ACTS AND RESOLUTIONS OF THE GENERAL ASSEMBLY OF THE STATE OF GEORGIA 2009 COMPILED AND PUBLISHED BY AUTHORITY OF THE STATE Volume One Book Two Appendix COMPILER'S NOTE General Acts and Resolutions of the 2009 Regular Session of the General Assembly of Georgia will be found in Volume One, Book One beginning at page 1. The Supplementary Appropriations Act for FY 07-08 and the Appropriations Act for FY 08-09 will be found in the Volume One, Book Two Appendix. These two Acts have been separately placed in the Appendix in order to maintain the special formatting and unique characteristics of the underlying bills. Local and Special Acts and Resolutions will be found in Volume Two beginning at page 3501. Home rule actions by counties and consolidated governments and by municipalities filed in the Office of the Secretary of State between May 1, 2008 and April 30, 2009 are printed in Volume Two beginning at pages 4417 and 4441, respectively. There are no numbered pages between page 1009, the last page ofVolume One, Book One, and page 3501, the first page of Volume Two. This allows both volumes to be prepared simultaneously. Volume One has been divided into two books because of the number of pages in the volume. The only page numbers in Volume One, Book Two will be those appearing in the underlying bills. Indexes; lists of Acts, Bills, and Resolutions and their Georgia Laws page numbers; material related to courts; population charts; lists of members of the General Assembly; referendum results; the state auditor's report on funding of retirement bills; and the Governor's veto message are printed in Volume Three. Indexes cover material in both Volumes One and Two. The tabular indexes list matter by broad categories. The general index is a detailed alphabetical index by subject matter. When possible, general Acts have been indexed by reference to the titles of the Official Code of Georgia Annotated which they amend and the tabular index contains a list of Code sections which have been amended, enacted, or repealed. Each Act and Resolution is preceded by a caption written by the compilers of the Georgia Laws solely to assist the reader in quickly determining the subject matter of the Act or Resolution. This caption includes the Act number assigned by the Governor and the House or Senate Bill or Resolution number which it was given when it was introduced in the General Assembly. These captions are not part of the Act or Resolution when they are enacted or adopted by the General Assembly. Each Act or Resolution which was signed by the Governor is followed by the approval date on which it was signed by the Governor. Act No.2 (House Bill No. 118) Approved March 13, 2009. HBO 3.10 CONFERENCE COMMITTEE SUBSTITUTE TO H.B. 118 A BILL TO BE ENTITLED AN ACT To amend an Act making and providing appropriations for the State Fiscal Year beginning July I, 2008, and ending June 30, 2009, known as the general appropriations Act, approved May 14, 2008, as House Bill990, Act No. 705, Ga. Laws 2008, Volume One, Book Two Appendix, commencing at Page 1 of229, so as to make, provide and change certain appropriations for the operation of state government its departments, boards, bureaus, commissions, institutions, and other agencies, and for the university system, common schools, counties, municipalities, political subdivisions and for all other governmental activities, projects and undertakings authorized by law, and for all leases, contracts, agreements, and grants authorized by law; to provide for the control and administration of funds; to provide an effective date; to repeal conflicting laws; and for other purposes. BE IT ENACTED BY THE GENERAL ASSEMBLY OF GEORGIA: An Act making and providing appropriations for the State Fiscal Year beginning July I, 2008, and ending June 30,2009, known as the general appropriations Act, approved May 14,2008, as House Bill 990, Act No. 705, Ga. Laws 2008, Volume One, Book Two Appendix, commencing at Page I of229, is amended by striking everything following the enacting clause and substituting in lieu thereof the following: To make and provide appropriations for the State Fiscal Year beginning July I, 2008, and ending June 30, 2009; to make and provide such appropriations for the operation of the State government, its departments, boards, bureaus, commissions, institutions, and other agencies, and for the university system, common schools, counties, municipalities, political subdivisions and for all other governmental activities, projects and undertakings authorized by law, and for all leases, contracts, agreements, and grants authorized by law; to provide for the control and administration of funds; to provide an effective date; to repeal conflicting laws; and for other purposes. BE IT ENACTED BY THE GENERAL ASSEMBLY OF GEORGIA: That the sums of money hereinafter provided are appropriated for the State Fiscal Year beginning July 1, 2008, and ending June 30, 2009, as prescribed hereinafter for such fiscal year: I Total Funds $37,663,803,301 2 Federal Funds and Grants $11,587,022,805 3 CCDF Mandatory & Matching Funds (CFDA 93.596) $94,424,439 4 Child Care & Development Block Grant (CFDA 93.575) s Community Mental Health Services Block Grant (CFDA 93.958) $66,553,783 $13,130,623 6 Community Service Block Grant (CFDA 93.569) $17,402,038 7 Federal Highway Administration Highway Planning & Construction (CFDA 20.205) $1,242,767,438 8 Foster Care Title IV-E (CFDA 93.658) $81,440,296 9 Low-Income Home Energy Assistance (CFDA 93.568) $24,910,040 10 Maternal and Child Health Services Block Grant (CFDA 93.994) $20,877,386 11 Medical Assistance Program (CFDA 93.778) $5,645,551,564 12 Prevention and Treatment of Substance Abuse Block Grant (CFDA 93.959) $62,808,011 13 Preventive Health and Health Services Block Grant (CFDA 93.991) $4,404,431 14 Social Services Block Grant (CFDA 93.667) $54,993,799 IS State Children's Insurance Program (CFDA 93.767) $253,038,815 16 TANF Block Grant- Unobligated Balance $68,909,356 17 TANF Transfers to Social Services Block Grant (CFDA 93.558) $25,800,000 18 Temporary Assistance for Needy Families Block Grant (CFDA 93.558) $342,574,967 19 Federal Funds Not Specifically Identified $3,567,435,819 20 Other Funds $4,457,479,160 21 Agency Funds $2,114,016,757 22 Indigent Care Trust Fund - Public Hospital Authorities $139,386,524 23 Other Funds -Not Specifically Identified $438,033,087 24 Prior Year Funds - Other $32,057,789 House Budget Office ( 102) Page I of170 Tuesday, March 10,2009@ 9:13:28 AM 25 Prior Year funds - State General Funds 26 Records Center Storage Fee 27 Research Funds 28 State Funds 29 Brain & Spinal Injury Trust Fund 30 Lottery Funds 31 Motor Fuel Funds 32 State General Funds 33 Tobacco Funds 34 Intra-State Government Transfers 35 Health Insurance Payments 36 Medicaid Services Payments - Other Agencies 37 Other Intra-State Government Payments 38 Retirement Payments 39 Selflnsurance Trust Fund Payments HB03.10 $219,720,996 $435,771 $1,513,828,236 $18,903,699,531 $1,968,993 $880,152,075 $1,027,529,868 $16,834,979,254 $159,069,341 $2,715,601,805 $2,208,284,965 $280,877,262 $53,642,218 $43,837,761 $128,959,599 House Budget Office (I 02) Page 2 of 170 Tuesday, March 10,2009@ 9:13:28 AM HB03.10 Section 1: Georgia Senate 40 Total Funds 41 State Funds 42 State General Funds $10,087,483 $10,087,483 $10,087,483 1.1. Senate 43 Total Funds 44 State Funds 45 State General Funds $6,761,195 $6,761,195 $6,761,195 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 46 Amount from prior Appropriation Act (HB990) 47 Provide for an additional reduction to operations. 48 Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009. Reduce employer contribution rate to 0%, effective March I , 2009. 49 Reduce funding for personal services and operating expenses. so Amount appropriated in this Act State Funds $7,629,495 ($128,877) ($280,378) ($459,045) $6,761,195 Total Funds $7,629,495 ($128,877) ($280,378) ($459,045) $6,761,195 1.2. Lieutenant Governor 51 Total Funds $1,198,608 52 State Funds $1,198,608 53 State General Funds $1,198,608 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 54 Amount from prior Appropriation Act (HB990) ss Provide for an additional reduction to operations. 56 Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009. Reduce employer contribution rate to 0%, effective March I, 2009. 57 Reduce funding for personal services and operating expenses. 58 Amount appropriated in this Act State Funds $1,365,993 ($23,082) ($63,009) ($81,294) $1,198,608 Total Funds $1,365,993 ($23,082) ($63,009) ($81,294) $1,198,608 1.3. Secretary of the Senate's Office 59 Total Funds 60 State Funds 61 State General Funds $1,188,125 $1,188,125 $1,188,125 The above amounts include the following atfjustments, additions, and deletions to the previous appropriation act: 62 Amount from prior Appropriation Act (HB990) 63 Provide for an additional reduction to operations. 64 Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009. Reduce employer contribution rate to 0%, effective March I , 2009. 65 Reduce funding for personal services and operating expenses. State Funds $1,334,397 ($22,141) ($42,922) ($81,209) Total Funds $1,334,397 ($22,141) ($42,922) ($81,209) 66 Amount appropriated in this Act $1,188,125 $1,188,125 1.4. Senate Budget and Evaluation Office Purpose: Provide budget development and evaluation expertise to the State Senate. 67 Total Funds 68 State Funds 69 State General Funds $939,555 $939,555 $939,555 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: State Funds Total Funds House Budget Office (102) Page 3 of 170 Tuesday, March 10,2009@ 9:13:28 AM HBO 3.10 70 Amount from prior Appropriation Act (HB990) $1,072,306 $1,072,306 71 Provide for an additional reduction to operations. ($18,126) ($18,126) 72 Reduce the State Health Benefit Plan employer contribution rate !rom 22.165% to 1.926%, effective February I, 2009. Reduce employer contribution rate to ($51,040) ($51,040) 0%, effective March I, 2009. 73 IReduce funding for personal services and operating expenses. 74 IAmount appropriated in this Act ($63,585) ($63,585) .......... $939:55"5 ............ $939.5"55] Section 2: Georgia House of Representatives 75 Total Funds 76 State Funds 77 State General Funds $17,637,616 $17,637,616 $17,637,616 2.1. Georgia House of Representatives 78 Total Funds 79 State Funds 80 State General Funds $17,637,616 $17,637,616 $17,637,616 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: State Funds Total Funds 81 Amount from prior Appropriation Act (HB990) $19,850,950 $19,850,950 82 Provide for an additional reduction to operations. ($266,604) ($266,604) 83 Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, e!Tective February I, 2009. Reduce employer contribution rate to 0%, effective March I, 2009. ($755,723) ($755,723) 84 Reduce funding for personal services and operating expenses. 85 Amount appropriated in this Act ($1,191,007) ($1,191,007) ....$6:637:6"16 .........$"17;637.616\ Section 3: Georgia General Assembly Joint Offices 86 Total Funds 87 State Funds 88 State General Funds $9,429,943 $9,429,943 $9,429,943 3.1. Ancillary Activities Purpose: Provide services for the legislative branch ofgovernment. 89 Total Funds 90 State Funds 91 State General Funds $4,300,814 $4,300,814 $4,300,814 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 92 Amount !rom prior Appropriation Act (HB990) 93 Provide for an additional reduction to operations. 94 Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009. Reduce employer contribution rate to 0%, effective March I, 2009. 95 Reduce funding for personal services and operating expenses. 96 Amount appropriated in this Act State Funds $4,728,361 ($90,005) ($53,831) ($283,711) $4,300,814 Total Funds $4,728,361 ($90,005) ($53,831) ($283,711) $4;:ioii.ili 4] 3.2. Office of Legislative Counsel Purpose: Provide bill-drafting services, advice, and counselfor members ofthe General Assembly. 97 Total Funds 98 State Funds 99 State General Funds $2,711,434 $2,711,434 $2,711,434 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: State Funds Total Funds House Budget Office (102) Page 4 of 170 Tuesday. March 10,2009@ 9:13:28 AM HB03.10 100 Amount from prior Appropriation Act (HB990) 101 Provide for an additional reduction to operations. 102 Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February l, 2009. Reduce employer contribution rate to 0"/o, effective March l, 2009. $3,104,807 ($50,481) ($157,586) $3,104,807 ($50,481) ($157,586) 103 Reduce funding for personal services and operating expenses. 104 Amount appropriated in this Act ($185,306) ($185,306) .-------$2,71i:43'4---------- $2:7i-1-,4:i4J 3.3. Legislative Fiscal Office Purpose: Act as the bookkeeper-comptrollerfor the legislative branch ofgovernment, and maintain an account oflegislative expenditures and commitments. 105 Total Funds $2,417,695 106 State Funds $2,417,695 107 State General Funds $2,417,695 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 108 Amount from prior Appropriation Act (HB990) 109 Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. 110 Provide for an additional reduction to operations. 111 Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February l, 2009. Reduce employer contribution rate to 0%, effective March I, 2009. 112 Reduce funding for personal services and provide funding for operating expenses. 113 Amount appropriated in this Act State Funds $2,646,281 $46,497 ($47,410) ($68,896) ($158,777) Total Funds $2,646,281 $46,497 ($47,410) ($68,896) ($158,777) Section 4: Audits and Accounts. Department of 114 Total Funds 115 State Funds 116 State General Funds $30,654,383 $30,654,383 $30,654,383 4.I. Administration Purpose: Provide administrative support to all department programs. 117 Total Funds 118 State Funds 119 State General Funds $1,532,154 $1,532,154 $1,532,154 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 120 Amount from prior Appropriation Act (HB990) 121 Defer state employees' salary increases effective January l, 2009. 122 Provide for an additional reduction to operations. 123 Reduce tbe State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009. Reduce employer contribution rate to 0"/o, effective March I, 2009. 124 Reduce funding for personal services and operating expenses. 125 Amount appropriated in this Act State Funds $1,729,799 ($15,694) ($5,865) ($99,098) Total Funds $1,729,799 ($15,694) ($5,865) ($99,098) ($76,988) ($76,988) .--.$-1.-532: i 5'4---------- $1:S32j'54J 4.2. Audits and Assurance Services Purpose: Provide financial, performance, and information system audits. 126 Total Funds 127 State Funds 128 State General Funds $27,021,426 $27,021,426 $27,021,426 The above amounts include the following a4justments, additions, and deletions to the previous appropriation act: 129 Amount from prior Appropriation Act (HB990) State Funds $31,283,984 Total Funds $31,283,984 House Budget Office (102) Page 5 of 170 Tuesday, March 10, 2009@ 9:13:28 AM 130 Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. 131 Defer state employees' salary increases effective January I, 2009. 132 Provide for an additional reduction to operations. 133 Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009. Reduce employer contribution rate to 0%, effective March I, 2009. 134 'Reduce funding for personal services and operating expenses. 135 Eliminate funding transferred in FY 2009 from the Office of Student Achievement to develop an auditing function for education funding formulas. 136 Amount appropriated in this Act $24,166 ($203,707) ($331,125) ($1,691,737) ($1,560,155) ($500,000) $27,021,426 HB03.10 $24,1661 ($203,707)1 ($331,125) ($1,691,737)1 ($1,560,155) ($500,000) $27,021,426 4.3. Legislative Services Purpose: Provide iriformation on retirement system services, promulgate statewide policies and procedures, and provide fiscal note services. 137 Total Funds $110,521 138 State Funds $110,521 139 State General Funds $110,521 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 140 Amount from prior Appropriation Act (HB990) 141 Defer state employees' salary increases effective January I, 2009. 142 Provide for an additional reduction to operations. 143 Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009. Reduce employer contribution rate to 0%, effective March I, 2009. 144 Reduce funding for personal services and operating expenses. 145 Amount appropriated in this Act State Funds $123,743 ($860) $617 ($7,219) Total Funds $123,743 ($860) $617 ($7,219) ($5,760) ($5,760) $-iio:S:ii ---$iio.s.2ij 4.4. Statewide Equalized Adjusted Propertv Tax Digest Purpose: Establish an equalized ae Geergia /' sseeiE>IieR ef Prima') llealll> Care pre, ieee fur iR $0 $0 PY 2999. (CC:P..re ide forui-ing 16 t'le GeeFgia Assaeiatien for PFiHJary rleaJih ~~~f~r sM_rt ~'P 83Cfl~i!ie5 iT1eH> ;1lfllHo'l~~- Health Genie s atlhe ' ' Effingham Cali 11J a ui:far ecpetJ5e5 dfisaeialed H ilh hehS'1 iaFal ,ljeaf./..11 sep, iee5 integpatia 1 ineNr erJ BJ; t'ie folia 1ing C6 mnHr'li!J Heah~ Cer'l i :744.7&. 16.4. Indigent Care Trust Fund Purpose: Support rural and other healthcare providers, primarily hospitals that serve medically indigent Georgians. 840 Total Funds $412,381,245 841 Federal Funds and Grants $257,075,969 842 Medical Assistance Program (CFDA 93.778) $257,075,969 843 Other Funds $141,586,524 844 Agency Funds $2,200,000 845 Indigent Care Trust Fund - Public Hospital Authorities $139,386,524 846 State Funds $13,718,752 847 State General Funds $13,718,752 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 848 849 850 Amount from prior Appropriation Act (HB990) Provide state matching funds for private hospitals considered "deemed" by federal standards for the Disproportionate Share Hospital (DSH) program. (CC:Provide state matchingfunds for private hospitals seekingfederal Disproportionate Share Hospital (DSH) funds.) Amount appropriated in this Act State Funds $0 $13,718,752 Total Funds $398,662,493 $13,718,752 $13,718,752 $412,381,245 16.5. Low-Income Medicaid Purpose: Improve healthcare access primarily to low-income individuals. 851 Total Funds 852 Federal Funds and Grants 853 Medical Assistance Program (CFDA 93.778) $2,778,410,037 $1,984,656,867 $1,984,656,867 House Budget Office (I 02) Page 28 of 170 Tuesday, March 10, 2009@ 9:13:28 A~ HBO 3.10 854 Other Funds $64,362,376 855 Agency Funds $12,328,316 856 Prior Year funds - State General Funds $52,034,060 857 State Funds $715,973,947 858 State General Funds $601,569,625 859 Tobacco Funds $114,404,322 860 Intra-State Government Transfers $13,416,847 861 Medicaid Services Payments - Other Agencies $13,416,847 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: State Funds 862 Amount from prior Appropriation Act (HB990) 863 Defer rate increases provided for in FY 2009 for the following service providers: ambulance ($49,439), dental ($920,625), home health ($232,918), inpatient and outpatient hospital ($12,907,415), physician ($6,634,288), HealthCheck ($491,362), digital mammography ($223,778), global maternity ($1,245,828), and personal support services in the Independent Care Waiver Program (ICWP) ($918) (Total Funds: $63,320,053). $967,807,351 ($22,706,571) 864 Recognize additional savings from fraud and abuse recoveries. 865 Reflect savings from the public assistance reporting and information system (PARIS) initiative through identification of Medicaid members eligible for health coverage through other payors. ($215,862) ($993,327) 866 Reduce funds to reflect projected FY 2009 state funds surplus. ($19,219,286) 867 Replace state general funds with tobacco funds for Medicaid benefits. (CC: YES) $0 868 Perform expedited eligibility reviews of Ex Parte Medicaid members. ($1,608,710) 869 Reflect audited FY 2008 Incurred But Not Reported claim liability. 870 Reduce funds to reflect revised Care Management Organization (CMO) fee projections. $0 ($1 ,240,306) 871 Increase federal funds to reflect change in Medicaid federal participation rate. ($205,849,342) 872 Amount appropriated in this Act Total Funds $3,154,813,458 ($63,320,054) ($601,958) ($2, 770,014) ($53,595,332) $0 ($4,486,085) ($248,171,233) ($3,458, 745) $0 16.6. Nursing Home Provider Fees Purpose: There is hereby appropriated to the Department ofCommunity Health a speciflc sum of money equal to all the providerfees paid to the Indigent Care Trust Fund created pursuant to Article 6A ofchapter 8 of Title 31. The sum ofmoney is appropriatedfor payments to nursing homes pursuant to Article 6A. 873 Total Funds $346,799,156 874 Federal Funds and Grants $222,074,275 875 Medical Assistance Program (CFDA 93.778) $222,074,275 876 State Funds $124,724,881 877 State General Funds $124,724,881 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 878 Amount from prior Appropriation Act (HB990) 879 Increase nursing home provider fee collections to reflect updated projection. 880 Amount appropriated in this Act State Funds $120,805,958 Total Funds $335,870,759 $3,918,923 $10,928,397 '$i 24:724:88i ........$346;799J56J 16.7. PeachCare Purpose: Improve access to healthcarefor qualifled low-income Georgia children. 881 Total Funds 882 Federal Funds and Grants 883 State Children's Insurance Program (CFDA 93.767) 884 Other Funds 885 Prior Year funds - State General Funds 886 State Funds 887 State General Funds 888 Intra-State Government Transfers 889 Medicaid Services Payments - Other Agencies $306,935,487 $229,884,780 $229,884,780 $345,454 $345,454 $76,553,470 $76,553,470 $151,783 $151,783 House Budget Office (I 02) Page 29 of 170 Tuesday, March 10, 2009@ 9:13:28 AM HBO 3.10 The above amounts include the following aqjustments, additions, and deletions to the previous appropriation act: 890 Amount from prior Appropriation Act (HB990) 891 Defer rate increases provided tor in FY 2009 for the following service providers: ambulance ($47,866), dental ($216,322), home health ($4,254), inpatient and outpatient hospital ($613,266), physician ($230,301), HealthCheck ($47,683), digital mammography ($21,146), and global maternity ($104,078) (Total Funds: $5,119,187). 892 Reduce funds to reflect revised CMO fee projections. 893 Reduce funds to reflect projected FY 2009 state funds surplus. 894 Reflect audited FY 2008 Incurred But Not Reported claim liability. 895 Amount appropriated in this Act State Funds $98,672,929 ($1,284,916) ($3,215,498) ($17,619,045) $0 $76,553,470 Total Fund< $393,671,223 ($5,119,187 ($12,810,749 ($70, 195,398 $1,389,59 $306,935,48 16.8. State Health Benefit Plan Purpose: Provide a healthcare benefit that is competitive with other commercial benefit plans in quality ofcare, access to providers and efficient management ofprovider fees and utilization. 896 Total Funds 897 Other Funds $2,216,766,571 $30,345,470 898 Prior Year Funds - Other 899 Intra-State Government Transfers 900 Health Insurance Payments $30,345,470 $2,186,421,101 $2,186,421, I 01 The above amounts include the following acijustments, additions, and deletions to the previous appropriation act: 901 Amount from prior Appropriation Act (HB990) 902 Increase Health Insurance Payments to reflect projected revenue. 903 Reduce employer contribution rate for state employees from 22.165% to 1.926%, reduce employer contribution rate for teachers, librarians and school employees from 18.534% to 8.579%, reduce state contribution for noncertificated employees and retirees, and use reserves. (Revised: Reflect an adjustment from l.926% to 0% for state employees effective March 1, 2009 through June 30, 2009, and reflect an adjustment from 8.579% to 3.668% for teachers and school employees effective March 1, 2009 through June 30, 2009.) 904 Amount appropriated in this Act State Funds $0 $0 $0 Total Fund! $2,704,743,161 $295,535,89 ($783,512,488 $0 $2,216,766,571 For Fiseal Year 2009, it is the iRteRt oftkis GeReral Assembly tkat tke emj'lloyer eoRtributioR rate to tke State llealtk 'BeRefit PlaR OR bekalfefteaekeFS skall Rot e~feeed HUi34% fer July I, 2008 tkreugk JaRUai)' 31,2009, 8.579% fer February, aRd 3.998% fer Marek 1, 2008 tkreugk JuRe 30, 2009; aRd the effiJ!Ieyer eeRtributieR rate OR bekalf of state emj'lloyees skall Rot elfeeed 22.195% fer Jul) 1, 2008 tkrougk January 31, 2009, 1.929% fer Febmar;, and 0% fer Marek I, 2009 tkrougk JuRe 30, 2009. Vetoed SP The following appropriations are for agencies attached for administrative purposes. 16.9. Composite Board of Medical Examiners Purpose: Protect the public's health by ensuring healthcare practitioners are qualified to practice in the State ofGeorgia. 905 Total Funds $2,040,249 906 State Funds $2,040,249 907 State General Funds $2,040,249 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 908 Amount from prior Appropriation Act (HB990) 909 Defer state employees' salary increases effective January 1, 2009. 910 Reduce the State Health Benefit Plan employer contribution rate !rom 22.165% to 1.926%, effective February 1, 2009 through June 30,2009. (Revised: Reduce employer contribution rate to 1.926% for February and to Oo/o, effective March 1, 2009.) 911 Provide for an additional reduction to operations. 912 Reduce funding for case reviewers ($40,000) and medical peer reviews ($24,000). State Funds $2,394,849 ($25,552) ($126,531) ($20,696) ($64,000) Total Funds $2,394,849 ($25,552) ($126,531) ($20,696) ($64,000) House Budget Office (I 02) Page 30 of 170 Tuesday, March I0, 2009 @ 9: 13:28 AM 913 914 Reduce funds for telecommunication and rent expenses to reflect anticipated revenues. Reduce hearing-related operating expenses, including employee travel, newsletter and publications expenses. 915 Amount appropriated in this Act ($60,821) ($57,000) $2,040,249 HB03.10 ($60,821) ($57,000) $Z:o4o.:i49J 16.10. Georgia Board for Physician Workforce. Administration Purpose: Provide administrative support to all agency programs. 916 Total Funds $662,876 917 State Funds $662,876 918 State General Funds $662,876 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 919 Amount from prior Appropriation Act (HB990) 920 Defer state employees' salary increases effective January 1, 2009. 921 Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February 1, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March 1, 2009.) 922 Provide for an additional reduction to operations. 923 Remove funding provided in FY 2009 for interns to assist on physician workforce projects. 924 Defer medical education expansion study provided for in FY 2009. 925 Amount appropriated in this Act State Funds $855,498 ($29,146) ($31,476) Total Funds $855,498 ($29,146) ($31,476) ($10,000) ($12,000) ($10,000) ($12,000) ($110,000) ($110,000) .-.. $662:8'76 ............ $662,ii76J 16.11. Georgia Board for Physician Workforce, Graduate Medical Education Purpose: Address the physician workforce needs ofGeorgia communities through the support and development ofmedical education programs. 926 Total Funds $9,002,811 927 State Funds $9,002,811 928 State General Funds $9,002,811 The above amounts include the following ac{justments, additions, and deletions to the previous appropriation act: 929 Amount from prior Appropriation Act (HB990) 930 Provide for an additional reduction to operations. 931 Reduce new funding provided in FY 2009 for graduate medical education. (CC:Reduce funding by 3. 5% for all graduate medical education.) 932 Defer funding for the Athens/Gainesville Area Development. 933 Amount appropriated in this Act State Funds $9,853,061 ($25,000) ($343,977) Total Funds $9,853,061 ($25,000) ($343,977) ($481,273) ($481,273) --------$9,oo2XIi ___________$9:oo2.iiiiJ 16.12. Georgia Board for Physician Workforce, Mercer School of Medicine Purpose: Ensure an adequate supply ofprimary care and other neededphysician specialists through a public/private partnership with Mercer University School ofMedicine. 934 Total Funds $22,922,360 935 State Funds $22,922,360 936 State General Funds $22,922,360 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 937 Amount from prior Appropriation Act (HB990) 938 Provide for an additional reduction to operations. 939 Decrease Mercer University School of Medicine operating grant by 6.7%. 940 Amount appropriated in this Act State Funds $24,560,862 Total Funds $24,560,862 $0 $0 ($1,638,502) ($1,638,502) -$2'2.922:360 $22:922.:i6oJ 16.13. Georgia Board for Physician Workforce, Morehouse School of Medicine Purpose: Ensure an adequate supply ofprimary care and other needed physician specialists through a public/private partnership with Morehouse School ofMedicine. 941 Total Funds $12,130,220 HOUle Budget Office (I 02) Page31 ofl70 Tuesday, March 10,2009@ 9:13:28 AM 942 State Funds 943 State General Funds HB03.lu $12,130,220 $12,130,220 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 944 Amount from prior Appropriation Act (HB990) 945 Provide for an additional reduction to operations. 946 Decrease Morehouse School of Medicine operating grant by 6. 7%. 947 Amount appropriated in this Act State Funds $12,997,293 $0 ($867,073) $12,130,220 Total Fund $12,997,293 $0 ($867,073) $12,130,220 16.14. Georgia Board for Physician Workforce. Undergraduate Medical Education Purpose: Ensure an adequate supply ofprimary care and other needed physician specialists through a public/private partnership with certain private medical schools in Georgia. 948 Total Funds $3,267,424 949 State Funds $3,267,424 950 State General Funds $3,267,424 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 951 Amount from prior Appropriation Act (HB990) 952 Provide for an additional reduction to operations. 953 Decrease funding for the undergraduate medical education program. 954 Amount appropriated in this Act State Funds $3,538,484 ($35,000) ($236,060) $3,267,424 Total Funds $3,538,484 ($35,000) ($236,060) $3,267,424 16.15. State Medical Education Board Purpose: Ensure an adequate supply ofphysicians in rural areas ofthe state: and to provide a program ofaid to promising medical students. 955 Total Funds $1,318,803 956 State Funds $1,318,803 957 State General Funds $1 ,318,803 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 958 Amount from prior Appropriation Act (HB990) 959 Defer state employees' salary increases effective January 1, 2009. State Funds $1,439,892 ($11,251) Total Fund $1,439,892 ($11,251) 960 Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) 961 Provide for an additional reduction to operations. 962 Discontinue contract with Georgia Student Finance Commission for loan and scholarship tracking, and administer internally. 963 Decrease funds for annual medical fair to recruit physicians to rural communities. 964 Decrease funding for medical scholarship awards. 965 Amount appropriated in this Act ($13,160) ($13,160 ($13,330) ($15,000) ($13,330 ($15,000 ($8,348) ($8,348 ($60,000) ($60,000 ---------------$1,318,803 -----$1,318,803 Section 17: Corrections, Department of 966 Total Funds 967 Federal Funds and Grants 968 Federal Funds Not Specifically Identified 969 Other Funds 970 Other Funds- Not Specifically Identified 971 State Funds 972 State General Funds 973 Intra-State Government Transfers House Budget Office (1 02) Page 32 of 170 $1,091,939,132 $5,889,638 $5,889,638 $31,856,093 $31,856,093 $1,043,637,575 $1,043,637,575 $10,555,826 Tuesday, March I0. 2009 @ 9: 13:28 Atd HBO 3.10 974 Other Intra-State Government Payments $10,555,826 17.I. Administration Purpose: Protect and serve the citizens ofGeorgia by administering an effective, efficient, and balanced correctional system. 975 Total Funds 976 Federal Funds and Grants $53,395,800 $2,462,251 977 Federal Funds Not Specifically Identified 978 Other Funds $2,462,251 $102,491 979 Other Funds- Not Specifically Identified 980 State Funds 981 State General Funds $102,491 $50,831,058 $50,831,058 The above amounts include the following adjustments. additions, and deletions to the previous appropriation act: State Funds Total Funds 982 Amount from prior Appropriation Act (HB990) 983 Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. $55,017,209 $2,750,407 $57,581,951 $2,750,407 984 Defer state employees' salary increases effective January 1, 2009. ($516,295) ($516,295) 985 Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) ($1,998,398) ($1,998,398) 986 Adjust funds due to a change in occupancy dates for fast track units at Smith, Valdosta, Coastal, Hays, and Ware State Prisons. (CC:Reduce fonds to reflect a change in projected occupancy dates.) ($19,073) ($19,073) 987 Realize efficiencies in staffing patterns for counselors, secretaries, clerks, and chaplains. ($290,588) ($290,588) 988 Reduce cost of operations agency-wide. ($1,770,425) ($1 '770,425) 989 Consolidate training activities at the new Tift College campus. ($1,303,798) ($1,303,798) 990 Realize savings in communications center operations through the use of updated technology. ($361,756) ($361,756) 991 Reduce contractual services funding. ($260,100) ($260,100) 992 Eliminate 12 months of operating funds for the !50-bed Dublin Transition Center. ($3,405) ($3,405) 993 Reduce funding for motor vehicle purchases. 994 Amount appropriated in this Act ($412,720) ($412,720) --------------- ---------------------------I $50,831,058 $53,395,800 995 996 997 998 999 1000 1001 17.2. Bainbridge PSATC Purpose: Provide a sanctioning option for probationers who require more security and supervision than provided by regular community supervision. Total Funds $5,920,883 Federal Funds and Grants $20,743 Federal Funds Not Specifically Identified $20,743 Other Funds $172,046 Other Funds -Not Specifically Identified $172,046 State Funds $5,728,094 State General Funds $5,728,094 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1002 1003 1004 1005 1006 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Reduce cost of operations agency-wide. State Funds $6,408,425 $371 ($103,998) ($199,718) ($139,405) Total Funds $6,601,214 $371 ($103,998) ($199,718) ($139,405) House Budget Office (I 02) Page 33 of 170 Tuesday, March 10. 2009@ 9:13:28 AM 1007 1008 Reduce funds from the contract with Spectrum to provide substance abuse treatment and utilize other available revenue. Amount appropriated in this Act ($237,581) $5,728,094 HB03.IO ($237,58! $5,920,883 1009 1010 1011 1012 1013 1014 1015 1016 1017 1018 1019 1020 1021 1022 17.3. Food and Farm Operations Purpose: Raise crops and livestock, and produce dairy items used in preparing meals for offenders. Total Funds OtherFunds Other Funds - Not Specifically Identified $13,197,084 $2,100,000 $2,100,000 State Funds State General Funds $11,097,084 $11,097,084 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) State Funds $14,017,358 Total Funds $16,117,358 Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. $18,601 ($80,186) $18,601 ($80,186 Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926o/o for February and to Oo/o, effective March I, 2009.) Adjust funds due to a change in occupancy dates for fast track units at Smith, Valdosta, Coastal, Hays, and Ware State Prisons. (CC:Reducefunds to reflect a change in projected occupancy dates.) Reduce cost of operations agency-wide. Eliminate 12 months of operating funds for the !50-bed Dublin Transition Center. Reduce funds from reserves for operations to one and a half months. Amount appropriated in this Act ($292,863) ($292,863 ($69,519) ($69,519 ($993,544) ($2,763) ($993,544 ($2,763 ($1,500,000) ($1,500,000 --$1-i.o97:os4--------- i>"i:J:i97,o84 17.4. Health Purpose: Provide the required constitutional/eve/ ofhealth care to the inmates ofthe correctional system in the most cost-effective and humane manner possible. 1023 Total Funds $221,908,571 1024 Other Funds $8,390,000 1025 1026 1027 Other Funds- Not Specifically Identified State Funds State General Funds $8,390,000 $213,518,571 $213,518,571 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1028 1029 1030 1031 1032 1033 1034 1035 1036 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Adjust funds due to a change in occupancy dates for fast track units at Smith, Valdosta, Coastal, Hays, and Ware State Prisons. (CC:Reducefunds to reflect a change in projected occupancy dates.) Reduce cost of operations agency-wide. Reduce funds for inmate medical services. Eliminate 12 months of operating funds for the !50-bed Dublin Transition Center. Amount appropriated in this Act State Funds $218,169,039 $9,143 ($176,259) ($677,562) ($1,647,950) ($376,257) ($1 ,000,000) ($781,583) Total Funds $226,559,039 $9,143 ($176,259) ($677,562) ($1,647,950) ($376,257) ($! ,000,000) ($781,583) 17.5. Jail Subsidy Purpose: Reimburse counties for the costs ofincarcerating state prisoners in their localfacilities. House Budget Office ( 102) Page 34 of 170 Tuesday, March 10. 2009@ 9:13:28 AM HB03.10 1037 1038 1039 1040 1041 1042 Total Funds $8,596,724 State Funds State General Funds $8,596,724 $8,596,724 The above amounts include the following a4justments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) Increase funds for County Jail Subsidy payments ($1,000,000) and transfer funds from the Offender Management program ($1 ,400,000). State Funds $6,196,724 $2,400,000 Total Funds $6,196,724 $2,400,000 Amount appropriated in this Act 1043 1044 1045 1046 1047 17.6. Offender Management Purpose: Provide cost-effective correctional services that ensure public safety. Total Funds $42,228,133 Other Funds $30,000 Other Funds -Not Specifically Identified $30,000 State Funds $42,198,133 State General Funds $42,198,133 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1048 1049 1050 1051 1052 1053 1054 1055 1056 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Reduce cost of operations agency-wide. Reduce the number of canine teams in the state from 31 to 17. Defer departmental participation on 2 regional fugitive task forces. Transfer funds to the County Jail Subsidy program as a result of managing bed space at County Correctional Institutions (CCI) at a 95% utilization rate. Amount appropriated in this Act State Funds $44,612,613 $40,335 ($48,806) ($200,220) ($183,836) ($78,782) ($543,171) ($1 ,400,000) Total Funds $44,642,613 $40,335 ($48,806) ($200,220) ($183,836) ($78,782) ($543,171) ($1,400,000) 1057 1058 1059 1060 1061 1062 1063 17.7. Parole Revocation Centers Purpose: Provide a sanction for parole violations. Total Funds Federal Funds and Grants Federal Funds Not Specifically Identified Other Funds Other Funds- Not Specifically Identified State Funds State General Funds $4,544,686 $10,510 $10,510 $405,000 $405,000 $4,129,176 $4,129,176 The above amounts include the following acijustments, additions, and deletions to the previous appropriation act: 1064 1065 1066 1067 1068 1069 State Funds Total Funds Amount from prior Appropriation Act (HI:l990) $4,658,760 $5,074,270 Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. $11,623 $11,623 Defer state employees' salary increases effective January I, 2009. ($186,837) ($186,837) Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) ($205,357) ($205,357) Reduce cost ofoperations agency-wide. Amount appropriated in this Act ($149,013) ($149,013) -.---.-- ii4:i29:i76----------$4:S44,686J 17.8. Private Prisons House Budget Office (I 02) Page 35 of 170 Tuesday, March 10,2009@ 9:13:28 AM HBO 3.10 1070 1071 1072 Purpose: Provide a cost-effective correctional service that ensures public safety. Total Funds State Funds State General Funds $83,084,359 $83,084,359 $83,084,359 The above amounts include the following acfjustments, additions, and deletions to the previous appropriation act: 1073 1074 1075 1076 !Amount from prior Appropriation Act (HB990) Eliminate the private prison Consumer Price Index (CPI) adjustment for FY 2009. !Eliminate RFP contract funds and redirect $804,856 to eliminate the population drawdown at private prisons. !Amount appropriated in this Act State Funds $85,297,250 ($2.017,747) Total Funds $85,297,250 ($2,017,747); ($195,144) ($195.144) ---------------------------------- $83,084,359 $83,084,359 1077 1078 1079 1080 1081 1082 1083 1084 1085 17.9. Probation Detention Centers Purpose: Provide a sanctioning option for probationers who require more security or supervision than provided by regular community supervision or a diversion center. Total Funds $40,472,925 Federal Funds and Grants $671,975 Federal Funds Not Specifically Identified $671,975 Other Funds $6,002,836 Other Funds - Not Specifically Identified $6,002,836 State Funds $33,781,623 State General Funds Intra-State Government Transfers Other Intra-State Government Payments $33,781,623 $16,491 $16,491 The above amounts include the following ac{justments, additions, and deletions to the previous appropriation act: 1086 1087 1088 1089 1090 1091 1092 1093 1094 1095 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Reduce cost of operations agency-wide. Reduce personal services due to department-wide hiring freeze. Close the I.W. Davis and Terrell Probation Detention Centers. Redistribute funding and 47 positions to the Transition Center (TC) program to reflect the remissioning of one unit of the Emanuel Probation Detention Center as a TC. Redistribute fuoding and 49 positions to the State Prisons program to reflect the remissioning of West Central Probation Detention Center as a Pre-Release Center. Amount appropriated in this Act State Funds $46,960.470 $99,945 ($1,294,265) ($2,022,060) Total Funds $53,651.772 $99.945 ($1.294,265) ($2,022.060) ($1,502, 734) ($255,875) ($3,275,279) ($2,314,792) ($1.502. 734) ($255,875)' ($3,275,279)1 ($2.3 14,792) ($2,613,787) ($2,613.787) -$33.781:623 ___ -- ---- $46;472-.925 1096 1097 1098 1099 1100 17.I 0. Probation Diversion Centers Purpose: Provide a residential sentencing option that allows offenders to continue to work in the community while receiving close supervision from corrections officials. Total Funds $4,656,356 Other Funds $3,105,003 Other Funds- Not Specifically Identified $3, I 05,003 State Funds $1,551,353 State General Funds $1,551,353 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1101 [Amount from prior Appropriation Act (HB990) State Funds $7,628,790 Total Fund: $10,733,793 House Budget Office (102) Page 36 of 170 Tuesday, March 10.2009@ 9:13:28 AI\ U02 U03 U04 U05 U06 U07 U08 Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Continue the migration from the Diversion Center sentencing option to a program intensive Day Reporting Center option by closing the 4 remaining diversion centers. Redistribute funding and 24 positions to the Probation Supervision program to continue the migration from the Diversion Center sentencing option to a program intensive Day Reporting Center (DRC) option by establishing 3 new DRCs. Redistribute funding and 31 positions to the Transition Center (TC) program to reflect the remissioning of Clayton Diversion Center as a TC. Amount appropriated in this Act $12,856 ($291,681) $0 ($4,568,838) ($1,073,615) ($156,159) HB03.10 $12,856 ($291,681) $0 ($4,568,838) ($1,073,615) ($156,1 59) U09 1tl0 tlll Ul2 U13 1114 1115 17.11. Probation Supervision Purpose: Supervise probationers. Total Funds $80,098,763 Federal Funds and Grants $60,032 Federal Funds Not Specifically Identified $60,032 Other Funds $159,114 Other Funds - Not Specifically Identified $159,114 State Funds $79,879,617 State General Funds $79,879,617 The above amounts include the following aqjustments, additions, and deletions to the previous appropriation act: 1116 1117 1118 1119 1120 1121 1122 1123 1124 State Funds Total Funds Amount from prior Appropriation Act (HB990) $86,521,774 $86,740,920 Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. $365,784 $365,784 Defer state employees' salary increases effective January I, 2009. ($888,066) ($888,066) Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) ($4,383,847) ($4,383,847) Reduce personal services due to department-wide hiring freeze. ($440,093) ($440,093) Reduce cost of operations agency-wide. ($2,344,124) ($2,344,124) Redistribute funding and 24 positions from the Probation Diversion Center program to continue the migration from the Diversion Center sentencing option to a program intensive Day Reporting Center (DRC) by establishing 3 new DRCs. $1,073,615 $1,073,615 Reduce funding for motor vehicle purchases. Amount appropriated in this Act ($25,426) ($25,426) -- --$'79.879:6,-7-- --- isso:o9s'.7.63J 1125 1126 1127 1128 1129 1130 1131 1132 1133 17.12. State Prisons Purpose: House violent or repeat criminals, or nonviolent inmates who have exhausted all other forms ofpunishment. Total Funds $507,143,451 Federal Funds and Grants $2,664,127 Federal Funds Not Specifically Identified $2,664,127 Other Funds $11,389,603 Other Funds -Not Specifically Identified $11,389,603 State Funds $482,781,514 State General Funds $482,781,514 Intra-State Government Transfers $10,308,207 Other Intra-State Government Payments $10,308,207 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: State Funds Total Funds House Budget Office (I 02) Page 37 of 170 Tuesday, March 10,2009@ 9:13:28 AM ll34 1135 1136 1137 1138 1139 1140 1141 1142 1143 1144 1145 1146 1147 1148 1149 ~Amount from prior Appropriation Act (HB990) Re11ect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. ~Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) JRealize efficiencies in staffing patterns for counselors, secretaries, clerks, and chaplains. [Reduce cost of operations agency-wide. Reduce the number of canine teams in the state from 31 to 17. Adjust funds due to a change in occupancy dates for fast track units at Smith, Valdosta, Coastal, Hays, and Ware State Prisons with adjustments to funding and elimination of 16 positions each at Coastal, Hays, and Ware based on a more streamlined funding model. (CC:Reduce funds to reflect a change in rojected occupancy dates.) !Close 4 State Prison (SP) facilities identified as "non-enduring" in the 2007 facility master plan: Rivers SP, Wayne SP, Homerville SP, and Milan SP; and, in addition, West Georgia Boot Camp, and Pelham Pre-Release Center. !Redistribute funding and 49 positions from the Probation Detention Center Program (PDC) to reflect the remissioning of West Central PDC as a PreRelease Center. Reduce academic ($331,320) and vocational ($116,751) education programs. Reduce security overtime in the state prisons program through staff realignment from facility closures. Reduce personal services due to a department-wide hiring freeze. Eliminate 7 central office positions and reduce the central operating budget for statewide fire services. ~Reduce funds from the Residential Substance Abuse Treatment (RSAT) contract and utilize other available funds. Amount appropriated in this Act $553,749,700 $982,187 ($11,933,141) ($24,476,802) ($444,962) ($10,994,843) ($450,984) ($4,115,386) ($16,517,234) $2,613,787 ($448,071) ($4,342,733) $0 $0 ($840,004) $482,781,514 HBO 3.10 $578,111,637 $982,187 ($11,933,141) ($24,476,802) ($444,962) ($1 0,994,843) ($450,984) ($4,115,386) ($16,517,234)1 $2,613,787 ($448,071) ($4,342,733) $0 $0 ($840,004) $507,143,451 1150 17.13. Transition Centers Purpose: Provide "work release" opportunities for inmates nearing the end oftheir prison term, allowing them to obtain and maintain a payingjob in the community, while requiring him or her to conform to the structure ofthe center. Total Funds $26,691,397 1151 State Funds $26,460,269 1152 State General Funds $26,460,269 1153 1154 Intra-State Government Transfers Other Intra-State Government Payments $231,128 $231,128 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1155 1156 1157 1158 1159 ll60 1161 1162 1163 1164 ~Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. ~Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30,2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) [Reduce cost of operations agency-wide. Reduce personal services due to department-wide hiring freeze. Eliminate 12 months of operating funds for the !50-bed Dublin Transition Center. ~Redistribute funding and 31 positions from the Probation Diversion Center (DC) program to reflect the remissioning of Clayton DC as a Transition Center. Redistribute funding and 47 positions from the Probation Detention Center Program (PDC) to reflect the remissioning of one unit of the Emanuel PDC as a Transition Center. !Amount appropriated in this Act State Funds $28,430,020 $65,382 ($526,551) ($1 ,341 ,410) Total Funds $28,661,148 $65,382 ($526,551) ($1,341,410) ($865,241) ($128,409) ($1,644,473) $156,159 $2,314,792 ($865,241) ($128,409) ($1,644,473) $156,159 $2,314,792 $26.46o:269 ___ .. __ $26;69i3-97j House Budget Office ( 102) Page 38 of 170 Tuesday, March I0. 2009@ 9:13:28 AM HB03.10 Section 18: Defense, Department of 1165 1166 1167 1168 1169 1170 1171 1172 Total Funds Federal Funds and Grants Federal Funds Not Specifically Identified Other Funds Agency Funds Other Funds -Not Specifically Identified State Funds State General Funds $39,480,104 $28,312,701 $28,312,70 I $816,341 $813,441 $2,900 $10,351,062 $10,351,062 1173 1174 1175 1176 1177 18.1. Administration Purpose: Provide administration to the organized militia in the State ofGeorgia. Total Funds $1,486,794 Federal Funds and Grants $409,445 Federal Funds Not Specifically Identified $409,445 State Funds $1,077,349 State General Funds $1,077,349 The above amounts include the following acijustments, additions, and deletions to the previous appropriation act: 1178 1179 1180 1181 1182 1183 1184 1185 1186 1187 State Funds Total Funds Amount from prior Appropriation Act (HB990) $1,326,490 $1,735,935 Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. $705 $705 Defer state employees' salary increases effective January I, 2009. ($13,930) ($13,930) Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to Oo/o, effective March I, 2009.) ($55,916) ($55,916) Provide for an additional reduction to operations. $0 $0 Defer filling vacancies agency-wide. ($55,000) ($55,000) Reduce travel to out-of-state conferences and meetings. ($4,000) ($4,000) Transfer funds to the Military Readiness program to lease a facility for the new 348th Brigade Support Battalion. ($66,000) ($66,000) Discontinue the Recruiting Incentive Bonus program. Amount appropriated in this Act ($55,000) ($55,000) ---------------------$1,077,349 ....... $i:4&6,;i94J 18.2. Military Readiness 1188 1189 1190 Purpose: Provide a trained and ready military landforce and air force that can be activated and deployed at the direction ofthe President or the Governor to ensure the safety and well being ofall citizens. Total Funds $25,537,252 Federal Funds and Grants $20,100,133 Federal Funds Not Specifically Identified $20,100,133 1191 Other Funds 1192 Agency Funds $816,341 $813,441 1193 1194 1195 Other Funds- Not Specifically Identified State Funds State General Funds $2,900 $4,620,778 $4,620,778 The above amounts include the following acijustments, additions, and deletions to the previous appropriation act: 1196 1197 1198 1199 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) State Funds $5,052,603 $1,614 ($56,012) ($172,764) Total Funds $25,969,077 $1,614 ($56,012) ($172,764) House Budget Office (102) Page 39 of 170 Tuesday, March 10. 2009@ 9:13:28 AM 1200 1201 1202 1203 1204 1205 Provide for an additional reduction to operations. Defer filling vacancies agency-wide. Reduce travel to out-of-state conferences and meetings. Transfer funds from the Administration program to lease a facility for the new 348th Brigade Support Battalion. !Diminish operating costs by utilizing alternative means for the publication of the Georgia Guardsman. !Amount appropriated in this Act ($102,663) ($150,000) ($3,000) $66,000 ($15,000) $4,620,778 HBO 3.10 ($102,663) ($150,000) ($3,000) $66,000 ($15,000) $25,537,252 1206 1207 1208 1209 1210 1211 1212 1213 1214 1215 1216 1217 18.3. Youth Educational Services Purpose: Provide educational and vocational opportunities to at-risk youth in Georgia. Total Funds $12,456,058 Federal Funds and Grants $7,803,123 Federal Funds Not Specifically Identified $7,803,123 State Funds $4,652,935 State General Funds $4,652,935 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) State Funds $5,337,548 Total Funds $13,140,671 Reflect allocation oftelecommunication expenses resulting from the GAIT Outsourcing Project. $166 $166 Defer state employees' salary increases effective January I, 2009. ($47,502) ($47,502)' Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30,2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) ($237,277) ($237,277) Remove state funds for new Savannah Starbase program provided in FY 2009. ($400,000) ($400,000) Realize operational efficiencies at each Youth Challenge Academy. Amount appropriated in this Act $0 $01 ------- -$4,652:93_5 __ --- ---- i>'i2:4s6,os81 Section 19: Driver Services, Department of 1218 Total Funds 1219 1220 Other Funds Other Funds -Not Specifically Identified 1221 State Funds 1222 State General Funds $58,090,857 $2,844,040 $2,844,040 $55,246,817 $55,246,817 1223 1224 1225 1226 1227 19.1. Customer Service Support Purpose: Administer license issuance and regulatory compliance services. Total Funds $8,931,091 Other Funds $500,857 Other Funds- Not Specifically Identified $500,857 State Funds $8,430,234 State General Funds $8,430,234 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1228 1229 1230 1231 1232 1233 Amount from prior Appropriation Act (HB990) Reflect a1location of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January 1, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30,2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Defer filling vacant positions for the Secure License initiative funded in FY 2009. Realize operational efficiencies through modifications to service delivery and operations costs. State Funds $9,397,002 $105,867 ($64,919) ($336,267) ($99,649) ($137,025) TQtal Funds $9,897,859! $105,sd ($64,919) ($336,267) ($99,649) ($137,025) House Budget Office (I 02) Page 40 of 170 Tuesday. March 10,2009@ 9:13:28 AM 1234 1235 1236 1237 1238 Reduce data line charges due to efficiencies realized after driver data cleanup. Reduce funding for public service announcements, travel, and recruitment. Reduce operating expenses agency-wide. Reduce postage expenses by using electronic receipt of certified mail for official purposes. Amount appropriated in this Act ($100,000) ($191,599) ($83,576) ($59,600) HBO 3.10 ($100,000) ($191,599) ($83,576) ($59,600) 19.2. License Issuance Purpose: Issue Georgia driver's licenses and license renewals through alternative methods in the most cost effective and efficient manner. 1239 1240 1241 Total Funds Other Funds Other Funds- Not Specifically Identified $45,154,805 $1,827,835 $1,827,835 1242 1243 State Funds State General Funds $43,326,970 $43,326,970 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1244 1245 1246 1247 1248 1249 1250 1251 1252 1253 1254 1255 1256 1257 1258 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, e!Tective March I, 2009.) Provide for an additional reduction to operations. Defer filling vacant positions for the Secure License initiative funded in FY 2009. Realize operational efficiencies through modifications to service delivery and operations costs. Reduce data line charges due to efficiencies realized after driver data cleanup. Reduce funding for public service announcements, travel, and recruitment. Reduce operating expenses agency-wide. Defer funding for motor vehicle purchases. Realize savings through monitored distribution of driver license manuals and utilization of online versions. Delay opening the Forsyth Customer Service Center until January 2009 and the Walton County Customer Service Center until July 2009. Defer the opening of the Clayton and defer the relocation of the Toccoa Customer Service Centers and eliminate 3 positions. Amount appropriated in this Act State Funds $48,970,925 $502,743 ($693,948) ($1,873,819) Total Funds $50,798,760 $502,743 ($693,948) ($1 ,873,819) ($559,653) ($874,802) ($559,653) ($874,802) ($36,976) ($36,976) ($200,000) ($66,055) ($299,250) ($130,000) ($300,000) ($200,000) ($66,055) ($299,250) ($130,000) ($300,000) ($980,559) ($980,559) ($131,636) ($131,636) ~+++ ~~~-- ~~--- ~-~~- -~~-- - - - - --~--~ $43,326,970 $45,154,805 1259 1260 1261 1262 1263 1264 1265 1266 1267 19.3. Regulatory Compliance Purpose: Enforce and administer state laws and regulations for mandatedprograms relating to driver safety and driver education for both novice and problem drivers. Total Funds $4,004,961 Other Funds $515,348 Other Funds - Not Specifically Identified $515,348 State Funds $3,489,613 State General Funds $3,489,613 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) Defer state employees' salary increases effective January I, 2009. State Funds $4,423,584 ($20,195) Total Funds $4,938,932 ($20,195) Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, eflective March I, 2009.) Realize operational efficiencies through modifications to service delivery and operations costs. ($104,603) ($387,149) ($104,603) ($387,149) House Budget Office (102) Page41 ofl70 Tuesday, March 10,2009@ 9:13:28 AM 1268 1269 1270 1271 1272 1273 !Reduce funding for public service announcements, travel, and recruitment. Reduce funding by only offering Alcohol and Drug Awareness Program makeup courses online. Institute risk-based auditing for driver education and third party commercial driver's license tester programs. Reduce operating expenses agency-wide. Reduce funding for the Georgia Driver's Education Commission. Amount appropriated in this Act ($8,500) ($75,000) ($40,000) ($22,903) ($275,621) $3,489,613 HB03.!0 ($8,500) ($75,000) ($40,000) ($22,903) ($275,621) $4,004,961 Section 20: Early Care and Learning, Department of 1274 Total Funds 1275 Federal Funds and Grants 1276 Child Care & Development Block Grant (CFDA 93.575) 1277 1278 1279 Federal Funds Not Specifically Identified Other Funds Other Funds- Not Specifically Identified 1280 1281 1282 State Funds Lottery Funds State General Funds $461,853,679 $124,640,740 $310,000 $124,330,740 $55,000 $55,000 $337,157,939 $333,389,096 $3,768,843 1283 1284 1285 1286 1287 1288 1289 1290 20.1. Child Care Services Purpose: To guide and assist child care learningfacilities to provide safe, healthy, quality child care so that children experience optimum opportunities for learning and growth. Total Funds $7,846,760 Federal Funds and Grants $4,022,917 Child Care & Development Block Grant (CFDA 93.575) $310,000 Federal Funds Not Specifically Identified $3,712,917 Other Funds $55,000 Other Funds- Not Specifically Identified $55,000 State Funds $3,768,843 State General Funds $3,768,843 The above amounts include the following acfjustments, additions, and deletions to the previous appropriation act: 1291 1292 1293 1294 1295 1296 1297 1298 1299 1300 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January l, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% ,to 1.926%, effective February l, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Provide for an additional reduction to operations. Freeze l Child Care licensing position. Reduce operating expenses in the Child Care Services program. Close regional office in Martinez, Georgia and maintain same level of service. Reduce personal services. Amount appropriated in this Act State Funds $4,574,106 $4,866 ($54,307) ($250,689) Total Fundsl $8,652,023. $4,8661 ($54,307) ($250,689)1 ($38,253) I ($38,253) ($46,000) ($46,000) ($279,174) ($279,174) ($54,369) ($54,369) :s46. ($87,337) ($87,337) --$3-:76&:84-3---- -- $7 'i6o 1301 1302 1303 20.2. Nutrition Purpose: To ensure that eligible children and adults receive USDA compliant meals. Total Funds Federal Funds and Grants Federal Funds Not Specifically Identified $102,000,000 $102,000,000 $102,000,000 20.3. Pre-Kindergarten Program Purpose: The purpose ofthis appropriation is to provide funding, training, technical assistance, House Budget Office (I 02) Page 42 of 170 Tuesday, March I 0, 2009 @ 9: 13:28 AM HBO 3.10 1304 1305 1306 1307 1308 and oversight ofPre-K programs operated by public and private providers throughout the state. Total Funds $334,006,919 Federal Funds and Grants $617,823 Federal Funds Not Specifically Identified $617,823 State Funds $333,389,096 Lottery Funds $333,389,096 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1309 1310 1311 131l 1313 1314 Amount from prior Appropriation Act (HB990) Defer state employees' salary increases effective January l, 2009. Provide for a reduction to Pre-K administration and redirect funds to HOPE Scholarships- Public Schools. Reduce the State Health Benefit Plan employer contribution rate for state employees from 22.165% to 0% effective February l, 2009 and redirect funds to HOPE Scholarships- Public Schools. Reduce the State Health Benefit Plan employer contribution rate from 18.534% to 3.688% for Pre-K teachers effective March l, 2009 and redirect funds to HOPE Scholarships -Public Schools. Amount appropriated in this Act State Funds $337,018,148 ($34,650) ($250,000) ($180,936) ($3, 163,466) $333,389,096 Total Funds $337,635,971 ($34,650) ($250,000) ($180,936) ($3,163,466) $334,006,919 1315 1316 1317 20.4. Quality Initiatives Purpose: Explore new ideas and help implement innovative strategies thatfocus on improving the quality ofearly education, child care, and nutrition for Georgia's children andfamilies. Total Funds $18,000,000 Federal Funds and Grants $18,000,000 Federal Funds Not Specifically Identified $18,000,000 Section 21: Economic Development, Department of 1318 1319 1320 1321 1322 Total Funds Other Funds Other Funds- Not Specifically Identified State Funds State General Funds $31,749,270 $20,244 $20,244 $31,729,026 $31,729,026 21.1. Administration Purpose: To influence, affect, and enhance economic development in Georgia and provide information to people and companies to promote the state. 1323 Total Funds $4,919,905 1324 1325 State Funds State General Funds $4,919,905 $4,919,905 The above amounts include the following a4justments, additions, and deletions to the previous appropriation act: 1326 1327 1328 1329 1330 1331 1332 1333 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January 1, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February l, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Provide for an additional reduction to operations. Reduce marketing funds. Reduce funds for the Georgia Shrimp Association. (CC:Remove remaining unexpended funds.) Eliminate l vacant graphics specialist position ($72,965), l vacant programmer position ($68,487), l vacant executive director position ($60,061 ), l vacant administrative position ($38,643), and l vacant systems administrator position ($46,875). State Funds $6,232,628 $13,511 ($44,495) ($243,733) $0 ($559,566) ($30,440) ($373,000) Total Funds $6,232,628 $13,511 ($44,495) ($243,733) $0 ($559,566) ($30,440) ($373,000) House Budget Office ( 102) Page 43 of 170 Tuesday, March 10,2009@ 9:13:28 AM 1334 ~Reduce operating expenses. 1335 Amount appropriated in this Act HBO 3.10 ($75,000) ($75,000)1 $4,9i9:9os$4;9i9.sio5J 1336 1337 1338 21.2. Business Recruitment and Expansion Purpose: Provide assistance to local communities and to the state to recruit, retain, and expand businesses in Georgia. Total Funds $9,388,687 State Funds $9,388,687 State General Funds $9,388,687 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1339 1340 1341 1342 1343 1344 1345 1346 ~Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. ~Defer state employees' salary increases effective January l, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February l, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Provide for an additional reduction to operations. Reduce funds tor domestic and global marketing. Eliminate l office administrative generalist position ($49,814) and l vacant marketing specialist position ($67,240). (CC:Reducefunds for personnel.) Amount appropriated in this Act State Funds $11,256,519 $7,835 ($75,543) ($299,741) Total Funds $11,256,519 $7,835 ($75,543) ($299,741) $0 $0 ($1,074,959) ($1,074,959) ($425,424) ($425,424) ...$9,388;f,ii7'......... $9;388,6'87]I 21.3. Film. Video and Music Purpose: Increase industry awareness ofGeorgia business opportunities, infrastructure resources, and natural resources as they pertain to the film, video, and music industries. 