Page 1
revised 9.30.14 Attachment 1 FB 15-17 OPERATING BUDGET - "STATUS QUO" OPERATING BUDGET CEILING & TIERS
DEPARTMENT OF AGRICULTURE SEPTEMBER 2014
Means of Financing
FY15 Appropriation
( A )
Less: Non-recurring FY15
( B )
Add: FB 15-17 CB
FY16
( C )
Add: FB 15-17 CB
FY17
( D )
FB 15-17 Base FY16
(Form B) ( E ) = A+B+C
181.68 13,911,936
FB 15-17 Base FY17
(Form B) ( F) = A+B+D
181.68 14,190,930
Tier1 (5%) Bgt Ad' Prop
FY16
( G ) -
695,597
Tier 1 (5%) Bgt Adj Prop
FY17
( H ) -
709,547
Tier 2 (7.5%) Bgt Ad' Prop
FY16
( K ) -
1,043,395
Tier 2 (7.5%) Bgt Ad' Prop
FY17
( L ) -
1,064,320
Tier 3 (10%) Bgt Adj Prop
FY16
( 0 ) -
1,391,194
Tier 3 (10%) Bgt Adj Prop
FY17
( P ) -
1,419,093 General Fund 181.68
13,807,110 (750,000) 854,826 1,133,820
Special Funds 128.82
17,337,470 - 683,464 902,539 128.82
18,020,934 128.82
18,240,009
Federal Funds 187,000 - 50,294 64,780 237,294 251,780 '
Other Fed Funds 2.00
1,558,251 (1,700) 2.00
1,556,551 2.00
1,556,551
Private Funds - - -
County Funds - - _ _
Trust Funds 812,962 - 812,962 812,962 •
Interdeptl Trsf .
454,270 (410,000) 107,869 146,386 152,139 _
190,656
Revolving Funds 15.50
12,765,519 (465,000) 168,293 226,557 15.50
12,468,812 15.50
12,527,076
Other Funds . - - _
_ _
TOTAL 328.00
46,922,582 -
(1,626,700) 1,864,746 -
2,474,082 328.00
47,160,628 328.00
47,769,964 -
695,597 -
709,547 -
1,043,395 -
1,064,320 -
1,391,194 -
1,419,093
Page 2
> > > > > > 0000000 XIX/773:17:17:173 CO
C0 rn C.Ti .1), 03 cri m b
WO
CD 0
frr. 0
E?
r z 0 < > > 0
r- m 0 z > O 0 anV-17-1 — 0
Z Is,
71 D3 -0 DJ 0 > > > w z
O -1 El (41 o o m m z m -
•
w O_<
m .71 F
K ni 53 0 < co
E 33 m > z z O 03
0 O 0 0 0 0 > O 0 0 0 0 r- r- r- r r Ci
r- r r- •• mmmmm0 O 0 0 0 0 co
a
0
73 0
< < < < < mmmmm CO 03 03 03 CO
73 73 71 JJ 0 0 0 0 0 In
0A
Vd NO
IIV
OV
A
33A
V N
O S
301A
EI3
S
Z ZZZZ zzzzz 0 0 0 0 0
:DN
IE11
: 1113
38-N
ON
SS
31
0 m
> m
c c_ z
C O
m > z 0 H CO 5 C
c
S3
SN
3d
X3
IN3
1:11
d1 10
13
H1
0
co w s<
O
•
a • si)
SO
NI1
130 'J
ea
ns
ON
IIV
I:13
d0
LL-
9L a
d
0) co 0)
-
C) 01 CO 01 03 V 0 C.A) • PO 10 -PO -4. 03
03 CO 0)
COCD CO
ON)
1\3 N) Ul 4). 01
1\3 0 CD 0
00 MOO CO -0 b co b b b
o a o o o o 0000000
N O
O O
-■ a) co 0) 0 01 CO 01 CO V 0 0) ..:11.• -N3 0) "ra 0) oo co oo 03 CD 4). 0)
m aT 0 3 0 co
N3 N3 .1). 0) 0 03 CD CD 1\3 CO -01 -CO V VI bo • oo coo co N3 ✓ 0) 0 CO 0
.
,1 0 O
No
O 03 1\3
-P. 4. 01 0 i CD ID ID ...! CD 0 0 0 0 0 0 0 0
N) N3 01 .1).
01 C3 CD 0 0 o c.n o o
CO O O oo b b b O o o o o a o 0000000
•-• -‘ -L
N3 CD 0 03 0) CD 4), N3 CO ln la =.4 01 ID 01 03 03 CO 1\3 V CD 0 CO 0
C Z W> C Z W> C -o > O O
Page 3
Attachment 1 FB 15-17 OPERATING BUDGET - 'STATUS QUO" OPERATING BUDGET CEILING & TIERS
DEPARTMENT OF ACCOUNTING AND GENERAL SERVICES SEPTEMBER 2014
Means of Financing
FY15 Appropriation
( A )
Less: Non-recurring FY15
( B )
Add: FB 15-17 CB
FY16
( C )
Add: FB 15-17 CB
FY17
( D )
FB 15-17 Base FY16
(Form B) ( E ) = A+B+C
FB 15-17 Base FY17
(Form B) ( F) = A+B+D
Tier 1 (5%) Bgt Adj Prop
FY16
( G )
Tier 1 (5%) Bgt Adj Prop
FY17
( H )
Tier 2 (7.5%) Bgt Adj Prop
FY16
( K )
Tier 2 (7.5%) Bgt Adj Prop
FY17
( L )
Tier 3 (10%) Bgt Adj Prop
FY16
( 0 )
Tier 3 (10%) Bgt Adj Prop
FY17
( P )
General Fund* 553.00
90,209,026 (755,000) 2,978,930 3,938,582 553.00
92,884,386 553.00
93,392,608 -
3,857,371 3,877,372 5,786,056 -
5,816,058 -
7,714,742 -
7,754,744
Special Funds 63.00
23,996,145 (28,000) 461,192 602,056 63.00
24,429,337 63.00
24,570,201
Federal Funds 5.50
8,980,650 - 41,896 54,048 5.50
9,022,546 5.50
9,034,698
Other Fed Funds
.
- - - - -
Private Funds - - - -
County Funds - - -
- -
Trust Funds* 5.00
4,740,925 -
- 45,615 62,025 5.00
1,211,540 5.00
4,802,950
Interdept'l Trsf 35.00
37,543,171 -
- 20,536 31,392 35.00
37,563,707 35.00
37,574,563
Revolving Funds 49.00
37,508,122 -
- 214,805 262,446 49.00
37,722,927 49.00
37,770,568
Other Funds
.
- _
- - -
• 710.50
202,978,039 783,000 3,762,974 4,950,549 710.50
202,834,443 710.50
207,145,588 -
3,857,371 -
3,877,372 -
5,786,056 -
5,816,058 -
7,714,742 -
7,754,744
*NOTE: In FY 16 added $451,430 In general funds for the Office of Elections and subtracted $3,575,000 in trust funds for the Campaign Spending Commission
Page 4
0 › ››››):.
000000 cn w w w W W CI) CO 03 CO CO CO " " 5 co 03 CO CO CO CO "
00000
> > > > > ci)
0 0 0 F 3> >
Z Z > 0 > = C > = 0-n 0 (7) (-9 w
DO a > E 70 0 m 0
HZ co 0 -‹ M °
7j 73 0 5; rTi ' cn H - 0 5
0 -a
>
3 0 co co
-n
co >
N3 --,
.P. -a.
01 0 0 0 03 01 0) -CD -CD -CD -CD -0 -CD 0 0 0 0 0 0 0 0 0 0 0 0
1 \ 3 "
4 17,171 01 0 CD 0 CO C71 0 CD 0 :3 CD 0 0 0 0 0 0 0 0 0 0 0 0 0
- V " I \ 3 01 CO 0
CO M 03 0 -CD ID ID -CD
0 0 0 CD 0 0 0 0
V V " N3 01 03 0 CO 01 03 CD CD ID CD CD 0 0 0 0 0 0 0 0
> 03 Co 0 r, II
S
3S
N3
5
0 CD
0
Cr. 0 =
O m
siru
nIsn
rav
0 -a
-n M
—1 (771̀ 0 -n > 0 1:1
M 0 M C > Z
Z Z °
W C
Z ° O °
H M 0 Z m 3:1 F > E 1— 0
w
0 m (,)
0 0 0 0 0 0 > 0 0 0 0 0 0 I— 1— I— 1— 1— 1— • • MMMMMM 0 0 0 0 0 0 1:13
< < < < < < MITIITIMMM 03 OD CO CO 03 03
> 3:17:1MXIMM 000000 >>>>>> Z Z Z Z Z Z Z Z Z Z ZZ 0 000 0 0
03 W CT
E 4 00 :0)
N GJ 1\3 n.) lo 41. la
N 4 -11. 0) V 0) 1\ ) 41. -P.
41.001-, -+CO N 4 0 01 " " CO
CO 151 07 CO i CO (0 op IA co co i CO
" CD CO CA) 0 03 " CD CO CO
01 0) 01 01 N 3 0 4 01 01 01 0) N 3 0
GO 03 N3 lo n.) a) 11)
0) 03 CD C71 0 03 al 0) 03 0) Cn CD CO
N3 " N3 P 1 \ CO 0 N3 " N3 :P. 1 \ CO
41.1abc00b, 131 p C,)00 01 O
4 (0 N.) 4 01 03 4 4 CO N.) -II+ 01 CO
0) N3 01 CO 0) N 3 CO 01 1 \ C71 03 0) \
c z 03 > c z 03 >
Page 5
Attachment 1 FB 15-17 OPERATING BUDGET - "STATUS QUO" OPERATING BUDGET CEILING & TIERS
DEPARTMENT OF ATTORNEY GENERAL SEPTEMBER 2014
Means of Financing
FY15 Appropriation
( A )
Less: Non-recurring FY15
( B )
Add: FB 15-17 CB
FY16
( C )
Add: FB 15-17 CB
FY17
( D )
FB 15-17 Base FY16
(Form B) ( E ) = A+B+C
FB 15-17 Base FY17
(Form B) ( F) = A+B+D
Tier 1 (5%) Bgt Adj Prop
FY16
( G )
Tier 1 (5%) Bgt Adj Prop
FY17
( H )
Tier 2 (7.5%) Bgt Adj Prop
FY16
( K )
Tier 2 (7.5%) Bgt Adj Prop
FY17
( L )
Tier 3 (10%) Bgt Adj Prop
FY16
( 0 )
Tier 3 (10%) Bgt Adj Prop
FY17
( P ) 348.61 348.61 348.61 - - - — - -
General Fund 26,172,831 (331,900) 1,861,742 2,447,659 27,702,673 28,288,590 1,365,134 1,394,429 2,047,700 2,091,644 2,730,267 2,788,859 24.60 24.60 24.60
Special Funds 2,988,567 (256,000) 145,459 201,898 2,878,026 2,934,465 5.20 5.20 5.20
Federal Funds 4,473,387 - 892,161 1,129,829 5,365,548 5,603,216 157.86 - 157.86 157.86
Other Fed Funds 17,140,238 - 17,140,238 17,140,238 - - -
Private Funds - - - - - - - -
County Funds - - - - - - -
Trust Funds 6,149,224 - 22,602 25,508 6,171,826 6,174,732 101.11 101.11 101.11
Interdept'l Trsf 9,305,313 (10,000) 828,749 1,134,735 10,124,062 10,430,048 25.40 25.40 25.40
Revolving Funds 5,248,514 - 166,209 211,911 5,414,723 5,460,425 . - -
Other Funds - - - -
662.78 662.78 662.78 - - - - - - TOTAL 71,478,074 (597,900) 3,916,922 5,151,540 74,797,096 76,031,714 1,365,134 1,394,429 2,047,700 2,091,644 2,730,267 2,788,859
Page 6
CO LT, H a H. cr) o o D 10 D D 0 0 0 0 0 0 0 0 0 0 0
CO > CO > C 11
10A
Vd
NO
UN
OV
A
1/131
SA
S N
OL
LV
EL
S I03
1:1 3
NI1
NO
CD CA 0 72.
