                AGS        2,500,000C     3,000,000C

                                  HTH        9,500,000C    13,000,000C

                                  HTH       21,500,000V              V

 

10.  HTH213 - ALII COMMUNITY CARE

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

 

11.  SUB601 - PRIVATE HOSPITALS AND MEDICAL SERVICES

OPERATING                         SUB        2,900,000V              V

 

12.  HTH214 - MAUI HEALTH SYSTEM, A KFH LLC

OPERATING                         HTH       11,585,000V     8,923,000V

INVESTMENT CAPITAL                HTH        6,000,000C     6,000,000C

                                  HTH        1,250,000V              V

 

13.  HTH420 - ADULT MENTAL HEALTH - OUTPATIENT

                                                177.50*        177.50*

                                                 87.50#         87.50#

OPERATING                         HTH       58,152,953A    58,152,953A

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

                                                  1.00#          1.00#

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

 

14.  HTH430 - ADULT MENTAL HEALTH - INPATIENT

                                                737.00*        737.00*

                                                 23.00#         23.00#

OPERATING                         HTH       87,811,711A    87,811,711A

                                  HTH        6,180,433V              V

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

 

15.  HTH440 - ALCOHOL AND DRUG ABUSE DIVISION

                                                 29.00*         29.00*

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

                                  HTH          750,000B       750,000B

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

                                                  7.50#          7.50#

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

 

16.  HTH460 - CHILD AND ADOLESCENT MENTAL HEALTH

                                                162.00*        162.00*

                                                 10.50#         10.50#

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

                                                 17.00*         17.00*

                                                  6.00#          6.00#

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

                                                  5.00#          5.00#

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

                                                  2.00#          2.00#

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

 

17.  HTH501 - DEVELOPMENTAL DISABILITIES

                                                194.75*        194.75*

                                                  3.00#          3.00#

OPERATING                         HTH       89,414,764A    89,414,764A

                                                  3.00*          3.00*

                                  HTH        7,474,994B     7,474,994B

 

18.  HTH495 - BEHAVIORAL HEALTH ADMINISTRATION

                                                 39.50*         39.50*

                                                 39.50#         39.50#

OPERATING                         HTH        6,328,289A     6,328,289A

                                                  1.00#          1.00#

                                  HTH          137,363P       137,363P

 

19.  HTH610 - ENVIRONMENTAL HEALTH SERVICES

                                                123.00*        123.00*

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

                                                 30.00*         30.00*

                                  HTH        3,845,848B     3,845,848B

                                                  2.00*          2.00*

                                  HTH          158,000N       158,000N

                                                  3.00*          3.00*

                                  HTH          253,073U       253,073U

                                                  2.00*          2.00*

                                  HTH          430,447P       396,994P

 

20.  HTH710 - STATE LABORATORY SERVICES

                                                 72.00*         72.00*

                                                  1.00#          1.00#

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

                                                  9.00#          9.00#

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

                                                  2.00#          2.00#

                                  HTH          644,990P       429,999P

INVESTMENT CAPITAL                AGS          772,000C              C

 

21.  HTH720 - HEALTH CARE ASSURANCE

                                                 24.40*         24.40*

                                                  2.00#          2.00#

OPERATING                         HTH        3,204,264A     3,204,264A

                                  HTH        1,315,000B     1,315,000B

                                                 18.40*         18.40*

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

 

22.  HTH906 - STATE HEALTH PLANNING AND DEVELOPMENT AGENCY

                                                  6.00*          6.00*

OPERATING                         HTH          475,769A       475,769A

                                  HTH           114,000B       114,000B

 

23.  HTH760 - HEALTH STATUS MONITORING

                                                 32.50*         32.50*

OPERATING                         HTH        1,348,789A     1,348,789A

                                                  2.00#          2.00#

                                  HTH          520,349B       520,349B

                                                  5.00*          5.00*

                                  HTH          495,901P       495,901P

 

24.  HTH905 - DEVELOPMENTAL DISABILITIES COUNCIL

                                                  2.50*          2.50*

OPERATING                         HTH          246,563A       246,563A

                                                  5.00*          5.00*

                                  HTH          514,000N       514,000N

 

25.  HTH907 - GENERAL ADMINISTRATION

                                                126.00*        126.00*

                                                  5.00#          5.00#

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

                                                  8.00*          8.00*

                                                 20.00#         20.00#

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

                                                  5.00#          5.00#

                                  HTH          800,000P       800,000P

INVESTMENT CAPITAL                AGS        4,000,000C              C

 

26.  HTH908 - OFFICE OF LANGUAGE ACCESS

                                                  5.00*          5.00*

OPERATING                         HTH          469,262A       469,262A

 


 

F.  SOCIAL SERVICES

1.   HMS301 - CHILD PROTECTIVE SERVICES

                                                223.30*        223.30*

OPERATING                         HMS       35,686,621A    35,686,621A

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

                                                175.20*        175.20*

                                  HMS       44,098,588N    44,098,588N

                                  HMS          106,225P       106,225P

 

2.   HMS302 - GENERAL SUPPORT FOR CHILD CARE

                                                 25.85*         25.85*

OPERATING                         HMS        1,946,366A     1,946,366A

                                                 25.15*         25.15*

                                  HMS       11,920,864N    11,920,864N

 

3.   HMS303 - CHILD PROTECTIVE SERVICES PAYMENTS

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

                                  HMS       26,110,014N    26,110,014N

 

4.   HMS305 - CASH SUPPORT FOR CHILD CARE

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

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

 

5.   HMS501 - IN-COMMUNITY YOUTH PROGRAMS

                                                 14.50*         14.50*

OPERATING                         HMS        7,214,008A     7,214,008A

                                                  0.50*          0.50*

                                                  0.50#          0.50#

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

                                  HMS          832,500V       832,500V

 

6.   HMS503 - HAWAII YOUTH CORRECTIONAL FACILITY (HYCF)

                                                 93.00*         93.00*

OPERATING                         HMS        8,290,355A     8,290,355A

                                  HMS          520,000V       520,000V

 

7.   DEF112 - SERVICES TO VETERANS

                                                 28.00*         28.00*

OPERATING                         DEF        1,932,435A     1,932,435A

INVESTMENT CAPITAL                DEF          500,000C              C

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

 

8.   HMS601 - ADULT PROTECTIVE AND COMMUNITY SERVICES

                                                 72.48*         72.48*

OPERATING                         HMS        5,815,844A     5,815,844A

                                                  7.02*          7.02*

                                                  3.00#          3.00#

                                  HMS        3,988,661N     3,988,661N

                                  HMS           10,000R        10,000R

                                  HMS          387,560U       387,560U

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

 

9.   HMS202 - AGED, BLIND AND DISABLED PAYMENTS

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

 

10.  HMS204 - GENERAL ASSISTANCE PAYMENTS

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

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

                                  HMS        5,400,000V              V

 

11.  HMS206 - FEDERAL ASSISTANCE PAYMENTS

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

 

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

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

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

 

13.  HMS220 - RENTAL HOUSING SERVICES

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

                                                181.00*        181.00*

                                                  4.50#          4.50#

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

                                                 15.00*         15.00*

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

INVESTMENT CAPITAL                HMS       10,000,000C              C

 

14.  HMS229 - HAWAII PUBLIC HOUSING AUTHORITY ADMINISTRATION

                                                 76.00*         76.00*

                                                 41.00#         41.00#

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

                                                 50.00*         50.00*

                                                 18.00#         18.00#

                                  HMS        6,319,648W     6,319,648W

 

15.  HMS222 - RENTAL ASSISTANCE SERVICES

                                                  1.00*          1.00*

OPERATING                         HMS        1,039,166A     1,039,166A

                                                 28.00*         28.00*

                                                  1.00#          1.00#

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

                                  HMS          500,000V              V

 

16.  HMS224 - HOMELESS SERVICES

                                                 11.00*         11.00*

OPERATING                         HMS       15,600,452A    15,600,452A

                                  HMS          720,000N       720,000N

                                  HMS       14,300,000V    14,300,000V

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

 

17.  HMS605 - COMMUNITY-BASED RESIDENTIAL SUPPORT

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

 

18.  HMS401 - HEALTH CARE PAYMENTS

OPERATING                         HMS      982,477,598A   982,477,598A

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

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

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

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

 

19.  HMS236 - CASE MANAGEMENT FOR SELF-SUFFICIENCY

                                                289.63*        289.63*

OPERATING                         HMS       15,952,885A    15,952,885A

                                                228.37*        228.37*

                                  HMS       25,977,079N    25,977,079N

                                  HMS           30,237P        30,237P

 

20.  HMS238 - DISABILITY DETERMINATION

                                                 50.00*         50.00*

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

 

21.  ATG500 - CHILD SUPPORT ENFORCEMENT SERVICES

                                                 70.72*         70.72*

                                                  0.34#          0.34#

OPERATING                         ATG        4,701,166A     4,701,166A

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

                                                137.28*        137.28*

                                                  0.66#          0.66#

                                  ATG       15,880,241P    15,880,241P

 

22.  HMS237 - EMPLOYMENT AND TRAINING

OPERATING                         HMS          469,505A       469,505A

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

 

23.  HHL602 - PLANNING AND DEVELOPMENT FOR HAWAIIAN HOMESTEADS

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

                                                  4.00*          4.00*

                                                  2.00#          2.00#

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

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

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

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

 