1347 Total Funds $1,027,227 1348 1349 State Funds State General Funds $1,027,227 $1 ,027,227 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1350 1351 1352 1353 1354 1355 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January l, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) ~Reduce marketing funds. Amount appropriated in this Act State Funds $1,197,025 $235 ($6,345) ($33,688) Total Funds $1,197,025 $235 ($6,345)1 ($33,688) ($130,000) ($130,000) $1.o21:227 .. .. $i:az7.2-27j 1356 1357 1358 1359 1360 1361 21.4. Innovation and Technology Purpose: Provide leadership in the recruitment, growth, and marketing ofthe bioscience and technology industry in Georgia. Total Funds $1,515,825 State Funds State General Funds $1,515,825 $1,515,825 The above amounts include the following a4justments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) State Funds $1,932,504 Total Funds $1,932,504 Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January l, 2009. $611 ($6,191) $611 ($6,191) House Budget Office (I 02) Page 44 of I 70 Tuesday, March 10,2009@ 9:13:28 AM 1362 1363 1364 1365 1366 1367 1368 Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926o/o for February and to 0%, effective March 1, 2009.) Provide for an additional reduction to operations. Reduce marketing funds provided to the Georgia Electronic Design Center. Reduce personal services to reflect projected expenditures. Remove contract funds added in FY 2009 for the Herty Advanced Materials Development Center. (CC:Reduce fonds.) Reduce contract funds provided to the Appalachian Community Enterprises for microenterprise loans. Amount appropriated in this Act ($31,822) HB03.10 ($31,822) ($69,560) ($150,000) ($52,217) ($100,000) ($69,560) ($150,000) ($52,217) ($100,000) ($7,500) ($7,500) ------------- ------------------- $1,515,825 $1,515,825 21.5. International Relations and Trade Purpose: Provide international trade opportunities through exports, executive leadership for international relations, and promote Georgia products and companies to other nations. 1369 1370 1371 Total Funds State Funds State General Funds $2,022,863 $2,022,863 $2,022,863 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1372 1373 1374 1375 1376 1377 1378 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January 1, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February 1, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March 1, 2009.) Eliminate 1 vacant business operations position. Reduce marketing funds. Amount appropriated in this Act State Funds $2,440,966 $1,409 ($10,697) ($54,965) ($55,420) ($298,430) $2,022,863 Total Funds $2,440,966 $1,409 ($10,697) ($54,965) ($55,420) ($298,430) $2,022,863 21.6. Small and Minority Business Development Purpose: Provide guidance and support to agencies in maximizing access to state business opportunities for small and minority businesses. 1379 1380 1381 1382 1383 Total Funds Other Funds Other Funds -Not Specifically Identified State Funds State General Funds $853,288 $20,244 $20,244 $833,044 $833,044 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1384 1385 1386 1387 1388 1389 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February 1, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March 1, 2009.) Eliminate I vacant business operations position. Amount appropriated in this Act State Funds $958,904 $845 ($8,376) ($43,020) Total Funds $979,148 $845 ($8,376) ($43,020) ($75,309) ($75,309) $833,044 -------$853-.2881 1390 1391 21.7. Tourism Purpose: Provide information to visitors about tourism opportunities throughout the state and encourage tourism expenditures. Total Funds $10,382,393 State Funds $10,382,393 House Budget Office (102) Page 45 of 170 Tuesday, March 10.2009@ 9:13:28 AM HBO 3.10 1392 1393 1394 1395 1396 1397 1398 1399 1400 1401 1402 1403 1404 State General Funds $10,382,393 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30,2009. (Revised: Reduce employer contribution rate to I.926% for February and to 0%, effective March I, 2009.) Reduce contract funds lor Historic Chattahoochee ($2.500), Woodstock and Statesboro Convention and Visitor Bureaus ($4,000), Georgia Historical Society ($6,000), Washington-Wilkes Visitor Information Center ($2,500), Bainbridge Welcome Center ($9,833 ), Warner Robins Air Force Museum ($2,500) and Local Welcome Centers ($15,513). (CC:Reducefonds to Historic Chattahoochee($2,500)and Georgia Historical Society ($30,000).) Reduce personal services to reflect projected expenditures. Reduce funds for Tourism marketing. Reduce marketing funds for travel, training, and promotional items. Remove funds added in FY 2008 for the Civil War Commemoration planning. Reduce operating expenses for the State Visitor Information Centers. (CC: Reduce funds for State Visitor Information Centers (VIC) to realize savings from altering operating hours at VIC's to a Thursday to Monday schedule and continue to fond operations for the Sylvania and Plains VICs.) Reduce funds received in HB 990 (FY09G) from the Veteran's Wall of Honor. Amount appropriated in this Act State Funds $13,460,178 $9,311 ($46,586) ($243,564) Total Funds! $13,460,1781 $9,311 ($46,586) ($243,564) ($89,346) ($89,346) ($220,000) ($1 ,312,600) ($500,000) ($500,000) ($25,000) ($220,000)1 ($1,312,600) ($500,000) ($500,000) ($25,000) ($150,000) ($150,000) $io,382:J93- ---i;l-o;:i82j-93j The following appropriations are for agencies attached for administrative purposes. 1405 1406 1407 21.8. Payments to Aviation Hall of Fame Purpose: Provide operatingfunds for the Aviation Hall ofFame. Total Funds State Funds State General Funds $44,550 $44,550 $44,550 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1408 1409 1410 1411 Amount !rom prior Appropriation Act (HB990) Provide lor an additional reduction to operations. Reduce operating expenses. Amount appropriated in this Act State Funds Total Funds $50,000 $50,000 ($450) ($450) (i$454,:0s0s0o)--- ----($$454,0,s0s0o)j 1412 1413 1414 1415 1416 1417 1418 21.9. Payments to Golf Hall of Fame Purpose: Provide operatingfundsfor the GolfHall ofFame. Total Funds State Funds State General Funds $98,010 $98,010 $98,010 The above amounts include the following acljustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) State Funds $110,000 Total Fundsl $110,000 Provide for an additional reduction to operations. Reduce funds for personal services ($4,400) and operating expenses ($6,600). Amount appropriated in this Act ($990) ($11,000) $98,010 ($990) ($11 ,000) ---$\is,o-loj 1419 1420 21.10. Payments to Georgia Medical Center Authority Purpose: Provide funds for the Georgia Medical Center Authority. Total Funds State Funds $290,675 $290,675 House Budget Office ( 102) Page 46 of 170 Tuesday, March 10, 2009@ 9:13:28 AM HBO 3.10 1421 State General Funds $290,675 The above amounts include the following ac{justments, additions, and deletions to the previous appropriation act: 1422 1423 1424 1425 1426 Amount from prior Appropriation Act (HB990) Defer state employees' salary increases effective January 1, 2009. Provide for an additional reduction to operations. Reduce operating expenses. (CC:Restore funds to enable the facility to remain open through the end ofthe fiscal year.) Amount appropriated in this Act State Funds $414,189 ($2,901) ($2,613) Total Funds $414,189 ($2,901) ($2,613) ($118,000) ($118,000) --------- -ii29o:i>'is ----------- --$29o,67sJ 1427 1428 1429 21.11. Payments to Georgia Music Hall of Fame Purpose: Provide operatingfimds for the Georgia Music Hall ofFame_ Total Funds $650,437 State Funds $650,437 State General Funds $650,437 The above amounts include the following acijustments, additions, and deletions to the previous appropriation act: 1430 1431 1432 1433 1434 1435 1436 State Funds Total Funds Amount from prior Appropriation Act (HB990) $826,790 $826,790 Defer state employees' salary increases effective January 1, 2009. ($7,071) ($7,071) Reduce the State Health Benefit Plan employer contribution rate from 22.165% o 1.926%, effective February 1, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March 1, 2009.) ($32,691) ($32,691) Provide for an additional reduction to operations. ($6,593) ($6,593) Reduce operating expenses. ($79,998) ($79,998) Remove funds provided in FY 2009 for the Big House. Amount appropriated in this Act ($50,000) ($50,000) ---------- $6so:4:37------------ $6so,437J 1437 1438 1439 21.12. Payments to Georgia Sports Hall of Fame Authority Purpose: Provide operatingfunds to the Georgia Sports Hall ofFame. Total Funds State Funds State General Funds $510,860 $510,860 $510,860 The above amounts include the following acijustments, additions, and deletions to the previous appropriation act: 1440 1441 1442 1443 1444 1445 1446 1447 State Funds Total Funds Amount from prior Appropriation Act (HB990) $651,969 $651,969 eflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. $1,785 $1,785 Defer state employees' salary increases effective January 1, 2009. ($3,960) ($3,960) Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March 1, 2009.) ($20,727) ($20,727) Provide for an additional reduction to operations. ($5,175) ($5,175) Reduce operating expenses. ($88,032) ($88,032) Delete one-time funds provided in FY 2008 for operations. Amount appropriated in this Act ($25,000) ($25,000) --------- -$5io:s6o---- -------- $sio,s6ol 21.13. Civil War Commission 1448 1449 1450 Purpose: Coordinate planning, preservation, and promotion ofstructures, buildings, sites, and battlefields associated with the Civil War, and acquire or provide funds for the acquisition ofCivil War battlefields, cemeteries and other historic properties associated with the Civil War. Total Funds $44,550 State Funds $44,550 State General Funds $44,550 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: State Funds Total Funds llouoe Budget Office (I 02) Page 47 of 170 Tuesday, March 10,2009@ 9:13:28 AM 1451 1452 1453 1454 Amount from prior Appropriation Act (HB990) Provide for an additional reduction to operations. Reduce operating expenses. Amount appropriated in this Act HBO 3.10 $50,000 $50,000 ($450) ($450) ($5,000) ($5,000)1 --- $44:s:sa --- ------- -$44,5-soj Section 22: Education. Department of 1455 Total Funds 1456 1457 Federal Funds and Grants Federal Funds Not Specifically Identified 1458 1459 Other Funds Other Funds- Not Specifically Identified 1460 1461 State Funds State General Funds $9,309,708,402 $1,776,517,223 $1,776,517,223 $26,848,083 $26,848,083 $7,506,343,096 $7,506,343,096 The formula calculation for Quality Basic Education funding assumes a base unit cost of$2,599.15. In addition, all local school system allotments for Quality Basic Education shall be made in accordance with funds appropriated by this Act. 1462 1463 1464 22.1. Academic Coach Purpose: Provide certificatedpublic school teachers who exhibit excellence in the classroom with salary supplements or bonuses in exchange for mentoring other public school teachers and provide mentors to work with teachers ofidentified schools who are in need ofimprovement in the areas of science and math. Total Funds $3,278,492 State Funds $3,278,492 State General Funds $3,278,492 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1465 1466 1467 1468 1469 1470 1471 1472 ~Amount from prior Appropriation Act (HB990) Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Provide for an additional reduction to operations. Reduce funding for the Academic Coach subprogram based on anticipated need. Realize savings from 7 vacant math and science mentor positions and reduce regular operating expenses. Eliminate funding for the Mentor Teacher program. Amount appropriated in this Act State Funds $5,244,353 ($27,261) ($115,982) ($67,128) ($893,710) ($661,780) ($200,000) $3,278,492 Total Funds $5,244,353 ($27,261) ($115,982) ($67,128)1 ($893,710) ($661,780) ($200,000)1 $3;278,4'92j 1473 1474 1475 1476 1477 1478 1479 22.2. Agricultural Education Purpose: Provide students with competencies to make them aware ofthe importance ofthe agricultural industry and develop skills to prepare them for the world ofwork. Total Funds $12,106,355 Federal Funds and Grants $126,577 Federal Funds Not Specifically Identified $126,577 Other Funds $3,540,002 Other Funds- Not Specifically Identified $3,540,002 State Funds $8,439,776 State General Funds $8,439,776 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: l 1480 !Amount from prior Appropriation Act (IIB990) State Funds $8,985,622 Total Funds $12,652,201 House Budget Office ( 102) Page 48 of 170 Tuesday, March 10, 2009@ 9:13:28 AM 1481 1482 1483 1484 1485 1486 1487 1488 Reduce the State Health Benelit Plan employer contribution rate from 18.534% to 8.579%, effective February l, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 8.579% for February and to 3.668%, effective March l, 2009.) Provide for an additional reduction to operations. Provide for a reduction to Food Processing Plants. Provide for a reduction to the Area Teacher Program. Provide for a reduction to Extended Year/Extended Day. Provide for a reduction to Young Farmers. Provide for a reduction to Youth Camps. Amount appropriated in this Act ($255,747) HBO 3.10 ($255,747) $0 $0 ($50,000) ($50,000) ($50,294) ($50,294) ($92,282) ($92,282) ($82,842) ($82,842) ($14,681) ($14,681) . . ----------------- $8,439,776 -~ii2:io6,3.55J 1489 1490 1491 1492 1493 1494 1495 22.3. Central Office Purpose: Act as a service oriented agency supporting local school districts. Total Funds Federal Funds and Grants Federal Funds Not Specifically Identified Other Funds Other Funds -Not Specifically Identified State Funds State General Funds $96,302,086 $53,696,847 $53,696,847 $7,832,201 $7,832,201 $34,773,038 $34,773,038 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1496 1497 1498 1499 1500 1501 1502 1503 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Provide for an additional reduction to operations. Eliminate the teacher liability insurance effective February l, 2009. Realize savings from 40 vacant positions ($1,910,869), operating expenses ($755,634), and contractual services ($1,227,565). Amount appropriated in this Act State Funds $41, 124,236 $99,016 ($435,111) ($1,528,237) ($456,434) ($136,364) ($3,894,068) Total Funds $102,653,284 $99,016 ($435,111) ($1 ,528,23 7) ($456,434) ($136,364) ($3,894,068) 22.4. Charter Schools Purpose: The purpose ofthis appropriation is to support and encourage development and approval ofcharter public schools as one part ofGeorgia's overall school improvement strategy. 1504 Total Funds $10,195,883 1505 Federal Funds and Grants $7,365,691 1506 1507 Federal Funds Not Specifically Identified State Funds $7,365,691 $2,830, I 92 1508 State General Funds $2,830,192 The above amounts include the following aqjustments, additions, and deletions to the previous appropriation act: 1509 1510 1511 1512 1513 1514 1515 Amount from prior Appropriation Act (HB990) Provide for an additional reduction to operations. Reduce planning grants ($25,000). Eliminate funding for 2 temporary positions for the Charter School Commission. Reduce the number of implementation grants from 5 to 2. Reduce facility grants ($50,000). Amount appropriated in this Act State Funds $3,480,193 $0 ($25,000) ($200,001) Total Funds $10,845,884 $0 ($25,000) ($200,001) ($375,000) ($375,000) ($50,000) ($50,000) -- $z:s3o:i9:i-- -- $'io:I9s.ii83J 22.5. Communities in Schools House Budget Office (I 02) Page 49 of 170 Tuesday, March 10,2009@ 9:13:28 AM HB03.10 1516 1517 1518 Purpose: Operate alternative education programs throughout the state, bringing community resources into schools to help students stay in school and prepare for life. Total Funds $1,173,347 State Funds $1,173,347 State General Funds $1,173,347 1519 1520 1521 1522 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) Provide for an additional reduction to operations. Reduce funding by 10%. Amount appropriated in this Act State Funds $1,320,623 Total Funds $1,320,623 ($15,214) ($15,214), ($132,062) ($132,062) -------- iil,l73j47-- -------- $i;i7:3.:347] 22.6. Curriculum Development Purpose: Provide a world-class curriculum that will drive both instruction and assessment for Georgia's teachers and students. 1523 Total Funds $1,378,447 1524 State Funds $1,378,447 1525 State General Funds $1,378,447 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1526 Amount from prior Appropriation Act (HB990) 1527 Provide for an additional reduction to operations. State Funds $1,574,833 ($74,833) Total Fundsl $1,574,833 ($74,833) 1528 Reduce contractual services by I0%. 1529 Amount appropriated in this Act ($121,553) $1,378,447 ($121,553) ---$ij7ii,447] 1530 1531 1532 22.7. Dropout Prevention Purpose: Reduce dropout rates for Georgia students. Total Funds State Funds State General Funds $49,513,321 $49,513,321 $49,513,321 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1533 1534 1535 I 536 1537 1538 State Funds Total Funds !Amount from prior Appropriation Act (HB990) $53,174,636 $53,174,636 Reduce the State Health Benefit Plan employer contribution rate from 18.534% to 8.579%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 8.579% tor February and to 3.668%, effective March I, 2009.) ($2,387,982) ($2,387,982) Reduce funding for graduation coaches based on actual number of coaches. ($1 ,000,000) ($1,000,000)1 Reduce funding for spring training session for graduation coaches. ($33,333) ($33,333) Eliminate startup funds provided for JROTC programs. Amount appropriated in this Act ($240,000) ($240,000)1 ------ -$49j.i3:32T. ----- ..$49:5 i3j-iij 1539 1540 1541 22.8. Equalization Purpose: Provide money to local school systems after assessing an equity breakdown ofthe Local Five Mill Share Program in order to narrow the gap (per pupil) between school systems. Total Funds $556,507,932 State Funds $556,507,932 State General Funds $556,507,932 The above amounts include the following ac;!justments, additions, and deletions to the previous appropriation act: 1542 1543 1544 ~Amount from prior Appropriation Act (HB990) Increase funding for a mid-term adjustment. Amount appropriated in this Act State Funds $548,529,543 $7,978,389 $556,507,932 Total Funds $548,529,543 $7,978,389 $556,507,932 House Budget Office (I 02) Page 50 of 170 Tuesday. March 10,2009@ 9:13:28 AM HB03.10 1545 1546 1547 22.9. Federal Programs Purpose: Coordinate federally funded programs and allocatefederal funds to school systems. Total Funds $1,024,026,289 Federal Funds and Grants $1,024,026,289 Federal Funds Not Specifically Identified $1,024,026,289 22.10. Foreign Language Purpose: Provide funds to schools for foreign language instruction. 1548 Total Funds $0 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1549 1550 1551 Amount from prior Appropriation Act (HB990) Eliminate funds provided for the Georgia Virtual Academy for virtual elementary foreign language. Amount appropriated in this Act State Funds $384,375 ($384,375) $0 Total Funds $384,375 ($384,375) $0 22.11. Georgia Learning Resources System (GLRS) Purpose: Provide training and resources to educators and parents ofstudents with disabilities through a network of I7 centers around the state. 1552 Total Funds $8,351,576 1553 Federal Funds and Grants $8,351,576 1554 Federal Funds Not Specifically Identified $8,351,576 22.12. Georgia Virtual School Purpose: Provide students enrollment in state funded courses via the Internet or in any other manner not involving on-site interaction with a teacher. 1555 1556 Total Funds Other Funds $5,346,429 $722,213 1557 Other Funds -Not Specifically Identified $722,213 1558 State Funds $4,624,216 1559 State General Funds $4,624,216 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1560 1561 1562 Amount from prior Appropriation Act (HB990) Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Provide for an additional reduction to operations. State Funds $4,123,362 ($368,028) ($61,298) Total Fl!D!I~ $4,845,575 ($368,028) ($61,298) 1563 Provide funds for I ,500 additional slots for the Georgia Virtual School program. $930,180 $930,180 1564 Amount appropriated in this Act $4,624,216 $5,346,429 22.13. Georgia Youth Science and Technology 1565 1566 1567 Purpose: Increase interest and enthusiasm in science and the technologies, particularly among elementary and middle school teachers and students. Total Funds $250,000 State Funds $250,000 State General Funds $250,000 The above amounts include the following ac{justments, additions, and deletions to the previous appropriation act: 1568 Amount from prior Appropriation Act (HB990) State Funds $250,000 TotalFunds $250,000 1569 Provide for an additional reduction to operations. $0 $0 1570 Amount appropriated in this Act $250,000 $250,000 House Budget Office (102) Page 51 ofl70 Tuesday, March I0, 2009 @ 9: 13:28 AM HBO 3.\0 1571 1572 1573 22.14. Governor's Honors Program Purpose: Provide intellectually gifted and artistically talented high school students challenging and enriching educational opportunities not usually available to them during the regular school year. Total Funds $1,329,574 State Funds $1,329,574 State General Funds $1,329,574 The above amounts include the following adjustments. additions, and deletions to the previous appropriation act: 1574 1575 1576 1577 1578 1579 !Amount from prior Appropriation Act (HB990) Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22. I65% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Provide for an additional reduction to operations. Reduce contractual services funding. Amount appropriated in this Act State Funds $1,443,893 ($7,483) ($31,836) $0 ($75,000) $1,329,574 Total Funds $1,443,893 ($7,483) ($31,836) $01 ($75,000) $ij29,5'741 1580 1581 1582 22.15. Information Technology Services Purpose: Collect and report accurate data through the development and maintenance ofwebenabled applications. Total Funds $6,849,088 State Funds $6,849,088 State General Funds $6,849,088 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1583 1584 1585 1586 Amount from prior Appropriation Act (HB990) Provide for an additional reduction to operations. Reduce contractual services funding to begin to phase out the program. Amount appropriated in this Act State Funds Total Funds! $7,217,319 $7,217,319! . ...$0 $0! ~~~::~~~81~. ~~~::/~~~~ 1587 1588 1589 22.16. Local 5 Mill Share-Quality Basic Education Purpose: Required local effort based onfive mills oftax on the equalized adjustedproperty tax digest. Total Funds ($1,689,780,568) State Funds ($1,689,780,568) State General Funds ($1,689,780,568) The above amounts include the following acijustments, additions, and deletions to the previous appropriation act: 1590 1591 1592 \Amount from prior Appropriation Act (HB990) Adjust funding for Local Five Mill Share for school systems with declining tax digests. !Amount appropriated in this Act State Funds ($1,690,849,786) $1,069,218 ($! ,689,780,568) Total Funds ($1 ,690,849,786) $1,069,218 ($1 ,689,780,568)1 22.17. National Board Certification 1593 1594 Purpose: Provide the ten percent salary increase for National Board Certified teachers to local systems Oointly administered between the Department ofEducation and the Professional Standards Commission). Total Funds $13,294,628 State Funds $13,294,628 1595 State General Funds $13,294,628 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1596 !Amount from prior Appropriation Act (HB990) State Funds $12,294,628 Total Funds $I 2,294,628 House Budget Office (102) Page 52 of 170 Tuesday, March \0,2009@ 9:13:28 AM HBO 3.10 1597 Increase funds to reflect actual payment to National Board Certified teachers. 1598 Amount appropriated in this Act $1.000,000 $1,000,0001 0000 0 n ii1"3:294:62"8 0 0 0 0 0 0 0 0 5i13:294,ii:i81 1599 1600 1601 1602 1603 1604 1605 22.18. National Science Center and Foundation Purpose: Ignite and promote students' interest in Mathematics and Sciences, develop new ways to use technology in teaching and deploy those methods in our schools. Total Funds $712,500 State Funds State General Funds $712,500 $712,500 The above amounts include the following a4justments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) Provide for an additional reduction to operations. Reduce funds by 10%. State Funds $750,000 ($37,500) $0 Total Funds $750,000 ($37,500) $0 Amount appropriated in this Act $712,500 $712,500 22.19. Non-Quality Basic Education Grants Purpose: Provide grants for purchasing cards for classroom supplies, to fund children in residential education facilities, to compensate high performance principals, to fund migrant education, sparsity, and low incidence special education, and provide grants for one-time projects for local education boards. 1606 Total Funds $27,847,020 1607 1608 State Funds State General Funds $27,847,020 $27,847,020 The above amounts include the following at:ijustments, additions, and deletions to the previous appropriation act: 1609 1610 1611 1612 1613 1614 Amount from prior Appropriation Act (HB990) Provide for an additional reduction to operations. Reduce funding for Migrant Education ($10,396) and Sparsity Grants ($254,098). Reduce funding for Special Needs Scholarships ($113,135) and the Special Education- Low Incidence Grants ($16,534). Reduce funding for classroom cards based on actual expenditures. Reduce grant funds for Residential Treatment Centers. State Funds $28,625,373 ($18,965) ($264,494) ($129,669) ($285,000) ($80,225) Total Funds $28,625,373 ($18,965) ($264,494) ($129,669) ($285,000) ($80,225) 1615 Amount appropriated in this Act $27,84 7,020 $27,84 7,020 1616 1617 1618 1619 1620 22.20. Nutrition Purpose: Provide leadership, training. technical assistance, and resources so local program personnel can deliver meals that support nutritional well-being and performance at school. Total Funds $508,712,754 Federal Funds and Grants $468,889,537 Federal Funds Not Specifically Identified $468,889,537 State Funds $39,823,217 State General Funds $39,823,217 22.21. Preschool Handicapped 1621 1622 1623 Purpose: Provide early intervention so students with disabilities will enter school with the skills to succeed. Total Funds $29,250,869 State Funds $29,250,869 State General Funds $29,250,869 The above amounts include the following acijustments, additions, and deletions to the previous appropriation act: 1624 Amount from prior Appropriation Act (HB990) State Funds $30,358,072 Total Funds $30,358,072 House Budget Office (102) Page 53 of 170 Tuesday, March 10,2009@ 9:13:28 AM 1625 1626 162 7 Reduce the State Health Benefit Plan employer contribution rate from 18.534% to 8.579"/o, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 8.579% for February and to 3.668%, effective March I, 2009.) Provide for an additional reduction to operations. Amount appropriated in this Act ($1,107,203) $0 $29,250,869 HBO 3.10 ($1,107,203) $0 $29,250,869 1628 1629 1630 22.22. Pupil Transportation Purpose: Assist local school systems in their efforts to provide safe and efficient transportation for students to andfrom school and school related activities. Total Funds $170,943,051 State Funds $170,943,051 State General Funds $170,943,051 1631 1632 1633 1634 1635 22.23. Quality Basic Education Program Purpose: Provide funds to school systems for the instruction ofstudents in grades K-12 to ensure that Georgia's K-12 students are academically preparedfor further education and the workplace. Total Funds $8,076,323,095 Federal Funds and Grants $145,317,456 Federal Funds Not Specifically Identified $145,317,456 State Funds $7,931,005,639 State General Funds $7,931,005,639 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1636 1637 1638 1639 1640 1641 1642 1643 1644 1645 State Funds Total Funds Amount from prior Appropriation Act (HB990) $8,480,835,299 $8,480,835,299 Reduce the State Health Benefit Plan employer contribution rate from 18.534% to 8.579%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 8.579% for February and to 3.668%, effective March I, 2009.) ($348,693,969) ($348,693,969) Provide for an additional reduction to operations. ($95,317,456) ($95,317,456) Provide a mid-term adjustment for enrollment growth of0.23%. $77,871,275 $77,871,275 Provide funds for dual enrollment courses. $0 $0 Reduce QBE funding by 2%. ($135,799,719) ($135,799,719) Remove additional QBE enhancements. ($50,000,000) ($50,000,000) Add funds to correct an error in Tift County Public Schools CPI data ($300,000). (CC:lncrease funds for middle school acijustment waivers ($ 75, 499) and mandatory QBE adjustments for charter systems ($1, 734,7 10).) $2,110,209 $2,110,209 Provide $145,317,456 in federal American Recovery and Reinvestment Act fiscal stabilization funds based on Georgia's compliance with maintaining FY 2006 funding levels and other required assurances and pending the approval of the Governor's application for funding. Amount appropriated in this Act $0 $145,317,456 ------------------- -------------------- $7,931,005,639 $8,076,323,095 22.24. Regional Education Service Agencies (RESAs) Purpose: Provide Georgia's 16 Regional Educational Service Agencies with shared services to improve the effectiveness ofeducational programs and services to local school systems. 1646 1647 1648 Total Funds State Funds State General Funds $10,656,151 $10,656,151 $10,656, !51 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1649 1650 1651 1652 1653 Amount from prior Appropriation Act (HB990) Reduce the State Health Benefit Plan employer contribution rate from 18.534% to 8.579%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 8.579% for February and to 3.668%, effective March I, 2009.) Provide for an additional reduction to operations. Reduce funding by 10% in the Regional Education Service Agencies program. Amount appropriated in this Act State Funds $12,408,840 ($511,805) $0 ($1 ,240,884) Total Funds $12,408,840 ($511,805) $0 ($1,240,884) House Budget Office (I 02) Page 54 of 170 Tuesday, March 10, 2009@ 9:13:28 AM HBO 3.10 1654 1655 1656 1657 1658 22.25. School Improvement Purpose: Design and implement a coherent and sustained statewide system ofsupport and process for improvement, providing local education agencies and schools in Georgia with tools and resources as well as intensive supportfor schools not making Adequate Yearly Progress. Total Funds $8,552,849 Other Funds $100,000 Other Funds- Not Specifically Identified $100,000 State Funds $8,452,849 State General Funds $8,452,849 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1659 1660 1661 1662 1663 1664 Amount from prior Appropriation Act (HB990) Defer state employees' salary increases effective January 1. 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Provide for an additional reduction to operations. Realize personal service savings from approximately 5 vacant positions. Amount appropriated in this Act State Funds $10,191,533 ($140,581) ($598,103) Total Funds $10,291,533 ($140,581) ($598,103) ($500,000) ($500,000) $8,452,849 ($500,000) ($500,000) -- is:ss2-.849J 1665 1666 1667 22.26. School Nurses Purpose: Provide appropriate health procedures to allow students to remain in school and increase opportunities for academic success. Total Funds $30,000,000 State Funds $30,000,000 State General Funds $30,000,000 1668 1669 1670 1671 1672 22.27. Severely Emotional Disturbed (SED) Purpose: Provide statewide services to parents and educators ofstudents with disabilities. Total Funds $81,367,221 Federal Funds and Grants $13,359,858 Federal Funds Not Specifically Identified $13,359,858 State Funds $68,007,363 State General Funds $68,007,363 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1673 1674 1675 1676 State Funds Total Funds Amount from prior Appropriation Act (HB990) $70,845,875 $84,205,733 Reduce the State Health Benefit Plan employer contribution rate from 18.534% to 8.579%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 8.579% for February and to 3.668%, effective March I, 2009.) ($2,738,512) ($2,738,512) Provide for an additional reduction to operations. Amount appropriated in this Act ($100,000) ($100,000) -------$i;s,oo7j63---- --$-si:J67,22iJ 1677 1678 1679 1680 1681 22.28. State Interagency Transfers Purpose: Provide health insurance to retired teachers and non-certifiedpersonnel and to pass through funding via a contract. Total Funds $152,475,068 Federal Funds and Grants $19,445,076 Federal Funds Not Specifically Identified $19,445,076 State Funds $133,029,992 State General Funds $133,029,992 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: State Funds Total Funds House Budget Office (I 02) Page 55 of 170 Tuesday, March 10,2009@ 9:13:28 AM 1682 1683 1684 Amount from prior Appropriation Act (HB990) Reduce the State Health Benefit Plan employer contribution rate from 18.534% to 8.579%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 8.579% for February and to 3.668%, effective March I, 2009.) Amount appropriated in this Act $257,462,021 ($124,432,029) HBO 3.10 $276,907,097 ($124,432,029) 22.29. State Schools Purpose: Prepare sensory-impaired and multi-disabled students to become productive citizens by providing a learning environment addressing their academic, vocational, and social development. 1685 1686 1687 1688 1689 1690 1691 1692 1693 Total Funds Other Funds Other Funds - Not Specifically Identified State Funds State General Funds $24,210,351 $1,649,199 $1,649,199 $22,561,152 $22,561,152 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount trom prior Appropriation Act (HB990) Reduce the State Health Benefit Plan employer contribution rate from 18.534% to 8.579%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 8.579% for February and to 3.668%, effective March I, 2009.) Provide for an additional reduction to operations. Amount appropriated in this Act State Funds $23,357,809 ($796,657) $0 $22,561,152 Total Funds $25,007,008 ($796,657) $0 $24,210,351 1694 1695 1696 1697 1698 1699 1700 22.30. Technology/Career Education Purpose: Equip students with academic, technical and leadership skills. Total Funds Federal Funds and Grants Federal Funds Not Specifically Identified Other Funds Other Funds - Not Specifically Identified State Funds State General Funds $51,157,642 $22,273,772 $22,273,772 $13,004,468 $13,004,468 $15,879,402 $15,879,402 The above amounts include the following adJustments, additions, and deletions to the previous appropriation act: 170 I 1702 1703 1704 1705 1706 1707 1708 Amount from prior Appropriation Act (HB990) Reduce the State Health Benefit Plan employer contribution rate from 18.534% to 8.579%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 8.579% for February and to 3.668%, effective March I, 2009.) Provide for an additional reduction to operations. Provide for a reduction to Industry Certification. Provide tor a reduction to High Schools That Work. Provide for a reduction to Youth Apprenticeship. Provide for a reduction to Vocational Supervisors. Amount appropriated in this Act State Funds $16,796,972 ($284,212) Total Funds $52,075,212 ($284,212) $0 $0 ($212,385) ($212,385) ($28,500) ($28,500) ($214,082) ($214,082 ($178,391) ($178,391) i:si:is7,642 ~.--.---- ------------$15,879,402 1709 1710 1711 1712 22.31. Testing Purpose: Adopt a student assessment program consisting ofinstruments, procedures, andpolicies necessary to implement the program. Total Funds $35,718,093 Federal Funds and Grants $13,664,544 Federal Funds Not Specifically Identified $13,664,544 State Funds $22,053,549 House Budget Office ( l02) Page 56 of 170 Tuesday. March 10,2009@9:13:28AM HBO 3.10 1713 1714 1715 1716 1717 1718 State General Funds $22,053,549 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) Provide for an additional reduction to operations. Reduce contractual services for SAT Prep ($1 00,000) and State-Mandated testing ($444,860). Remove unused Advanced Placement funds for private school students. Amount appropriated in this Act State Funds $23,243,020 ($290,536) ($544,860) ($354,075) $22,053,549 Total Funds $36,907,564 ($290,536) ($544,860) ($354,075) -$-35;7is.o-9:iJ 1719 1720 1721 22.32. Tuition for the Multi-Handicapped Purpose: Provide funds to assist school systems that have multi-handicapped students. These funds are intended to assist systems in meeting the high cost ofprivate residential placements and to provide a continuum ofplacements for such students as mandated by Federal regulations. Total Funds $1,658,859 State Funds $1,658,859 State General Funds $1,658,859 The above amounts include the following acijustments, additions, and deletions to the previous appropriation act: 1722 1723 1724 Amount from prior Appropriation Act (HB990) Provide for an additional reduction to operations. Amount appropriated in this Act State Funds Total Funds $1,658,859 $1,658,859 $0 $0 --i1.6ss:ss9---------- -$i;658,i!59J Section 23: Employees' Retirement System 1725 1726 1727 1728 1729 1730 1731 1732 Total Funds Other Funds Agency Funds State Funds State General Funds Intra-State Government Transfers Other Intra-State Government Payments Retirement Payments $27,683,044 $2,928,388 $2,928,388 $7,151,826 $7,151,826 $17,602,830 $1,865 $17,600,965 It is the intent of the General Assembly that the employer contribution rate for the Employees' Retirement System shall not exceed 10.41% for New Plan employees and 5.66% for Old Plan employees. For the GSEPS employees, the employer contribution rate shall not exceed 6.54% for the pension portion of the benefit and 3.0% in employer match contributions for the 40l(k) portion of the benefit. It is the intent of the General Assembly that the employer contribution for Public School Employees' Retirement System shall not exceed $40.82 per member for State Fiscal Year 2009. 1733 1734 1735 23 .1. System Administration Purpose: Collect employee and employer contributions, invest the accumulatedfunds, and disburse retirement benefits to members and beneficiaries. Total Funds $17,314,099 Intra-State Government Transfers $17,314,099 Retirement Payments $17,314,099 1736 1737 1738 23.2. Deferred Compensation Purpose: Provide excellent service to participants in the deferred compensation program for all employees ofthe state, giving them an effective supplementfor their retirement planning. Total Funds $2,929,619 Other Funds $2,928,388 Agency Funds $2,928,388 HOUse Budget Office ( 102) Page 57 of 170 Tuesday, March 10, 2009@ 9:13:28 AM 1739 1740 1741 Intra-State Government Transfers Other Intra-State Government Payments Retirement Payments HBO 3.10 $1,231 $1,865 ($634) 1742 1743 1744 23.3. Georgia Militarv Pension Fund Purpose: Provide retirement allowances and other benefitsfor members ofthe Georgia National Guard. Total Funds $1,323,024 State Funds $1,323,024 State General Funds $1,323,024 1745 1746 1747 1748 1749 23.4. Public School Employee's Retirement System Purpose: Accountfor the receipt ofretirement contributions, ensure sound investing ofsystem funds, and provide timely and accurate payment ofretirement benefits. Total Funds $6,116,302 State Funds $5,828,802 State General Funds $5,828,802 Intra-State Government Transfers $287,500 Retirement Payments $287,500 Section 24: Forestry Commission, Georgia 1750 Total Funds 1751 1752 Federal Funds and Grants Federal Funds Not Specifically Identified 1753 1754 1755 Other Funds Agency Funds Other Funds- Not Specifically Identified 1756 State Funds 1757 State General Funds $47,591,437 $8,610,055 $8,610,055 $5,626,650 $778,747 $4,847,903 $33,354,732 $33,354,732 1758 1759 1760 1761 1762 1763 24.1. Administration Purpose: Administer workforce needs, handle purchasing, accounts receivable and payable, meet information technology needs, and provide oversight that emphasizes customer values and process innovation. Total Funds $3,866,482 Other Funds $8,872 Agency Funds $4,000 Other Funds -Not Specifically Identified $4,872 State Funds $3,857,610 State General Funds $3,857,610 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1764 1765 1766 1767 1768 1769 1770 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Eliminate 1 vacant grounds maintenance position. Reduce regular operating expenses. Replace state funds with federal funds for regular operating expenses. State Funds $4,606,407 $54,656 ($31,966) ($179,058) ($40,000) ($11,906) ($218.711) Total Fun $4,615,27 $54,65 ($3],966 ($179,058 ($40,000) ($1],906 ($218,711 House Budget Office (102) Page 58 of 170 Tuesday, March 10,2009@ 9:13:28 Atd 1771 1772 1773 1774 1775 1776 Reduce regular operating expenses. Reduce contract funds. Replace state funds with federal funds for I filled training otlicer position. Remove one-time funds provided in FY 2007 to construct a bomb shelter in Cairo. Remove one-time funds provided in FY 2007 for 6 fire engines. Amount appropriated in this Act ($36,812) ($60,000) ($40,000) ($60,000) ($125,000) $3,857,610 HBO 3.10 ($36,812) ($60,000) ($40,000) ($60,000) ($125,000) '$3;866,482J 24.2. Forest Management Purpose: Provide forestry inventory data, manage state-ownedforests, provide technical assistance on forest health and water quality issues to forest landowners, administer federal forestry programs, assist communities with management offorested greenspace, marketforestry products, and provide technical assistance to the forestry industry. 1777 1778 1779 1780 1781 1782 1783 1784 1785 1786 1787 1788 1789 1790 1791 1792 1793 1794 1795 1796 1797 Total Funds Federal Funds and Grants Federal Funds Not Specifically Identified Other Funds $10,346,364 $6,555,882 $6,555,882 $707,587 Agency Funds Other Funds - Not Specifically Identified State Funds State General Funds $164,000 $543,587 $3,082,895 $3,082,895 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) Defer state employees' salary increases effective January I, 2009. State Funds $3,863,541 ($30,391) Total Funds $11,127,010 ($30,391) Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, etfective February 1, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) ($293,452) ($293,452) Reduce regular operating expenses. ($34,517) ($34,517) Reduce funds for motor vehicle purchases. ($49,587) ($49,587) Eliminate 2 vacant forest inventory analyst positions. ($22,600) ($22,600) Remove funding for 3 temporary day laborer positions and suspend activities at the Brender-Hitchiti Forest. ($20,000) ($20,000) Reflect a savings in personal services by instituting a 3-month temporary work period for fOrester new hires. ($4,000) ($4,000) Eliminate I vacant sustainable community forester position. ($77,886) ($77,886) Temporarily suspend the Bartram Educational Forest Program and recognize savings by freezing the vacant Bartram Forester position. ($49,587) ($49,587) Eliminate 1 vacant marketing forester position. ($63,000) ($63,000) Reduce funds for personal services to meet additional I% reduction. Amount appropriated in this Act ($135,626) ($135,626) -$3.o&2:&95 i>'lo:346.:i64J 24.3. Forest Protection Purpose: Protect the public andforest resources by detecting and suppressingforest fires, assisting landowners with fire prevention techniques, educating the public about the dangers ofwildfires, and providing programs to support rural fire departments. 1798 Total Funds $31,980,912 1799 Federal Funds and Grants $1,964,173 1800 Federal Funds Not Specifically Identified $1,964,173 1801 Other Funds $3,484,111 1802 Agency Funds $536,167 1803 1804 1805 Other Funds - Not Specifically Identified State Funds State General Funds $2,947,944 $26,532,628 $26,532,628 The above amounts include the following acijustments, additions, and deletions to the previous appropriation act: House Budget Office (102) Page 59 of I70 Tuesday, March 10,2009@ 9:13:28 AM HBO 3.10 1806 1807 1808 1809 1810 1811 1812 1813 1814 1815 1816 1817 1818 1819 1820 1821 1822 1823 State Funds Total Funds'' !Amount from prior Appropriation Act (HB990) $30,850,411 $36,298,695 Defer state employees' salary increases effective January I, 2009. ($1,231,843) ($1,231,843) Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February 1, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Provide for an additional reduction to operations. ($1,403,622) $0 ($1,403,622) $0 Reduce regular operating expenses. ($418,382) ($418,382) Eliminate 1 vacant administrative assistant position. ($38,480) ($38,480) Eliminate 4 temporary day laborer administrative clerk positions in Fire Business Activities. ($38,801) ($38,801) Consolidate county units in Richmond, Peach, Schley and Lincoln with county units in Spirit Creek, Houston. Crawford, Stewart and Sumter due to low activity. ($29,600) ($29,600) Reduce funds for motor vehicle purchases. ($389,000) ($389,000) Replace state general funds with other funds for regular operating expenses. ($360,840) ($360,840) Replace state funds with federal funds for 4.5 FTE fire control positions. ($166,209) ($166,209) Reflect a savings in personal services by instituting a 3-month temporary work period for fire ranger new hires. 1 Reduce funds added in FY 2009 for a helicopter pilot position to reflect projected savings. ($68,000) ($24,238) ($68,000) ($24,238) Remove funds added in FY 2009 for I aviation maintenance inspection position. ($81,768) ($81,768) Reduce contract tlmds. ($25,000) ($25,000)1 Replace state funds with federal funds for 2 temporary welder positions. ($42,000) Replace state general funds with other funds for regular operating expenses. Amount appropriated in this Act $0 ------------------------------------------1 $26,532,628 $31,980,912' 24.4. Tree Improvement Purpose: Provide Georgia's landowners with genetically superior seedlings to ensure increased volume and superior quality oftrees grown. 1824 1825 Total Funds Federal Funds and Grants $154,772 $20,000 1826 Federal Funds Not Specifically Identified $20,000 1827 Other Funds $74,580 1828 Agency Funds $74,580 1829 1830 State Funds State General Funds $60,192 $60,192 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 1831 1832 1833 1834 1835 1836 !Amount from prior Appropriation Act (HB990) Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Eliminate 1 vacant tree orchard supervisor position and 1 vacant tree nursery worker position. Replace state funds with other funds for operating expenses. Amount appropriated in this Act State Funds $123,287 ($653) ($7,442) Total Funds $217,8671 ($653) ($7,442): ($40,000) ($40,000 ($15,000) ($15,000)1 -- --$6o:i92 -- ---- -- -$i s4.71i 1837 1838 1839 1840 24.5. Tree Seedling Nursery Purpose: Produce an adequate quantity ofhigh qualityforest tree seedlings for sale at a reasonable cost to Georgia landowners. Total Funds $1,242,907 Federal Funds and Grants $70,000 Federal Funds Not Specifically Identified $70,000 Other Funds $1,351,500 House Budget Office (I 02) Page 60 of 170 Tuesday, March 10, 2009@ 9:13:28 Aljected caseload growth (Total Funds: $2,671,047). Recognize additional Federal Medical Assistance Percentage (FMAP) funds from the American Recovery and Reinvestment Act of2009. Amount appropriated in this Act State Funds $35,568,642 $1,206 ($23,332) ($136,469) $1,200,000 ($2,317,444) Total Funds $85,825,159 $1,206 ($23,332) ($136,469) $2,671,047 $0 26.4. Adult Addictive Disease Service 2111 2112 2113 2114 2115 2116 2117 2118 2119 Purpose: To provide services to adults for the safe withdrawalfrom abused substances and promote a transition to productive living. Total Funds $87,159,135 Federal Funds and Grants $48,579,098 Prevention and Treatment of Substance Abuse Block Grant (CFDA 93.959) $29,988,615 Temporary Assistance for Needy Families Block Grant (CFDA 93.558) $18,590,483 Other Funds $824,903 Agency Funds $752,583 Other Funds- Not Specifically Identified $72,320 State Funds $37,755,134 State General Funds $37,755,134 The above amounts include the following a4justments, additions, and deletions to the previous appropriation act: 2120 2121 2122 2123 2124 2125 2126 2127 2128 2129 2130 2131 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, etJective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Defer funds for Hope House provided for in FY 2009. Reduce funding for new provider training and quality compliance audits. Reduce state funds to reflect a one-time refund from the employee retirement system. Reflect savings from furloughs affecting employees pay grade 15 and above. Reduce various contracts. Defer funds for Bridges of Hope provided tor in FY 2009. Reduce funding for training in MHDDAD. Reduce Behavioral Health Link contract for the Georgia Crisis and Access Line. State Funds $47,941,247 $783 ($525,607) ($3,074,324) ($350,000) ($66,000) ($1,676,941) ($4,680) ($400,000) ($12,000) ($34,030) ($61,117) Total Funds $100,628,448 $783 ($525,607) ($3,074,324) ($350,000) ($66,000) ($1 ,676,941) ($4,680) ($400,000) ($12,000) ($34,030) ($61,117) House Budget Office (I 02) Page 69 of I70 Tuesday, March I0, 2009 @ 9:13:28 AM 2132 2133 2134 2135 2136 2137 2138 2139 Reduce funding for addictive disease services provided by the United Way Regional Commission. Discontinue funding for opioid maintenance therapy. Reduce funds for non-medically necessary consumer and family assistance community services. Reduce supported employment funding for addictive disease consumers. Reduce funding for the provision of methamphetamine addiction services in northwest Georgia, as treatment can be obtained through other community services. !Reduce funding for core and specialty services. !Reduce TANF funds tor Substance Abuse Treatment, Mental Health and the Developmentally Disabled (Total Funds: $3,283,200). !Amount appropriated in this Act ($50,000) ($1 ,568,628) ($119,388) ($301,476) ($671,387) ($1,271,318) $0 $37,755,134 HBO 3.10 ($50,000) ($1 ,568,628) ($119,388) ($301,476)' ($671 ,387)1 ($1 ,271 ,318) ($3,283,200) $87,159,135 2140 2141 2142 2143 2144 2145 2146 2147 2148 2149 2150 2151 26.5. Adult Development Disabilities Services Purpose: To provide evaluation, residential, support, and education services to promote independencefor adults with developmental disabilities. Total Funds $312,772,139 Federal Funds and Grants $63,602,746 Medical Assistance Program (CFDA 93.778) $20,129,91 I Social Services Block Grant (CFDA 93.667) $30,636,459 Temporary Assistance for Needy Families Block Grant (CFDA 93.558) $78,749 Federal Funds Not Specifically Identified $12,757,627 Other Funds $79,164,086 Agency Funds $53,767,742 Other Funds - Not Specifically Identified $25,396,344 State Funds $170,005,307 State General Funds $159,750,169 Tobacco Funds $10,255,138 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 2152 2153 2154 2155 2156 2157 2158 2159 2160 2161 2162 2163 2164 2165 2166 2167 State Funds Total Fundsl Amount from prior Appropriation Act (HB990) $204,977,518 $329,172,829 Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. $52,456 $52,456 Defer state employees' salary increases effective January I, 2009. ($1,507,563) ($1,507,563) Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March 'I, 2009.) ($8,817 ,889) ($8,817 ,889) Reduce funding tor new provider training and quality compliance audits. ($401,367) ($40 I ,367)1 Reflect savings from furloughs affecting 125 employees pay grade 15 and above. ($187,590) ($187,590) Reduce Behavioral Health Link contract for the Georgia Crisis and Access Line. ($13,403) ($13,403) Defer 3% provider rate increase provided for in FY 2009. Defer funds for Oral Healthcare Resources provided for in FY 2009. ($716,892) ($50,000) ($1 ,942,797) 1 ($50,000)1 Reduce state funds to reflect one-time refund from the employee retirement system. ($1,416,110) ($1,416,110) Reduce various contracts. ($500,000) ($500,000)1 Reduce funds for 135 vacant Mental Retardation Waiver Program slots ($253,259) $0 provided for in FY 2009. (CC:Rejlect increased FMAP.) Reduce motor vehicle purchases. ($1,283,942) ($1 ,283,942)1 Reduce TANF funds for Substance Abuse Treatment, Mental Health and the Developmentally Disabled (Total Funds: $332,485). Increase federal funds to reflect change in Medicaid federal participation rate. Amount appropriated in this Act $0 ($332,485} ($$i1?9o,8,o7o6,s6:J5o2T) $01 $3'1:i;772Xi9 26.6. Adult Essential Health Treatment Services Purpose: To provide treatment and services to low income Georgians with cancer, Georgians at risk ofstroke or heart attacks, and refugees. House Budget Office ( 102) Page 70 of 170 Tuesday, March I0. 2009@ 9: I3:28 Ai'A HB03.10 2168 2169 2170 2171 2172 2173 2174 2175 2176 2177 2178 2179 2180 2181 2182 2183 2184 Total Funds Federal Funds and Grants Preventive Health and Health Services Block Grant (CFDA 93.991) Federal Funds Not Specifically Identified State Funds State General Funds Tobacco Funds $14,230,50 I $3,452,979 $1,210,877 $2,242,102 $10,777,522 $4,302,522 $6,475,000 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) State Funds $12,400,624 Total F!!Dds $15,853,603 Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January 1, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926o/o for February and to 0%, effective March I, 2009.) Reduce general grant-in-aid funding to county boards of health by 3.5%. $5,219 ($38,474) ($225,040) ($57,549) $5,219 ($38,474) ($225,040) ($57,549) Reflect savings from department-wide furlough. ($11,220) ($11,220) Transfer state funded Cancer State Aid positions to tobacco funds. ($140,000) ($140,000) Defer funds for the Georgia Commission to Save the Cure provided for in FY 2009. Recognize administrative efficiencies in the Stroke and Heart Attack Prevention Program. Amount appropriated in this Act ($240,000) ($916,038) $1 0,777,522 ($240,000) ($916,038) $14,230,501 2185 2186 2187 2188 2189 2190 2191 26.7. Adult Forensic Services Purpose: To provide evaluation, treatment and residential services to adult clients referred by Georgia's criminaljustice or corrections system. Total Funds $42,558,063 FederalFundsandGrants $1,115,408 Federal Funds Not Specifically Identified $1,115,408 Other Funds $275,085 Agency Funds $275,085 State Funds $41,167,570 State General Funds $41,167,570 The above amounts include the following acijustments, additions, and deletions to the previous appropriation act: 2192 2193 2194 2195 2196 2197 2198 2199 2200 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January 1, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Reflect savings from furloughs affecting employees pay grade 15 and above. Eliminate 2 vacant forensic diversion coordinators. Eliminate 2 vacant forensic evaluator positions ($200,000) and associated travel ($50,000). Defer expansion of the forensic telemedicine pilot project. Amount appropriated in this Act State Funds $46,249,924 $1,516 ($652,518) ($3,816,642) Total Funds $47,640,417 $1,516 ($652,518) ($3,816,642) ($44,670) ($225,000) ($250,000) ($44,670) ($225,000) ($250,000) ($95,040) ($95,040) $4-I:167:S7ri $42:Ss8,o63J 2201 2202 26.8. Adult Mental Health Services Purpose: To provide evaluation, treatment, crisis stabilization. and residential services to adults with mental illness. Total Funds $234,752,559 Federal Funds and Grants $26,985,790 House Budget Office (I 02) Page 71 of 170 Tuesday, March I0, 2009 @ 9: 13:28 AM HBO 3.10 2203 2204 2205 2206 2207 2208 2209 2210 2211 Community Mental Health Services Block Grant (CFDA 93.958) Medical Assistance Program (CFDA 93.778) Temporary Assistance for Needy Families Block Grant (CFDA 93.558) Federal Funds Not Specifically Identified Other Funds Agency Funds Other Funds -Not Specifically Identified State Funds State General Funds $6,620,728 $8,510,180 $270,319 $11,584,563 $5,909,257 $5,099,844 $809,413 $20 I,857,512 $201,857,512 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 2212 2213 2214 2215 2216 2217 2218 2219 2220 2221 2222 2223 2224 2225 2226 2227 2228 2229 2230 2231 2232 2233 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February 1, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) jReduce funding for new provider training and reduce number of quality compliance audits. jReduce funds for non-medically necessary consumer and family assistance community services. Reduce training for mental illness, developmental disabilities, and addictive diseases. Reflect savings from furloughs affecting employees pay grade 15 and above. Reduce various MHDDAD contracts. Discontinue internship program for mental health consumers. Reduce funding for Centralized Navigation Website. Discontinue funding for the Family to Family program. Reduce Behavioral Health Link contract for the Georgia Crisis and Access Line. Reduce funding for mental health services provided by the United Way Regional Commission. Reduce supported employment funding for mental health consumers. Reduce state funds to reflect one-time refund from the employee retirement system. Reduce motor vehicle purchases. !Reflect savings from a delayed start date for crisis services in the community for the mental health and addictive disease consumers: a. MobiJe Crisis Services start date January 1, 2009 ($1,400,000), b. 3 Assertive Community Treatment start date November 15, 2009 ($866,667), c. 3 Crisis Stabilization Programs start date January I, 2009 ($2,350,000). Reduce TANF funds for Substance Abuse Treatment, Mental Health and the Developmentally Disabled (Total Funds: $949,146). Increase federal funds to reflect change in Medicaid federal participation rate. Increase funds to help community providers cover expenditures for services not reimbursed by Medicaid. Amount appropriated in this Act State Funds $237,141,537 $11,821 ($2,089,913) ($11 ,596,897) Total Funds! $262,475,550 $11,821 ($2,089,913) ($11,596,897) ($303,500) ($762,624) ($140,000) ($133,930) ($1,717,380) ($130,000) ($240,000) ($100,000) $0 ($75,000) ($3,800,000) ($3,369,755) ($210,000) ($4,616,667) ($303,500) ($762,624) ($140,000) ($133,930)1 ($1, 717,380) ($130,000) ($240,000) ($1 00,000)1 $0 ($75,000) ($3,800,000) ($3,369,755) ($210,000) ($4,616,667) $0 ($949,146 ($8,510,180) $2,500,000 $0 $2,500,000 --$2o-I)i57:S-I:i--- ---- $234;752,5'59 2234 2235 2236 2237 2238 26.9. Adult Nursing Home Services Purpose: To provide skilled nursing home services to Georgian's with mental retardation or developmental disabilities. TotalFunds $11,378,001 Other Funds $9,012,772 Agency Funds $9,012,772 State Funds $2,365,229 State General Funds $2,365,229 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 2239 !Amount from prior Appropriation Act (HB990) State Funds $2,383,183 Total Fun $11,395,955 House Budget Office ( 102) Page 72 of 170 Tuesday, March 10.2009@ 9:13:28 AM 2240 2241 2242 Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Reflect savings from I day per month furlough affecting employees pay grade 15 and above. Amount appropriated in this Act HB03.10 $386 $386 ($18.340) ($18,340) $2.365;229.. ... -- ~.-11 :37s.iioi 1 2243 2244 2245 2246 2247 26.10. After School Care Purpose: To expand the provision ofafter school care services and draw down TANF maintenance ofeffort funds. Total Funds $42,000,000 Federal Funds and Grants $14,000,000 Temporary Assistance for Needy Families Block Grant (CFDA 93.558) $14,000,000 Other Funds $28,000,000 Other Funds -Not Specifically Identified $28,000,000 ZZ48 2249 ZZ50 2251 Zl52 Zl53 26.11. Child and Adolescent Addictive Disease Services Purpose: To provide services to children and adolescents for the safe withdrawal from abused substances andpromote a transition to productive living. Total Funds $11,872,326 Federal Funds and Grants $9,733,254 Prevention and Treatment of Substance Abuse Block Grant (CFDA 93.959) $12,840,951 Federal Funds Not Specifically Identified ($3, I 07,697) State Funds $2,139,072 State General Funds $2,139,072 The above amounts include the following adjustments, additions. and deletions to the previous appropriation act: 2254 2255 2256 2257 2258 2259 2260 2261 2262 2263 2264 2265 2266 State Funds Total Funds Amount from prior Appropriation Act (HB990) $9.420,763 $19,154,017 Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. $612 $612 Defer state employees' salary increases effective January I, 2009. ($161,308) ($161,308) Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Reduce funding for new provider training and reduce number of quality compliance audits. ($943,507) ($27,500) ($943,507) ($27,500) Reflect savings from furloughs affecting employees pay grade 15 and above. ($3,290) ($3,290) Reduce various contracts. ($100,000) ($100,000) Reduce Behavioral Health Link contract for the Georgia Crisis and Access Line. ($40,745) ($40,745) Reduce funds for non-medically necessary community support services. ($1,000,000) ($1,000,000) Discontinue funding for the pardons and parole outpatient substance abuse service program. ($1,180,145) ($1,180,145) Defer expansion of a pilot treatment program for families and children. ($3,273,822) ($3,273,822) Reduce funding for child and adolescent substance abuse core services. Amount appropriated in this Act ($551,986) ($551,986) -- -- i>2:139;o72--- ---$-Ii ;872.3-261 2267 2268 2269 2270 2271 2272 2273 26.12. Child and Adolescent Developmental Disabilities Services Purpose: To provide evaluation, residential, support, and education services to promote independence for children and adolescents with developmental disabilities. Total Funds $28,779,937 Federal Funds and Grants $12,791,418 Medical Assistance Program (CFDA 93.778) $7,041,910 Federal Funds Not Specifically Identified $5,749,508 Other Funds $3,722,681 Other Funds - Not Specifically Identified $3,722,681 State Funds $12,265,838 Ho~~~e Budget Office ( 102) Page 73 of I 70 Tuesday. March 10,2009@ 9:13:28 AM HB03.!0 2274 2275 2276 2277 2278 2279 2280 2281 2282 2283 2284 2285 2286 State General Funds $12,265,838 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: ~Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. ~Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February 1, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March 1, 2009.) jReduce training for mental illness, developmental disabilities, and addictive diseases. Reflect savings from furloughs affecting employees pay grade 15 and above. State Funds $20,819,083 $3,983 ($139,370) ($815,189) ($109,167) ($4,760) Total Funds/ $30,542,3591 $3,9831 ($139,370) ($815,189) I ($109,167) ($4,760 Defer 3% provider rate increase provided for in FY 2009. Defer funds for Matthew Reardon provided for in FY 2009. ($146,832) ($50,000) ($397,919)1 ($50,000) Eliminate new funding provided for in FY 2009 for Marcus Institute. ($250,000) ($250,000), Reduce funds for 135 vacant Mental Retardation Waiver Program slots provided for in FY 2009. (CC:Rej/ect increased FMAP.) Increase federal funds to reflect change in Medicaid federal participation rate. Amount appropriated in this Act ($51,872) ($6,990,038) ::1 ----------------------------------------- $12,265,838 $28,779,937 26.13. Child and Adolescent Forensic Services Purpose: To provide evaluation, treatment and residential services to children and adolescents clients referred by Georgia's criminaljustice or corrections system. 2287 Total Funds $2,948,404 2288 State Funds $2,948,404 2289 State General Funds $2,948,404 The above amounts include the following a4justments, additions, and deletions to the previous appropriation act: 2290 2291 2292 2293 2294 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) ~Reflect savings from furloughs affecting 125 employees pay grade 15 and above. State Fynds $3,103,859 $657 ($22,687) ($132,695) ($730) ($22,687)1 ($132,695) ($730)1 2295 Amount appropriated in this Act $2,948,404 $2,948,404 2296 2297 2298 2299 2300 2301 2302 2303 2304 2305 2306 2307 26.14. Child and Adolescent Mental Health Services Purpose: To provide evaluation, treatment, crisis stabilization, and residential services to children and adolescents with mental illness. Total Funds $131,341,924 Federal Funds and Grants $14,067,846 Community Mental Health Services Block Grant (CFDA 93.958) $6,509,895 Medical Assistance Program (CFDA 93.778) $5,516,431 Federal Funds Not Specifically Identified $2,041,520 OtherFunds $51,196,318 Agency Funds $11 Other Funds -Not Specifically Identified $51,196,307 State Funds $65,885,406 State General Funds $65,885,406 Intra-State Government Transfers $192,354 Other Intra-State Government Payments $192,354 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: House Budget Office (I 02) Page 74 of 170 Tuesday, March 10,2009@ 9:13:28 AM HBO 3.10 2308 2309 2310 2311 231Z 2313 2314 2315 2316 2317 2318 2319 2320 2321 2322 2323 2324 2325 2326 2327 2328 Amount from prior Appropriation Act (HB990) State Funds $90,721,809 Total FJ.mds $150,787,896 Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. $4,819 $4,819 Defer state employees' salary increases effective January 1, 2009. ($453,614) ($453,614) Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Reduce training for mental illness, developmental disabilities, and addictive diseases. ($2,653,232) ($44,315) ($2,653,232) ($44,315) Reduce funding for new provider training and reduce number of quality compliance audits. ($676,000) ($802,000) Reduce funds for non-medically necessary community support services. ($3,000,000) ($3,000,000) Reflect savings from furloughs affecting employees pay grade 15 and above. ($24,310) ($24,310) Reduce state funds to reflect one-time refund from the employee retirement system. Reduce various contracts. ($353,507) ($100,000) ($353,507) ($100,000) Replace state general funds with other funds for the transition of consumers from 4 state-operated community homes to the community. ($1, 734,000) ($1, 734,000) Defer planned expansion of summer activities for youth with serious emotional disturbances. ($1 ,000,000) ($1,000,000) Reduce funding for mental health services provided by the United Way Regional Commission. ($25,000) ($25,000) Provide for a savings in the child and adolescent crisis stabilization program. ($723,873) ($723,873) Defer proposed Medicaid rate increase for child and adolescent mental health. ($3,000,000) ($3,000,000) Replace state general funds with other funds for the transition of child and adolescent residential services. ($2,411,355) ($2,411,355) Reduce Behavioral Health Link contract for the Georgia Crisis and Access Line. ($61,117) ($61,117) Reduce motor vehicle purchases. ($39,000) ($39,000) Replace state general funds with other funds for the transition of child and adolescent services in the Outdoor Therapeutic program. ($3,025,468) ($3,025,468) Increase federal funds to reflect change in Medicaid federal participation rate. Amount appropriated in this Act ($5,516,431) $0 ---------------. -- ~------------ . . ~.