(IT 0 3 0 CD
SH
IVH
O G
NV
SE13
111d
1A10
0 :0
1411
:1811
03
7:1-N
ON
SS
31
03 0) c
O
•
2. 7.1 2)
O 9) N3 N3
01
Cn O
a m -o
z
> 0 a 71
C Co --I M • > m Z —I 0 Cn z m
m z m
FB
15-17 O
PE
RA
TING
BU
DG
ET
CE
ILIN
GS
a
uoRd
insaa
> > HHHHH a
0 0 0 0 G)
000000 000000
I°
03co
H co (2° no 0)
(A H. 0) .) no no o) co H. 7p. -•-.1
N)
•
0 0) CO . H. CO N) CD CO
H
•
N3 1‘) N3 -1=. CJ)
0 H
ln co Io O N CD 01 CO CO 03 CO
O 00000> O 0000017 1— r r r- r- r-
r- r- r- r- r- • • mmmmmni 0 O 0 0 0 0 0 ta H H —I —I O < < < < < MMMMMM CO 03 03 CO 03 CO 3> 2, > 737373703333 O 0 0 0 0 0
Z Z Z Z Z Z zzzzzz • 0 0 0
0) oo no N) CO -D. 0)
0) 00 N) \3 01 H '1\3 4=•• 0 4 0 0) 01 4 CO CO N3 H. CO N3
No H . CO N) N3 0 4
CO V 01 CO H In Co lo
- CO 0 N.) CO 01 - Cri 00 CO 0:3 CO
o) oi
o 0)) CJ "c)
O
—L. 0
01 0) 0)
H
Oc) c) c) O c) c)
Cn CO
10 CD 0
01
(0 O 0
C Co >
O 0 c O 0 13
-o
•
-o c c > m
-
—i m 0
m
JJ — >
> - 0 z
> O > 0
3:1 m D_ rn 0 c) CO
c z -71 r
m co z C > F a m 0 ▪ z O co 0 • cn —I —1
m 0 -n cr) 3j-° • 0 • 11
5
- M 3>
*C—IZCO> *CHZCO>
Page 7
Attachment 1 FB 15-17 OPERATING BUDGET - "STATUS QUO" OPERATING BUDGET CEILING & TIERS
DEPARTMENT OF BUSINESS, ECONOMIC DEVELOPMENT & TOURISM SEPTEMBER 2014
Means of Financing
FY15 Appropriation
( A )
Less: Non-recurring FY15
( B )
Add: FB 15-17 CB
FY16
( C )
Add: FB 15-17 CB
FY17
( D )
FB 15-17 Base FY16
(Form B) ( E ) = A+B+C
FB 15-17 Base FY17
(Form B) ( F) = A+B+D
Tier 1 (5%) Bgt Ad) Prop
FY16
( G )
Tier 1 (5%) Bgt Adj Prop
FY17
( H )
Tier 2 (7.5%) Bgt Adj Prop
FY16
( K )
Tier 2 (7.5%) Bgt Adj Prop
FY17
( L )
Tier 3 (10%) Bgt Adj Prop
FY16
( 0 )
Tier 3 (10%) Bgt Adj Prop
FY17
( P )
General Fund 78.50
9,127,604 (535,000) 604,314 804,703 78.50
9,196,918 78.50
9,397,307 459,846 -
469,865 -
689,769 -
704,798 -
919,692 -
939,731
Special Funds 28.50
213,904,591 (1,300,000) 509,041 746,671 28.50
213,113,632 28.50
213,351,262
Federal Funds 5.00
7,100,000 - 126,944 182,894 5.00
7,226,944 5.00
7,282,894
Other Fed Funds .
31,672,252 (13,168,350) _
18,503,902 18,503,902
Private Funds . - -
_ - -
.
County Funds . -
. - -
. -
Trust Funds .
21,923,698
. -
_ 21,923,698 21,923,698
Interdept'l Trsf - - - -
Fed Stimulus Fun ..
320,000
. - 320,000 320,000
Revolving Funds 34.00
17,895,759 (183,427) 368,703 499,523 34.00
18,081,035 34.00
18,211,855
Other Funds - - - -
TOTAL 146.00
301,943,904 (15,186,777) 1,609,002 -
2,233,791 , 146.00
288,366,129 146.00
288,990,918 -
459,846 -
469,865 -
689,769 -
704,798 -
919,692 -
939,731
Page 8
WC
0 c3 m go
03 -+ 05 ND 0 CD
01 0)
OD 03 <C)
O - 10 -CD 14 4 -+
GO 44 -+ 44
-0) O CD ID CD ND
ND -ND Ca) 03
co
▪ -+ CO CO 44 C) CO ND CD 41 In In co V ND CO "4 C) GO 4 1 GO
z co >
41 -+ UD CO 44 CD CD ND CD 41 In co In 4 ND CO "4 0 03 4 1 GO
• Z 03 > IO -n
O 0 O 0 r- r- m m O 0 —I —I < < m m 03 03 > > • 73 O 0 • > z z E E O 0 O
NIN
I VO
EIV
9 3A
1103
1100
O
NIN
IVO
HV
E1 3
A1
10
31
10
0
SA
SN
3d
X3 1
N3
Ed
no
1:13H
10
S3
SN
3dX
3 1N
3b1 1
=1110
I=13H
10 IN
VE
ST
ME
NT
S A
ND
OTH
ER
PE
RS
ON
AL
SER
VIC
ES
9) 1 1 ND CD 4 -+ ND 03 CD CT OD "4 CD 0 "4 0 CD co 0) 03 01 0 CA 0 0 CD 0 0 0 4 labbObbbbbb N cn c) c) a CD C) CD CD CD 0 "4 0 CD CD CO C) C) C) CD C) CD
S-0 ND cn 41-+ ND
CO CA cn CO "4 cn o V c) cn cn GO CO cn CD cn c) CD (A CD CD CD 44 labbObbhobb ▪ o a o a c) 0 o o o "4
•
0000000000
"0 03 > 13 > > CO 03 03 03 > > >
01 op CA
^4 "4
CO CO CO 03 CO CO CO CU 03 CO CO n1 rn rn rn rn ni ni rn ni ni ni 0 0 CD CD CD 0 CD CD 0 0 CD
CD 41 GO ND ND ND ND ND CD CD C) 5 N cn o co o 0 CD CD cn CD CD
IEC?
O 0) cn cn cn G) 0) 0 -n m 5 (7) 0 CD -n cn , z 0
< m _,_ DJ O m m o > >
2i 0 > -n 0)
> 0 m z —
m rn -n -0
~ DDDDD xp7i 0 m
m cn
11 . cn 1 0 -o m 5 z O z z
0 m Z 0 cn
C = Z co
-°— 0) 0
0
r- 0 0
m z m X -o m z cn m
1-1 :
m
m
0 co
co _L c
E m 0 07 -0 OD ni m >
c- 0 z .71 ci)C z
—I 0 0 m 1:13 Z n
0 cn 0 0
<m m rn
- m 0 -o F-7
m 0 z
z co
z
0 C
ET)
:ON
m
"4
Img
Page 9
Attachment 1 FB 15-17 OPERATING BUDGET - "STATUS QUO" OPERATING BUDGET CEILING & TIERS
DEPARTMENT OF BUDGET AND FINANCE SEPTEMBER 2014
Means of Financing
FY15 Appropriation
( A )
Less: Non-recurring FY15
( B )
Add: FB 15-17 CB
FY16
( C )
Add: FB 15-17 CB
FY17
( D )
FB 15-17 Base FY16
(Form B) ( E ) = A+B+C
FB 15-17 Base FY17
(Form B) ( F) = A+B+D
Tier 1 (5%) Bgt Adj Prop
FY16
( G )
Tier 1 (5%) Bgt Adj Prop
FY17
( H )
Tier 2 (7.5%) Bgt Adj Prop
FY16
( K )
Tier 2 (7.5%) Bgt Adj Prop
FY17
( L )
Tier 3 (10%) Bgt Adj Prop
FY16
( 0 )
Tier 3 (10%) Bgt Adj Prop
FY17
( P ) 136.75 136.75 136.75 - - - - - -
General Fund 2,111,301,146 (5,724,789) 1,307,026 1,743,230 2,106,883,383 2,107,319,587 332,226 338,703 498,339 508,055 664,452 677,406 62.00 62.00 62.00
Special Funds 18,265,089 (141,032) 340,264 449,429 18,464,321 18,573,486 . _
Federal Funds 61,539 - 61,539 61,539
Other Fed Funds - - - - - - -
Private Funds - . . - - -
County Funds - - . 64.00 64.00 64.00
Trust Funds 13,427,793 (80,200) 172,892 237,240 13,520,485 13,584,833 1.75 1.75 1.75
Interdept'l Trsf 4,118,597 - 11,594 15,214 4,130,191 4,133,811 . _
Revolving Funds 110,567 - 110,567 110,567 102.00 - 102.00 102.00
Other Funds 11,255,963 - 729,005 961,928 11,984,968 12,217,891
366.50 - 366.50 366.50 - - - - - - TOTAL 2,158,540,694 (5,946,021 2,560,781 3,407,041 2,155,155,454 2,156,001,714 332,226 338,703 498,339 508,055 664,452 677,406
Page 10
31:1
V/V
1JO
S N
OIld
A8
ON
3 O
TH
ER
CU
RR
EN
T E
XP
EN
SE
S A
ND
EQU
IPM
EN
T
311
11E
13A
°
430
1110
NI 0
me
1:10J
80
4341119
X3 0
me
1:10,d
80
SlO
OH
OS
1:1
31E
IVH
0 I:1
0.d
ED
S3
SV
31:1
0N
1 NO
ISS
I NIA
100 A
IdV
1VS
Cn y
03 N) 0
O 0 G3 0 I \ .3 COO
CT O
a)
N3
CD
O N3
m T 0 3 o
m
O m
m m
m
•
0 Z
m O ??, m
03 z C (9.) rA C oC
0 m Z 0 m
0 m
ZF > O m u)
SIN
3IA
1S
I1ra
v
5
3
a CD co C)
5
:ON
IElt
il133
1:1-N
ON
SS
31
C71
1E3 CO CO CO CO CO > CCCCCC) 11 71 m m m N
O 0 0 0 0 0 Fj: O 0000 03 I- r I- I- I- MIT1117111171 O 0 0 0 0
< < < < < mmmmm 03 CO CO CO CO • > D > • J3 J3 33 J3 0 0 0 0 0 > D > Z Z Z Z Z Z Z Z Z Z G) O c) G)
m • CO CO
N3 -4 4 CD CD N3 0 -4 O lo -N3 -0 0 CO CO 0) 014 N3 4 00)1
CO N3 4 • CO 4 4
Cri -4 CO CO PO .
NP IV CO 4 -1■3
.p a a
(!3 co -4 4).
(NO
•
K) O 01 0) iv b O co co 0) N.) CP 4 N3 43. 01
O 1\3 4 • G3 4 4
V CO CO 10 PO iv
1\3 41. N3
4 G3 Co - 0 CO 0
m
O m
X c 03 > X c -1 CO >
O
co
C)
O O 4).
CO CO CO 03 CO 03 OJ 03 CO CO CCCCCC C C CC - 71 mmm -rimmm CD 0 4 4 4 0 0 0000 - 03 GO G3
MM 0 O 0 5 c c ,
rrl r11 • Or Z
-IZ Z
m cn
0
G)
0 O 0 0 rTi
... Sa _, al 4, 0) 4 -,1 0 CO --J GO 03 -+ CO 4 K3 o o pa ry on 4
W b "co 4). b b cx) iv 10 :o w00000
-
al -L o N3 0 0 0 0 0 CO N3 N) 0)
--L pa CA 4 0)
4
-
•
-4 0 CO ■4 CO CD -.. ca 4 iv o o p) iv al 4).
cbo b o o
b b O aN)
l 1-0
0 I\ ) CD Co 0 0 0 CO I\ ) I\ 3 0)
-1 03 > 03 -1 -1 -I > D D > D >
Page 11
Attachment 1 FB 15-17 OPERATING BUDGET - "STATUS QUO" OPERATING BUDGET CEILING & TIERS
DEPARTMENT OF COMMERCE AND CONSUMER AFFAIRS SEPTEMBER 2014
Means of Financing
FY15 Appropriation
( A )
Less: Non-recurring FY15
( B )
Add: FB 15-17 CB
FY16
( C )
Add: FB 15-17 CB
FY17
( D )
FB 15-17 Base FY16
(Form B) ( E ) = A+B+C
FB 15-17 Base FY17
(Form B) ( F) = A+B+D
Tier1 (5%) Bgt Adj Prop
FY16
( G )
Tier 1 (5%) Bgt Adj Prop
FY17
( H )
Tier 2 (7.5%) Bgt Adj Prop
FY16
( K )
Tier 2 (7.5%) Bgt Adj Prop
FY17
( L)
Tier 3 (10%) Bgt Adj Prop
FY16
( 0 )
Tler 3 (10%) Bgt Adj Prop
FY17
( P )
General Fund - - - - - - - - - -
Special Funds 412.00
51,994,550 -
(503,832) 2,379,597 3,113,816 412.00
53,870,315 412.00
54,604,534
Federal Funds .. -
_ - - -
Other Fed Funds .
250,000 - - 250,000 250,000
Private Funds - - -
County Funds - -
- -
- -
- -
Trust Funds 8.00
4,624,992 -
(2,110,000) 34,682 50,737 8.00
2,549,674 8.00
2,565,729
Interdept'l Trsf - . - -
Revolving Funds - -
- - -
- -
Other Funds . -
. -
. . -
TOTAL 420.00
56,869,542 -
2,613,832 -
2,414,279 -
3,164 553 420.00
56,669,989 • 420.00
57,420 263 - -
- -
- -
- -
- -
- -
Page 12
S31
16:11
1S 3
0 1.d
d0
CIN
V 11
\131
/U11
103
PE
RS
ON
AL
SE
RV
ICES
ON
A FE
E A
ND
DA
TA
EQU
IPM
EN
T
ON
INIV
OE
IVE
I 3A
1103
1100
O
NIN
IVO
LIV
9 3A
1103
-110
0
CO CD
O
•
0 71 SD
N.)
n)
CO
9) CA 41. -00
CpO
N.)