24.  HHL625 - ADMINISTRATION AND OPERATING SUPPORT

                                                200.00*        200.00*

OPERATING                         HHL       14,751,668A    14,751,668A

 

25.  HTH904 - EXECUTIVE OFFICE ON AGING

                                                  8.10*          8.10*

                                                  3.35#          3.35#

OPERATING                         HTH       10,898,358A    10,898,358A

                                                  6.90*          6.90*

                                                  2.00#          2.00#

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

                                  HTH        1,500,000V              V

                                                  8.00#          8.00#

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

 

26.  HTH520 - DISABILITY AND COMMUNICATIONS ACCESS BOARD

                                                 11.00*         11.00*

OPERATING                         HTH          820,779A       820,779A

                                                  8.00*          8.00*

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

                                                  2.00*          2.00*

                                  HTH          299,731U       299,731U

 

27.  HMS902 - GENERAL SUPPORT FOR HEALTH CARE PAYMENTS

                                                136.50*        136.50*

                                                  5.50#          5.50#

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

                                                  0.56*          0.56*

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

                                                144.69*        144.69*

                                                 17.50#         17.50#

                                  HMS       80,336,597N    80,336,597N

                                  HMS          134,000V     1,137,000V

                                  HMS          900,000P       900,000P

 

28.  HMS903 - GENERAL SUPPORT FOR SELF-SUFFICIENCY SERVICES

                                                 47.08*         47.08*

                                                  1.59#          1.59#

OPERATING                         HMS       36,629,251A    36,629,251A

                                                 42.92*         42.92*

                                                  1.41#          1.41#

                                  HMS       75,551,067N    75,551,067N

                                  HMS            3,000P         3,000P

 

29.  HMS904 - GENERAL ADMINISTRATION - DHS

                                                140.30*        140.30*

                                                 10.00#         10.00#

OPERATING                         HMS       11,385,514A    11,385,514A

                                                 29.70*         29.70*

                                  HMS        4,539,101N     4,539,101N

                                                  1.00#          1.00#

                                  HMS           77,064V        77,064V

                                  HMS            1,500P         1,500P

 

30.  HMS901 - GENERAL SUPPORT FOR SOCIAL SERVICES

                                                 18.25*         18.25*

OPERATING                         HMS        2,224,695A     2,224,695A

                                                  8.75*          8.75*

                                  HMS        2,004,992N     2,004,992N

 


 

G.  FORMAL EDUCATION

1.   EDN100 - SCHOOL-BASED BUDGETING

                                             12,427.25*     12,427.25*

                                                680.25#        680.25#

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

                                  EDN        5,251,693B     5,251,693B

                                                  1.00*          1.00*

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

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

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

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

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

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

                                  EDN       20,842,000V              V

 

2.   EDN150 - SPECIAL EDUCATION AND STUDENT SUPPORT SERVICES

                                              5,238.50*      5,238.50*

                                              1,228.25#      1,228.25#

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

                                  EDN          250,000B       250,000B

                                                  2.00*          2.00*

                                                 33.00#         33.00#

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

                                                  5.00*          5.00*

                                  EDN        3,487,465W     3,487,465W

 

3.   EDN200 - INSTRUCTIONAL SUPPORT

                                                408.00*        408.00*

                                                 82.00#         82.00#

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

                                                 11.00*         11.00*

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

                                                  2.00#          2.00#

                                  EDN       12,885,526N     5,885,526N

                                                  1.00#          1.00#

                                  EDN          273,794P       273,794P

 

4.   EDN300 - STATE ADMINISTRATION

                                                356.50*        356.50*

                                                  4.00#          4.00#

OPERATING                         EDN       37,006,924A    37,006,924A

                                  EDN        4,176,199N     4,176,199N

                                  EDN           30,000P        30,000P

 

5.   EDN400 - SCHOOL SUPPORT

                                                848.50*        848.50*

                                                  4.00#          4.00#

OPERATING                         EDN      154,743,255A   154,743,255A

                                                 11.00*         11.00*

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

                                                718.50*        718.50*

                                                 98.50#         98.50#

                                  EDN       66,909,304N    66,909,304N

                                  EDN          150,000R       150,000R

                                                  5.00*          5.00*

                                                  2.00#          2.00#

                                  EDN        8,107,619W     8,107,619W

INVESTMENT CAPITAL                EDN        5,000,000C              C

                                  EDN        8,910,000V              V

 

6.   EDN450 - SCHOOL FACILITIES AGENCY

OPERATING                         EDN                1A             1A

 

7.   EDN500 - SCHOOL COMMUNITY SERVICES

                                                 35.00*         35.00*

                                                  5.00#          5.00#

OPERATING                         EDN        4,231,090A     4,231,090A

                                                  1.00*          1.00*

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

                                                  2.00#          2.00#

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

                                  EDN        2,260,000T     2,260,000T

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

 

8.   EDN600 - CHARTER SCHOOLS

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

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

INVESTMENT CAPITAL                EDN        2,380,000C              C

 

9.   EDN612 - CHARTER SCHOOLS COMMISSION AND ADMINISTRATION

                                                 20.12*         20.12*

OPERATING                         EDN        4,340,747A     4,340,747A

                                                  6.88*          6.88*

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

 

10.  EDN700 - EARLY LEARNING

                                                 94.00*         94.00*

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

                                                  1.00#          1.00#

                                  EDN          125,628N       125,628N

 

11.  BUF745 - RETIREMENT BENEFITS - DOE

OPERATING                         BUF      469,037,723A   469,037,723A

 

12.  BUF765 - HEALTH PREMIUM PAYMENTS - DOE

OPERATING                         BUF      151,805,813A   151,805,813A

 

13.  BUF725 - DEBT SERVICE PAYMENTS - DOE

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

 

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

                                                 76.00*         76.00*

OPERATING                         AGS        5,525,045A     5,525,045A

                                                  7.00*          7.00*

                                  AGS        1,799,626U     1,799,626U

 

15.  EDN407 - PUBLIC LIBRARIES

                                                563.50*        563.50*

OPERATING                         EDN       37,175,832A    37,175,832A

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

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

INVESTMENT CAPITAL                AGS       25,200,000C              C

                                  AGS       31,000,000V              V

 

16.  DEF114 - HAWAII NATIONAL GUARD YOUTH CHALLENGE ACADEMY

                                                 24.25#         24.25#

OPERATING                         DEF        1,476,061A     1,476,061A

                                                 72.75#         72.75#

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

 

17.  UOH100 - UNIVERSITY OF HAWAII, MANOA

                                              2,943.14*      2,943.14*

                                                 42.25#         42.25#

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

                                                377.25*        377.25*

                                                  2.00#          2.00#

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

                                                 77.06*         77.06*

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

                                  UOH        1,200,000V              V

                                                 28.00*         28.00*

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

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

 

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

                                                199.03*        199.03*

                                                  3.50#          3.50#

OPERATING                         UOH       20,006,565A    20,006,565A

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

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

 

19.  UOH210 - UNIVERSITY OF HAWAII, HILO

                                                499.25*        499.25*

                                                  7.00#          7.00#

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

                                                 64.00*         64.00*

                                  UOH       46,977,520B    46,977,520B

                                  UOH          443,962N       443,962N

                                                  2.00*          2.00*

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

INVESTMENT CAPITAL                UOH        2,200,000C              C

                                  UOH        8,700,000V              V

 

20.  UOH220 - SMALL BUSINESS DEVELOPMENT

                                                  1.00#          1.00#

OPERATING                         UOH          978,941A       978,941A

 

21.  UOH700 - UNIVERSITY OF HAWAII, WEST OAHU

                                                234.50*        234.50*

                                                  1.50#          1.50#

OPERATING                         UOH       18,422,365A    18,422,365A

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

                                  UOH          802,037N       802,037N

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

INVESTMENT CAPITAL                UOH        3,500,000C              C

 

22.  UOH800 - UNIVERSITY OF HAWAII, COMMUNITY COLLEGES

                                              1,753.50*      1,754.50*

                                                 46.00#         46.00#

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

                                                 34.00*         34.00*

                                  UOH      100,630,837B   100,630,837B

                                                  0.50*          0.50*

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

                                  UOH        1,300,000V     1,300,000V

                                  UOH        6,580,086W     6,580,086W

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

 

23.  UOH900 - UNIVERSITY OF HAWAII, SYSTEMWIDE SUPPORT

                                                416.00*        416.00*

                                                  1.00#          1.00#

OPERATING                         UOH       55,875,998A    55,875,998A

                                                 20.00*         20.00*

                                  UOH       20,771,608B    20,771,608B

                                                  4.00*          4.00*

                                                  4.00#          4.00#

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

                                                 15.00*         15.00*

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

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

 

24.  BUF748 - RETIREMENT BENEFITS - UH

OPERATING                         BUF      199,541,901A   199,541,901A

 

25.  BUF768 - HEALTH PREMIUM PAYMENTS - UH

OPERATING                         BUF       56,202,093A    56,202,093A

 

26.  BUF728 - DEBT SERVICE PAYMENTS - UH

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

 

27.  UOH115 - UNIVERSITY OF HAWAII, CANCER CENTER

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

 


 