-.----- $65,885,406 $131,341,924 2329 2330 2331 2332 2333 2334 2335 2336 2337 2338 2339 26.15. Child Care Services Purpose: To permit low income families to be self-reliant while protecting the safety and well-being oftheir children by ensuring access to child care. Total Funds $226,160,885 Federal Funds and Grants $169,839,659 CCDF Mandatory & Matching Funds (CFDA 93.596) $90,698,416 Child Care & Development Block Grant (CFDA 93.575) $64,619,903 Social Services Block Grant (CFDA 93.667) $90 Temporary Assistance for Needy Families Block Grant (CFDA 93.558) $12,115,439 Federal Funds Not Specifically Identified $2,405,811 Other Funds $2,500,000 Agency Funds $2,500,000 State Funds $53,821,226 State General Funds $53,821,226 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 2340 2341 2342 2343 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) State Funds $58,577,959 $286 ($75,325) ($440,587) Total Funds $226,676,511 $286 ($75,325) ($440,587) Ho~~~e Budget Office ( 102) Page 75 of 170 Tuesday, March 10,2009@ 9:13:28 AM 2344 2345 JReduce state funds for the Child Care Services program and replace with TANF funds ($1,835,296) and unobligated Child Care Development Funds (CCDF) ($2,405,811 ). !Amount appropriated in this Act ($4,241, I07) $53,821,226 HBO 3.10 $0 $226,160,885 2346 2347 2348 2349 2350 2351 2352 2353 2354 2355 2356 2357 2358 2359 2360 2361 2362 2363 2364 2365 2366 26.16. Child Support Services Purpose: Encourage and eriforce the parental responsibility ofpayingfinancial support. Total Funds Federal Funds and Grants $89,580,919 $64,007,108 Social Services Block Grant (CFDA 93.667) Federal Funds Not Specifically Identified Other Funds Agency Funds Other Funds -Not Specifically Identified State Funds State General Funds Intra-State Government Transfers Other Intra-State Government Payments $120,000 $63,887, I08 $2,841,500 $2,541,500 $300,000 $22,336,551 $22,336,551 $395,760 $395,760 The above amounts include the following acijustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.!65% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Reflect savings from furloughs affecting 116 employees pay grade 15 and above. Eliminate 33 vacant positions. Reflect savings from discontinuing the call center contract with United Way and providing service with internal staff through a virtual call center. Reduce district attorney contracts and eliminate I district attorney legal services contract. Reduce program funding and maximize federal contributions. Amount appropriated in this Act State Funds $24,963,922 $770,782 ($228,796) ($1,338,257) Total F!!Dds $94,205,955 $770,782 ($228, 796)1 ($1 ,338,257) ($83,!00) ($476,000) ($300,000) ($244,412)1 ($1 ,400,000) ($882,353} ($272,000) ($602,000)1 ($700,000) ($700,000) $22.336:s:s,- ...... $s9:sso.919i 2367 2368 2369 2370 2371 2372 2373 2374 2375 2376 2377 2378 2379 2380 2381 26.17. Child Welfare Services Purpose: Investigate allegations ofchild abuse abandonment and neglect and to provide services to protect the child and strengthen thefamily. Total Funds $286,640, !49 Federal Funds and Grants $165,238,249 CCDF Mandatory & Matching Funds (CFDA 93.596) $721,335 Community Service Block Grant (CFDA 93.569) $4,000 Foster Care Title IV-E (CFDA 93.658) $28,858,623 Medical Assistance Program (CFDA 93.778) $13,045,051 Social Services Block Grant (CFDA 93.667) $8,264,167 TANF Transfers to Social Services Block Grant (CFDA 93.558) $25,800,000 Temporary Assistance for Needy Families Block Grant (CFDA 93.558) $66,839,688 Federal Funds Not Specifically Identified $21,705,385 Other Funds $26,438,482 Other Funds - Not Specifically Identified $24,830,076 Prior Year Funds- Other $1,608,406 State Funds $94,963,418 State General Funds $94,963,418 House Budget Office (I 02) Page 76 of 170 Tuesday, March 10, 2009@ 9:13:28 AM HB03.10 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 2382 2383 2384 2385 2386 2387 2388 2389 2390 2391 2392 2393 2394 2395 2396 Amount from prior Appropriation Act (HB990) State Funds $117,613,541 Total Funds $323,659,907 Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, e!Tective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Reduce child protective services caseworkers through attrition and maintain a 15:1 caseload ratio (Total Funds: $14,451,878). ($2,807,408) ($3,479,704) ($7,595,616) ($2,807 ,408) ($3,479,704) ($14,451 ,878) Defer Regional Assessment Center funding provided in FY 2009 (Total Funds: $1,194,101). ($560,000) ($1,194,101) Reduce state funded contracts through lower utilization and administrative efficiencies (Total Funds: $426,466). ($200,000) ($426,466) Transfer state funds to Adoption Services to fund projected caseload growth. ($1,200,000) ($1 ,200,000) Transfer $1,471,047 in federal funds from Child Welfare Services program to Adoption Services program to fund projected caseload growth. $0 ($1,471,047) Reflect savings from special I day per month DFCS furlough for pay grade 12 and above (Total Funds: ($5,405,410). ($2,534,666) ($5,405,410) Reduce TANF funds based on historical expenditures (Total Funds: $4,839,159). $0 ($4,839,159) Reflect savings from department-wide furlough for employees pay grade 15 and above (Total Funds: $1,757,085). ($825,830) ($1,757,085) Increase federal funds to reflect change in Medicaid federal participation rate. ($1,124,588) $0 Increase funds for the Rainbow House. $12,500 $12,500 Reduce funds due to the Targeted Case Management moratorium. Amount appropriated in this Act ($2,334,811) $0 -------$94.963:41-8--------$286;64oj-49J 26.18. Direct Care Support Services 2397 2398 2399 2400 2401 2402 2403 2404 2405 2406 Purpose: Provide facility support services and direct patient support therapies. Total Funds Federal Funds and Grants Federal Funds Not Specifically Identified Other Funds Agency Funds Other Funds - Not Specifically Identified State Funds State General Funds Intra-State Government Transfers Other Intra-State Government Payments $163,180,964 $3,205,526 $3,205,526 $41,506,342 $40,682,332 $824,010 $113,313,562 $113,313,562 $5,155,534 $5,155,534 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 2407 2408 2409 2410 2411 2412 2413 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Reflect savings from furloughs affecting employees pay grade 15 and above. Reduce motor vehicle purchases. Amount appropriated in this Act State Funds $122,634,924 $138,941 ($2,205,756) ($6,814,829) Total Funds $172,502,326 $138,941 ($2,205,756) ($6,814,829) ($259,500) ($259,500) ($180,218) ($180-,-2--1-8-1) ----------- uu ----------- u--- u- $113,313,562 $163,180,964 2414 2415 26.19. Elder Abuse Investigations and Prevention Purpose: Prevent disabled adults and elder persons from abuse, exploitation and neglect, and investigate situations where it might have occurred. Total Funds $17,397,116 Federal Funds and Grants $4,251,150 House Budget Office (102) Page 77 of 170 Tuesday, March 10,2009@ 9:13:28 AM HB03.IO 2416 2417 2418 2419 2420 2421 2422 Medical Assistance Program (CFDA 93.778) $99,654 Social Services Block Grant (CFDA 93.667) $2,279,539 Federal Funds Not Specifically Identified $1,871,957 Other Funds $76,015 Other Funds- Not Specifically Identified $76,015 State Funds $13,069,951 State General Funds $13,069,951 The above amounts include the following a4iustments, additions, and deletions to the previous appropriation act: 2423 2424 2425 2426 2427 2428 2429 2430 2431 !Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. ~Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) ~Reflect savings from department-wide furlough. Discontinue the Public Guardianship program ($250,000), eliminate associated !vacant state office position ($77,880), and utilize existing Adult Protection Services staff to serve clients. Reduce state funds to reflect additional federal funding for Targeted Case Management (TCM) available in FY 2009. Increase federal funds to reflect change in Medicaid federal participation rate. Amount appropriated in this Act State Funds $14,577,451 $11,309 ($91,322) ($534,151) Total Funds $18,404,962 $11,309 ($91,322) ($534,151) ($65,802) ($327,880) ($65,802) ($327,880) ($400,000) $0 ($99,654) $0 $1\o69:9:s-i--------- $-17:397,,-i6 2432 2433 2434 2435 2436 2437 2438 2439 2440 2441 26.20. Elder Community Living Services Purpose: Provide Georgians who need nursing home level ofcare the option ofremaining in their own communities. Total Funds $116,229,233 Federal Funds and Grants $49,317,781 Medical Assistance Program (CFDA 93.778) $7,882,457 Social Services Block Grant (CFDA 93.667) $3,761,430 Federal Funds Not Specifically Identified $37,673,894 Other Funds $121,742 Agency Funds $121,742 State Funds $66,789,710 State General Funds $61,715,833 Tobacco Funds $5,073,877 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 2442 2443 2444 2445 2446 2447 2448 2449 2450 2451 2452 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) !Reduce contract expenditures through reduced utilization and administrative efficiencies. Transfer state funds from the Elder Community Living Services program to the Elder Support Services program. Transfer Tobacco Funds from the Elder Support Services program to the Elder Community Living Services program. Reflect savings from department-wide furlough. Defer Community Care Service Program (CCSP) rate increase provided for in FY 2009. Reduce funds for Alzheimer's respite services. Reduce funding for Senior Connections in DeKalb County. State Funds $78,540,174 $3,230 ($7,031) ($41,120) ($7,057) ($1,409,144) $1,409,144 ($20,994) ($1,350,227) ($190,281) ($20,000) Total Fund. $120,097,240 $3,230, ($7,031) ($41,120) ($7,057)1 ($1,409,144) $1,409,144 ($20,994) ($1,350,227) ($190,281) ($20,000) House Budget Office ( 102) Page 78 of I70 Tuesday, March 10, 2009@ 9:13:28 AM 2453 2454 2455 2456 2457 2458 2459 2460 Reduce funding for the Haralson County Senior Center. Discontinue funding for Alzheimer's Congregational Respite training. Discontinue funding for Naturally Occurring Retirement Communities (NORCs). Discontinue Wellness: Take Charge of Your Health program ($336,000) and eliminate associated vacant state office position ($66,169). Reduce funding for wellness and nutrition education programs. Reduce funds for non-Medicaid home and community based respite services through attrition. Increase federal funds to reflect change in Medicaid federal participation rate. Amount appropriated in this Act ($15,000) ($96,000) ($282,500) ($402,169) ($560,330) ($878,528) ($7,882,457) HB03.10 ($15,000) ($96,000) ($282,500) ($402,169) ($560,330) ($878,528) $0 2461 2462 2463 2464 2465 2466 26.21. Elder Support Services Purpose: Assist older Georgians, so that they may live in their homes and communities, by providing health, employment, nutrition, and other support and education services. Total Funds $8,034,072 Federal Funds and Grants $5,901,407 Federal Funds Not Specifically Identified $5,901,407 State Funds $2,132,665 State General Funds $1,014,736 Tobacco Funds $1,117,929 The above amounts include the following acljustments, additions, and deletions to the previous appropriation act: 2467 2468 2469 2470 2471 2472 2473 2474 2475 2476 2477 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Transfer state funds from the Elder Community Living Services program to the Elder Support Services program. Transfer Tobacco Funds from the Elder Support Services program to the Elder Community Living Services program. Discontinue the Life Long Planning program ($970,071) and eliminate associated vacant state office position ($70,820). Discontinue the GeorgiaCares Prescription Assistance program ($300,000) and eliminate associated vacant state office position ($58,220). Discontinue funding for Naturally Occurring Retirement Communities (NORCs). Defer funds for Nutritional Services Incentive Program provided for in FY 2009. Amount appropriated in this Act State Funds $4,586,229 $719 ($573) ($3,349) $1,409,144 ($1,409,144) ($1 ,040,891) ($358,220) ($267,500) ($783,750) $2,132,665 Total Funds $10,487,636 $719 ($573) ($3,349) $1,409,144 ($1,409,144) ($1,040,891) ($358,220) ($267,500) ($783,750) $8,034,072 26.22. Eligibility Determination Purpose: To promote access to health care for low income families, children, pregnant women and persons who are aged, blind or disabled. 2478 Total Funds $125,004,089 2479 Federal Funds and Grants $64,061,277 2480 Foster Care Title IV-E (CFDA 93.658) $1,982,030 2481 Low-Income Home Energy Assistance (CFDA 93.568) $346,557 2482 Temporary Assistance for Needy Families Block Grant (CFDA 93.558) $500,000 2483 2484 2485 2486 1487 Federal Funds Not Specifically Identified Other Funds Other Funds- Not Specifically Identified State Funds State General Funds $61,232,690 $4,187,397 $4,187,397 $56,755,415 $56,755,415 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: House Budget Office (I 02) Page 79 of 170 Tuesday, March 10,2009@ 9:13:28 AM 2488 2489 2490 2491 2492 2493 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases efJective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) !Reduce eligibility determination positions through attrition (Total Funds: $1,263,292). Amount appropriated in this Act State Funds $56,870,673 $1,391,702 ($127,799) ($747,515) HBO 3.10 I Total Funds $125,750,993 $1,391,7021 ($127,799) ($747,515) ($631,646) ($1,263,292) $56,7ss:4.15 $i2s:oo4.os9 26.23. Emergency Preparedness/Trauma System Improvement 2494 2495 2496 Purpose: Prepare for natural disasters, bioterrorism, and other emergencies, as well as improving the capacity ofthe state's trauma system. Total Funds $47,643,644 Federal Funds and Grants $42,726,666 Maternal and Child Health Services Block Grant (CFDA 93.994) $407,750 2497 2498 2499 Preventive Health and Health Services Block Grant (CFDA 93.991) Federal Funds Not Specifically Identified State Funds $1,147,504 $41,171,412 $4,916,978 2500 State General Funds $4,916,978 The above amounts include the following atijustments, additions, and deletions to the previous appropriation act: 2501 2502 2503 2504 2505 2506 2507 2508 2509 2510 2511 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%. effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Reduce contract expenditures through reduced utilization and administrative efficiencies. Eliminate 3 vacant positions. Reduce general grant-in-aid funding to county boards of health by 3.5%. Reflect savings from department-wide furlough. Reflect savings related to reduced expense for antiviral storage. Reduce funds for designated trauma centers. Amount appropriated in this Act State Funds $6,401,703 $9,184 ($22,835) ($133,559) Total Fundsl $49,128,369 $9,184 ($22,835)1 ($133,559) ($7,540) ($7,540) ($125,854) ($33,901) ($70,220) ($100,000) ($1 ,000,000) $4,9i6:9i8'""' ($125,854) ($33,901) ($70,220) ($100,000) ($1,000,000) $47;64:3,64~ 2512 2513 2514 2515 2516 26.24. Energy Assistance Purpose: To assist low-income households in meeting their immediate home energy needs. Total Funds $28,665,632 Federal Funds and Grants $24,281,180 Low-Income Home Energy Assistance (CFDA 93.568) $24,281,180 Other Funds $4,384,452 Other Funds- Not Specifically Identified $4,384,452 2517 2518 2519 2520 2521 26.25. Epidemiology Purpose: Monitor, investigate, and respond to disease, injury, and other events ofpublic health concern. Total Funds $11,915,502 Federal Funds and Grants $6,419,324 Preventive Health and Health Services Block Grant (CFDA 93.991) $196,750 Federal Funds Not Specifically Identified $6,222,574 Other Funds $53,000 House Budget Office (102) Page 80 of 170 Tuesday. March 10,2009@ 9:13:28 AM HB03.10 2522 2523 2524 2525 2526 2527 2528 2529 2530 2531 2532 2533 2534 2535 2536 Other Funds -Not Specifically Identified $53,000 State Funds $5,390,358 State General Funds $5,274,721 Tobacco Funds $115,637 Intra-State Government Transfers $52,820 Other Intra-State Government Payments $52,820 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) State Funds $5,996,602 Total Funds $12,521,746 Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January 1, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February l, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Reduce contract expenditures through reduced utilization and administrative efficiencies. Reduce funds to reflect department-wide furlough. Reduce general grant-in-aid funding to county boards of health by 3.5%. Eliminate 3 vacant positions. Amount appropriated in this Act $!,008 ($57,698) ($337,487) $1,008 ($57,698) ($337,487) ($1,130) ($1,130) ($46,780) ($46,780) ($24,203) ($24,203) ($139,954) ($139,954) ---------------- ------------------ $5,390,358 $11,915,502 2537 2538 2539 2540 2541 2542 2543 2544 26.26. Facility and Provider Regulation Purpose: Inspect and license foster care residentialfacilities, childplacing agencies, and health care facilities. Total Funds $15,416,914 Federal Funds and Grants $7,585,002 Foster Care Title IV-E (CFDA 93.658) $312,568 Federal Funds Not Specifically Identified $7,272,434 Other Funds $70,000 Other Funds- Not Specifically Identified $70,000 State Funds $7,761,912 State General Funds $7,761,912 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 2545 2546 2547 2548 2549 2550 2551 2552 2553 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Eliminate the following vacant positions: a. I Rules Coordinator & I Complaint Intake Manager ($148,871) b. 2 Adult Day care positions ($212,500) c. I Diagnostic Surveyor ($14,330) d. I Personal Care Home surveyor ($77,771) Reflect savings from furloughs affecting 125 employees pay grade 15 and above. Reduce State Fire Marshal Office contract. Reduce operating expenses. Amount appropriated in this Act State Funds $8,759,268 $5,996 ($54,807) ($320,573) ($453,472) ($121,300) ($3,200) ($50,000) $7,761,912 Total Funds $16,414,270 $5,996 ($54,807) ($320,573) ($453,472) ($121,300) ($3,200) ($50,000) $15,416,914 2554 2555 26.27. Family Violence Services Purpose: To provide safe shelter and related services for victims offamily violence and their dependent children and to provide education aboutfamily violence to communities across the state. Total Funds $12,850,708 Federal Funds and Grants $7,848,758 House Budget Office (102) Page 81 of 170 Tuesday, March 10,2009@ 9:13:28 AM HB03.10 2556 2557 2558 2559 2560 2561 2562 2563 2564 Preventive Health and Health Services Block Grant (CFDA 93.991) Temporary Assistance for Needy Families Block Grant (CFDA 93.558) Federal Funds Not Specifically Identified State Funds State General Funds $200,470 $5,565,244 $2,083,044 $5,001,950 $5,001,950 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) Eliminate new funding for family violence shelters provided for in FY 2009. Eliminate new funding for sexual assault centers provided for in FY 2009. Amount appropriated in this Act State Funds $6,151,950 ($615,000) ($535,000) $5,001,950 Total Fundsl $14,000,708 ($615,000) ($535,000) $12,850,708 2565 2566 2567 26.28. Federal and Unobligated Balances Purpose: Reflect balances offederal funds from prior years. No services are provided. Total Funds Federal Funds and Grants TANF Block Grant - Unobligated Balance $37,348,536 $37,348,536 $37,348,536 The above amounts include the following adjustments, additions. and deletions to the previous appropriation act: 2568 2569 2570 !Amount from prior Appropriation Act (HB990) Reflect TANF Unobligated Balance. Amount appropriated in this Act State Funds $0 $0 $0 Total Funds! $21 ,966,009 $15,382,527 $37,348,536 2571 2572 2573 2574 2575 2576 2577 26.29. Food Stamp Eligibilitv and Benefits Purpose: To promote the nutritional well being ofGeorgia's low-income families and children by providing assistance in purchasing groceries. Total Funds $91,139,087 Federal Funds and Grants $53,495,947 Federal Funds Not Specifically Identified $53,495,947 Other Funds $12,409 Other Funds- Not Specifically Identified $12,409 State Funds $37,630,731 State General Funds $37,630,731 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 2578 2579 2580 2581 2582 \Amount from prior Appropriation Act (HB990) State Funds $39,590,489 Total Funds] $93,658,984 Defer state employees' salary increases etlective January I, 2009. ($204,350) ($204,350) Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) ($1,195,269) ($1, 195,269)1 !Reduce eligibility determination positions through attrition (Total Funds: $1,120,178). Amount appropriated in this Act ($560,139) ($1,120,278) -- -- $3-7.63a:7:3i-- -- --- $9i;i3i62---------- '$4:7i-,',ii84J 4139 4140 4141 4142 4143 4144 40.5. Local Tax Officials Retirement and FICA Purpose: Provide state retirement benefits and employers' share ofFICA to local tax officials and their staffi. Total Funds $5,990,030 State Funds $5,990,030 State General Funds $5,990,030 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) Add funds to pay the employer portion of retirement benefits tor local tax officials. Amount appropriated in this Act State Funds $5,149,163 $840,867 $5,990,030 Total Fundsi $5,149,163' $840,867 $5,990,0301 4145 4146 4147 4148 4149 40.6. Revenue Processing Purpose: Ensure all tax payments are received, credited, and deposited according to sound business practices and the law, and ensure all tax returns are reviewed and recorded to accurately update taxpayer information. Total Funds $38,529,934 Other Funds $426,769 Other Funds - Not Specifically Identified $426,769 State Funds $38,103,165 State General Funds $38,103,165 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 4150 4151 4152 4153 4154 4155 4156 4157 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate tiom 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926o/o for February and to 0%, effective March I, 2009.) Reduce contractual services for internal information technology projects. Eliminate 9 vacant positions. Reduce personal services costs through an 8-day agency-wide furlough. Reduce the temporary labor force and associated operating costs as a result of eliminating two shifts. State Funds $42,190,866 $136,089 ($254,794) ($1,299,705) ($184,509) ($84,782) $0 ($2,400,000) Total Funds $42,617,635 $136,089 ($254,794) ($1,299,705) ($184,509)1 ($84,782 $' ($2,400,000 House Budget Office (I 02) Page 132 of 170 Tuesday, March I0, 2009 @ 9:13:28 AM 4158 !Amount appropriated in this Act HB03.10 4159 4160 4161 40.7. Salvage Inspection Purpose: Inspect rebuilt salvage vehicles. Total Funds $1,469,728 State Funds $1,469,728 State General Funds $1,469,728 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 4162 4163 4164 4165 4166 4167 Amount from prior Appropriation Act (HB990) Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Realize operational efficiencies. Reduce personal services costs through an 8-day agency-wide furlough. Amount appropriated in this Act State Funds $1,704,133 ($15,501) ($79,071) ($100,000) ($39,833) $1,469,728 Total Funds $1,704,133 ($15,501) ($79,071) ($100,000) ($39,833) $1.469,728 4168 4169 4170 40.8. State Board ofEqua1ization Purpose: Examine the proposed assessments ofeach class oftaxpayers or property and the digest of proposed assessments as a whole to determine that they are reasonably apportioned among the several tax jurisdictions, and reasonably uniform with the values set on other classes ofproperty throughout the state. Total Funds $5,000 State Funds $5,000 State General Funds $5,000 40.9. Tag and Title Registration 4171 4172 4173 4174 Purpose: Establish motor vehicle ownership. Total Funds Other Funds Other Funds- Not Specifically Identified State Funds $24,088,548 $3,695,700 $3,695,700 $20,392,848 4175 State General Funds $20,392,848 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 4176 4177 4178 4179 4180 4181 4182 4183 4184 4185 4186 State Fund Total Funds Amount from prior Appropriation Act (HB990) $23,449,239 $27,144,939 Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. $119,100 $119,100 Defer state employees' salary increases effective January I, 2009. ($119,194) ($119,194) Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) ($608,012) ($608,012) Realize operational efficiencies. ($90,000) ($90,000) Eliminate 4 vacant and 4 filled positions. ($448,000) ($448,000) Reduce personal services costs through an 8-day agency-wide furlough. ($326,785) ($326,785) Defer non-mandated supply purchases and services for counties associated with tag and title registration. ($393,000) ($393,000) Eliminate funding for 17 hourly and 14 temporary labor positions. ($785,500) ($785,500) Realize operational etliciencies by relying on one statutorily required notice to ($405,000) ($405,000) inform vehicle owners who are non-compliant with insurance requirements. Amount appropriated in this Act -------$2.o,39z:s48---------$-24;o88j.48J 40.10. Tax Compliance Purpose: Ensure all taxpayers pay the correct amount oftaxes owed under the law. House Budget Office (I 02) Page 133 ofl70 Tuesday, March 10,2009@ 9:13:28 AM HBO 3.10 4187 4188 4189 4190 4191 4192 4193 4194 Total Funds $49,073,352 Federal Funds and Grants $210,000 Federal Funds Not Specifically Identified $210,000 Other Funds $15,636,944 Agency Funds $10,000,000 Other Funds - Not Specifically Identified $5,636,944 State Funds $33,226,408 State General Funds $33,226,408 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 4195 4196 4197 4198 4199 4200 4201 4202 4203 4204 4205 !Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. ~Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benetit Plan employer contribution rate from 22.165% 'to 1.926%, effective February l, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March l, 2009.) Reduce contractual services for internal information technology projects. Realize operational efticiencies. Eliminate 5 vacant and 2 tilled positions. Reduce personal services costs through an 8-day agency-wide furlough. Reduce out-of-state travel expenses for auditors. Delay hiring 3 vacant compliance auditor positions added in FY 2009 until January l, 2009. Amount appropriated in this Act State Funds $36,119,723 $2,143 ($296,060) ($1,510,206) ($202,668) ($99,999) ($339,375) $0 ($300,000) ($147,150) $33,226,408 Total Fundsi $51 ,966,667! $2,143 ($296,060) ($1 ,510,206) ($202,668) ($99,999) ($339,375) $0 ($300,000) ($147,150) $49,073,352 Section 41: Secretary of State 4206 Total Funds 4207 Other Funds 4208 Other Funds -Not Specifically Identified 4209 Records Center Storage Fee 4210 State Funds 4211 State General Funds $36,608,327 $1,939,894 $1,504,123 $435,771 $34,668,433 $34,668,433 41.1. Administration Services 4212 4213 4214 Purpose: Provide administrative support to the Office ofSecretary ofState and its attached agencies. Total Funds $6,909,745 Other Funds $127,578 Other Funds- Not Specifically Identified $127,578 4215 State Funds $6,782,167 4216 State General Funds $6,782,167 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 4217 4218 4219 4220 4221 4222 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January l, 2009. Reduce the State Health Benetit Plan employer contribution rate from 22.165% to 1.926%, effective February l, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March l, 2009.) ~Provide for an additional reduction to operations. Reduce personal services ($301,156), eliminate 3 positions in the Administration subprogram ($660,395), and reduce funding for temporary positions ($13,346). State Funds $8,452,027 $128 ($88,686) ($414,835) ($186,570) ($974,897) Total Funds $8,579,605 $128 ($88,686) ($414,835) ($186,570) ($974,897) House Budget Office ( 102) Page 134 of I 70 Tuesday. March 10,2009@ 9:13:28 AM 4223 4224 Reduce funding for the Martin Luther King, Jr. holiday celebration based on prior year expenditures. Amount appropriated in this Act HBO 3.10 ($5,000) ($5,000) $6.782: i 67. $6;9o9ii45 4225 4226 4227 4228 4229 4230 4231 4232 4233 4234 4235 4236 4237 4238 41.2. Archives Purpose: Assist state agencies in adequately documenting their activities, administering their records management programs, scheduling their records, and transferring their non-current records to the State Records Center. Total Funds Other Funds Other Funds - Not Specifically Identified Records Center Storage Fee State Funds State General Funds $5,938,622 $532,671 $96,900 $435,771 $5,405,951 $5,405,951 The above amounts include the following acijustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) State Funds $6,363,415 Total Funds $6,896,086 Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Provide for an additional reduction to operations. Eliminate 19 positions to ret1ect reorganization. $70 ($38,824) ($184,002) $0 ($522,783) $70 ($38,824) ($184,002) $0 ($522,783) Reduce program-wide operating expenses based on streamlined service delivery. Amount appropriated in this Act ($211,925) $5,405,951 ($211,925) $5,938,622 41.3. Capitol Tours Purpose: Provide guided informational tours ofthe Capitol. 4239 4240 4241 Total Funds State Funds State General Funds $159,922 $159,922 $159,922 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 4242 4243 4244 4245 4246 Amount from prior Appropriation Act (HB990) Ret1ect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Amount appropriated in this Act State Funds $168,558 $3 ($1,596) ($7,043) $159,922 Total Funds $168,558 $3 ($1,596) ($7,043) $159,922 4247 4248 4249 4250 4251 4252 41.4. Corporations Purpose: Accept and review findings made pursuant to statutes; issue certifications ofrecords on file; and, provide information to the public on allfiled entities. Total Funds $1,927,777 Other Funds $739,512 Other Funds- Not Specifically Identified $739,512 State Funds State General Funds $1,188,265 $1,188,265 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) State Funds $1,339,523 Total Funds $2,079,035 House Budget Office (I 02) Page 135ofl70 Tuesday, March I0. 2009 @ 9:13:28 AM HB03.10 4253 4254 4255 4256 4257 !Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. $50 $50 ~Defer state employees' salary increases effective January I, 2009. ($19,261) ($19,261) Reduce the State Healfh Benefit Plan employer contribution rate from 22. 165% ,to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) ($97,047) ($97,047) [Provide for an additional reduction to operations. Amount appropriated in fhis Act ($35,000) ($35,000) --- --- $'1,'188;265 ---------- $1;927,7'77] 4258 4259 4260 4261 4262 41.5. Elections Purpose: Administer all duties imposed upon the Secretary ofState by providing all requiredfiling and public information services, performing all certification and commissioning duties required by law and assisting candidates, local governments, and citizens in interpreting and complying with all election, voter registration andfinancial disclosure laws. Total Funds $6,177,127 Other Funds $340,133 Other Funds -Not Specifically Identified $340,133 State Funds $5,836,994 State General Funds $5,836,994 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 4263 4264 4265 4266 4267 4268 4269 4270 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Healfh Benefit Plan employer contribution rate from 22.165% 'to 1.926%, effective February I, 2009 fhrough June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, efl'ective March I, 2009.) Provide for an additional reduction to operations. Realize savings from fhe consolidation of mail routes ($3,000), utilization of existing supply of voter registration applications ($20,600), and publication of fhe Official Directory of Elected Officials online ($25,000). Reduce funds for contracts. Amount appropriated in fhis Act State Funds $6,029,562 $671 ($20,845) ($98,794) Total Fungs $6,369,695 $671 ($20,845)' ($98,794) ($25,000) ($48,600) ($25,000) ($48,600) $0 $01 $5,836;994 ____ ----. -$6;i 77.X:i71 4271 4272 4273 4274 4275 4276 4277 4278 4279 4280 4281 4282 41.6. Professional Licensing Boards Purpose: Protect the public health and welfare by supporting all operations ofBoards which license professions. Total Funds $7,645,208 Other Funds $150,000 Other Funds - Not Specifically Identified State Funds $150,000 $7,495,208 State General Funds $7,495,208 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) State Funds $8,755,732 Total Fun~ $8,905,732 Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. $129 ($74,484) $129 ($74,484)1 Reduce fhe State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) ($353,256) ($353,256) Eliminate 18 filled positions and reduce funding for 6 vacant positions. ($750,913) ($750,913) Reduce operating expenses related to per diem and fees for exam proctors ($82,000) ($82,000) ($53,000) and contractual services as related to direct exam expenses ($29,000). Amount appropriated in fhis Act -------- $-7,495;2()8------$7;645',2os House Budget Offic.: (1 02) Page 136 of 170 Tuesday. March I0, 2009 @ 9: 13:28 AM HBO 3.10 4283 4284 4285 4286 4287 4288 4289 4290 4291 4292 4293 4294 41.7. Securities Purpose: Provide for registration, compliance, and enforcement ofthe provisions ofthe Georgia Codes, and provide iriformation to the public regarding subjects ofsuch codes. Total Funds $1,563,361 Other Funds $50,000 Other Funds -Not Specifically Identified $50,000 StateFunds $1,513,361 State General Funds $1,513,361 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926o/o for February and to Oo/o, effective March I, 2009.) Provide for an additional reduction to operations. Reduce funding for 3 vacant positions. State Funds $1,862,983 $17 ($22,507) ($106,669) ($15,000) ($205,463) Total Funds $1,912,983 $17 ($22,507) ($106,669) ($15,000) ($205,463) Amount appropriated in this Act $1,513,361 $1,563,361 The following appropriations are for agencies attached for administrative purposes. 4295 4296 4297 41.8. Georgia Commission on the Holocaust Purpose: Teach the lessons ofthe Holocaust to present andfuture generations ofGeorgians in order to create an awareness ofthe enormity ofthe crimes ofprejudice and inhumanity. Total Funds $309,385 State Funds $309,385 State General Funds $309,385 The above amounts include the following adjustments. additions, and deletions to the previous appropriation act: 4298 4299 4300 4301 4302 4303 4304 4305 State Funds Total Funds Amount from prior Appropriation Act (HB990) $364,819 $364,819 Defer state employees' salary increases effective January I, 2009. ($3,173) ($3,173) Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) ($17,946) ($17,946) Provide for an additional reduction to operations. $0 $0 Reduce personal services for part-time exhibit coordinators. ($20,000) ($20,000) Reduce consulting fees for teacher training provided state-wide. ($6,815) ($6,815) Reduce travel agency-wide. Amount appropriated in this Act ($7,500) ($7,500) --------------------------- -------------- $309,385 $309,385 41.9. Georgia Drugs and Narcotics Agency 4306 4307 4308 Purpose: Protect the health, safety, and welfare ofthe general public by providing an enforcement presence to oversee all laws and regulations pertaining to controlled substances and dangerous drugs. Total Funds $1,301,681 State Funds $1,301,681 State General Funds $1,301,681 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 4309 4310 4311 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. State Funds $1,713,440 $3,435 ($54,627) Total Funds $1,713,440 $3,435 ($54,627) House Budget Office (I 02) Page 137 ofl70 Tuesday. March 10,2009@ 9:13:28 AM 4312 4313 4314 4315 4316 fReduce the State Health Benefit Plan employer contribution rate from 22.165% 'to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) 'Provide for an additional reduction to operations. Defer pay raise for compliance investigators funded in FY 2009. Defer filling 2 vacant compliance investigator positions and reduce personal services agency-wide. !Amount appropriated in this Act ($87,674) ($13,209) ($175,000) ($84,684) $1,301,681 HB03.10 ($87,674) ($13,209) ($175,000)! ($84,684)1 $1,301,681 41.1 0. Real Estate Commission 4317 4318 4319 Purpose: Administer the license law for real estate brokers and salespersons, and provide administrative support to the Georgia Real Estate Appraisers Board in their administration ofthe Real Estate Appraisal. Total Funds $3,182,182 State Funds $3,182,182 State General Funds $3,182,182 The above amounts include the following acijustments, additions, and deletions to the previous appropriation act: 4320 4321 4322 4323 4324 4325 4326 4327 'Amount from prior Appropriation Act (HB990) Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March 1,2009.) ~Provide for an additional reduction to operations. Eliminate I vacant investigator position ($50,000) and I vacant investigative support position ($20,000), and fill 2 investigator positions for only 6 months ($50,000). Remove funding for the Home Inspectors Licensing Board funded in FY 2009 due to the veto of enabling legislation. Reduce motor vehicle purchases. Realize telecommunications savings. State Funds $3,671,540 ($29,332) ($127,696) ($20,071) ($120,000) ($130,000) ($18,000) ($16,259) Total Fundsi $3,671,540 ($29,332) ($127,696) ($20,071) ($120,000) ($130,000) ($18,000) ($16,259) 4328 4329 4330 4331 Eliminate the use of printed transcripts for Commission meetings, and increase the frequency of teleconference meetings. ($16,000) ($16,000) Reduce the frequency of administrative hearings by I administrative hearing per month tor 6 months. ($12,000) ($12,000) Replace state funds with other funds. Amount appropriated in this Act $0 $0j -------- i>'3:1s2:i&2---------- i3:isz:lsi 41.11. State Ethics Commission 4332 4333 4334 Purpose: Protect the integrity ofthe democratic process, and ensure compliance by candidates, public officials, non-candidate campaign committees, lobbyists, and vendors with Georgia's Campaign and Financial Disclosure requirements. TotalFunds $1,493,317 StateFunds $1,493,317 State General Funds $1,493,317 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 4335 4336 4337 4338 4339 4340 rmount from prior Appropriation Act (HB990) Defer state employees' salary increases effective January 1, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Provide for an additional reduction to operations. Reduce funding for personal services through a combination of agency-wide furloughs, attrition, and reductions in force. Reduce the purchase of new and replacement computer software and equipment. State Funds $1,782,791 ($17,719) ($87,342) ($15,145) ($76,788) ($42,000) Total Funds $1,782,791 ($17,719)! ($87,342)1 I ($15,!45) ($76,788) ($42,000) House Budget Office (I 02) Page 138 of 170 Tuesday. March 10,2009@ 9:13:28 AM 4341 4342 4343 Reduce funding for travel, training, and supplies and materials. Eliminate funding for the purchase of court reporting services, hearing transcripts, and other contractual services. Amount appropriated in this Act HBO 3.10 ($41 ,980) ($8,500) ($41 ,980)1 ($8,500) ....... "i;'i,49:ij"6"""""""""""$i:493",3"i71 Section 42: Soil and Water Conservation Commission 4344 Total Funds 4345 Federal Funds and Grants 4346 Federal Funds Not Specifically Identified 4347 Other Funds 4348 Agency Funds 4349 State Funds 4350 State General Funds 4351 Intra-State Government Transfers 4352 Other Intra-State Government Payments $8,515,993 $1,717,500 $1,717,500 $2,631,971 $2,631,971 $2,946,901 $2,946,901 $1,219,621 $1,219,621 4353 4354 4355 4356 4357 4358 4359 4360 4361 42. L Administration Purpose: Protect, conserve, and improve the soil and water resources ofthe State ofGeorgia. Total Funds $699,497 State Funds $699,497 State General Funds $699,497 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: State Fund~ Total Funds Amount from prior Appropriation Act (HB990) $744,561 $744,561 Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. $2,187 $2,187 Defer state employees' salary increases effective January I, 2009. ($10,768) ($10,768) Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) ($36,483) ($36,483) Provide for an additional reduction to operations. Amount appropriated in this Act $0 $0 ...-..--.-$699;497.---.-..... -$699,4971 4362 4363 4364 4365 4366 4367 4368 4369 4370 4371 4372 4373 4374 42.2. Conservation of Agricultural Water Supplies Purpose: Conserve the use ofGeorgia's ground and surface water by agricultural water users. Total Funds $4,218,643 Federal Funds and Grants $1,465,000 Federal Funds Not Specifically Identified $1,465,000 Other Funds $2,351,971 AgencyFunds $2,351,971 State Funds $401,672 State General Funds $401,672 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) State Fung~ $322,300 Total Funds $4,139,271 Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Deter state employees' salary increases effective January I, 2009. $968 ($6,014) $968 ($6,014) Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Redirect funds from Water Resources and Land Use Planning to the Conservation of Agricultural Water Supplies program for essential repairs and maintenance to the Dawson field office. Amount appropriated in this Act ($15,582) ($15,582) $100,000 $100,000 $4oi:i>'i:i ___________i4:2iii,6-4:il House Budget Office (I 02) Page 139ofl70 Tuesday. March 10,2009@ 9:13:28 AM HB03.IO 42.3. Conservation of Soil and Water Resources 4375 4376 4377 4378 4379 4380 4381 4382 4383 Purpose: Conserve Georgia's rich natural resources through voluntary implementation of conservation best management practices on agricultural lands. Total Funds $3,242,680 Federal Funds and Grants $252,500 Federal Funds Not Specifically Identified $252,500 Other Funds $280,000 Agency Funds $280,000 State Funds $1,490,559 State General Funds $1,490,559 Intra-State Government Transfers $1,219,621 Other Intra-State Government Payments $1,219,621 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 4384 4385 4386 4387 4388 4389 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January 1, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March 1, 2009.) \Replace state funds with other funds in personal services. Amount appropriated in this Act State Funds $1,656,609 $2,123 ($43,749) ($78,424) Total Funds $3,408,730 $2,123 ($43,749) ($78,424) ($46,000) ($46,000) ----------------------------------- $1,490,559 $3,242,680 4390 4391 4392 42.4. USDA Flood Control Watershed Structures Purpose: Provide flood retarding, water quality, recreation, and water supply benefits to Georgia citizens. Total Funds $97,755 State Funds $97,755 State General Funds $97,755 The above amounts include the following acfjustments, additions, and deletions to the previous appropriation act: 4393 4394 4395 4396 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March 1, 2009.) Amount appropriated in this Act State Funds $98,810 $37 ($1,092) Total FundsI $98,810 $37 ($1,092} $97,755 ------ '"$97,75~ 4397 4398 4399 42.5. Water Resources and Land Use Planning Purpose: Improve understanding ofwater use and develop plans that improve water management and efficiency. Total Funds $257,418 State Funds $257,418 State General Funds $257,418 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 4400 !Amount from prior Appropriation Act (HB990) 4401 Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. State Funds $750,559 $18 Total Fun..A $750,5591 $181 House Budget Office (102) Page 140 of 170 fuesday, March 10, 2009@ 9:13:28 AM 4402 4403 4404 4405 4406 4407 Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Provide tbr an additional reduction to operations. Reduce contract funds. Reduce funds in personal services. Redirect funds from Water Resources and Land Use Planning program to the Conservation of Agricultural Water Supplies program for essential repairs and maintenance to the Dawson field office. Amount appropriated in this Act ($300) ($29,859) ($343,000) ($20,000) ($100,000) ----------------$257,418 HB03.10 ($300) ($29,859) ($343,000) ($20,000) ($100,000) $257,418 Section 43: Student Finance Commission, Georgia 4408 Total Funds 4409 Federal Funds and Grants 4410 Federal Funds Not Specifically Identified 4411 Other Funds 4412 Other Funds - Not Specifically Identified 4413 State Funds 4414 Lottery Funds 4415 State General Funds $588,613,880 $520,653 $520,653 $12,472,493 $12,4 72,493 $575,620,734 $546,762,979 $28,857,755 4416 4417 4418 4419 4420 4421 43.L Accel Purpose: Allow students to pursue postsecondary study at approved public and private postsecondary institutions, while receiving dual high school and college creditfor courses successfully completed. Total Funds $4,500,000 State Funds $4,500,000 Lottery Funds $4,500,000 The above amounts include the following acijustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) Increase Accel to meet the projected need. State Funds $4,200,000 $300,000 Total Funds $4,200,000 $300,000 Amount appropriated in this Act $4,500,000 $4,500,000 4422 4423 4424 43.2. Engineer Scholarship Purpose: Provide forgivable loans to Georgia residents who are engineering students at Mercer University (Macon campus) and retain those students as engineers in the state. Total Funds $710,000 State Funds $710,000 Lottery Funds $710,000 4425 4426 4427 43.3. Georgia Military College Scholarship Purpose: Provide outstanding students with a full scholarship to attend Georgia Military College, thereby strengthening Georgia's National Guard with their membership. Total Funds $1,228,708 State Funds $1,228,708 Lottery Funds $1,228,708 4428 4429 4430 43.4. Governor's Scholarship Program Purpose: Recognize graduating Georgia high school seniors who are valedictorians or STAR students oftheir class by providing a scholarship to attend an eligible postsecondary institution in Georgia. Total Funds $1,329,200 Other Funds $400,000 Other Funds - Not Specifically Identified $400,000 House Budget Office (I 02) Page 141 ofl70 Tuesday, March 10,2009@ 9:13:28 AM HB03.IO 4431 4432 4433 4434 4435 State Funds State General Funds $929,200 $929,200 The above amounts include the following aqjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) Reduce the Governor's Scholarship Program to meet the projected need. Amount appropriated in this Act State Funds Total Funds: $1,629,200 $2,029,2001 ($700,000) ($700,000) $929,200 :&i:329.2ooJ 4436 4437 4438 43.5. Guaranteed Educational Loans Purpose: Provide service cancelable loans to students enrolled in criticalfields ofstudy, which include nursing, physical therapy and pharmacy. Total Funds $3,184,883 State Funds $3,184,883 State General Funds $3,184,883 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 4439 4440 4441 Amount from prior Appropriation Act (HB990) Reduce Guaranteed Educational Loans to meet the projected need. !Amount appropriated in this Act State Funds $3,599,883 ($415,000) $3,184,883 Total Funds $3,599,8831 ($415,000) $3,184,883 43.6. HERO Scholarship Purpose: Provide educational grant assistance to members ofthe Georgia National Guard and US. Military Reservists who served in combat zones and the spouses and children ofsuch members. 4442 Total Funds $798,000 4443 4444 Other Funds Other Funds- Not Specifically Identified $718,000 $718,000 4445 4446 State Funds $80,000 State General Funds $80,000 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: I 4447 !Amount from prior Appropriation Act (HB990) 4448 Reduce the HERO Scholarship to meet the projected need. State Funds $200,000 ($120,000) Total Funds' $918,000 ($120,000) 4449 Amount appropriated in this Act $80,000 $798,000 4450 4451 4452 4453 4454 4455 4456 4457 4458 43.7. HOPE Administration Total Funds $5,798,264 Other Funds Other Funds - Not Specifically Identified State Funds $500,000 $500,000 $5,298,264 Lottery Funds $5,298,264 The above amounts include the following acfjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) Defer state employees' salary increases effective January I, 2009. State Funds $5,488,608 ($60,332) TotalF~ $5,988,608, ($60,332)1 Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% tbr February and to 0%, effective March I, 2009.) Amount appropriated in this Act ($130,012) ($130,012) $5,298,264 .. "$5;798,2'64 4459 4460 43.8. HOPE GED Purpose: Award a $500 voucher once to each student receiving a general educational development (GED) diploma awarded by the Technical College System ofGeorgia. Total Funds $2,356,654 State Funds $2,356,654 House Budget Office (102) Page 142 of 170 Tuesday, March 10, 2009@ 9:13:28 AM "' HB03.10 4461 Lottery Funds $2,356,654 The above amounts include the following a4justments, additions, and deletions to the previous appropriation act: 4462 4463 4464 Amount from prior Appropriation Act (HB990) Decrease HOPE GED to meet the projected need. Amount appropriated in this Act State Funds $2,461,614 Total Funds $2,461,614 ($1 04,960) ($1 04,960) .---- --$2,356:65"4-- ........$2;356,654J 4465 4466 4467 43.9. HOPE Grant Purpose: Provide grants to students seeking a diploma or certificate at a public postsecondary institution. Total Funds $123,816,042 State Funds $123,816,042 Lottery Funds $123,816,042 4468 4469 4470 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) State Funds $113,251,243 Total Funds $113,251,243 Increase the HOPE Grant to meet the projected need. Amount appropriated in this Act $10,564,799 $10,564,799 ---sii3,8i6:o4i---$i23;8i6,042J 4471 4472 4473 4474 4475 4476 43.10. HOPE Scholarships- Private Schools Purpose: Provide merit scholarships to students seeking an associate or baccalaureate degree at an eligible private postsecondary institution. Total Funds $42,323,094 State Funds Lottery Funds $42,323,094 $42,323,094 The above amounts include the following at:fjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) State Funds $52,177,437 Total Funds $52,177,437 Decrease HOPE Scholarships- Private Schools to meet the projected need. Amount appropriated in this Act ($9,854,343) ($9,854,343) ... ..:S4"2.323:o94. .. ---$42::J23-,o94J 4477 4478 4479 4480 4481 4482 43.11. HOPE Scholarships- Public Schools Purpose: Provide merit scholarships to students seeking an associate or baccalaureate degree at an eligible public postsecondary institution. Total Funds $355,086,391 State Funds $355,086,391 Lottery Funds $355,086,391 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) Adjust HOPE Scholarships- Public Schools to meet the projected need. State Funds $354,276,159 $810,232 Total Funds $354,276,159 $810,232 Amount appropriated in this Act $355,086,391 $355,086,391 4483 4484 4485 43.12. Law Enforcement Dependents Grant Purpose: Provide educational grant assistance to the children ofGeorgia law enforcement officers, firefighters, andprison correctional officers who were permanently disabled or killed in the line of duty, to attend an eligible private or public postsecondary institution in Georgia. Total Funds $50,911 State Funds $50,911 State General Funds $50,911 43.13. Leveraging Educational Assistance Partnership Program (LEAP) House Budget Office (102) Page 143 of 170 Tuesday. March I0. 2009 @ 9: 13:28 AM HBO 3.10 4486 4487 4488 4489 4490 4491 4492 Purpose: Provide educational grant assistance to residents ofGeorgia who demonstrate substantial financial need to attend eligible postsecondary institutions in Georgia. Total Funds $1,487,410 Federal Funds and Grants $520,653 Federal Funds Not Specifically Identified $520,653 Other Funds $200,000 Other Funds - Not Specifically Identified $200,000 State Funds $766,757 State General Funds $766,757 4493 4494 4495 4496 4497 4498 43.14. North Ga. Military Scholarship Grants Purpose: Provide outstanding students with a full scholarship to attend North Georgia College and State University, thereby strengthening Georgia's Army National Guard with their membership. Total Funds $1,137,763 State Funds $1,137,763 State General Funds $1,137,763 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) State Funds $683,951 Total Funds' $683,951: Increase the North Georgia Military Scholarship Grant to meet the projected need. Amount appropriated in this Act $453,812 $1,137,763 $453,812! $1,137,763 4499 4500 4501 43.15. North Georgia ROTC Grants Purpose: Provide Georgia residents with non-repayable financial assistance to attend North Georgia College and State University and to participate in the Reserve Officers Training Corps program. Total Funds $535,146 State Funds $535,146 State General Funds $535,146 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 4502 4503 4504 !Amount !rom prior Appropriation Act (HB990) !Increase grant funding to meet projected need. Amount appropriated in this Act State Funds $507,479 $27,667 '$'535:14'6'''''' Total Funds $507,479 $27,667 '''$5j5j46j 4505 4506 4507 43.16. Promise Scholarship Purpose: Provide forgivable loans to students in theirjunior and senior year who aspire to be teachers in Georgia public schools. Total Funds $5,855,278 State Funds $5,855,278 Lottery Funds $5,855,278 4508 4509 4510 43.17. Public Memorial Safety Grant Purpose: Provide educational grant assistance to the children ofGeorgia law enforcement officers, firefighters, Emergency Medical Technicians (EMTs), and correctional officers who were permanently disabled or killed in the line ofduty, to attend a public postsecondary institution in Georgia. Total Funds $255,850 State Funds $255,850 Lottery Funds $255,850 43.18. Teacher Scholarship Purpose: Provide forgivable loans to teachers seeking advanced education degrees in critical shortage fields ofstudy. House Budget Office (I 02) Page 144 of 170 Tuesday, March 10,2009@ 9:13:28 AM 4511 4512 4513 Total Funds State Funds Lottery Funds HBO 3.10 $5,332,698 $5,332,698 $5,332,698 4514 4515 4516 4517 4518 4519 4520 4521 43.19. Tuition Equalization Grants Purpose: Promote the private segment ofhigher education in Georgia by providing non-repayable grant aid to Georgia residents who attend eligible private postsecondary institutions. Total Funds Other Funds Other Funds- Not Specifically Identified $32,101,574 $10,654,493 $10,654,493 State Funds State General Funds $21,447,081 $21,447,081 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) State Funds $23,311,802 Total Funds $33,966,295 Reduce the Tuition Equalization Grant to meet the projected need. Amount appropriated in this Act ($1,864,721) ($1,864,721) .......$2'1.447:osi .........$32:ioi5.741 The following appropriations are for agencies attached for administrative purposes. 4522 4523 4524 4525 4526 4527 4528 4529 4530 4531 43.20. Nonpublic Post Secondary Education Commission Purpose: Authorize private postsecondary schools in Georgia; provide transcripts for students who attended schools that closed; resolve complaints. Total Funds $726,014 State Funds $726,014 State General Funds $726,014 The above amounts include the following adjustments. additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) State Fund~ $803,910 Total Funds $803,910 Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. $1,498 $1,498 Defer state employees' salary increases effective January I, 2009. ($8,538) ($8,538) Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) ($43,500) ($43,500) Provide for an additional reduction to operations. ($7,356) ($7,356) Reduce operating expenses. Amount appropriated in this Act ($20,000) ($20,000) ....... $726:o-14- .... .... $726,oi41 Section 44: Teachers' Retirement S:~::stem 4532 Total Funds 4533 4534 4535 Other Funds Other Funds- Not Specifically Identified State Funds 4536 4537 4538 State General Funds Intra-State Government Transfers Retirement Payments $28,053,277 $448,481 $448,481 $1,368,000 $1,368,000 $26,236,796 $26,236,796 It is the intent of the General Assembly that the employer contribution rate for the Teachers' Retirement System shall not exceed 9.28% for State Fiscal Year 2009. 44.1. Local/Floor COLA Purpose: Provide retirees from local retirement systems a minimum allowance upon retirement and a post-retirement benefit adjustment (COLA) whenever such adjustment is granted to teachers who House Budget Office (I 02) Page 145 of 170 Tuesday, March 10,2009@ 9:13:28 AM HBO 3.10 4539 4540 4541 retired under TRS. Total Funds State Funds State General Funds $1,368,000 $1,368,000 $1,368,000 The above amounts include the fOllowing adjustments, additions, and deletions to the previous appropriation act: 4542 !Amount from prior Appropriation Act (HB990) 4543 Adjust funding for Floor/COLA based on projected lapse. State Funds $1,523,000 ($155,000) TotalFunQ: $1,523,000 ($155,000)1 4544 Amount appropriated in this Act $1,368,000 $1 ,368,0001 4545 4546 4547 4548 4549 44.2. System Administration Purpose: To provide all services to active members, including: service purchases, refunds, retirement counseling, and new retirement processing. Total Funds $26,685,277 Other Funds $448,481 Other Funds -Not Specifically Identified $448,481 Intra-State Government Transfers $26,236,796 Retirement Payments $26,236,796 Section 45: Technical Colle~:;e S:~::stem ofGeor~:;ia 4550 4551 4552 Total Funds Federal Funds and Grants Federal Funds Not Specifically Identified 4553 4554 4555 Other Funds Agency Funds Other Funds- Not Specifically Identified 4556 4557 4558 4559 State Funds State General Funds Intra-State Government Transfers Other Intra-State Government Payments $571,548,711 $60,500,000 $60,500,000 $190,640,000 $190,600,000 $40,000 $319,433,711 $319,433,711 $975,000 $975,000 4560 4561 4562 4563 45.1. Administration Purpose: Contribute to the economic, educational, and community development ofGeorgia by providing quality technical education, adult literacy education, continuing education, and customized business and industry workforce training to the citizens ofGeorgia. Total Funds $13,840,494 Federal Funds and Grants $3,800,000 Federal Funds Not Specifically Identified $3,800,000 Other Funds $1,440,000 4564 Agency Funds $1,400,000 4565 4566 4567 Other Funds - Not Specifically Identified State Funds State General Funds $40,000 $8,600,494 $8,600,494 The above amounts include the following acfjustments, additions, and deletions to the previous appropriation act: 4568 4569 4570 4571 4572 4573 \Amount from prior Appropriation Act (HB990) Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926o/o for February and to 0%, eftbctive March I, 2009.) Provide for an additional reduction to operations. Reduce operating expenses. Reduce personal services. Amount appropriated in this Act State Funds $10,213,558 ($437,025) ($68,478) ($204,443) ($903,118) $8,600,494 Total Funds $15,453,5581 ($437,025) ($68,478)1 ($204,443) ($903,118) $i3:s4o,494, House Budget Office ( 102) Page 146 of 170 Tuesday. March I0, 2009 @ 9: 13:28 AM HB03.10 45.2. Adult Literacy Purpose: Enable every adult learner in Georgia to acquire the necessary basic skills- reading, writing, computation, speaking, and listening- to compete successfully in today's workplace, strengthen family foundations, and exercise full citizenship. 4574 4575 4576 Total Funds Federal Funds and Grants Federal Funds Not Specifically Identified $32,762,328 $15,400,000 $15,400,000 4577 4578 4579 4580 Other Funds Agency Funds State Funds State General Funds $3,200,000 $3,200,000 $14,162,328 $14,162,328 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 4581 4582 4583 4584 4585 Amount from prior Appropriation Act (HB990) Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Provide for an additional reduction to operations. Reduce Adult Literacy Grants. Amount appropriated in this Act State Funds $16,297,100 ($572,988) ($112,690) ($1,449,094) $14,162,328 Total Funds $34,897,100 ($572,988) ($112,690) ($1,449,094) $32,762,328 4586 4587 4588 4589 4590 4591 4592 4593 4594 4595 4596 4597 4598 45.3. Economic Development (Quick Start) Purpose: Provide a number ofprograms and services designed to assist businesses and industries with their training needs. Total Funds $23,946,794 Federal Funds and Grants Federal Funds Not Specifically Identified $300,000 $300,000 Other Funds $8,975,000 Agency Funds $8,975,000 State Funds State General Funds $14,671,794 $14,671,794 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) State Funds $16,719,604 Total Funds $25,994,604 Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Provide for an additional reduction to operations. Reduce funding for Quick Start. ($323,722) ($116,612) ($1,407,476) ($323,722) ($116,612) ($1,407,476) Eliminate funding for a post-graduate engineering program at Chattahoochee Technical College. Amount appropriated in this Act ($200,000) $14,671,794 ($200,000) $23,946,794 4599 4600 4601 4602 4603 4604 4605 4606 45.4. Technical Education Purpose: Provide quality technical education and special workforce services. The primary role is to ensure that all programs and services excel in meeting the individual's needfor career success and the community's needfor continued economic growth and development. Total Funds $500,999,095 Federal Funds and Grants $41,000,000 Federal Funds Not Specifically Identified $41,000,000 Other Funds $177,025,000 Agency Funds $177,025,000 State Funds $281,999,095 State General Funds $281,999,095 Intra-State Government Transfers $975,000 House Budget Office (I 02) Page 147ofl70 Tuesday, March 10,2009@ 9:13:28 AM 4607 Other Intra-State Government Payments HBO 3.10 $975,000 The above amounts include the following a4justments, additions, and deletions to the previous appropriation act: 4608 4609 4610 4611 4612 4613 4614 4615 4616 !Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. JReduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) !Provide for an additional reduction to operations. Reduce personal services ($8,872,677) and operating expenses ($17,658,391) formula fi.mding for the technical colleges. Reduce funding for the Regents Program. Reduce funding for Career Academies. (CC: Partially restore funds.) Recognize early savings from the consolidations of 14 colleges. Amount appropriated in this Act State Funds $327,744,745 $572,024 ($16,4 70,966) Total Funds $546,744,745 $572,024 ($16,4 70,966)1 ($2,244,572) ($26,531 ,068) ($2,244,572)1 ($26,531 ,068) ($296,068) ($296,068) ($750,000) ($750,000) ($25,000) ($25,000) ---------------------------------- $281,999.095 $500,999,095 Section 46: Transportation, Department of 4617 4618 4619 4620 4621 4622 4623 4624 4625 4626 4627 Total Funds Federal Funds and Grants Federal Highway Administration Highway Planning & Construction (CFDA 20.205) Federal Funds Not Specifically Identified Other Funds Agency Funds State Funds Motor Fuel Funds State General Funds Intra-State Government Transfers Other Intra-State Government Payments $2,141,628,568 $1,269,017,438 $1,242,517,438 $26,500,000 $5,999,308 $5,999,308 $865,193,794 $840,809,092 $24,384,702 $1,418,028 $1,418,028 It is the intent of this General Assembly that the following provisions apply: a.) In order to meet the requirements for projects on the Interstate System, the Office of Planning and Budget is hereby authorized and directed to give advanced budgetary authorization for letting and execution oflnterstate Highway Contracts not to exceed the amount of Motor Fuel Tax Revenues actually paid into the Fiscal Division of the Department of Administrative Services. b.) Programs financed by Motor Fuel Tax Funds may be adjusted for additional appropriation or balances brought forward from previous years with prior approval by the Office of Planning and Budget. c.) Interstate rehabilitation funds may be used for four- Ianing and passing lanes. Funds appropriated for system resurfacing, four-laning and passing lanes may be used to match additional Federal aid. d.) The Fiscal Officers of the State are hereby directed as ofJuly 1st of each fiscal year to determine the collection of Motor Fuel Tax in the immediately preceding year less refunds, rebates and collection costs and enter this amount as being the appropriation payable in lieu of the Motor Fuel Tax Funds appropriated in this Bill, in the event such collections, less refunds, rebates and collection costs, exceed such Motor Fuel Tax Appropriation. e.) Functions financed with General Fund appropriations shall be accounted for separately and shall be in addition to appropriations of Motor Fuel Tax revenues required under Article Ill, Section IX, Paragraph VI, Subsection (b) of the State Constitution. f.) Bus rental income may be retained to operate, maintain and upgrade department-owned buses, and air transportation service income may be retained to maintain and upgrade the quality of air transportation equipment. g.) No State Funds or proceeds of General Obligation Debt shall be utilized for the acquisition, construction, development, extension, enlargement, rehabilitation or improvement of any commuter rail passenger facilities unless otherwise specifically appropriated thereby herein. 