W 4 CO -CD -01 CO CO NO V
0 OD ✓ 00
"NI 0)
TI ••<
0
-
1
N.1 0)
4 C.A)
CO "a) In 0) CO
a m -o
m z
0 -n 0 0
a c_. c m cn
0 m
m > z z
0 CD °
0 z Cn c m
-n> m
55 Cl)
SO
NI1
139
±3o
cin
e O
NI1
V1: 1
3d
0 L EIJ
0 0 0 0 0 0 0 0 0 0 DDDDD co 0 0 0 0 5
V CT
1139
a co D 0 Z cn m c r- -0. 10 r- 0
> 0 a , m cn
0 0 z
z 0 m z 0
m z Cn m Cn
ma
1- 3o
GT 0 3 a
13E1
CD
11
rn
\
N) 0 cri ao o o- • o -CD 101 CD ID -CD 0 GO 0 0 0 0 IV 0 0 0
0
▪
)
0)
0 —I CO —I CO
NO —1. 01
0 CD CO O 00 0 GO 0 I \
—I co
N 3 [n
. A. -+ .6 -< -4 -■
_, CT CO
N.) o 0 0 o
o O babbb O co o c) 0 O ND 0 0 0
03 03 03 —I H I6
Page 13
Attachment 1 FB 15-17 OPERATING BUDGET - "STATUS QUO" OPERATING BUDGET CEILING & TIERS
DEPARTMENT OF DEFENSE SEPTEMBER 2014
Means of Financing
FY15 Appropriation
( A )
Less: Non-recurring FY15
( B )
Add: FB 15-17 CB
FY16
( C )
Add: FB 15-17 CB
FY17
( D )
FB 15-17 Base FY16
(Form B) ( E ) = A+B+C
FB 15-17 Base FY17
(Form B) ( F) = A+B+D
Tier 1 (5%) Bgt Adj Prop
FY16
( G )
Tier 1 (5%) Bgt Adj Prop
FY17
( H )
Tier 2 (7.5%) Bgt Adj Prop
FY16
( K )
Tier 2 (7.5%) Bgt Adj Prop
FY17
( L )
Tier 3 (10%) Bgt Adj Prop
FY16
( 0 )
Tier 3 (10%) Bgt Adj Prop
FY17
( P )
General Fund 142.60
17,636,586 (2,517,717) 609,002 790,063 142.60
15,727,871 142.60
15,908,932 -
761,393 -
770,447 -
1,142,090 -
1,155,670 -
1,522,787 -
1,540,893
Special Funds - - -
Federal Funds 101.65
77,852,417 (2,720,349) 371,057 508,985 101.65
75,503,125 101.65
75,641,053
Other Fed Funds 21,075,849 - 21,075,849 21,075,849
Private Funds - - - -
--,
County Funds . - - -
_ -
Trust Funds - - - -
Interdept'I Trsf . - - -
_ -
Revolving Funds . - - -
_ -
Other Funds - - - -
TOTAL 244.25
116,564,852 5,238,066 -
980,059 -
1,299,048 244.25
112,306,845 244.25
112,625,834 761,393 -
770,447 -
1,142,090 -
1,155,670 -
1,522,787 -
1,540,893
Page 14
0 0 0 0 0 0 0 mrnmmmmm -n -n 11 11 71 m m
-D. 0 0 0 0 0 CD
A11
01E
1103
13
0 CD cn C.)
0
NO
IIV
OIIIIN
1110
1810
313
1N
3lA
lc111
103
1110
1810919
111
01810919
ON
INIV
OE
IVE
I 3A
1102
1109
:DN
11:11
:1113
31:1
-NO
N S
S2
1
ON
INIV
OEI
VE1
3A11
03
11
00
IIVM
VH
dO
30H
3VV
IA100 d
O 1:1
391 /W
HO
- VIS
0 m
> O E
0 m m zo -i co m -n m z
CA
ca WO
o 0 79w
03 CD V CD -I. (0 b b cn o V 1\ 3
0 CD 03 0 CO b
CD 01CO 03
>
0 79
0 0)
03
...
CD CO "0
CO
03 0)
_,. o
b b 01 0 V ND
C) CD CO 0 co "0
0103 0)
03
Z >
SO
NI1
130
±3e
ane
ON
I1V
E13
c10 LL
-9L
8d
m Ff 0 3 0
0) 18- <71 -+ 1\3 b CO CD "...I CT CD CD CD 0) ND CT CO 4CDCIV CD034. "0 "0 "0 O O o Co Co 0
"0 ND ND 4 co co a) N3 03 01 a) \ 3
N) N) C/1
N3 V 01 I\
03D
0 V CO 03 V b
-• co -4 a)
O-
•
CO 0 7.
-
1
•
al O a) ND CT CO
4 0 0 V CO'0.3 b b b b iv iv 4 O o O CO CO 01 I \ 0 CD cD CO C31 0) ND
m
-
-
L V
N -4 al iv \ •-• 03 o V CO 13 4 b 4 -+ 0) CO V a)
I mg > > > > Z > Z > m
Page 15
Attachment 1 FB 15-17 OPERATING BUDGET - "STATUS QUO" OPERATING BUDGET CEILING & TIERS
DEPARTMENT OF EDUCATION SEPTEMBER 2014
Means of Financing
FY15 Appropriation
( A )
Less: Non-recurring FY15
( B )
Add: FB 15-17 CB
FY16
( C )
Add: FB 15-17 CB
FY17
( D )
FB 15-17 Base FY16
(Form B) ( E ) = A+B+C
FB 15-17 Base FY17
(Form B) ( F) = A+B+D
Tier 1 (5%) Bgt Adj Prop
FY16
( G )
Tier 1 (5%) Bgt Adj Prop
FY17
( H )
Tier 2 (7.5%) Bgt Adj Prop
FY16
( K )
Tier 2 (7.5%) Bgt Adj Prop
FY17
( L )
Tier 3 (10%) Bgt Adj Prop
FY16
( 0 )
Tier 3 (10%) Bgt Adj Prop
FY17
( P ) 19,234.47 19,234.47 19,234.47 - - - - - -
General Fund 1,406,144,711 (11,097,299) 99,863,506 131,427,874 1,494,910,918 1,526,475,286 12,257,142 12,407,951 18,385,712 18,611,926 24,514,283 24,815,901 737.50 737.50 737.50
Special Funds 55,959,324 - 365,590 504,025 56,324,914 56,463,349 5.00 - 5.00 5.00
Federal Funds 233,651,324 - 6,565,282 8,440,270 240,216,606 242,091,594 . . .
Other Fed Funds 17,343,500 - 17,343,500 17,343,500 . . _
Private Funds - - - - - - -
County Funds - - - - . . .
Trust Funds 24,290,000 - 98,394 126,791 24,388,394 24,416,791 \ .. _
Interdeptl Trsf 10,545,605 - 16,380 20,031 10,561,985 10,565,636 8.00 - 8.00 8.00
Revolving Funds 28,834,438 - 104,367 133,788 28,938,805 28,968,226 . . .
Other Funds - - - -
19,984.97 - 19,984.97 19,984.97 - - - - - TOTAL 1,776,768,902 (11,097,299) 107,013,519 140,652,779 1,872,685,122 1,906 324 382 12,257,142 12,407,951 18,385,712 18,611,926 24,514,283 24,815,901
Page 16
12° 5
ISO
3. a D
0 =
ON
INIV
OLIV
9 3
A11031100
ON
INIV
01: 1
V9 3
A11031100
ON
INIV
Ob
IV9
3A
11
03
11
00
b co c
bo V
0 (0 0 CD
S1N
3in
1sn
rCIV
N
OI1
V01
1C13
JO
1N
31A
llblV
d3C
1
FB
15-17 O
PE
RA
TIN
G B
UD
GE
T C
EILIN
GS
m (TO 3 o
O
5
0 0
0
0
:ON1
1: 11:1
1103
1:11-N
ON
SS
31 E
AR
LY LE
AR
NIN
G T
HR
OUG
H PR
E-K
IND
ER
GA
RT
EN
PR
OG
RA
M
MM MMMMMMMMMM MM 00000000000000 zzzzzzzzzzzzzz
VV4N3 00000000000000 00000000000000
0 m00000000000
5 170.>>>>>>>>»
, 0 , . . . . m -lw7IKKx=== 03 > >mmm>>cDc>>mm K5>> F=1 00.C. 0;iiigg2"74
r.TIC5tT 6;0>ca'13 cozKizz0K00°° msnm mw>>z),,, Em6
=ox-oc ›.<0'5„,:0> 171 0cop. '''E M,;(3 1-11 -171 EIT"' -I xi mm gI zz l-m > w *
>-1> 0 > z_z m0 >39 > .* c. oF
0 -i r- -I cn m 1- 0 ° = 0 i -n r >
m r 33 Dzw -i m 0 m*m zmcPw
r m D 33 Hcz I Mm o z
mgo D m0 M> * r C c
D z -I D
5 =I m z co cn 0 z cn D m
cn D-I
0 K Z -0 D_ z I > >
03 03 "GC
2 : 0 9,. 7:1 0)
O
O
01 co
0 0) 01 1\ 3
(0
CD 0) co crimcm
0-, comma) a) co ol ColobvoCol coo(° CO CO 0 V CD 4 1\ 3 0 0)
03 CO -P. 01
0 4
WNM41\3 03 0 CS) 0 4 V
0 V ivbCo 03 0
03 0 V 0
ND 3 01 4 V
*c-izcoD
CO CO
K ., iv ■P*C7C4,
ND..
4 0 03 0) 0 -P. V V 03 V ivbCo CO 1
0 V N3 V CO 0 C11 -P.
*C—ROOD 1716
CO N3 ivb 1 N i —a 41. —a 03 01 0 03 03 01 0 03 CD 1\ V 0) 1\ 3 V 0)910o V o 1\ 3 0 N3 01 1\ 3 0) 01 01 cDOO41.bcoblobblabb ool 00000300300)0300 01\30000001\3003(000
(0 ivb-. N3
GO 01 0 CO 03 01 C. 03 (O IV V 0) N3 V a)ploov o N o N.) 01 IV 0) 01 ol cpbb4bmblobcacabb 0 01 0 0 0 0 CO 0 moo) GO 0 0 0 KO 0 0 0000N.100)000
DDDDDDDDDDDDDD
11 0) 0-<
Page 17
Attachment 1 FB 15-17 OPERATING BUDGET - "STATUS QUO" OPERATING BUDGET CEILING & TIERS
DEPARTMENT OF EDUCATION - LIBRARIES SEPTEMBER 2014
Means of Financing
FY15 Appropriation
( A )
Less: Non-recurring FY15
( B )
Add: FB 15-17 CB
FY16
( C )
Add: FB 15-17 CB
FY17
( D )
FB 15-17 Base FY16
(Form B) ( E ) = A+B+C
FB 15-17 Base FY17
(Form B) ( F) = A+B+D
Tier 1 (5%) Bgt Adj Prop
FY16
( G )
Tier 1 (5%) Bgt Adj Prop
FY17
( H )
Tier 2 (7.5%) Bgt Adj Prop
FY16
( K )
Tier 2 (7.5%) Bgt Adj Prop
FY17
( L )
Tier 3 (10%) Bgt Adj Prop
FY16
( 0 )
Tier 3 (10%) Bgt Adj Prop
FY17
( P )
General Fund 547.50
30,044,639 (320,000) 2,166,000 2,752,829 547.50
31,890,639 547.50
32,477,468 -
1,584,532 -
1,613,873 -
2,376,798 -
2,420,810 -
3,169,064 -
3,227,747
Special Funds 3,125,000 - 3,125,000 3,125,000
Federal Funds - - _
Other Fed Funds 1,365,244 - 1,365,244 1,365,244
Private Funds - - . _
County Funds - - - _
Trust Funds - - - . I
Interdeptl Trsf - - - -
Revolving Funds - - . _
Other Funds - - . _
TOTAL 547.50
34,534,883 -
320,000 2,166,000 2,752,829 547.50
36,380,883 547.50
36,967,712 -
1,584,532 -
1,613,873 -
2,376,798 -
2,420,810 -
3,169,064 -
3,227,747
Page 18
IT?