H.  CULTURE AND RECREATION

1.   UOH881 - AQUARIA

                                                  9.00*          9.00*

OPERATING                         UOH          816,537A       816,537A

                                                  7.00*          7.00*

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

                                  UOH        1,000,000V              V

                                  UOH          996,499W       996,499W

 

2.   AGS881 - STATE FOUNDATION ON CULTURE AND THE ARTS

                                                  1.50*          1.50*

OPERATING                         AGS          825,454A       825,454A

                                                 16.00*         16.00*

                                                  1.00#          1.00#

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

                                                  4.50*          4.50*

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

                                                  1.00#          1.00#

                                  AGS           70,175T        70,175T

                                  AGS        1,346,000V       866,000V

 

3.   LNR802 - HISTORIC PRESERVATION

                                                 31.00*         31.00*

OPERATING                         LNR        2,174,884A     2,174,884A

                                                  3.00*          3.00*

                                  LNR          495,902B       495,902B

                                                  6.00*          6.00*

                                  LNR          597,515N       622,136N

 

4.   LNR804 - FOREST AND OUTDOOR RECREATION

                                                 33.00*         33.00*

OPERATING                         LNR        1,893,781A     1,893,781A

                                                  2.00*          2.00*

                                  LNR          816,713B       816,713B

                                                 18.50*         18.50*

                                  LNR        5,278,462N     5,278,462N

                                                  3.00*          3.00*

                                  LNR          626,435W       626,435W

INVESTMENT CAPITAL                LNR          900,000C              C

 

5.   LNR805 - DISTRICT RESOURCE MANAGEMENT

                                                 22.00*         22.00*

OPERATING                         LNR        1,324,529A     1,324,529A

                                                  0.25#          0.25#

                                  LNR          104,910B       104,910B

                                                  0.75#          0.75#

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

 

6.   LNR806 - PARKS ADMINISTRATION AND OPERATION

                                                127.00*        127.00*

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

                                  LNR        3,094,536B     3,094,536B

                                  LNR          728,081S       728,081S

                                  LNR          728,080V       728,080V

INVESTMENT CAPITAL                LNR       25,360,000C     5,500,000C

                                  LNR          500,000N       500,000N

 

7.   LNR801 - OCEAN-BASED RECREATION

                                                 10.00*         10.00*

OPERATING                         LNR          445,255A       445,255A

                                                114.00*        114.00*

                                  LNR       22,382,995B    22,382,995B

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

INVESTMENT CAPITAL                LNR        7,540,000C              C

 

8.   AGS889 - SPECTATOR EVENTS AND SHOWS - ALOHA STADIUM

                                                 32.50*         32.50*

                                                  1.00#          1.00#

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

                                  AGS        4,400,000V     1,000,000V

 


 

I.  PUBLIC SAFETY

1.   PSD402 - HALAWA CORRECTIONAL FACILITY

                                                411.00*        411.00*

OPERATING                         PSD       28,264,167A    28,264,167A

 

2.   PSD403 - KULANI CORRECTIONAL FACILITY

                                                 83.00*         83.00*

OPERATING                         PSD        6,237,072A     6,237,072A

 

3.   PSD404 - WAIAWA CORRECTIONAL FACILITY

                                                113.00*        113.00*

OPERATING                         PSD        7,241,371A     7,241,371A

 

4.   PSD405 - HAWAII COMMUNITY CORRECTIONAL CENTER

                                                171.00*        171.00*

OPERATING                         PSD       11,386,538A    11,386,538A

 

5.   PSD406 - MAUI COMMUNITY CORRECTIONAL CENTER

                                                187.00*        187.00*

OPERATING                         PSD       11,281,892A    11,281,892A

                                                  3.00#          3.00#

                                  PSD          209,721S       209,721S

 

6.   PSD407 - OAHU COMMUNITY CORRECTIONAL CENTER

                                                501.00*        501.00*

OPERATING                         PSD       33,999,717A    33,999,717A

 

7.   PSD408 - KAUAI COMMUNITY CORRECTIONAL CENTER

                                                 74.00*         74.00*

OPERATING                         PSD        5,555,519A     5,555,519A

 

8.   PSD409 - WOMEN'S COMMUNITY CORRECTIONAL CENTER

                                                159.00*        159.00*

OPERATING                         PSD       10,576,971A    10,576,971A

 

9.   PSD410 - INTAKE SERVICE CENTERS

                                                 61.00*         61.00*

OPERATING                         PSD        4,030,149A     4,030,149A

 

10.  PSD420 - CORRECTIONS PROGRAM SERVICES

                                                167.00*        167.00*

OPERATING                         PSD       22,685,878A    22,685,878A

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

 

11.  PSD421 - HEALTH CARE

                                                208.60*        208.60*

OPERATING                         PSD       27,468,151A    27,468,151A

 

12.  PSD422 - HAWAII CORRECTIONAL INDUSTRIES

                                                  2.00*          2.00*

                                                 42.00#         42.00#

OPERATING                         PSD       10,441,796W    10,441,796W

 

13.  PSD808 - NON-STATE FACILITIES

                                                  9.00*          9.00*

OPERATING                         PSD       46,205,433A    46,205,433A

 

14.  PSD502 - NARCOTICS ENFORCEMENT

                                                 16.00*         16.00*

OPERATING                         PSD        1,245,172A     1,245,172A

                                                  8.00*          8.00*

                                  PSD          980,209W       980,209W

                                  PSD          200,000P       200,000P

 

15.  PSD503 - SHERIFF

                                                277.00*        277.00*

OPERATING                         PSD       20,693,490A    20,693,490A

                                  PSD          600,000N       600,000N

                                                 80.00*         80.00*

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

 

16.  PSD611 - ADULT PAROLE DETERMINATIONS

                                                  7.00*          7.00*

OPERATING                         PSD          554,386A       527,254A

 

17.  PSD612 - ADULT PAROLE SUPERVISION AND COUNSELING

                                                 61.00*         61.00*

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

 

18.  PSD613 - CRIME VICTIM COMPENSATION COMMISSION

                                                  5.00*          5.00*

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

                                                  8.00*          8.00*

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

                                                  1.00#          1.00#

                                  PSD          859,315P       859,315P

 

19.  PSD900 - GENERAL ADMINISTRATION

                                                139.00*        139.00*

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

                                                  1.00*          1.00*

                                  PSD          978,501B       978,501B

                                  PSD           75,065T        75,065T

INVESTMENT CAPITAL                AGS       42,968,000C              C

 

20.  ATG231 - STATE CRIMINAL JUSTICE INFORMATION AND IDENTIFICATION

                                                 23.50*         23.50*

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

                                                 25.50*         25.50*

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

                                                  1.00#          1.00#

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

 

21.  LNR810 - PREVENTION OF NATURAL DISASTERS

                                                  8.00*          8.00*

OPERATING                         LNR        2,427,576B     2,427,576B

                                  LNR          460,000P       470,000P

 

22.  DEF110 - AMELIORATION OF PHYSICAL DISASTERS

                                                 98.75*         98.75*

                                                  5.50#          5.50#

OPERATING                         DEF        7,875,999A     7,875,999A

                                                  4.00*          4.00*

                                                  3.00#          3.00#

                                  DEF        5,042,445N     5,042,445N

                                                 19.25*         19.25*

                                                  1.00#          1.00#

                                  DEF        7,454,193P     7,454,193P

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

 

23.  DEF116 - HAWAII ARMY AND AIR NATIONAL GUARD

                                                 19.75*         19.75*

OPERATING                         DEF        4,589,484A     4,589,484A

                                                 75.25*         75.25*

                                                 35.00#         35.00#

                                  DEF       38,632,102P    38,632,102P

 

24.  DEF118 - HAWAII EMERGENCY MANAGEMENT AGENCY

                                                 18.50*         18.50*

                                                 49.75#         49.75#

OPERATING                         DEF        3,568,308A     3,568,308A

                                                  7.50*          7.50*

                                                 11.00#         11.00#

                                  DEF        5,716,983N     5,716,983N

                                                 11.25#         11.25#

                                  DEF       21,622,973P    21,622,973P

 


 

J.  INDIVIDUAL RIGHTS

1.   CCA102 - CABLE TELEVISION

                                                  7.00*          7.00*

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

 

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

                                                 25.00*         25.00*

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

 

3.   CCA104 - FINANCIAL SERVICES REGULATION

                                                 40.00*         40.00*

OPERATING                         CCA        5,336,797B     5,336,797B

                                  CCA          301,000T       301,000T

 

4.   CCA105 - PROFESSIONAL AND VOCATIONAL LICENSING

                                                 63.00*         63.00*

                                                 11.00#         11.00#

OPERATING                         CCA        8,117,600B     8,117,600B

                                                  8.00*          8.00*

                                                  5.00#          5.00#

                                  CCA        2,853,246T     2,853,246T

 

5.   CCA106 - INSURANCE REGULATORY SERVICES

                                                 95.00*         95.00*

OPERATING                         CCA       19,707,597B    19,707,597B

                                  CCA          201,000T       201,000T

 

6.   CCA107 - POST-SECONDARY EDUCATION AUTHORIZATION

                                                  2.00*          2.00*

OPERATING                         CCA          306,104B       306,104B

 