46.1. Administration Purpose: The purpose is to plan, construct, maintain, and improve the state's roads and bridges; House Budget Office (I 02) Page 148 of 170 Tuesday, March I0, 2009 @ 9:13:28 AM HB03.JO 4628 4629 provide planning andfinancial supportfor other modes oftransportation such as mass transit and airports; provide airport and air safety planning; and provide air travel to state departments. Total Funds $58,561,624 Federal Funds and Grants $10,839,823 4630 4631 4632 4633 4634 4635 Federal Highway Administration Highway Planning & Construction (CFDA 20.205) Other Funds Agency Funds State Funds Motor Fuel Funds State General Funds $10,839,823 $898,970 $898,970 $46,822,831 $46,434,722 $388,109 The above amounts include the following acfjustments, additions, and deletions to the previous appropriation act: 4636 4637 4638 4639 4640 4641 4642 4643 4644 4645 4646 4647 State Funds Amount from prior Appropriation Act (HB990) $68,4 78,140 Defer state employees' salary increases effective January I, 2009. ($848,330) Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%. etTective February 1, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March 1, 2009.) ($2,814,916) Provide for an additional reduction to operations. ($250,728) Reduce funds for motor vehicle purchases and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. ($50,999) Reduce state matching funds and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. ($5, 165,502) Reduce contract funds and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. ($5,421 ,038) Reduce funds for equipment purchases and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. ($4,978,054) Eliminate I vacant position and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. ($21,607) Reduce operating expenses and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. ($385,001) Reduce personal services and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. Amount appropriated in this Act ($1,719,134) ------------------------ $46,822,831 Total Funds $80,216,933 ($848,330) ($2,814,916) ($250,728) ($50,999) ($5,165,502) ($5,421,038) ($4,978,054) ($21,607) ($385,001) ($1,719,134) -----------$58,561,624 46,2. Air Transportation Purpose: Provide air transportation to state officials and companies considering a move to Georgia and conduct aerial photographyflights. 4648 Total Funds $3, I00,239 4649 4650 4651 4652 4653 4654 Other Funds Agency Funds State Funds State General Funds Intra-State Government Transfers Other Intra-State Government Payments $275,000 $275,000 $2,167,444 $2,167,444 $657,795 $657,795 The above amounts include the following acijustments, additions, and deletions to the previous appropriation act: 4655 4656 4657 4658 4659 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Amount appropriated in this Act State Funds $2,310,310 $6,069 ($52,046) ($96,889) ------------$2,167,444 Total Funds $3,243,105 $6,069 ($52,046) ($96,889) -----------$3,100,239 46.3. Airport Aid House Budget Office (I 02) Page 149 of 170 Tuesday. March 10,2009@ 9:13:28 AM HB03.IO 4660 4661 4662 4663 4664 Purpose: Support statewide economic development by providing the irifrastructurefor a safe, efficient, and adequate transportation system and award grants from the Airport Fund. Total Funds $19,543,415 Federal Funds and Grants $6,500,000 Federal Funds Not Specifically Identified $6,500,000 State Funds $13,043,415 State General Funds $13,043,415 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 4665 4666 4667 4668 4669 4670 4671 4672 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) !Reduce funds for pavement maintenance projects. ~Reduce funds for maintenance. Reduce personal service costs to reflect projected expenditures. Amount appropriated in this Act State Funds $16,455,457 $4,469 ($3,866) ($30,787) ($1,731,858) ($1,500,000) ($150,000) $13,043,415 Total Fund $22,955,457 $4,469 ($3,866) ($30,787) ($1,731,858)1 ($1 ,500,000) ($150,000) $19,543,415 4673 4674 4675 4676 4677 4678 4679 4680 46.4. Data Collection, Compliance and Reporting Purpose: Provide quality transportation data products in the appropriateformat within an acceptable timeframe that meets the needs ofthe state's business partners. Total Funds $10,477,785 Federal Funds and Grants $8,270,257 Federal Highway Administration Highway Planning & Construction (CFDA 20.205) $8,270,257 Other Funds $62,257 Agency Funds $62,257 State Funds $2,145,271 Motor Fuel Funds $1,072,557 State General Funds $1,072,714 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 4681 4682 4683 4684 4685 4686 4687 4688 4689 4690 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) !Reduce funds for equipment purchases and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. !Reduce state matching funds and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. !Reduce operating expenses and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. !Eliminate 15 vacant positions and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. !Reduce regular operating expenses. Amount appropriated in this Act State Funds $4,665,832 $266,972 ($110,676) ($320,029) Total Funds $12,998,346 $266,972 ($110,676) ($320,029): ($29,893) ($29,893) ($1 ,598,055) ($1 ,598,055) ($216,102) ($216,102) ($458,678) ($458,678) ($54,100) ($54,!00) m$z:i45:27i''''"'"$io;477,~ 46.5. Local Road Assistance Purpose: Provide contracts with local governments to assist in the construction and reconstruction oftheir road, bridge, and street systems. House Budget Office (I 02) Page 150 of 170 Tuesday, March 10,2009@ 9:13:28AM HBO 3.10 4691 4692 4693 4694 4695 4696 4697 Total Funds Federal Funds and Grants Federal Highway Administration Highway Planning & Construction (CFDA 20.205) $169,607,945 $69,658,670 $69,658,670 State Funds $99,354,042 Motor Fuel Funds $99,354,042 Intra-State Government Transfers $595,233 Other Intra-State Government Payments $595,233 The above amounts include the following acijustments. additions. and deletions to the previous appropriation act: 4698 4699 4700 4701 4702 4703 4704 4705 4706 4707 4708 4709 4710 Amount from prior Appropriation Act (HB990) Defer state employees' salary increases effective January L 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Reduce funds for equipment purchases and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. Reduce funds for motor vehicle purchases and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. Reduce state matching funds and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. Reduce funds for Local Road Assistance and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. Reduce funds for Off System funding and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. Reduce funds for Most Needed and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. Reduce operating expenses and transfer funds to the State Highway Construction and Improvement program for Capital Outlay projects. Reduce contract funds and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. Reduce funds in personal services and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. Amount appropriated in this Act State Funds $156,700,606 ($398,564) ($1,538,960) Total Funds $226,954,509 ($398,564) ($1 ,538,960) ($95,660) ($109,000) ($95,660) ($109,000) ($14,921,095) ($20,247,427) ($14,921,095) ($20,247,427) ($ll ,000,000) ($11,000,000) ($6,600,000) ($6,600,000) ($1,050,009) ($1,050,009) ($633,104) ($633,104) ($752,745) ($752,745) ----------------- ----------------- $99,354,042 $169,607,945 46.6. Payments to State Road and Tollway Authority Purpose: Provide funds through the State Road and Tollway Authority for bond trustees for debt service payments on non-general obligation bonds and other finance instruments, and providefund~ for the State Transportation Infrastructure Bank to make loans and providefinancial assistance for transportation projects. 4711 Total Funds $106,630,353 4712 State Funds $106,630,353 4713 Motor Fuel Funds $106,630,353 The above amounts include the following acljustments, additions, and deletions to the previous appropriation act: 4714 Amount from prior Appropriation Act (HB990) 4715 Reflect debt service requirements for the State Road and Tollway Authority. State Funds $94,249,786 $12,380,567 Total Funds $94,249,786 $12,380,567 4716 Amount appropriated in this Act $106,630,353 $106,630,353 4717 4718 4719 46.7. Ports and Waterways Purpose: Maintain the navigability ofthe Atlantic Intracoastal Waterway and Georgia's deep water ports to promote international trade. Total Funds $839,793 State Funds State General Funds $839,793 $839,793 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: State Funds Total Funds House Budget Office (1 02) Page 151 of170 Tuesday, March 10,2009@ 9:13:28 AM 4720 4721 4722 4723 4724 4725 ~Amount from prior Appropriation Act (HB990) Defer state employees' salary increases e!Tective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) !Reduce funds related to the condemnation lawsuit. Reduce fimds for the remainder ofFY09 and contract with the Georgia Ports Authority for dike and harbor maintenance and mosquito control. !Amount appropriated in this Act $1,528,887 ($2,21 I) ($1 1,868) ($275,015) ($400,000) $839,793 HB03.10 $I ,528,8871 ($2,211)1 ($1 1,868)1 ($275,015)~ ($400,000)! $839,793 4726 4727 4728 4729 4730 46.8. Rail Purpose: Oversee the construction, financing, operation, and development ofrail passenger, freight service, and other public transportation projects. Total Funds $347,647 Other Funds $88,239 Agency Funds $88,239 State Funds $259,408 State General Funds $259,408 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 4731 4732 4733 4734 4735 ~Amount from prior Appropriation Act (HB990) Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22. I 65% to 1.926%, e!Tective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to I.926% for February and to 0%, effective March I, 2009.) ~Reduce operating expenses. Amount appropriated in this Act State Funds $303,647 ($4,060) ($16,1 19) ($24,060) $259,408 Total Funds $391,886 ($4,060)1 ($16,119)1 ($24,060) $347,647 4736 4737 4738 4739 4740 4741 4742 4743 4744 4745 4746 4747 4748 4749 4750 4751 4752 46.9. State Highway System Construction and Improvement Purpose: Ensure a safe and efficient transportation system and provide the necessary resources to accelerate the surplus property disposal process. Total Funds $1,362,852,621 Federal Funds and Grants $964,973,294 Federal Highway Administration Highway Planning & Construction (CFDA 20.205) $964,973,294 State Funds $397,714,327 Motor Fuel Funds $397' 714,327 Intra-State Government Transfers $165,000 Other Intra-State Government Payments $165,000 The above amounts include the following adjustments. additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) State Funds $284,919,481 Total Fun~ $I ,250,057,775 Reduce contract funds. ($7,246,144) ($7,246, 144) Reduce operating expenses. ($I ,492,5 10) ($1 ,492,5 I0) Reduce state matching funds. ($72,043.759) ($72,043, 759) Reduce funds for Most Needed systems. ($4,400,000) ($4,400,000) !Transfer funds for capital outlay projects from the Administration program ($2 I ,404,581 ), Data Collection, Compliance and Reporting program ($2,692,220), Local Road Assistance program ($57,346,564), State Highway System Maintenance program ($12,356,057), and State Highway System Operations program ($18,995,424) to the State Highway Construction and Improvement program. Reduce personal services. $112,794,846 $112,794,846 ($2,856,698) ($2,856,698) Reduce the State Health Benefit Plan employer contribution rate from 22. I 65% to I .926%, effective February I, 2009 through June 30, 2009. ($4,862,238) ($4,862,238) !Increase funds for capital outlay projects. Amount appropriated in this Act $92,901,349 $92,90!,349 -$39i:ii4:327 ______$_I'.362:ss2. House Budget Office (I 02) Page 152 of 170 Tuesday. March 10, 2009@ 9:13:28 AM HBO 3.10 4753 4754 4755 4756 4757 4758 4759 46.10. State Highway System Maintenance Purpose: Coordinate all statewide maintenance activities. Total Funds Federal Funds and Grants Federal Highway Administration Highway Planning & Construction (CFDA 20.205) Other Funds Agency Funds State Funds Motor Fuel Funds $335,854,324 $153,104,852 $153,104,852 $642,602 $642,602 $182,106,870 $182,106,870 The above amounts include the following a4justments, additions, and deletions to the previous appropriation act: 4760 4761 4762 4763 4764 4765 4766 4767 4768 4769 4770 4771 4772 4773 Amount from prior Appropriation Act (HB990) Defer state employees' salary increases effective January 1, 2009. Reduce the State Health Benefit Plan employer contrihution rate from 22.165% to 1.926%, effective February 1, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926o/o for February and to Oo/o, effective March 1, 2009.) Reduce contract funds. Reduce funds in personal services. Reduce operating expenses. Reduce state matching funds. Eliminate tunds for motor vehicle purchases. Reduce funds for the state forces 107 program and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. Eliminate 126 vacant positions and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. Reduce flinds for equipment purchases. Increase funds for capital outlay projects. Reduce funds for equipment purchases and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. !Amount appropriated in this Act State Funds $192,591,918 ($2, 156,203) ($6,377,117) Total Funds $346,339,372 ($2, 156,203) ($6,377,117) ($643,447) ($4,497 ,928) ($5,988,477) ($38,356,709) ($1,207,751) ($4,000,000) ($643,447) ($4,497,928) ($5,988,477) ($38,356,709) ($1,207,751) ($4,000,000) ($3,814, 180) ($3,814,180) ($96,813) ($96,813) $61 '195,454 $61,195,454 ($4,541,877) ($4,541 ,877) -----------$182, I06,870 -$3-3s:ss4.:ii4J 4774 4775 4776 4777 4778 4779 4780 4781 4782 4783 4784 4785 46.11. State Highway System Operations Purpose: Ensure a safe and efficient transportation system statewide through traffic engineering and traffic management. Total Funds $47,193,003 Federal Funds and Grants $35,670,542 Federal Highway Administration Highway Planning & Construction (CFDA 20.205) $35,670,542 Other Funds Agency Funds $4,026,240 $4,026,240 State Funds $7,496,221 Motor Fuel Funds $7,496,221 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Eliminate 127 vacant positions and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. Reduce funds for equipment purchases and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. State Funds $26,491,645 ($455,128) ($1,591,211) ($3,847,971) ($261,571) Total Funds $66,188,427 ($455,128) ($1,591,211) ($3,847,971) ($261,571) House Budget Office (I 02) Page 153 of 170 Tuesday, March 10.2009@ 9:13:28 AM 4786 4787 4788 4789 4790 !Reduce funds for motor vehicle purchases and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. Reduce operating expenses and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. Reduce personal services and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. Reduce state matching funds and transfer funds to the State Highway System Construction and Improvement program for Capital Outlay projects. !Amount appropriated in this Act ($131,000) ($3,212,825) ($999,157) ($8,496,561) $7,496,221 HBO 3.10 ($131,000 ($3,212,825)1 ($999,157)! ($8,496,561)1 $47,193,003 4791 4792 4793 4794 4795 4796 4797 46.12. Transit Purpose: Preserve and enhance the state's urban and rural public transit programs by providing financial and technical assistance to Georgia's transit systems. Total Funds $26,619,819 Federal Funds and Grants $20,000,000 Federal Funds Not Specifically Identified $20,000,000 Other Funds $6,000 Agency Funds $6,000 State Funds $6,613,819 State General Funds $6,613,819 The above amounts include the following aqjustments, additions, and deletions to the previous appropriation act: 4798 4799 4800 4801 4802 4803 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January 1, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February 1, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March 1, 2009.) !Reduce funds for bus replacement. Amount appropriated in this Act State Funds $7,520,854 $18,989 ($8,403) ($41,807) Total Funds! $27,526,854 $18,989 ($875,814) ---------------------------------- $6,613,819 Section 47: Veterans Service, Department of 4804 Total Funds 4805 Federal Funds and Grants 4806 Federal Funds Not Specifically Identified 4807 State Funds 4808 State General Funds $41,682,650 $18,875,370 $18,875,370 $22,807,280 $22,807,280 4809 4810 4811 4812 4813 4814 4815 47.1. Administration Purpose: The purpose is to coordinate, manage and supervise all aspects ofdepartment operations to include financial, public information, personnel, accounting, purchasing, supply, mail, records management, and information technology. Total Funds $1,194,904 State Funds $1,194,904 State General Funds $1,194,904 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) State Funds $850,660 . T talF ~ Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. $4,086 ($6,361) $4,086 ($6,361)! Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February 1, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) ($40,339) ($40,339)1 House Budget Office (I 02) Page 154ofl70 Tuesday, March 10.2009@ 9:13:28 AM 4816 4817 4818 Delay hiring 4 positions added in FY 2009. Transfer state funds from the veterans benefit program to the administration program to align budget with anticipated expenditures. Amount appropriated in this Act HBO 3.10 ($113,142) $SOO,OOO ($113,142)1 $S00,000 --------$i'194:9i:i4''-------$i;i94,9ci4j 4819 4820 4821 4822 4823 47.2. Georgia Veterans Memorial Cemetery Purpose: Providefor the interment ofeligible Georgia veterans who servedfaithfully and honorably in the military service ofour country. Total Funds $572,159 Federal Funds and Grants $35,700 Federal Funds Not Specifically Identified $35,700 State Funds $536,459 State General Funds $536,459 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 4824 4825 4826 4827 4828 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate !rom 22.16S% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Amount appropriated in this Act State Funds $S70,702 $173 ($4,294) ($30,122) Toll!! Funds $606,402 $173 ($4,294) ($30,122) ----------------$S36,4S9 ''$572j'59j 4829 4830 4831 4832 4833 4834 4835 4836 47.3. Georgia War Veterans Nursing Home- Augusta Purpose: Provide skilled nursing care to aged and infirmed Georgia veterans and serve as a teachingfacility for the Medical College ofGeorgia. Total Funds $11,290,562 Federal Funds and Grants $5,534,646 Federal Funds Not Specifically Identified $5,534,646 State Funds $5,755,916 State General Funds $5,755,916 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) Decrease payments to the Medical College of Georgia for operating the Georgia War Veterans' Nursing Home in Augusta (Total Funds: $660,020). Amount appropriated in this Act State Funds $6,129,026 ($373,110) $S,7SS,916 Total Funds $11 ,9SO,S82 ($660,020) -i;'l i ;29i:i.s.62i 4837 4838 4839 4840 4841 4842 4843 4844 47.4. Georgia War Veterans Nursing Home- Milledgeville Purpose: Provide skilled nursing care to aged and infirmed Georgia war veterans. Total Funds Federal Funds and Grants Federal Funds Not Specifically Identified State Funds State General Funds $18,834,154 $8,681,584 $8,681,584 $10,152,570 $10,152,570 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) Close the independent Jiving unit of the Georgia War Veterans' Home in Milledgeville effective December I, 2008 (Total Funds: $2,327,718). Amount appropriated in this Act S!l!te Funds $11 ,S02,288 ($1,349,718) $IO,IS2,570 Total Funds $21,161,872 ($2,327,718) $18,834,1S4 47.5. Veterans Benefits Purpose: Serve Georgia's veterans, their dependents and survivors in all matters pertaining to veterans benefits by informing the veterans and theirfamilies about veterans benefits, and directly House Budget Office (I 02) Page ISS ofl70 Tuesday, March 10,2009@ 9:13:28 AM HB03.IO 4845 4846 4847 4848 4849 assisting and advising them in securing the benefits to which they are entitled. Total Funds Federal Funds and Grants Federal Funds Not Specifically Identified State Funds State General Funds $9,790,871 $4,623,440 $4,623,440 $5,167,431 $5,167,431 The above amounts include the following ac{justments, additions, and deletions to the previous appropriation act: 4850 4851 4852 4853 4854 4855 4856 4857 4858 4859 Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. Reduce the State Health Benefit Plan employer contribution rate from 22.165% to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Transfer state funds from the veteran's benefit program to the administration program to align budget with anticipated expenditures. Reduce new information technology funding provided in FY 2009. Delay hiring 4 new veterans' benefits counselor positions provided for in FY 2009. Reduce travel associated with itinerant service, annual service officers' school and supermarket of veterans benefits. Reduce funds for repairs and maintenance to both state veterans' homes. Amount appropriated in this Act State Funds $6,648,993 $4,986 ($68,862) ($338,254) Total Fund: $11 ,272,433 $4,986 ($68,862) ($338,254 ($500,000) ($300,000) ($160,000) ($500,000)1 I ($300,000) ($160,000) ($19,432) ($19,432) ($100,000) ($100,000) ------------------------------------- $5,167,431 $9,790,871 Section 48: Workers' Compensation, State Board of 4860 Total Funds 4861 4862 Other Funds Agency Funds 4863 4864 State Funds State General Funds $18,813,644 $200,000 $200,000 $18,613,644 $18,613,644 4865 4866 4867 4868 4869 4870 4871 4872 4873 4874 4875 48.1. Administration Purpose: Provide superior access to the Georgia Workers' Compensation program for injured workers and employers in a manner that is sensitive, responsive, and effective. Total Funds Other Funds $8,216,214 $25,000 Agency Funds $25,000 State Funds State General Funds $8,191,214 $8,191,214 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) Reflect allocation of telecommunication expenses resulting from the GAIT Outsourcing Project. Defer state employees' salary increases effective January I, 2009. State Funds $6,504,141 $143,487 ($24,894) Total Funds $6,529,141 $143,487 ($24,894) Reduce the State Health Benefit Plan employer contribution rate from 22.165% ($126,723) ($126,723) to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) ~Increase payments to the State Treasury from $1,961,807 to $3,657,010. Amount appropriated in this Act $1,695,203 $1,695,203 -------- ii8J9i:2_1_4- -------- --$8;:ii6,2i4 48.2. Administer the Workers' Comp Laws Purpose: Provide exclusive remedy for resolution ofdisputes in the Georgia Workers' House Budget Office (I 02) Page 156 of 170 Tuesday, March 10,2009@ 9:13:28 Alvf HB03.10 4876 4877 4878 4879 4880 4881 4882 4883 4884 Compensation Law. Total Funds Other Funds Agency Funds State Funds $10,597,430 $175,000 $175,000 $10,422,430 State General Funds $10,422,430 The above amounts include the following acjjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) State Funds $11 ,216,053 Total Funds $11,39i,Q53 Defer state employees' salary increases effective January I, 2009. ($125,557) ($125,557) Reduce the State Health Benefit Plan employer contribution rate from 22.165% ($668,066) ($668,066) to 1.926%, effective February I, 2009 through June 30, 2009. (Revised: Reduce employer contribution rate to 1.926% for February and to 0%, effective March I, 2009.) Amount appropriated in this Act ------------------------------------ $10,422,430 $10,59i,43o Section 49: General Obligation Debt Sinking Fund 4885 Total Funds 4886 State Funds 4887 4888 Motor Fuel Funds State General Funds $969,990,354 $969,990,354 $186,720,776 $783,269,578 49.1. GO Bonds Issued Purpose: Transfer fonds from GO Bonds New to GO Bonds Issued to reflect the issuance ofnew bond~. 4889 4890 4891 4892 Total Funds State Funds Motor Fuel Funds State General Funds $926,808,666 $926,808,666 $185,824,076 $740,984,590 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: 4893 4894 4895 4896 4897 4898 4899 4900 4901 Amount from prior Appropriation Act (HB990) Transfer debt service for bonds sold in FY 2009 from New to Issued. Retain prior year unspent balance of $31 ,393,806 in state general funds to meet FY 2010 debt service requirements. (CC: YES) Reduce Motor Fuel funds to reflect actual needs. Transfer debt service for bonds sold in FY 2009 from New to Issued. Retain prior year unspent balance of$9,216,563 in motor fuel funds to meet FY 20 I 0 debt service requirements. (CC: YES) Repeal the balance of$80,000 of the authorization of$2,500,000 in 5-year bonds for the Georgia Ports Authority from FY 2006 (HB 85) for Container Berths 4, 5, and 6 overlay upgrade. Reduce debt service to capture savings associated with favorable rates received in the bond sale in February. Amount appropriated in this Act State Funds $903,133,634 $43,717,691 $0 ($28,880,567) $19,642,000 $0 ($22,351) ($10,781,741) $926,808,666 Total Funds $903,133,634 $43,717,691 $0 ($28,880,567) $19,642,000 $0 ($22,351) ($1 0,781 '741) $926,808,666 4902 4903 4904 4905 4906 4907 49.2. GO Bonds New Total Funds State Funds Motor Fuel Funds State General Funds $43,181,688 $43,181,688 $896,700 $42,284,988 The above amounts include the following adjustments, additions, and deletions to the previous appropriation act: Amount from prior Appropriation Act (HB990) Transfer debt service for bonds sold in FY 2009 from New to Issued. State Funds $106,541,379 ($43,717,691) To IF $106,541,379 ($43,717,691) House Budget Office (102) Page 157 of 170 Tuesday, March 10,2009@ 9:13:28 AM HBO 3.10 4908 4909 4910 4911 4912 'Transfer debt service and reflect payments due on bonds issued in FY 2009 $0 from New to Issued. Transfer debt service for bonds sold in FY 2009 from New to Issued. ($19,642,000) Transfer debt service and reflect payments due on bonds issued in FY 2009 $0 from New to Issued. Reduce debt service to capture savings associated with favorable rates received $0 in the bond sale in February. (CC:Rejlect savings in the General Obligation IDebt Sinking Fund- Issued program.) Amount appropriated in this Act -------$4'3,'181:688---------$43:i 8'i,688 4913 4914 4915 4916 4917 4918 4919 4920 4921 Bond Financing Appropriated: [Bond # I] From State General Funds, $7,194,950 is specifically appropriated for the purpose of financing educational facilities for county and independent school systems through the State Board of Education (Department of Education) through the issuance of not more than $84,250,000 in principal amount of General Obligation Debt, the instruments of which shall have maturities not in excess of two hundred and forty months. [Bond# 2] From State General Funds, $173,362 is specifically appropriated for the purpose of financing educational facilities for county and independent school systems through the State Board of Education (Department of Education) through the issuance of not more than $2,030,000 in principal amount of General Obligation Debt, the instruments of which shall have maturities not in excess of two hundred and forty months. [Bond# 3] From State General Funds, $2,045,505 is specifically appropriated for the purpose of financing educational facilities for county and independent school systems through the State Board of Education (Department of Education) through the issuance of not more than $8,855,000 in principal amount of General Obligation Debt, the instruments of which shall have maturities not in excess of sixty months. [Bond# 4] From State General Funds, $854,000 is specifically appropriated for the purpose of financing educational facilities for county and independent school systems through the State Board of Education (Department of Education) through the issuance of not more than $10,000,000 in principal amount of General Obligation Debt, the instruments of which shall have maturities not in excess of two hundred and forty months. [Bond # 5] From State General Funds, $2,562,000 is specifically appropriated for the purpose of financing projects and facilities for the Board of Regents of the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $30,000,000 in principal amount of General Obligation Debt, the instruments of which shall have maturities not in excess of two hundred and forty months. [Bond# 6] From State General Funds, $2,562,000 is specifically appropriated for the purpose of financing projects and facilities for the Board of Regents of the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $30,000,000 in principal amount of General Obligation Debt, the instruments of which shall have maturities not in excess of two hundred and forty months. [Bond# 7] From State General Funds, $115,500 is specifically appropriated for the purpose of financing projects and facilities for the Board of Regents of the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $500,000 in principal amount of General Obligation Debt, the instruments of which shall have maturities not in excess of sixty months. [Bond # 8] From State General Funds, $64,050 is specifically appropriated for the purpose of financing projects and facilities for the Board of Regents of the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $750,000 in principal amount of General Obligation Debt, the instruments of which shall have maturities not in excess of two hundred and forty months. [Bond # 9] From State General Funds, $693,000 is specifically appropriated for the purpose of financing projects and facilities for the Board of Regents of the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and House Budget Office (102) Page 158 of 170 Tuesday, March 10,2009@ 9:13:28 AM HBO 3.10 personal, necessary or useful in connection therewith, through the issuance of not more than $3,000,000 in principal amount of General Obligation Debt, the instruments of which shall have maturities not in excess of sixty months. 4922 [Bond # I 0] From State General Funds, $683,200 is specifically appropriated for the purpose of financing projects and facilities for the Board of Regents of the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $8,000,000 in principal amount of General Obligation Debt, the instruments of which shall have maturities not in excess of two hundred and forty months. 4923 [Bond # II] From State General Funds, $170,800 is specifically appropriated to the Board of Regents of the University System of Georgia to provide public library facilities by grant to the governing board of the Fairplay Library, for that library, through the issuance of not more than $2,000,000 in principal amount of General Obligation Debt, the instruments of which shall have maturities not in excess of two hundred and forty months. 4924 [Bond# 12] From State General Funds, $438,900 is specifically appropriated for the purpose of financing projects and facilities for the Board of Regents of the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $1,900,000 in principal amount of General Obligation Debt, the instruments of which shall have maturities not in excess of sixty months. 4925 [Bond# 13] From State General Funds, $600,600 is specifically appropriated for the purpose of financing projects and facilities for the Board of Regents of the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $2,600,000 in principal amount of General Obligation Debt, the instruments of which shall have maturities not in excess of sixty months. 4926 [Bond# 14] From State General Funds, $485,100 is specifically appropriated for the purpose of financing projects and facilities for the Board of Regents of the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $2, I00,000 in principal amount of General Obligation Debt, the instruments of which shall have maturities not in excess of sixty months. 4927 [Bond# 15] From State General Funds, $1,039,500 is specifically appropriated for the purpose of financing projects and facilities for the Board of Regents of the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $4,500,000 in principal amount of General Obligation Debt, the instruments of which shall have maturities not in excess of sixty months. 4928 [Bond# 16] From State General Funds, $1,039,500 is specifically appropriated for the purpose of financing projects and facilities for the Board of Regents of the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $4,500,000 in principal amount of General Obligation Debt, the instruments of which shall have maturities not in excess of sixty months. 4929 [Bond# 17] From State General Funds, $5,978,000 is specifically appropriated for the purpose of financing projects and facilities for the Board of Regents of the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $70,000,000 in principal amount of General Obligation Debt, the instruments of which shall have maturities not in excess of two hundred and forty months. 4930 [Bond# 18] From State General Funds, $2,844,247 is specifically appropriated for the purpose of financing projects and facilities for the Board of Regents of the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $33,305,000 in principal amount of General Obligation Debt, the instruments of which shall have House Budget Office ( 102) Page 159 of 170 Tuesday, March 10,2009@ 9:13:28 AM HBO 3.10 maturities not in excess of two hundred and forty months. 4931 [Bond# 19] From State General Funds, $348,005 is specifically appropriated for the purpose of financing projects and facilities for the Board of Regents of the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $4,075,000 in principal amount of General Obligation Debt, the instruments of which shall have maturities not in excess of two hundred and forty months. 4932 [Bond # 20] From State General Funds, $162,260 is specifically appropriated for the purpose of financing projects and facilities for the Board of Regents of the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $1,900,000 in principal amount of General Obligation Debt, the instruments of which shall have maturities not in excess of two hundred and forty months. 4933 [Bond# 21] From State General Funds, $589,260 is specifically appropriated for the purpose of financing projects and facilities for the Board of Regents of the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $6,900,000 in principal amount of General Obligation Debt, the instruments of which shall have maturities not in excess of two hundred and forty months. 4934 [Bond# 22] From State General Funds, $341,600 is specifically appropriated for the purpose of financing projects and facilities for the Board of Regents of the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $4,000,000 in principal amount of General Obligation Debt, the instruments of which shall have maturities not in excess of two hundred and forty months. 4935 [Bond# 23] From State General Funds, $546,560 is specifically appropriated for the purpose of financing projects and facilities for the Board of Regents of the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $6,400,000 in principal amount of General Obligation Debt, the instruments of which shall have maturities not in excess of two hundred and forty months. 4936 [Bond# 24] From State General Funds, $102,480 is specifically appropriated for the purpose of financing projects and facilities for the Board of Regents of the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $1,200,000 in principal amount of General Obligation Debt, the instruments of which shall have maturities not in excess of two hundred and forty months. 4937 [Bond# 25] From State General Funds, $1,007,720 is specifically appropriated for the purpose of financing projects and facilities for the Board of Regents of the University System of Georgia by means of the acquisition, construction, development, eJ~(f~Ul!J1Jk'.2J '~ '~I:,ll The purpose ofthis appropriation is to act as the bookkeeper-comptrollerfor the legislative branch of government and maintain an account of legislative expenditures and commitments. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $2,575,758 $2,575,758 $2,575,758 $2,581,966 $2,581,966 $2,581,966 $2,618,917 $2,618,917 $2,618,917 $2,618,917 $2,618,917 $2,618,917 Page 6 of330 Drafted by Senate Budget and Evaluation Office HB119 MiM@W Office of Legislative Counsel Continuation Budget The purpose ofthis appropriation is to provide hill-drafting services, advice and counsel for members ofthe General Assembly. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $3,104,807 $3,104,807 $3,104,807 $3,104,807 $3,104,807 $3,104,807 $3,104,807 $3,104,807 $3,104,807 ' $3,104,807 $3,104,807 $3,104,807 8.1 Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 16.567%. (H:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost ofthe plan) State General Funds ($51,374} ;: !(#4-,S!!l:lJ $0 8.2 Reduce funds to reflect the revised revenue estimate. State General Funds ($30,932} 1 . ($m,tt~ ($240,010) ($240,010) Stale General Funds TOTAL PUBLIC FUNDS $2,864,797 $2,864,797 $2,864,797 Section 4: Audits and Accounts, Department of Section Total Continuation TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $35,427,174 $35,427,174 $35,427,174 $35,427,174 $35,427,174 $35,427,174 $35,427,174 $35,427,174 $35,427,174 $35,427,174 $35,427,174 $35,427,174 TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS Section Total- Final $31,754,444 $31,679,619 $32,380,418 $31,754,444 $31,679,619 $32,380,418 $31,754,444 $31,679,619 $32,380,418 $32,380,418 $32,380,418 $32,380,418 Audit and Assurance Services Continuation Budget The purpose ofthis appropriation is to provide financial, peiformance, and information system audits. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $31,283,984 $31,283,984 $31,283,984 $31,283,984 $31,283,984 $31,283,984 $31,283,984 $31,283,984 $31,283,984 $31,283,984 $31,283,984 $31,283,984 9.1 Reduce funds from personnel. State General Funds ($1,453,366) ~ ~1:~1.~~ ($1,345,577) ($1,345,577) 9.2 Reduce funds received in HB990 (FY09G) to develop an auditing function for funding formulas and program inputs to include all education agencies. State General Funds ($500,000) ($500,000) ($500,000) ($500,000) 9.3 Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 16.567%. (H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contn'bution to 25% of the cost ofthe plan) State General Funds ($1,051,234);.,;. ' ~l:ft c ~,,;J1 ..: . $0 9.4 Reduce funds to reflect the revised revenue estimate. State General Funds ($296,066) ($568,534) 9.5 Defer the FY09 cost ofliving adjustment. State General Funds . ~-%~ ($203,707) ($203,707) 9.99 CC: The purpose ofthis appropriation is to provide audit and assurance services for State Agencies, Authorities, Commissions, Bureaus, and higher education systems to facilitate Auditor's reports for the State of Georgia Comprehensive Annual Financial Report, the State ofGeorgio Single Audit Report, and the State of Georgia Budgetary Compliance Report; to conduct audits ofpublic schaol systems in Georgia; to perform special examinations and investigations; to conduct performance audits and evaluations at the request ofthe General Assembly; to conduct reviews ofaudits reports conducted by other independent auditors oflocal 5/28/2009 Page 7 of 330 Drafted by Senate Budget and Evaluation Office HB119 governments and non-profit organizations contracting with the State; to audit Medicaid provider claims; and to provide state financial information online to promote transparency in government. Senate: The purpose of this appropriation is to provide audit and assurance services for State Agencies, Authorities, Commissions, Bureaus, and higher education systems to facilitate Auditor's reports for the State of Georgia Comprehensive Annual Financial Report, the State ofGeorgia Single Audit Report, and the State of Georgia Budgetary Compliance Report; to conduct audits ofpublic school systems in Georgia; to perform special examinations and investigations; to conduct performance audits and evaluations at the request of the General Assembly; to conduct reviews ofaudits reports conducted by other independent auditors oflocal governments and non-profit organizations contracting with the State; to audit Medicaid provider claims; and to provide state financial information online to promote transparency in government. State General Funds $0 $0 ----~~~~~~~~Ji~..._mili:aullllt::v);t?~~~ The purpose ofthis appropriation is to provide audit and assurance services for State Agencies, Authorities, Commissions, Bureaus, and higher education systems to facilitate Auditor's reports for the State ofGeorgia Comprehensive Annual Financial Report, the State ofGeorgia Single Audit Report, and the State ofGeorgia Budgetary Compliance Report; to conduct audits ofpublic school systems in Georgia; to perform special examinations and investigations; to conduct performance audits and evaluations at the request ofthe General Assembly; to conduct reviews ofaudits reports conducted by other independent auditors of local governments and non-profit organizations contracting with the State; to audit Medicaid provider claims; and to provide state financial information online to promote transparency in government. TOTAL STATE FUNDS $27,983,318 $28,030,217 $28,666,166 $28,666,166 State General Funds $27,983,318 $28,030,217 $28,666,166 $28,666,166 TOTAL PUBLIC FUNDS $27,983,318 $28,030,217 $28,666,166 $28,666,166 Departmental Administration Continuation Budget The purpose ofthis appropriation is to provide administrative support to all Department programs. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $1,729,799 $1,729,799 $1,729,799 $1,729,799 $1,729,799 $1,729,799 $1,729,799 $1.729,799 $1,729,799 $1,729,799 $1,729,799 $1,729,799 10.1 Reduce funds from personnel. State General Funds ($53,671} i''($62.149) ($62,149) ($62,149) 10.2 Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22. I 65% to I 6.567%. (H:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.I65% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($47,575) ($41;112) $0 $0 10.3 Reduce funds to reflect the revised revenue estimate. State General Funds ($13,306) ($13,306) ($2~.3601) ($23,361) 10.4 Defer the FY09 cost ofliving adjustment. State General Funds {$1$!694) ($15,694) ($15,694) 10.5 Reduce merit system assessments from $I47 to $137 per position. State General Funds ($;1.580) ($3,580) ($3,580) =- _JV,..._,.J= IIIIJ'"I"- I~,_ ~,,,~, .n"~'=;~'l~!L.Mh'~~L~h~+D,,~h, ~, ,:~" c,:1 !~&:t::1:::,)~]~!"~"'~;,+~dd:?<"'+J"' ?~iLi The purpose ofthis appropriation is to provide administrative support to all Department programt TOTAL STATE FUNDS $1,615,247 $1,593,958 $1,625,015 $1,625,015 State General Funds $1,615,247 $1,593,958 $1,625,015 $1,625,015 TOTAL PUBLIC FUNDS $1,615,247 $1,593,958 $1,625,015 $1,625,015 Legislative Services Continuation Budget The purpme ofthis appropriation is to provide information on retirement system services, promulgation of statewide policies and procedures and provide fiscal note services. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $123,743 $123,743 $123,743 $123,743 $123,743 $123,743 $123,743 $123,743 $123,743 $123,743 $123,743 $123,743 11.1 Reduce funds from personnel. State General Funds ($3,860) $0 $0 $0 11.2 Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 16.567%. (H:Reduce funds to reflect an Page 8 of 330 Drafted by Senate Budget and Evaluation Office HB 119 adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($3,758) $0 $0 11.3 Defer the FY09 cost ofliving adjustment. State General Funds ($8) ($860) ($860) 11.99 CC: The purpose of this appropriation is to analyze proposed legislation affecting state retirement systems for fiscal impact and review actuarial investigations and to prepare fiscal notes upon request on other legislation having a significant impact on state revenues and/or expenditures. Senate: The purpose of this appropriation is to analyze proposed legislation affecting state retirement systems for fiscal impact and review actuarial investigations and to prepare fiscal notes upon request on other legislation having a significant impact on state revenues and/or expenditures. State General Funds $0 $0 ~~~~:f;~;~''.;:~;~;~'f~~~1\~-~~ The purpose of this appropriation is to analyze proposed legislation affecting state retirement systems for fiscal impact and review actuarial investigations and to prepare fiscal notes upon request on other legislation having a significant impact on state revenues and/or expenditures. TOTALSTATEFUNDS $116,125 $119,636 $122,883 $122,883 State General Funds $116,125 $119,636 $122,883 $122,883 TOTAL PUBLIC FUNDS $116.125 $119,636 $122,883 $122,883 Statewide Equalized Adjusted Property Tax Digest Continuation Budget The purpose ofthis appropriation is to establish an equalized adjusted property tax digest for each county and for the State as a whole for use in allocating State funds for public school systems. TOTAL STATE FUNDS State General Funds TOTAL PUBUC FUNDS $2,289,648 $2,289,648 $2,289,648 $2,289,648 $2,289,648 $2,289,648 $2,289,648 $2,289,648 $2,289,648 $2,289,648 $2,289,648 $2,289,648 12.1 Reduce funds from personnel. State General Funds ($15Q,486}. ($253,657) ($253,657) ($253,657) 12.2 Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 16.567%. (H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($76,122} $0 12.3 Reduce funds to reflect the revised revenue estimate. State General Funds ($23,286) ($23,286)'. ~ {$511,521)) ($58,520) 12.4 Defer the FY09 cost of living adjustment. State General Funds ($! 1.1:11) ($11,117) ($11,117) 12.99 CC: The purpose of this appropriation is to establish an equalized adjusted property tax digest for each county and for the State as a whole for use in allocating State funds for public school systems and equalizing property tax digests for collection ofthe State 114 mill; to provide the Revenue Commissioner statistical data regarding county Tax Assessor compliance with requirements for both uniformity ofassessment and level ofassessment; and to establish the appropriate level ofassessment for centrally assessed public utility companies. Senate: The purpose of this appropriation is to establish an equalized adjusted property tax digest for each county and for the State as a whole for use in allocating State funds for public school systems and equalizing property tax digests for collection ofthe State 114 mill; to provide the Revenue Commissioner statistical data regarding county Tax Assessor compliance with requirements for both uniformity ofassessment and level of assessment; and to establish the appropriate level ofassessment for centrally assessed public utility companies. State General Funds $0 . , .. , . . . . .. ;~1%. ..._....,1111n The purpose ofthis appropriation is to establish an equalized adjusted property tax digest for each county and for the State as a whole for use in allocating State funds for public school systems and equalizing property tax digests for collection of the State 114 mill; to provide the Revenue Commissioner statistical data regarding county Tax Assessor compliance with requirements for both unifonnity ofassessment and level ofassessment; and to establish the appropriate level ofassessment for centrally assessed public utility companies. TOTAL STATE FUNDS $2,039,754 $1,935,808 $1,966,354 State General Funds $2,039,754 $1,935,808 $1,966,354 TOTAL PUBLIC FUNDS $2,039,754 $1,935,808 $1,966,354 $1,966,354 $1,966,354 $1,966,354 5/28/2009 Page 9 of 330 Drafted by Senate Budget and Evaluation Office HB119 Section 5: Appeals, Court of TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services TOTAL PUBLIC FUNDS TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services TOTAL PUBLIC FUNDS Section Total - Continuation $14,744,435 $14,744,435 $150,000 $150,000 $14,894,435 $14,744,435 $14,744,435 $150,000 $150,000 $14,894,435 $14,744,435 $14,744,435 $150,000 $150,000 $14,894,435 $14,744,435 $14,744,435 $150,000 $150,000 $14,894,435 Section Total - Final $13,127,944 $13,167,528 $13,452,235 $13,127,944 $13,167,528 $13,452,235 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $13,277,944 $13,317,528 $13,602,235 $13,452,235 $13,452,235 $150,000 $150,000 $13,602,235 Court of Appeals Continuation Budget The purpose ofthis appropriation is for this court is to review and exercise appellate and certiorari jurisdiction in all cases not reserved to the Supreme Court or conferred on other courts by law. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $14,744,435 $14,744,435 $150,000 $150,000 $150,000 $14,894,435 $14,744,435 $14,744,435 $150,000 $150,000 $150,000 $14,894,435 $14,744,435 $14,744,435 $150,000 $150,000 $150,000 $14,894,435 $14,744,435 $14,744,435 $150,000 $150,000 $150,000 $14,894,435 13.1 Defer the FY09 cost ofliving adjustment. State General Funds ($159,151) ($159,151) ($159,151) ($159,151) 13.2 Reduce furnls to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions. (Gov Rev:Reduce furnls to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($500,620) ($432,(\ll'1j $0 $0 13.3 Reduce funds by eliminating nine filled support positions, not filling a vacant attorney position, and temporarily suspending the summer internship program. State General Funds ($615,362) ($615,362) ($615,362) ($615,362) 13.4 Reducefurnls by delaying the printing ofcourt rules, microfilm services, and equipment replacements. State General Funds ($193,311) ($193,311) ($193,311) ($193,311) 13.5 Reduce furnls from the Westlaw contract and temporarily suspend online legal subscription services. State General Funds ($42,000) ($42,000) ($42,000) ($42,000} 13.6 Reduce funds received in HB990 (FY09G) to upgrade the court's docket system. State General Funds ($147,900} ($147,900) ($147,900) ($147,900) 13.7 Increase furnls to purchase client licenses for the Novell Access Manager Security appliance that will be used to limit access to the court's e-filing and docket systems. State General Funds $27,500 '$0 $0 $0 13.8 Increase funds to upgrade the docket system. [One-Time Change] State General Funds $147,900 $147,900 $0 $0 13.9 Reduce furnls to reflect the revised revenue estimate. State General Funds ($133,547) ($133,547) ($133,547) ($133,547) 13.10 Reduce merit system assessments from $147 to $137 per position. State General Funds ($929) ($929) ($929) 13.99 CC: The purpose ofthis appropriation is for this court to review and exercise appellate and certiorari jurisdiction pursuant to the Constitution ofthe State ofGeorgia, Art. VI, Section V, Para. lll, in all cases not reserved to the Supreme Court ofGeorgia or conferred on other courts by law. Senate: The purpose ofthis appropriation is for this court to review and exercise appellate and certiorari jurisdiction pursuant to the Constitution ofthe State ofGeorgia, Art. VI, Section V, Para. lll, in all cases not reserved to the Supreme Court ofGeorgia or conferred on other courts by law. State General Funds Page I0 of 330 $0 $0 Drafted by Senate Budget and Evaluation Office HB119 ~k;..: <,~ J;, (.~.I..oJJ~:~;u:'".r:'j~f',~,'+P The purpose of this appropriation is for this court to the State of Georgia, Art. VI, Section V, Para. Ill, law. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $13,127,944 $13,127,944 $150,000 $150,000 $150,000 $13,277,944 $13,167,528 $13,167,528 $150,000 $150,000 $150,000 $13,317,528 $13,452,235 $13,452,235 $150,000 $150,000 $150,000 $13,602,235 $13,452,235 $13,452,235 $150,000 $150,000 $150,000 $13,602,235 Section 6: Judicial Council TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services TOTAL PUBLIC FUNDS TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services TOTAL PUBLIC FUNDS Section Total - Continuation $16,345,321 $16,345,321 $2,492,903 $2,492,903 $615,890 $615,890 $19,454,114 $16,345,321 $16,345,321 $2,492,903 $2,492,903 $615,890 $615,890 $19,454,114 $16,345,321 $16,345,321 $2,492,903 $2,492,903 $615,890 $615,890 $19,454,114 $16,345,321 $16,345,321 $2,492,903 $2,492,903 $615,890 $615,890 $19,454,114 Section Total - Final $14,903,628 $15,063,392 $10,637,139 $14,903,628 $15,063,392 $10,637,139 $2,492,903 $2,492,903 $2,492,903 $2,492,903 $2,492,903 $2,492,903 $615,890 $615,890 $1,095,890 $615,890 $615,890 $1,095,890 $18,012,421 $18,172,185 $14,225,932 $14,173,198 $14,173,198 $2,492,903 $2,492,903 $615,890 $615,890 $17,281,991 Georgia Office of Dispute Resolution Continuation Budget The purpose of this appropriation is to oversee the development of court-connected alternative dispute resolution programs in Georgia. TOTAL STATE FUNDS State General Funds TOTALAGENCYFUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $196,638 $196,638 $172,890 $172,890 $172,890 $369,528 $196,638 $196,638 $172,890 $172,890 $172,890 $369,528 $196,638 $196,638 $172,890 $172,890 $172,890 $369,528 $196,638 $196,638 $172,890 $172,890 $172,890 $369,528 14.1 Defer the FY09 cost ofliving adjustment. State General Funds ($3,117) ($3,117) ($3,117) ($3,117) 14.2 Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost of the plan) State General Funds ($17,505) ($1S,l21) $0 $0 14.3 Reduce funds and the use oftemporary professional employees to help with seasonal projects such as the annual report and trainings. State General Funds ($10,898) ($45,406) ($45,406) 14.4 Reduce funds to reflect the revised revenue estimate. State General Funds ($1,707) ($1,707) ($1,707) ($1,707) 14.5 Reduce funds and become selfsufficient. (CC:Reduce funds and work towards self-sufficiency through the design ofa fee strategy) State General Funds {$146,408) (f11204) 14.99 CC: The purpose of this appropriation is to oversee the state's court-connected alternative dispute resolution (ADR) services by promoting the establishment ofnew ADR court programs, providing support to existing programs, establishing and enforcing qualifications and ethical standards, registering ADR professionals and volunteers, providing training, administering statewide grants, and collecting statistical data to monitor program effectiveness. 5/28/2009 Page II of 330 Drafted by Senate Budget and HB119 Seflllte: The purpose of this appropriation is to oversee the state's court-connected alterfllltive dispute resolution (ADR) services by promoting the establishment of new ADR court programs, providing support to existing programs, establishing and enforcing qualifications and ethical standards, registering ADR ... professioflllls and volunteers, providing training, administering statewide grants, and collecting statistical data to monitor program effectiveness. State General Funds -~tt $() $0 ,...~~~~J;::tl~!t~0~~~Q~!~~--~-~ The purpose ofthis appropriation is to oversee the state's court-connected alternative dispute resolution (ADR) services by promoting the establishment ofnew ADR court programs, providing support to existing programs, establishing and enforcing qualifications and ethical standards, registering ADR professionals and volunteers, providing training, administering statewide grants, and collecting statistical data to monitor program effectiveness. TOTAL STATE FUNDS $163,411 $131,281 $73,204 State General Funds $163,411 $131,281 $73,204 TOTAL AGENCY FUNDS $172,890 $172,890 $172,890 $172,890 Sales and Services $172,890 $172,890 $172,890 $172,890 Sales and Services Not Itemized $172,890 $172,890 $172,890 $172,890 TOTAL PUBLIC FUNDS $336,301 $304,171 $172,890 $246,094 Institute of Continuing Judicial Education Continuation Budget The purpose of this appropriation is to provide basic training and continuing education to elected officials, court support personnel and volunteer agents ofthe State's judicial branch. TOTALSTATEFUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $1,298,000 $1,298,000 $177,500 $177,500 $177,500 $1,475,500 $1,298,000 $1,298,000 $177,500 $177,500 $177,500 $1,475,500 $1,298,000 $1,298,000 $177,500 $177,500 $177,500 $1,475,500 $1,298,000 $1,298,000 $177,500 $177,500 $177,500 $1,475,500 15.1 Defer the FY09 cost of living adjustment. State General Funds ($6,105) ($6,105) ($6,105) ($6,105) 15.2 Reduce funds by freezing the vacant program support position for court administrative personnel training. (S and CC:Reducefunds received in HB990 (FY09G) to conduct a court administrators professiofllll certification program) State General Funds ($40,000) ($40,000) ($?7,2915) ($77,296) 15.3 Reduce funds by instituting a moratorium on financial aid for fllltionally-based educatiofllll travel. State General Funds ($10,000) ($10,000) ($10,000) ($10,000) 15.4 Reduce funds by cancelling the 2009 Annual Conference for law clerks. State General Funds ($15,000) ($15,000) ($15,000) ($15,000) 15.5 Reduce funds by elimiflllting the design and delivery of the 2009 Leadership Academy. State General Funds ($12,514) ($12,514) ($12,514) ($12,514 15.6 Increase funds for the training ofnew judges. State General Funds $10,000 $0 $0 $0 15.7 Reduce funds to reflect the revised revenue estimate. State General Funds ($12,244) ($12,244) ($12,244) ($12,244) 15.8 Reduce funds by suspending the annual assessment fee for FY10. State General Funds ($5(),000) ($50,000) 15.9 Reduce funds received in HB990 (FY09G) for magistrate court judicial educatiofllll products and services. (CC:Remaining funds are to be used for magistrate judicial training and materials only) State General Funds ($1.,000) ($80,000) 15.10 Elimiflllte funds by charging judges and court personnel for the cost of their training. State General Funds ($1,014,841} $0 15.99 CC: The purpose ofthis appropriation is to provide basic training and continuing education for Superior Court Judges, Juvenile Court Judges, State Court Judges, Probate Court Judges, Magistrate Court Judges, Municipal Court Judges, Superior Court Clerks, Juvenile Court Clerks, Municipal Court Clerks, and other court personnel. Seflllte: The purpose ofthis appropriation is to provide basic training and continuing education for Superior Court Judges, Juvenile Court Judges, State Court Judges, Probate Court Judges, Magistrate Court Judges, Municipal Court Judges, Superior Court Clerks, Juvenile Court Clerks, Municipal Court Clerks, and other court personnel. State General Funds Page 12 of 330 $0 $0 Drafted by Senate Budget and Evaluation Office HB 119 -llillic.~:.t~HtEJilt~!~i~I!Alli11111f- The purpose ofthis appropriation is to provide basic training and continuing education for Superior Court Judges, Juvenile Court Judges, State Court Judges, Probate Coun Judges, Magistrate Court Judges, Municipal Court Judges, Superior Court Clerks, Juvenile Court Clerks, Municipal Court Clerks, and other court personnel. TOTAL STATE FUNDS $1,212,137 $1,202,137 $1,034,841 State General Funds $1,212,137 $1,202,137 $1,034,841 TOTAL AGENCY FUNDS $177,500 $177,500 $177,500 $177,500 Sales and Services $!77,500 $177,500 $177,500 $177,500 Sales and Services Not Itemized $177,500 $177,500 $177,500 $177,500 TOTAL PUBLIC FUNDS $1,389,637 $1,379,637 $!77,500 $1,2!2,341 Judicial Council Continuation Budget The purpose of this appropriation is to assist judges, administrators, clerks ofcourt and other officers and employees ofthe court pertaining to matters relating to court administration, provided that $2,150,000 is designated for Drug and DUJ Courts. TOTALSTATEFUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $13,971,643 $13,971,643 $2,492,903 $2,492,903 $265,500 $265,500 $265,500 $16,730,046 $13,971,643 $13,971,643 $2,492,903 $2,492,903 $265,500 $265,500 $265,500 $16,730,046 $13,971,643 $13,971,643 $2,492,903 $2,492,903 $265,500 $265,500 $265,500 $16,730,046 $13,971,643 $13,971,643 $2,492,903 $2,492,903 $265,500 $265,500 $265,500 $16,730,046 16.1 Defer the FY09 cost ofliving adjustment. State General Funds ($73,828) ($73,828) ($73,828) ($73,828) 16.2 Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions, (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($229,198) ~~. $0 16.3 Reduce funds from the Administrative Office ofthe Courts (AOC) by eliminating the contract for maintenance ofthe SUSTAIN Case Management software system. State General Funds ($250,000) -~ $11. ~- ($250,000) 16.4 Reduce funds from the AOC by freezing the following vacant positions: an administrative assistant in the General Counsel Division, a desktop administrator in the Technology Division, and a research position in the Research Division. State General Funds ($175,569) 16.5 Reduce funds from the Council ofState Court Judges (-$15,932), Council ofProbate Court Judges (-$4,687), Council ofMunicipal Court Judges (-$1,140), Council ofMagistrate Court Judges (-$11,935), and Council of Court Administrators (-$286). State General Funds ($33,980) ($33,980) ($33,980) ($33,980) 16.6 Reduce funds and the amount ofgrants to be awarded to local drug courts. (S:Replace funds by charging drug court participants a supervision fee of $25 per month)(CC:Reducefunds by aggressively collecting supervision fees, adjusting fee structure and grant arrwunts) State General Funds Sales and Services Not Itemized TOTAL PUBLIC FUNDS ($139,139) ($139,139) ~1~ , ; ~~ " ~ .'i 1 '{$4~.ml 16.7 Reduce funds from the Child Support Guidelines Commission by suspending all travel, printing, and publications for laminated bench cards and child support calculator worksheet guides, and meetings, State General Funds ($6,324) ($6,324) ($6,324) ($6,324) 16.8 Reduce funds from the County and Municipal Probation Advisory Council by eliminating the reimbursements for member expenses and suspending registrations for conferences. State General Fund' ($17 ,068) ($17 ,068) ($17 ,068) ($17 ,068) 16.9 Reduce funds and the grants awarded for civil legal services to Victims ofDomestic Violence. State General Funds ($128,078) $148.326 ($1281!)13j ($128,078) 16.10 Reduce funds from the Committee on Access and Fairness by discontinuing the newsletter in print form, reducing Color ofJustice programs, and reducing the number ofmeetings held from six to four. (S:Eliminate the Committee on Access and Fairness )(CC:Reduce funds by 37%) State General Funds ($6,577) ($3S,OOO}. ($ll2,1ll4) ($35~ 5128/2009 Page 13 of 330 Drafted by Senate Budget and Evaluation Office HB 119 16.11 Reduce funds from the Georgia Law School Consortium and the stipends paid to approximately thirty students beginning in the 2009 spring semester. (Hand S:Eliminate funds for the Georgia Law School Consortium) State General Funds ($10,585)c' c ($176,41{>) ($176,416) ($176,416) 16.12 Reduce funds from the Georgia Courts Automation Commission by reducing the number offacilitated sessions for the Strategic fl' and Business Plans, the Common Judicial Data Dictionary project, and the National Information Exchange Model Mapping program. State General Funds ($50,296} ($65(t,OOO} ($200.000) ($250,00()) 16.13 Reduce funds to reflect the revised revenue estimate. (H:Increasefundsfor the AOC) State General Funds ($128,093)'' $!16,241 ($128,093) ($128,093) 16.14 Reduce merit system assessments from $147 to $137 per position. State General Funds ($3,384) ($3,384) ($3,384) 16.15 Eliminate funds for the Traffic Information Processing System (TIPS). State General Funds {$167,282) $0 16.16 Reduce one-time funds received in HB990 (FY09G)for the 2009 National Mock Trial Competition. State General Funds {$10.00()) ($10,000) 16.17 Eliminate funds for the Macon Office. State General Funds ($36.360) ($36,360) 16.97 Transfer all funds and activities for Legal Services for Victims ofDomestic Violence to the Criminal Justice Coordinating Council (CJCC). State General Funds ($Z,006,548) $0 16.98 Transfer all funds and activities to the newly created Accountability Courts, Administrative Office ofthe Courts, Children and Family Court Services, Councils ofLimited Jurisdiction Courts, Statewide Technology Programs, and Legal and Regulatory Services programs. State General Funds Federal Funds Not Itemized Sales and Services Not Itemized TOTAL PUBUC FUNDS ($9,826,790) c$0 ; 1: ($2,492.903) $0 c c (S14S,SOO) $0 ($l3.1l65,193~ $0 16.99 CC: The purpose of this appropriation is to support the Administrative Office ofthe Courts; to support accountability courts and the Standing Committee on Drug Courts; to provide administrative support for the councils ofthe Magistrate Court Judges, the Municipal Court Judges, the Probate Court Judges, and the State Court Judges; to operate the Georgia Courts Automation Commission, the Child Support E-Filing system, and the Child Support Guidelines Commission, the Commission on Interpreters, the Committee on Access and Fairness, the Board ofCourt Reporting, Civil Legal Services for Victims ofDomestic Violence, the County and Municipal Probation Advisory Council, and the Children and Family Courts division; and to support the Committee on Justice for Children and the Advisory Committee on Healthy Marriages. Senate: The purpose ofthis appropriation is to support the Administrative Office of the Courts; to support accountability courts and the Standing Committee on Drug Courts, provided that $2,150,000 is designated for Drug and DUI Courts; to provide administrative support for the councils ofthe Magistrate Court Judges, the Municipal Court Judges, the Probate Court Judges, and the State Court Judges; to operate the Georgia Courts Automation Commission, the Child Support E-Filing system, and the Child Support Guidelines Commission, the Commission on Interpreters, the Board ofCourt Reporting, the County and Municipal Probation Advisory Council, and the Children and Family Courts division; and to support the Committee on Justice for Children and the Advisory Committee on Healthy Marriages. State General Funds $0 $0 I 11111~-----W!!il~111 The purpose ofthis appropriation is to support the Administrative Office ofthe Courts; to support accountability courts and the Standing Committee on Drug Courts; to provide administrative support for the councils ofthe Magistrate Court Judges, the Municipal Court Judges, the Probate Court Judges, and the State Court Judges; to operate the Georgia Courts Automation Commission, the Child Support -Filing system, and the Child Support Guidelines Commission, the Commission on Interpreters, the Committee on Access and Fairness, the Board of Court Reporting, Civil Legal Services for Victims ofDomestic Violence, the County and Municipal Probation Advisory Council, and the Children and Family Courts division; and to support the Committee on Justice for Children and the Advisory Committee on Healthy Marriages. TOTAL STATE FUNDS $12,722,908 $12,883,011 $12,208,404 State General Funds $12,722,908 $12,883,011 $12,208,404 TOTAL FEDERAL FUNDS $2,492,903 $2,492,903 $2,492,903 Federal Funds Not Itemized $2,492,903 $2,492,903 $2,492,903 TOTAL AGENCY FUNDS $265,500 $265,500 $265,500 Sales and Services $265,500 $265,500 $265,500 Sales and Services Not Itemized $265,500 $265,500 $265,500 TOTAL PUBLIC FUNDS $15,481,311 $15,641,414 $14,966,807 Judicial Qualifications Commission Page 14 of 330 Continuation Budget Drafted by Senate Budget and Evaluation Office HB 119 The purpose ofthis appropriation is to discipline, remove, TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $299,040 $299,040 $299,040 $299,040 $299,040 $299,040 $299,040 $299,040 $299,040 $299,040 $299,040 $299,040 17.1 Defer the FY09 cost of living adjustment. State General Funds ($2,226) ($2,226) ($2,226) ($2,226) 17.2 Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions. (Gov Rev:Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost ofthe plan) State General Funds ($11,325) ($9,186) $0 $0 17.3 Reduce funds from operations. State General Funds ($17,347) ($17,347) ($17,347) ($17,347) 17.4 Reduce funds to reflect the revised revenue estimate. State General Funds ($2,718) ($2,718) ($2,718) ($2,718) 17.99 CC: The purpose ofthis appropriation is to investigate complaints filed against a judicial officer, impose and recommend disciplinary sanctions against any judicial officer, and when necessary, file formal charges against that officer and provide aformal trial or hearing. The purpose of this appropriation is also to produce formal and informal advisory opinions; provide training and guidance to judicial candidates regarding the Code of Judicial Conduct; and investigate allegations ofunethical campaign practices. Senate: The purpose ofthis appropriation is to investigate complaints filed against a judicial officer, impose and recommend disciplinary sanctions against any judicial officer, and when necessary, file formal charges against that officer and provide aformal trial or hearing. The purpose of this appropriation is also to produce formal and informal advisory opinions; provide training and guidance to judicial candidates regarding the Code ofJudicial Conduct; and investigate allegations of unethical campaign practices. State General Funds $0 --~--~:~:~J:::i:l':f,;~~1;!