:ON
11:11
:1113
31:1 -
N0
N S
S3
1
a CD m
r-m 0 0
C
0 z
x -o
z Cn m
z
0 0
-0 C m
0 C -D m z
m
•
m -o
• 01
ZM °
zi -n >
z G) co C
0
0 m
z 0
siN
Aw
isnr
av
S31
171V1
:18
11
- No
liv0
na
3
ON
INIV
OU
V 3
A11031100
O O
Cl)
Ui
O O
G3 G3 G3 ND ND ND 0 a a O "a "a O a o o o o
-n co co CV ND r.) -4 o
o o o
0,
Co
m
O CA O O O
a• co
`)
O) 0) O O O
N
Ui
0) Co
0
Page 19
Attachment 1 FB 15-17 OPERATING BUDGET - "STATUS QUO" OPERATING BUDGET CEILING & TIERS
DEPARTMENT OF EDUCATION - CHARTER SCHOOLS SEPTEMBER 2014
Means of Financing
FY15 Appropriation
( A )
Less: Non-recurring FY15
( B )
Add: FB 15-17 CB
FY16
( C )
Add: FB 15-17 CB
FY17
( D )
FB 15-17 Base FY16
(Form B) ( E ) = A+B+C
FB 15-17 Base FY17
(Form B) ( F) = A+B+D
Tier 1 (5%) Bgt Adj Prop
FY16
( G )
Tier 1 (5%) Bgt Adj Prop
FY17
( H )
Tier 2 (7.5%) Bgt Adj Prop
FY16
( K )
Tier 2 (7.5%) Bgt Adj Prop
FY17
( L )
Tier 3 (10%) Bgt Adj Prop
FY16
(0)
Tier 3 (10%) Bgt Adj Prop
FY17
( F )
General Fund 16.12
69,325,807 (115,926) 3,581,726 4,781,619 16.12
72,791,607 16.12
73,991,500 -
173,217 -
173,218 -
259,826 -
259,826 -
346,435 -
346,435
Special Funds - - -
Federal Funds 1.88
2,004,550 -
-
1.88 2,004,550
1.88 2,004,550
Other Fed Funds . -
. . - -
Private Funds . -
. . -
. -
County Funds .. -
_ -
.. -
. -
Trust Funds . -
_
- . -
. -
Interdept'l Trsf . -
. -
. -
. -
Revolving Funds . -
. -
. -
. -
Other Funds . -
_ -
. -
. -
TOTAL 18.00
71,330,357 115,926 3,581,726 -
4,781,619 18.00
74,796,157 18.00
75,996,050 -
173,217 -
173,218 -
259,826 -
259,826 -
346,435 346,435
Page 20
F
0 co co
0
I m
0 m -o
z -1 0 m
> m O 0 c C O
>
• 0 zm z co 0
—1
II
0
0 0
SO
NI1
130
13o
cin
e O
NI1
VE
13c1
0 L
L-S
L 9
d
5 0 0
0 CD
0 7
GT 0 9 o
w
NO
IIV
E10&109 00
>P
51
00
H - VIO
:D
NIM
I133
1:1-N
ON
SS
31
9
co
ON
INIV
OH
VE
I 3A
1103
1109
03 01 03
N3 01
03
0)
CO
01 03
01
-D•
03
0)
CO
03 01 03
N 01
03
0)
al
N3 0)
IN3 0)
al ‘.(r) N3 0)
01 ‘.(0 N) 0)
I\ 3 0)
01
F.) a)
[n
0)
V
Page 21
Attachment 1 FB 15-17 OPERATING BUDGET - "STATUS QUO" OPERATING BUDGET CEILING & TIERS
OFFICE OF THE GOVERNOR SEPTEMBER 2014
Means of Financing
FY15 Appropriation
( A )
Less: Non-recurring FY15
( B )
Add: FB 15-17 CB
FY16
( C )
Add: FB 15-17 CB
FY17
( D )
FB 15-17 Base FY16
(Form B) ( E ) = A+B+C
FB 15-17 Base FY17
(Form B) ( F) = A+B+D
Tier 1 (5%) Bgt Adj Prop
FY16
( G )
Tier 1 (5%) Bgt Adj Prop
FY17
( H )
Tier 2 (7.5%) Bgt Adj Prop
FY16
( K )
Tier 2 (7.5%) Bgt Adj Prop
FY17
( L )
Tier 3 (10%) Bgt Adj Prop
FY16
( 0 )
Tier 3 (10%) Bgt Adj Prop
FY17
( P )
General Fund 24.00
3,365,099 - - 221,479 274,398
24.00 3,586,578
24.00 3,639,497
- 179,329
- 181,975
- 268,993
- 272,962
- 358,658
- 363,950
Special Funds . -
- -
. - -
Federal Funds 433,850 - 3,126 3,126 436,976 436,976
Other Fed Funds - - - -
Private Funds - - - -
County Funds - - - -
Trust Funds - - - -
Interdept'l Trsf . -
. - -
_ -
Revolving Funds - - - -
Other Funds - - - -
TOTAL 24.00
3,798,949 - - 224,605 277,524
24.00 4,023,554
24.00 4,076,473
- 179,329
- 181,975
- 268,993
- 272,962
- 358,658
- 363,950
Page 22
0 CD 0
N -4
5.4 4" -A - NJ C
coO
CD CO
Z > 16 -n
0 CD 0
siN
3vvi
snra
v IJ
ON
1J3
A0
0 3
H1
JO
30IJ
JO
S
ON
I113
0 _D
eans O
NIIV
IJ3
d0
LL-
5L 8
d
ON
INIV
OE
IVE
I 3A
1103
1100
ON
INIV
OU
VE
I 3A
I10
31
10
0
-n
CA
CT N.) 41•
Im CA
I m O
:DN
IE11
:1111 3
31:1
-NO
N S
S31
m cT 0 3 0 cD D
Page 23
Attachment 1 FB 15-17 OPERATING BUDGET - "STATUS QUO" OPERATING BUDGET CEILING & TIERS
DEPARTMENT OF HAWAIIAN HOME LANDS SEPTEMBER 2014
Means of Financing
FY15 Appropriation
( A )
Less: Non-recurring FY15
( B )
Add: FB 15-17 CB
FY16
( C )
Add: FB 15-17 CB
FY17
( D )
FB 15-17 Base FY16
(Form B) ( E ) = A+B+C
FB 15-17 Base FY17
(Form B) ( F) = A+B+D
Tier 1 (5%) Bgt Adj Prop
FY16
( G )
Tier 1 (5%) Bgt Adj Prop
FY17
( H )
Tier 2 (7.5%) Bgt Adj Prop
FY16
( K )
Tier 2 (7.5%) Bgt Adj Prop
FY17
( L )
Tier 3 (10%) Bgt Adj Prop
FY16
( 0 )
Tier 3 (10%) Bgt Adj Prop
FY17
(P)
General Fund 9,632,000 (9,632000) - - - - - -
Special Funds 115.00
13,030,827 - 486,416 633,769 115.00
13,517,243 115.00
13,664,596
Federal Funds 4.00
23,317,601 -
-
4.00 23,317,601
4.00 23,317,601
Other Fed Funds - - -
Private Funds - -
_ -
- -
- -
County Funds - -
- -
-
Trust Funds 81.00
10,756,146 -
- 281,177 397,934 81.00
11,037,323 81.00
11,154,080
Interdeptl Trsf .. - -
_ - -
Revolving Funds - -
.
.. - -
- -
Other Funds - - . -
TOTAL 200.00
56,736,574 9,632,000 767,593 -
1,031,703 200.00
47,872,167 200.00
48,136,277 - -
- -
- -
- -
- -
- -
Page 24
0
ON
I NIV
OL
IVS
3A
1103
1700
O
NIN
IVO
EIV
8 3
A11031100
5
> o 0
O o co
0
0
r-
o 5 N.)
12
:DN
11:11
:111
03
1:1-N
ON
SS
31
CD
C)
0 -CD 03 ND o O O
CO -CD CO ND O O O
•.<
0
c 0-
9.
CO -CD CO ND b a a
C.0 -CD CO N3 b o o
CD
0 O O
-0) CO N) O O O
3SN
3dX
3 O
NIIV
EI3
d0
GN
V 3
AIIV
ELL
SIN
IINC
IV
m < O)
s iN
3tA
usnr
av
o rrl -0 CD
M L,
zm m
0 -n >
>i z * > T. 0 z 0
O —I • ° m m
> Z Z 0 O (/) cn
m ( 0 2 o
—1 Co —1 03 O m -n
Page 25
Attachment 1 FB 15-17 OPERATING BUDGET - "STATUS QUO" OPERATING BUDGET CEILING & TIERS
DEPARTMENT OF HUMAN SERVICES SEPTEMBER 2014
Means of Financing
FY15 Appropriation
( A )
Less: Non-recurring FY15
( B )
Add: FB 15-17 CB
FY16
( C )
Add: FB 15-17 CB
FY17
( D )
FB 15-17 Base FY16
(Form B) ( E ) = A+B+C
FB 15-17 Base FY17
(Form B) ( F) = A+B+D
Tier 1 (5%) Bgt Adj Prop
FY16
( G )
Tier 1 (5%) Bgt Adj Prop
FY17
( H )
Tier 2 (7.5%) Bgt Adj Prop
FY16
( K )
Tier 2 (7.5%) Bgt Adj Prop
FY17
( L )
Tler 3 (10%) Bgt Adj Prop
FY16
(0)
Tier 3 (10%) Bgt Adj Prop
FY17
( P ) / 1,130.57 - 1,130.57 1,130.57 - - - - -
General Fund 1,189,677,223 (5,033,431) 5,194,499 6,502,940 1,189,838,291 1,191,146,732 5,792,058 5,833,314 8,688,087 8,749,971 11,584,116 11,666,629 0.56 - 0.56 0.56
Special Funds 5,939,604 - 5,939,604 5,939,604 1,064.12 - 1,064.12 1,064.12
Federal Funds 1,528,414,881 (26,958,000) 5,168,080 6,545,155 1,506,624,961 1,508,002,036 . _
- Other Fed Funds 17,731,799 17,731,799 17,731,799 . . .
Private Funds 10,000 - 10,000 10,000
County Funds - - - - - - -
Trust Funds - - - .
InterdepVl Trsf 14,382,003 (2,000,000) 12,110 13,897 12,394,113 12,395,900 43.00 43.00 43.00
Revolving Funds 9,990,663 (74,500) 167,701 206,850 10,083,864 10,123,013
Other Funds - -
2,238.25 - 2,238.25 2,238.25 - - - - - - TOTAL 2,766,146,173 (34,065,931) 10,542,390 13,268,842 2,742,622,632 2,745,349,084 5,792,058 5,833,314 8,688,087 8,749,971 11,584,116 11,666,629
Page 26
O 000> O 0000
0
MMMM O 000M
mmmm
> wwww > >> MMMM O 000 > DDT. -222z 2222 O 000
a F
CJ CD
C) -t 0
W0 ,<C • 5.7 O 0 71w
-n
C)
0 01 N
co O
IV 0) CO CO 4
01 Cn
CO -1 03 C.04 IN) 03
-V 1-1 - 0 C
CDO CD
-1 0 0 CO
M 03 -01 -01
0-1 40 MWMN 0303 --1 10 C.11 CO 01 4 0 V C.Y1 0
CO Ch N 0 -1 4 0 CO G3 01 IN)
C11
•
CO
•
01 4 0 V 01 0
1N) N CD 01 bbb
V 0 D. 0 CO
01 CO 03
0 0 0 0 CO
0 0 -1
O a) CS1 CO
0)
IN) IN) 0) 01 CO
O 0) 01 O
O CD m -'
7:1
•
-4 —10
mm Zjj
O --I mz
IG" C • C > 0 Z
<
•
m
m
•
z CD
SIN
3w
isn
rav
MIMMTIMMIMMIMMIMMIMMIMMIMMIM K KKKKKKKKKKKKKKKKKKKKKKKKKKK CD CD CD CD cn cn cn cn cn cn W W W cn cn W W W cn CO W W W W W W Cn o co co co co CO CD CO CO CO CO CO CO CO 01 4 4 CO 0.) IV N3 N3 1 \ ) N3 IN) N) 00.000000000000000000 IN) 1N) \ N3 N3 N3 IV N) IN) N3 N) N) NO N) IN) N) IN) N) N) N) CO CO CO CO 4 4 4 0
R
O 0(ncnCncnoocncn000>000000mmrnm20x 0 -1-immmmoommo0 -5105,- r- I- 55,50000 (-) om a)
u) mmxxmmKKmmKK ,ffifficccc m zio mm<«< -0 -0<< _-0-0_0,zz- ,0--61-6-71-0m-1 9, '''. mm5000ccoocc-m-HH KKKK>mm w o oommmm-i-immHH- Hc mjj cFFmmmm cn o> > 5
c c Cn cn cn cr) m m cn co m m m ,- m m -0oZZZZm „Hz =
MMOOOOMMOOMMK m >> rn -1-i-1-1 ,-, 0 13-Ar- XXzzzzmmzzmm1. 8 -ei mm mm 00>>00
cm 1 mM zz>>>>cc 00 FM> HH-nmmm 7 i 95 -1.1 71 CC>-1M00E-
151507-",'Z-0 -<77M =1Z
mm mmmm MM -0 5H xx mmmmKKmmgKE,y,F2>>cn K>>
K -< m m mm mm w w-<-<c_ Owz mm m m . -TIKK 711:; -rj Om> z z zz z z -- -I -1 .Omm:9,— WOZ WW 1/4amZzL4cow H 0 m m 0 -i --Ixmm WMm WW P8wwc-nll ml
C -1-1 0 0
I-100112c
<< 0 m
< m xc mm 2
i)
0 zzO
> 1-
O m -n O 09) m
r -7, Ilm-2- ow -
5") >---1 WT xi) mo
03 r0) o ,‹C -III
K,r. m > 0 0 chi) K 7.16
m c-17 3 o
J :O
NIE1
1111
03E1
__. __,. ._,. ...,. GO N 1 CO _L
1.) m -CD 0 In IV -03 -D. -n) N) n) --. --L b b co -, mb, cn o -• cn ol o o o o ol (n o o ol cn -, -Nolo o NO ,J 0 4 ,./ 0 .0 a, 0000000000000 ,4000V CO 00300N000O0 0000000000000-Lbbbb00000ln-4On 0 0 0 0 0 0 0 0 0 0 0 0 0 4 0 0 0 0) 0 0 0 0 0 0 CA 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 V 0 0 0 N) 0 0 0 0 0 0 N) 0
W N -1 CO ivivabwm In-1.)1.