7.   CCA901 - PUBLIC UTILITIES COMMISSION

                                                 67.00*         67.00*

OPERATING                         CCA       16,918,158B    16,918,158B

 

8.   CCA110 - OFFICE OF CONSUMER PROTECTION

                                                 19.00*         19.00*

                                                  1.00#          1.00#

OPERATING                         CCA        2,893,211B     2,893,211B

                                  CCA          100,681T       100,681T

 

9.   AGR812 - MEASUREMENT STANDARDS

                                                  8.00*          8.00*

OPERATING                         AGR          692,016A       559,848A

                                                  2.00*          2.00*

                                  AGR          102,624B       102,624B

 

10.  CCA111 - BUSINESS REGISTRATION AND SECURITIES REGULATION

                                                 79.00*         79.00*

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

 

11.  CCA112 - REGULATED INDUSTRIES COMPLAINTS OFFICE

                                                 66.00*         66.00*

                                                  1.00#          1.00#

OPERATING                         CCA        7,741,061B     7,741,061B

 

12.  CCA191 - GENERAL SUPPORT

                                                 51.00*         51.00*

                                                  1.00#          1.00#

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

 

13.  AGS105 - ENFORCEMENT OF INFORMATION PRACTICES

                                                  8.50*          8.50*

OPERATING                         AGS          809,377A       809,377A

 

14.  BUF151 - OFFICE OF THE PUBLIC DEFENDER

                                                133.50*        133.50*

OPERATING                         BUF       12,507,997A    12,507,997A

 

15.  LNR111 - CONVEYANCES AND RECORDINGS

                                                 57.00*         57.00*

                                                  3.00#          3.00#

OPERATING                         LNR        7,613,533B     7,613,533B

 

16.  HMS888 - COMMISSION ON THE STATUS OF WOMEN

                                                  1.00*          1.00*

                                                  1.00#          1.00#

OPERATING                         HMS          169,479A       169,479A

 


 

K.  GOVERNMENT-WIDE SUPPORT

1.   GOV100 - OFFICE OF THE GOVERNOR

                                                 21.00*         21.00*

                                                 18.00#         18.00#

OPERATING                         GOV        3,550,536A     3,550,536A

INVESTMENT CAPITAL                GOV            1,000C         1,000C

 

2.   LTG100 - OFFICE OF THE LIEUTENANT GOVERNOR

                                                  3.00*          3.00*

                                                  7.00#          7.00#

OPERATING                         LTG          955,793A       955,793A

 

3.   BED144 - OFFICE OF PLANNING AND SUSTAINABLE DEVELOPMENT

                                                 26.00*         26.00*

                                                  3.00#          3.00#

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

                                                  5.00*          5.00*

                                                  5.00#          5.00#

                                  BED        2,364,265N     2,364,265N

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

INVESTMENT CAPITAL                BED        2,000,000C              C

 

4.   BED130 - ECONOMIC PLANNING AND RESEARCH

                                                 18.46*         18.46*

                                                  5.00#          5.00#

OPERATING                         BED        1,987,139A     1,987,139A

                                                  1.54*          1.54*

                                  BED          115,317N       115,317N

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

                                                  6.50*          6.50*

                                  BED          582,123P       582,123P

 

5.   BUF101 - DEPARTMENTAL ADMINISTRATION AND BUDGET DIVISION

                                                 43.00*         43.00*

OPERATING                         BUF       11,196,640A    11,196,640A

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

 

6.   BUF103 - VACATION PAYOUT - STATEWIDE

OPERATING                         BUF        9,700,000V     9,700,000V

 

7.   AGS871 - CAMPAIGN SPENDING COMMISSION

                                                  5.00*          5.00*

OPERATING                         AGS          589,948A       589,948A

                                  AGS          343,732T       343,732T

 

8.   AGS879 - OFFICE OF ELECTIONS

                                                 16.50*         16.50*

                                                  8.05#          8.05#

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

                                                  0.50*          0.50*

                                                  1.00#          1.00#

                                  AGS          727,694N       355,694N

                                  AGS           60,000V        60,000V

 

9.   TAX100 - COMPLIANCE

                                                177.00*        177.00*

                                                  3.00#          3.00#

OPERATING                         TAX       10,207,853A    10,207,853A

 

10.  TAX105 - TAX SERVICES AND PROCESSING

                                                134.00*        134.00*

                                                 76.00#         76.00#

OPERATING                         TAX        6,124,987A     6,124,987A

 

11.  TAX107 - SUPPORTING SERVICES - REVENUE COLLECTION

                                                 78.00*         78.00*

                                                 11.00#         11.00#

OPERATING                         TAX        8,729,788A     8,729,788A

                                                 13.00#         13.00#

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

                                  TAX        3,241,332V              V

INVESTMENT CAPITAL                AGS          500,000C              C

 

12.  AGS101 - ACCOUNTING SYSTEM DEVELOPMENT AND MAINTENANCE

                                                  9.00*          9.00*

                                                  3.00#          3.00#

OPERATING                         AGS        1,034,301A     1,034,301A

 

13.  AGS102 - EXPENDITURE EXAMINATION

                                                 18.00*         18.00*

OPERATING                         AGS        1,439,582A     1,439,582A

 

14.  AGS103 - RECORDING AND REPORTING

                                                 13.00*         13.00*

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

 

15.  AGS104 - INTERNAL POST AUDIT

                                                  7.00*          7.00*

                                                  3.00#          3.00#

OPERATING                         AGS          763,311A       763,311A

 

16.  BUF115 - FINANCIAL ADMINISTRATION

                                                 15.00*         15.00*

OPERATING                         BUF        2,170,800A     2,170,800A

                                                  9.00*          9.00*

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

 

17.  BUF721 - DEBT SERVICE PAYMENTS - STATE

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

                                  BUF      160,020,792V   153,659,250V

 

18.  ATG100 - LEGAL SERVICES

                                                260.58*        259.58*

                                                 22.20#         22.20#

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

                                                 24.40*         24.40*

                                                  0.22#          0.22#

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

                                                  5.70#          5.70#

                                  ATG       11,880,146N    11,880,146N

                                                  0.50*          0.50*

                                  ATG        4,040,135T     4,040,135T

                                                117.60*        117.60*

                                                 30.60#         30.60#

                                  ATG       18,957,676U    18,957,676U

                                                  5.60*          5.60*

                                                  1.00#          1.00#

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

                                                 20.10*         20.10*

                                                  1.00#          1.00#

                                  ATG        4,117,085P     4,117,085P

 

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

                                                 96.00*         96.00*

                                                 13.00#         13.00#

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

                                                 12.00*         12.00*

                                                  1.00#          1.00#

                                  AGS        2,511,566B     2,511,566B

                                                 33.00*         33.00*

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

INVESTMENT CAPITAL                AGS        5,700,000C              C

 

20.  AGS111 - ARCHIVES - RECORDS MANAGEMENT

                                                 15.00*         15.00*

OPERATING                         AGS        1,074,231A     1,074,231A

                                                  3.00*          3.00*

                                  AGS          490,193B       490,193B

 

21.  AGS891 - ENHANCED 911 BOARD

                                                  2.00#          2.00#

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

 

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

                                                 76.00*         76.00*

OPERATING                         HRD       18,109,453A    18,109,453A

                                  HRD          700,000B       700,000B

                                                  2.00*          2.00*

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

                                  HRD          582,775V       635,350V

 

23.  HRD191 - SUPPORTING SERVICES – HUMAN RESOURCES DEVELOPMENT

                                                  9.00*          9.00*

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

 

24.  BUF141 - EMPLOYEES’ RETIREMENT SYSTEM

                                                112.00*        112.00*

                                                  2.00#          2.00#

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

 

25.  BUF143 - HAWAII EMPLOYER UNION TRUST FUND

                                                 61.00*         61.00*

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

 

26.  BUF741 - RETIREMENT BENEFITS - STATE

OPERATING                         BUF      433,406,650A   433,406,650A

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

 

27.  BUF761 - HEALTH PREMIUM PAYMENTS - STATE

OPERATING                         BUF      125,841,276A   125,841,276A

 

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

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

 

29.  LNR101 - PUBLIC LANDS MANAGEMENT

                                                  1.00#          1.00#

OPERATING                         LNR          170,264A       170,264A

                                                 56.00*         56.00*

                                  LNR       22,727,960B    24,727,960B

INVESTMENT CAPITAL                LNR        2,000,000B              B

                                  LNR        5,122,000C              C

                                  LNR        5,600,000N              N

                                  LNR        1,700,000S              S

 

30.  AGS203 - STATE RISK MANAGEMENT AND INSURANCE ADMINISTRATION

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

                                  AGS          550,000V       550,000V

                                                  4.00*          4.00*

                                  AGS       25,409,694W    25,409,694W

 

31.  AGS211 - LAND SURVEY

                                                  9.00*          9.00*

OPERATING                         AGS          785,276A       785,276A

                                  AGS          285,000U       285,000U

 

32.  AGS223 - OFFICE LEASING

                                                  4.00*          4.00*

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

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

                                  AGS        1,000,000V     1,000,000V

 

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

                                                 91.00*         91.00*

                                                  1.00#          1.00#

OPERATING                         AGS        6,167,665A     6,167,665A

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

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

                                  AGS       11,500,000V              V

 