~~-~~tltJ!I The purpose ofthis appropriation is to investigate complaints filed against a judicial officer. impose and recommend disciplinary sanctions against any judicial officer, and when necessary, file formal charges against that officer and provide a formal trial or hearing. The purpose of this appropriation is also to produce formal and informal advisory opinions; provide training and guidance to judicial candidates regarding the Code ofJudicial Conduct; and investigate allegations ofunethical campaign practices. TOTALSTATEFUNDS $265,424 State General Funds $265,424 TOTAL PUBLIC FUNDS $265,424 $266,963 $266,963 $266,963 $276,749 $276,749 $276,749 $276,749 $276,749 $276,749 Resource Center Continuation Budget The purpose ofthis appropriation is to provide representation to all death penalty sentenced inmates in habeas proceedings. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $580,000 $580,000 $580,000 $580,000 $580,000 $580,000 $580,000 $580,000 $580,000 $580,000 $580,000 $580,000 18.1 Reduce funds from operations. State General Funds ($34,800) 18.2 Reduce funds to reflect the revised revenue estimate. State General Funds ($5,452) $0 \tU.6!10) $0 18.99 CC: The purpose ofthis appropriation is to provide direct representation to death penalty sentenced inmates and to recruit and assist private attorneys to represent plaintiffs in habeas corpus proceedings. Senate: The purpose of this appropriation is to provide direct representation to death penalty sentenced inmates and to recruit and assist private attorneys to represent plaintiffs in habeas corpus proceedings. State General Funds $0 ---~~r:~~,f~:!~J!~~t;~,<~~~j!;~~t~~~~"}~;~rf:i '~~~,~-~,~~-, i +,~I, ~~ < The purpose ofthis appropriation is to provide direct representation to death penalty sentenced inmates and to recruit and assist private attorneys to represent plaintiffs in habeas corpus proceedings. 5/28/2009 Page 15 of330 Drafted by Senate Budget and Evaluation Office HB119 TOTALSTATEFUNDS State General Funds TOTAL PUBLIC FUNDS $539,748 $539,748 $539,748 $580,000 $580,000 $580,000 $533,600 $533,600 $533,600 $580,000 $580,000 $580,000 Accountability Courts TOTAL STATE FUNDS State General Funds Continuation Budget $0 $0 $0 $0 508.98 Transfer all funds and activities for adult felony drug courts, DUI courts, juvenile drug courts,family dependency treatment courts, and mental health courts from the Judicial Council program. State General Funds Federal Funds Not Itemized Sales and Services Not Itemized TOTAL PUBLIC FUNDS $t,'~oZ,43% .to $8U,S~8 $il :$5~ $$.!}63-,960 I 508.99 CC: The purpose of this appropriation is to support adult felony drug courts, DUI courts, juvenile drug courts, family dependency treatment courts, and mental health courts, as well as, the Judicial Council Standing Committee on Drug Courts. Senate: The purpose ofthis appropriation is to support adult felony drug courts, DUI courts, juvenile drug courts, family dependency treatment courts, and mental health courts, as well as, the Judicial Council Standing Committee on Drug Courts. State General Funds ''$il $0 State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $1,702,432 $1,702,432 $812,528 $812,528 $539,000 $539,000 $539,000 $3,053,960 Administrative Office of the Courts TOTAL STATE FUNDS State General Funds Continuation Budget $0 $0 $0 $0 509.98 Transfer all funds and activities for the Administrative Office of the Courts (AOC) director's office, Judicial Council operations, administrative/budget/support, finance/accounting, policy and business process, planning, court services operations, human resources, communications/publications, research operations, governmental affairs, and the intern program from the Judicial Council program. State General Funds Sales and Services Not Itemized $3,462,315 .. Jl $32,447 :' ~ TOTALPUBLICFUNDS $3,494,162 $il 509.99 CC: The purpose of this appropriation is to provide administrative support to the Judicial Council. Senate: The purpose ofthis appropriation is to provide administrative support to the Judicial CounciL State General Funds $0 $0 Rflif1llilllllliAllliiff~t~~"'I!J'I!JIE~. . . . .~~~-~- rhe purpose ofthis appropriation is to provide administrative support to the Judicial CoumU. TOTAL STATE FUNDS $3,462,315 State General Funds $3,462,315 TOTAL AGENCY FUNDS $32,447 Sales and Services $32,447 Sales and Services Not Itemized $32,447 TOTAL PUBLIC FUNDS $3,494,762 Children and Family Court Services TOTAL STATE FUNDS State General Funds Page 16 of 330 Continuation Budget $0 $0 $0 $0 Drafted by Senate Budget and Evaluation Office HB 119 ' 510.98 Transfer all funds and activities for the Appalachian Family Law Information Center (FLIC), Child Support Commission, Children, Family and the Courts, Children, Marriage and Family Law, Committee on Civil Justice, Committee on Justice for Children, and grants management from the Judicial Council program. State General Funds Federal Funds Not Itemized TOTAL PUBLIC FUNDS 510.99 CC: The purpose ofthis appropriation is to support the Appalachian Family Law Information Center, the Child Support Guidelines Commission, Children, Family and the Courts, Children. Marriage and Family Law, the Committee on Civil Justice, and the Committee on Justice for Children, and to provide grants management. Senate: The purpose ofthis appropriation is to support the Appalachian Family Law Information Center, the Child Support Guidelines Commission, Children, Family and the Courts, Children, Marriage and Family Law, the Committee on Civil Justice, and the Committee on Justice for Children, and to provide grants management. State General Funds $0 ~ilillillllll/!llil~ The purpose ofthis appropriation is to support the Appalachian Family Law Infonnation Center, the Child Support Guidelines Commission, Children, Family and the Courts, Children, Marriage and Family Law, the Committee on Civil Justice, and the Committee on Justice for Children, and to provide grants management. TOTAL STATE FUNDS $853,176 State General Funds $853,176 TOTAL FEDERAL FUNDS $1,680,375 Federal Funds Not Itemized $1,680,375 TOTAL PUBLIC FUNDS $2,533,551 Councils of Limited Jurisdictions Courts TOTAL STATE FUNDS State General Funds Continuation Budget $0 $0 $0 $0 5U.98 Transfer all funds and activities for the Council ofMagistrate Court Judges, Council ofMunicipal Court Judges, Council ofProbate Court Judges, Council ofState Court Judges, and Council ofCourt Administrators from the Judicial Council program. State General Funds Sales and Services Not Itemized TOTAL PUBLIC FUNDS 5U.99 CC: The purpose ofthis appropriation is to provide administrative support for the Councils ofMagistrate Court Judges, Municipal Court Judges, Probate Court Judges, State Court Judges, and Court Administrators. .... ;., Senate: The purpose ofthis appropriation is to provide administrative supportfor the Councils ofMagistrate Court Judges, Municipal Court Judges, Probate Court Judges, State Court Judges, and Court Administrators. State General Funds $0 ' ~:~-~-~....,. The purpose ofthis appropriation is to provide administrative support for the Councils ofMagistrate Court Judges, Municipal Court Judges, Probate Court Judges, State Court Judges, and Court Administrators. TOTAL STATE FUNDS $526,428 State General Funds $526,428 TOTAL AGENCY FUNDS $15,000 Sales and Services $15,000 Sales and Services Not Itemized $15,000 TOTAL PUBLIC FUNDS $541,428 Legal & Regulatory Services TOTAL STATE FUNDS State General Funds Continuation Budget $0 $0 $0 $0 512.98 Transfer all funds and activities for the Board ofCourt Reporting, Commission on Interpreters, County and Municipal Probation Advisory Council (CMPAC), and General Counsel Division from the Judicial Council program. State General Funds Sales and Services Not Itemized TOTAL PUBLIC FUNDS Page 17 of 330 Drafted by Senate Budget and Evaluation Office HB119 512.99 CC: The purpose of this appropriation is to support the Board of Court Reporting, the Commission on Interpreters, the County and Municipal Probation Advisory Council (CMPAC), and the General Counsel Division. Senate: The purpose of this appropriation is to support the Board of Court Reporting, the Commission on Interpreters, the County and Municipal Probation Advisory Council (CMPAC), and the General Counsel Division. State General Funds $0 $0 . . . .'IIJ~~~i\!IIJJIIIU~~,:I!IIA;!rlcc:' The purpose of this appropriation is to support the Board ofCourt Reporting, the Commission on Interpreters, the County and Municipal Probation Advisory Council (CMPAC), and the General Counsel Division. TOTAL STATE FUNDS $719,588 State General Funds $719,588 TOTAL AGENCY FUNDS $159,053 Sales and Services $159,053 Sales and Services Not Itemized $159,053 TOTAL PUBLIC FUNDS $878,641 Statewide Technology Programs TOTAL STATE FUNDS State General Funds Continuation Budget $0 $0 $0 $0 513.98 Transfer all funds and activities for the Georgia Judicial Exchange, Georgia Courts Automation Commission (GCAC), and Administrative Office ofthe Courts (AOC) Technology and Support Services from the Judicial Council program. State General Funds $2',56!,851 $0 513.99 CC: The purpose of this appropriation is to support the Georgia Courts Automation Commission and provide technology support and services to courts. Senate: The purpose ofthis appropriation is to support the Georgia Courts Automation Commission and provide technology support and services to courts. State General Funds courts. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $2,562,851 $2.562,851 $2,562.851 Section 7: Juvenile Courts TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL PUBLIC FUNDS TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL PUBLIC FUNDS Section Total - Continuation $6,691.660 $6,691.660 $447,456 $447,456 $7,139,116 $6,691,660 $6,691,660 $447,456 $447,456 $7,139,116 $6.691.660 $6,691,660 $447,456 $447,456 $7,139,116 $6,691.660 $6,691,660 $447,456 $447,456 $7,139,116 Section Total - Final $6.5ll,026 $6,534,968 $6,561,715 $6,5ll,026 $6,534,968 $6,561,715 $447,456 $447,456 $447,456 $447,456 $447,456 $447,456 $6,958,482 $6,982,424 $7,009,171 $6,578,771 $6,578,771 $447,456 $447,456 $7,026,227 Council of Juvenile Court Judges Continuation Budget The purpose ofthis appropriation is for the Council ofJuvenile Court Judges to represent all the juvenile judges in Georgia. Jurisdiction in cases involving children includes delinquencies, status offenses, and deprivation. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS $1,705,599 $1,705,599 $447,456 $1,705,599 $1,705,599 $447,456 $1,705,599 $1,705,599 $447,456 $1,705,599 $1,705,599 $447,456 Page 18 of 330 Drafted by Senate Budget and Evaluation Office HB119 TOTAL PUBLIC FUNDS $2,153,055 $2,153,055 $2,153,055 $447,456 $2,153,055 19.1 Defer the FY09 cost of living adjustment. State General Funds ($14,189) ($14,189) ($14,189) ($14,189) 19.2 Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions. (Gov Rev:Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($50,689) ($43,803) $0 $0 19.3 Reduce funds from the purchase ofservices for the Juvenile Offenders Program that reimburses county ...... governmentsfor community-based services thnt provide alternatives to institutional treatment. State General Funds ($98,700) ($98,700) ($98,700) 19.4 Reduce funds to reflect the revised revenue estimate. State General Funds ($17,056) $0 ($17,056) ($98,700) $0 ~-Jiijj-~~~~~~~i~~~~~-W IIItl1ii~~~~fi~i~;~l~~~ The purpose ofthis appropriation is for the Council ofJuvenile Court Judges to represent all the juvenile judges in Georgia. Jurisdiction in cases involving children includes delinquencies, status offenses, and deprivation. TOTAL STATE FUNDS $1,524,965 $1,548,907 $1,575,654 $1,592,710 State General Funds $1,524,965 $1,548,907 $1,575,654 $1,592,710 TOTAL FEDERAL FUNDS $447,456 $447,456 $447,456 $447,456 Federal Funds Not Itemized $447,456 $447,456 $447,456 $447,456 TOTAL PUBLIC FUNDS $1,972,421 $1,996,363 $2,023,110 $2,040,166 Grants to Counties for Juvenile Court Judges Continuation Budget The purpose ofthis appropriation is for payment of state funds to circuits to pay for juvenile court judges salaries. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $4,986,061 $4,986,061 $4,986,061 $4,986,061 $4,986,061 $4,986,061 $4,986,061 $4,986,061 $4,986,061 $4,986,061 $4,986,061 $4,986,061 --~-. . . . . .litlil1~---rt,:'~litl"~i~;~; The purpose ofthis appropriation is for payment of state funds to circuits to pay for juvenile court judges salaries. TOTAL STATE FUNDS $4,986,061 $4,986,061 $4,986,061 $4,986,061 State General Funds $4,986,061 $4,986,061 $4,986,061 $4,986,061 TOTAL PUBLIC FUNDS $4,986,061 $4,986,061 $4,986,061 $4,986,061 Section 8: Prosecuting Attorneys TOTAL STATE FUNDS State General Funds TOTAL INTRA-STATE GOVERNMENT TRANSFERS Federal Funds Transfers TOTAL PUBLIC FUNDS TOTAL STATE FUNDS State General Funds TOTAL INTRA-STATE GOVERNMENT TRANSFERS Federal Funds Transfers TOTAL PUBLIC FUNDS Section Total - Continuation $59,281,695 $59,281,695 $1,767,046 $1,767,046 $61 ,048,741 $59,281,695 $59,281,695 $1,767,046 $1,767,046 $61,048,741 $59,281,695 $59,281,695 $1,767,046 $1,767,046 $61,048,741 $59,281,695 $59,281,695 $1,767,046 $1,767,046 $61,048,741 Section Total - Final $57,424,402 $56,644,090 $57,208,442 $57,424,402 $56,644,090 $57,208,442 $1,802,127 $1,802,127 $1,802,127 $1,802,127 $1,802,127 $1,802,127 $59,226,529 $58,446,217 $59,010,569 $57,408,442 $57,408,442 $1,802,127 $1,802,127 $59,210,569 District Attorneys Continuation Budget The purpose ofthis appropriation is for the District Attorney to represent the State ofGeorgia in the trial and appeal offelony criminal cases in the Superior Court for the judicial circuit and delinquency cases in the juvenile courts. TOTAL STATE FUNDS State General Funds TOTAL INTRA-STATE GOVERNMENT TRANSFERS Federal Funds Transfers $52,323,746 $52,323,746 $1,767,046 $1,767,046 $52,323,746 $52,323,746 $1,767,046 $1,767,046 $52,323,746 $52,323,746 $1,767,046 $1,767,046 $52,323,746 $52,323,746 $1,767,046 $1,767,046 Page 19 of 330 Drafted by Senate Budget and Evaluation Office HB 119 FF Child Support Enforcement Title IV -D CFDA93.563 TOTAL PUBLIC FUNDS $1,767,046 $54,090,792 $1,767,046 $54,090,792 $1,767,046 $54,090,792 $!,767,046 $54,090,792 21.1 Defer the FY09 cost of living adjustment. State General Funds ($637,857) ($637,857) ($637,857) ($637,857) 21.2 Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.I65% to I6.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.I65% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost of the plan) State General Funds ($1,964,186) ($1,697,33&} ~ $0 21.3 Increase funds to cover a projected shartfall. (Hand CC:One-time funds) State General Funds $363,433 $300,0()0 $0 $201),0()0 21.4 Increase funds for three additional Assistant District Attorneys associated with the creation ofadditional judgeships for the Alcovy, Atlanta, and Brunswick Judicial Circuits effective July I, 2009 per HBII63 (2008 Session). State General Funds $223,156 $223,156 $223,156 $223,156 21.5 Increase funds to reinstate the step increases and promotions that were suspended temporarily in FY09. (H:Utilize existing funds) State General Funds $349,150 $0 ($349,lSa) ($349,150) 21.6 Increase funds to provide step increases and promotions during FY10. State General Funds $590,000 $590,000 '$() $0 21.7 Increase funds to reflect a change in the child support contract with the Department ofHuman Resources. FF Child Support Enforcement Title IV -D CFDA93.563 $35,081 $35,081 $35,081 $35,081 21.8 Reduce funds to reflect the revised revenue estimate. State General Funds ($5 13,829) ($513,829) ($513,829) ($513,829) 21.9 Reduce merit system assessments from $I47 to $137 per position. State General Funds ($5,497) ($5,497) ($5,497) 21.99 CC: The purpose ofthis appropriation is for the District Attorney to represent the State ofGeorgia in the trial and appeal of criminal cases in the Superior Court for the judicial circuit and delinquency cases in the juvenile courts per Ga. Canst., Art. VI, Sec. VIII. Para I and OCGA I5-18. Senate: The purpose of this appropriation is for the District Attorney to represent the State ofGeorgia in the trial and appeal ofcriminal cases in the Superior Court for the judicial circuit and delinquency cases in the juvenile courts per Ga. Canst., Art. VI, Sec. Vlll. Para I and OCGA I5-18. State General Funds $0 $0 lt~t~;~~~1:l!l~,~i~:~~~~~~;'~'~':f.~s~::J~btJ.~~'~l~s:~J~ The purpose of this appropriation is for the District Attorney to represent the State of Georgia in the trial and appeal of criminal cases in the Superior Court for the judicial circuit and delinquency cases in the juvenile courts per Ga. Canst., Art. VI, Sec. VIII. Para I and OCGA 1518. TOTAL STATE FUNDS $50,733,613 $50,582,381 $51,040,569 $5 I,240,569 State General Funds $50,733,613 $50,582,381 $51,040,569 $51,240,569 TOTAL iNTRA-STATE GOVERNMENT TRANSFERS $1,802,127 $1,802,127 $1,802,127 $1,802,127 Federal Funds Transfers $1,802,127 $1,802,127 $1,802,127 $!,802,127 FF Child Support Enforcement Title IV-D CFDA93.563 $1,802,127 $1,802,127 $1,802,127 $1,802,127 TOTAL PUBLIC FUNDS $52,535,740 $52,384,508 $52,842,696 $53,042,696 Prosecuting Attorney's Council Continuation Budget The purpose of this appropriation is to assist Georgia's District Attorneys and State Court Solicitors. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $6,957,949 $6,957,949 $6,957,949 $6,957,949 $6,957,949 $6,957,949 $6,957,949 $6,957,949 $6,957,949 22.1 Defer the FY09 cost of living adjustment. State General Funds ($52,707) ($52,707) ($52,707) $6,957,949 $6,957,949 $6,957,949 ($52,707) Page 20 of 330 Drafted by Senate Budget and Evaluation Office - HB119 i 22.2 Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (0 PEB) contributions. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.I65% ta I6.567%)(H:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.I65% to 17.329% in order to restore the expected state employee contribution to 25% of the cost ofthe plan) State General Funds ($176,658) . ($15~S) ~ $0 22.3 Increase funds to reinstate the step increases and promotions that were suspended temporarily in FY09. (H:Utilize existing funds) State General Funds $ll,575 ($ll.575) 22.4 Increase funds to provide step increases and promotions during FYIO. State General Funds $9.184 $9,184 $0 22.5 Increase funds for real estate rents. State General Funds $9,152 $0 $0 22.6 Reduce funds to reflect the revised revenue estimate. State General Funds ($67,706) ($67,706) ($67,706) ($67,706) 22.7 Reduce funds and defer filling four vacant positions. (Sand CC:Reduce additional funds from the training of the vacant victim witness coordinator position) State General Funds ($658,088) State General Funds TOTAL PUBLIC FUNDS $6,167,873 $6,167,873 $6,167.873 $6.167.873 $6,167,873 $6,167,873 Section 9: Superior Courts TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS Section Total - Continuation $63.622.100 $63.622.100 $63,622,100 $63.622,100 $63,622,100 $63.622,100 $63,622,100 $63,622,100 $63.622.100 $63,622,100 $63,622,100 $63.622.100 Section Total - Final $57.860.640 $57,955,798 $59,999,072 $57,860,640 $57,955,798 $59,999,072 $57,860,640 $57,955,798 $59.999,072 $60,499,072 $60,499.072 $60,499.072 Council of Superior Court Clerks Continuation Budget The purpose of this appropriation is to assist superior court clerks throughout the state in the execution of their duties, and to promote and assist in their training of the superior court clerks. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $1.751.550 $1.751.550 $1.751.550 $1.751,550 $1,751,550 $1,751,550 $1,751,550 $1,751,550 $1,751,550 $1,751,550 $1,751,550 $1.751.550 23.1 Eliminate funds received in HB990 (FY09G)for the Judicial Data Exchange (JDX) project. (Hand CC:Partially restore funds) State General Funds ($l,500.000H (S1A-) ($1,50II,tll,lll) '"~lf,U,.) 23.2 Reduce funds to reflect the revised revenue estimate. State General Funds ($2,515) ($20,124) l~pu~!!K~~:~st~~u~p~erliolrlcolulrt~~,;;,ksthlrolulgh~o~ut1t~he1s1ta1te1i1~~~heex1ec1u1tilon1o~if~thle,~} : (~IO.'n6) 34.99 CC: The purpose of this appropriation is to publicize government contract opportunities on the Georgia Procurement Registry; to maintain a comprehensive listing ofall agency contracts; to manage bids, Requests For Proposals, and Requests For Quotes; to provide and oversee Purchasing Cards; to conduct reverse auctions for non-construction goods and services valued above $IOO,OOO; to leverage the state's purchasing power in obtaining contracts; to train vendors seeking contract opportunities; and to certify Small and/or Minority Business Vendors. Senate: The purpose of this appropriation is to publicize government contract opportunities on the Georgia Procurement Registry; to maintain a comprehensive listing of all agency contracts; to manage bids, Requests For Proposals, and Requests For Quotes; to provide and oversee Purchasing Cards; to conduct reverse auctions for non-construction goods and services valued above $IOO,OOO; to leverage the state's purchasing power in obtaining contracts; to train vendors seeking contract opportunities; and to certify Small and/or Minority Business Vendors. State General Funds $0 to manage bids, Requests and Requests For Quotes; Cards; to conduct reverse auctions for non-construction goods and services valued above $100,000; to leverage the state's purchasing power in obtaining contracts; to train vendors seeking contract opportunities; and to certify Small and/or Minority Business Vendors. TOTAL STATE FUNDS $3,443,101 $3,316,104 $44,665 $1,150,033 State General Funds $3,443,101 $3,316,104 $44,665 $1,150,033 TOTAL AGENCY FUNDS $10,729,801 $6,898,546 $6,564,300 $6,564,300 Reserved Fund Balances $4,165,501 $334,246 Reserved Fund Balances Not Itemized $4,165,501 $334,246 Rebates, Refunds, and Reimbursements $6,564,300 $6,564,300 $6,564,300 $6,564,300 Rebates, Refunds, and Reimbursements Not Itemized $6,564,300 $6,564,300 $6,564,300 $6,564,300 TOTAL PUBLIC FUNDS $14,172,902 $10,214,650 $6,608,%5 $7,714,333 Surplus Property Continuation Budget The purpose ofthis appropriation is to reduce cost through maximization ofthe useful life of state-owned equipment and redistribution of property to state and local governments, qualifying non-profits, and to the public through auction. TOTAL STATE FUNDS State General Funds TOTALAGENCYFUNDS Reserved Fund Balances Reserved Fund Balances Not Itemized Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $0 $0 $4,657,141 $1,948,640 $1,948,640 $2,708,501 $2,708,501 $4,657,141 $0 $0 $4,657,141 $1,948,640 $1,948,640 $2,708,501 $2,708,501 $4,657,141 $0 $0 $4,657,141 $1,948,640 $1,948,640 $2,708,501 $2,708,501 $4,657,141 $0 $0 $4,657,141 $1,948,640 $1,948,640 $2,708,501 $2,708,501 $4,657,141 35.1 Reduce funds due to the closing offacilities in Americus, Swainsboro and Tucker and eliminate positions. Sales and Services Not Itemized ($2,130,624) ($2,130,624) ($2,130,624) ($2,130,624) 35.2 Reduce funds to reflect the use of reserves in FY09. Reserved Fund Balances Not Itemized ($1,327;~) ($1,327,923) -..~JBIIil*il:t1~~~!~~,~~W~*~&ti.~:~~i~~~ The purpose of this appropriation is to reduce cost through maximization of the useful life of state-owned equipment and redistribution of property to state and local governments, qualifying non-profits, and to the public through auction. TOTAL AGENCY FUNDS $2,526,517 $2,526,517 $1,198,594 $1,198,594 Reserved Fund Balances $1,948,640 $1,948,640 $620,717 $620,717 Reserved Fund Balances Not Itemized $1,948,640 $1,948,640 $620,717 $620,717 Sales and Services $577,877 $577,877 $577,877 $577,877 Sales and Services Not Itemized $577,877 $577,877 $577,877 $577,877 TOTAL PUBLIC FUNDS $2,526,517 $2,526,517 $1,198,594 $1,198,594 U.S. Post Office Continuation Budget The purpose ofthis appropriation is to provide convenient and cost-effective postal services to agencies and individuals. 5/28/2009 Page 31 of330 Drafted by Senate Budget and Evaluation Office HB119 TUfAL STATE FUNDS State General Funds TUfAL AGENCY FUNDS Royalties and Rents Royalties and Rents Not Itemized TUfAL PUBUC FUNDS $0 $0 $90,506 $90,506 $90,506 $90,506 $0 $0 $90,506 $90,506 $90,506 $90,506 $0 $0 $90,506 $90,506 $90,506 $90,506 $0 $0 $90,506 $90,506 $90,506 $90,506 36.1 Eliminate funds to reflect the Department's decision to close the remaining post office in the Coverdell Legislative Office Building effective April/, 2009. Royalties and Rents Not Itemized '($llO,so6) ($90,506) Royalties and Rents Royalties and Rents Not Itemized TOTAL PUBLIC FUNDS Administrative Hearings, Office of State Continuation Budget The purpose ofthis appropriation is to provide an impartial, independent forum for resolving disputes between the public and state agencies. TOTAL STATE FUNDS State General Funds TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers Administrative Hearing Payments per OCGA50-13-44 TUfALPUBLICFUNDS $3,576,847 $3,576,847 $608,684 $608,684 $608,684 $4,185,531 $3,576,847 $3,576,847 $608,684 $608,684 $608,684 $4,185,531 $3,576,847 $3,576,847 $608,684 $608,684 $608,684 $4,185,531 $3,576,847 $3,576,847 $608,684 $608,684 $608,684 $4,185,531 37.1 Defer the FY09 cost ofliving adjustment. State General Funds ($39,203) ($39,203) ($39,203) ($39,203) 37.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($133,607) ($1!5,456); $0 $0 37.3 Reduce funds due to savings from the implementation ofa new case management tool. State General Funds ($346,036) ($346,036) ($346,036) ($346,036) 37.4 Reduce funds to reflect the revised revenue estimate. State General Funds ($31,143) ($31,143) ($31,143) ($31,143) 37.99 CC: The purpose ofthis appropriation is to provide an independent forum for the impartial and timely resolution ofdisputes between the public and state agencies. Senate: The purpose ofthis appropriation is to provide an independent forum for the impartial and timely resolution ofdisputes between the public and state agencies. State General Funds $0 $0 -~,..'"~ ." ..~'" ~~> 'f--' ~ ~~flMm tG ]1]R Jt :~i~1 ~" f~ti~ ~ '~2 "!,.. ; ~~ ~ The purpose ofthis appropriation is to provide an independentforum for the impartial and timely resolution ofdisputes between the public and state agencies. TOTAL STATE FUNDS $3,026,858 $3,045,009 $3,160,465 $3,160,465 State General Funds $3,026,858 $3,045,009 $3,160,465 $3,160,465 TOTAL lNTRA-STATE GOVERNMENT TRANSFERS $608,684 $608,684 $608,684 $608,684 State Funds Transfers $608,684 $608,684 $608,684 $608,684 Administrative Hearing Payments per OCGAS0-13-44 $608,684 $608,684 $608,684 $608,684 TOTAL PUBLIC FUNDS $3,635,542 $3,653,693 $3,769,149 $3,769,149 Certificate of Need Appeal Panel Continuation Budget The purpose of this appropriation is to review decisions made by hearing officers. TUfALSTATEFUNDS State General Funds TOTAL PUBLIC FUNDS $60,473 $60,473 $60,473 $60,473 $60,473 $60,473 $60,473 $60,473 $60,473 $60,473 $60,473 $60,473 Page 32 of 330 Drafted by Senate Budget and Evaluation Office 38.1 State General Funds contracts. ($6,047) ($6.047) ($6,047) 38.2 Reduce funds to reflect the revised revenue estimate. State General Funds ($544) $0 ($$14) ($544) 38.3 Reduce funds and recognize self-sufficiency as ofJuly 1, 2008 through the collection offiling fees. State General Funds ($6M73) $0 $0 38.99 CC: The purpose of this appropriation is to review decisions made by the Department of Community Health on Certificate ofNeed applications. Senate: The purpose of this appropriation is to review decisions made by the Department of Community Health on Certificate ofNeed applications. State General Funds $0 ~~"':F'~;~,?,'lJI::r_:l;:e~~--~UIIJ:"'{s'~;,li;:ltl4~,+:t.;. The purpose ofthis appropriation is to review decisions made by the Department of Community Health on Certificate ofNeed applications. TOTAL STATE FUNDS $53,882 $53,882 $53,882 State General Funds $53,882 $53,882 $53,882 TOTAL PUBLIC FUNDS $53.882 $53,882 $53,882 Treasury and Fiscal Services, Office of Continuation Budget The purpose of this appropriation is to receive and keep safely all monies which shall from time to time be paid to the treasury ofthis state, and to pay all warrants legally drawn on the treasury. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Interest and Investment Income Interest and Investment Income Not Itemized TOTAL PUBLIC FUNDS $0 $0 $3,290,!!7 $3,290,!17 $3,290,!!7 $3,290,!!7 $0 $0 $3,290,1!7 $3,290,!!7 $3,290,ll7 $3,290, 1!7 $0 $0 $3,290,!17 $3,290,!!7 $3,290,!17 $3,290, !17 $0 $0 $3,290,ll7 $3,290,!!7 $3,290,ll7 $3,290,ll7 39.1 Increase administrative fees for managed funds and transfer funds ($107, 181) to the Department of Administrative Services Departmental Administration program to cover administration costs for OTFS. (S:YES)(CC:YES) Interest and Investment Income Not Itemized $0 $0 39.99 CC: The purpose of this appropriation is to set cash management policies for state agencies; assist agencies with bank services and accounts; monitor agency deposits and disbursement patterns; to invest funds for state and local entities; to track warrants, fund agency allotments, and pay state debt service; and to manage state revenue collections; and to manage the Path2College 529 Plan. Senate: The purpose ofthis appropriation is to set cash management policies for state agencies; assist agencies with bank services and accounts; monitor agency deposits and disbursement patterns; to invest funds for state and local entities; to track warrants, fund agency allotments, and pay state debt service; and to manage state revenue collections; to manage the Path2College 529 Plan. House: The purpose of this appropriation is to receive and keep safely all monies paid to the treasury and to pay all warrants legally drawn on the treasury. Gov Rev: The purpose of this appropriation is to receive and keep safely all monies paid to the treasury and to pay all warrants legally drawn on the treasury. State General Funds $0 $0 $0 $0 --~-J!.iPI'~~- 4 1.~~?;:<;: \i;.":\Aif~-i~))J.J';' The purpose of this appropriation is to set cash management policies for state agencies; assist agencies with bank services and accounts; monitor agenty deposits and disbursement patterns, to invest funds for state and local entities; to track warrants, fund agency allotments, and pay state debt service; and to manage state revenue collections; and to manage the Path2College 529 Plan. TOTAL AGENCY FUNDS $3,290, ll7 $3,290, 1!7 $3,290,!!7 $3,290.117 lnterest and Investment Income $3,290, 117 $3,290, ll7 $3,290,!!7 $3,290,!17 lnterest and Investment Income Not Itemized $3,290, ll7 $3,290, ll7 $3,290,1!7 $3,290,!17 TOTAL PUBLIC FUNDS $3,290,!!7 $3,290,!17 $3,290,ll7 $3,290,117 Section 13: Agriculture, Department of Section Total - Continuation TOTAL STATE FUNDS State General Funds $46,719,425 $46,719,425 $46,7!9,425 $46,7!9,425 $46,719,425 $46,7!9,425 $46,7!9,425 $46,719,425 5/28/2009 Page 33 of 330 Drafted by Senate Budget HB 119 TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Intergovernmental Transfers Rebates, Refunds, and Reimbursements Sales and Services TOTAL INTRA-STATE GOVERNMENT TRANSFERS Agency Funds Transfers TOTAL PUBLIC FUNDS TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Intergovernmental Transfers Rebates, Refunds, and Reimbursements Sales and Services TOTAL INTRA-STATE GOVERNMENT TRANSFERS Agency Funds Transfers TOTAL PUBLIC FUNDS $8,049,321 $8,049,321 $3,384,689 $663,868 $100,000 $2,620,821 $180,000 $180,000 $58,333,435 $8,049,321 $8,049,321 $3,384,689 $663,868 $100,000 $2,620,821 $180,000 $180,000 $58,333,435 $8,049,321 $8,049,321 $3,384,689 $663,868 $100,000 $2,620,821 $180,000 $180,000 $58,333,435 Section Total - Final $42,109,685 $42,708,079 $43,454,578 $42,109,685 $42,708,079 $43,454,578 $8,049,321 $8,049,321 $8,049,321 $8.049,321 $8,049,321 $8,049,321 $3,384,689 $3,384,689 $3,384,689 $663,868 $663,868 $663,868 $100,000 $100,000 $100,000 $2,620,821 $2,620,821 $2,620.821 $180,000 $180,000 $180,000 $180,000 $180,000 $180,000 $53,723,695 $54,322,089 $55,068,588 $8,049,321 $8,049,321 $3,384,689 $663,868 $100,000 $2,620,821 $180,000 $180,000 $58,333,435 $43,529,578 $43,529,578 $8,049,321 $8,049,321 $3,384,689 $663,868 $100,000 $2,620,821 $180,000 $180,000 $55,143,588 Athens and Tifton Veterinary Laboratories Continuation Budget The purpose of this appropriation is to ensure the health ofproduction, equine and companion animals and protect public health as it relates to animals within the State ofGeorgia. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $3,775,6!3 $3,775,613 $3,775,613 $3,775,613 $3,775,613 $3,775,613 $3,775,613 $3,775,613 $3,775,613 $3,775,613 $3,775,613 $3,775,613 40,1 Reduce funds from the contract with the Board ofRegents for the Athens and Tifton Veterinary Laboratories. State General Funds ($309,289) ($309,289) ($309,289) ($309,289) 40.2 Reduce funds to reflect the revised revenue estimate. State General Funds ($17,027) ($17,027) ($17,027) ($17,027) 40.3 Transfer funds receivedfor the FY09 cost of living adjustment from the Board ofRegents. State General Funds $64,646 $64,646 $64,646 40.99 CC: The purpose of this appropriation is to provide payment to the Board ofRegents for diagnostic laboratory testing, for veterinary consultation and assistance, for disease surveillance, and for outreach to veterinarians, animal industries, and pet owners within the State ofGeorgia. Senate: The purpose ofthis appropriation is to provide payment to the Board ofRegents for diagnostic laboratory testing, for veterinary consultation and assistance, for disease surveillance, and for outreach to veterinarians, animal industries, and pet owners within the State ofGeorgia. State General Funds $0 $0 . ~;~~,,~0i,ll,~~~.t-lDVll'' ~~~~~~r~li The purpose of this appropriation is to provide payment to the Board ofRegents for diagnostic laboratory testing, for veterinary consultation and assistance, for disease surveillance, and for outreach to veterinarians, animal industries, and pet owners within the State ofGeorgia. TOTAL STATE FUNDS $3,449,297 $3,513,943 $3,513,943 $3,513,943 State General Funds $3,449,297 $3,5!3,943 $3,513,943 $3,513,943 TOTAL PUBLIC FUNDS $3,449,297 $3,513,943 $3,513,943 $3,513,943 Consumer Protection Continuation Budget The purpose of this appropriation is to ensure a safe food supply, guarantee a safe and healthy supply of agricultural products, provide for accurate commercial transactions, and protect animal health (production, equine and companion)for the citizens ofGeorgia. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Rebates, Refunds, and Reimbursements Rebates, Refunds, and Reimbursements Not Itemized Sales and Services Sales and Services Not Itemized TOTAL INTRA-STATE GOVERNMENT TRANSFERS Agency Funds Transfers $24,393,914 $24,393,914 $7,199,221 $7,199,221 $1,685,000 $100,000 $100,000 $1,585,000 $1,585,000 $150,000 $150,000 $24,393,914 $24,393,914 $7,199,221 $7,199,221 $1,685,000 $100,000 $100,000 $1,585,000 $1,585,000 $150,000 $150,000 $24,393,914 $24,393,914 $7,199,221 $7,199,221 $1,685,000 $100,000 $100,000 $1 ,585,000 $1,585,000 $150,000 $150,000 $24,393,914 $24,393,914 $7,199,221 $7,199,221 $1,685,000 $100,000 $100,000 $1,585,000 $1,585,000 $150,000 $150,000 Page 34 of330 Drafted by Senate Budget and Evaluation Office HB 119 Agency Fund Transfers Not ltemized TOTAL PUBLIC FUNDS $150,000 $33,428,135 $150,000 $33,428,135 $150,000 $33,428,135 $150,000 $33,428,135 41.1 Defer the FY09 cost of living adjustment. State General Funds ($346,718) ($346,718) ($346,718) ($346,718) 4L2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($809,589} ~{l6ll!1,61ll) $0 $0 41.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $99,775 $99,775 $99,775 $99,775 41.4 Reduce funds from operations. State General Funds ($635,227) ($635,227) ($635,227) ($635,227) 41.5 Reduce funds to reflect the revised revenue estimate. State General Funds ($114,931) ($114,931) ($114,931) ($114,931) 41.6 Increase funds for one food safety specialist and five food safety inspectors. (S:Increase funds to annualize salaries for four positions added in HB118 (FY09A))(CC:Annualize the four positions added in HBJ18 (FY09A) and the internal transfer oftwo positions) State General Funds $Z'IU6S <. .()!\~) $160,000 41.99 CC: The purpose ofthis appropriation is to provide for public health and safety by monitoring, inspecting and regulating the cultivation, processing, and production of livestock, meat, poultry, and otherfood products; by inspecting establishments that sell food for offsite consumption, food warehouses, wholesale and mobile meat and seafood vendors, dairy farms, and food banks; by certifying organic products, shellfish, and bottled water; by monitoring, inspecting, and regulating the companion animal, bird, and equine industries (including reports ofabuse by private owners); by monitoring, inspecting, and regulating the plant and apiary industries including performing phytosanitary inspections; by monitoring, inspecting, and regulating the pesticide and wood treatment industries; and by monitoring, inspecting, and regulating animal feed, pet food, and grains. The purpose ofthis appropriation is also to ensure accurate commercial transactions by monitoring, inspecting, and regulating weights and measures and fuel sales. Senate: The purpose ofthis appropriation is to provide for public health and safety by monitoring, inspecting and regulating the cultivation, processing, and production oflivestock, meat, poultry, and otherfood products; by inspecting establishments that sell food for offsite consumption, food warehouses, wholesale and mobile meat and seafood vendors, dairy farms, and food banks; by certifying organic products, shellfish, and bottled water; by monitoring, inspecting, and regulating the companion animal, bird, and equine industries (including reports ofabuse by private owners); by monitoring, inspecting, and regulating the plant and apiary industries including performing phytosanitary inspections; by monitoring, inspecting, and regulating the pesticide and wood treatment industries; and by monitoring, inspecting, and regulating animal feed, pet food, and grains. The purpose ofthis appropriation is also to ensure accurate commercial transactions by monitoring, inspecting, and regulating weights and measures and fuel sales. State General Funds ~~~ $0 , . ~~~ "=:,';-Jh"'' , , , ,, '""' c ""ffY,;:II r,"""l"'i;}i'i" !~J~~L1~% ~~~?v ~;::: ll'lP '"il , ~~ ' ,'"""," ~ '*!if~@;: J The purpose ofthis appropriation is to provide/or public health and safety by monitoring, inspecting and regulating the cultivation, processing, and production oflivestock, meat, poultry, and other food products; by inspecting establishments that sell food for offsite consumption, food warehouses, wholesale and mobile meat and seafood vendors, dairy fanns, and food banks; by certifying organic products, shellfish, and bottled water; by monitoring, inspecting, and regulating the companion animal, bird, and equine industries (including reports of abuse by private owners); by monitoring, inspecting, and regulating the plant and apiary industries including performing phytosanitary inspections; by monitoring, inspecting, and regulating the pesticide and wood treatment industries; and by monitoring, inspecting, and regulating animal feed, pet food, and grains. The purpose of this appropriation is also to ensure accurate commercial transactions by monitoring, inspecting, and regulating weights and measures and fuel sales. TOTAL STATE FUNDS $22,587,224 $22,969,477 $23,556,813 $23,556,813 State General Funds $22,587,224 $22,%9,477 $23,556,813 $23,556,813 TOTAL FEDERAL FUNDS $7,199,221 $7,199,221 $7,199,221 $7,199,221 Federal Funds Not Itemized $7,199,221 $7,199,221 $7,199,221 $7,199,221 TOTAL AGENCY FUNDS $1,685,000 $1,685,000 $1,685,000 $1,685,000 Rebates, Refunds, and Reimbursements $100,000 $100,000 $100,000 $100,000 Rebates, Refunds, and Reimbursements Not Itemized $100,000 $100,000 $100,000 $100,000 Sales and Services $1,585,000 $1,585,000 $1,585,000 $1,585,000 Sales and Services Not Itemized $1,585,000 $1,585,000 $1,585,000 $1,585,000 TOTAL INTRA-STATE GOVERNMENT TRANSFERS $150,000 $150,000 $150,000 $150,000 Agency Funds Transfers $150,000 $150,000 $150,000 $150,000 5/28/2009 Page 35 of 330 Drafted by Senate Budget and Evaluation Office HB 119 Agency Fund Transfers Not Itemized TOTAL PUBLIC FUNDS $150,000 $31,621,445 $150,000 $32,003,698 $150,000 $32,591,034 $150,000 $32,591,034 Departmental Administration Continuation Budget The purpose ofthis appropriation is to provide administrative support for all programs ofthe department. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services Sales aud Services Not Itemized TOTAL PUBLIC FUNDS $6,571,774 $6,571,774 $69,500 $69,500 $258,721 $258,721 $258,721 $6,899,995 $6,571,774 $6,571,774 $69,500 $69,500 $258,721 $258,721 $258,721 $6,899,995 $6,571,774 $6,571,774 $69,500 $69,500 $258,721 $258,721 $258,721 $6,899,995 $6,571,774 $6,571,774 $69,500 $69,500 $258,721 $258,721 $258,721 $6,899,995 42.1 Defer the FY09 cost ofliving adjustment. State General Funds ($44,054) ($44,054) ($44,054) ($44,054) 42.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($164,398) ($142,1l(i3} $0 $0 42.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $68,966 $68,966 $68,966 $68,966 42A Reduce funds from operations. State General Funds ($740,829) ($740,829) ($740,829) ($740,829) 42.5 Reduce funds by eliminating one filled and two vacant positions. State General Funds ($157,060) ($157,060) ($157,060) ($157,060) 42.6 Reduce funds to reflect the revised revenue estimate. State General Funds ($27,668) ($27,668) ($27,668) ($27,668) 42.7 Reduce merit system assessments from $147 to $137 per position. State General Funds ($6,608} ($6,608) ($6,608) _ .. . . . . . . . . .],~~~lll~i0::f~ii'JldlllrMI--~i0J~ji~:':~~ The purpose ofthis appropriation is to provide administrative support for all programs of the department. TOTAL STATE FUNDS $5,506,731 $5,522,458 $5,664,521 $5,664,521 State General Funds $5,506,731 $5,522,458 $5,664,521 $5,664,521 TOTAL FEDERAL FUNDS $69,500 $69,500 $69,500 $69,500 Federal Funds Notltemized $69,500 $69,500 $69,500 $69,500 TOTAL AGENCY FUNDS $258,721 $258,721 $258,721 $258,721 Sales and Services $258,721 $258,721 $258,721 $258,721 Sales and Services Not Itemized $258,721 $258,721 $258,721 $258,721 TOTAL PUBLIC FUNDS $5,834,952 $5,850,679 $5,992,742 $5,992,742 Marketing and Promotion Continuation Budget The purpose ofthis appropriation is to expand sales of Georgia's commodities from growers by promoting them domestically and internationally. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Intergovernmental Transfers Intergovernmental Transfers Not Itemized Sales and Services Sales and Services Not Itemized TOTAL INTRA-STATE GOVERNMENT TRANSFERS Agency Funds Transfers Agency Fund Transfers Not Itemized TOTAL PUBLIC FUNDS $8,339,788 $8,339,788 $780,600 $780,600 $1,440,968 $663,868 $663,868 $777,100 $777,100 $30,000 $30,000 $30,000 $10,591,356 $8,339,788 $8,339,788 $780,600 $780,600 $1,440,968 $663,868 $663,868 $777,100 $777,100 $30,000 $30,000 $30,000 $10,591 ,356 $8,339,788 $8,339,788 $780,600 $780,600 $1,440,968 $663,868 $663,868 $777,100 $777.100 $30,000 $30,000 $30,000 $10,591,356 $8,339,788 $8,339,788 $780,600 $780,600 $1,440,968 $663,868 $663,868 $777,100 $777,100 $30,000 $30,000 $30,000 $10,591,356 Page 36 of 330 Drafted by Senate Budget and Evaluation Office HB 119 43.1 State General Funds ($40,459) ($40,459) ($40,459) ($40,459) 43.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($152,868) {$132,100) $0 $0 43.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $35,181 $35,181 $35,181 $35,181 43.4 Reduce funds from operations. State General Funds ($910,422) ($910,422) ($910,422) ($910,422) 43.5 Reduce funds to reflect the revised revenue estimate. State General Funds ($36,182) ($36,182) ($36,182) ($36,182) 43.6 Increase funds for marketing in emerging international markets. State General Funds $75.000 $0 $75,000 43.7 Increase funds for the Federation ofSouthern Cooperatives. State General Funds $4(),000 $0 $0 43.99 CC: The purpose ofthis appropriation is to manage the state'sfarmers markets, to promate Georgia's agricultural products domestically and internationally, to administer relevant certification marks, to provide poultry and livestock commodity data, to administer surety bonds, to provide information to the public, and to publish the Market Bulletin. Senate: The purpose of this appropriation is to manage the state's farmers markets, to promate Georgia's agricultural products domestically and internationally, to administer relevant certification marks, to provide poultry and livestock commodity data, to administer surety bonds, to provide information to the public, and to publish the Market Bulletin. State General Funds SG $0 ~~~j\i~j\~~f{i;~~~cr~icC:i"i;~~;~}{~~~-1~ttVt!:'!i''' The purpose ofthis appropriation is to manage the state's farmers markets, to promote Georgia's agricultural products domestically and internationally. to administer relevant certification marks, to provide poultry and livestock commodity data, to administer surety bonds, to provide information to the public, and to publish the Market Bulletin. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Intergovernmental Transfers $7,235,038 $7,235,038 $780,600 $780,600 $1,440,%8 $663,868 $7,370,806 $7,370,806 $780,600 $780,600 $1,440,968 $663,868 $7,387,906 $7,387,906 $780,600 $780,600 $1,440,968 $663,868 $7,462,906 $7,462,906 $780,600 $780,600 $1,440,968 $663,868 Intergovernmental Transfers Not Itemized Sales and Services Sales and Services Not Itemized TOTAL INTRA-STATE GOVERNMENT TRANSFERS $663,868 $777,100 $777,100 $30,000 $663,868 $777,100 $777,100 $30,000 $663,868 $777,100 $777,100 $30,000 $663,868 $777,100 $777,100 $30,000 Agency Funds Transfers Agency Fund Transfers Not Itemized TOTAL PUBLIC FUNDS $30,000 $30,000 $9,486,606 $30,000 $30,000 $9,622,374 $30,000 $30,000 $9,639,474 $30,000 $30,000 $9,714,474 Poultry Veterinary Diagnostic Labs Continuation Budget The purpose of this appropriation is to provide poultry disease diagnostic and monitoring sen>ices with emphasis on Avian Influenza. TOTAL STATE RJNDS State General Funds TOTAL PUBUC RJNDS $3,638,336 $3,638,336 $3,638,336 $3,638,336 $3,638,336 $3,638,336 $3,638,336 $3,638,336 $3,638,336 $3,638,336 $3,638,336 $3,638,336 44.1 Defer the FY09 cost of living adjustment. State General Funds ($76,184) ($76,184) ($76,184) ($76,184) 44.2 Reduce funds from operations. State General Funds ($213,729) ($213,729) ($213,729) ($213,729) 44.3 Reduce funds to reflect the revised revenue estimate. State General Funds ($17,028) ($17,028) ($17,028) ($17,028) 44.99 CC: The purpose of this appropriation is to pay for operation of the Poultry Diagnostic Veterinary Labs, which conduct disease diagnoses and monitoring. 5/28/2009 Page 37 of 330 Drafted by Senate Budget and Evaluation Office HB119 Senate: The purpose ofthis appropriation is to pay for operation ofthe Poultry Diagnostic Veterinary Labs, which conduct disease diagnoses and monitoring. State General Funds $0 $0 . . . . . . . . ,. . . . . . .~~~ir!,~~~;;:~\~~~~~~1~~~-JlW~~~:,:::~ The purpose ofthis appropriation is to pay for operation ofthe Poultry Diagnostic Veterinary Labs, which conduct disease diagnoses and monitoring. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $3,331,395 $3,331,395 $3,331,395 $3,331,395 $3,331,395 $3,331,395 $3,331,395 $3,331,395 $3,331,395 $3,331,395 $3,331,395 $3,331,395 Section 14: Banking and Finance, Department of Section Total - Continuation TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $12,898,273 $12,898,273 $12,898,273 $12,898,273 $12,898,273 $12,898,273 $12,898,273 $12,898,273 $12,898,273 $12,898,273 $12,898,273 $12,898,273 TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS Section Total - Final $11,917,317 $11,975,215 $12,355,581 $11,917,317 $11,975,215 $12,355,581 $11,917,317 $11,975,215 $12,355,581 $12,355,581 $12,355,581 $12,355,581 Chartering, Licensing and Applications/Non-Mortgage Entities Continuation Budget The purpose ofthis appropn'ation is to provide efficient and flexible application, registration and notification procedures for financial institutions that are in compliance with applicable laws, regulations and department policies. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $550,974 $550,974 $550,974 $550,974 $550,974 $550,974 $550,974 $550,974 $550,974 $550,974 $550,974 $550,974 45.1 Defer the FY09 cost of living adjustment. State General Funds ($6,555) ($6,555) ($6,555) ($6,555) 45.98 Transfer all funds and activities to the Departmental Administration, Financial Institution Supervision, and Non-Depository Financial Institutions programs to align the program structure with the Department's service delivery model. State General Funds ($544,419) ($544,419) ($544,419) ($544,419) Consumer Protection and Assistance Continuation Budget The purpose of this appropriation is to assist consumers with problems encountered when dealing with depanment-regulated entities. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $660,553 $660,553 $660,553 $660,553 $660,553 $660,553 $660,553 $660,553 $660,553 $660,553 $660,553 $660,553 46.1 Defer the FY09 cost of living adjustment. State General Funds ($6,872) ($6,872) ($6,872) ($6,872) 46.2 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $1,617 $1,617 $1,617 $1,617 46.3 Reduce funds by eliminating two consumer and legal affairs specialists and one administrative assistant position. State General Funds ($270,034) ($270,034) ($270,034) ($270,034) 46.4 Transfer funds to the Departmental Administration and Non-Depository Financial Institutions Supervision programs to reflect actual expenditures and to the Financial Institution Supervision program for one legal and consumer affairs specialist. State General Funds ($171,127) ($171,127) ($171,127) ($171,127) 46.99 CC: The purpose of this appropriation is to mitigate complaints between consumers andfinancial institutions, mortgage licensees and registrants, and other financial service providers, and to provide legal advice and legislative drafting support for the Commissioner and staff Page 38 of 330 Drafted by Senate Budget and Evaluation Office HB119 Senate: The purpose of this appropriation is to mitigate complaints between consumers and financial institutions, mortgage licensees and registrants, and other financial service providers, and to provide legal advice and legislative drafting support for the Commissioner and staff - .,.. . . . . . . . .. StateGeneralFunds $0 ~l~~~,~~~''r-e--;~r~.!~J ~H ~ ' ' ,, ,, " ' ' The purpose of this appropriation is to mitigate complaints between consumers andfinancial institutions, mortgage licensees and registrants, and other financial service providers, and to provide legal advice and legislative drafting support for the Commissioner and staff TOTAL STATE FUNDS $214,137 $214,137 $214,137 $214,137 State General Funds $214,137 $214,137 $214,137 $214,137 TOTAL PUBLIC FUNDS $214,137 $214,137 $214,137 $214,137 Departmental Administration Continuation Budget The purpose ofthis appropriation is to provide administrative support to all department programs. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $2,089, 102 $2,089,102 $2,089,102 $2,089, I 02 $2,089,102 $2,089,102 $2,089,102 $2,089,102 $2,089,102 $2,089,102 $2,089,102 $2,089,102 47.1 Defer the FY09 cost ofliving adjustment. State General Funds ($21,807) ($21,807) ($21,807) ($21,807) 47.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost of the plan) State General Funds ($78,790}'" ' ~-- $0 $0 47.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $183 $183 $183 $183 47.4 Reduce funds by eliminating one vacant district information systems specialist position. State General Funds ($101,363) ($101,363) ($101,363) ($101,363) 47.5 Transfer funds from the Consumer Protection and Assistance program to reflect actual expenditures. State General Funds $16,000 $16,000 $16,000 $16,000 47.6 Reduce merit system assessments from $147 to $137 per position. State General Funds t$1,001) ($1,901) ($1,901) 47.98 Transfer funds and activities from the Chartering, Licensing and Applications/Non-Mortgage Entities program to align the program structure with the Department's service delivery madeL State General Funds $153,096 $153,096 $153,096 $153,096 ~ ~'J-4M~ i~,--Ji;;L~J'~'~(tf:~!~~f1B0~:-4l~:33:'h1WJ'[~l,}t:I;TifI~.(.M ~~d~~~--1 -1 The purpose ofthis appropriation is to provide administrative support to all department programs. TOTAL STATE FUNDS $2,056,421 $2,065,224 $2,133,310 $2,133,310 State General Funds $2,056,421 $2,065,224 $2,133,310 $2,133,310 TOTAL PUBLIC FUNDS $2,056,421 $2,065,224 $2,133,310 $2,133,310 Financial Institution Supervision Continuation Budget The purpose ofthis appropriation is to provide for safe and sound operation ofGeorgia statecharteredfinancial institutions, and to protect the interests ofthe depositors, creditors and shareholders ofthose institutions. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $7,757,393 $7,757,393 $7,757,393 $7,757,393 $7,757,393 $7,757,393 $7,757,393 $7,757,393 $7,757,393 $7,757,393 $7,757,393 $7,757,393 48.1 Defer the FY09 cost ofliving adjustment. State General Funds ($87,276) ($87,276) ($87,276) ($87,276) 48.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of 5/28/2009 Page 39 of 330 Drafted by Senate Budget and Evaluation Office HB119 State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost of the plan) State General Funds ($285,226} ($246,476) $!} $0 48.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT} outsourcing project. State General Funds $43,680 $43,680 48-4 Reducefunds for one-time information systems controls improvements. $43,680 $43,680 State General Funds ($52,900) ($52,900) ($52,900) ($52,900) 48.5 Reduce funds and consolidate the Douglas and Valdosta field offices into one central office in Tifton. State General Funds ($22,593) ($22,593) ($22,593) ($22,593) 48.6 Transfer funds from the Consumer Protection and Assistance program for one legal and consumer affairs specialist. State General Funds $147,127 $147,127 $147,127 $147,127 48.98 Transferfunds and activities from the Chartering, Licensing, and Applications/Non-Mortgage Entities program to align the program structure with the Department's service delivery model. State General Funds $127,264 $127,264 $127,264 $127,264 48.99 CC: The purpose ofthis appropriation is to examine and regulate depository financial institutions, statechartered banks, trust companies, credit unions, bank holding companies, and international banking organizations; to track performance offinancial service providers operating in Georgia, to monitor industry trends, respond to negative trends, and establish operating guidelines; and to collaborate with law enforcement, federal regulators, and other regulatory agencies on examination findings. Senate: The purpose ofthis appropriation is to examine and regulate depository financial institutions, statechartered banks, trust companies, credit unions, bank holding companies, and international banking organizations; to track performance offinancial service providers operating in Georgia, to monitor industry trends, respond to negative trends, and establish operating guidelines; and to collaborate with law enforcement, federal regulators, and other regulatory agencies on examination findings. State General Funds $0 $0 . . . .j . . . . . . . . .i:l"'~~;~~~~~it~~~;~~'t'IM~--1~;Mie i,.tiepeolaenee efatlulls '' ith sifl>li(iealll tleoeietJI'flffll Page 44 of 330 Drafted by Senate Budget and Evaluation Office - HB119 aeeess line. Ne funds shell be !t5edl8 priWiltir;e lhe stal8 an ned mental heal#! hespilals prie 18 lile apf18intment efa tli.eei8F of the Hen fJepaFtment ofBekalieral Health anti fJe\ elapmental lJistibilities. Senate: J:he f111Ff1Bse af this af1f1F8f1Fiatian is 18 pFBmate intiepentlenee BJ'adNlts with signifieant tie, elapment disabilities thFBttgh instiflltiBIal ea.e, eommwnity S11Pf18R and FeSflite, j6b readiness, ~raining, and11 erisis anti aeee56 line. ,fi:untls f1F8Vitled by this tPf11'8f1riatien s.'tall net be ~tSed 18 fimd the priWillif;atien e transfe ef sePiiees ewl'Fently pHnided by a state mwetl antleperatetl hospital18 a private ventla' 8F , entlaFS. State General Funds $0 ...-~---~~llilifi'~i~~JJA\1 The purpose ofthis appropriation is to promote independence ofadults with significant development disabilities through institutional care, community suppon and re~pite, job readiness, training, and a crisis and access line. No funds shall be used to privatize the state owned mental health hospitals prior to the appointment ofa director ofthe new Department of Behavioral Health and Developmental Disabilities. TOTAL STATE FUNDS $160,835,038 $160,907,800 $167,851,501 $167,851,501 State General Funds $150,579,900 $150,652,662 $157,596,363 $157,596,363 Tobacco Settlement Funds $10,255,138 $10,255,138 $10,255,138 $10,255,138 TOTAL FEDERAL FUNDS $71,575,959 $73,351,606 $79,319,745 $79,319,745 Federal Funds Not Itemized $422,008 $422,008 $422,008 $422.008 Medical Assistance Program CFDA93.778 $40,517,492 $41,881,905 $47,850,044 $47,850,044 Social Services Block Grant CFDA93.667 $30,636,459 $30,636,459 $30,636,459 $30,636,459 Temporary Assistance for Needy Families $411,234 $411,234 $411,234 Temporary Assistance for Needy Families Grant CFDA93.558 $411,234 $411,234 $411,234 TOTAL AGENCY FUNDS $79,164,086 $80,597,870 $79,164,086 $79,164,086 Intergovemmental Transfers $1,433,784 Provider Fee Transfers from Dept of Community Health $1,433,784 Sales and Services $79,164,086 $79,164,086 $79,164,086 $79,164,086 Sales and Services Not Itemized $79,164,086 $79,164,086 $79,164,086 $79,164,086 TOTAL PUBLIC FUNDS $311,575,083 $314,857,276 $326,335,332 $326,335,332 Adult Forensic Services Continuation Budget The purpose ofthis appropriation is to provide evaluation, treatment and residential services to adult clients referred by Georgia's criminal justice or corrections system. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $46,249,924 $46,249,924 $1,115,408 $1,115,408 $275,085 $275,085 $275,085 $47,640,417 $46,249,924 $46,249,924 $1,115,408 $1,115,408 $275,085 $275,085 $275,085 $47,640,417 $46,249,924 $46,249,924 $!,115,408 $1,115,408 $275,085 $275,085 $275,085 $4 7,640,417 $46,249,924 $46,249,924 $1,115,408 $1,115,408 $275,085 $275,085 $275,085 $47,640,417 176.1 Defer the FY09 cost ofliving adjustment. State General Funds ($652,518) ($652,518) ($652,518) ($652,518) 176.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($2,344,359) ($2,114,270) ~ $0 rr 176.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia (GAIT) outsourcing project. State General Funds $2,674 $2,674 $2,674 $2,674 176.4 Reduce funds by eliminating two vacant forensic diversion coordinator positions. State General Funds ($225,000) ($225,000) ($225,000) ($225,000) 176.5 Reduce funds by eliminating two vacant forensic evaluator positions and associated travel expenses. State General Funds ($250,000) ($250,000) ($250,000) ($250,000) 176.6 Reduce funds received in HB95 (FY08G) and defer the planned expansion of the forensic telemedicine pilot project. State General Funds ($95,040) ($95,040) ($95,040) ($95,040) W~~ :velepmenlaHI-m#He& 5/28/2009 Page 45 of330 Drafted by Senate Budget and Evaluation Office HB119 Seltttle: 'Fhe p111'p65e 6fthi6 eppl'6f11'itlti6H ia t6 f11'6\ ide p&yeh616giet~l 8llilllllilti6H& &jdejellriliiHI5, menllill het~lth 5ereeHfflg lililri e\tllNtiiH6H6, iHpliltieHt IReHitill helil/th ll'elillltlellt, e6Rtf1etelle) l'elflerJitltitJH, :EI'eH&ie 8Wilf>llilliBR 58Mee&, aM SllflflBFti>'8 hB115ingfaF j8Fei!Sie etJn&llltleF6. f:llllria f11'6' idea by thia Rppl'6f11'ililtiBII ahliiU 1'161 he wseJ t6 }i~nri the pl'i, tlti~Bn 6F tl'liiM.feF t~fae;o, ieee ewFFently f11'6, itleri by t1 sllilte Bol ned t1Hri 6fJeFiilteri .wspiltll t6 8 ~l'ivate l elllitJF BF W!Jtti6FS. State General Funds $Q $0 .IIPFTE~~".