-
01aco Ivo, 0 _L 01 01 0 0 0 0 01 C.11 0 0 01 CO 4 CT1 0 0 NO V 0 A J 0 0, ci) 0 0 0 0 0 0 0 0 0 0 0 0 0 ,1 0 0 0 J 01 0 03 03 N3 03 CO 0 Obbbbabbbabbb-.-obbcnbbbbbln, 000000000 0000400003000000010 °° 0000000000000 ,10001\30000001\30 °°
m
O 10: *cz> *cz> *cz> z>czz>z>z>z>>»cz>>>z***>>>*
Page 27
Attachment 1 FB 15-17 OPERATING BUDGET - "STATUS QUO" OPERATING BUDGET CEILING & TIERS
DEPARTMENT OF HUMAN RESOURCES AND DEVELOPMENT SEPTEMBER 2014
Means of Financing
FY15 Appropriation
( A )
Less: Non-recurring FY15
( B )
I Add: FB 15-17
CB FY16
( C )
Add: FB 15-17 CB
FY17
( D )
FB 15-17 Base FY16
(Form B) ( E ) = A+B+C
FB 15-17 Base FY17
(Form B) ( F) = A+B+D
_
Tier 1 (5%) Bgt Adj Prop
FY16
( G )
Tier 1 (5%) Bgt Adj Prop
FY17
( H )
Tier 2 (7.5%) Bgt Adj Prop
FY16
( K )
Tier 2 (7.5%) Bgt Adj Prop
FY17
( L )
Tier 3 (10%) Bgt Adj Prop
FY16
( 0 )
Tier 3 (10%) Bgt Adj Prop
FY17
(P)
General Fund 97.00
15,191,285 (1,500) 683,577 892,925 97.00
15,873,362 97.00
16,082,710 -
395,743 -
406,210 -
593,614 -
609,316 791,486 812,421
Special Funds 700,000 - 700,000 700,000
Federal Funds . -
. - - -
Other Fed Funds . -
. -
_ -
. -
Private Funds . - -
. -
_ -
County Funds - - - -
Trust Funds - -
. -
- -
Interdepri Trsf 1.00
5,061,281 -
-
1.00 5,061,281
1.00 5,061,281
Revolving Funds . -
. - .
Other Funds _ -
. . -
.
TOTAL 98.00
20,952,566 1,500 683,577 892,925 98.00
21,634,643 98.00
21,843,991 395,743 406,210 -
593,614 -
609,316 -
791,486 812,421
Page 28
:9N
11:11
:1110
3 8-N
ON
SS
31
1N
3lA
ldlf1
03
m ciT 0
o 3 o
ON
INIV
OI: I
VE
I 3A
1103
1100
0 0 0
m -o
-n • co m
O -1 m
-00
c m
> z —z 73 0 cn O C C JJ • M M cn 0 • m m F O z I— 0 O cn -o
z
S1
N3
wis
nra
v
0
ISO
Ts. 5
0 CD C)
rn
O m
0
o 5
0 CD C) (i)
0
o) a> cn co op co ca ca c4 in -al 1/1 'NI•••J
■ ■1 4 '-.1
•-.1
03 03 03
1■3 CD C
K3 D CD
f\ 3 10 -CD 10 N3 N3 NI al c.n cn
> >
J. J. .68
0 0
m
rn 01 O O
1 J. ▪ 01 0 0 0 0
Page 29
Attachment 1 FB 15-17 OPERATING BUDGET - "STATUS QUO" OPERATING BUDGET CEILING & TIERS
DEPARTMENT OF HEALTH SEPTEMBER 2014
Means of Financing
FY15 Appropriation
( A )
Less: Non-recurring FY15
( B )
Add: FB 15-17 CB
FY16
( C )
Add: FB 15-17 CB
FY17
( D )
FB 15-17 Base FY16
(Form B) ( E ) = A+B+C
FB 15-17 Base FY17
(Form B) ( F) = A+B+D
Tier 1 (5%) Bgt Adj Prop
FY16
( G )
Tier 1 (5%) Bgt Adj Prop
FY17
( H )
Tier 2 (7.5%) Bgt Adj Prop
FY16
(i<)
Tier 2 (7.5%) Bgt Adj Prop
FY17
( L )
Tier 3 (10%) Bgt Adj Prop
FY16
( 0 )
Tier 3 (10%) Bgt Adj Prop
FY17
( P ) 2,009.06 2,009.06 2,009.06 - - - - -
General Fund* 400,753,750 (2,632,820) 12,347,485 15,798,340 410,468,415 413,919,270 5,111,424 5,171,696 7,667,135 7,757,544 10,222,847 10,343,392 164.00 164.00 164.00
Special Funds 211,311,079 (198,000) 856,430 1,142,372 211,969,509 212,255,451 268.46 268.46 268.46
Federal Funds 85,259,394 - 2,823,455 3,813,751 88,082,849 89,073,145 71.40 71.40 71.40
Other Fed Funds 39,201,021 - 39,201,021 39,201,021 . . _
Private Funds - - - . _ .
County Funds - - • - - - . - -
Trust Funds - -
5.00 - 5.00 5.00 Interdept'l Trsf 3,693,348 - 45,893 62,227 3,739,241 3,755,575
77.20 - 77.20 77.20 Revolving Funds 168,812,770 - 564,338 760,723 169,377,108 169,573,493
. _ Other Funds - - - -
2,595.12 - 2,595.12 2,595.12 - - - - - - TOTAL 909,031,362 (2,830,820) 16,637,601 21,577,413 922,838,143 927,777,955 5,111,424 5,171,696 7,667,135 7,757,544 10,222,847 10,343,392
*NOTE: For CB added $4,874 in FY 16 and $7,097 in FY 17 in general funds for the Office of Language Access transfer from DLIR.
Page 30
O 0000i, O 0 0 0 0 0
r- r- r- r- r- r- r-mmmmm 0 O C) C) 0 0 ca
O < < < < mmmmM Co 03 03 03 Co
73732273 O 0 0 0 0
ZZZZZ zzzzz O 0 0 0 0
CO CD
O
•
3. 7 0)
• "".^ 077 CO -.
0) 0) 43. 0 N.) N) C
CDO
-N) V 0) 1.4 IN) N) 01 •-4 03 N) 0
N) • 10 -0) 0) 4). N) 0
001 4).
4). 01 GO 0) 4 -CD -4 4).
CO CO 01 GO 00 CO 0) 01 0 071
GO -4. 01 00
0) 0) 4). ON)GO N) 00
N) -.1 14 14
0 N) v IV
▪
4).
CO
c z 03 > c z co >
"0) CA)
0) 0
0 CD Cl) O
0
-<
O
IIVM
VH
NO
ISIA
10
3101
Jd
- V
ie
NO
IIV
IOO
SS
VH
11
V3
H o
ne
nd
IIV
AA
VH
- V
IO
2222222222222222 - I -I -I -I -I -I -I --I -I -I -I --I -I a
co CD CD CO CO CO CO CO 03 "...I 01 01 4). 1 1 " 0 0 QC, 0 0 0 .1=.1\3 CO CO (.3000 5 -4 -4 -4 -4 4 4 4 4 CO 0 01 0 0 0 0 0
111)
u) 0 o OOw000K RI 0 )7. c F---I 5 5. o -1-1 K . 1 H < -0 0 m 0 c) C * 2 '' 3> 3> D3 m I > 0 0 2 < Cl) OA C 0 m 0 -- r9M L> OM _ jj , ,.. Z Cr) m 2 ._, % , > C) mr- -n m I> m ..71 m 171 C Z x c ,...., 2 Z a -0 _1 st, • =I c m m _, z 0 < * -< > > 0 F rT-ri m
mm 2 (,) E ,5 I z D m
7)
— -1 c m -1 m w m a) cn Dr in CD 0 0
. H I T. 0 I < K
2 K • 0 cn -n c)) m C o z O _L I xi — m O > -< I> -I
1- --I I m
co Co 0 z
..< c --I
7 m z ›
0 9 r-
. X
7.1 0) 0 I I m
> I> r Z -I O I m
m
[n ca N) N) -‹
V 41. 01 CY) Cll 0 0 0103 0 0 CO 0103 cocoocap0000H000loo
•
co .) -(ncobboobb Hobbobb - o co co 0 o o o o o o o o o o 0 4). 0 0 0 0 0 0 0 0 0) 0 0 0 0 0 0
0 0 0 CD CD 7 0 1. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o 0 o o o o o o 0) o o o o o 0
> > > > > > )3. > > > 03 > > 07 O rn
NO
U.V
CIN
CIO
J 3
JI1
- V
IO
SIA
IVE
100E
ld 3
snoH
A1:1
0031
10 - V
IO
INA
IAld
lf103
:ON
IE11
:11133
1:1-N
ON
SS
31
0 co C)
N.) 03 GO 0 co O
N) -00 CO 0
N O
m
•••4 -.. -• C.) 4). N) N)
1 1
■4401 0)010001000000010) 1 -. CO c000000acpc,Hooc.nooCa) -.4 N ln
0 4N. 0
> > >
SIN
3IA
1S
IIPCI
V
HrI
V3H
JO
1N
31A
111:1
Vd3
C1
FB
15-17 O
PE
RA
TIN
G B
UD
GET
CE
ILING
S
Page 31
Attachment 1 FB 15-17 OPERATING BUDGET - "STATUS QUO" OPERATING BUDGET CEILING & TIERS
DEPARTMENT OF HEALTH - HAWAII HEALTH SYSTEMS CORPORATION SEPTEMBER 2014
Means of Financing
FY15 Appropriation
( A )
Less: Non-recurring FY15
( B )
Add: FB 15-17 CB
FY16
( C )
Add: FB 15-17 CB
FY17
( D )
FB 15-17 Base FY16
(Form B) ( E ) = A+B+C
FB 15-17 Base FY17
(Form B) ( F) = A+B+D
Tier 1 (5%) Bgt Adj Prop
FY16
( G )
Tier 1 (5%) Bgt Adj Prop
FY17
( H )
Tier 2 (7.5%) Bgt Adj Prop
FY16
( K )
Tier 2 (7.5%) Bgt Adj Prop
FY17
( L )
Tier 3 (10%) Bgt Adj Prop
FY16
( 0 )
Tier 3 (10%) Bgt Adj Prop
FY17
( P )
General Fund 91,440,000 (5,000,000) 86,440,000 86,440,000 4,247,000 4,322,000 6,370,500 6,483,000 8,494,000 8,644,000
Special Funds 2,835.25
523,593,180 - 33,043,636 38,986,574 2,835.25
556,636,816 2,835.25
562,579,754
Federal Funds
.
- - - - -
Other Fed Funds - -
_
- - -
- -
Private Funds
..
-
.
- . -
. -
County Funds - - - -
Trust Funds - - - -
Interdept'l Trsf - -
_
- - -
- -
Revolving Funds - - - -
Other Funds - - - -
TOTAL 2,835.25
615,033,180 (5,000,000) 33,043,636 -
38,986,574 2,835.25
643,076,816 2,835.25
649,019,754 -
4,247,000 -
4,322,000 -
6,370,500 -
6,483,000 -
8,494,000 -
8,644,000
Page 32
crj c71
D 0 > -I m
(.0 z
- 0 m 03
o 0 0 0 m
-a 0
0 m F z
0 (1)
siN
3w
isn
rav
O 3. O 0
C:1 i— • •
M 0
m
0 03
CO
2
G)
m
co
m
O m
0 CD co
5'
m cT 3 0 co
S3S
N3dX
3 1N
38
1:111
0 1:1
3H
10
:DN
11:11
:11133
1:1-N
ON
SS
TI
cri Ul 01 o o 0 o o o o o o o o 0 o 0 0 o o 0
cri cri cri -<-n
b b b oo o o -, o
bo b b o o o O o o
D. > 16 -n
m
rn
Page 33
Attachment 1 FB 15-17 OPERATING BUDGET - "STATUS QUO" OPERATING BUDGET CEILING & TIERS
DEPARTMENT OF LABOR AND INDUSTRIAL RELATIONS SEPTEMBER 2014
Means of Financing
FY15 Appropriation
( A )
Less: Non-recurring FY15
( B )
Add: FB 15-17 CB
FY16
( C )
Add: FB 15-17 CB
FY17
( D )
FB 15-17 Base FY16
(Form B) ( E ) = A+B+C
FB 15-17 Base FY17
(Form B) ( F) = A+B+D
Tier 1 (5%) Bgt Adj Prop
FY16
( G )
Tier 1 (5%) Bgt Adj Prop
FY17
( H )
Tier 2 (7.5%) Bgt Adj Prop
FY16
( K )
Tier 2 (7.5%) Bgt Adj Prop
FY17
( L )
Tier 3 (10%) Bgt Adj Prop
FY16
( 0 )
Tier 3 (10%) Bgt Adj Prop
FY17
( P )
General Fund* 175.70
14,788,300 (1,740,000) 1,220,095 1,535,469 175.70
14,268,395 175.70
14,583,769 713,420 -
729,188 1,070,130 -
1,093,783 -
1,426,839 -
1,458,377
Special Funds 31.00
394,050,658 - 72,410 104,744 31.00
394,123,068 31.00
394,155,402
Federal Funds 379.75
41,812,506 -
- 2,699,938 3,560,298 379.75
44,512,444 379.75
45,372,804
Other Fed Funds 79.05
9,140,000 -
-
79.05 9,140,000
79.05 9,140,000
Private Funds - - - -
County Funds - - - -
Trust Funds - - - -
Interdept'I Trsf 2,705,580 - 48,295 67,740 2,753,875 2,773,320
Revolving Funds .