34.  AGS231 - CENTRAL SERVICES - CUSTODIAL SERVICES

                                                117.00*        117.00*

                                                  1.00#          1.00#

OPERATING                         AGS       20,026,282A    20,026,282A

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

 

35.  AGS232 - CENTRAL SERVICES - GROUNDS MAINTENANCE

                                                 24.00*         24.00*

OPERATING                         AGS        1,992,717A     1,992,717A

 

36.  AGS233 - CENTRAL SERVICES - BUILDING REPAIRS AND ALTERATIONS

                                                 31.00*         29.00*

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

INVESTMENT CAPITAL                AGS         3,100,000C              C

 

37.  AGS240 - STATE PROCUREMENT

                                                 19.00*         19.00*

OPERATING                         AGS        1,433,810A     1,433,810A

                                  AGS           80,000V        84,000V

 

38.  AGS244 - SURPLUS PROPERTY MANAGEMENT

                                                  5.00*          5.00*

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

 

39.  AGS251 - AUTOMOTIVE MANAGEMENT - MOTOR POOL

                                                 13.00*         13.00*

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

 

40.  AGS252 - AUTOMOTIVE MANAGEMENT - PARKING CONTROL

                                                 27.00*         27.00*

OPERATING                         AGS        3,900,370W     3,900,370W

 

41.  AGS901 - GENERAL ADMINISTRATIVE SERVICES

                                                 35.00*         35.00*

                                                  1.00#          1.00#

OPERATING                         AGS        4,004,934A     4,004,934A

                                                  2.00*          2.00*

                                  AGS          192,337U       192,337U

 

42.  SUB201 - CITY AND COUNTY OF HONOLULU

INVESTMENT CAPITAL                CCH        2,300,000C              C

                                  CCH          200,000S              S

 

43.  SUB301 - COUNTY OF HAWAII

INVESTMENT CAPITAL                COH       12,000,000C              C

                                  COH        6,000,000S              S

 

44.  SUB401 - COUNTY OF MAUI

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

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

 

45.  SUB501 - COUNTY OF KAUAI

INVESTMENT CAPITAL                COK        9,850,000C              C

                                  COK        9,850,000S              S


SECTION 4.  There is appropriated out of the dwelling unit revolving fund established pursuant to section 201H-191, Hawaii Revised Statutes, the sum of $45,000,000 or so much thereof as may be necessary for fiscal year 2021-2022 for the purposes for which the revolving fund is established.

The sum appropriated shall be expended by the Hawaii housing finance and development corporation for the purposes of this section.

SECTION 5.  There is appropriated from the bond fund for the University of Hawaii the sum of $2,387,000 or so much thereof as may be necessary for fiscal year 2021-2022 for renovations, repairs, and improvements to the John A. Burns school of medicine.

The sum appropriated represents only the amount derived from interest earnings accrued from the proceeds of University of Hawaii revenue bonds sold for the John A. Burns school of medicine, which remain available in the bond fund for the university. This appropriation shall lapse on June 30, 2024.

The sum appropriated shall be expended by the board of regents of the University of Hawaii.

PART III.  PROGRAM APPROPRIATION PROVISIONS

ECONOMIC DEVELOPMENT

     SECTION 6.  Provided that of the American Rescue Plan funds appropriation for strategic marketing and support (BED100), the sum of $91,000 or so much thereof as may be necessary for fiscal year 2021-2022 and the same sum or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for international sister state relations for Hiroshima and Yamaguchi; provided further that any funds not expended for this purpose shall lapse.

HEALTH

     SECTION 7. Provided that of the American Rescue Plan fund appropriation for family health services (HTH560), the sum of $1,000,000 or so much thereof as may be necessary for fiscal year 2021-2022 shall be expended for one-time provider relief grants to family planning clinics that did not receive a paycheck protection program loan and are ineligible for funding through the coronavirus aid, relief, and economic security (CARES) act or the coronavirus response and relief supplemental appropriations act of 2021 (CRRSA); provided further that any funds not expended for this purpose shall lapse.

     SECTION 8.  Provided that the American Rescue Plan funds appropriation for Maui Health System, a KFH LLC (HTH214), for fiscal biennium 2021-2023 shall be disbursed by the Hawaii health systems corporation to the Maui Health System, a Kaiser Foundation Hospitals LLC, for its operating subsidies in the respective fiscal years; provided further that the Maui Health System has satisfied all of the standards and conditions of section 323F-58, Hawaii Revised Statutes.

SOCIAL SERVICES

     SECTION 9.  Provided that the federal fund revolving fund appropriation included under the Native American Housing and Self-Determination Act (NAHASDA) shall be used for direct loan financing and loan accounting.

EDUCATION

     SECTION 10.  Provided that of the federal fund appropriation for school-based budgeting (EDN100), the sum of $304,400 or so much thereof as may be necessary for fiscal year 2021-2022 shall be expended by Leilehua high school for a cyber security academy.

     SECTION 11.  Provided that of the general fund appropriation for school-based budgeting (EDN100), the sum of $611,450 or so much thereof as may be necessary for fiscal year 2021-2022 and the same sum or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for Papahana ‘O Kainoa to support the implementation of alternative learning programs, including for seven permanent full-time equivalent (7.0 FTE) positions; provided further that any funds not expended for this purpose shall lapse to the general fund.

     SECTION 12.  Provided that of the general fund appropriation for school-based budgeting (EDN100), the sum of $50,000 or so much thereof as may be necessary for fiscal year 2021-2022 and the same sum or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended by the designated schools to support a career and technical education and office assistant program as follows:

(1)         Waipahu High School - $25,000 or so much thereof as may be necessary for fiscal year 2021-2022 and the same sum or so much thereof as may be necessary for fiscal year 2022-2023;

(2)         Leilehua High School - $25,000 or so much thereof as may be necessary for fiscal year 2021-2022 and the same sum or so much thereof as may be necessary for fiscal year 2022-2023;

provided further that any funds not expended for this purpose shall lapse to the general fund.

     SECTION 13.  Provided that of the general fund appropriation for instructional support (EDN200), the sum of $468,424 or so much thereof as may be necessary for fiscal year 2021-2022 and the same sum or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended to support the existing alternative teacher preparation program that provides recruitment, certification, and professional development services to strengthen the pipeline of teachers and leaders in underserved communities; provided further that any funds not expended for this purpose shall lapse to the general fund.

     SECTION 14.  Provided that of the general fund appropriation for instructional support (EDN200), the sum of $3,000,000 or so much thereof as may be necessary for fiscal year 2021-2022 and the sum of $6,000,000 or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended by the areas to establish alternative learning centers to provide identified secondary students with opportunities for student-centered engaged and supported learning environments as follows:

(1)         Kauai District - $1,000,000 or so much thereof as may be necessary for fiscal year 2021-2022 and the same sum or so much thereof as may be necessary for fiscal year 2022-2023;

(2)         East Hawaii District - $1,000,000 or so much thereof as may be necessary for fiscal year 2021-2022 and the same sum or so much thereof as may be necessary for fiscal year 2022-2023; 

(3)         Maui District - $1,000,000 or so much thereof as may be necessary for fiscal year 2021-2022 and the same sum or so much thereof as may be necessary for fiscal year 2022-2023;

(4)         Campbell, Kapolei, Pearl City, and Waipahu Complexes - $1,000,000 or so much thereof as may be necessary for fiscal year 2022-2023;

(5)         West Hawaii District - $1,000,000 or so much thereof as may be necessary for fiscal year 2022-2023; and

(6)         Honolulu District - $1,000,000 or so much thereof as may be necessary for fiscal year 2022-2023;

provided further that any funds not expended for this purpose shall lapse to the general fund.

     SECTION 15.  Provided that of the federal fund appropriation for instructional support (EDN200), the sum of $400,000 or so much thereof as may be necessary for fiscal year 2021-2022 and the same sum or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended by the Castle-Kahuku complex area to support the implementation of trauma-informed and restorative practices in the Castle, Kalaheo, and Kailua complexes; provided further that any funds not expended for this purpose shall lapse.

     SECTION 16.  Provided that of the general fund appropriation for state administration (EDN300), the sum of $1,100,000 or so much thereof as may be necessary for fiscal year 2021-2022 and the same sum or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended to support the existing alternative teacher preparation program that provides recruitment, certification, and professional development services to strengthen the pipeline of teachers and leaders in underserved communities; provided further that any funds not expended for this purpose shall lapse to the general fund.

     SECTION 17. Provided that of the funds appropriated to the University of Hawaii, such amounts as may be determined by the University may be utilized for contracts for private services in the areas of security, landscaping, custodial services, and garbage collection; provided further that no individuals currently employed by the University shall be separated due to private contracting; and provided further that such contracts for private services shall be excepted from Chapter 76, Hawaii Revised Statutes, relating to civil service, and Chapter 89, Hawaii Revised Statutes, relating to collective bargaining.

PUBLIC SAFETY

     SECTION 18.  Provided that of the general fund appropriation for the crime victim compensation commission (PSD613), the sum of $676,222 or so much thereof as may be necessary for fiscal year 2021—2022 shall be deposited as a cash infusion into the crime victim compensation special fund and expended for the payroll and operational costs of the crime victim compensation commission.