__ll" l' tfflRsfer efsep, iees eHFFeRtl} f'F9 itleti hy a state 9wReti antlJf'eratetl hestJital 19 a fJRWJte veRtier 9r ventieFS. State General Funds --~-~~t:t~~~. The purpose ofthis appropriation is to provide evaluation, treatment, and recovery for adults with mental illnesses. No funds shall be used to privatize the state appointment ofa director ofthe new Department ofBehavioral Health and Developmental Disabilities. TOTAL STATE FUNDS $203,942,978 $206,290,654 State General Funds $203,942,978 $206,290,654 TOTAL FEDERAL FUNDS $31,744,551 $33,267,205 Community Mental Health Services Block Grant CFDA93.958 $6,620,728 $6,620,728 Federal Funds Not Itemized $11,491,538 $11,491,538 Medical Assistance Program CFDA93.778 $13,632,285 $14,142,439 Temporary Assistance for Needy Families $1,012,500 Temporary Assistance for Needy Families Grant CFDA93.558 $1,012,500 TOTAL AGENCY FUNDS $5,909,257 $5,909,257 Contributions, Donations, and Forfeitures $526,000 $526,000 Contributions, Donations, and Forfeitures Not Itemized $526,000 $526,000 Sales and Services $5,383,257 $5,383,257 Sales and Services Not Itemized $5,383,257 $5,383,257 TOTAL PUBLIC FUNDS $241,596,786 $245,467,116 $212,914,878 $212,914,878 $32,254,705 $6,620,728 $11,491,538 $14,142,439 $5,909,257 $526,000 $526,000 $5,383,257 $5,383,257 $251,078,840 $0 $212,914,878 $212,914,878 $32,254,705 $6,620,728 $11,491,538 $14,142,439 $5,909,257 $526,000 $526,000 $5,383,257 $5,383,257 $251,078,840 5n812009 Page 47 of 330 Drafted by Senate Budget and Evaluation Office HB 119 ilFWtt M wtG d lSIWMIM!i\1 W n lW Adult Nursing Home Services Continuation Budget The purpose of this appropriation is to provide skilled nursing home services to Georgian's with mental retardation or developmental disabilities. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized $2,383,183 $2,383,183 $9,012,772 $9,012,772 $9,012,772 $2,383,183 $2,383,183 $9,012,772 $9,012,772 $9,012,772 $2,383,183 $2,383,183 $9,012,772 $9,012,772 $9,012,772 $2,383,183 $2,383,183 $9,012,772 $9,012,772 $9,012,772 TOTAL PUBLIC FUNDS $11,395,955 $11,395,955 $11,395,955 $11,395,955 178.1 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $680 $680 $680 $680 ~~~ The purpose ofthis appropriation is to provide skilled nursing disabilities. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $2,383,863 $2,383,863 $9,012,772 $9,012,772 $9,012,772 $11,396,635 $2,383,863 $2,383,863 $9,012,772 $9,012,772 $9,012,772 $11 ,396,635 $2,383,863 $2,383,863 $9,012,772 $9,012,772 $9,012,772 $11,396,635 $2,383,863 $2,383,863 $9,012,772 $9,012,772 $9,012,772 $11,396,635 Child and Adolescent Addictive Diseases Services Continuation Budget The purpose ofthis appropriation is to provide services to children and adolescents for the safe withdrawal from abused substances and promote a transition to productive living. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Prevention & Treatment of Substance Abuse Grant CFDA93.959 TOTAL PUBLIC FUNDS $9,420,763 $9,420,763 $9,733,254 $9,733,254 $19,154,017 $9,420,763 $9,420,763 $9,733,254 $9,733,254 $19,154,017 $9,420,763 $9,420,763 $9,733,254 $9,733,254 $19,154,017 $9,420,763 $9,420,763 $9,733,254 $9,733,254 $19,154,017 180.1 Defer the FY09 cost of living adjustment. State General Funds ($161,308) ($161,308) ($161,308) ($161,308) 180.2 Reduce funds to reflect the adjustment in the employer share of State Health Benefit Plan and Other Post- Employment Benefits I0 PEB) contributions from 22. I65% to /7,856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22. I65% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.I65% to I7.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($579,546) ($$22,666) $0 $0 180.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $1,078 $1,078 $1,078 $1,078 180.4 Reduce funds from various contracts. State General Funds ($100,000) ($100,000) ($100,000) ($100,000) 180.5 Reduce funds from training and quality compliance audits. State General Funds ($22,500) ($22,500) ($22,500) ($22,500) 180.6 Reduce funds from third party administrators providing non-medically necessary services to support maintenance ofchildren in the community. State General Funds ($1,000,000) ($1,000,000) ($1,000,000) ($1 ,000,000) 180.7 Eliminate funds for parolee outpatient services. State General Funds ($1,180,145) ($1,180,145) ($1,180,145) ($1,180,145) 180.8 Reduce funds to reflect the change in the Federal Medicaid Assistance Percentages due to increased federal participation. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($921) ($921) $921 $0 ($921) $921 $0 ($921) $921 $0 180.9 Reduce funds by suspending the planned expansion of clubhouse programs. State General Funds ($3,273,822) ($3,273,822) ($3,273,822) ($3,273,822) Page 48 of330 Drafted by Senate Budget and Evaluation Office HB119 Wi\lMM ; 180.10 Reduce funds from the contract with Behavioral Health Link (BHL) for the Georgia Crisis and Access Line. State General Funds ($40,745) ($40,745) ($40,745) ($40,745) 180.11 Reduce funds from child and adolescent substance abuse core services. State General Funds ($551,986) ($551,986) ($551,986) ($551,986) -~'IIR1ftallllt~---1RllliiUIII 1111 The purpose ofthis appropriation is to provide services to children and adolescents for the safe withdrawal from abused substances and promote a transition to productive living. TOTAL STATE FUNDS $2,510,868 $2,567,748 $3,090,414 $3,090,414 State General Funds $2,510,868 $2,567,748 $3,090,414 $3,090,414 TOTAL FEDERAL FUNDS $9,733,254 $9,734,175 $9,734,175 $9,734,175 Medieal Assistance Program CFDA93.778 $921 $921 $921 Prevention & Treatment of Substance Abuse Grant CFDA93.959 $9,733,254 $9,733,254 $9,733,254 $9,733,254 TOTAL PUBLIC FUNDS $12,244,122 $12,301,923 $12,824,589 $12,824,589 Child and Adolescent Developmental Disabilities Continuation Budget The purpose ofthis appropriation is to provide evaluation, residential, suppon, and education services to promote independence for children and adolescents with developmental disabilities. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized Medical Assistance Program CFDA93.778 TOTAL AGENCY FUNDS Contributions, Donations, and Forfeitures Contributions, Donations, and Forfeitures Not Itemized TOTAL PUBLIC FUNDS $20,819,083 $20,819,083 $6,000,595 $157,113 $5,843,482 $3,722,681 $3,722,681 $3,722,681 $30,542,359 $20,819,083 $20,819,083 $6,000,595 $157,113 $5,843,482 $3,722,681 $3,722,681 $3,722,681 $30,542,359 $20,819,083 $20,819,083 $6,000,595 $157,113 $5,843,482 $3,722,681 $3,722,681 $3,722,681 $30,542,359 $20,819,083 $20,819,083 $6,000,595 $157,113 $5,843,482 $3,722,681 $3,722,681 $3,722,681 $30,542,359 181.1 Defer the FY09 cost ofliving adjustment. State General Funds ($139,370) ($139,370) ($139,370) ($139,370) 181.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributionsfrom 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($500,727) '{.1,583} ::,,8 $0 rr 181.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia (GAlT) outsourcing project. State General Funds $7,023 $7,023 $7,023 $7,023 181.4 Reduce funds by eliminating consumer family education sessions, training for court personnel, and the distribution of "best practice" information for use by Regional Board and Community Services Board membership. State General Funds ($109,167) ($109,167) ($109,167) ($109,167) 181.5 Replace funds with new providerfees raised by the Department ofCommunity Health to annualize the provider rate increase for waiver services. (Gov Rev, S, and CC:Reduce by $293,663 and do rwt annualize the provider rate increase for waiver services due to the revised revenue estimate change) State General Funds Provider Fee Transfers from Dept of Community Health TOTAL PUBLIC FUNDS ($146,832) $0 ' ($146,832}: ($146,832) $29$,fi64 $1~2 ($146,832) $0 ($146,832) 181.6 Reduce and defer funds received in HB990 (FY09G)for the Marcus Institute. State General Funds Medical Assistance Program CFDA93.778 TOTALPUBLICFUNDS ($500,000) ($500,000}':: ($1,000,000)' $iJ ~$~-'!' '~~-- $0 $0 :1:\:~H;/:~ 181.7 Reduce funds to reflect the change in the Federal Medicaid Assistance Percentages due to increased federal participation. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($132,477) ($132,477) $1"'.~$lJ ($132,477) $132,477 $0 ($132,477) $132,477 $0 181.8 Reduce and defer funds received HB990 (FY09G) for the Matthew Reardon Center. State General Funds ($200,000) $0 :'.($1~ ($100,000) 5/28/2009 Page 49 of 330 Drafted by Senate Budget and Evaluation Office HB119 181.9 Reduce funds received in HB990 (FY09G) for 135 slots for consumers on the Mental Retardation Waiver Program (MRWP) waiting list. (Sand CC:Restore funds for slots and reflect increased FMAP rate) State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($572,638) ($1,061,136) ($1,633,774) ($572,638) ($1,061,136) ($1,633,774) ($161,2$4) $[61,254 $0 ($161,254) $161,254 $0 181.10 Increase funds to annualize the cost of365 Mental Retardation Waiver Program slots for the Money Follows the Person program. State General Fund' $514,079 $514,079 $514,079 $514,079 181.11 Increase funds for 150 Mental Retardation Waiver Program slots for the Money Follows the Person program. State General Funds $405,844 $405,844 $405,844 $405,844 181.12 Reduce funds to reflect the revised revenue estimate. StateGeneralFunds ($222,502) ($2,o10!60) ($2,071,860) ($2,071,860) 181.13 Recognize additional Federal Medical Assistance Percentage (FMAP) funds from the American Recovery and Reinvestment Act of2009. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($11,120,791) $11,120,791 $0 ($11,120,791) $11,120,791 $0 ($11,120,791) $11,120,791 $0 ($11,120,791) $11,120,791 $0 . .,..~~~~~~iit~~i)l~~ The purpose ofthis appropriation is to provide evaluation, residential, support, and education services to promote independence for children and adolescents with developmental di.;;abilities. TOTAL STATE FUNDS $8,101,525 $7,001,3ll $7,514,278 $7,564,278 State General Funds $8,101,525 $7,001,311 $7,514,278 $7.564,278 TOTAL FEDERAL FUNDS $15,560,250 $16,192.727 $17,415,117 $17,415,117 Federal Funds Not Itemized $157,113 $157,113 $157,113 $157,113 Medical Assistance Program CFDA93.778 $15,403,137 $16,035,614 $17,258,004 $17,258,004 TOTAL AGENCY FUNDS $3,722,681 $4,016,345 $3,722,681 $3,722,681 Contributions, Donations, and Forfeitures $3,722,681 $3,722,681 $3,722,681 $3,722,681 Contributions, Donations, and Forfeitures Not Itemized $3,722,681 $3,722,681 $3,722,681 $3,722,681 Intergovernmental Transfers $293,664 Provider Fee Transfers from Dept of Community Health $293,664 TOTAL PUBLIC FUNDS $27,384,456 $27,210,383 $28,652,076 $28,702,076 Child and Adolescent Forensic Services Continuation Budget The purpose ofthis appropriation is to provide evaluation, treatment and residential services to children and adolescents clients referred by Georgia's criminal justice or corrections system. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $3,103,859 $3,103,859 $3,103,859 $3,103,859 $3,103,859 $3,103,859 $3,103,859 $3,103,859 $3,103,859 $3,103,859 $3,103,859 $3,103,859 182.1 Defer the FY09 cost of living adjustment. State General Funds ($22,687) ($22,687) ($22,687) ($22,687) 182.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($81,507) ($7l,5p7} $0 $0 182.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $1,158 $1,158 $1,158 $1,158 3"'""" """ ~'"'----~~jt~IIIJII--i!JIIIt~tie;~js,J)~il"~ The purpose ofthis appropriation is to provide evaluation, treatment and residential services to children and adolescents clients referred by Georgia's criminal justice or corrections system. TOTAL STATE FUNDS $3,000,823 $3,008,823 $3,082,330 $3,082,330 State General Funds $3,000,823 $3,008,823 $3,082,330 $3,082,330 TOTAL PUBLIC FUNDS $3,000,823 $3,008,823 $3,082,330 $3,082,330 -Ch-il-d-an-d-A-d-ol-es-ce-nt-M-e-nt-al-H-e-alt-h-S-erv-ic-e-s ------C-o-n-tin-u-at-io-n -Bu-d-ge-t ---~~---- The purpose ofthis appropriation is to provide evaluation, treatment, crisis stabilization, and residential services to children and adolescents with mental illness. Page 50 of 330 Drafted by Senate Budget and Evaluation Office HB 119 State General Funds TOTAL FEDERAL FUNDS Community Mental Health Services Block Grant CFDA93.958 Federal Funds Not Itemized Medical Assistance Program CFDA93.778 TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers Agency to Agency Contracts Federal Funds Transfers FF Grant to Local Educational Agencies CFDA84.010 TOTAL PUBLIC FUNDS $90,721,809 $8,677,415 $6,509,895 $162,485 $2,005,035 $51,196,318 $51,196,318 $51,1%,318 $192,354 $82,003 $82,003 $110,351 $110,351 $150,787,8% $90,721,809 $8,677,415 $6,509,895 $162,485 $2,005,035 $51,196,318 $51,196,318 $51,196,318 $192,354 $82,003 $82,003 $110,351 $110,351 $150,787,896 $90,721,809 $8,677,415 $6,509,895 $162,485 $2,005,035 $51,196,318 $51,196,318 $51,196,318 $192,354 $82,003 $82,003 $110,351 $110,351 $150,787,896 $90,721,809 $90,721,809 $8,677,415 $6,509,895 $162,485 $2,005,035 $51,196,318 $51,196,318 $51,196,318 $192,354 $82,003 $82,003 $110,351 $110,351 $150,787,8% 183.1 Defer the FY09 cost of living adjustment. State General Funds ($453,614) ($453,614) ($453,614) ($453,614) 183.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($1,629,738) ($1;469,786) $0 $0 183.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia lT (GAIT) outsourcing project. State General Funds $8,498 $8,498 $8,498 $8,498 183.4 Reduce funds and utilize agency funds for the transition of consumers from four state-operated community homes to the community. State General Funds ($1,734,000) ($1,734,000) ($1,734,000) ($1,734,000) 183.5 Reduce funds from new provider training and quality compliance audits ofMental Health, Developmental Disabilities and Addictive Diseases (MHDDAD) providers. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($84,000) ($89,000) ($173,000) ($84,000) ($84,000) ($168,000) ($84,000) ($84,000) ($168,000) ($84,000) ($84,000) ($168,000) 183.6 Reduce funds by eliminating trauma training for clinicians and provider training on standards ofpractice and quality service delivery. State General Funds ($44,315) ($44,315) ($44,315) ($44,315) 183.7 Reduce funds by cancelling the planned expansion ofsummer recreational programs for youth with serious emotional disturbances. State General Funds ($1,000,000) ($1,000,000) ($1,000,000) ($1,000,000) 183.8 Reduce funds from the United Way Regional Commission for mental health services. State General Funds ($25,000) ($25,000) ($25,000) ($25,000) 183.9 Reduce funds and eliminate the contract with a short-term residential community service provider in Rome that has not opened due to the inability to secure a psychiatrist. State General Funds ($723,873) ($723,873) ($723,873) ($723,873) 183.10 Defer funds for projected Medicaid rate increases. State General Funds ($3,000,000) ($3,000,000) ($3,000,000) ($3,000,000) 183.11 Reduce funds from third party administrators providing non-medically necessary services to support maintenance of children in the community. State General Funds ($3,000,000) ($3,000,000) ($3,000,000) ($3,000,000) 183.12 Reduce funds to reflect the change in the Federal Medicaid Assistance Percentages due to increased federal participation. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($168,379) ($168,379) $168,379 $0 ($168,379) $168,379 $0 ($168,379) $168,379 $0 183.13 Reduce funds from various contracts. State General Funds ($100,000) ($100,000) ($100,000) ($100,000) 183.14 Reduce funds from the contract with Behavioral Health Link (BHL) for the Georgia Crisis and Access Line. State General Funds ($61,117) ($61,117) ($61,117) ($61,117) 183.15 Reduce funds and utilize agency funds for the transition ofchild and adolescent residential services. State General Funds ($2,411,355) ($2,411,355) ($2,411,355) ($2,411,355) 5/2812009 . Page 51 of330 Drafted by Senate Budget and Evaluation Office HB119 183.16 Reduce funds designated for purchase vehicles. State General Funds ($29,250) ($29,250) ($29,250) ($29,250) 183.17 Reduce funds and utilize agency funds for the transition ofchild and adolescent services in the Outdoor Therapeutic Program. State General Funds ($4,004,336) ($4,004,336) ($4,004,336) ($4,004,336) 183.18 Reduce funds from new provider training and quality compliance audits. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($597,000) ($42,000) ($639,000) ($597,000) . ($47.000) ($644,000) ($597,000) ($47,000) ($644,000) ($597,000) ($47,000) ($644,000) 183.19 Reduce funds to reflect the revised revenue estimate. State General Funds ($751,317) ($751,317) $0 $0 183.20 Recognize additional Federal Medical Assistance Percentage (FMAP) funds from the American Recovery and Reinvestment Act of2009. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($8, 776,359) $8,776,359 $0 ($8,776,359) $8,776,359 $0 ($8,776,359) $8,776,359 $0 ($8,776,359) $8,776,359 $0 183.21 Transfer funds from the Injury Prevention program for suicide prevention activities. State General Funds $200,000 $200.000 -----~~--~~~rt;,..MilliillilBilll'~':~'~;'t'f~~~~~ The purpose ofthis appropriation is to provide evaluation, treatment, crisis stabilization, and residential services to children and adolescents with mental illness. TOTAL STATE FUNDS $62,136,654 $62,296,606 $64,717,709 $64,717,709 State General Funds $62,136,654 $62,296,606 $64,717,709 $64,717,709 TOTAL FEDERAL FUNDS $17,322,774 $17,491.153 $17,491,153 $17,491,153 Community Mental Health Services Block Grant CFDA93.958 $6,509,895 $6,509,895 $6,509,895 $6,509,895 Federal Funds Not Itemized $162,485 $162,485 $162,485 $162,485 Medical Assistance Program CFDA93.778 $10,650,394 $10,818,773 $10,818,773 $10,818,773 TOTAL AGENCY FUNDS $51,196,318 $51,196,318 $51,196,318 $51,196,318 Sales and Services $51,196,318 $51,196,318 $51,196,318 $51,196,318 Sales and Services Not Itemized $51,196,318 $51,196,318 $51,196,318 $51,196,318 TOTAL INTRA-STATE GOVERNMENT TRANSFERS $192.354 $192,354 $192,354 $192,354 State Funds Transfers $82,003 $82,003 $82,003 $82.003 Agency to Agency Contracts $82,003 $82,003 $82,003 $82,003 Federal Funds Transfers $110,351 $110,351 $110,351 $110,351 FF Grant to Local Educational Agencies CFDA84.010 $110,351 $110,351 $110,351 $110,351 TOTAL PUBLIC FUNDS $130,848,100 $131,176,431 $133,597,534 $133,597,534 Direct Care and Support Services Continuation Budget The purpose ofthis appropriation is to provide facility support services and direct patient support therapies. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Contributions, Donations, and Forfeitures Contributions, Donations, and Forfeitures Not Itemized Reserved Fund Balances Reserved Fund Balances Not Itemized Sales and Services Sales and Services Not Itemized TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers Agency to Agency Contracts TOTAL PUBLIC FUNDS $122,634,924 $122,634,924 $3,205,526 $3,205,526 $41,506,342 $266,668 $266,668 $148,000 $148,000 $41,091,674 $41,091,674 $5,155,534 $5,155,534 $5,155,534 $172,502,326 $122,634,924 $122,634,924 $3,205,526 $3,205,526 $41,506,342 $266,668 $266,668 $148,000 $148,000 $41,091,674 $41,091,674 $5,155,534 $5,155,534 $5,155,534 $172,502,326 $122.634,924 $122,634,924 $3,205.526 $3,205,526 $41,506,342 $266,668 $266,668 $148,000 $148,000 $41,091,674 $41,091,674 $5,155,534 $5,155,534 $5,155,534 $172,502,326 $122,634,924 $122,634,924 $3,205,526 $3,205,526 $41,506,342 $266,668 $266,668 $148,000 $148,000 $41,091,674 $41,091,674 $5,155,534 $5,155,534 $5,155,534 $172,502,326 188.1 Defer the FY09 cost of living adjustment. State General Funds ($2,205,756) ($2,205,756) ($2,205,756) ($2,205,756) 188.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($4,185,982) ($3,775,145) $0 $0 Page 52 of 330 Drafted by Senate Budget and Evaluation Office HB 119 R 188.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $245,QJ I $245,011 $245,011 $245,011 188.4 Reduce funds to reflect the change in the Federal Medicaid Assistance Percentages due to increased federal participation. State General Funds Medical Assistance Program CFDA93.778 TafALPUBUCFUNDS 188.5 Reduce funds designated to purchase vehicles. ($103,639) ($103,639) $1&3.639 $0 ($103,639) $103,639 $0 ($103,639) $103,639 $0 State General Funds ($135,164) ($135,164) ($135,164) ($135,164) CC: 'Ihe fJH"fl9Se 9;;' lhis aPf'F9fJRaH911 is 19 9peF81e se1en siBie tJwned INiti 9fJeFSied hespiiBls. N9 }wnd& shsU be wsed 19 p?ivaliee lhe siBie 9o111ed tneniBI hesllh .'tet!pitals p1'i9F 19 lhe 8flt'9inHIIent efa di1'88teF 9Jfthe ne11 fJefl81'1menl e}Behs1 ie:wl Jleahh and fJe oel9ptnen1Bl !>i681Jililies. Senate: 'Ihe purp9se sflhis BflfJF9fJFiatien is 19 9persle se oen siBie ewned and spersled hespiiBls. Fwnd& , fJffl ided 9} this 9fJPF9JJI'ialien s.ltaU nst be wsed 19 folld lhe p?iwli;;.alien "'' tfflnsjeF ejseR iees euFFentl) pffl o'ided 9} a siBie ewned and 9fJ8FBied hespiiBI19 a pl'i, ate 1'8ntieF 8F 1ende:s. State General Funds $0 . ., . . , _ ..a"'~%, '~~. ' The purpose ofthis appropriation is to operate seven stateowned and operated hospitals. No funds shall be used to privatize the state owned mental health hospitals prior to the appointment ofa director of the new Department of Behavioral Health and Developmental Disabilities. TOTAL STATE FUNDS $116,249,394 $116,660,231 $120,435,376 $120,435,376 State General Funds $116,249,394 $116,660,231 $120,435,376 $120,435,376 TOTAL FEDERAL FUNDS $3,205,526 $3,309,165 $3,309,165 $3,309,165 Federal Funds Not Itemized $3,205,526 $3,205,526 $3,205,526 $3,205,526 Medical Assistance Program CFDA93.778 $103,639 $103,639 $103,639 TOTAL AGENCY FUNDS $41,506,342 $41,506,342 $41,506,342 $41,506,342 Contributions, Donations, and Forfeitures $266,668 $266,668 $266,668 $266,668 Contributions, Donations, and Forfeitures Not Itemized $266,668 $266,668 $266,668 $266,668 Reserved Fund Balances $148,000 $148,000 $148,000 $148,000 Reserved Fund Balances Not Itemized $148,000 $148,000 $148,000 $148,000 Sales and Services $41,091,674 $41,091,674 $41,091,674 $41,091,674 Sales and Services Not Itemized $41,091,674 $41,091,674 $41,091,674 $41,091,674 TOTAL INTRA-STATE GOVERNMENT TRANSFERS $5,155,534 $5,155,534 $5,155,534 $5,155,534 State Funds Transfers $5,155,534 $5,155,534 $5,155,534 $5,155,534 Agency to Agency Contracts $5,155,534 $5,155,534 $5,155,534 $5,155,534 TOTAL PUBLIC FUNDS $166,116,796 $166,631,272 $170,406,417 $170,406,417 Substance Abuse Prevention Continuation Budget The purpose ofthis appropriation is to promote the health and well-being ofchildren, youth, families and communities through preventing the use and/or abuse ofalcohol, tobacco and drugs. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized Prevention & Treatment of Substance Abuse Grant CFDA93.959 TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $1,238,772 $1,238,772 $22,893,046 $2,914,601 $19,978,445 $194,000 $194,000 $194,000 $24,325,818 $1,238,772 $1,238,772 $22,893,046 $2,914,601 $19,978,445 $194,000 $194,000 $194,000 $24,325,818 $1,238,772 $1,238,772 $22,893,046 $2,914,601 $19,978,445 $194,000 $194,000 $194,000 $24,325,818 $1,238,772 $1,238,772 $22,893,046 $2,914,601 $19,978,445 $194,000 $194,000 $194,000 $24,325,818 209.1 Defer the FY09 cost of living adjustment. State General Funds ($46,541) ($46,541) ($46,541) ($46,541) 209.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds $0 $0 $0 $0 209.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $694 $694 $694 $694 209.4 Reduce funds designated for the purchase ofsupplies and other expenses. State General Funds ($233,126) ($233,126) ($233,126) ($233,126) 5/2812009 Page 53 of 330 Drafted by Senate Budget and Evaluation Office HB119 209.5 Reduce funds by shifting nine positions to federal funds. State General Funds ($838,172) ($838,172) ($838,172) ($838,172) .tl--~~~Otll!Jl~""".lk.l~h41ri~~wf~ct1ll~!~r~?i!+l!:~!t;~~7l:ll~~.~~. m.i. .l.i.~ !~';~r~~.fxcL~.~ul~l The purpose ofthis appropriation is to promote the health and well-being ofchildren, youth, families and communities through preventing the use and/or abuse ofalcohol, tobacco and drugs. TOTAL STATE FUNDS $121,627 $121,627 $121,627 $121,627 State General Funds $121,627 $121,627 $121,627 $121,627 TOTAL FEDERAL FUNDS $22,893,046 $22,893,046 $22,893,046 $22,893,046 Federal Funds Not Itemized $2,914,601 $2,914,601 $2,914,601 $2,914,601 Prevention & Treatment of Substance Abuse Grant CFDA93.959 $19,978,445 $19,978,445 $19,978,445 $19,978,445 TOTAL AGENCY FUNDS $194,000 $194,000 $194,000 $194,000 Sales and Services $194,000 $194,000 $194,000 $194,000 Sales and Services Not Itemized $194,000 $194,000 $194,000 $194,000 TOTAL PUBLIC FUNDS $23,208,673 $23,208,673 $23,208,673 $23,208,673 Developmental Disabilities, Governor's Council on Continuation Budget The purpose ofthis appropriation is to promote quality services and support for people with developmental disabilities and their families. TOTALSTATEFUNDS State General Funds TOTALFEDERALFUNDS Federal Funds Not Itemized TOTAL PUBLIC FUNDS $70,917 $70,917 $2,195,817 $2,195,817 $2,266,734 $70,917 $70,917 $2,195,817 $2,195,817 $2,266,734 $70,917 $70,917 $2,195,817 $2,195,817 $2,266,734 $70,917 $70,917 $2,195,817 $2,195,817 $2,266,734 216.1 Defer the FY09 cost of living adjustment. State General Funds ($10,655) ($10,655) ($10,655) ($10,655) 216.2 Reduce funds to reflect the adjustment in the employer share of State Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($2,350~ ($2,00,1) $0 $0 216.3 Reduce funds from operations. ....... StateGeneralFunds 216.4 Reduce funds to reflect the revised revenue estimate. State General Funds ($3,698) ($333) ($3,698) ($333) ($3,698) ($333) ($3,698) ($333) --~--~-1-~.)~'!';;~112(,1. The purpose of this appropriation is to promote quality services and suppon for people with developmental disabilities and their families. TOTALSTATEFUNDS $53,881 $54,200 $56,231 $56,231 State General Funds $53,881 $54,200 $56,231 $56,231 TOTALFEDERALFUNDS $2,195,817 $2,195,817 $2,195,817 $2,195,817 Federal Funds Not Itemized $2,195,817 $2,195,817 $2,195,817 $2,195,817 TOTAL PUBLIC FUNDS $2,249,698 $2,250,017 $2,252,048 $2,252,048 Sexual Offender Review Board Continuation Budget The purpose ofthis appropriation is protecting Georgia's children by identifying convicted sexual offenders that present the greatest risk of sexually reoffending. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $955,737 $955,737 $955,737 $955,737 $955,737 $955,737 $955,737 $955,737 $955,737 $955,737 $955,737 $955,737 218.1 Defer the FY09 cost ofliving adjustment. State General Funds ($1,538) ($1,538) ($1,538) ($1,538) 218.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($12,024) {$10,390) $0 $0 Page 54 of 330 Drafted by Senate Budget and Evaluation Office HB 119 218.3 State General Funds 218.4 Reduce funds to reflect the revised revenue estimate. State General Funds ($38,980) ($9,111) ($38,980) ($9,111) ($38,980) ($9,111) ($38,980) ($9,111) . .:d~~w~~~~J;;ri'.:ti' 1i':~'~:;:;::!~~J'~i]:l~-IlB:~':i~~,~:::;:; The purpose of this appropriation is protecting Georgia's children by identifying convicted sexual offenders that present the greatest risk of sexually reoffetuling. TOTAL STATE FUNDS $894,084 $895,718 $906,108 $906,108 State General Funds $894,084 $895,718 $906,108 $906,108 TOTAL PUBLIC FUNDS $894,084 $895,718 $906,108 $906,108 Departmental Administration-Behavioral Health Continuation Budget TOTAL STATE FUNDS State General Funds $0 $0 $0 $0 $0 $0 $0 $0 502.1 Defer the FY09 cost ofliving adjustment for the Division ofMental Health, Developmental Disabilities, and Addictive Diseases. State General Funds ($300,289) ($300,289) ($300,289) ($300,289) 502.2 Defer structure adjustments to the statewide salary plan for the Division ofMental Health, Developmental Disabilities, and Addictive Diseases. State General Funds ($33,528) ($33,528) ($33,528) ($33,528) 502.3 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856% for the Division ofMental Health, Developmental Disabilities, and Addictive Diseases. (Gov Rev: Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost ofthe plan for the Division ofMental Health, Developmental Disabilities, and Addictive Diseases) State General Funds ($1,307,741) ($1,179,392) $0 $0 502.4 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project for the Division ofMental Health, Developmental Disabilities, and Addictive Diseases. State General Funds $236,570 $236,570 $236,570 $236,570 502.5 Reduce funds by 6% for the Division ofMental Health, Developmental Disabilities, and Addictive Diseases. State General Funds ($1,369,146) ($1,369,146) ($1,369.146) ($1,369,146) 502.6 Reduce funds to reflect the revised revenue estimate for the Division ofMental Health, Developmental Disabilities, and Addictive Diseases. State General Funds ($300,009) ($300,009) ($300,009) ($300,009) 502.7 Reduce funds from the Office ofInvestigative Services and Inspector General. State General Funds ($8~.240) $0 $0 502.8 Reduce merit system assessments from $147 to $137 per position for the Division ofMental Health, Developmental Disabilities, and Addictive Diseases. State General Funds ($33,915) ($33,915) ($33,915) 502.9 Increase funds for start-up costs for new information technology systems. State General Funds $1,000,000 $500,000 502.98 Transfer funds and activities related to the administration ofMental Health, Addictive Diseases, and Developmental Disabilities from the Departmental Administration program. State General Funds Federal Funds Not Itemized Temporary Assistance for Needy Families Grant CFDA93.558 Rebates, Refunds, and Reimbursements Not Itemized TOTAL PUBUC FUNDS $31,609,268 $30,363 $2,634,405 $2,915 $34,276,951 $31,609,268 $30,363 $2,634,405 $2,915 $34,276,951 $31,609,268 $30,363 $2,634,405 $2,915 $34,276,951 $31,609,268 $30,363 $2,634,405 $2,915 $34,276,951 502.99 CC: The purpose of this appropriation is to provide administrative support for all mental health, developmental disabilities and addictive diseases programs of the department. Senate: The purpose of this appropriation is to provide administrative support for all mental health, developmental disabilities and addictive diseases programs of the department. State General Funds $0 $0 512812009 Page 55 of 330 Drafted by Senate Budget and Evaluation Office HB 119 . . . , . . ail~~~~~-~).'~''1!1~1!:1! The purpose ofthis appropriation is to provide administrative support for all mental health, developmental disabilities and addictive diseases programs of the department. TOTAL STATE FUNDS $28,535,125 $28,547,319 $30,808,951 $30,308,951 State General Funds $28,535,125 $28,54 7,319 $30,808,951 $30,308,951 TOTAL FEDERAL FUNDS $2,664,768 $2,664,768 $2,664,768 $2,664,768 Federal Funds Not Itemized $30,363 $30,363 $30,363 $30,363 Temporary Assistance for Needy Famllies $2,634,405 $2,634,405 $2,634,405 $2,634,405 Temporary Assistance for Needy Families Grant CFDA93.558 $2,634,405 $2,634,405 $2,634,405 $2,634,405 TOTAL AGENCY FUNDS $2,915 $2,915 $2,915 $2,915 Rebates, Refunds, and Reimbursements $2,915 $2,915 $2,915 $2,915 Rebates, Refunds, and Reimbursements Not Itemized $2,915 $2,915 $2,915 $2,915 TOTAL PUBLIC FUNDS $31,202,808 $31,215,002 $33,476,634 $32,976,634 Section 16: Community Affairs, Department of Section Total - Continuation TOTAL STATE FUNDS State General Funds Tobacco Settlement Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized Temporary Assistance for Needy Families TOTAL AGENCY FUNDS Reserved Fund Balances Intergovernmental Transfers Rebates, Refunds, and Reimbursements Sales and Services TOTAL PUBLIC FUNDS $100,549,877 $53,426,544 $47,123,333 $167,079,288 $166,979,288 $100,000 $14,398,524 $3,475,083 $8,738,924 $546,221 $1,638,296 $282,027,689 $100,549,877 $53,426,544 $47,123,333 $167,079,288 $166,979,288 $100,000 $14,398,524 $3,475,083 $8,738,924 $546,221 $1,638,296 $282,027,689 $100,549,877 $53,426,544 $47,123,333 $167,079,288 $166,979,288 $100,000 $14,398,524 $3,475,083 $8,738,924 $546,221 $1,638,296 $282,027,689 $100,549,877 $53,426,544 $47,123,333 $167,079,288 $166,979,288 $100,000 $14,398,524 $3,475,083 $8,738,924 $546,221 $1,638,296 $282,027,689 TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized Temporary Assistance for Needy Famllies TOTAL AGENCY FUNDS Reserved Fund Balances Intergovernmental Transfers Rebates, Refunds, and Reimbursements Sales and Services TOTAL PUBLIC FUNDS Section Total - Final $35,565,622 $30,578,748 $27,787,832 $35,565,622 $30,578,748 $27,787,832 $167,079,288 $167,079,288 $166,979,288 $166,979,288 $166,979,288 $166,979,288 $100,000 $100,000 $14,398,524 $14,632,675 $11,812,848 $3,475,083 $3,475,083 $534,103 $8,738,924 $8,913,924 $9,035,077 $546,221 $546,221 $546,221 $1,638,296 $1,697,447 $1,697,447 $217,043,434 $212,290,711 $206,579,968 $26,933,317 $26,933,317 $166,979,288 $166,979,288 $11,812,848 $534,103 $9,035,077 $546,221 $1,697,447 $205,725,453 Building Construction Continuation Budget The purpose of this appropriation is to establish minimum building construction standards for all new structures including mass-produced factory built (modular) buildings built in the state. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $314,573 $314,573 $239,704 $239,704 $239,704 $554,277 $314,573 $314,573 $239,704 $239,704 $239,704 $554,277 $314,573 $314,573 $239,704 $239,704 $239,704 $554,277 $314,573 $314,573 $239,704 $239,704 $239,704 $554,277 50.1 Defer the FY09 cost of living adjustment. State General Funds ($3,428) ($3,428) ($3,428) ($3,428) 50.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($10,733) {~,275): $0 $0 50.3 Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds ($220) ($220) ($220) ($220) Page 56 of 330 Drafted by Senate Budget and Evaluation Office HB119 50.4 State General Funds ($56,641) ($56,641) ($56,641) ($56,641) 50.5 Reduce funds from contracts for training on Georgia's construction codes for building inspectors and builders. State General Funds ($30,000) ($30,000) ($30,000) ($30,000) 50.99 CC: The purpose of this appropriation is to maintain up-to-date minimum building construction standards for all new structures built in the state; to inspect factory built (modular) buildings to ensure Georgia's minimum construction codes are met; to review proposed enhancements to local government construction codes; and to provide professional training to building inspectors and builders on Georgia's construction codes. Senate: The purpose of this appropriation is to maintain up-to-date minimum building construction standards for all new structures built in the state; to inspect factory built (modular) buildings to ensure Georgia's minimum construction codes are met; to review proposed enhancements to local government construction codes; and to provide professional training to building inspectors and builders on Georgia's construction codes. State General Funds $0 $0 8111tiBIII~t~~~;~f~t4~r:;~:n:a~z~~-:'~~~~:21~~:n~::~'~; The purpose of this appropriation is to maintain up-to-date minimum building construction standards for all new structures built in the state; to inspect factory built (modular) buildings to ensure Georgia's minimum construction codes are met; to review proposed enhancements to local government construction codes; and to provide professional training to building inspectors and builders on Georgia's construction codes. TOTAL STATE FUNDS $213,551 $215,009 $224,284 $224,284 State General Funds $213,551 $215,009 $224,284 $224,284 TOTAL AGENCY FUNDS $239,704 $239,704 $239,704 $239,704 Sales and Services $239,704 $239,704 $239,704 $239,704 Sales and Services Not Itemized $239,704 $239,704 $239,704 $239,704 TOTAL PUBLIC FUNDS $453,255 $454,713 $463,988 $463,988 Coordinated Planning Continuation Budget The purpose ofthis appropriation is to give communities the information, assistance, tools and funding needed to succes~fully implement planning and quality growth solutions to enhance andfulfill the requirements of Coordinated Comprehensive Planning according to the Georgia Planning Act of 1989. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $3,850,247 $3,850,247 $50,918 $50,918 $50,918 $3,901,165 $3,850,247 $3,850,247 $50,918 $50,918 $50,918 $3,901,165 $3,850,247 $3,850,247 $50,918 $50,918 $50,918 $3,901,165 $3,850,247 $3,850,247 $50,918 $50,918 $50,918 $3,901,165 51.1 Defer the FY09 cost of living adjustment. State General Funds ($20,741) ($20,741) ($20,741) ($20,741) 51.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($64,254) ($55,525}; $0 $0 51.3 Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAlT) outsourcing project. State General Funds ($675) ($675) ($675) ($675) 51.4 Reduce funds from development and maintenance of the Georgia Comprehensive Plan Builder. State General Funds ($60,000) ($60,000) ($60,000) ($60,000) 51.5 Reduce one-time funds received in HB990 (FY09G)for the implementation of the Coastal Comprehensive Plan. State General Funds ($300,000) ($300,000) ($300,000) ($300,000) 51.6 Reduce funds by eliminating two vacant planner positions. State General Funds ($138,521) ($138,521) ($138,521) ($138,521) 51.7 Increase funds for the Regional Development Commission formula. (S:Providefunds to implement the provisions ofOCGA 50-8-33 as provided by HBI216 (2008 Session))(CC:lncrease funds for the Regional Commission formula to implement the provisions ofOCGA 50-8-33 as provided by HB/216 (Act# 436- 2008 Session)) State General Funds $4,558,834 $4,558,834 51.8 Reduce funds from personnel. State General Funds ($25,000) ($25,000) ($25,000) ($25,000) 5/28/2009 Page 57 of 330 Drafted by Senate Budget and Evaluation Office HB 119 51.9 Reduce funds from operations. State General Funds ($7,882) ($7,882) ($7,882) ($7,882) 51.10 Reduce funds from personnel and use fees received from local and state authorities for administering the Georgia Allocation System. State General Funds Sales and Services Not Itemized TOTAL PUBLIC FUNDS ($59,151) $59,151 $0 ($59,151) $59,151 $0 ($59,151) $59,151 $0 51.99 CC: The purpose ofthis appropriation is to ensure that county and city governments meet the requirements of the Georgia Planning Act of 1989 by establishing standards and procedures for comprehensive plans and reviewing plans submitted by local governments; to provide training and assistance to local governments in completing comprehensive plans for quality growth by offering mapping and Geographical1nformation System (GIS) services, online planning tools, and resource teams, and funding the regional planning efforts of Regional Commissions; and to provide annexation reports from Georgia cities to the U.S. Census Bureau. Senate: The purpose ofthis appropriation is to ensure that county and city governments meet the requirements ofthe Georgia Planning Act of1989 by establishing standards and procedures for comprehensive plans and reviewing plans submitted by local governments; to provide trpining and assistance to local governments in completing comprehensive plans for quality growth by offering mapping and Geographical Information System (GIS) services, online planning tools, and resource teams, andfunding the regional planning efforts of Regional Commissions; and to provide annexation reports from Georgia cities to the U.S. Census Bureau. State General Funds $0 $0 -~-~:"~~i: ~::,::,~~,~~~:;:,~~~~~~~:r~~J,~~~~~::~~t~l~~:~~~t!:.,~I ,: :'~1:~ :~;: ~:s,~;,,:~~ The purpose ofthis appropriation is to ensure that county and city governments meet the requirements ofthe Georgia Planning Act of 1989 by establishing standards and procedures for comprehensive plans and reviewing plans submitted by local governments; to provide training and assistance to local governments in completing comprehensive plans for quality growth by offering mapping and Geographical Information System (GIS) services, online planning tools, and resource teams, and funding the regional planning ejjons of Regional Commissions; and to provide annexation repons from Georgia cities to the U.S. Census Bureau. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $7,792,008 $7,792,008 $50,918 $50,918 $50,918 $7,842,926 $7,741,586 $7,741,586 $110,069 $110,069 $110,069 $7,851,655 $5,517,694 $5,517,694 $110,069 $110,069 $110,069 $5,627,763 $4,438,277 $4,438,277 $110,069 $110,069 $110,069 $4,548,346 Departmental Administration Continuation Budget The purpose of this appropriation is to provide administrative support for all programs ofthe depanment. TOTAL STATE FUNDS State General Funds TOTALFEDERALFUNDS Federal Funds Not Itemized TOTALAGENCYFUNDS Reserved Fund Balances Reserved Fund Balances Not Itemized Intergovernmental Transfers Intergovernmental Transfers Not Itemized Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $2,233,357 $2,233,357 $1,611,802 $1,611,802 $1,726,601 $83,091 $83,091 $1,371,273 $1,371,273 $272,237 $272,237 $5,571,760 $2,233,357 $2,233,357 $1,611,802 $1,611,802 $1,726,601 $83,091 $83,091 $1,371,273 $1,371,273 $272,237 $272,237 $5,571,760 $2,233,357 $2,233,357 $1,611,802 $1,611,802 $1,726,601 $83,091 $83,091 $1,371,273 $1,371,273 $272,237 $272,237 $5,571,760 $2,233,357 $2,233,357 $1,611,802 $1,611,802 $1,726,601 $83,091 $83,091 $1,371,273 $1,371,273 $272,237 $272,237 $5,571,760 52.1 Defer the FY09 cost ofliving adjustment. State General Funds ($17,441) ($17,441) ($17,441) ($17,441) 52.2 Defer structure adjustments to the statewide salary plan. State General Funds ($1,886) ($1,886) ($1,886) ($1,886) 52.3 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($60,713) ($52,465) $0 $0 52.4 Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds ($13,190) ($13,190) ($13,190) ($13,190) Page 58 of 330 Drafted by Senate Budget and Evaluation Office HB 119 k 52.5 Reduce funds from two positions and use fees received from local and state authorities for administering the Georgia Allocation System. State General Funds 52.6 Reduce funds from operations. ($95,500) ($95,500) ($95,500) ($95,500) State General Funds ($8,260) ($8,260) ($8,260) ($8,260) 52.7 Reduce funds from personneL State General Funds ($250,000) ($250,000) ($250,000) ($250,000) 52.8 Reduce funds to reflect the revised revenue estimate. State General Funds ($25,614) .. 52.9 Reduce merit system assessments from $147 to $137 per position. State General Funds ".sm {$~3) ($47,51!) ($763) ($47,51!) ($763) 52.10 Reduce funds from the Georgia Advocacy Office. State General Funds ($249,9!ll) ~;..,.MIW~~~~i!Bit~~~~~~~ The purpose ofthis appropriation is to provide administrative support for all programs ofthe department. TOTAL STATE FUNDS $1,760,753 $1,746,341 $1,548,904 $1,798,806 State General Funds $1,760,753 $!,746,341 $1,548,904 $1,798,806 TOTAL FEDERAL FUNDS $1 ,61! ,802 $1,611 ,802 $1,611,802 $1,611,802 Federal Funds Not Itemized $1,611,802 $1,611,802 $1,611,802 $1,611,802 TOTAL AGENCY FUNDS $1,726,601 $1,726,601 $1,726,601 $1,726,601 Reserved Fund Balances $83,091 $83,091 $83,091 $83,091 Reserved Fund Balances Not Itemized $83,091 $83,091 $83,091 $83,091 Intergovernmental Transfers $1,371,273 $1,371,273 $1,371,273 $1.371,273 Intergovernmental Transfers Not Itemized $1,371,273 $1,371,273 $1,371,273 $1,371,273 Sales and Services $272,237 $272,237 $272,237 $272,237 Sales and Services Not Itemized $272,237 $272,237 $272,237 $272,237 TOTAL PUBLIC FUNDS $5,099,156 $5,084,744 $4,887,307 $5,137,209 Environmental Education and Assistance Continuation Budget The purpose ofthis appropriation 1:~ to provide technical assistance, resource tools, and public education outreach resources. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Reserved Fund Balances Reserved Fund Balances Not Itemized TOTAL PUBLIC FUNDS $1,058,445 $1,058,445 $6,000 $6,000 $3,380,480 $3,380,480 $3,380,480 $4,444,925 $1,058,445 $1,058,445 $6,000 $6,000 $3,380,480 $3,380,480 $3,380,480 $4,444,925 $1,058,445 $1,058,445 $6,000 $6,000 $3,380,480 $3,380,480 $3,380,480 $4,444,925 $1,058,445 $1,058,445 $6,000 $6,000 $3,380,480 $3,380,480 $3,380,480 $4,444,925 53.1 Defer the FY09 cost of living adjustment. State General Funds ($7,328) ($7,328) ($7,328) ($7,328) 53.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost of the plan) State General Funds ($34,430(.' ~{$:19:1:5317 ~~, .$0 $0 53.3 Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia lT (GAlT) outsourcing project. State General Funds ($571) ($571) ($571) ($571) 53.4 Reduce funds by eliminating one vacant human services program auditor position. State General Funds ($53,000) ($53,000) ($53,000) ($53,000) 53.5 Reduce funds from contracts for the litter initiative studies. State General Funds ($56,000) ($56,000) ($56,000) ($56,000) 53.6 Reduce funds from operations. State General Funds ($7,255) ($7,255) ($7,255) ($7,255) 53.7 Reduce funds to reflect the revised revenue estimate. State General Funds ($12,907)ro~; $0 $0 $0 53.8 Reduce funds from the litter clean-up and prevention program. Stare General Funds ($!00,1100) ($100,000) ($100,000) 5/28/2009 Page 59 of 330 Drafted by Senate Budget and Evaluation Office HB119 MffiiM 53.9 Reduce funds to reflect expected revenues. (CC:Reduce funds and reflect only new transfers from the Solid Waste Trust Fund to continue to fund solid waste planning and reduction initiatives) Reserved Fund Balances Not Itemized {$2,940,'9$0) ($2,940,980) 53.99 CC: The purpose ofthis appropriation is to oversee local government solid waste planning by developing planning standards, providing technical assistance in creating and updating local solid waste plans, and reviewing solid waste plans; and to provide technical assistance, resources, and tools to local governments for Keep Georgia Beautiful initiatives and public awareness on environmental and water conservation, litter abatement, recycling, and indoor air quality issues. Senate: The purpose ofthis appropriation is to oversee local government solid waste planning by developing planning standards, providing technical assistance in creating and updating local solid waste plans, and reviewing solid waste plans; and to provide technical assistance, resources, and tools to local governments for Keep Georgia Beautiful initiatives and public awareness on environmental and water conservation, litter abatement, recycling, and indoor air quality issues. State General Funds $0 $0 I II.IIEI.IZBRI.III__.~~rllll The purpose ofthis appropriation is to oversee local government solid waste planning by developing planning standards, providing technical assistance in creating and updating local solid waste plans, and reviewing solid waste plans; and to provide technical assistance, resources, and tools to local governments for Keep Georgia Beautiful initiatives and public awareness on environmental and water conservation, litter abatement, recycling, and indoor air quality issues. TOTAL STATE FUNDS $886,954 $804,538 $834,291 $834,291 State General Funds $886,954 $804,538 $834,291 $834,291 TOTAL FEDERAL FUNDS $6,000 $6,000 $6,000 $6,000 Federal Funds Not Itemized $6,000 $6,000 $6,000 $6,000 TOTAL AGENCY FUNDS $3,380,480 $3,380,480 $439,500 $439,500 Reserved Fund Balances $3,380,480 $3,380,480 $439,500 $439,500 Reserved Fund Balances Not Itemized $3,380,480 $3,380,480 $439,500 $439,500 TOTAL PUBLIC FUNDS $4,273,434 $4,191,018 $1,279,791 $1,279,791 Federal Community and Economic Development Programs Continuation Budget The purpose ofthis appropriation is to administer incentive programs and education programs as well as provide technical assistance in the area ofeconomic development to local governments, development authorities, and private for~profit entities. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Intergovernmental Transfers Intergovernmental Transfers Not Itemized Sales and Services Sales and Services Not Itemized TOTAL PUBUC FUNDS $2,066,924 $2,066,924 $45,085,410 $45,085,410 $309,587 $243,318 $243,318 $66,269 $66,269 $47,461,921 $2,066,924 $2,066,924 $45,085,410 $45,085,410 $309,587 $243,318 $243,318 $66,269 $66,269 $47,461,921 $2,066.924 $2,066,924 $45,085,410 $45,085,410 $309,587 $243,318 $243,318 $66,269 $66,269 $47,461,921 $2,066,924 $2,066,924 $45,085,4!0 $45,085,4!0 $309,587 $243,318 $243,318 $66,269 $66,269 $47,461,921 54.1 Defer the F09 cost ofliving adjustment. State General Funds ($20,467) ($20,467) ($20,467) ($20,467) 54.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($37,815) ($32,678) $0 $0 54.3 Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia fl' (GAIT) outsourcing project. State General Funds ($1,032) ($1,032) ($1,032) ($1,032) 54.4 Reduce funds by eliminating one vacant assistant commissioner position. State General Funds ($167,971) ($167,971) ($167,971) ($167,971) 54.5 Reduce funds from personnel. (Sand CC:Reduce funds from operations) State General Funds ($40,000) ($40,000) ($40,000) ($40,000) 54.6 Reduce funds to reflect the revised revenue estimate. State General Funds ($1 00,000) $0 $0 $0 Page 60 of 330 Drafted by Senate Budget and Evaluation Office 54.7 grants. State General Funds ($100,000) {$200,000) ($200,000) 54.99 CC: The purpose of this appropriation is to administer federal grant and loan programs to promote volunteerism and community and economic development among local governments, development authorities, and private entities. Senate: The purpose of this appropriation is to administer federal grant and loan programs to promote volunteerism and community and economic development among local governments, development authorities, and private entities. State General Funds $0 purpose of this appropriation is to grant programs to promote vo/.unt.eer.ism development among local governments, development authorities, and private entities. TOTAL STATE FUNDS $1,699,639 $1,704,776 State General Funds $1,699,639 $1,704,776 TOTAL FEDERAL FUNDS $45,085,410 $45,085,410 Federal Funds Not Itemized $45,085,410 $45,085,410 TOTAL AGENCY FUNDS $309,587 $309,587 Intergovernmental Transfers $243,318 $243,318 Intergovernmental Transfers Not Itemized $243,318 $243,318 Sales and Services $66,269 $66,269 Sales and Services Not Itemized $66,269 $66,269 TOTAL PUBLIC FUNDS $47,094,636 $47,099,773 $1,637,454 $1,637,454 $45,085,410 $45,085,410 $309,587 $243,318 $243,318 $66,269 $66,269 $47,032,451 $1,637,454 $1,637,454 $45,085,410 $45,085,410 $309,587 $243,318 $243,318 $66,269 $66,269 $47,032,451 Homeownership Programs Continuation Budget The purpose ofthis appropriation is to expand the supply of standard affordable housing through rehabilitation, construction and provide homeownership opportunities for low and moderate income individuals. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Intergovernmental Transfers Intergovernmental Transfers Not Itemized TOTAL PUBUC FUNDS $0 $794,163 $794,163 $3,837,828 $3,837,828 $3,837,828 $4,631,991 $0 $794,163 $794,163 $3,837,828 $3,837,828 $3,837,828 $4,631,991 $0 $0 $794,163 $794,163 $3,837,828 $3,837,828 $3,837,828 $4,631,991 $0 $0 $794,163 $794,163 $3,837,828 $3,837,828 $3,837,828 $4,631,991 55.99 CC: The purpose of this appropriation is to expand the supply ofaffordable housing through rehabilitation and construction financing, and to promote homeownership for low and moderate income individuals by providing sustainable housing grants to local governments, administering mortgage and down payment assistance programs for low and moderate income homebuyers, and offering homeownership counseling and home buyer education programs through a partnership with private providers. Senate: The purpose of this appropriation is to expand the supply ofaffordable housing through rehabilitation and construction financing, and to promote homeownership for low and moderate income individuals by providing sustainable housing grants to local governments, administering mortgage and down payment assistance programs for low and moderate income homebuyers, and offering homeownership counseling and home buyer education programs through a partnership with private providers. State General Funds $0 -~IIJ!iii~~t~r~,~~~~~':i;.;'Jl~~i:,~~"\.Jit;li~~~'~ The purpose ofthis appropriation is to expand the supply ofaffordable housing through rehabilitation and construction financing, and to promote homeownership for low and moderate income individuals by providing sustainable housing grants to local governments, administering mortgage and down payment assistance programs for low and moderate income homebuyers, and offering homeownership counseling and home buyer education programs through a partnership with private providers. TOTAL FEDERAL FUNDS $794,163 $794,163 $794,163 $794,163 Federal Funds Not Itemized $794,163 $794,163 $794,163 $794,163 TOTAL AGENCY FUNDS $3,837,828 $3,837,828 $3,837,828 $3,837,828 Intergovernmental Transfers $3,837,828 $3,837,828 $3,837,828 $3,837,828 Intergovernmental Transfers Not Itemized $3,837,828 $3,837,828 $3,837,828 $3,837,828 TOTAL PUBLIC FUNDS $4,631,991 $4,631,991 $4,631,991 $4,631,991 Local Assistance Grants Continuation Budget The department shall make grants or loans to eligible recipients or qualified local governments, which grants or loans are specified by amount, recipient, and purpose in an appropriation to the department. 5/28/2009 Page 61 of330 Drafted by Senate Budget and Evaluation Office HB119 TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000 56.1 Eliminate one-time funds received in HB990 (FY09G) for Local Assistance Grants. State General Funds ($6,000,000) ($6,000,000) ($6,000,000) ($6,000,000) Regional Services Continuation Budget The purpose of this appropriation is to assist in the marketing, development, and implementation ofhousing and community and economic development projects and services. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Intergovernmental Transfers Intergovernmental Transfers Not Itemized TOTAL PUBLIC FUNDS $2,435,333 $2,435,333 $500,000 $500,000 $500,000 $2,935,333 $2,435,333 $2,435,333 $500,000 $500,000 $500,000 $2,935,333 $2,435,333 $2,435,333 $500,000 $500,000 $500,000 $2,935,333 $2,435,333 $2,435,333 $500,000 $500,000 $500,000 $2,935,333 57,1 Defer the FY09 cost of living adjustment. State General Funds ($17,999) ($17,999) ($17,999) ($17,999) 57.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($72,639) ($62,170 $0 $0 57.3 Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds ($631) ($631) ($631) ($631) educe funds from grants for local governments through the Signature Communities program. fH-end {)ppei'INI'Ii'J fJI'68ffll'l'l5 andJfurtd C61'1'liHNitilie5 ef {)ppei'INHi'J gffl>ll5 th1'6Ngh the QHeGeegia ANtherity1 State General Funds IA!eFgB efA!IleA!al Transfers Not IteHii~ TOTAL PUBLIC FUNDS ($175,000) ($3$0,000) , $1'1$,QQQ ;{$115,000) ($350,000) $175,00() ($175,000) ($350,000) $115,00!) ($175,000) 57.5 Reduce funds by eliminating one vacant resource coordinator position. State General Funds ($38,495) ($38,495) ($38,495) ($38,495) 57.6 Reduce one-time funds received in HB990 (FY09G)for the Georgia Rural Water Association Fluoridation program. (Sand CC:Transfer funds ($50,000) to Georgia Environmental Facilities Authority) State General Funds ($100,000) ($$0;oo11,1$3 $!2l,!S3 TOTAL PUBUC FUNDS $0 $0 61.10 Increase funds for operations. (Sand CC:Reduce funds) State General Funds $49,552 ($60,352) ($60,352) 61.99 CC: The purpose ofthis appropriation is to assist Georgia cities, small towns, and neighborhoods in the development of their core commercial areas and to champion new development opportunities for rural Georgia. Senate: The purpose ofthis appropriation is to assist Georgia cities, small towns, and neighborhoods in the development oftheir core commercial areas and to champion new development opportunities for rural Georgia through the Rural Development Council. State General Funds $0 $0 ~~-~--*'~,cj;;(J;~~'A~-~-~~~~f'l'~~\~ The purpose ofthis appropriation is to assist Georgia cities, small towns, and neighborhoods in the development oftheir core commercial areas and to champion new development opponunities for rural Georgia. TOTAL STATE FUNDS $1,320,417 $1,395,738 $!,201,379 $1,201.379 State General Funds $1,320,417 $1,395,738 $!,201,379 $1,201,379 TOTAL FEDERAL FUNDS $5,000 $5.000 $5,000 $5.000 Federal Funds Not Itemized $5,000 $5,000 $5,000 $5,000 TOTAL AGENCY FUNDS $121.153 $121,153 Intergovernmental Transfers $121,153 $121,153 Intergovernmental Transfers Not Itemized $121,153 $121,153 TOTAL PUBLIC FUNDS $1,325,417 $1,400,738 $1,327,532 $1,327,532 State Economic Development Program Continuation Budget The purpose ofthis appropriation is to facilitate and stimulate economic activity, private investment, and job creation h.v various means including making loans and grants. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Intergovernmental Transfers Intergovernmental Transfers Not Itemized TOTAL PUBLIC FUNDS $8,939,055 $8,939,055 $13.587 $13,587 $154,681 $154,681 $154,681 $9,107,323 $8,939,055 $8,939,055 $13,587 $13,587 $154,681 $154,681 $154,681 $9.107,323 $8,939,055 $8,939,055 $13,587 $13,587 $154,681 $154,681 $154,681 $9,107,323 $8,939,055 $8,939,055 $13,587 $13,587 $!54,681 $154,681 $154,681 $9,107,323 62.1 Defer the FY09 cost of living adjustment. State General Funds ($1,063) ($1,063) ($1,063) ($1,063) 62.2 Reduce funds to reflect the adjustment in the employer share of State Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost of the plan) State General Funds ($2,579) ($2,229) $0 $0 62.3 Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds ($354) ($354) ($354) ($354) 62.4 Eliminate funds from the Georgia Cities program due to the fulfillment of the state's commitment to provide a dollar for dollar match with a private foundation. State General Funds ($1,500,000) ($1,500,000) ($1 ,500,000) ($1,500,000) 62.5 Reduce funds from the Life Sciences Facilities Fund (LSFF). (Sand CC:Eliminate the LSFF and transfer remaining reserves to the Regional Economic Business Assistance program) State General Funds ($4,403,282) ($4,403,282) ($4,403,282) ($4,403,282) 62.6 Transfer funds from the Department ofEconomic Development for the Appalachian Community Enterprise contract for micro-enterprise loans. State General Funds $75,000 $75,000 $75,000 $75,000 5128/2009 Page 66 of 330 Drafted by Senate Budget and Evaluation Office HB119 62.99 CC: The purpose of this appropriation is to provide grants and loans to local governments and businesses and to leverage private investment in order to attract and prorrwte economic development and job creation. Senate: The purpose of this appropriation is to provide grants and loans to local governments and businesses and to leverage private investment in order to attract and prorrwte economic development and job creation. State General Funds $0 . . . . -~~:Z"',~~~~:,''""~"~'7Yc ~' ~:c;:;y:q;;~~;~~ The purpose of this appropriation is to provide grants and loans to local governments and businesses and to leverage private investment in order to attract and promote economic development and job creation. TOTAL STATE FUNDS $3,106,777 $3,107,127 $3,109,356 $3,109,356 State General Funds $3,106,777 $3,107,127 $3,109,356 $3,109,356 TOTAL FEDERAL FUNDS $13,587 $13,587 $13,587 $13,587 Federal Funds Not Itemized $13,587 $13,587 $13,587 $13,587 TOTAL AGENCY FUNDS $154,681 $154,681 $154,681 $154,681 Intergovernmental Transfers $154,681 $154,681 $154,681 $154,681 Intergovernmental Transfers Not Itemized $154,681 $154,681 $154,681 $154,681 TOTAL PUBLIC FUNDS $3,275,045 $3,275,395 $3,277,624 $3,277,624 Payments to Georgia Environmental Facilities Authority Continuation Budget The purpose of this appropriation is to provide funds for water, wastewater, solid waste, energy, and land consen;ation projects. TOTAL STATE FUNDS State General Funds TOTAL PUBUC FUNDS $11,725,014 $11,725,014 $11,725,014 $11,725,014 $11,725,014 $11,725,014 $11,725,014 $11,725,014 $11,725,014 $11,725,014 $11,725,014 $11,725,014 63.1 Reduce funds from the Land Conservation program and fund only local Land Conservation grants. (Hand S:Reducefundsfrom the Land Conservation program) State General Funds ($5,000,000) (iiO;flOO.tlOO) ($10,000,000) ($10,000,000) 63.2 Reduce funds from water and sewer infrastructure grants. State General Funds ($350,000) ($350,000) ($350,000) ($350,000) 63.3 Reduce funds from the Georgia Rural Water Association. (Sand CC:Transfer funds ($50,000) from the ($5().. Department ofCommunity Affairs for the Georgia Rural Water Association Fluoridation program) State General Funds ($1 00,000) $ll !462 $k~;Sn 67.'17 Transfer funds and activities for the Office ofRegulatory Services from the Department ofHuman Resources (DHR) per SB433 (2008 Session). State General Funds Federal Funds Not Itemized Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS $378,066 $193,142 $176,125 $747,333 $378,066 $193,142 $176,125 $747,333 $378,066 $193,142 $176,125 $747,333 $378,066 $193,142 $176,125 $747,333 67.98 Transfer funds for additional administrative overhead for the Office ofRegulatory Services from the Department ofHuman Resources. State General Funds Federal Funds Not Itemized TOTAL PUBLIC FUNDS $107,129 $55,538 $162,667 . . . . .~f. . . .~---- The purpose ofthis appropriation is to provide administrative suppon to all departmental programs. TOTAL STATE FUNDS $91,779,50! $91,871,841 $92,414,312 $111,332,070 State General Funds $91,779,501 $91,871,841 $92,414,312 $111,332,070 TOTAL FEDERAL FUNDS $282,741,545 $282,766,545 $283,335,492 $287,314,849 Federal Funds Not Itemized $193,142 $193,142 $248,680 $3,014,944 Medical Assistance Program CFDA93.778 $259,394,368 $259,419,368 $259,932,777 $259,932,777 Preventive Health & Health Services Block Grant CFDA93.991 $31,070 State Children's Insurance Program CFDA93.767 $23,154,035 $23,154,035 $23,154,035 $23,154,035 Temporary Assistance for Needy Families $1,182,023 Temporary Assistance for Needy Families Grant CFDA93.558 $1,182,023 TOTAL AGENCY FUNDS $232,160 $232,160 $232,160 $1,366,622 Sales and Services $232,160 $232,160 $232,160 $1,366,622 Sales and Services Not Itemized $232,160 $232,160 $232,160 $1,366,622 TOTAL INTRA-STATE GOVERNMENT TRANSFERS $22,001,993 $22,001,993 $22,225,668 $22,225,668 State Funds Transfers $22,001,993 $22,001,993 $22,225,668 $22,225,668 Health Insurance Payments $22,001,993 $22,001,993 $22,225,668 $22,225,668 TOTAL PUBLIC FUNDS $396,755,199 $396,872,539 $398,207,632 $422,239,209 Health Care Access and Improvement Continuation Budget The purpose of this appropriation is to improve the health, wellness and access to healthcare for Georgians. TOTAL STATE FUNDS State General Funds Tobacco Settlement Funds TOTAL FEDERAL FUNDS Medical Assistance Program CFDA93.778 TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $25,584,060 $14,984,060 $10,600,000 $588,838 $588,838 $100,000 $100,000 $100,000 $26,272,898 $25,584,060 $14,984,060 $10,600,000 $588,838 $588,838 $100,000 $100,000 $100,000 $26,272,898 $25,584,060 $14,984,060 $10,600,000 $588,838 $588,838 $100,000 $100,000 $100,000 $26,272,898 $25,584,060 $14,984,060 $10,600,000 $588,838 $588,838 $100,000 $100,000 $100,000 $26,272,898 68.1 Defer the FY09 cost of living adjustment. State General Funds ($6,488) ($6,488) ($6,488) ($6,488) 68.