70,000
_ - 70,000 70,000
Other Funds . -
_ -
TOTAL 665.50
462,567,044 (1,740,000) 4,040,738 -
5,268,251 665.50
464,867,782 665.50
466,095,295 -
713,420 -
729,188 -
1,070,130 -
1,093,783 -
1,426,839 -
1,458,377
*NOTE: For CB subtracted $4,874 In FY 16 and $7,097 in FY 17 in general funds for the Office of Language Access transfer to DOH.
Page 34
a 5
:ON
11:11
:11133
1:1-
NO
N S
S3
1
m cT 2 0
I87"
03 0) C
0 71 fp
m N, I Iv
4 COO N3 CO CO N3 0 ND CO 4 CD
CO 0CD1 00 CD (
CD71
W In ln
01 I.3) 0 C.) ■.1 0 . 01 --J 4 CO 4 0) 0 0) 4 CO
cn N3 CD CO
cn
CD
CD
oa co
N3
N3ro
4h. •-.1 CO CO N3 0 ro CO 41. 0 CD CO CD 01 00 0 CD
I m 0 -n
CO -.
0) 001) 0 CO
--4 0 4 01 ..4 N3
4 CO 4 0) 0 CO 4 CO
CZOWD C Z 03 3>
"..A 4 4 CD 0 -CD -CD 0 0 0 0
"..A 4h. 4 O C3
c) c) • c)
O 0 00 I-
I- M M O 0 H O < M M CO CO
0 53 XI
0 • > 2 2 2 2 O 0 D
NIN
IVO
EIV
EI 3
A11
0 31
10
0
ON
INIV
OU
VE
I 3A
1103
1100
m
co-n
z
O
-
4 7' 0
-13 co
•
33 O > D3 —I • Z Z 0 co — C Z 0 O 0 C H Dj 0
rn r- • z rn G) • U) H 0 z
SiN
31
Nis
nrC
IV
I- I- I- I- I- I- I- I- I- 00 03 CO CO CO CO 03 CO CO 73337373737327073 CO CD Co CO CD CO CO CD CD 000000000 CO 03 C.) C.3 CO CO CO CO N3
O 0 0 0 0 0 0 0 > 3> 3> > 3> > > D.
-< . . .
co -v -oKKii O c>>>>0> ccommcco* z>mm O z z > zmmc
D 0 0
0 -0 m K > cocn
0 0 c/5 * 2 , Lir 20
•
20 -(1 "( o z
- 7o m
— ic7 5 0 < S
- F•
g
•
0- m< 1
• °
°
5
m
o -0
> o m m -1-1 1— -0 Z K Z Z ":4 0 0 > K —I —I C -0 JJ cncn zC 00 8 z WI C
=IrrialZ z O --I —i O
-< —I i i 2 03 -< O°MMM 0 Z
Z IIP ii> S z —I 53 z O x
m 0
m 2 F I P 0 z O l-c I- C
1110
AV
d N
OI1
VO
VA
01 N) IV N3 0 0 0 01 4 01 0 0 0 000000000 ID -CD -CD -CD ID ID -CD ID -CD 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
In cy, Iv n) n) -<
U7O _• oacpooacpoo ID ID 0 -CD ID ID ID ID 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
> > > > > > > > > I g
Page 35
Attachment 1 FB 15-17 OPERATING BUDGET - "STATUS QUO" OPERATING BUDGET CEILING & TIERS
DEPARTMENT OF LAND AND NATURAL RESOURCES SEPTEMBER 2014
Means of Financing
FY15 Appropriation
( A )
Less: Non-recurring FY15
( B )
Add: FB 15-17 CB
FY16
( C )
Add: FB 15-17 CB
FY17
( D )
FB 15-17 Base FY16
(Form B) ( E ) = A+B+C
FB 15-17 Base FY17
(Form B) ( F) = A+B+D
Tier 1 (5%) Bgt Adj Prop
FY16
( G )
Tier 1 (5%) Bgt Adj Prop
FY17
( H )
Tier 2 (7.5%) Bgt Adj Prop
FY16
( K )
Tier 2 (7.5%) Bgt Adj Prop
FY17
( L )
Tier 3 (10%) Bgt Adj Prop
FY16
( 0 )
Tier 3 (10%) Bgt Adj Prop
FY17
( P ) 410.25 410.25 410.25 - - - - - -
General Fund 29,952,383 (1,560,691) 1,835,508 2,288,262 30,227,200 30,679,954 1,511,360 1,533,998 2,267,040 2,300,996 3,022,720 3,067,995 343.00 343.00 343.00
Special Funds 74,193,930 (6,911,500) 1,698,376 2,146,112 68,980,806 69,428,542 21.25 21.25 21.25
Federal Funds 9,908,383 - 148,531 199,509 10,056,914 10,107,892 10.00 - 10.00 10.00
Other Fed Funds 22,193,850 - 22,193,850 22,193,850
Private Funds - - - -
County Funds - - - -
Trust Funds 99,755 - 81,379 119,026 181,134 218,781
Interdepfl Trsf 1,720,000 - 1,720,000 1,720,000 . _ ..
Revolving Funds 792,602 - 16,732 21,359 809,334 813,961
Other Funds - .. - -
784.50 - 784.50 784.50 - - - - TOTAL 138,860,903 (8,472,191) 3,780,526 4,774,268 134,169,238 135,162,980 1,511,360 1,533,998 2,267,040 2,300,996 3,022,720 3,067,995
Page 36
0 0 -I 0 m -0 • c O -I cm Dzi .?3 xi m
0m
z cn
XU 0 =
z 53 cn m
`Mild 0 VIA
ITIV
IA1 -
VIO
S1:13
C111
118
1V
08
>I3
1V
AV
N - V
IE
0) O 01
0)
CD 01
0 VI ID 0 CD 0 -L.
03 CD c
O
•
0 sm
O
01 O O
-01
0 CA CD
N) n) cx)
\3 4=.
1\ 3
:ON1
1:11:1
1133
1:1-N
ON
SS
31
SO
NI1
130 i3
ocin
e O
N11
V1:1
3d
0 L
L-S
I. B
A
m aT 0
o cn
I m
Cl)
O
a
5
0 CD cn
C
m
H cn
DE
PA
RT
ME
NT
OF
LA
ND
AN
D N
AT
UR
AL R
ES
OU
RC
ES
m
m
r-ZZZZZZZZZZZZZZ 3333337333737373737373337/73 C.3 CO CD C.3 - -P. -P. -P. -P. -P. 0000000000VCD-LO
N N i V 'V V 01 01 -P. N3 CO
OE
IIAN
3 C
INV
SA
8AU
flS
O 0 0 0 0> O 0 0 0 0 0 1- 1- 1- 1- 1- 0 1- 1- 1- 1- 1- • • MMMMM O 0 0 0 0 CO
--I -I -1 -I < < < < < MMMMM 03 03 03 CO 03 > > > > > 73 SI 33 33 0 0 0 0 0 > > > > > zzzzz zzzzz 0 0 0 0 0
O (7,
5
—I z z
O 00 0 1 z z
K m m 0 • xi M M -o - > c D cKK -I 53 cco co m
cn m xi - 1 O Z Cn
MI —I > 0
5 X m I—
m > -0
1— m m
co z X
0 co Ti m 0 c
z - rrni z H m cn
1- .7`• 0 m - I
(0'2 mm 0
cn p Do 0 m m ›
co —1 -0 cn 0 >
z
z Xi m cn El -1 m
z -i 0 m cn >-1 -i m
0 co
0m -I
O -13 m
-11 z z c7) -I 0 =
O
•
> z
< m • z m zm ° H
H 0
0 m z
cn
-
> > > z 0 • m cn D z m m
c m co cn
cn >
•
m
O Cl) z 2
1V
1S
dO
1N
30111
:1V
d3C
1 01 3S
N3d
X3
31E
IVS
EJ
SAO
0 CD Ci) 0
-n
COD
0)
-
03 CO CO 0
•
011 la 01 la
Ca V C3 V 0 1\ 3 CO 0) 03
J. J.
N3 CO - CO CO
01 1\ b 3 0
CD 0) CD
—1 Z 03 >
J. J.
CO -11.-
▪
CO CO C3) 03 CO 01 •-■1 W CJI -CTI CO V C.3 V 0 1\ CO 03
.3 1‘)
N3 CO -P. 03 •-• CO CO sn 03
O (71 "I\ CTI 1\3 CO 0) COO N 1\ .3
--1 Z CO > Ip -n
—s. 0) --s.
- L -. -P. 0 10 1 \ 3 -■ 03 N) CZ V 0 -■ 01 0 0 0 01 -P. 0 0 ND 0 0 0 N.) 0 0 0 0 0) 0) -P. V 0 01 0 bbo-Cobbb-4N)bo.Cobb o o o o o o o -4 4=. o V 0 0 0 0 0 0 0 0 0 0 01 -P. 0 N3 0 0 0
_L. c,a _L
-P. 0 lo N) --.. C3 N.) 13 ✓
-
0 -. CD 0 0 C) 01 -1N. 0 0 N 3 0 001\300000)0)-P.VOCTI o bbo-Cobbb-4rvboCobb O o o o o o o V? o -4 o o o o o o o o o o oi 4=. o n) o o o
03 > CO > 03 > CO CO > > > CO > CO CO 03
Page 37
Attachment 1 FB 15-17 OPERATING BUDGET - "STATUS QUO" OPERATING BUDGET CEILING & TIERS
OFFICE OF THE LIEUTENANT GOVERNOR SEPTEMBER 2014
Means of Financing
FY15 Appropriation
( A )
Less: Non-recurring FY15
( B )
Add: FB 15-17 CB
FY16
( C )
Add: FB 15-17 CB
FY17
( D )
FB 15-17 Base FY16
(Form B)
( E ) = A+B+C
FB 15.17 Base FY17
(Form B)
( F) = A+B+D
Tier 1 (5%) Bgt Adj Prop
FY16
( G )
Tier 1 (5%) Bgt Adj Prop
FY17
( H )
Tier 2 (7.5%) Bgt Adj Prop
FY16
( K )
Tier 2 (7.5%) Bgt Adj Prop
FY17
( L )
Tier 3 (10%) Bgt Adj Prop
FY16
(0)
Tier 3 (10%) Bgt Adj Prop
FY17
( P )
General Fund 8.00
1,545,503 (200,000) 100,676 -
130,793 8.00
1,446,179 8.00
1,476,296 -
72,309 -
73,815 -
108,464 -
110,722 -
144,618 -
147,630
Special Funds - - - -
Federal Funds - - -
Other Fed Funds - - - -
Private Funds . -
. -
_ - -
County Funds , . -
. . -
. -
Trust Funds . -
. -
_ -
. -
Interdepti Trsf . - -
. -
. -
Revolving Funds . -
. -
. -
_ -
Other Funds . -
. -
. -
. -
TOTAL 8.00
1,545,503 -
(200,000) 100,676 -
130,793 8.00
1,446,179 8.00
1,476,296 -
72,309 -
73,815 -
108,464 -
110,722 -
144,618 -
147,630
Page 38
o o o o o o O -0 0 O o o 0 0
0)
w a
0 9. 79 SI)
-a 0 0 0 0 0 0
-CD
0) 0)
TI
0 m
-n
0)
O m C0
-n-n
0 m 0 -n 0 - i -0
m m
m 2
m > z c
0 Z - m • H O 0 < m m F -
z z O 0 ci)
SIN
3IN
ISnra
v
ON
INIV
01:1
V8
3A11
0311
00 > o o ct.
0 13 Ea
—1 0
f I
c)c) 5
191
0 CD CD Q. V.
0 =
alb
1:13IN
39 1
VIIN
3C11
331dd IIV
MV
H
:DN
11:1 1
:11133
1:1-N
ON
SS
31
171
0 0 o
▪
_. O o o -o o 0 o o 0 o o o
I> > 16 -n
Page 39
Attachment 1 FB 15-17 OPERATING BUDGET - "STATUS QUO" OPERATING BUDGET CEILING & TIERS
DEPARTMENT OF PUBLIC SAFETY SEPTEMBER 2014
Means of Financing
FY15 Appropriation
( A )
Less: Non-recurring FY15
( B )
Add: FB 15-17 CB
FY16
( C )
Add: FB 15-17 CB
FY17
( D )
FB 15-17 Base FY16
(Form B)
( E ) = A+B+C
FB 15-17 Base FY17
(Form B)
( F) = A+B+D
Tier 1 (5%) Bgt Adj Prop
FY16
( G )
Tier 1 (5%) Bgt Adj Prop
FY17
( H )
Tier 2 (7.5%) Bgt Adj Prop.
FY16
( K )
Tier 2 (7.5%) Bgt Adj Prop
FY17
( L )
Tier 3 (10%) Bgt Adj Prop
FY16
( 0 )
Tier 3 (10%) Bgt Adj Prop
FY17
( P ) 2,632.10 2,632.10 2,632.10 - - - - - -
General Fund 222,540,886 (905,854) 15,181,984 19,723,571 236,817,016 241,358,603 806,401 817,034 1,209,602 1,225,550 1,612,802 1,634,067 8.00 8.00 8.00
Special Funds 2,760,157 - 41,095 60,064 2,801,252 2,820,221 . _
Federal Funds - - - . _ ..