INDIVIDUAL RIGHTS

     SECTION 19.  Provided that of the general fund appropriation for the office of the public defender (BUF151), the sum of $126,364 or so much thereof as may be necessary for fiscal year 2021-2022 and the same sum or so much thereof as may be necessary for fiscal year 2022-2023 shall be transferred to the judiciary for the administration and operation of the community outreach court project.

     SECTION 20.  Provided that of the general fund appropriation for the office of the public defender (BUF151), the sum of $165,404 or so much thereof as may be necessary for fiscal year 2021-2022 and the same sum or so much thereof as may be necessary for fiscal year 2022-2023 shall be transferred to the office of the prosecuting attorney of the city and county of Honolulu for the operation of the community outreach court project.

GOVERNMENT-WIDE SUPPORT

     SECTION 21.  Provided that of the American Rescue Plan funds appropriation for vacation payout - statewide (BUF1O3), the sum of $9,700,000 or so much thereof as may be necessary for fiscal year 2021-2022 and the same sum or so much thereof as may be necessary for fiscal year 2022-2023 shall be expended for the purposes of reimbursing all executive departments and agencies for vacation payouts for general funded employees who have left the employ of the executive branch; provided further that any unexpended funds shall lapse to the general fund at the end of the respective fiscal year for which the appropriation was made; and provided further that the department of budget and finance shall only expend up to $9,700,000 for vacation payouts, and any additional expenses incurred above this amount will be the responsibility of the individual departments and agencies.

     SECTION 22.  Provided that of the general fund appropriation for debt service payments (BUF721-BUF728) for fiscal biennium 2021-2023, balances that are unrequired for debt service payments may be used to pay for expenses related to section 39-14, Hawaii Revised Statutes, and for costs of bond issuance, or may be transferred to retirement benefits payments (BUF741-BUF748) and health premium payments (BUF761-BUF768); provided further that the funds shall not be expended for any other purpose; provided further that any unexpended funds shall lapse into the general fund at the end of the respective fiscal year for which the appropriation was made.

     SECTION 23.  Provided that of the general fund appropriation for retirement benefits payments (BUF741-BUF748) for fiscal biennium 2021-2023, balances that are unrequired for retirement benefits payments may be transferred to debt service payments  (BUF721-BUF728) and health premium payments (BUF761-BUF768); provided further that the funds shall not be expended for any other purpose; provided further that any unexpended funds shall lapse into the general fund at the end of the respective fiscal year for which the appropriation was made.

     SECTION 24.  Provided that of the general fund appropriation for health premium payments (BUF761-BUF768) for fiscal biennium 2021-2023, balances that are unrequired for health premium payments may be transferred to retirement benefits payments (BUF741-BUF748) and debt service payments (BUF721-BUF728); provided further that the funds shall not be expended for any other purpose; provided further that any unexpended funds shall lapse into the general fund at the end of the respective fiscal year for which the appropriation was made.

     SECTION 25.  Any law to the contrary notwithstanding, the appropriations under Act 5, Session Laws of Hawaii 2019, section 3, as amended and renumbered by Act 7, Session Laws of Hawaii 2020, section 3, and Act 9, Session Laws of Hawaii 2020, section 1, in the amount indicated or balances thereof, unallotted, unencumbered, or encumbered and unrequired are hereby lapsed:

"Item No.  FY21 Amount (MOF)

 A-1        10,000,000 A"

 A-15        2,000,000 A"


PART IV.  CAPITAL IMPROVEMENT PROJECTS

     SECTION 26.  CAPITAL IMPROVEMENT PROJECTS AUTHORIZED.  The sums of money appropriated or authorized in part II of this Act for capital improvements shall be expended for the projects listed below.  Accounting of the appropriations by the department of accounting and general services shall be based on the projects as such projects are listed in this section.  Several related or similar projects may be combined into a single project if such combination is advantageous or convenient for implementation; provided that the total cost of the projects thus combined shall not exceed the total of the sum specified for the projects separately.  The amount after each cost element and the total funding for each project listed in this part are in thousands of dollars.


A.  ECONOMIC DEVELOPMENT

AGR132 - ANIMAL DISEASE CONTROL

 

1.          AIRPORT ANIMAL QUARANTINE HOLDING FACILITY IMPROVEMENTS, OAHU

 

            CONSTRUCTION FOR IMPROVEMENTS TO THE AIRPORT ANIMAL QUARANTINE FACILITY.

               TOTAL FUNDING              AGS             1,200 C           C

 

LNR172 - FORESTRY - RESOURCE MANAGEMENT AND DEVELOPMENT

 

2.          PALAMANUI FOREST CONSERVATION, HAWAII

 

            PLANS, DESIGN AND CONSTRUCTION FOR PROTECTION AND FENCING FOR ENDANGERED LOWLAND DRY FOREST ADJACENT TO THE HAWAII COMMUNITY COLLEGE PALAMANUI CAMPUS; GROUND AND SITE IMPROVEMENTS; EQUIPMENT AND APPURTENANCES.

               TOTAL FUNDING              LNR                60 C           C

 

3.          WAILUA ACCESS ROAD, KAUAI

 

            CONSTRUCTION FOR REPAIR OF QUEENSLAND CROSSING ALONG WAILUA ACCESS ROAD (LOOP ROAD); GROUND AND SITE IMPROVEMENTS.

               TOTAL FUNDING              LNR             2,000 D           D

 


 

4.          WATERSHED PROTECTION AND UNGULATE FENCING, MAUI

 

            PLANS, DESIGN, CONSTRUCTION, AND EQUIPMENT FOR WATERSHED PROTECTION AND UNGULATE FENCING FOR MAUI COUNTY; PROJECT MAY INCLUDE PLANS OR STUDIES FOR BARRIER/FENCING PLACEMENT; PROJECT MAY INCLUDE UPCOUNTRY AND OTHER CRITICAL WATERSHEDS; GROUND AND SITE IMPROVEMENTS; EQUIPMENT AND APPURTENANCES.

               TOTAL FUNDING              LNR             2,800 C           C

 

AGR141 - AGRICULTURAL RESOURCE MANAGEMENT

 

5.          LOWER HAMAKUA DITCH WATERSHED PROJECT, HAWAII

 

            PLANS, LAND ACQUISITION, DESIGN, CONSTRUCTION, AND EQUIPMENT FOR IMPROVEMENTS TO THE LOWER HAMAKUA DITCH SYSTEM, TOGETHER WITH APPURTENANT WORKS. THIS PROJECT IS DEEMED NECESSARY TO QUALIFY FOR FEDERAL AID FINANCING AND/OR REIMBURSEMENT.

               TOTAL FUNDING              AGR             3,250 C           C

                                          AGR                 1 N           N

 

6.          AGRICULTURAL INFRASTRUCTURE IMPROVEMENTS, STATEWIDE

 

            PLANS, LAND ACQUISITION, AND DESIGN FOR AGRICULTURAL INFRASTRUCTURE IMPROVEMENTS, STATEWIDE.

               TOTAL FUNDING              AGR               300 C           C

 


 

7.          KAMUELA VACUUM COOLING PLANT, HAWAII

 

            PLANS, DESIGN, CONSTRUCTION, AND EQUIPMENT FOR A POST-HARVEST FACILITY AND OTHER MISCELLANEOUS IMPROVEMENTS.

               TOTAL FUNDING              AGR               750 C           C

 

8.          WAIMEA IRRIGATION SYSTEM IMPROVEMENTS, HAWAII

 

            PLANS, DESIGN, CONSTRUCTION, AND EQUIPMENT FOR IMPROVEMENTS TO THE WAIMEA IRRIGATION SYSTEM.

               TOTAL FUNDING              AGR               500 C           C

 

9.          AGRICULTURAL WAREHOUSES, OAHU

 

            PLANS, DESIGN, CONSTRUCTION, AND EQUIPMENT FOR WAREHOUSES ON TMK 7-1-002:009 AND 7-1-002:004 (POR).

               TOTAL FUNDING              UOH            28,000 C           C

 

10.         MAUI PRODUCE PROCESSING COOPERATIVE, MAUI

 

            DESIGN AND CONSTRUCTION FOR CRITICAL REPAIRS OF THE KULA VACUUM COOLING FACILITY

               TOTAL FUNDING              AGR               160 C           C

 


 

AGR192 - GENERAL ADMINISTRATION FOR AGRICULTURE

 

11.         MISCELLANEOUS HEALTH, SAFETY, CODE, AND OTHER REQUIREMENTS, STATEWIDE

 

            DESIGN AND CONSTRUCTION FOR IMPROVEMENTS TO ADDRESS HEALTH, SAFETY, CODE, AND OTHER REQUIREMENTS, STATEWIDE.

               TOTAL FUNDING              AGS             3,000 C           C

 

LNR153 - FISHERIES MANAGEMENT

 

12.         ANUENUE FISHERIES RESEARCH CENTER, OAHU

 

            DESIGN AND CONSTRUCTION FOR INSTALLATION OF PHOTOVOLTAIC SYSTEM AND RELATED IMPROVEMENTS.