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of 5n8noo9 Page 71 of 330 Drafted by Senate Budget and Evaluation Office HB 119 State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost of the plan) State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBUC FUNDS ($199,874) ($172,720} $() $0 ($234,635) ($202,758} $() $0 ($434,509) ($375,4JS) $0 $0 68.3 Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia lT (GAIT) outsourcing project. State General Funds ($361) ($361) ($361) ($361) 68-4 Reduce funds received in HB990 (FY09G) and defer the contracts with the Georgia Association ofPrimary Health Care. (H:Providefundingfor the expansion of the Federally Qualified Community Health Centers (FQHCs))(S and CC:Increase funds for four "new start" FQHC sites and for Behavioral Health integration at four existing FQHCs with priority given to those sites that are mast ready as designated by the Georgia Association ofPrimary Health Care) State General Funds ($2,000,000) $0 $0 $0 68.5 Reduce funds received in HB990 (FY09G) and defer the implementatian of the Wellness Incentive Pilot program. State General Funds ($150,000) ($150,000) ($150,000) ($150,000) 68.6 Reduce funds received in HB990 (FY09G) and defer the implementation of the Safety Net Clinics. State General Funds ($950,000) ($950,000) ($950,000) ($950,000) 68.7 Reduce funds from the Office ofRural Health Community Service grants. (Hand S:Eliminate matching funds for competitive grants to local communities for alternative approaches to healthcare delivery) State General Funds ($500,000) ($500,000) ($500,000) ($500,000) 68.8 Eliminate funds received in HB990 (FY09G) to operate the Georgia Health Marketplace Autharity, the Georgia Health Marketing Fund, and to design the Marketplace website. State General Funds ($2,000,000) ($2,000,000) ($2,000,000) ($2,000,000) 68.9 Reduce funds received in HB990 (FY09G) and defer the Southeastern Firefighter's Bum Foundation grant. (H and S:Provide $250,000 to the Southeastern Firefighter's Bum Foundation) State General Funds ($500,000) ($250,000) ($250,000) ($250,000) 68.10 Reduce funds to reflect completion of the four-year commitment to support Hughes Spalding Children's Hospital. State General Funds ($1,500,000) ($1,500,000) ($1,500,000) ($1,500,000) 68.ll Reduce funds received in HB990 (FY09G) and defer the Rural Health Initiative. Tobacco Settlement Funds ($10,600,000) ($10,600,000) ($10,600,000) ($10,600,000) 68.98 Transfer funds and activities for the Office ofRegulatory Services from the Department ofHuman Resources per SB433 (2008 Session). (Sand C:Transfer funds and activities to the new Planning and Regulatory Services program) State General Funds Federal Funds Not Itemized Medical Assistance Program CFDA93.778 Sales and Services Not Itemized TOTAL PUBLIC FUNDS $5,613,279 $5,613,279 $() $0 $4,080,600 $4,080,600 $0 $0 $2,939,995 $2,939,995 $0 $0 $72,549 $72,549 $0 $0 $12,706,423 $12,706,423 $0 $0 68.99 CC: The purpose ofthis appropriation is to provide grants and other support services for programs that seek to improve health access and outcomes in rural and underserved areas ofGeorgia through the State Office of Rural Health, the various commissions ofthe Office ofHealth Improvement, and the Office ofHealth Information Technology and Transparency. Senate: The purpose ofthis appropriation is to provide grants and other support services for programs that seek to improve health access and outcomes in rural and underserved areas ofGeorgia through the State Office ofRural Health, the various commissions ofthe Office ofHealth Improvement, and the Office ofHealth Information Technology and Transparency. State General Funds $() $0 -,~ltKIII:~I~'lll'""' ~.-~_"',fi'3-.l:'P'~ll~i~ ~.~.J~if~,, ,~,~=-cck~>,,~:;(fu~\wtW~i.!~t:.i~Zi~;!.~%;~,~~~\~"1'..*.l,'.,A1i.t~'~~".':~~~'?~'o;~<'1'?\''':;~:tJ"r~a The purpose ofthis appropriation is to provide grants and other support services for programs that seek to improve health acce:s and outcomes in rural and underserved areas ofGeorgia through the State Office of Rural Health, the various commissions of the Office ofHealth Improvement, and the Qffice ofHealth lnfonnation Technology and Transparency. TOTAL STATE FUNDS $12,790,616 $15,067,770 $9,627,211 $9,627,211 State General Funds $12,790,616 $15,067,770 $9,627,211 $9,627,211 TOTAL FEDERAL FUNDS $7,374,798 $7,406,675 $588,838 $588,838 Federal Funds Not Itemized $4,080,600 $4,080,600 Medical Assistance Program CFDA93.778 $3,294,198 $3,326,075 $588,838 $588,838 TOTALAGENCYFUNDS $172,549 $172,549 $100,000 $100,000 Sales and Services $172,549 $172,549 $100,000 $100,000 Page 72 of 330 Drafted by Senate Budget and Evaluation Office HB 119 Sales and Services Not Itemized TOTAL PUBLIC FUNDS $172,549 $20,337,963 BHM $172,549 $22,646,994 $100,000 $10,316,049 $100,000 $10,316,049 Indigent Care Trust Fund Continuation Budget 11te purpose ofthis appropriation is to support rural and other healthcare providers, primarily hospitals, that serve medically indigent Georgians. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Medical Assistance Program CFDA93.778 TOTAL AGENCY FUNDS Intergovernmental Transfers Hospital Authorities Sales and Services Sales and Services Not Itemized $0 $0 $257,075,969 $257,075,969 $141,586,524 $139,386,524 $139,386,524 $2,200,000 $2,200,000 $0 $0 $257,075,969 $257,075,969 $141,586,524 $139,386,524 $139,386,524 $2,200,000 $2,200,000 $0 $0 $257,075,969 $257,075,969 $141,586,524 $139,386,524 $139,386,524 $2,200,000 $2,200,000 $0 $0 $257,075,969 $257,075,969 $141,586,524 $139,386,524 $139,386,524 $2,200,000 $2,200,000 TOTAL PUBLIC FUNDS $398,662,493 $398,662,493 $398,662,493 $398,662,493 69.1 Increase funds for the Georgia Trauma Network Commission (GTNC) administered by the Department of Human Resources by recognizing new hospital and managed care provider fees. (Gov Rev, H, and S:Reduce by $37,000,000 due to the revised revenue estimate) State General Funds $0 $0 $0 $0 69.2 Increase funds for the Disproportionate Share Hospital (DSH) payments for private deemed and non-deemed hospitals by recognizing new hospital and managed care provider fees. (Gov Rev, H, and S:Reduce by $13,713,384 due to the revised revenue estimate) State General Funds $0 $0 $0 $0 69.3 Transfer prior year reserves to the Medicaid: Low-Income Medicaid program. Hospital Authorities Sanctions, Fines, and Penalties Not Itemized TOTAL PUBLIC FUNDS ($2,700,000) ($2,700,000) $0 ($2,700,QIX!) {$2,700,111)0) $0 ($2,700,000) ($2,700,000) 69.4 Increase funds to recognize Certificate ofNeed penalties and interest per OCGA 31-8-I53.I. Sanctions, Fines, and Penalties Not Itemized $11~~ $11,563,695 -if-1i~~y:~l~~\?li!~!-~~1filliTM-~R'8 The purpose ofthis appropriation is to support rural and other healthcare providers, primarily hospitals, that serve medically indigent Georgians. TOTAL FEDERAL FUNDS $257,075,969 $257,075,969 $257,075,969 $257,075,969 Medical Assistance Program CFDA93.778 $257,075,969 $257,075,969 $257,075,969 $257,075,969 TOTAL AGENCY FUNDS $138,886,524 $138,886,524 $150,450,219 $150,450,219 Intergovernmental Transfers $136,686,524 $136,686,524 $139,386,524 $139,386,524 Hospital Authorities $136,686,524 $136,686,524 $139,386,524 $139,386,524 Sales and Services $2,200,000 $2,200,000 $2,200,000 $2,200,000 Sales and Services Not Itemized $2,200,000 $2,200,000 $2,200,000 $2,200,000 Sanctions, Fines, and Penalties $8,863,695 $8,863,695 Sanctions, Fines, and Penalties Not Itemized $8,863,695 $8,863,695 TOTAL PUBLIC FUNDS $395,962,493 $395,962,493 $407,526,188 $407,526,188 Medicaid: Aged, Blind, and Disabled Continuation Budget The purpose of this appropriation is to provide health care access primarily to elderly and disabled irulividuals. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Medical Assistance Program CFDA93.778 TOTAL AGENCY FUNDS Reserved Fund Balances Reserved Fund Balances Not Itemized Intergovernmental Transfers Hospital Authorities TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers Optional Medicaid Services Payments TOTAL PUBLIC FUNDS $1,138,859,171 $1,138,859,171 $2,466,570,737 $2,466,570,737 $126,215,406 $63,872,418 $63,872,418 $62,342,988 $62,342,988 $267,288,632 $267.288,632 $267,288,632 $3,998,933,946 $1,138,859,171 $1,138,859,171 $2,466,570,737 $2,466,570,737 $126,215,406 $63,872,418 $63,872,418 $62,342,988 $62,342,988 $267,288,632 $267,288,632 $267,288,632 $3,998,933,946 $1,138,859,171 $1,138,859,171 $2,466,570,737 $2,466,570,737 $126,215,406 $63,872,418 $63,872,418 $62,342,988 $62,342,988 $267,288,632 $267,288,632 $267,288,632 $3,998,933,946 $1,138,859,171 $1,138,859,171 $2,466,570,737 $2,466,570,737 $126,215,406 $63,872,418 $63,872,418 $62,342,988 $62,342,988 $267,288,632 $267,288,632 $267,288,632 $3,998,933,946 70.1 Reduce funds and use 80% of the 2007 Medicare fee schedule to reimburse providers ofdurable medical equipment. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($1,066,339) ($1,984,703) ($3,051,042) ($1,066,339) ($1,984,703) ($3,051,042) ($1,066,339) ($1,984,703) ($3,051,042) ($1,066.339) ($1,984,703) ($3,051,042) 5/28/2009 Page 73 of 330 Drafted by Senate Budget and Evaluation Office HB 119 7U Reduce funds and use 80% ofthe 2007 Medicare fee schedule to reimburse the cost ofphysician-administered injectible drugs. Slate General Funds Medical Assistance Program CFDA93.778 TOTAL PUBUC FUNDS ($3,886,521) ($7,233,711) ($11,120,232) ($3,886,521) ($7,233,711) ($11,120,232) ($3,886,521) ($7,233,711) ($1J,l20,232) ($3,886,521) ($7,233,711) ($11,120,232) 70.3 Increase funds for IOO Independent Care Waiver Program (ICWP) slots for the Money Follows the Person (MFP) grant. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBUC FUNDS $1,572,750 $2,914,091 $4,486,841 $1,572,750 $2,914,091 $4,486,841 $1,572,750 $2,914,091 $4,486,841 $1,572,750 $2,914,091 $4,486,841 70.4 Reduce funds due to savings realized from the Public Assistance Reporting Information System (PARIS) initiative through identification ofMedicaid members eligible for health coverage through other payers. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBUC FUNDS ($1,558,761) ($2,888,171) ($4,446,932) ($1,599,341)) ($3;008,766) ($4,668,112) ($1,599,346) ($3,008,766) ($4,608,112) ($1,599,346) ($3,008,766) ($4,608,112) 70.5 Increase funds for benefits growth. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBUC FUNDS $9,896,470 $18,378,248 $28,274,718 $9,896,470 $18,378,248 $28,274,718 $9,896,470 $18,378,248 $28,274,718 $9,896,470 $18,378,248 $28,274,718 70.6 Increase funds to reflect loss ofprior year reserves. Slate General Funds Reserved Fund Balances Not Itemized TOTAL PUBUC FUNDS $63,872,418 ($63,872,418) $0 $63,872,418 ($63,872,418) $0 $63,872,418 ($63,872,418) $0 $63,872,418 ($63,872,418) $0 70.7 Reduce funds to reflect savings from performing expedited eligibility reviews ofEx Parte Medicaid members. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBUC FUNDS ($4,865,799) ($9,015,662) ($13,881,461) ($4,865,799) ($9,015,662) ($13,881,461) ($4,865,799) ($9,015,662) ($13,881,461) ($4,865,799) ($9,015,662) ($13,881,461) 70.8 Reduce funds received in HB990 (FY09G) for provider rate increases. (H:Delay the FY09 provider rate increases) State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBUC FUNDS ($35,083,373) ($35,083,373) ($35,083,373) ($35,083,373) ($65,004,703) ($65,004,703) ($65,004,703) ($65,004,703) ($100,088,076) ($100,088,076) ($100,088,076) ($100,088,076) 70.9 Reduce funds by recognizing additional savings from fraud and abuse recoveries. (Sand CC:Reflect additional savings per SBI65 (2009 Session)) State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBUC FUNDS ($1,597,692) ($2,960,305) ($4,557,997) ($1,597,692) ($2,960,305) ($4,557,997) ($8,699,147) ($16,118,324) ($24,817,411) ($8,699,147) ($16,118,324) ($24,817,471) 70.10 Increase funds to implement and expand the HB990 (FY09G) inpatient and outpatient hospital rate increases by recognizing new hospital and managed care provider fees. (Gov Rev, H, and S:Reduce State General Funds by $20,399,713 and Total Funds by $58,I97,598 due to the removal ofthe hospital and CMO providerfees in the revised revenue estimate) State General Funds Medical Assistance Program CFDA93.778 TOTALPUBUCFUNDS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 70.11 Increase funds to implement the HB990 (FY09G) rate increases for waiver service providers in both the Mental Retardation Waiver Program (MRWP) and the Community Care Service Program (CCSP) administered by the Department ofHuman Resources by recognizing new hospital and managed care provider fees. (Gov Rev, H, and S:Reduce State General Funds by $3,077,675 and Total Funds by $8,780,I87 due to the removal ofthe hospital and CMO provider fees in the revised revenue estimate) State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 7o.I2 Increase funds by recognizing new hospital and managed care provider fees to implement the HB990 (FY09G) rate increases adjusted for growth and utilization for the following providers: physicians ($4,54I,253 ), ambulance ($I,859,804), home health ($I,508,673), Healthcheck ($24,246), digital mammography ($150,686), global maternity ($579, 70I ), and personal support services in the Independent Care Waiver Program (ICWP) ($354,680). (Gov Rev, H, and S:Reduce State General Funds by $9,0I9,044 and Total Funds by $25,730,103 due to the removal of the hospital and CMO provider fees in the revised revenue estimate) State General Funds Medical Assistance Program CFDA93.778 TOTALPUBUCFUNDS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 70.13 Increase funds by recognizing new hospital and managed care provider fees to implement the following nursing home increases: Fair rental value ($7,000,000), nursing home cost report updates ($6,207,000), and for the nursing home quality incentive program ($I,793,000). (Gov Rev, H, and S:Reduce State General Funds by Page 74 of 330 Drafted by Senate Budget and Evaluation Office H~~B--1-1-9----lfflrti"'mnlll>'"'"'"'"'"'--"'-mr~~ulmH!i!l!l~*M!lt9~!w!;;!!!UIII!!!I!!!III!!~!!i!'!!! $15,000,000 and Total Funds by $42,792,953 due to the removal of the hospital and CMO provider fees in the revised revenue estimate) State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 70.14 Increase funds to reflect the change in the Medicaid federal participation rate from 64.14% in FY09 to 65.05% FYJO. (Gov Rev:Reflect FMAP adjustments in line 70.15) Medical Assistance Program CFDA93.778 $0 $104,411,891 $104,411,891 $104,411,891 70.15 Recognize additional Federal Medical Assistance Percentage (FMAP) funds from the American Recovery and Reinvestment Act of2009. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($392,816,908) ($321.322,-678) ($237,173,527) ($237,173,527) $366,923,626 $321.&22,678 $237,113,527 $237,173,527 ($25,893,282) $0 $0 $0 70.16 Reduce funds for payments to inpatient and outpatient hospital providers by 10%. State General Funds Medieal Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($31,613,233) $0 $0 $0 ($58,575,007) $0 $0 $0 ($90,188,240) $0 $0 $0 70.17 Reduce funds for payments to Medicaid providers by 6% with the exception ofthe following service providers: state providers, nursing homes, community mental health, Psychiatric Residential Treatnient Facilities (PRTF), diagnostic screening and prevention, Children's Intervention School Services, home health, ICWP, MRWP, Community Habilitation and Support Services (CHSS), CCSP, Service Options Using Resources in a Community Environment (SOURCE), Georgia Pediatric Program (GAPP) services, and disease state management. State General Funds Medical Assistance Program CFDA93.778 TOTALPUBLICFUNDS ($37,176,548) $0 $0 $0 ($68,883,071) $0 $0 $0 ($106,059,619) $0 $0 $0 70.18 Increase funds for fair rental value ($7,000,000) and quality incentive program ($1, 793,000) for nursing homes. (S: Increase funds for fair rental value) State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS $8.793,000 $26.127,571 $.34,910,S7l $9,393;1100 $8,793.000 $28,~.3.659 $26.127,511 $37.996,659 : $34,910,571 70.19 Reduce funds to realign Medicaid benefit expenditures. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($98,579,412) ($98,579,412) ($98,579,412) ($!19,654,200l ($119,654,200) ($119,654,200) ($213,233,.(;12) ($218,233,612) ($218,233,612) 70.20 Reduce funds to reflect savings from relocating 10% of long stay ventilator patients out ofacute care settings and into skilled nursing facilities. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($3,800,000) ($7,040,881) .($10,840,8Sil ($3,800,000) ($7,040,881) ($10,840,881) 70.21 Transfer funds from the Nursing Home Provider Fees program to reflect where expenditures actually occur and recognize Nursing Home Provider Fees as a state fund source. Nursing Home Provider Fees Medical Assistance Program CFDA93.778 toTAL PUBLIC FUNDS $122,528,139 $118,425,317 $~.!1$4,2,56 $122,528,939 $218,425,317 $340,954,256 10.19 CC: The purpose of this appropriation is to provide health care access primarily to elderly and disabled individuals. There is also hereby appropriated to the Department ofCommunity Health a specific sum ofmoney equal to all the provider fees paid to the Indigent Care Trust Fund created pursuant to Article 6A of chapter 8 ofTitle 31. The sum ofmoney is appropriated for payments to nursing homes pursuant to Article 6A. State General Funds $0 -~llf~tjljj~.-/MI-''~~~"'"J:.?~~JJ~~---illMII~~~ The purpose ofthis appropriation is to provide health care access primarily to elderly and disabled individuals. There is also hereby appropriated to the Depanment of Community Health a specific sum ofmoney equal to all the providerfees paid to the Indigent Care Trust Fund created pursuant to Article 6A ofchapter 8 of Title 31. The sum ofmoney is appropriated for payments to nursing homes pursuant to Anicle6A. TOTAL STATE FUNDS $704,535,635 $754,492,649 $951,369,284 $950,769,284 State General Funds $704,535,635 $754,492,649 $828,840,345 $828,240,345 Nursing Home Provider Fees $122,528,939 $122,528,939 TOTAL FEDERAL FUNDS $2,638,241,369 $2,731,363,166 $2,847,416,520 $2,844,940,432 Medkal Assistance Program CFDA93.778 $2,638,241,369 $2,731,363,166 $2,847,416,520 $2,844,940,432 TOTAL AGENCY FUNDS $62,342,988 $62,342,988 $62,342,988 $62,342,988 Intergovernmental Transfers $62,342,988 $62,342,988 $62,342,988 $62,342,988 Hospital Authorities $62,342,988 $62,342,988 $62,342,988 $62,342,988 TOTAL INTRA-STATE GOVERNMENT TRANSFERS $267,288,632 $267,288,632 $267,288,632 $267,288,632 State Funds Transfers $267,288,632 $267,288,632 $267,288,632 $267,288,632 Page 75 of 330 Drafted by Senate Budget and Evaluation Office HB119 Optional Medicaid Services Payments TOTAL PUBLIC FUNDS I $267,288,632 $267,288,632 $267,288,632 $267,288,632 $3,672,408,624 $3,815,487,435 $4,128,417,424 $4,125,341,336 Medicaid: Low-Income Medicaid Continuation Budget The purpose ofthis appropriation is to provide healthcare access primarily to low-income individuals. TOTAL STATE FUNDS State General Funds Tobacco Settlement Funds TOTAL FEDERAL FUNDS Medical Assistance Program CFDA93.778 TOTAL AGENCY FUNDS Reserved Fund Balances Reserved Fund Balances Not Itemized Intergovernmental Transfers Hospital Authorities TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers Optional Medicaid Services Payments TOTAL PUBLIC FUNDS $967,807,351 $916,833,695 $50,973,656 $2,020,232,680 $2,020,232,680 $153,356,580 $141,028,264 $141,028,264 $12,328,316 $12,328,316 $13,416,847 $13,416,847 $13,416,847 $3,154,813,458 $967,807,351 $916,833,695 $50,973,656 $2,020,232,680 $2,020,232,680 $153,356,580 $141 ,028,264 $141,028,264 $12,328,316 $12,328,316 $13,416,847 $13,416,847 $13,416,847 $3,154,813,458 $967,807,351 $916,833,695 $50,973,656 $2,020,232,680 $2,020,232,680 $153,356,580 $141,028,264 $141,028,264 $12,328,316 $12,328,316 $13,416,847 $13,416,847 $13,416,847 $3,154,813,458 $967,807,351 $916,833,695 $50,973,656 $2,020,232,680 $2,020,232,680 $153,356,580 $141 ,028,264 $141 ,028,264 $12,328,316 $12,328,316 $13,416,847 $13,416,847 $13,416,847 $3,154,813,458 71.1 Reduce funds and use 80% ofthe 2007 Medicare fee schedule to reimburse providers ofdurable medical equipment. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($133,661) ($247,656) ($381,317) ($133,661) ($247,656) ($381,317) ($133,661) ($247,656) ($381,317) ($133,661) ($247,656) ($381,317) 71.2 Reduce funds and use 80% ofthe 2007 Medicare fee schedule to reimburse the cost ofphysician-administered injectible drugs. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($1,041,478) ($1,929,717) ($2,971, 195) ($1,041,478) ($1,929,717) ($2,971,195) ($1,041,478) ($1,929.717) ($2,971, 195) ($1 ,041 ,478) ($1,929,717) ($2,971,195) 71.3 Reduce funds due to savings realized from the Public Assistance Reporting Information System (PARIS) initiative through identification ofMedicaid members eligible for health coverage through other payers. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($1,936,239) ($3,587,587) ($5,523,826) ($1,986,664) ($3,737,300) ($5,724,0#) ($1,986,654) ($3,737,390) ($5,724,0#) ($1,986,654) ($3,737,390) ($5,724,0#) 71.4 Increase funds to reflect benefits growth. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS $7,703,848 $14,274,179 $21,978,027 $7,703,848 $14,274,179 $21,978,027 $7,703,848 $14,274,179 $21,978,027 $7,703,848 $14,274,179 $21 ,978,027 71.5 Increase funds to reflect the loss ofprior-year reserves. State General Funds Reserved Fund Balances Not Itemized TOTAL PUBLIC FUNDS $141,028,264 $141,028,264 $141,028,264 $141,028,264 ($141,028,264) ($141,028,264) ($141,028,264) ($141,028,264) $0 $0 $0 $0 71.6 Reduce funds to reflect savings from performing expedited eligibility reviews ofEx Parte Medicaid members. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($4,052,454) ($7,508,644) ($ll,561,098) ($4,052,454) ($7,508,644) ($11,561,098) ($4,052,454) ($7,508,644) ($11,561,098) ($4,052,454) ($7,508,644) ($ll,561,098) 71.7 Replace funds for Medicaid benefits. State General Funds Tobacco Settlement Funds TOTAL PUBLIC FUNDS ($214,358,069) ($214,358,069) ($214,358,069) ($214,358,069) $214,358,069 $214,358,069 $214,358,069 $214,358,069 $0 $0 $0 $0 71.8 Reduce funds received in HB990 (FY09G)for provider rate increases. (H:De/ay the FY09 provider rate increases) State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($22,706,943) ($42,072,867) ($64,779,810) ($22,706,943) ($42,072,867) ($64,779,810) ($22,706,943) ($42,072,867) ($64,779,810) ($22,706,943) ($42,072,867) ($64,779,810) 71.9 Replace funds with prior year reserves transferred from the Indigent Care Trust Fund program. State General Funds Hospital Authorities Sanctions, Fines, and Penalties Not Itemized TOTALPUBLICFUNDS ($2,700,000) $2,700,000 $0 ($2,700,000) $2,700,000 $0 ($2,700,000) SO $2,700,000 $0 ($2,700,000) $0 $2,700,000 $0 71.10 Reduce funds by recognizing additional savings from fraud and abuse recoveries. (Sand CC:Reflect additional savings per SBI65 (2009 Session)) State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($260,090) ($481,9ll) ($742,001) ($260,090) ($481,9ll) ($742,001) ($1,416,144) ($2,623,919) ($4,040,063) ($1,416,144) ($2,623,919) ($4,040,063) Page 76 of330 Drafted by Senate Budget and Evaluation Office HB 119 71.11 Increase funds to implement and expand the HB990 (FY09G) inpatient and outpatient hospital rate increases by recognizing new hospital and managed care provider fees. (Gov Rev, H, and S:Reduce State General Funds by $30,371,205 and Total Funds by $86,644,904 due to the removal ofthe hospital and CMOproviderfees in the revised revenue estimate) Stale General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 71.12 Reduce funds to reflect savings from new hospital and managed care provider fees. (Gov Rev, H, and S:Restore $111.486,829 in State General Funds and $318,056,712 in Total Funds due to the removal of the hospital and CMO provider fees in the revised revenue estimate) Stale General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS $0, $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 71.13 Increase funds for projected Medicaid needs by recognizing new hospital and managed care provider fees. (Gov Rev, H, and S:Reduce State General Funds by $166,602,239 and Total Funds by $475,293,457 due to the removal ofthe hospital and CMO provider fees in the revised revenue estimate) Stale General Funds Medical Assistance Program CFDAn778 TOTALPUBLICFUNDS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 71.14 Increase funds by recognizing new hospital and managed care provider fees to implement the HB990 (FY09G) rate increases adjustedfor growth and utilization for the following providers: physicians ($8,808,522), ambulance ($65,641), home health ($309,251), Healthcheck ($652,395), digital mammography ($297,116), global maternity ($1,654,119), and personal support services in the Independent Care Waiver Program (ICWP) ($918). (Gov Rev, H, and S:Reduce State General Funds by $11,787,963 and Total Funds by $33,629,450 due to the removal of the hospital and CMO provider fees in the revised revenue estimate) Stare General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 71.15 Reduce funds to reflect the revised Care Management Organization (CMO)fee projection based on new rate and updated enrollment. (Gov Rev:Reduce state genera/funds by $6,132,288 and federal funds by $11,362,292 to reflect a revised CMO fee projection of5.5% for three months)(H and S:Reduce state generalfunds by $6,049,898 and increase federal funds by $40,622,707 to reflect a revised CMO fee projection of5.5% for three months) Stale General Funds Medical Assistance Program CFDA93,778 TOTAL PUBLIC FUNDS ($94,738,548) ($94;656.1$8) ($94,656,158) ($94,656.158) ($175,537 ,603) ($t23JS2,:6o4) ($123,552,604) ($123,552,604) ($270,276,151) ($218,208.7li2) ($218,208,762) ($218,208,762) 71.16 Increase funds to reflect the change in the Medicaid federal participation rate from 64.14% in FY09 to 65.05% FYJO. (Gov Rev:Reflect FMAP adjustments in line 71.18) Medical Assistance Program CFDAn778 $0 $8:1.242,707 $81,242,707 $81,242,707 71.17 Reduce funds for payments to inpatient and outpatient hospital providers by 10%, Stare General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($46,575,662) $0 $0 $0 ($86,298,347)' $0 $0 $0 ($132,874,009) $0 $0 $0 71.18 Recognize additional Federal Medical Assistance Percentage (FMAP) funds from the American Recovery and Reinvestment Act of 2009. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($57,533,090)?: ($328~1}>136} ($Z7!f,?45,294) ($270,745,294) $320,534,001 $32t&11r716 $4f!J;7~,294 $270,745,294 $263,000,911 $0 $0 $0 71.19 Increase funds. State General Funds Medical Assistance Program CFDA93,778 TOTAL PUBLIC FUNDS $55,115,410 $135,595,351 $190,710,761 $55,115,410 $135,595,35! $190,710,761 $55,115,410 $135,595,351 $190,710,761 $55,115,410 $135,595,351 $190,710,761 71.20 Reduce funds for payments to Medicaid providers by 6% with the exception of the following service providers: state providers, nursing homes, community mental health, Psychiatric Residential Treatment Facilities (PRTF), diagnostic screening and prevention, Children's Intervention School Services, home health, ICWP, Mental Retardation Waiver Program (MRWP), Community Habilitation and Support Services (CHSS), CCSP, Service Options Using Resources in a Community Environment (SOURCE), Georgia Pediatric Program (GAPP) services, and disease state management. Stale General Funds Medical Assistance Program CFDA93,778 TOTAL PUBLIC FUNDS ($27,156,347) $0 $0 $0 ($50,317 ,006) $0 $0 $0 ($77,473,353) $0 $0 $0 71.21 Increase funds to realign Medicaid benefit expenditures. State General Funds Medical Assistance Program CFDAn778 TOTAL PUBLIC FUNDS $92,95~.115 $172,230.551 $265.184,266 $92,953,715 $172,230,551 $265,184,266 $92,953,715 $172,230,551 $265,184,266 5/2812009 Page 77 of 330 Drafted by Senate Budget and Evaluation Office HB119 71.22 Increase funds to provide family planning services to women at 200% of the federal poverty level, contingent upon receipt ofa Centers for Medicare & Medicaid Services (CMSI waiver. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS $225,000 $2,025,000 $2,250,000 $225,000 $2,025,000 $2,250,000 $225,000 $2,025,000 $2,250,000 71.23 Replace funds to recognize Care Management Organization Quality Assessment Fees as a state fund source. State General Funds Care Management Organization Fees TOTAL PUBLIC FUNDS ($?.7,5:57,487} $311S57,487 $0 ($37,557,487) $37,557,487 $0 llli_..I!..._!I!Jif~~~i!~~;!~~~ The purpose ofthis appropriation is to provide healthcare access primarily to low-income individuals. TOTAL STATE FUNDS $912,820,361 $809,224,414 $865,394,802 $865,394,802 State General Funds $647,488,636 $543,892,689 $562,505,590 $562,505,590 Tobacco Settlement Funds $265,331,725 $265,331,725 $265,331,725 $265,331,725 Care Management Organization Fees $37,557,487 $37,557,487 TOTAL FEDERAL FUNDS $2,122,654,873 $2,574,141,415 $2,514,672,%5 $2,514,672,965 Medical Assistance Program CFDA93.778 $2,122,654,873 $2,574,141,415 $2,514,672,965 $2,514,672,%5 TOTAL AGENCY FUNDS $15,028,316 $15,028,316 $15,028,316 $15,028,316 Intergovernmental Transfers $15,028,316 $15,028,316 $12,328,316 $12,328,316 Hospital Authorities $15,028,316 $15,028,316 $12,328,316 $12,328,316 Sanctions, Fines, and Penalties $2,700,000 $2,700,000 Sanctions, Fines, and Penalties Not Itemized $2,700,000 $2,700,000 TOTAL INTRA-STATE GOVERNMENT TRANSFERS $13,416,847 $13,416.847 $13,416,847 $13,416,847 State Funds Transfers $13,416,847 $13,416,847 $13,416,847 $13,416,847 Optional Medicaid Services Payments $13,416,847 $13.416,847 $13,416,847 $13,416,847 TOTAL PUBLIC FUNDS $3,063,920,397 $3,411,810,992 $3,408,512.930 $3,408,512,930 Nursing Home Provider Fees Continuation Budget There is hereby appropriated to the Depanment of Community Health a specific sum ofmoney equal to all the provider fees paid to the Indigent Care Trust Fund created pursuant to Article 6A ofchapter 8 ofTitle 31. The sum ofmoney is appropriated for payments to nursing homes pursuant to Anicle 6A. TOTAL STATE RJNDS State General Funds TOTAL FEDERAL RJNDS Medical Assistance Program CFDA93. 778 TOTAL PUBLIC RJNDS $120,805,958 $120,805,958 $215,064,801 $215,064,801 $335,870,759 $120.805,958 $120,805,958 $215,064,801 $215,064,801 $335,870,759 $120,805,958 $120,805,958 $215,064,801 $215,064,801 $335,870,759 $120,805,958 $120,805,958 $215,064,801 $215,064,801 $335,870,759 72.1 Increase funds to reflect revised Nursing Home Provider Fee collections based on updated enrollment and cost data. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS $1,722,981 $3,192,449 $4,915,430 $1,722,981 $3,192,449 $4,915.430 $1,722,981 $3,192,449 $4,915,430 $1,722,981 $3,192,449 $4,915,430 72.2 Increase funds to reflect the change in the Medicaid federal participation rate from 64.14% in FY09 to 65.05% FYJO. Medical Assistance Program CFDA93.778 $168,067 $168,067 $168,067 $168,067 72.3 Transfer funds to the Medicaid: Aged, Blind and Disabled program to reflect where expenditures actually occur and reflect Nursing Home Provider Fees as a state fund source. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($122,528,939) ($122,528,939) ($218,42:5,317) ($218,425,317) ($340,954.256) ($340,954,256) a~I!JJ11!1!EI!!I!~;a~.Jd;~1JJ}II There is hereby appropriated to the Depanment of Community Health a specific sum ofmoney equal to all the provider fees paid to the Indigent Care Trust Fund created pursuant to Article 6A ofchapter 8 of Title 31. The sum ofmoney is appropriated for payments to nursing homes pursuant to Article 6A. TOTAL STATE FUNDS $122,528,939 $122,528.939 State General Funds $122,528,939 $122,528,939 TOTAL FEDERAL FUNDS $218,425,317 $218,425,317 Medical Assistance Program CFDA93.778 $218,425.317 $218,425,317 TOTAL PUBLIC FUNDS $340,954,256 $340,954,256 PeachCare Continuation Budget The purpose ofthis appropriation is to improve access to healthcare for qualified low-income Georgia children. TOTAL STATE RJNDS State General Funds $98,672,929 $98,672,929 $98,672,929 $98,672,929 $98,672,929 $98,672,929 $98,672,929 $98,672,929 Page 78 of 330 Drafted by Senate Budget and Evaluation Office HB 119 State Children's Insurance Program CFDA93.767 TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers Optional Medicaid Services Payments TOTAL PUBLIC FUNDS $294,846,511 $151,783 $151,783 $151,783 $393,671,223 $294,846,511 $151,783 $151,783 $151,783 $393,671,223 $294,846,511 $151,783 $151,783 $151,783 $393,671,223 $294,846,5 II $294,846,511 $151,783 $151,783 $151,783 $393,671,223 73.1 Reduce funds and use 80% ofthe 2007 Medicare fee schedule to reimburse the cost ofphysician-administered injectible drugs. State General Funds State Children's Insurance Program CFDA93.767 TOTAL PUBLIC FUNDS ($72,001) ($221,432) ($293,433) ($72,001) ($221,432) ($293,433) ($72,001) ($221,432) ($293,433) ($72,001) ($221,432) ($293,433) 73.2 Reduce funds received in HB990 (FY09G) for provider rate increases. State General Funds State Children's Insurance Program CFDA93.767 TOTAL PUBLIC FUNDS ($1,284,916) ($3,951,624) ($5,236,540) ($1,284,916) ($3,951,624) ($5,236,540) ($1,284,916) ($3,951,624) ($5,236,540) ($1,284,916) ($3,951,624) ($5,236,540) 73.3 Increase funds to implement and expand the HB990 (FY09G) inpatient and outpatient hospital rate increases by recognizing new hospital and managed care provider fees. (Gov Rev, H, and S:Reduce State General Funds by $1,443,018 and Total Funds by $5,880,868 due to the removal of the hospital and CMO provider fees in the revised revenue estimate) State General Funds State Children's Insurance Program CFDA93.767 TOTAL PUBLIC FUNDS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 73.4 Increase funds by recognizing new hospital and managed care provider fees to implement the HB990 (FY09G) rate increases adjusted for growth and utilization for the following providers: physicians ($305, 777), ambulance ($63,553), home health ($5,648), Healthcheck ($63,310), digital mammography ($28,076), and global maternity ($138,187). (Gov Rev, H, and S:Reduce State General Funds by $604,551 and Total Funds by $2,463,783 due to the removal of the hospital and CMO provider fees in the revised revenue estimate) State General Funds State Children's Insurance Program CFDA93.767 TOTAL PUBLIC FUNDS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 73.5 Increase funds for projected needs by recognizing new hospital and managed care provider fees. (Gov Rev, H. and S:lncreasefunds to cover projected PeachCare needs) State General Funds State Children's Insurance Program CFDA93.767 TOTAL PUBLIC FUNDS $8,019,268 $24,662,415 $32,681,683 $8,019,268 $24,662,415 $32,681,683 $8,019,268 $24,662,415 $32,681,683 $8,019,268 $24,662,415 $32,681,683 73.6 Reduce funds to reflect the revised Care Management Organization (CMO)fee projection based on new rate and updated enrollment. (Gov Rev: Reduce state general funds by $831,526 and federal funds by $2,556,411 to reflect a revised CMO fee projection of 5.5% for three months)(Hand S:Reduce state general funds by $943,736 and federal funds by $891,513 to reflect a revised CMO fee projection of5.5o/ofor three months) State General Funds State Children's Insurance Program CFDA93.767 TOTAL PUBLIC FUNDS ($16,066, 726) ($49,411,526) ($65,478,252) ($16,179,206} ($47,746,598) ($63.925,804) ($16,179,206) ($47,746,598) ($63,925,804) ($16,179,206) ($47,746,598) ($63,925,804) 73.7 Increase funds to reflect the change in the PeachCare federal participation rate from 74.90% in FY09 to 75.54% in FYJO. State Children's Insurance Program CFDA93.767 $10,354,583 $10,354,583 $10,354,583 $10,354,583 73.8 Reduce funds for payments to inpatient and outpatient hospital providers by 10%. State General Funds State Children's Insurance Program CFDA93.767 TOTAL PUBLIC FUNDS ($2,528,327) $!) $0 $0 ($7,775,604) $0 $0 $0 ($10,303,931) $0 $0 $0 73.9 Reduce funds for payments to Medicaid providers by 6% with the exception ofthe following service providers: state providers, nursing homes, community mental health, Psychiatric Residential Treatment Facilities (PRTF), diagnostic screening and prevention, Children's Intervention School Services, home health, ICWP, Mental Retardation Waiver Program (MRWP), Community Habilitation and Support Services (CHSS), CCSP, Service Options Using Resources in a Community Environment (SOURCE), Georgia Pediatric Program (GAPP) services, and disease state management. State General Funds State Children's Insurance Program CFDA93.767 TOTAL PUBLIC FUNDS ($4,548,141) $!) $0 $0 ($13,987,329) $!) $0 $0 ($18,535,470) $0 $0 $0 73.10 Increase funds to realign PeachCare benefit expenditures. State General Funds State Children's Insurance Program CFDA93.767 TOTAL PUBLIC FUNDS $5,625,697 $17,198,904 $22,924,601 $3,748,882 $11,527,735 $15,276,617 5/28/2009 Page 79 of 330 Drafted Evaluation Office HB 119 II 73.11 Replace funds to recognize Care Management Organization Quality Assessment Fees as a state fund source. State General Funds Care Management Organization Fees TOTAL PUBLIC FUNDS ($4,967.414) $4,967,414 $() ($4,%7,414) $4,%7,414 $0 73.99 CC: The purpose of this appropriation is to provide health insurance coverage for qualified low-income Georgia children. Senate: The purpose of this appropriation is to provide health insurance coverage for qualified low-income Georgia children. State General Funds $() $0 State General Funds Care Management Organization Fees TOTAL FEDERAL FUNDS State Children's Insurance Program CFDA93.767 TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers Optional Medicaid Services Payments TOTAL PUBLIC FUNDS $82,192,086 $254,515,994 $254,515,994 $151,783 $151,783 $151,783 $336,859,863 $94,781,771 $295,242,759 $295,242,759 $151,783 $151,783 $151,783 $390,176,313 $92,904,956 $87,937,542 $4,967,414 $289,471,590 $289,471,590 $151,783 $151,783 $151,783 $382,528,329 $92,904,956 $87,937,542 $4,967,414 $289,471,590 $289,471,590 $151,783 $151,783 $151,783 $382,528,329 State Health Benefit Plan Continuation Budget The purpose of this appropriation is to provide a healthcare benefit that is competitive with other commercial benefit plans in quality of care, access to providers and efficient management ofprovider fees and utilization. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Reserved Fund Balances Reserved Fund Balances Not Itemized TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers Health Insurance Payments TOTAL PUBLIC FUNDS $0 $0 $30,345,470 $30,345,470 $30,345,470 $2,674,397,6% $2,674,397,696 $2,674,397,696 $2,704,743,166 $0 $0 $30,345,470 $30,345,470 $30,345,470 $2,674,397,696 $2,674,397,696 $2,674,397,696 $2,704,743,166 $0 $0 $30,345,470 $30,345,470 $30,345,470 $2,674,397,696 $2,674,397,696 $2,674,397,696 $2,704,743,166 $0 $0 $30,345,470 $30,345,470 $30,345,470 $2,674,397,6% $2,674,397,6% $2,674,397,696 $2,704,743,166 74.1 Increase funds to reflect projected revenue above the original appropriation. (Hand S:Adjust revenue to reflect projected increases from growth in enrollment and payroll) Health Insurance Payments 74.2 Replace one-time prior year reserve funds. $224,421,309 $87,191,472 $87,191,472 $87,191,472 Reserved Fund Balances Not Itemized Health Insurance Payments TOTALPUBLICFUNDS ($30,345,470) $30,345,470 $0 ($30,345,470) $30,345,470 $0 ($30,345,470) $30,345,470 $0 ($30,345,470) $30,345,470 $0 74.3 Increase funds to reflect the implementation of optimal pricing strategies to incentivize member enrollment in Consumer Driven Health Plans (CDHP) while increasing employee premiums by an average of5%. (S: Effective July/, 2009, increase PPO and HMO premiums by 10% and increase tobacco surcharge by $10; Effective January I, 2010, increase all premiums by 5% and increase spousal surcharge by $/O)(CC:Maintain current plan) Health Insurance Payments $17,122,353 $17,122,353 $17,122,353 $17,122,353 74.4 Reduce employer contn'bution rate for state employees from 22. I 65% to 17.856% to reflect a reduction in contributions for Other Post-Employment Benefits (OPEB). (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to I 6.567% )(H:Adjust the employer contribution rate for SHBP to eliminate the fund balance; an increase from I 6.567% to I 7.329% for state employees and from I 7.245% to I 8.046% for teachers, effective January/, 20/0)(S and CC:Restore rates to prior amounts and utilize surpluses to cover the Department of Education's contribution for non-certificated employees and retirees) Health Insurance Payments ($169,301,492) ($236,912,007) ($248,864Jl58) ($166,641M 74.5 Utilize FY09 net assets to subsidize FYI 0 employer contributions. (S: YES) Reserved Fund Balances Not Itemized Health Insurance Payments TOTAL PUBLIC FUNDS $168,620,098 $161Ui20. $0 $0 $168.6- 74.6 Increase funds to maintain the employee share of the State Health Benefit Plan at 25%. (S:Increase funds to implement cost saving plans, including encouraging increased employee utilization ofCDHPs)(CC:Maintain current employee-employer ratio) Health Insurance Payments $70,264,026 $82,326.391 , ,,, ,.. Page 80 of 330 Drafted by Senate Budget and Evaluation Office HB119 ; 74.99 CC: The purpose ofthis appropriation is to provide a healthcare benefitfor teachers and state employees that is competitive with other commercial benefit plans in quality ofcare and access to providers; and to provide for the efficient management ofprovider fees and utilization rates. Senate: The purpose of this appropriation is to provide a healthcare benefitfor teachers and state employees that is competitive with other commercial benefit plans in quality ofcare and access to providers; and to provide for the efficient management ofprovider fees and utilization rates. State General Funds $0 ~~~t~ ~ ~ ~ .>~ ; r~~ ~~i !:l x;.~ ~ii..f- ilt~ ~j1 li~# i>'. ~i;' 1h:t fi. ~t1l 0i~l ,.,~ .i~ _..- ..,- ... .. The purpose ofthis appropriation is to provide a healthcare benefit for teachers and state employees that is competitive with other commercial benefit plans in quality ofcare and access to providers; and to provide for the efficient management ofproviderfees and utilization rates. TOTAL AGENCY FUNDS $168,620,098 Reserved Fund Balances $168,620,098 Reserved Fund Balances Not Itemized $168,620,098 TOTAL INTRA-STATE GOVERNMENT TRANSFERS $2,776,985,336 $2,811,029,108 $2,642,519,324 $2,642,409,010 Stale Funds Transfers $2,776,985,336 $2,811,029,108 $2,642,519,324 $2,642,409,010 Heallb Insurance Payments $2,776,985,336 $2,811,029,108 $2,642,519,324 $2,642,409,010 TOTAL PUBLIC FUNDS $2,776,985,336 $2,811,029,108 $2,642,519,324 $2,811,029,108 Medical Education Board, State Continuation Budget The purpose ofthis appropriation is to ensure an adequate supply ofphysicians in rural areas ofthe state; and to provide a program to aid promising medical students. The purpose will be measured the number ofphysicians in rural areas. TOTAL STATE FUNDS State General Funds TOTAL PUBUC FUNDS $1,439,892 $1,439,892 $1,439,892 $1,439,892 $1,439,892 $1,439,892 $1,439,892 $1,439,892 $1,439,892 $1,439,892 $1,439,892 $1,439,892 75.1 Defer the FY09 cost of living adjustment. State General Funds ($2,704) ($2,704) ($2,704) ($2,704) 75.2 Defer special adjustments to selected job classes. State General Funds ($8,547) ($8,547) ($8,547) ($8,547) 75.3 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($8,114) . (~:,l11) :J: ;;\1:$1} $0 75.4 Reduce funds from medical scholarship awards. State General Funds ($60,000) ($60,000) ($60,000) ($60,000) 75.5 Reduce funds from the contract with the Georgia Student Finance Commission for loan and scholarship tracking and administer internally. State General Funds ($15,000) ($15,000) ($15,000) ($15,000) 75.6 Reduce funds from the loan repayment program. State General Funds ($25,000) ($25,000) ($25,000) ($25,000) 75.99 CC: The purpose ofthis appropriation is to ensure an adequate supply ofphysicians in rural areas ofthe state, and to provide a program to aid promising medical students. Senate: The purpose ofthis appropriation is to ensure an adequate supply ofphysicians in rural areas ofthe state, and to provide a program to aid promising medical students. House: The purpose ofthis appropriation is to ensure an adequate supply ofphysicians in rural areas ofthe state; and to provide a program to aid promising medical students. Gov Rev: The purpose of this appropriation is to ensure an adequate supply ofphysicians in rural areas ofthe state; and to provide a program to aid promising medical students. = State General Funds $0 $0 $0 $0 =~ etA t'a-t- ,-.~ ~bi,~ .~I~ V*i~~ ~~~~, .v10...w.~ 0~ i~~-"~A~~~~-z!-'-ll1 -1 111llillfil!r!!r!i~B!I1111' The purpose ofthis appropriation is to ensure an adequate supply ofphysicians in rural areas ofthe state, and to provide a program to aid promising medical students. TOTAL STATE FUNDS $1,320,527 $1,321,630 $1,328,641 $1,328,641 Stale General Funds $1,320,527 $1,321,630 $1,328,641 $1,328,641 TOTAL PUBLIC FUNDS $1,320,527 $1,321,630 $1,328,641 $1,328,641 512812009 Page 81 of330 Drafted by Senate Budget and Evaluation Office HB119 I Physician Workforce, Georgia Board of: Board Administration Continuation Budget The purpose ofthis appropriation is to provide administrative support to all agency programs. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $855,498 $855,498 $855,498 $855,498 $855,498 $855,498 $855,498 $855,498 $855,498 $855,498 $855,498 $855,498 76.1 Defer the FY09 cost of living adjustment. State General Funds ($5,716) ($5,716) ($5,716) ($5,716) 76.2 Defer special adjustments to selected job classes. State General Funds ($23,430) ($23,430) ($23,430) ($23,430) 76.3 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Pion and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($19,406) ($16,17Jl) $0 $0 76.4 Eliminate one-time funds. State General Funds ($26,525) ($26,525) ($26,525) ($26,525) 76.5 Reduce funds received in HB990 (FY09G) from the internship program. State General Funds ($12,000) ($12,000) ($12,000) ($12,000) 76.6 Reduce funds received in HB990 (FY09G) and defer the medical education expansion study. State General Funds ($110,000) ($500,000} ($1!0,000) ($110,000) The purpose ofthis appropriation is to provide administrative support to all agency programs. TOTALSTATEFUNDS $658,421 State General Funds $658,421 TOTAL PUBLIC FUNDS $658,421 $271,057 $271,057 $271,057 $677,827 $677,827 $677,827 $677,827 $677,827 $677,827 Physician Workforce, Georgia Board of: Graduate Medical Education Continuation Budget The purpose ofthis appropriation is to address the physician workforce needs ofGeorgia communities through the support and development of medical education programs. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $9,853,061 $9,853,061 $9,853,061 $9,853,061 $9,853,061 $9,853,061 77.1 Reduce funds received in HB990 (FY09G)for graduate medical education. $9,853,061 $9,853,061 $9,853,061 $9,853,061 $9,853,061 ,.$9,853,061 State General Funds ($343,797) $0 ($343,797) 77.2 Reduce funds to reflect the revised revenue estimate. State General Funds ($87 ,600) $0 {$81,600) ell! 77.3 Reduce funds from the Athens/Gainesville Area medical expansion study. State General Funds ($500,000) ($500,000) The purpose of this appropriation is to address the physician workforce needs ofGeorgia communities through the support and development of medical education programs. TOTAL STATE FUNDS $9,421,664 $9,853,061 $8,921,664 $9,353,061 State General Funds $9,421,664 $9,853,061 $8,921,664 $9,353,061 TOTAL PUBLIC FUNDS $9,421,664 $9,853,061 $8,921,664 $9,353,061 Physician Workforce, Georgia Board of: Mercer School C ti ti B d t of Medicine Grant on nua on u ge The purpose ofthis appropriation is for the Mercer University School of Medicine Program of the GBPW to help ensure an adequate supply of primary and other needed physician specialists through a public/private partnership with Mercer University School ofMedicine. Page 82 of 330 Drafted by Senate Budget and Evaluation Office HB119 State General Funds TOTAL PUBLIC FUNDS $24,560.862 $24,560,862 $24,560,862 $24,560,862 $24,560,862 $24,560,862 $24,560,862 $24,560,862 $24,560,862 78.1 Reduce funds from the Mercer School ofMedicine operating grant by 8.7%. (CC:Reduce funds by 4.3%) State General Funds ($2,13!,969) $0 {$1,065,985) ($1,065,985) 78.2 Reduce funds to reflect the revised revenue estimate. State General Funds ($206,616) $0 ($206,{)16) $Q 78.99 CC: The purpose of this appropriation is to provide funding for the Mercer University School ofMedicine to help ensure an adequate supply ofprimary and other needed physician specialists through a public/private partnership with the State ofGeorgia. State General Funds $0 purpose ofthis appropriation is to provide funding for the Mercer University School ofMedicine to help ensure an adequate supply of primary and other needed physician specialists through a public/private pannership with the State of Georgia. TOTAL STATE FUNDS $22.222,277 $24,560,862 $23,288,261 $23,494,877 State General Funds $22,222,277 $24,560,862 $23,288,261 $23,494,877 TOTAL PUBLIC FUNDS $22,222,277 $24,560,862 $23,288,261 $23,494,877 Physician Workforce, Georgia Board of: Morehouse School of Medicine Grant Continuation Budget The purpose ofthis appropriation is for the Morehouse School of Medicine Program ofthe GBPW to help ensure an adequate supply of primary and other needed physician specialists through a public/private partnership with Morehouse School ofMedicine. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $12,997,293 $12,997,293 $12,997,293 $12,997,293 $12,997,293 $12,997,293 $12,997,293 $12,997,293 $12,997,293 $12,997,293 $12,997,293 $12,997,293 79.1 Reduce funds from the Morehouse School ofMedicine operating grant by 8. 7%. (CC:Reduce by 4.3%) State General Funds ($1,128,211) $0 ($$64,11;16) ($564,106) 79.2 Reduce funds to reflect the revised revenue estimate. State General Funds ($109,339) $0 ($109,339) $0 79.99 CC: The purpose ofthis appropriation is to provide funding for the Morehouse School ofMedicine to help ensure an adequate supply ofprimary and other needed physician specialists through a public/private partnership with the State ofGeorgia. State General Funds $0 The purpose ofthis appropriation is to provide funding for the Morehouse School ofMedicine to help ensure an adequate supply ofprimary and other needed physician specialists through a public/private partnership with the State ofGeorgia. TOTAL STATE FUNDS $11,759,743 $12,997,293 $12,323,848 $12,433,187 State General Funds $11,759,743 $12,997,293 $12,323,848 $12,433,187 TOTAL PUBLIC FUNDS $11,759,743 $12,997,293 $12,323,848 $12,433,187 Physician Workforce, Georgia Board of: Undergraduate C ti ti B d t Medical Education on nua on u ge The purpose ofthis appropriation is to ensure an adequate supply ofprimary care and other needed physician specialists through a public/private pannership with certain private medical schools in Georgia. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $3,538,484 $3,538,484 $3,538,484 $3,538,484 $3,538,484 $3,538,484 $3,538,484 $3,538,484 $3,538,484 $3,538,484 $3,538,484 $3,538,484 8o.t Reduce funds from the undergraduate medical education program. State General Funds ($377,978) 11&.2 Reduce funds to reflect the revised revenue estimate. State General Funds ($29,115) ($183.989) ($29,US) 5/28/2009 Page 83 of 330 Drafted by Senate HB119 80.99 CC: The purpose of this appropriation is to ensure an adequate supply ofprimary care and other needed physician specialists through a publidprivate partnership with medical schools in Georgia. State General Funds $0 The purpose ofthis appropriation is to ensure an adequate supply ofprimary care and other ru:eueu pny.Hcmn public/private partnership with medical schools in Georgia. TOTAL STATE FUNDS $3,131,391 $3,538,484 State General Funds $3,131,391 $3,538,484 TOTAL PUBLIC FUNDS $3,131,391 $3,538,484 $3,320,380 $3,320,380 $3,320,380 $3,538,484 $3,538,484 $3,538,484 Adolescent and Adult Health Promotion Continuation Budget The purpose ofthis appropriation is to provide education arui services to promote the health and well being of Georgians. Activities include preventing teenage pregnancies, tobacco use prevention, cancer screening and prevention, and family planning services. TOTAL STATE FUNDS State General Funds Tobacco Settlement Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized Maternal & Child Health Services Block Grant CFDA93.994 Medical Assistance Program CFDA93.778 Preventive Health & Health Services Block Grant CFDA93.991 Temporary Assistance for Needy Families Temporary Assistance for Needy Families Grant CFDA93.558 TOTAL AGENCY FUNDS Contributions, Donations, and Forfeitures Contributions, Donations, and Forfeitures Not Itemized TOTAL PUBLIC FUNDS $20,563,284 $15,498,107 $5,065,177 $38,527,728 $17,7%,605 $1,230,972 $353,240 $41,694 $19,105,217 $19,105,217 $270,000 $270,000 $270,000 $59,361,012 $20,563,284 $15,498,107 $5,065,177 $38,527,728 $17,796,605 $1,230,972 $353,240 $41,694 $19,105,217 $19,105,217 $270,000 $270,000 $270,000 $59,361,012 $20,563,284 $15,498,107 $5,065,177 $38,527,728 $17,796,605 $1,230,972 $353,240 $41,694 $19,105,217 $19,105,217 $270,000 $270,000 $270,000 $59,361,012 $20,563,284 $]5,498,107 $5,065,177 $38,527,728 $17 '796,605 $1,230,972 $353,240 $41,694 $19,105,217 $19,105,217 $270,000 $270,000 $270,000 $59,361,012 171.1 Defer the FY09 cost of living adjustment. State General Funds ($155,6%) ($155,6%) ($155,6%) ($155,696) 171.2 Reduce funds to reflect the adjustment in the employer share of State Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost of the plan) State General Funds ($484,702) ($437,130) $0 $0 171.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $1,844 $1 ,844 $1 ,844 $1,844 171.4 Reduce funds from family planning programmatic aid, clinic sites, outreach, teen centers, youth development programs, and unobligated purchase ofservice dollars. Temporary Assistance for Needy Families Grant CFDA93.558 ($6,499,521) < {$1,099.521} ($3;394,772) ($3,894,772) 171.5 Reduce funds designated to purchase supplies and other operating expenses. State General Funds ($50,000) ($50,000) ($50,000) ($50,000) 171.6 Reduce funds from nutrition education. State General Funds ($122,759) ($122,759) ($122,759) ($122,759) 171.7 Reduce funds from prostate cancer education provided by the Regional Cancer Coalitions. State General Funds ($85,000) ($85,000) ($85,000) ($85,000) 171.8 Eliminate funds for the coordinated school health outreach programs. Maternal & Child Health Services Block Grant CFDA93.994 ($1,021,604) ($1,021,604) ($1,021,604) ($1,021,604) 171.9 Reduce funds by eliminating seven vacant positions. State General Funds ($776,562) ($776,562) ($776,562) ($776,562) 171.10 Reduce funds by eliminating two filled state office positions and eighteen filled district health promotion coordinator positions. State General Funds ($1,136,228) ($1,136,228) ($],136,228) ($1,136,228) 171.11 Reduce funds for one position and fund with existing federal funds. State General Funds ($49,879) ($49,879) ($49,879) ($49,879) Page 84 of 330 Drafted by Senate Budget and Evaluation Office HB119 N 171.12 Reduce and defer funds received in HB95 (FY08G) for the Diabetes Care Coalition. State General Funds ($175,000) ($175,000) ($175,000) ($175,000) 171.13 Reduce and defer funds received in HB990 (FY09G)for the Helen Keller National Center. State General Funds ($229,513) ($229,513) ($229,513) ($229,513) 171.98 Transfer funds and activities for general grant-in-aid to the new Public Health Formula Grants to Counties program. State General Funds Medical Assistance Program CFDA93.778 Temporary Assistance for Needy Families Grant CFDA93.558 TOTAL PUBLIC FUNDS ($7,683,299) ($25,631) ($6,105,228) ($13,814,158) ($7,683,299) ($7,683,299) ($25,631) ($25,631) . ($($163,,180154,,212588)} ~:,.1~:7,1tl~t!l':~30) ($7 ,683,299) ($25,631) $0 ($7 '708,930) 171.99 CC: The purpose of this appropriation is to provide education and services to promote the health and well being ofGeorgians. Activities include preventing teenage pregnancies, tobacco use prevention, cancer screening and prevention, and family planning services. Senate: The purpose ofthis appropriation is to provide education and services to promote the health and well being ofGeorgians. Activities include preventing teenage pregnancies, tobacco use prevention, cancer screening and prevention, and family planning services. Funds provided by this appropriation shall not be used to provide contraceptives to minors without parental consent. State General Funds $0 -~~--~111l~ -.t~~~~~'Ell~~ The purpose ofthis appropriation is to provide education and services to promote the health and well being ofGeorgians. Activities include preventing teenage pregnancies, tobacco use prevention, cancer screening and prevention, and family planning services. TOTAL STATE FUNDS $9,616,490 $9,664,062 $10,101,192 $10,101,192 State General Funds $4,551,313 $4,598,885 $5,036,015 $5,036,015 Tobacco Settlement Funds $5,065,177 $5,065,177 $5,065,177 $5,065,177 TOTAL FEDERAL FUNDS $24,875,744 $30,275,744 $33,585,721 $33,585,721 Federal Funds Not Itemized $17,796,605 $17,796,605 $17,796,605 $17,796,605 Maternal & Child Health Services Block Grant CFDA93.994 $209,368 $209,368 $209,368 $209,368 Medical Assistance Program CFDA93.778 $327,609 $327,609 $327,609 $327,609 Preventive Health & Heallh Services Block Grant CFDA93.991 $41,694 $41,694 $41,694 $41,694 Temporary Assistance for Needy Families $6,500,468 $11,900,468 $15,210,445 $15,210,445 Temporary Assistance for Needy Families Grant CFDA93.558 $6,500,468 $11,900,468 $15,210,445 $15,210,445 TOTAL AGENCY FUNDS $270,000 $270,000 $270,000 $270,000 Contributions, Donations, and Forfeitures $270,000 $270,000 $270,000 $270,000 Contributions, Donations, and Forfeitures Not Itemized $270,000 $270,000 $270,000 $270,000 TOTAL PUBLIC FUNDS $34,762,234 $40,209,806 $43,956,913 $43,956,913 Adult Essential Health Treatment Services Continuation Budget The purpose ofthis appropriation is to provide treatment and services to low income Georgians with cancer, Georgians at risk of stroke or heart attacks, and refugees. TOTAL STATE FUNDS State General Funds Tobacco Settlement Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized Medical Assistance Program CFDA93.778 Preventive Health & Health Services Block Grant CFDA93.991 TOTAL PUBLIC FUNDS $12,400,624 $5,925,624 $6,475,000 $3,452,979 $2,166,763 $75,339 $1,210,877 $15,853,603 $12,400,624 $5,925,624 $6,475,000 $3,452,979 $2,166,763 $75,339 $1,210,877 $15,853,603 $12,400,624 $5,925,624 $6,475,000 $3,452,979 $2,166,763 $75,339 $1,210,877 $15,853,603 $12,400,624 $5,925,624 $6,475,000 $3,452,979 $2,166,763 $75,339 $1,210,877 $15,853,603 175.1 Defer the FY09 cost ofliving adjustment. State General Funds ($15,390) ($15,390) ($15,390) ($15,390) 175.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($55,292},;, ~fi:~i[,s'L .: $0 175.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia ff (GAlT) outsourcing project. State General Funds $9,203 $9,203 $9,203 $9,203 175.4 Reduce funds from the Stroke and Heart Attack Prevention Program (SHAPP). State General Funds ($916,038) ($916,038) ($916,038) ($916,03&) 5/28/2009 Page 85 of 330 Drafted by Senate Budget and Evaluation Office HB119 175.5 Reduce funds and transfer all Cancer State Aid positions to existing federal funds. State General Funds ($140,000) ($140,000) ($140,000) ($140,000) 175.6 Reduce and defer funds received in HB990 (FY09G} for the Georgia Commission to Save the Cure. State General Funds ($240,000) ($240,000) ($240,000) ($240,000) 175.98 Transfer funds and activities for general grant-in-aid to the new Public Health Formula Grants to Counties program. State General Funds ($3,288,525) ($3,288,525) ($3,288,525) ($3,288,525) State General Funds Tobacco Settlement Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized Medical Assistance Program CFDA93.778 Preventive Health & Health Services Block Grant CFDA93.99l TOTAL PUBLIC FUNDS $7,754,582 $1,279,582 $6,475,000 $3,452,979 $2,166,763 $75,339 $1,210,877 $11,207,561 $7,760,009 $1,285,009 $6,475,000 $3,452,979 $2,166,763 $75,339 $1,210,877 $11,212,988 $7,809,874 $1,334,874 $6,475,000 $3,452,979 $2,166,763 $75,339 $1,210,877 $11,262,853 $7,809,874 $1,334,874 $6,475,000 $3,452,979 $2,166,763 $75,339 $1,210,877 $11,262,853 Emergency Preparedness I Trauma System Improvement Continuation Budget The purpose ofthis appropriation is to prepare for natural disasters, bioterrorism, and other emergencies as well as improving the capacity of the state's trauma system. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized Maternal & Child Health Services Block Grant CFDA93.994 Preventive Health & Health Services Block Grant CFDA93.991 TOTAL PUBLIC FUNDS $6,401,703 $6,401,703 $42,726,666 $41,171,412 $407,750 $1,147,504 $49,128,369 $6,401,703 $6,401,703 $42,726,666 $41,171,412 $407,750 $1,147,504 $49,128,369 $6,401,703 $6,401,703 $42,726,666 $41,171,412 $407,750 $1,147,504 $49,128,369 $6,401,703 $6,401,703 $42,726,666 $41,171,412 $407,750 $1,147,504 $49,128,369 193.1 Defer the FY09 cost of living adjustment. State General Funds ($9,134) ($9,134) ($9,134) ($9,134) 193.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB} contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB} contributions from 22.165% to 16.567%}(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan} State General Funds ($32,816) ($29,595) $0 $0 193.3 increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAlT} outsourcing project. State General Funds $16,196 $16,1% $16,196 $16,1% 193.4 Reduce funds by eliminating three vacant positions. State General Funds ($125,854) ($125,854) ($125,854) ($125,854) 193.5 Reduce funds from the antiviral storage contract. State General Funds ($100,000) ($100,000) ($100,000) ($100,000) 193.6 Reduce funds from contracts through reduced utilization and administrative efficiencies. State General Funds ($7,540) ($7,540) ($7,540) ($7,540) 193.7 Reduce funds from Trauma Center contracts. State General Funds ($1,000,000) ($1,000,000) ($1,000,000) ($1,000,000) 193.8 increase funds for the Georgia Trauma Network Commission (GTNC) with funds raised from additional license reinstatement fees from drivers who violate speed limits, excessively or repeatedly violate traffic laws, and with funds from new provider fees in the Department of Community Health. (Gov Rev:Reduce funds by $37,000,000 due to the revised revenue estimate)(H:Reflect Super Speeder revenue ($23,000,000) per HBJ60 (2009 Session) and increase funds ($10,000,000}. Transfer 11% of trauma appropriation to the Department of Community Health to provide EMS with a rate increase to cover uncompensated care}(S and CC:Reducefunds by $37,000,000 due to the revised revenue estimate) State General Funds Provider Fee Transfers from Dept of Community Health TOTAL PUBLIC FUNDS $23,000,000 $0 $23,000,000 $33,QOO,OOO $0 $33,000,<100 .$23,000,000 $0 $23,o00,000 $23,000,000 $0 $23,000,000 Page 86 of 330 Drafted by Senate Budget and Evaluation Office HB119 193.98 Transfer funds and activities for general grant-in-aid to the new Public Health Formula Grants to Counties program. State General Funds ($1,937,188) ($1,937,188) ($1,937,188) ($1,937,188) The purpose ofthis appropriation is to prepare for natural disasters, bioterrorism, and other emergencies as well as the state's trauma system. TOTAL STATE FUNDS $26,205,367 $36,208,588 $26,238,183 State General Funds $26,205,367 $36,208,588 $26,238,183 TOTAL FEDERAL FUNDS $42,726,666 $42,726,666 $42,726,666 Federal Funds Not Itemized $41,171,412 $41,!71,412 $41,171,412 Maternal & Child Health Services Block Grant CFDA93.994 $407,750 $407,750 $407,750 Preventive Health & Health Services Block Grant CFDA93.991 $1,147,504 $1,147,504 $1,147,504 TOTAL PUBLIC FUNDS $68,932,033 $78,935,254 $68,964,849 $26,238,183 $26,238,183 $42,726,666 $41,171,412 $407,750 $1,147,504 $68,964,849 Epidemiology Continuation Budget The purpose ofthis appropriation is to monitor, investigate, and respond to disease, injury, and other events ofpublic health concern. TOTAL STATE FUNDS State General Funds Tobacco Settlement Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized Medical Assistance Program CFDA93.778 Preventive Health & Health Services Block Grant CFDA93.991 TOTAL AGENCY FUNDS Contributions, Donations, and Forfeitures Contributions, Donations, and Forfeitures Not Itemized TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers Agency to Agency Contracts TOTAL PUBLIC FUNDS $5,996,602 $5,880,965 $115,637 $6,419,324 $6,017,054 $205,520 $196,750 $53,000 $53,000 $53,000 $52,820 $52,820 $52,820 $12,521,746 $5,996,602 $5,880,965 $!15,637 $6,419,324 $6,017,054 $205,520 $196,750 $53,000 $53,000 $53,000 $52,820 $52,820 $52,820 $12,521,746 $5,996,602 $5,880,965 $115,637 $6,419,324 $6,017,054 $205,520 $196,750 $53,000 $53,000 $53,000 $52,820 $52,820 $52,820 $12,521,746 $5,996,602 $5,880,965 $115,637 $6,419,324 $6,017,054 $205,520 $196,750 $53,000 $53,000 $53,000 $52,820 $52,820 $52,820 $12,521,746 195.1 Defer the FY09 cost ofliving adjustment. State General Funds ($23,079) ($23,079) ($23,079) ($23,079) 195.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.I65% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.I65% to I6.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.I65% to I7.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($82,921) . 'l:M} ., ,$0, $0 203.