Other Fed Funds 1,065,476 - 1,065,476 1,065,476
Private Funds - . - - . . .
County Funds 209,721 - 209,721 209,721 . . .
Trust Funds 75,065 - 75,065 75,065 59.00 - 59.00 59.00
Interdept1 Trsf 5,076,280 - 296,874 296,874 5,373,154 5,373,154 10.00 - 10.00 10.00
Revolving Funds 10,733,288 - 125,631 154,245 10,858,919 10,887,533 . .
Other Funds - - - -
2,709.10 - 2,709.10 2,709.10 - - - - - - TOTAL 242,460,873 (905,854) 15,645,584 20,234,754 257,200,603 261,789,773 806,401 817,034 1,209,602 1,225,550 1,612 802 1,634,067
Page 40
ON
INIV
OH
VS
3A1
10
31
10
0
ON
INIV
OE
IV9
3A11
0311
00
ON
INIV
OIA
VS 3
A11031100
ON
INIV
OL
IV9
3A11
0311
00
x m o _zo_< E5-. m> m H zw mm mm zK 6;<oom wo w =1 mm cam> - I 0
w tit
0 0 m
z 0
c-o c
T co ID
0 0 m
m > 0 m m m ,=
0
AO
1N31
11.1
11V
d3C]
si
N3w
isnra
v
CD CO 0 0 01 01 -03 -CO 01 01 41. 41.
CO CO 0 0 01 CP -03 0)
CY1
(i)
O
•
0 m2)
S3S
N3d
X3
INal
lA11
01A
3H10
MMMMMMMMMMMMTIM
1 3° :
W WWWW WWWWW a 00000000000000 m m m .4 4 4 4 4 4 4 4 4 4 4 o o o o o o o o o o o a Go co CA) " CO CO V V V 0) 0) 1\ 3 1\ N3
-1
•
0, 1 .":::: 8 6" -0-a .if 31 Jcp.- 0 0 m 0-, m m zzc< Tico
. 0 m
> mw m_, w_i _ir- im __Im mr- 59 .c.... M 1-- ms
O < 2 x 0 5 Pi K > o c m xi >c01- 1->z m DJ r- KIlz0Mm w0
Z co m -< m 0 171, '2r(7-)1;lf. › zo zooz .4 -1.0.-1 -1 >m-mmmm m_< ,K om ow,„ m
3
< M C 0 < m z 0 m mr7o00 F w r-rnz
c -< w > 0 T1 w
O T/ 0 m m > w K w -‹ 0> w
▪
z z 0 m > • m m 0
> c w -T3 K
U 0 3 o o 0
N
.5.31 N)
N-
•
O 4). CO -1). N3 CO 4). CO C..71 -. 01 CD • O lo 01 a) -co 03 V CO
0 CO 03 CA3 V CO 03
- 4). 1 4). " 01
- N3
CO 0 0 " N3 V \ 3 " N3 ■.1 P 01 CO 01 1\ 3 03 01 CO 0) N3 4). CO 0 03 41. 41. "m co b Iv "co b
C. V V 4). V
1. 0) CP
J1 4 4). " 4). V CO
4). "
* c m > * c w >
... ." ■.-1. ...
." 4 CO 1\3 4). " CO CO 1\ 3 03 " 1 -. 01 03 0 CI1 CD C71 0 0) 0 001 N3 01 " 74 V ribbobbvbb-Lbv V 0) 0 0 0 0 0 0 C31 0 0-4 0 0) N30)0000000000300
" 41. CO 1\ 3 41. CD CO N 3-
•
03 "010300100100)001_1\301" -4 V iii -cmobbb -vbb-Lb.., V 0) 0 CD CD CD 0 0 01 0 0 4). 0 01 M0)0000000000)00
> > > > > > > > > > > > > > O -n
m
0)
1.9
Page 41
Attachment 1 FB 15-17 OPERATING BUDGET - "STATUS QUO" OPERATING BUDGET CEILING & TIERS
DEPARTMENT OF TAXATION SEPTEMBER 2014
Means of Financing
FY15 Appropriation
( A )
Less: Non-recurring FY15
( B )
Add: FB 15-17 CB
FY16
( C )
Add: FB 15-17 CB
FY17
( D )
FB 15-17 Base FY16
(Form B)
( E ) = A+B+C
FB 15-17 Base FY17
(Form B)
( F) = A+B+D
Tier 1 (5%) Bgt Adj Prop
FY16
( G )
Tier 1 (5%) Bgt Adj Prop
FY17
( H )
Tier 2 (7.5%) Bgt Adj Prop
FY16
( K )
Tier 2 (7.5%) Bgt Adj Prop
FY17
( L )
Tier 3 (10%) Bgt Adj Prop
FY16
( 0 )
Tier 3 (10%) Bgt Adj Prop
FY17
LP)
General Fund 384.00
26,892,138 -
(6,624) 1,530,863 1,824,736 384.00
28,416,377 384.00
28,710,250 1,420,819 -
1,435,512 -
2,131,228 -
2,153,269 -
2,841,638 2,871,025
Special Funds 1,047,875 - 15,229 21,222 1,063,104 1,069,097
Federal Funds . - ..
_ -
Other Fed Funds . -
. -
. -
. -
Private Funds . -
. -
_ -
. _
County Funds - - - -
Trust Funds . -
. -
_ -
. -
Interdept'l Trsf . -
. -
. -
. -
Revolving Funds . -
. - -
_ -
Other Funds . -
. - -
. -
TOTAL 384.00
27,940,013 -
6,624) 1,546,092 -
1,845,958 384.00
29,479,481 384.00
29,779,347 -
1,420,819 -
1,435,512 -
2,131,228 -
2,153,269 -
2,841,638 -
2,871,025
Page 42
-n co
0 m -J 1:1 0 > -0
m • > m z — ▪ z O G) -n 03
—I 0 > m
O 0m z F
Cl)
z G)
siN
3inu
snra
v
0
WO
uoi S 0
( ]
D D
co
ON
INIV
OU
VO
3A
LLO
311 0
9
ON
INIV
OE
IV9
3A11
0311
00
> x 8
F O 6
—1
-.4
2
0 CD cn 0 .-z.
...1 o m
m (IT (-) 3 0 CD Ci)
1N
2IN
d11103
:ON
11:1 1
:111
3311
-NO
N SS
31
J. J.
0) .1=.
01 CD \ -co b
N a) CO
CD CO \
0) 0) "a) a) 1\3 N) 4 4
Page 43
Attachment 1 FB 15-17 OPERATING BUDGET - "STATUS QUO" OPERATING BUDGET CEILING & TIERS
DEPARTMENT OF TRANSPORTATION SEPTEMBER 2014
Means of Financing
FY15 Appropriation
( A )
Less: Non-recurring FY15
( B )
Add: FB 15-17 CB
FY16
( C )
Add: FB 15-17 CB
FY17
( D )
FB 15-17 Base FY16
(Form B)
( E ) = A+B+C
FB 15-17 Base FY17
(Form B)
( F) = A+B+D
Tier 1 (5%) Bgt Adj Prop
FY16
( G )
Tier 1 (5%) Bgt Adj Prop
FY17
( H )
Tier 2 (7.5%) Bgt Adj Prop
FY16
( K )
Tier 2 (7.5%) Bgt Adj Prop
FY17
( L )
Tier 3 (10%) Bgt Adj Prop
FY16
( 0 )
Tier 3 (10%) Bgt Adj Prop
FY17
(P)
General Fund - - - - - - - - -
Special Funds 2,211.70
886,105,125 (412,823,310) 14,143,710 18,721,332 2,211.70
487,425,525 2,211.70
492,003,147
Federal Funds 6.00
26,361,476 (7,187,250) 79,543 109,740 6.00
19,253,769 6.00
19,283,966
Other Fed Funds 0.80
871,139 -
0.80 871,139
0.80 871,139
Private Funds 423,067 - 423,067 423,067
County Funds - - _ -
Trust Funds - - -
Interdeptl Trsf - - -
Revolving Funds - - - -
Other Funds - - - -
TOTAL 2,218.50
913,760,807 (420,010,560), 14,223,253 -
18,831,072 2,218.50
507,973,500 2,218.50
512,581,319 - -
- -
- -
- -
- -
- -
Page 44
siNa
usnr
a v
-n 0 co rn 13 can > 73 -4 H E 0 m m m zm 0 m z -1 G) 73 co
Z CO 0 M m 0
-1
• 0
DM - r- O 2 z0
SCI
m FIFO 3 o co
MMMMMM7373737373777373737373MMMM73737373733170707773737373737373737373737373 73M737:17373 ZZZZZZZZZZZZZZZZZZZZZZZZZZzzZZZZZZZZZZZZZZZ ZZZZZZ wwwwwwwwwwwww ----, -.. c)oc)c)c)cDooaomcocowcocococomcncnmmm mw """"" 7L--c)(Doo 0 GO -+ -+ 1 co co cn cn cn cn cn cn cn cn cn W cn-Lwwwcom
Isp
-0 ][ 10 -1 7C 13 10 30 ."-p' mmoo 1).»m >7..'
.. -rim EA EA 73 73 73 u)73 >>*171 2 M>MM>MM10 ■--'
73 M WOW 73 73 73 r- Go
C: T› --I --I 55 53 53 0
C) 73 I 2 7:1 CD M M 0 -0 0 0 rn rn rn
13 10 10 H M
M M T030(,)
10 -0 13 C -0 9 CP 9 13 73 0
°3 CO 0) 0 CO 0) 0) r- 13 M > > > > C > cn
xwmm 000 -71 OO 00
000X000o0 m07373 M m 00 3T35 Om *z
zmz mzz m m m mmmK m > > » -1 mm =
-Iwcc wwwz -I wr
r- r- > r- r- D D D C D W W -1-1 -*. 0 o
>w> cn>>mH 00 -I-1-1m r- r- CO Cn
r_ r_ _., cn
Mm co0 ›Z
O 0
r- r- ZZZ 3:1 Z 0) 0) -1] cn XIM 00C:3 --I <0 000 mc3 cncn cm mmm mmmcH -oCn Wmc Cm7373
Om rn rn rn mZ DK
zz
KKK w K -0 -o cn m
mom ommoF xo mm cocom m > > m m
z z --1 -1 -I 0 > -1 > >>> > c) c) 03 2 < D - 5 < 2 5 r- C) r- C)
5 -1 1 cn co u) T'Ojj Oz m m O 0 2 2 :E 2 55 33
r- m no rn rn rn r- 73 Z-1 -1-1-1 -I 1- 1- 3:1 M M M M M 73 73 m rn rn m KXX MMM wKw KWW K> >z > > zzz z KK Z M m
> > m > -um <<< 0 >> p
xim i mm > 7 D DDD D
-IWW 000
rn rn rn Z KZ ZZZ Z ZZ
mZm Zmm C) Z zz
r-, r- M M M M 17 2 Om mm mm - m Mzz -f33 000 0 -1 -1 c7) rn rn m m mm
OZs-' Z00 m ZWW m73 Zu) -I WW . . . ZZ
m > m >mm P > . zm DO 00 >> 73 0 CO G) co 0 xizm zD:Imm zcncn mz zc cc zz m >c cmc -1
O m oam o "Ii: 0 >> 33 H 0 M H F rn rn F OF- 2 00 o mo m m -n -n 0> rn -n -n -n m mm Co Co cow M mm -<r- 00 oco .-i cn K 33
m z E T3 TI
rn m 2Z2 m
O 0 00
▪
r -< >0 >0 000 --1 --1 H H 5 -n 0 > -n -n cnppp
> > co x m I I m KK <-1
00 z 0 0 Kz 5 5 z z c m m mm -o --1 -1 073 = EP mm 0 0 F M M mm > w co cn -1 H -I 0 w Cl) ww rn 0) w w
0 -< -< m z --I -I z z H -i 2 w w
-1 -i I 0 mil 00 m m G)
6) mm 5 Dc >>c c >
m KK r- -I 0 0 0 Z
F- < El C C
M -1 -1
0
E5 rn 73 M M
N) 0.) N3
AA 4 ■ CD C A . - O + 4 + cn
m
-_. mivoimcv,■m-Lbablvwb-o. iv co mcnoa -....1cov,, ivm b--4v"-,b"---.1 -< co cn .. N3 --L M CD CD CD na CD CD -+ oa CD CD ■..1 CD 4 -. -+ c) cn CO cn CD co cn ND 51 co CD cn co c) CD CD cn CA
4 CD co CD 0 CD 0 CD ND cn CD 03 CD -.4 co c) CD 0 p -,.. -+ ES 8 8 8 co CO " CD 0 On CD Fj1L CO --.. CD CD CD CD CD 0 CD CD CD CD 0 CD C) N3 bbb -cobbbbcobbbb --4"...iblvb-Lcncncobbbbbbbbobbbbbbbbbbbb Obbbbb