               TOTAL FUNDING              LNR               350 C           C

 

LNR141 - WATER AND LAND DEVELOPMENT

 

13.         ROCKFALL AND FLOOD MITIGATION, STATEWIDE

 

            DESIGN AND CONSTRUCTION FOR ROCKFALL AND FLOOD MITIGATION AT VARIOUS LOCATIONS, STATEWIDE. THE LEGISLATURE FINDS AND DECLARES THAT THE APPROPRIATION IS IN THE PUBLIC INTEREST AND FOR THE PUBLIC'S HEALTH, SAFETY AND GENERAL WELFARE OF THE STATE.

               TOTAL FUNDING              LNR             2,000 C      2,000 C

 


 

14.         KALAUHAIHAI FISHPOND (LUCAS SPRING), OAHU

 

            PLANS, DESIGN, AND CONSTRUCTION TO RESTORE FRESH ARTESIAN WATER BACK TO THE FISHPOND AND RELATED WORK; GROUND AND SITE IMPROVEMENTS; EQUIPMENT AND APPURTENANCES.

               TOTAL FUNDING              LNR             1,000 C           C

 

15.         PULEHUNUI WATER SOURCE AND SYSTEM DEVELOPMENT, MAUI

 

            PLANS AND DESIGN FOR WATER SOURCE AND SYSTEM DEVELOPMENT NEEDED TO SUPPORT DLNR, PSD, AND DHHL PROJECTS IN PULEHUNUI, MAUI.

               TOTAL FUNDING              LNR             1,000 C           C

 

16.         UPCOUNTRY MAUI WELL, MAUI

 

            PLANS, LAND ACQUISITION, AND DESIGN FOR A WATER WELL AND RELATED IMPROVEMENTS IN UPCOUNTRY MAUI.

               TOTAL FUNDING              LNR             1,000 C           C

 

BED160 - HAWAII HOUSING FINANCE AND DEVELOPMENT CORPORATION

 

17.         DWELLING UNIT REVOLVING FUND INFUSION, STATEWIDE

 

            CONSTRUCTION TO PROVIDE AN INFUSION OF FUNDS TO FINANCE ADDITIONAL AFFORDABLE HOUSING, STATEWIDE.

               TOTAL FUNDING              BED                   C     20,000 C

 


 

18.         CASH INFUSION FOR RENTAL HOUSING REVOLVING FUND, STATEWIDE

 

            CONSTRUCTION TO PROVIDE AN INFUSION OF FUNDS TO FINANCE ADDITIONAL AFFORDABLE RENTAL HOUSING, STATEWIDE.

               TOTAL FUNDING              BED                   C     25,000 C

 

19.         CASH INFUSION FOR RENTAL HOUSING REVOLVING FUND FOR HPHA SENIOR AFFORDABLE HOUSING, OAHU

 

            CONSTRUCTION TO PROVIDE AN INFUSION OF FUNDS TO FINANCE THE HPHA SENIOR AFFORDABLE HOUSING PROJECT ON OAHU.

               TOTAL FUNDING              BED            40,000 C           C

 


 

C.  TRANSPORTATION FACILITIES

TRN102 - DANIEL K. INOUYE INTERNATIONAL AIRPORT

 

1.          DANIEL K. INOUYE INTERNATIONAL AIRPORT, SYSTEMS IMPROVEMENTS, OAHU

 

            DESIGN AND CONSTRUCTION FOR IMPROVEMENTS TO VARIOUS SYSTEMS AT THE AIRPORT. IMPROVEMENTS MAY INCLUDE AIR CONDITIONING, BAGGAGE HANDLING, UTILITY, ENERGY CONTROLS, SECURITY, COMMUNICATIONS, LIFE SAFETY, SIGNAGE, STORM WATER, AND OTHER RELATED IMPROVEMENTS.

               TOTAL FUNDING              TRN            18,000 E     30,000 E

 

2.          DANIEL K. INOUYE INTERNATIONAL AIRPORT, FACILITY IMPROVEMENTS, OAHU

 

            DESIGN AND CONSTRUCTION FOR IMPROVEMENTS OF VARIOUS FACILITIES AND OTHER RELATED IMPROVEMENTS.

               TOTAL FUNDING              TRN             4,500 E     40,000 E

 

TRN104 - GENERAL AVIATION

 

3.          DILLINGHAM AIRFIELD, AIRPORT IMPROVEMENTS, OAHU

 

            DESIGN AND CONSTRUCTION FOR VARIOUS IMPROVEMENTS AT THE AIRPORT.

               TOTAL FUNDING              TRN            12,000 B           B

 


 

TRN111 - HILO INTERNATIONAL AIRPORT

 

4.          HILO INTERNATIONAL AIRPORT, TERMINAL IMPROVEMENTS, HAWAII

 

            DESIGN FOR TERMINAL IMPROVEMENTS INCLUDING THE TICKET LOBBY, HOLDROOMS, AIRPORT RESTROOMS, AND OTHER RELATED IMPROVEMENTS.

               TOTAL FUNDING              TRN             1,400 E           E

 

TRN114 - ELLISON ONIZUKA KONA INTERNATIONAL AIRPORT AT KEAHOLE

 

5.          ELLISON ONIZUKA KONA INTERNATIONAL AIRPORT AT KEAHOLE, FACILITY IMPROVEMENTS, HAWAII

 

            CONSTRUCTION FOR IMPROVEMENTS OF VARIOUS FACILITIES AND OTHER RELATED IMPROVEMENTS.

               TOTAL FUNDING              TRN             2,420 E           E

 

6.          ELLISON ONIZUKA KONA INTERNATIONAL AIRPORT AT KEAHOLE, TERMINAL IMPROVEMENTS, HAWAII

 

            CONSTRUCTION OF TERMINAL IMPROVEMENTS AND OTHER RELATED IMPROVEMENTS.

               TOTAL FUNDING              TRN            15,721 E           E

 


 

TRN161 - LIHUE AIRPORT

 

7.          LIHUE AIRPORT, FACILITY IMPROVEMENTS, KAUAI

 

            DESIGN AND CONSTRUCTION FOR IMPROVEMENTS OF VARIOUS FACILITIES AND OTHER RELATED IMPROVEMENTS.

               TOTAL FUNDING              TRN             9,100 E           E

 

8.          LIHUE AIRPORT, TERMINAL IMPROVEMENTS, KAUAI

 

            DESIGN AND CONSTRUCTION FOR IMPROVEMENTS TO THE TERMINAL AND OTHER RELATED IMPROVEMENTS.

               TOTAL FUNDING              TRN            15,000 E    100,000 E

 


 

TRN195 - AIRPORTS ADMINISTRATION

 

9.          AIRPORTS DIVISION CAPITAL IMPROVEMENT PROGRAM PROJECT STAFF COSTS, STATEWIDE

 

            PLANS, DESIGN, AND CONSTRUCTION FOR COSTS RELATED TO WAGES AND FRINGE BENEFITS FOR PERMANENT PROJECT FUNDED STAFF POSITIONS FOR THE IMPLEMENTATION OF CAPITAL IMPROVEMENT PROGRAM PROJECTS FOR THE DEPARTMENT OF TRANSPORTATION'S AIRPORTS DIVISION. PROJECT MAY ALSO INCLUDE FUNDS FOR NON- PERMANENT CAPITAL IMPROVEMENT PROGRAM RELATED POSITIONS (OTHER FUNDS FROM PASSENGER FACILITY CHARGES).

               TOTAL FUNDING              TRN             4,428 B      4,428 B

                                          TRN               157 X        157 X

 

10.         AIRFIELD IMPROVEMENTS, STATEWIDE

 

            DESIGN AND CONSTRUCTION FOR AIRFIELD IMPROVEMENTS AT STATEWIDE AIRPORTS. THIS PROJECT IS DEEMED NECESSARY TO QUALIFY FOR FEDERAL AID FINANCING AND/OR REIMBURSEMENT. (OTHER FUNDS FROM PASSENGER FACILITY CHARGES).

               TOTAL FUNDING              TRN            98,440 E     16,207 E

                                          TRN                 1 N          1 N

                                          TRN                   R      5,000 R

 


 

11.         ENVIRONMENTAL COMPLIANCE, STATEWIDE

 

            DESIGN AND CONSTRUCTION OF ENVIRONMENTAL FACILITY IMPROVEMENTS AT STATEWIDE AIRPORTS.

               TOTAL FUNDING              TRN            26,500 E      6,000 E

 

12.         SUPPORT SERVICES, STATEWIDE

 

            DESIGN AND CONSTRUCTION FOR MANAGEMENT SUPPORT SERVICES AT STATEWIDE AIRPORTS.

               TOTAL FUNDING              TRN             4,000 E      4,000 E

 

13.         MISCELLANEOUS AIRPORT PROJECTS, STATEWIDE

 

            DESIGN AND CONSTRUCTION OF IMPROVEMENTS AT VARIOUS STATE AIRPORTS, IMPROVEMENTS FOR SAFETY AND CERTIFICATION REQUIREMENTS, OPERATIONAL EFFICIENCY, AND PROJECTS REQUIRED FOR AIRPORT RELATED DEVELOPMENT.

               TOTAL FUNDING              TRN             7,000 E      7,000 E

 

14.         AIRPORT PLANNING STUDY, STATEWIDE

 

            PLANS FOR AIRPORT IMPROVEMENTS, ECONOMIC STUDIES, RESEARCH, PLANNING PROGRAM MANAGEMENT, NOISE MONITORING STUDIES, NOISE COMPATIBILITY STUDIES, AND ADVANCE PLANNING OF FEDERAL AID AND NON-FEDERAL AID PROJECTS.

               TOTAL FUNDING              TRN             2,000 E      2,000 E

 


 

15.         AIRPORT IMPROVEMENTS, STATEWIDE

 

            CONSTRUCTION FOR PREVIOUSLY APPROVED PROJECTS AT STATEWIDE AIRPORTS FOR ALTERNATE FUNDING. (OTHER FUNDS FROM PASSENGER FACILITY CHARGES).

               TOTAL FUNDING              TRN            58,420 X           X

 

TRN301 - HONOLULU HARBOR

 

16.         HONOLULU HARBOR IMPROVEMENTS, OAHU

 

            PLANS, LAND ACQUISITION, DESIGN, AND CONSTRUCTION OF CAPITAL IMPROVEMENT PROGRAM PROJECTS THAT WILL PROVIDE FOR SAFER, MORE EFFICIENT USE OF EXISTING AND/OR ADDITIONAL OPERATIONAL AREAS THROUGHOUT HONOLULU HARBOR, OAHU. THIS PROJECT IS DEEMED NECESSARY TO QUALIFY FOR FEDERAL AID FINANCING AND/OR REIMBURSEMENT.

               TOTAL FUNDING              TRN                 4 B          4 B

                                          TRN             9,988 E     29,988 E

                                          TRN                 4 N          4 N

                                          TRN                 4 R          4 R

 


 

TRN303 - KALAELOA BARBERS POINT HARBOR

 

17.         KALAELOA BARBERS POINT HARBOR IMPROVEMENTS, OAHU

 

            PLANS, LAND ACQUISITION, DESIGN, AND CONSTRUCTION OF CAPITAL IMPROVEMENT PROGRAM PROJECTS THAT WILL PROVIDE FOR SAFER, MORE EFFICIENT USE OF EXISTING AND/OR ADDITIONAL OPERATIONAL AREAS THROUGHOUT KALAELOA BARBERS POINT HARBOR, OAHU. THIS PROJECT IS DEEMED NECESSARY TO QUALIFY FOR FEDERAL AID FINANCING AND/OR REIMBURSEMENT.

               TOTAL FUNDING              TRN                 4 B          4 B

                                          TRN             9,988 E     14,988 E

                                          TRN                 4 N          4 N

                                          TRN                 4 R          4 R

 

TRN311 - HILO HARBOR

 

18.         HILO HARBOR IMPROVEMENTS, HAWAII

 

            PLANS, LAND ACQUISITION, DESIGN, AND CONSTRUCTION OF CAPITAL IMPROVEMENT PROGRAM PROJECTS THAT WILL PROVIDE FOR SAFER, MORE EFFICIENT USE OF EXISTING AND/OR ADDITIONAL OPERATIONAL AREAS THROUGHOUT HILO HARBOR, HAWAII. THIS PROJECT IS DEEMED NECESSARY TO QUALIFY FOR FEDERAL AID FINANCING AND/OR REIMBURSEMENT.

               TOTAL FUNDING              TRN                 4 B          4 B

                                          TRN             9,988 E     14,988 E

                                          TRN                 4 N          4 N

                                          TRN                 4 R          4 R

 


 

TRN313 - KAWAIHAE HARBOR

 

19.         KAWAIHAE HARBOR IMPROVEMENTS, HAWAII

 

            PLANS, LAND ACQUISITION, DESIGN, AND CONSTRUCTION OF CAPITAL IMPROVEMENT PROGRAM PROJECTS THAT WILL PROVIDE FOR SAFER, MORE EFFICIENT USE OF EXISTING AND/OR ADDITIONAL OPERATIONAL AREAS THROUGHOUT KAWAIHAE HARBOR, HAWAII. THIS PROJECT IS DEEMED NECESSARY TO QUALIFY FOR FEDERAL AID FINANCING AND/OR REIMBURSEMENT.

               TOTAL FUNDING              TRN                 4 B          4 B

                                          TRN             9,988 E     29,988 E

                                          TRN                 4 N          4 N

                                          TRN                 4 R          4 R

 

TRN331 - KAHULUI HARBOR

 

20.         KAHULUI HARBOR IMPROVEMENTS, MAUI

 

            PLANS, LAND ACQUISITION, DESIGN, AND CONSTRUCTION OF CAPITAL IMPROVEMENT PROGRAM PROJECTS THAT WILL PROVIDE FOR SAFER, MORE EFFICIENT USE OF EXISTING AND/OR ADDITIONAL OPERATIONAL AREAS THROUGHOUT KAHULUI HARBOR, MAUI. THIS PROJECT IS DEEMED NECESSARY TO QUALIFY FOR FEDERAL AID FINANCING AND/OR REIMBURSEMENT.

               TOTAL FUNDING              TRN                 4 B          4 B

                                          TRN             9,988 E     62,988 E

                                          TRN                 4 N          4 N

                                          TRN                 4 R          4 R

 


 

TRN361 - NAWILIWILI HARBOR

 

21.         NAWILIWILI HARBOR IMPROVEMENTS, KAUAI

 

            PLANS, LAND ACQUISITION, DESIGN, AND CONSTRUCTION OF CAPITAL IMPROVEMENT PROGRAM PROJECTS THAT WILL PROVIDE FOR SAFER, MORE EFFICIENT USE OF EXISTING AND/OR ADDITIONAL OPERATIONAL AREAS THROUGHOUT NAWILIWILI HARBOR, KAUAI. THIS PROJECT IS DEEMED NECESSARY TO QUALIFY FOR FEDERAL AID FINANCING AND/OR REIMBURSEMENT.

               TOTAL FUNDING              TRN                 4 B          4 B

                                          TRN               988 E        988 E

                                          TRN                 4 N          4 N

                                          TRN                 4 R          4 R

 

TRN363 - PORT ALLEN HARBOR

 

22.         PORT ALLEN HARBOR IMPROVEMENTS, KAUAI

 

            PLANS, LAND ACQUISITION, DESIGN, AND CONSTRUCTION OF CAPITAL IMPROVEMENT PROGRAM PROJECTS THAT WILL PROVIDE FOR SAFER, MORE EFFICIENT USE OF EXISTING AND/OR ADDITIONAL OPERATIONAL AREAS THROUGHOUT PORT ALLEN HARBOR, KAUAI. THIS PROJECT IS DEEMED NECESSARY TO QUALIFY FOR FEDERAL AID FINANCING AND/OR REIMBURSEMENT.

               TOTAL FUNDING              TRN                 4 B          4 B

                                          TRN               988 E      4,988 E

                                          TRN                 4 N          4 N

                                          TRN                 4 R          4 R

 


 

TRN395 - HARBORS ADMINISTRATION

 

23.         COMMERCIAL HARBORS ADMINISTRATION INITIATIVES, STATEWIDE

 

            PLANS, LAND ACQUISITION, DESIGN, AND CONSTRUCTION FOR COST RELATED TO STATEWIDE IMPROVEMENTS FOR THE DEPARTMENT OF TRANSPORTATION'S HARBORS DIVISION, STATEWIDE; THIS PROJECT IS DEEMED NECESSARY TO QUALIFY FOR FEDERAL AID FINANCING AND/OR REIMBURSEMENT.

               TOTAL FUNDING              TRN                 4 B          4 B

                                          TRN             1,488 E      1,488 E

                                          TRN                 4 N          4 N

                                          TRN                 4 R          4 R

 

24.         MODERNIZATION PROGRAM - HARBORS DIVISION CIP PROJECT STAFF COSTS, STATEWIDE

 

            PLANS FOR COSTS RELATED TO WAGES AND FRINGE BENEFITS FOR PERMANENT HARBOR MODERNIZATION PLAN PROJECT FUNDED STAFF POSITIONS FOR THE IMPLEMENTATION OF MODERNIZATION PROGRAM PROJECTS FOR THE DEPARTMENT OF TRANSPORTATION'S HARBORS DIVISION, STATEWIDE. PROJECTS MAY ALSO INCLUDE FUNDS FOR NON- PERMANENT CAPITAL IMPROVEMENT PROGRAM RELATED POSITIONS.

               TOTAL FUNDING              TRN             2,500 B      2,500 B

 


 

25.         STATE HARBORS, BROADBAND INFRASTRUCTURE DEVELOPMENT, STATEWIDE

 

            PLANS, DESIGN, CONSTRUCTION, AND EQUIPMENT FOR BROADBAND INFRASTRUCTURE DEVELOPMENT AND IMPROVEMENTS, STATEWIDE.

               TOTAL FUNDING              TRN             5,907 V           V

 

TRN501 - OAHU HIGHWAYS

 

26.         KAMEHAMEHA HIGHWAY DRAINAGE IMPROVEMENTS, VICINITY OF WAIKANE, OAHU

 

            LAND ACQUISITION AND DESIGN FOR ROADWAY IMPROVEMENTS TO ALLEVIATE FLOODING AND ROAD CLOSURES ON KAMEHAMEHA HIGHWAY IN THE VICINITY OF WAIKANE STREAM.

               TOTAL FUNDING              TRN             1,000 E           E

 

27.         KAMEHAMEHA HWY, REHAB &/OR REPLC. OF WAIPILOPILO STREAM BRIDGE, OAHU