O c) CD CO CD CD CD 0 CD CD CD 0 CD CD cn o co CD CO cn cn CD CD CD CD CD CD C) CD CD CD CD CD CD CD CD CD CD CD C) CD CD CD CD 0 CD CD 0 CD 0 0 0 0 0 0 0 0 CO 0 0 0 0 0 0 0 CO 0 4 0 CD 0 CD CD CD CD CD 0 CD CD CD CD CD CD CD 0 CD CD CD CD CD 0 C) 0 0 0 0 0 0
N3 CO 17.5
1 .,1 ■L CD CD -A -L -h. 03 -+ :P. _7.. Z.; cn
Is. co iv cn iv iv ,!. co -... In b iv CO "CO b :o. iv CO CD cm CO --4 cn iv _.,. _.,. N3 M b...im-Lb"....1 P 03 cn -fl ND 1 01 CD CD 0 N) CD CD -+ 03 CO CD `....1 CD 4 -+ -+ A co OD CD cn -, CO cn CD cn cn iv cn cn CD cn co CD CD CD cn 4 CD 01 0) CD CD CD CD N3 cn CD 0) CD --..1 cn CD CD c) sn .... _,
03 CD t7:.) CD Zil CO -+ CD CD CD CD Elth CO -. CD CD 0 C) CD CD CD CD CD 0 CD CD co Na bbo 01 bbbblobbbb..C.,Ibvb8-co -cowbbbbbbbbbbbbbbbbbbbbb bbbbbb o CD CD CD 0) CD CD CD CD CD 0 0 0 CD cn c) cn CD cn cn c) c) c) CD CD CD CD CD CD CD CD CD CD CD CD CD CD CD C) CD CD CD CD CD CD CD 0 CD
C) CD CD 0 CD CD CD CD CO CD CD 0 CD CD CD CD CO 0 4 CD CD CD CD CD 0 0 C) CD CD CD CD CD CD CD CD 0 CD CD CD CD CD CD CD CD CD CD CD 0 0
CO CO CO co co co co co co co co co co 2! co co co co co 2! co co Co 2! co co 2! co co co 2! co co 2! co cu co co 2! co 2! co co co co 2! co co co
3
'El 1 'El
mm m M
0 m
Page 45
O 5
• D
M -I 2 C
g; s2'
< m > 2 m z
-I 5 -0 m
cn m m0 <
u) 5; 5 m
z m z
0 m
OS
IAO
Hd
- 3
01A
H 3S
1834 S
AV
MH
OIH
3O
NV
NI3
INIV
IN 1V
103d
S S
AV
MH
OIH
IN3
1A1d
1110
3
S30
1AH
3S
1VN
OS
H3d
301\
IVN
3LN
IVIA
I 1V
103d
S S
AV
MH
OIH
3O
NV
N3 LN
IVIA
I 1V
103d
S S
AV
MH
OIH
41 4). N3
• N3 CD 00
CO ND s4 CO 0
-PO 143 In CD
0 0 0
41 41 ND
ND 0
00 "cz) CO N3
"4 03 CD
"ND lo Cn cn a) O
-I -I -I -I -I -I -I ---I H --I -I -I -I --I -i --I --I -I -I -I -I -I -I -I -I -I -I -I -I -I -I -I -I -I -I -I -I -I 7:17003IIMJ:17:17:173X1DJMIXIII J3J37:171XXIX17:153737J117:111733373X1733330737:17:1117373Mil ZZZZZZZZZZZZZZ zzzzzzzzzzzzzzzzzzzzzzzzzzzzz cn cn cn cn cn CO CO 03 CO cn (71 cn cn cn 01 cn cn 01 cn cn cn cn oa 03 CO CO CO CO 03 CO CO 03 CO GO GO CO GO CD 03 Co -. O 03 CO -+ CD CD CD CD C) CD CO (0 CD QD CD 0) CO CO 03 CO -+ CD CD CD QD QD QD QD QD QD CD 0) cn 41 GO co --L. co -.L. Iv ND N3 ND N3 cn cn cn cn cn cn cn cn cn cn cn cn cn 03 -+ i-+ CO -+ 0)
886L
-HS
NO
1 1E11
fl/d
< < < < < -n -o 0 0 x H < c) mmrn mm mm >oii<bil>D3
2 2 2 in m , > 0 > -I T 0 0 0 0 0 03 C -<< -<< -,-' "r"--- -9 cc m° 1- r- r- r- 1- mmmmmm -oco
• -
"O_KM 0 _1 1- F")- ?3
K K ri MI a) rn
> I- 1.- 21 I>
N
0 > C 3
K 1/4 ,-,C -cr m cn 0 5 X
0
•
2 [‘)
C -0 5 23 O 0c
,Io
• m m cn = -0 0 w r- m
0 rj-1) 0 O JJ
M 'a 0 33 5 =I
< I-- w m z >
> 0 CJ 0 m > M cn — z >
O D D z -o z (1) z 0 m
c") >2, m 0 J
rn 0
O (1) (I)
Z
• O 0
> 0 • co
•
z c
m > H
m
0 m cn
ICD0000002222222 • -1 00000>>>>>>> cull _1> KKKK 28 Ili1J3737333
03 03 CO CO CO CO 1O -0 17 0 O M CCCC -0C0000000 JJ --I --I --I -irn--immximmxm cn o m m m m Z m cn cn cn cn cn cn cn o m ..") .7) .53 11." cncncncncncn cn
lo 10 10 -0 10 -0 H 0
-0 -0 -0 -0 -I ?Pi m rn rn m rn rn Hmximmi xim 33 0000000 Cl) 00 z z Z 2 cn z > > > > > > > mim r- r- r- r- r- r- r- <
•
,7
•
3 ,?:1 ..xiKKKKKKK -o > > > > > > >
ozzzzzzz m
• -
c5 mm
•
m
•
mm
-
H OD CO 0) cn °mmmmmmm -o 07777 7zzzzzzz
2 0 0 0 0 0 > > > > > > > <0-ommii mozzzzzzz (7)c >>>> ? m 000000
rn rn rn rn rn rn O m-17373D:1m
cn-1 m
cn
co -• _, -... co co co H o H co cn 41 CO -■
-+ "4 (D -4. -4. co Di 03 0 -+ In co I.) H In -.1 H. ".1 41. la n) b-
•
Iv .1. 03
-
•
a) CD 41 QD cn CD OD N3 ND 4). N3 cn n) CD 4 "4 CD C) CD --. C3 -+ CD cn cn 4 CD -+ CO CD CD CD GO cn CD GO GO -+ 03 CD cn "4 :P. CD cn "4 cn a, CD cn c) c) cn CD CD (n _... ..." :4 "4 CO CD CD CO CO CO ■4 CO -+ -+ -+ CD -+ cn CD CD cn 0 cn cn To cp CD -PO -+ 0 CD 7 0 0 CD -CD CD CD CD 7 0 -. N3 10 QD CA) 10 10 CD CD s4 -N) To 7 CD In in In b to 0 7 0 7 CD CD 7 0 CD CD QD CD C) 0 CD CD CD C) CD CD CD CD CD CD "4 4 CD 4 4). 0) ND -+ CD ND CD -I CD CD CD CD CD CD C7 CD CD CD CD CD CD CD GO CD CD CO "4 CD 0 CD C) C) CD CD CD CD CD CD CD CO "4 03 CO QD -+ "4 0) -+ "4 ND GO CD CD CD CD C7 CD C) C3 0 CD CD 0 C) CD
CD -+ -+ -+ CO 03
CJ H o H (0 01 4 CO -+ ■4 CO -A. -4. 03 cr, io ID ...L In io lo --L ln ....4 -,. -.4 .AL lo N3 7 N3 4 lo CD
CD 4 CD cn co CO ND ND 4 ND 01 N) CD 41. s4 CD CD CD -+ 0 -.. CD cn cn 4). CD -. CO CD C) CD 03 cn CD CO oa -.. 03 cn cn s4 4 0 cn ^4 cn CD CD cn ca 0 cn c) ca -.L cn --L. -. ^4 ^4 OD CD c) ca 03 03 ^4 03 -4. -4. -. 0 -+ cn ca c) cn CD cn cn IQ CD 7 N) -+ CD CD 0 ID CD CD 7 0 0 7 0 0 -+ To co CD 4 co OD 7 0 --4 -PO "pa 7 CD In fn ln CD In CD CD CD 0 ID 0 7 C3 0 C) CD CD CD CD 0 0 CD CD CD CD CD CD C) CD ^4 41 CD 4- CO ND -+ 0) N) 0) ^4 CD CD C) C) CD CD CD CD CD CD 0 CD 0 CD CA CD CD CO ^4 CD CD CD CD CD CD CD CD C) CD CD CD CO ^4 G) GO QD -+ ^4 CD -. ^4 ND 03 CD CD a a CD CD CD CD CD CD CD CD CD CD
siN
gina
snra
v N
OLL
VIH
Od
SN
VE
LL
JO
IN3l
AllE
IVd3
C1
SO
NI1
130
_man
e O
NI1
VH
3d
0 L EIJ
ZCO 03 03 CO 03 CO CO 03 CO 03 03 03 CO CO 03 CO CO CO CO co co co co co CO CO 03 03 03 CO 03 03 CO CO CO CO CO CD CO CO CO CO CO CO
Page 46
ON
INIV
DE
IVS
3A
1103
1100
O
NIN
IVO
LIV
EI 3
A1
10
31
100
WC
00 79 0)
5
> CD cn D
0 -cs 5'
...I. 1 1
P. -il• P•
_. Iv -.
CO 4 N) ■J 4
CO W CO 0 CO
O1 --.1 -N3 131 --,1
4 ." 01 41. —L
CA o co CO 0
-I. -1
CO CO CO
....L ■I CO 1 ..- .
0 N3 GO 0 N3
0 -a. 1 (C) ......
•••1 CO) b -.1 GO
4 N3 GO ■1
N.) 4 CA
N)) 0 0
Z CO Z 0:1
m
••••1
O m
SO
N11
130
_Doane O
NI1
V1=1
3d
0 E
ld
Page 47
FB 15-17 OPERATING BUDGET - "STATUS QUO" OPERATING BUDGET CEILING & TIERS UNIVERSITY OF HAWAII
SEPTEMBER 2014
Attachment 1
Means of Financing
FY15 Appropriation
( A )
Less: Non-recurring FY15
( B )
Add: FB 15-17 CB
FY16
( C )
Add: FB 15-17 CB
FY17
( D )
FB 15-17 Base FY16
(Form B)
( E ) = A+B+C
FB 15-17 Base FY17
(Form B)
( F) = A+B+D
Tier 1 (5%) Bgt Adj Prop
FY16
( G )
Tier 1 (5%) Bgt Adj Prop
FY17
( H )
Tier 2 (7.5%) Bgt Adj Prop
FY16
( K )
Tier 2 (7.5%) Bgt Adj Prop
FY17
( L )
Tier 3 (10%) Bgt Adj Prop
FY16
( 0 )
Tier 3 (10%) Bgt Adj Prop
FY17
( P )
General Fund 6,556.09
409,656,245 (155,000) 10,573,438 11,292,086 6,556.09
420,074,683 6,556.09
420,793,331 -
5,595,040 -
5,626,957 -
8,392,560 -
8,440,435 -
11,190,080 -
11253,914
Special Funds 599.25
622,528,454 - 1,216,484 1299,739 599.25
623,744,938 599.25
623,828,193
Federal Funds 82.56
12,688,542 -
- 48,146 48,152 82.56
12,736,688 82.56
12,736,694
Other Fed Funds _ - - -
Private Funds - - - -
County Funds - - - -
Trust Funds - -
- -
- -
- -
Interdept'l Trsf - -
_ -
- -
-
Revolving Funds 53.75
105,600,860 -
- 284,113 284,191 53.75
105,884,973 53.75
105,885,051
Other Funds . -
. -
_ - -
TOTAL 7,291.65
1,150,474,101 155,000 12,122,181 -
12,924,168 7,291.65
1,162,441,282 7,291.65
1,163,243,269 -
5,595,040 -
5,626,957 -
8,392,560 -
8,440,435 -
11,190,080 -
11,253,914
Page 48
O 0 O 0 r- r-
r-
O0 m 0
< < m m co co > > al 7, >
•
> 2 2 2 2
ON
INIV
OLI
VE
I 3A
1103
1100
ON
INIV
OLI
V EI 3
A1
10
31
10
0
m (Ti 3 o CD W
Cn cs,
11
0) O O O
O
0 -n
SO
NI10
0 'D
oane O
NI1
V1:1
3d
0 LI
•-9
Eld
C
m C c
- 0 m m
—i
:ON
IHE1
110
31:1
-NO
N S
S3
1
W W c
0 -n co
C O
0 0
> CD
)
0 1:1 co 5'
30
N3
19
S J
O A
MO
VO
V I
IVM
VH
- VIO
.-I. ..-I. ...I. -I. 0
.!,\D — a
_‘. 03 4 'V 1\ 3 CO
▪
.4 V
p.. CO 01 CO !..) .:11. 93 0) CO
.-.I. ..... 11. 1. 1 1 .-.I. 43. 4
1 -1N. CO 03 CO -'--03C,)
03 0) 41. CO -,. 03 0) 4 CO
.-I. -.I. ..,.
-I. ...l. 1‘..) ...L. ..A.
1\3 i\3 1\3 10 iv iv Iv -< co 4 CO 1\ 3 co 4. a a
zIN. 00 CO 1\ CO
3 4. 11.. 03 CO 1\ 3 IV
1 1 -.1 b — — — ....1 b
(D 01 ) 3 c.,..) co a co CII CO 03
--, ND CO 0) CO -. IV CO 13)
*Z COD * Z CO > 0 r-n