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $2,353 $2,353 $2,353 $2,353 203.4 Reduce funds from contracts through reduced utilization and administrative efficiencies. State General Funds ($26,316) ($26,316) ($26,316) ($26,316) 203.5 Reduce funds by eliminating eight vacant positions. State General Funds ($396,186) ($396,186) ($396,186) ($396,186) 203.6 Reduce funds designated to purchase supplies and other operating expenses. State General Funds ($400,000) ($400,000) ($400,000) ($400,000) 203.98 Transfer funds and activities for general grant-in-aid to the new Public Health Formula Grants to Counties program. State General Funds ($10,492,254) ($10,492,254) ($10,492,254) ($10,492,254) IP'X~IIJ~IIL~~!1~~'~1flll~ .. .. .. The purpose ofthis appropriation is to ensure quality prevention and treatment ofHIVIAIDS, sexually transmitted diseases, tuberculosis, and other infectious diseases. TOTAL STATE FUNDS $29,301,576 $29,378,530 $30,085,654 $30,085,654 State General Funds $29,301,576 $29,378,530 $30,085,654 $30,085,654 TOTAL FEDERAL FUNDS $59,503,141 $59,503,141 $59,503,141 $59,503,141 Federal Funds Not Itemized $58,704,521 $58,704,521 $58,704,521 $58,704,521 Maternal & Child Health Services Block Grant CFDA93.994 $484,489 $484,489 $484,489 $484,489 Medical Assistance Program CFDA93.778 $314,131 $314,131 $314,131 $314,131 TOTAL AGENCY FUNDS $150,000 $150,000 $150,000 $150,000 Sales and Services $150,000 $150,000 $150,000 $150,000 Sales and Services Not Itemized $150,000 $150,000 $150,000 $150,000 TOTAL PUBLIC FUNDS $88,954,717 $89,031,671 $89,738,795 $89,738,795 Injury Prevention Continuation Budget The purpose of this appropriation is to provide education and services to prevent injuries due to suicide, fires, automobile accidents, violence against women, shaken babies, and child accidents. TOTAL STATE FUNDS State General Funds Tobacco Settlement Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized Medical Assistance Program CFDA93.778 Preventive Health & Health Services Block Grant CFDA93.991 TOTAL PUBLIC FUNDS $1,257,613 $1,107,613 $150,000 $1,459,130 $1,317,700 $29,425 $112,005 $2,716,743 $1,257,613 $1,107,613 $150,000 $1,459,130 $1,317,700 $29,425 $112,005 $2,716,743 $1,257,613 $1,107,613 $150,000 $1,459,130 $1,317,700 $29,425 $112,005 $2,716,743 $1,257,613 $1,107,613 $150,000 $1,459,130 $1,317,700 $29,425 $112,005 $2,716,743 5/28/2009 Page 91 of 330 Drafted by Senate Budget and Evaluation Office HB119 204.1 Defer the FY09 cost of living adjustment. State General Funds ($16,770) ($16,770) ($16,770) ($16,770) 204.2 Reduce funds to reflect the adjustment in the employer share of State Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost ofthe pion) State General Funds ($60,253) ($54,l39} $0 $0 204.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State Geneml Funds $788 $788 $788 $788 204.4 Reduce funds by eliminating one vacant position. State General Funds ($41,227) ($41 ,227) ($41,227) ($41,227) 204.5 Eliminate funds and discontinue suicide preventing planning activities. (Sand CC:Transfer funds and activities for suicide prevention to the Adult Mental Health and Child and Adolescent Mental Health programs) State General Funds ($250,000) . {~~ . >; '{$2S(),IIOO) ($250,000) Tobacco Settlement Funds TOTAL PUBUC FUNDS ($150,000) ($150,000) ($400,000) ' ;~~~ ($150,000) .($4011;000) ($150,000) ($400,000) 204.98 Transfer funds and activities for general grant-in-aid to the new Public Health Formula Grants to Counties program. State General Funds ($500,000) ($500,000) ($500,000) ($500,000) against women, TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized Medical Assistance Program CFDA93.778 Preventive Health & Health Services Block Grant CFDA93.991 TOTAL PUBLIC FUNDS $240,151 $240,151 $1,459,130 $1,317,700 $29,425 $112,005 $1,699,281 $296,065 $296,065 $1,459,130 $1,317,700 $29,425 $112,005 $1,755,195 $300,404 $300,404 $1,459,130 $1,317,700 $29,425 $112,005 $1,759,534 $300,404 $300,404 $1,459,130 $1,317,700 $29,425 $112,005 $1,759,534 Inspections and Environmental Hazard Control Continuation Budget The purpose ofthis appropriation is to detect and prevent environmental hazards as well as providing inspection and enforcement ofhealth regulations for food service establishments, sewage management facilities, swimming pools. TOTAL STATE FUNDS State General Funds TOTALFEDERALFUNDS Fedeml Funds Not Itemized Maternal & Child Health Services Block Grant CFDA93.994 Medical Assistance Program CFDA93.778 Preventive Health & Health Services Block Grant CFDA93.991 TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $18,927,060 $18,927,060 $1,320,931 $707,327 $200,210 $76,622 $336,772 $438,262 $438,262 $438,262 $20,686,253 $18,927,060 $18,927,060 $1,320,931 $707,327 $200,210 $76,622 $336,772 $438,262 $438,262 $438,262 $20,686,253 $18,927,060 $18,927,060 $1,320,931 $707,327 $200,210 $76,622 $336,772 $438,262 $438,262 $438,262 $20,686,253 $18,927,060 $18,927,060 $1,320,931 $707,327 $200,210 $76,622 $336,772 $438,262 $438,262 $438,262 $20,686,253 205.1 Defer the FY09 cost ofliving adjustment. State General Funds ($21,532) ($21,532) ($21,532) ($21,532) 205.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Pion and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost of the pion) State General Funds ($77,361) {$69,768) .$1) $0 205.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $1,389 $1,389 $1,389 $1,389 205.4 Reduce funds by eliminating one vacant position. State General Funds ($73,162) ($73,162) ($73,162) ($73,162) 5/28/2009 Page 92 of 330 Drafted by Senate Budget and Evaluation Office HB119 205.98 Transfer funds and activities for general grant-in-aid to the new Public Health Formula Grants to Counties program. State General Funds Medical Assistance Program CFDA93. 778 TOTAL PUBLIC FUNDS ($14,880,955) ($12,257) ($14,893,212) ($14,880,955) ($12,257) ($14,893,212) ($14,880,955) ($12,257) ($14,893,212) ($14,880,955) ($12,257) ($14,893,212) ---~~-"llllliJ;cltWc\:.~."'t~~~~Gi~,~~4~ The purpose of this appropriation is to detect and prevent environmental hazards as well a.~ providing inspection and enforcement ofhealth regulations for .food service establishments, sewage management facilities, swimming pools. TOTAL STATE FUNDS $3,875,439 $3,883,032 $3,952,800 $3,952,800 State General Funds $3,875,439 $3,883,032 $3,952,800 $3,952,800 TOTAL FEDERAL FUNDS $1,308,674 $1,308,674 $1,308,674 $1,308,674 Federal Funds Not Itemized $707,327 $707,327 $707,327 $707,327 Maternal & Child Health Services Block Grant CFDA93.994 $200,210 $200,2!0 $200,2!0 $200,2!0 Medical Assistance Program CFDA93.778 $64,365 $64,365 $64,365 $64,365 Preventive Health & Health Services Block Grant CFDA93.991 $336,772 $336,772 $336,772 $336,772 TOTAL AGENCY FUNDS $438,262 $438,262 $438,262 $438,262 Sales and Services $438,262 $438,262 $438,262 $438,262 Sales and Services Not Itemized $438,262 $438,262 $438,262 $438,262 TOTAL PUBLIC FUNDS $5,622,375 $5,629,968 $5,699,736 $5,699,736 Public Health Formula Grants to Counties TOTAL STATE FUNDS State General Funds Continuation Budget $0 $0 $0 $0 $0 $0 $0 $0 207.1 Defer the FY09 cost of living adjustment. State General Funds ($2,132,149) ($2,132,149) ($2,132,149) ($2,132,149) 207.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($5,950,505) ($3,65$,205) $0 $0 207.3 Reduce funds from general grant in aid sent to districts and local county boards ofhealth by 3.5%. State General Funds ($2,485,000) $0 $0 $0 207.4 Reduce funds from Family Planning programmatic aid, clinic sites, outreach, teen centers, youth development programs, and unobligated purchase ofservice dollars. (H:Transfer funds from the Support for Needy Families - Basic Assistance and Out ofHome Care programs to partially restore funds) Temporary Assistance for Needy Families Grant CFDA93.558 ($3,500,479). {$.$36,713) $0 $0 207.5 Reduce funds to reflect the revised revenue estimate. State General Funds ($1,571,171) ($1,571,171) ($1,571,171) ($1,571,171) 207.98 Transfer funds and activities for general grant-in-aid from the Adolescent and Adult Health Promotion, Adult Essential Health Treatment Services, Emergency Preparednessfl'rauma System Improvement, Epidemiology, Immunization, Infant and Child Essential Health Treatment Services, Infant and Child Health Promotion, 1nfectious Disease Control, Injury Prevention, and Inspection and Environmental Hazard Control programs. State General Funds Medical Assistance Program CFDA93.778 Temporary Assistance for Needy Families Grant CFDA93.558 TOTAL PUBLIC FUNDS $71,857,328 $2,446,511 $6,!05,228 $80,409,067 $71,857,328 $2,446,5!1 $6,105,228 $80,409,067 $71,857,328 $2,446,5!1 '$0 $74,3!13,839 $71,857,328 $2,446,511 $0 $74,303,839 207.99 CC: The purpose ofthis appropriation is to provide general grant-in-aid to county boards of health delivering local public health services. Senate: The purpose ofthis appropriation is to provide general grant-in-aid to county boards of health delivering local public health services. House: The purpose of this appropriation is to provide general grant-in-aid to county boards ofhealth delivering local public health services. Gov Rev: The purpose of this appropriation is to provide general grant-in-aid to county boards of health delivering local public health services. State General Funds $0 $0 $0 $0 .,. -~Ji~~~~r~~-~~ The purpose of this appropriation is to provide general grant in-aid to county boards ofhealth delivering local public health services. 5/28/2009 Page 93 of 330 Drafted by Senate Budget and Evaluation Office HB 119 TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Medical Assistance Program CFDA93.778 Temporary Assistance for Needy Families Temporary Assistance for Needy Families Grant CFDA93.558 TOTAL PUBLIC FUNDS $59,718,503 $59,718,503 $5,051,260 $2,446,511 $2,604,749 $2,604,749 $64,769,763 $64,495,743 $64,495,743 $8,015,026 $2,446,511 $5,568,515 $5,568,515 $72,510,769 $68,154,008 $68,154,008 $2,446,511 $2,446,51 I $70,600,519 $68,154,008 $68,154,008 $2,446,511 $2,446,511 $70,600,519 Vital Records Continuation Budget The purpose of this appropriation is to register, enter, archive and provide to the public in a timely manner, vital records and associated documents. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL PUBLIC FUNDS $3,764,443 $3,764,443 $500,680 $500,680 $4,265,123 $3,764,443 $3,764,443 $500,680 $500,680 $4,265,123 $3,764,443 $3,764,443 $500,680 $500,680 $4,265,123 $3,764,443 $3,764,443 $500,680 $500,680 $4,265,123 213.1 b~/er the FY09 cost of living adjustment. State General Funds ($78,045) ($78,045) ($78,045) ($78,045) 213.2 Reduce funds to reflect the adjustment in the employer share of State Health Benefit Plan and Other Post Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost of the plan) State General Funds ($280,400) {SZZ,llll!J.) $ll $0 213.3 Increase funds to reallocate expenses resulting from the Georgia Technology Autharity (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $4,169 $4,169 $4,169 $4,169 documents. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL PUBLIC FUNDS $3,410,167 $3,410,167 $500,680 $500,680 $3,910,847 $3,437,687 $3,437,687 $500,680 $500,680 $3,938,367 $3,690,567 $3,690,567 $500,680 $500,680 $4,191,247 $3,690,567 $3,690,567 $500,680 $500,680 $4,191,247 Brain and Spinal Injury Trust Fund Continuation Budget The purpose ofthis appropriation is to provide disbursements from the Trust Fund to offset the costs of care and rehabilitative services to citizens of the state who have survived brain or spinal cord injuries. TOTAL STATE FUNDS State General Funds Brain and Spinal Injury Trust Fund TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Contributions, Donations, and Forfeitures Contributions, Donations, and Forfeitures Not Itemized TOTAL PUBLIC FUNDS $1,968,993 $0 $1,968,993 $100,000 $100,000 $3,250 $3,250 $3,250 $2,072,243 $1,968,993 $0 $1,968,993 $100,000 $100,000 $3,250 $3,250 $3,250 $2,072,243 $1,968,993 $0 $1,968,993 $100,000 $100,000 $3,250 $3,250 $3,250 $2,072,243 $1,968,993 $0 $1,968,993 $100,000 $100,000 $3,250 $3,250 $3,250 $2,072,243 214.1 Increase funds to reflect FY08 collections. Brain and Spinal Injury Trust Fund $97,396 214.2 Reduce funds to reflect the discontinuation ofafederal grant. Federal Funds Not Itemized ($100,000) $97,396 ($100,000) $97,396 ($100,000) $97,396 ($100,000) ~-,-.~~~i]F!!J:;f;:iJS:1A~j. 0':r~ii;''::~ The purpose ofthis appropriation is to provide disbursements from the Trust Fund to offset the costs of care and rehabilitative services to citizens ofthe state who have survived brain or spinal cord injuries. TOTAL STATE FUNDS Brain and Spinal Injury Trust Fund TOTAL AGENCY FUNDS Contributions, Donations, and Forfeitures Contributions, Donations, and Forfeitures Not Itemized TOTAL PUBLIC FUNDS $2,066,389 $2,066,389 $3,250 $3,250 $3,250 $2,069,639 $2,066,389 $2,066,389 $3,250 $3,250 $3,250 $2,069,639 $2,066,389 $2,066,389 $3,250 $3,250 $3,250 $2,069,639 $2,066,389 $2,066,389 $3,250 $3,250 $3,250 $2,069,639 Page 94 of 330 Drafted by Senate Budget and Evaluation Office HB 119 Planning and Regulatory Services TOTAL STATE FUNDS State General Funds Continuation Budget $0 $0 $0 $0 506.1 Increase funds for one Adult Day Care position. State General Funds '$911,~~ 500.97 Transfer funds and activities for the Office ofRegulatory Services from the Department of Human Resources per SB433 (2008 Session). State General Funds Federal Funds Not Itemized Medical Assistance Program CFDA93.778 Sales and Services Not Itemized TOTALPUBLICFUNDS $5;~~~114,08!1.~ $t&.ll95 :~ :~ .$.12,"11)!1.~ $5,613,279 114,080,600 $2,939,995 $72,549 $12,706.423 500.98 Transfer remaining funds and activities from the Department ofHuman Resources related to the inspection and licensure of long term care and health care facilities that were not specifically identified in SB433 (2008 Session). State General Funds Federal Funds Not Itemized TOTAL PUBLIC FUNDS '' ~ "$t,44t,'3!1$' .sz.m,~ $S38,204 $1,441,305 $2,279,509 500.99 CC: The purpose of this appropriation is to inspect and license long term care and health care facilities. Senate: The purpose of this appropriation is to inspect and license long term care and health care facilities. State General Funds $0 -~~-)~~~~l~~-11181 The purpose of this appropriation is to inspect and license long term care and health care facilities. TOTAL STATE FUNDS $6,451,483 $6,542,404 State General Funds $6,451,483 $6,542,404 TOTAL FEDERAL FUNDS $8,461,900 $8,461,900 Federal Funds Not Itemized $5,521,905 $5,521,905 Medical Assistance Program CFDA93.778 $2,939,995 $2,939,995 TOTAL AGENCY FUNDS $72.549 $72,549 Sales and Services $72,549 $72,549 Sales and Services Not Itemized $72,549 $72,549 TOTAL PUBLIC FUNDS $14,985,932 $15,076,853 Departmental Administration-Public Health TOTAL STATE FUNDS State General Funds Continuation Budget $0 $0 $0 $0 $0 $0 $0 $0 501.1 Defer the FY09 cost of living adjustment for the Division ofPublic Health. State General Funds ($344,319) ($344,319) ($344,319) ($344,319) 501.2 Defer structure adjustments to the statewide salary plan for the Division ofPublic Health. State General Funds ($38,445) ($38,445) ($38,445) ($38.445) 501.3 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22. I65% to 17.856% for the Division ofPublic Health. (Gov Rev:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to I7.329% in order to restore the expected state employee contribution to 25% of the cost of the plan for the Division ofPublic Health) State General Funds ($993,938} ,(~8) ' ,,4!) $0 501.4 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project for the Public Health. State General Funds $597,841 $597,841 $597,841 $597,841 501.5 Reduce funds to reflect the indirect cost loss as a result of reductions taken in Administration ofthe Division of Public Health. Federal Funds Not Itemized TOTAL PUBLIC FUNDS ($209,383) ($209,383) ($209,383) ($209,383) ($209,383) ($209,383) ($209,383) ($209,383) 501.6 Reduce funds by 6% for the Division ofPublic Health. State General Funds ($1,404,654) ($1,404,654) ($1,404,654) ($1,404,654) 5/28/2009 Page 95 of 330 Drafted by Senate Budget and Evaluation Office HB119 501.7 Reduce funds to reflect the revised revenue estimate for the Division ofPublic Health. State General Funds ($172,438) ($172,438) ($172,438) ($172,438) 501.8 Reduce funds from the Office ofInvestigative Services and Inspector General. State General Funds ($36,900) $0 $0 501.9 Reduce merit system assessments from $/47 to $/37 per position for the Division of Public Health. State General Funds ($2,,777) ($25,777) ($25,777) 501.97 Transfer funds and activities related to the administration ofPublic Health from the Departmental Administration program. State General Funds Federal Funds Not Itemized Preventive Health & Health Services Block Grant CFDA93.991 Temporary Assistance for Needy Families Grant CFDA93.558 Sales and Services Not Itemized TOTAL PUBLIC FUNDS $20,305,550 $2,975,647 $31,070 $1,182,023 $1,134,462 $25,628,752 $20,305,550 $2,975,647 $31,070 $1,182,023 $1,134,462 $25,628,752 $10,305,550 $2,975,647 $31,070 $1,182,023 $1,134,462 $25,628,752 $20,305,550 $2,975,647 $31,070 $J,182,023 $1,134,462 $25,628,752 501.98 Transfer funds and activities to the Departmental Administration and Program Support Public Health Administration subprogram. State General Funds Federal Funds Not Itemized Preventive Health & Health Services Block Grant CFDA93.991 Temporary Assistance for Needy Families Grant CFDA93.558 Sales and Services Not Itemized TOTAL PUBLIC FUNDS ($1.!82,02~) ($1, 134;~2) ($24,1)31J'm 501.99 CC: The purpose ofthis appropriation is to provide administrative support for all public health programs in the department. Senate: The purpose ofthis appropriation is to provide administrative support for all public health programs in the department. State General Funds $6 $0 ~F?V*'~~,~O~~~~~~-lfl&lil\i~~:--~~~~~~~~ The purpose ofthis appropriation is to provide administrative support for all public health programs in the department. TOTAL STATE FUNDS $17,949,597 $17,984,470 $18,917,758 State General Funds $17,949,597 $17,984,470 $18,917,758 TOTAL FEDERAL FUNDS $3,979,357 $3,979,357 $3,979,357 Federal Funds Not Itemized $2,766,264 $2,766,264 $2,766,264 Preventive Health & Health Services Block Grant CFDA93.991 $31,070 $31,070 $31,070 Temporary Assistance for Needy Families $ J,182,023 $ J,J 82,023 $!, 182,023 Temporary Assistance for Needy Families Grant CFDA93.558 $I.l82,023 $1,!82,023 $1,!82,023 TOTAL AGENCY FUNDS $J,l34,462 $1,134,462 $1,134,462 Sales and Services $1,134,462 $1,134,462 $1,134,462 Sales and Services Not Itemized $1,134,462 $1,134,462 $1,134,462 TOTAL PUBLIC FUNDS $23,063,416 $23,098,289 $24,031,577 ~~ S~4% 1 eealribatiea FBie fer theleaehers' heollh beRelil ploR fer Fiseol ear lQlQ is eoleololed b..ed OR 18 oRd fer lhe slele Olllfll&}ees heolth beRelilplaa fer Fiseol Veor lQIQ is eoleololed b"'ed OR lllfiS% Whe,..., the DepoFimeRiof CeBIBIUniey Heollh is lhe sale 'dllliRisiFBior of lhe S - Heolth Renelil Pion fer parposes of eolleeling CQRR' prellliaiRS RRII pre'l'idiHg medieol eeRiiRBotioa ee"eFOge parsaonlle federol CQRR' lo"'l oad wheFeR51lhe Amerieea Reee 1'3 ead Rein esiRIOnt .'.el of 111419 CQRR PrellliHIB Redllelien FBles re~aire the DepoFimeRiof Cemlllllnit, lleolth Ia pro ide CQRR' eruge to eerleill "l.ssisleaee Eligibleladi..idaols" apen reeei'l'ing eoiJ ~S% of CQBIL<\. premiam poymeRI from saeh iRdi 1dllolsl lherefere, lhe rellllliaing fiS% of the SIIBP CQIIR premiam isle be reeoaped *elasheiJ bJ DCIIos the sole CQRRA .'.dllliaistFOier of SIIBP threa~h odjaslmeais to DCII POl FOII!Hes Section 18: Corrections, Department of Section Total - Continuation TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Intergovernmental Transfers Rebates, Refunds, and Reimbursements $1,157,668,132 $!,157,668,132 $5,889,638 $5,889,638 $41,455,595 $9,599,502 $3,219 $1,157,668,!32 $1,157,668,132 $5,889,638 $5,889,638 $41,455,595 $9,599,502 $3,219 $1,157,668,132 $1,157,668,132 $5,889,638 $5,889,638 $41,455,595 $9,599,502 $3,219 $1,!57,668,132 $1,!57,668,132 $5,889,638 $5,889,638 $41,455,595 $9,599,502 $3,219 Page 96 of 330 Drafted by Senate Budget and Evaluation Office HB 119 and Services TOTAL INTRA-STATE GOVERNMENT TRANSFERS Agency Funds Transfers TOTAL PUBLIC FUNDS TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS American Recovery and Reinvestment Act of 2009 Federal Funds Not Itemized TOTAL AGENCY FUNDS Intergovernmental Transfers Rebates, Refunds, and Reimbursements Royalties and Rents Sales and Services TOTAL INTRA-STATE GOVERNMENT TRANSFERS Agency Funds Transfers TOTAL PUBLIC FUNDS $3,406,391 $3,406,391 $28,446,483 $28,446,483 $28,446,483 $28,446,483 $956,324 $956,324 $956,324 $956,324 $956,324 $956,324 $956,324 $956,324 $1,205,969,689 $1,205,969,689 $1,205,969,689 $1,205,969,689 Section Total - Final $973,775,702 $971,876,888 $994,362,255 $973,775,702 $971,876,888 $994,362,255 $103,124,312 $103,124,312 $103,124,312 $97,234,674 $97,234,674 $97,234.674 $5,889,638 $5,889,638 $5,889,638 $39,835,742 $39,835,742 $39,835,742 $9,599,502 $9,599,502 $9,599,502 $3,219 $3,219 $3,219 $655,104 $655,104 $655,104 $29,577,917 $29,577,917 $29,577,917 $956,324 $956,324 $956,324 $956,324 $956,324 $956,324 $1,117,692,080 $1,115,793,266 $1 '138,278,633 $986,640,067 $986,640,067 $103,124,312 $97,234,674 $5,889,638 $39,835,742 $9,599,502 $3,219 $655,104 $29,577,917 $956,324 $956,324 $1,130,556,445 Bainbridge Probation Substance Abuse Treatment Center Continuation Budget The purpose of this appropriation is to provide a sanctioning option for probationers who require more security and supervision than provided by regular community supervision. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Fund Not Itemized TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $6,408,425 $6,408,425 $20,743 $20,743 $172,046 $172,046 $172,046 $6,601,214 $6,408,425 $6,408,425 $20,743 $20,743 $172,046 $172,046 $172,046 $6,601,214 $6,408,425 $6,408,425 $20,743 $20,743 $172,046 $172,046 $172,046 $6,601,214 $6,408,425 $6,408,425 $20,743 $20,743 $172,046 $172,046 $172,046 $6,601.214 81.1 Defer the FY09 cost of living adjustment. State General Funds ($45,348) ($45,348) ($45,348) ($45,348) 81.2 Defer structure adjustments to the statewide salary plan. State General Funds ($2,752) ($2,752) ($2,752) ($2,752) 81.3 Defer special adjustments to selected job classes. State General Funds ($23,217) ($23,217) ($23,217) ($23,217) 81.4 Defer the special pay raise received for correctional officers to address recruitment, retention, and compression issues. State General Funds ($32,681) ($32,681) ($32,681) ($32,681) 81.5 Reduce funds to reflect the adjustment in the employer share of State Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($123,123) ($106,396) ill) $0 81.6 1ncreasefunds to reallocate expenses resulting from the Georgia Technology Autharity (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $1,136 $1,136 $1,136 $1,136 81.7 Reduce funds through operational efficiencies, various energy saving measures, and restructured staffing patterns. State General Funds ($136,308) ($136,308) ($136,308) ($136,308) 81.99 CC: The purpose of this appropriation is to provide housing, academic education, counseling, and substance abuse treatment for probationers who require more security and supervision than provided by regular community supervision. Senate: The purpose ofthis appropriation is to provide housing, academic education, counseling, and substance abuse treatment for probationers who require more security and supervision than provided by regular community supervision. State General Funds ill) $0 5/28/2009 Page 97 of 330 Drafted by Senate Budget and Evaluation Office HB 119 'The purpose ofthis appropriation is to provide housing, academic education, counseling, and substance abuse treatment for probationers who require more security and supervision than provided by regular community supervision. TOTALSTATEFUNDS $6,046,132 $6,062,859 $6,169,255 $6,169,255 State General Funds $6,046,132 $6,062,859 $6,169,255 $6,169,255 TOTAL FEDERAL FUNDS $20,743 $20,743 $20,743 $20,743 Federal Funds Not Itemized $20,743 $20,743 $20,743 $20,743 TOTALAGENCYFUNDS $172,046 $172,046 $172,046 $172,046 Sales and Services $172,046 $172,046 $172,046 $172,046 Sales and Services Not Itemized $172,046 $172,046 $172,046 $172,046 TOTAL PUBLIC FUNDS $6,238,921 $6,255,648 $6,362,044 $6,362,044 County Jail Subsidy Continuation Budget The purpose ofthis appropriation is to reimburse counties for the costs of incarcerating state prisoners in their local facilities. TOTALSTATEFUNDS $6,1%,724 $6,196,724 $6,1%,724 State General Funds TOTAL PUBUC FUNDS $6,196,724 $6,1%,724 $6,1%,724 $6,196,724 $6,196,724 $6,196,724 $6,1%,724 $6,1%,724 $6,196,724 82.1 Transfer funds from the Offender Management program. State General Funds $1,400,000 $1,400,000 $1,400,000 82.99 CC: The purpose of this appropriation is to reimburse counties for the costs of incarcerating state prisoners in their local facilities after sentencing. Senate: The purpose ofthis appropriation is to reimburse counties for the costs ofincarcerating state prisoners in their local facilities after sentencing. State General Funds $0 $0 .-.a~~J}I'~h-;:r;l:,~~..~,;' ;; ~ ,;';. .:d~,,._;'~,UIJ~;;"~~;\~::~sksk The purpose ofthis appropriation is to reimburse counties for the costs of incarcerating state prisoners in their local facilities after sentencing. TOTALSTATEFUNDS $6,196,724 $7,596,724 $7,596,724 $7,596,724 State General Funds $6,1%,724 $7,596,724 $7.5%,724 $7,596,724 TOTAL PUBLIC FUNDS $6,1%,724 $7.596,724 $7,596,724 $7,5%,724 Departmental Administration Continuation Budget The purpose ofthis appropriation is to protect and serve the citizens of Georgia by providing an effective and efficient department that administers a balanced correctional system. TOTAL STATE FUNDS State Genera] Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Rebates, Refunds, and Reimbursements Rebates, Refunds, and Reimbursements Not Itemized Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $55,017,209 $55,017,209 $2,462,251 $2,462,251 $102,491 $3,219 $3,219 $99,272 $99,272 $57,581,951 $55,017,209 $55,017,209 $2,462,251 $2,462,251 $102,491 $3,219 $3,219 $99,272 $99,272 $57,581,951 $55,017,209 $55,017,209 $2,462,251 $2,462,251 $102,491 $3,219 $3,219 $99,272 $99,272 $57,581,951 $55,017,209 $55,017,209 $2,462,251 $2,462,251 $102,491 $3,219 $3,219 $99,272 $99,272 $57,581,951 83.1 Defer the FY09 cost of living adjustment. State General Funds ($480,338) ($480,338) ($480,338) ($480,338) 83.2 Defer structure adjustments to the statewide salary plan. State General Funds ($29,!52) ($29,152) ($29,152) ($29,152) 83.3 Defer special adjustments to selected job classes. State General Funds ($6,805) ($6,805) ($6,805) ($6,805) 83.4 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($1,219,523) ($!,()53,843) $0 $0 Page 98 of 330 Drafted by Senate Budget and Evaluation Office ... HB 119 83.5 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. (CC:Utilize GTA reserves to fund the remaining amount needed) State General Funds $8,422,296 $8,422,296 $8,422,296, ' ,U.llllD 83.6 Eliminate funds from the four Regional Training Academies and consolidate training activities to the Tift College campus. State General Funds ($1,738,398) ($1,738,398) ($1,738,398) ($1,738,398) 83.7 Reduce funds from the communications center through the use of updated technology. State General Funds ($361,757) ($361,757) ($361,757) ($361,757) 83.8 Reduce funds from various contracts including those for consulting and special projects that will be delayed for the long-term. State General Funds ($260, 100) ($260,1 00) ($260,1 00) ($260,1 00) 83.9 Reduce funds through operational efficiencies, various energy saving measures, and restructured staffing patterns. State General Funds ($1,741,850) ($1,741,850) ($1,741,850) ($1,741,850) 83.10 Reduce funds through a shift in staffing patterns for hourly chaplains, counselors, secretaries, and clerks. State General Funds ($453,022) ($453,022) ($453,022) ($453,Q22) 83.11 Increase funds for costs associated with the move ofthe Georgia Corrections Academy from the Georgia Public Safety Training Center to the Tift Academy. State General Funds $803,902 $803.902 $803,902 $803,902 83.12 Reduce funds and delay the opening of the Dublin Transitional Center (TC). State General Funds ($3,405) ($3,405) ($3,405) ($3,405) 83.13 Reduce funds designated for vehicle purchases. State General Funds ($412,720) ($412,720) ($412,720) ($412,720) 83.14 Increase funds for two months ofoperating costs for the fast-track bed expansion at Smith State Prison (SP) and six months of operating costs for the fast-track bed expansion at Valdosta SP. State General Funds $12,853 $12,853 $12,853 $12,853 83.15 Increase funds for twelve months of operating costs for the fast-track bed expansions at Hays SP, Coastal SP, andWareSP. State General Funds $21,434 $21,434 $21,434 $21,434 83.16 Reduce merit system assessments from $147 to $137 per position. State General Funds ($296,054) ($296,054) State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Rebates, Refunds, and Reimbursements Rebates, Refunds, and Reimbursements Not Itemized Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $57,570,624 $57,570,624 $2,462,251 $2,462,251 $102,491 $3,219 $3,219 $99,272 $99,272 $60,135,366 $57,440,250 $57,440,250 $2,462.251 $2,462,251 $102,491 $3,219 $3,219 $99,272 $99,272 $60,004,992 $58,494,093 $58,494,093 $2,462,251 $2,462,251 $102,491 $3,219 $3,219 $99,272 $99,272 $61,058,835 $54,271,797 $54,271,797 $2,462,251 $2,462,251 $102,491 $3,219 $3,219 $99,272 $99,272 $56,836,539 Detention Centers Continuation Budget The purpose of this appropriation is to provide a sanctioning option for probationers who require more security or supervision than provided by regular community supervision or a diversion center. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Intergovernmental Transfers Intergovernmental Transfers Not Itemized Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $46,960,470 $46,960,470 $671,975 $671,975 $6,019,327 $16,491 $16,491 $6,002,836 $6,002,836 $53,651,772 $46,960,470 $46,960,470 $671,975 $671,975 $6,019,327 $16,491 $16,491 $6,002,836 $6,002,836 $53,651,772 $46,960,470 $46,960,470 $671,975 $671,975 $6,019,327 $16,491 $16,491 $6,002,836 $6,002,836 $53,651.772 $46,960,470 $46,960,470 $671,975 $671,975 $6,019,327 $16,491 $16,491 $6,002,836 $6,002,836 $53,651,772 84.1 Defer the FY09 cost of living adjustment. State General Funds ($553,120) ($553,120) ($553,120) ($553,120) 5/28/2009 Page 99 of 330 Drafted by Senate Budget and Evaluation Office HB119 84.2 Defer structure adjustments to the statewide salary plan. State General Funds ($33,570) ($33,570) ($33,570) ($33,570) 84.3 Defer special adjustments to selected job classes. State General Funds ($258,988) ($258,988) ($258,988) ($258,988) 84.4 Defer the special pay raise received for correctional officers to address recruitment, retention, and compression issues. State General Funds ($441l,587) ($448,587) ($448,587) ($448,587) 84.5 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions/rom 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost of the plan) State General Funds ($1,246,177) ($!,076,'876) $0 $0 84.6 Increase funds to reallocate expenses resulting from the Georgia Technology Autharity (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $306,052 $306,052 $306,052 $306,052 84.7 Reduce funds by closing the I. W. Davis Probation Detention Center (PDC) and the Terrell PDC, as well as another PDC based on reduced demand resulting from legislation changing the calculation of time-served. State General Funds ($5,816,109) ($5,816,109) ($5,816,109) ($5,816,109) 84.8 Transfer funds to the Transitional Center program due to the remissioning ofone unit at the Emanuel PDC to a Transitional Center. State General Funds ($2,314,792) ($2,314,792) ($2,314,792) ($2,314,792) 84.9 Transfer funds to the State Prisons program due to the remissioning of the West Central PDC to a Pre-Release Center. State General Funds ($2,613,787) ($2,613,787) ($2,613,787) ($2,613,787) 84.10 Reduce funds through operational efficiencies, various energy saving measures, and restructured staffing patterns. State General Funds ($!,466,790) ($1,466,790) ($1,466,790) ($1,466,790) 84.99 CC: The purpose of this appropriation is to provide hausing, academic education, vocational training, work details, counseling, and substance abuse treatment for probationers who require more security or supervision than provided by regular community supervision. Senate: The purpose ofthis appropriation is to provide housing, academic education, vocational training, work details, counseling, and substance abuse treatment for probationers wha require more security or supervision than provided by regular community supervision. State General Funds $0 $0 require more security or supervision than provided by regular community supervision. $32,514,602 $32,683,903 $33,760,779 State General Funds $32,514,602 $32,683,903 $33,760,779 TOTAL FEDERAL FUNDS $671,975 $671,975 $671,975 Federal Fonds Notltemized $671 ,975 $671,975 $671,975 TOTAL AGENCY FUNDS $6,019,327 $6,019,327 $6,019,327 Intergovernmental Transfers $16,491 $16,491 $16,491 Intergovernmental Transfers Not Itemized $16,491 $16,491 $16,491 Sales and Services $6,002,836 $6,002,836 $6,002,836 Sales and Services Not Itemized $6,002,836 $6,002,836 $6,002,836 TOTAL PUBLIC FUNDS $39,205,904 $39,375,205 $40,452,081 $33,760,779 $33,760,779 $671,975 $671,975 $6,019,327 $16,491 $16,491 $6,002,836 $6,002,836 $40,452,081 Food and Farm Operations Continuation Budget The purpose ofthis appropriation is to raise crops and livestock, and produce dairy items used in preparing meals for offenders. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $14,017,358 $14,017,358 $2,100,000 $2,100,000 $2,100,000 $16,117,358 $14,017,358 $14,017,358 $2,100.000 $2,100,000 $2,100,000 $16,117,358 $14,017,358 $14,017,358 $2,100,000 $2,100,000 $2,100,000 $16,117,358 $14,017,358 $14,017,358 $2,100,000 $2,100,000 $2,100,000 $16,117,358 85.1 Defer the FY09 cost of living adjustment. State General Funds ($63,254) ($63,254) ($63,254) ($63,254) Page I00 of 330 Drafted by Senate Budget and Evaluation Office ..... HB 119 85.2 Defer structure adjustments to the statewide salary plan. State General Funds 85.3 Defer special adjustments to selected job classes. ($3,839) ($3,839) ($3,839) ($3,839) State General Funds ($10,407) ($10,407) ($10,407) 85.4 Defer the special pay raise received for correctional officers to address recruitment, retention, and compression issues. ($10,407) State General Funds ($2,686) ($2,686) ($2,686) ($2,686) 85.5 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($180,563) ($156,032) $(! $0 85.6 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $56,959 $56,959 $56,959 $56,959 85.7 Increase funds for start-up costs associated with the 256fast-track bed expansion at Telfair State Prison (SP). State General Funds $16,927 $16,927 $16,927 $16,927 85.8 Reduce funds through operational efficiencies, various energy saving measures, and restructured staffing patterns. State General Funds ($385,926) ($385,926) ($385,926) ($385,926) 85.9 Increase funds for costs associated with the move ofthe Georgia Corrections Academy from the Georgia Public Safety Training Center to the Tift Academy. State General Funds $602,285 $602,285 $602.285 $602,285 85.10 Reduce funds and delay the opening ofthe Dublin Transitional Center (TC). State General Funds ($2,763) ($2,763) ($2,763) ($2,763) 85.11 Increase funds for two months ofoperating costs for the fast-track bed expansion at Smith SP and six months of operating costs for the fast-track bed expansion at Valdosta SP. State General Funds $34,227 $34,227 $34,227 $34,227 85.12 Increase funds for twelve months operating costs for the fast-track bed expansions at Hays SP, Coastal SP, and WareSP. State General Funds $63,659 $63,659 $63,659 $63,659 85.13 Reduce funds received in HB990 (FY09G) for startup costs for the fast track bed expansions at Coastal SP, Hays SP, and Ware SP. (CC:Reduce funds from operations) State General Funds l$50,782} ($50,782) 85.99 CC: The purpose of this appropriation is to manage timber, raise crops and livestock, and produce dairy items used in preparing meals for offenders. Senate: The purpose of this appropriation is to manage timber, raise crops and livestock, and produce dairy items used in preparing meals for offenders. State General Funds $0 $0 '"" ,~, ~, "_,,~ '~ _,, '"- ,, , = .,~~~,~~~~~:;~:~:~~~~:~~i~-lflllllri!~~!~~v:~ The purpose ofthis appropriation is to manage timber, raise crops and livestock, and produce dairy items used in preparing meals for offenders. TOTAL STATE FUNDS $14,141,977 $14,166,508 $14,271,758 $14,271,758 State General Funds $14,141,977 $14.166,508 $14,271,758 $14,271,758 TOTAL AGENCY FUNDS $2,100,000 $2,100,000 $2,100,000 $2,100,000 Sales and Services $2,100,000 $2,100,000 $2,100,000 $2,100,000 Sales and Services Not Itemized $2,100,000 $2,100,000 $2,100,000 $2,100,000 TOTAL PUBLIC FUNDS $16,241,977 $16,266,508 $16,371,758 $16,371,758 Health Continuation Budget The purpose of this appropriation is to provide the required constitutional level ofhealth care to the inmates ofthe correctional system in the most cost effective and humane manner possible. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $218,169,039 $218,169,039 $8,390,000 $8,390,000 $8,390,000 $226,559,039 $218,169,039 $218,169,039 $8,390,000 $8,390,000 $8,390,000 $226,559,039 $218,169,039 $218,169,039 $8,390,000 $8,390,000 $8,390,000 $226,559,039 $218,169,039 $218,169,039 $8,390,000 $8,390,000 $8,390,000 $226,559,039 5/28/2009 Page 101 of330 Drafted by HB 119 86.1 Defer the FY09 cost ofliving adjustment. State General Funds ($166.174) ($166,174) ($166,174) ($166,174) 86.2 Defer structure adjustments to the statewide salary plan. State General Funds ($10,085) ($10,085) ($10,085) ($10,085) 86.3 Reducefunds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost ofthe plan) StateGeneralFunds ($417,431) ($360,720) $0 $0 86.4 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $27.996 $27,996 $27,996 $27.996 86.5 Increase funds for two months of operating costs for the fast-track bed expansion at Smith State Prison (SP) and six months ofoperating costs for the fast-track bed expansion at Valdosta SP. State General Funds $827,314 $827,314 $827,314 $827,314 86.6 Increase funds for twelve months ofoperating costs for the fast-track bed expansions at Hays SP, Coastal SP, andWareSP. State General Funds $1,541,333 $1,541,333 $1,541,333 $1,541,333 86.7 Reduce funds through operational efficiencies, various energy saving measures, and restructured staffing patterns. State General Funds ($2,142,449) ($2,142,449) ($2,142,449) ($2,142,449) 86.8 Increase funds for start-up costs associated with the 256 fast-track bed expansion at Telfair SP. State General Funds $18,390 $I 8,390 $18,390 $18,390 86.9 Reduce funds and delay the opening ofthe Dublin Transitional Center (TC). State General Funds ($781,583) ($781,583) ($781,583) ($781,583) 86.10 Increase funds for inmate health care. State General Funds $1,300,000 $1,300,000 $1,300,000 $1,300,000 86.11 Reduce funds from emergent care due cost savings from HB350 (2009 Session). State General Funds ($4,600,000) ($4,600,000) ($4,600,000) 86.12 Reduce funds received in HB990 (FY09G) for startup costs for the fast track bed expansions at Coastal SP, Hays SP, and Ware SP. (CC:Reduce funds from operations) State General Funds ($54,120) ($S4.0IZ:) 86.99 CC: The purpose ofthis appropriation is to provide the required constitutional level ofphysical, dental, and mental health care to all inmates ofthe state correctional system. Senate: The purpose ofthis appropriation is to provide the required constitutional level ofphysical, dental, and mental health care to all inmates ofthe state correctional system. State General Funds 11111RfGJ~~~,~~~:~~::,::!>:i~~~:,~::~t The purpose ofthis appropriation is state correctional system. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $0 $0 ,,~~~,)~1'{{},:',"~ :i,~it..,,litfi,, ~ .'}~,~- required constitutional/eve/ ofphysical, dental, and mental health care to all inmates ofthe $218,366,350 $218,366,350 $8,390,000 $8,390,000 $8,390,000 $226,756,350 $213,823,061 $213,823,061 $8,390,000 $8,390,000 $8,390,000 $222,213,061 $214,129,661 $214,129,661 $8,390,000 $8,390,000 $8,390,000 $222,519,661 $214,129,769 $214,129,769 $8,390,000 $8,390,000 $8,390,000 $222.519,769 Offender Management Continuation Budget The purpose ofthis appropriation is to provide cost effective correctional services that ensures public safety. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $44,612,613 $44,612,613 $30,000 $30,000 $30.000 $44,642,613 $44,612,613 $44,612,613 $30,000 $30,000 $30,000 $44,642,613 $44,612,613 $44,612,613 $30,000 $30,000 $30,000 $44,642,613 $44,612,613 $44,612,613 $30,000 $30,000 $30,000 $44,642,613 Page 102 of 330 Drafted by Senate Budget and Evaluation Office JIB 119 87.1 Defer the FY09 cost ofliving adjustment. State General Funds ($46,013) 87.2 Defer structure adjustments to the statewide salary plan. ($46,013) ($46,013) ($46,013) State General Funds ($2,793) ($2,793) ($2,793) ($2,793) 87.3 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost of the plan) State General Funds ($134,331} (J!~1)1 .SO $0 87.4 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $123,514 $123,514 $123,514 $123,514 87.5 Reduce funds by reducing the number ofCanine Units from thirty-one teams to seventeen teams. State General Funds ($78,782) ($78,782) ($78,782) ($78,782) 87.6 Eliminate funds and discontinue the Department's participation in two regional fugitive squads. State General Funds ($543,171) ($543,17I) ($543,171) ($543,171) 87.7 Reduce funds through operational efficiencies, various energy saving measures, and restructured staffing patterns. State General Funds ($180,808) ($180,808) ($180,808) ($180,808) 87.8 Transfer funds to the County Jail Subsidy program as a result ofmanaging bed space at County Co"ectional Institutions (CCI) at a 95% utilization rate. State General Funds ~~-- ($1,400,000) ($1,400,000) 87.99 CC: The purpose ofthis appropriation is to coordinate and operate the following agency wide support services to ensure public safety: canine units, the County Co"ectionallnstitutions program, Correctional Emergency Response Teams, inmate classification, inmate diagnostics, the jail coordination unit, the release and agreements unit, and tactical squads. Senate: The purpose of this appropriation is to coordinate and operate the following agency wide support services to ensure public safety: canine units, the County Co"ectional Institutions program, Co"ectional Emergency Response Teams, inmate classification, inmate diagnostics, the jail coordination unit, the release and agreements unit, and tactical squads. State General Funds $0 ......,llliiil'~~~ The purpose ofthis appropriation is to coordinate and operate the following agency wide support services to ensure public safety: canine units, the County Correctional Institutions program, Correctional Emergency Response Teams, inmate classification, inmate diagnostics, the jail coordination unit, the release and agreements unit, and tactical squads. TOTAL STATE FUNDS $43,750,229 $42,368,479 $42,484,560 $42,484,560 State General Funds $43,750,229 $42,368,479 $42,484,560 $42,484,560 TOTAL AGENCY FUNDS $30,000 $30,000 $30,000 $30,000 Sales and Services $30,000 $30,000 $30,000 $30,000 Sales and Services Not Itemized $30,000 $30,000 $30,000 $30,000 TOTAL PUBLIC FUNDS $43,780,229 $42,398,479 $42,514,560 $42,514,560 Parole Revocation Centers The purpose ofthis appropriation is to provide a sanction for parole violations. Continuation Budget TOTAL STATE FUNDS State General Funds TOTALFEDERALFUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $4,658,760 $4,658,760 $10,510 $10,510 $405,000 $405,000 $405,000 $5,074,270 $4,658,760 $4,658,760 $10,510 $10,510 $405,000 $405,000 $405,000 $5,074,270 $4,658,760 $4,658,760 $10,510 $10,510 $405,000 $405,000 $405,000 $5,074,270 88.1 Defer the FY09 cost ofliving adjustment. State General Funds 88.2 Defer structure adjustments to the statewide salary plan. State General Funds ($48,073) ($2,918) ($48,073) ($2,918) ($48,073) ($2,918) $4,658,760 $4,658,760 $10,510 $10,510 $405,000 $405,000 $405,000 $5,074,270 ($48,073) ($2,918) 5/2812009 Page 103 of330 Drafted by Senate Budget and Evaluation Office HB119 88.3 Defer special adjustments to selected job classes. State General Funds ($24,818) ($24,818) ($24,818) ($24,818) 88.4 Defer the special pay raise received for correctional officers to address recruitment, retention, and compression issues. State General Funds ($lll,028) ($111,028) ($111,028) ($111,028) 88.5 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($126,585) i,, ($1ll!t,388) $fi $0 88.6 Increase funds to reallocate expenses resulting from the Georgia Technology Autharity (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $35,593 $35,593 $35,593 $35,593 88.7 Reduce funds through operational efficiencies, various energy saving measures, and restructured staffing patterns. State General Funds ($145,561) ($145,561) ($145,561) ($145,561) 88.8 Reduce funds through a shift in staffing patterns for haurly chaplains, counselors, secretaries, and clerks. State General Funds ($18,476) ($18,476) ($18,476) ($18,476) 88.99 CC: The purpose ofthis appropriation is to provide hausing, academic education, vocational training, work details, counseling, and substance abuse treatment for parole violators in a secure and supervised setting. ....Senate: The purpose ofthis appropriation is to provide hausing, academic education, vocational training, work details, counseling, and substance abuse treatment for parole violators in a secure and supervised setting. State General Funds $0 $0 ~'" ~ ,- , .~ -~ ~,,, i,i,I\ IHs~~; ~-~ ~2~ 2t~l~-~~ :f~i~11 fR" ~,0~~1~8 ~i'f:~!~ 'l~~-~ The purpose ofthis appropriation is to provide housing, academic education, vocational training, work details, counseling, and substance abuse treatment for parole violators in a secure and supervised setting. TOTAL STATE FUNDS $4,216,894 $4,234,091 $4,343,479 $4,343,479 State General Funds $4,216,894 $4,234,091 $4,343,479 $4,343,479 TOTAL FEDERAL FUNDS $10,510 $10,510 $10,510 $10,510 Federal Funds Not Itemized $10,510 $10,510 $10,510 $10,510 TOTAL AGENCY FUNDS $405,000 $405,000 $405,000 $405,000 Sales and Services $405,000 $405,000 $405,000 $405,000 Sales and Services Not Itemized $405,000 $405,000 $405,000 $405,000 TOTAL PUBLIC FUNDS $4,632,404 $4,649,601 $4,758,989 $4,758,989 Private Prisons Continuation Budget The purpose ofthis appropriation is to provide cost effective correctional services that ensure public safety. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $85,297,250 $85,297,250 $85,297,250 $85,297,250 $85,297,250 $85,297,250 $85,297,250 $85,297,250 $85,297,250 $85,297,250 $85,297,250 $85,297,250 89.1 Increase funds to annualize the 750 private prison bed expansion. (Gov Rev and H:Reducefunds by $10,787,675 to reflect the revised revenue estimateJ(S and CC:Increase funds to make provisions for extended ramp-up times) State General Funds $1,000,000 $1,000,000 $7,000,000 $3,500;0011 89.2 Reduce funds received in HB990 (FY09G)for the Consumer Price Index (CPT) increase. (H:Utilize $1,004,000 of existing private prison expansion funding for CPI reduction and $I,004,000 for the expansion RFP)(S:Utilize $2,080,000 for the expansion RFP)(CC:Utilize $2,080,000 for a CPI adjustment for private prisons) State General Funds ($2,017,747) ($2,017,747) ($2,017,747) ($2,017,747) 89.99 CC: The purpose of this appropriation is to contract with private companies to provide cost effective prison facilities that ensure public safety. Senate: The purpose ofthis appropriation is to contract with private companies to provide cost effective prison facilities that ensure public safety. State General Funds $0 $0 HB 119 ... I TOTAL STATE FUNDS State General Funds - - w TOTAL PUBLIC FUNDS $84,279,503 $84,279,503 $84,279,503 $84,279,503 $84,279,503 $84,279,503 $90,279,503 $90,279,503 $90,279,503 $86,779,503 $86,779,503 $86,779,503 Probation Diversion Centers Continuation Budget The purpose ofthis appropriation is to provide a residential sentencing option that allows offenders to continue to work in the community while receiving close supervision from correction.\ officials. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Royalties and Rents Royalties and Rents Not Itemized Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $7,628,790 $7,628,790 $3,105,003 $2,751,287 $2,751,287 $353,716 $353,716 $10,733,793 $7,628,790 $7,628,790 $3,105,003 $2,751,287 $2,751,287 $353,716 $353,716 $10,733,793 $7,628,790 $7,628,790 $3,105,003 $2,751,287 $2,751,287 $353,716 $353,716 $10,733,793 $7,628,790 $7,628,790 $3,105,003 $2,751,287 $2,751,287 $353,716 $353,716 $10,733,793 90.1 Defer the FY09 cost of living adjustment. State General Funds ($172,258) ($172,258) ($172,258) ($172,258) 90.2 Defer strncture adjustments to the statewide salary plan. State General Funds ($10,455) ($10,455) ($10,455) ($10,455) 90.3 Defer the special adjustments to selected job classes. State General Funds ($47,634) ($47,634) ($47,634) ($47,634) 90.4 Defer the special pay raise received for correctional officers to address recrnitment, retention, and compression issues. State General Funds ($61,334) ($61,334) ($61,334) ($61,334) 90.5 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost of the plan) State General Funds $0 {$~~ . $d $0 90.6 Eliminate funds and close the remaining four Probation Diversion Centers (DC). State General Funds Royalties and Rents Not Itentized Sales and Services Not Itentized TOTALPUBLICFUNDS ($3,158,730) ($2,751,287) ($353,716) ($6,263,733) ($3,158,730) ($2,751,287) ($353,716) ($6,263,733) ($3,158,730) ($2,751,287) ($353,716) ($6,263,733) ($3,158,730) ($2,751,287) ($353,716) ($6,263,733) 90.7 Transfer funds to the Probation Supervision program to open six new Day Reporting Centers (DRC) and annualize the costs for Gainesville DRC, Atlanta DRC, and Waycross DRC. State General Funds ($3,875,323) ($3,875,323) ($3,875,323) ($3,875,323) 90.8 Transfer funds to the Transitional Centers program due to the remissioning ofthe Clayton DC to a Transitional Center. State General Funds ($78,764) ($78,764) ($78,764) ($78,764) 90.9 Eliminate remaining funds. State General Funds '($~,l~l ($224.2~) .. -~~~~w41~~It~~~~T'" ~. . ~" ...... The purpose ofthis appropriation is to provide a residential sentencing option that allows offenders to continue to work in the community while receiving close supervision from corrections officials. TOTAL STATE FUNDS $224,292 State General Funds $224,292 TOTAL PUBLIC FUNDS $224,292 Probation Supervision The purpose ofthis appropriation is to supervise probationers. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBUC FUNDS Continuation Budget $86,521,774 $86,521,774 $60,032 $60,032 $159,114 $159,114 $159,114 $86,740,920 $86,521,774 $86,521,774 $60,032 $60,032 $159,114 $159,114 $159,114 $86,740,920 $86,521,774 $86,521,774 $60,032 $60,032 $159,114 $159,114 $159,114 $86,740,920 $86,521,774 $86,521,774 $60,032 $60,032 $159,114 $159,114 $159,114 $86,740,920 5/28/2009 Page I05 of 330 Drafted by Senate Budget and Evaluation Office HB119 91.1 Defer the FY09 cost ofliving adjustment. State General Funds ($836,830) ($836,830) ($836,830) ($836,830) 91.2 Defer structure adjustments to the statewide salary plan. State General Funds ($50,788) ($50,788) ($50,788) ($50,788) 91.3 Defer the special pay raise received for correctional officers to address recruitment, retention, and compression issues. State General Funds ($448) ($448) ($448) ($448) 91.4 Reducefunds to reflect the adjustment in the employer share ofStale Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($2,700,685) ($l,!tl9,4&7) ~ $0 91.5 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $1,159,472 $1,159,472 $1,159,472 $1,159,472 91.6 Reducefunds through operational efficiencies, various energy saving measures, and restructured staffing patterns. State General Funds ($2,282,30 I) ($2,282,30l) ($2,282,30l) ($2,282,301) 91.7 Transfer funds from the Probation Diversion Centers program to open six new Day Reporting Centers (DRC) and annualize the costs ofGainesville DRC, Atlanta DRC, and Waycross DRC. State General Funds $3,875,323 $3,875,323 $3,875,323 $3,875,323 91.8 Reduce funds through a shift in staffing patterns for hourly chaplains, counselors, secretaries, and clerks. State General Funds ($4,859) ($4,859) ($4,859) ($4,859) 91.9 Reduce funds designated for vehicle purchases. State General Funds ($25,426) ($25,426) ($25,426) 91.10 Replacefunds to reflect the collection ofa new Day Reporting Center supervision fee. ($25,426) State General Funds Sales and Services Not Itemized TOTAL PUBUC FUNDS ($675,000) $1,485,150 $810,150 ($675,000) $1,485,150 $810,150 ($1,485.!50) $1,485,150 .$0 ($1,485,150) $1,485,150 $0 91.99 CC: The purpose ofthis appropriation is to supervise probationers in Day Reporting Centers, the Savannah Impact Program, intensive or specialized probation, and field supervision, as well as support the Georgia Commission on Family Violence. Senate: The purpose ofthis appropriation is to supervise probationers in Day Reporting Centers, the Savannah Impact Program, intensive or specialized probation, and field supervision, as well as support the Georgia Commission on Family Vialence. State General Funds . $0 $0 lliibtl,CBI'IJ>II~tllllllliiiil~lllllilllllll.il'l~,;~.~...;;::rll The purpose of this appropriation is to supervise probationers in Day Reporting Centers, the Savannah Impact Program, intensive or specialized probation, and field supervision, as well as support the Georgia Commission on Family Violence. TOTAL STATE FUNDS $84,980,232 $85,571,430 $86,870,767 $86,870,767 State General Funds $84,980,232 $85,571,430 $86,870,767 $86,870,767 TOTAL FEDERAL FUNDS $60,032 $60,032 $60,032 $60,032 Federal Funda Not Itemized $60,032 $60,032 $60,032 $60,032 TOTALAGENCYFUNDS $1,644,264 $1,644,264 $1,644,264 $1,644,264 Sales and Services $1,644,264 $1,644,264 $1,644,264 $1,644,264 Sales and Services Not Itemized $1,644,264 $1,644,264 $1,644,264 $1,644,264 TOTAL PUBLIC FUNDS $86,684,528 $87,275,726 $88,575,063 $88,575,063 State Prisons Continuation Budget The purpose ofthis appropriation is to house violent or repeat criminals, or nonviolent inmates who have exhausted all other forms of punishment. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Intergovernmental Transfers Intergovernmental Transfers Not Itemized $553,749,700 $553,749,700 $2,664,127 $2,664,127 $20,972,614 $9,583,011 $9,583,011 $553,749,700 $553,749,700 $2,664,127 $2,664,127 $20,972,614 $9,583,011 $9,583,011 $553,749,700 $553,749,700 $2,664,127 $2,664,127 $20,972,614 $9,583,011 $9,583,011 $553,749,700 $553,749,700 $2,664,127 $2,664,127 $20,972,614 $9,583,011 $9,583,011 Page l06 of 330 Drafted by Senate Budget and Evaluation Office ,._!*!!!~~~,,~&~&~J!!~I~M~i;A~!JN!!!iE!i"!!M!!_!!!!k!!! HB 119 _ _ _ _ _. , ,_ _ _ _ _ _ _ iW~-~~*"fu'!ltt HJM-U!W.t~\irrmt Royalties and Rents Royalties and Rents Not Itemized Sales and Services Sales and Services Not ltentized TOT ALINTRA-STATE GOVERNMENT TRANSFERS Agency Funds Transfers Agency Fund Transfers Not Itemized TOTAL PUBLIC FUNDS $655,104 $655,104 $10,734,499 $10,734,499 $725,196 $725,196 $725,196 $578,111,637 $655,104 $655,104 $10,734,499 $10,734,499 $725,196 $725,196 $725,196 $578,111,637 $655,104 $655,104 $10,734,499 $10,734,499 $725,196 $725,196 $725,196 $578,111,637 $655,104 $655,104 $10,734,499 $10,734,499 $725,196 $725,196 $725,196 $578,111,637 92.1 Defer the FY09 cost of living adjustment. State General Funds ($5,281,438) ($5,281,438) ($5,281,438) ($5,281,438) 92.2 Defer structure adjustments to the statewide salary plan. State General Funds ($320,537) ($320,537) ($320,537) ($320,537) 92.3 Defer special adjustments to selected job classes. State General Funds ($2,673,526) ($2,673,526) ($2,673,526) ($2,673.526) 92.4 Defer the special pay raise received for correctional officers to address recruitment, retention, and compression issues. State General Funds ($3,657,640) ($3,657,640) ($3,657,640) ($3,657,640) 92.5 Reduce funds to reflect the adjustment in the employer share of State Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($15,085,940) {$13,()36,415) $0 $0 92.6 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $3,007,652 $3,007,652 $3,007,652 $3,007,652 92.7 Reduce funds from Academic Education. State General Funds ($331,320) ($331,320) ($331,320) ($331,320) 92.8 Reduce funds from Vocational Education. State General Funds ($116,751) ($116,751) ($116,751) ($116,751) 92.9 Increase funds for two months of operating costs for the fast-track bed expansion at Smith State Prison (SP) and six months ofoperating costs for the fast-track bed expansion at Valdosta SP. State General Funds $1,534,831 $1,534,831 $1,534,831 $1,534,831 92.10 Reduce funds and close Homerville SP, Rivers SP, Milan SP, Wayne SP, West Georgia Boot Camp, and Pelham Pre-Release Center. State General Funds ($24,555,581) ($24,555.581) ($24,555,581) ($24,555,581) 92.11 Increase funds for twelve months of operating costs for the fast-track bed expansions at Hays SP, Coastal SP, andWareSP. State General Funds $2,137,402 $2,137,402 $2,137,402 $2,137,402 92.12 Transfer funds from the Detention Center program due to the remissioning ofthe West Central Probation Detention Center to a Pre-Release Center. State General Funds $2,613,787 $2,613,787 $2,613,787 $2,613,787 92.13 Reduce funds from fire services and eliminate seven central staffpositions. State General Funds ($615,438) ($615,438) $0 $0 92.14 Increase funds for start-up costs associated with the 256 fast-track bed expansion at Telfair SP. State General Funds $812,970 $812,970 $812,970 $812,970 92.15 Reduce funds and the number of Canine Units from thirty-one teams to seventeen teams. State General Funds ($450,984) ($450,984) ($450,984) ($450,984) 92.16 Reduce funds by limiting the use ofsecurity overtime. State General Funds ($4,342,733) ($4,342,733) ($4,342,733) ($4,342,733) 92.17 Reduce funds through operational efficiencies, various energy saving measures, and restructured staffing panerns. State General Funds ($15,623,852) ($15,623,852) ($15,623,852) ($15,623,852) 92.18 Increase funds for costs associated with the move of the Georgia Corrections Academyfrom the Georgia Public Safety Training Center to the Tift Academy. State General Funds $1,337,363 $1,337,363 $1,337,363 $1,337,363 92.19 Reduce funds through a shift in staffing patterns for hourly chaplains, counselars, secretaries, and clerks. State General Funds ($593,283) ($593,283) ($593,283) ($593,283) 5/28/2009 Page 107 of330 Drafted by Senate Budget and Evaluation Office HB119 I 92.20 Recognize funds from the American Recovery and Reinvestment Act of 2009. State General Funds American Recovery and Reinvestment Act of 2009 TOTALPUBLICFUNDS ($97,234,674) $97,234,674 $0 ($97,234,674) $97,234,674 $0 ($97 ,234,674) $97.234,674 $0 ($97 ,234,674) $97,234,674 $0 92.21 Reduce funds received in HB990 (FY09G) for startup costs for the fast track bed expansions at Coastal SP, Hays SP, and Ware SP. (CC:Reducefundsfrom operations) State General Funds ($2,055,273) ($2,055,273) 92.99 CC: The purpose ofthis appropriation is to provide housing, academic education, religious support, vocational training, counseling, and substance abuse treatment for violent and/or repeat offenders, or nonviolent offenders who have exhausted all other forms ofpunishment in a secure, well supervised setting; to assist in the reentry of these offenders back into society through the use ofPre-Release Centers; and to provide fire services and work details to the Department, state agencies, and local communities. Senate: The purpose ofthis appropriation is to provide housing, academic education, religious support, vocational training, counseling, and substance abuse treatment for violent and/or repeat offenders, or nonviolent offenders who have exhausted all other forms ofpunishment in a secure, well supervised setting; to assist in the reentry of these offenders back into society through the use ofPre-Release Centers; and to provide fire services and work details to the Department, state agencies, and local communities. State General Funds .$() $0 supervised setting; to assist in the services and work details to the Department, state agencies, and local communities. TOTAL STATE FUNDS $394,310,008 State General Funds $394,310,008 TOTAL FEDERAL FUNDS $99,898,801 American Recovery and Reinvestment Act of 2009 $97,234,674 Federal Funds Not Itemized $2,664,127 TOTAL AGENCY FUNDS $20,972,614 Intergovernmental Transfers $9,583,011 Intergovernmental Transfers Not Itemized $9,583,011 Royalties and Rents $655,104 Royalties and Rents Not Itemized $655,104 Sales and Services $10,734,499 Sales and Services Not Itemized $10,734,499 TOTAL INTRA-STATE GOVERNMENT TRANSFERS $725,196 Agency Funds Transfers $725,196 Agency Fund Transfers Not Itemized $725,196 TOTAL PUBLIC FUNDS $515,906,619 $396,359,533 $396,359,533 $99,898,801 $97,234,674 $2,664,127 $20,972,614 $9,583,011 $9,583,011 $655,104 $655,104 $10,734,499 $10,734,499 $725,196 $725,196 $725,196 $517,956,144 $407,956,113 $407,956,113 $99,898,801 $97,234,674 $2,664,127 $20,972,614 $9,583,011 $9,583,011 $655,104 $655,104 $10,734,499 $10,734,499 $725,196 $725,196 $725,196 $529,552,724 $407,956,113 $407,956,113 $99,898,801 $97,234,674 $2,664,127 $20,972,614 $9,583,011 $9,583,011 $655,104 $655,104 $10,734,499 $10,734,499 $725,196 $725,196 $725,196 $529,552,724 Transitional Centers Continuation Budget The purpose ofthis appropriation is to provide "work release", allowing the inmate to obtain and maintain a paying job in the community while requiring him or her to conform to the structure of the center. TOTAL STATE FUNDS State General Funds TOTAL INTRA-STATE GOVERNMENT TRANSFERS Agency Funds Transfers Agency Fund Transfers Not Itemized TOTAL PUBLIC FUNDS $28,430,020 $28,430,020 $231,128 $231,128 $231,128 $28,661,148 $28,430,020 $28,430,020 $231,128 $231,128 $231,128 $28,661,148 $28,430,020 $28,430,020 $231,128 $231,128 $231,128 $28,661,148 $28,430,020 $28,430,020 $231,128 $231,128 $231,128 $28,661,148 93.1 Defer the FY09 cost of living adjustment. State General Funds ($249,618) ($249,618) ($249,618) ($249,618) 93.2 Defer structure adjustments to the statewide salary plan. State General Funds ($15,149) ($15,149) ($15,149) ($15,149) 93.3 Defer special adjustments to selected job classes. State General Funds ($99.272) ($99,272) ($99,272) ($99,272) 93.4 Defer the special pay raise received for correctional officers to address recruitment, retention, and compression issues. State General Funds ($162,512) ($162,512) ($162,512) ($162,512) 93.5 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to I6.567% )(H:Reduce funds to reflect an adjustment in the employer share of Page 108 of 330 Drafted by Senate Budget and Evaluation Office HB 119 W&MM State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost ofthe plan) State General Funds ($827,428) ($71S,lllti) <~ $0 93.6 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia JT (GAlT) outsourcing project. State General Funds $200,214 $200,214 $200,214 $200,214 93.7 Reduce funds and delay the opening of the Dublin Transitional Center (TC). State General Funds ($1,644,473) ($1,644,473) ($1,644,473) ($1,644,473) 93.8 Transfer funds from the Detention Centers program due to the remissioning ofthe Emanuel Probation Detention Center (PDC) to a Transitional Center. State General Funds $2,314,792 $2,314,792 $2,314,792 $2,314,792 93.9 Transfer funds from the Probation Diversion Centers program due to the remissioning ofthe Clayton Diversion Center to a Transitional Center. State General Funds $78,764 $78,764 $78,764 $78,764 93.10 Reduce funds through operational efficiencies, various energy saving measures, and restructured staffing patterns. State General Funds ($847,203) ($847,203) ($847,203) ($847,203) 93.99 CC: The purpose of this appropriation is to provide "work release," allowing inmates to obtain and maintain a paying job in the community, while still receiving housing, academic education, counseling, and substance abuse treatment in a structured center. Senate: The purpose of this appropriation is to provide "work release," allowing inmates to obtain and maintain a paying job in the community, while still receiving housing, academic education, counseling, and substance abuse treatment in a structured center. State General Funds State General Funds TOTAL INTRA-STATE GOVERNMENT TRANSFERS Agency Funds Transfers Agency Fund Transfers Not Itemized TOTAL PUBLIC FUNDS treatment in a structured center. $27,178,135 $27,290,547 $27,178,135 $27,290,547 $231,128 $231,128 $231,128 $231,128 $231,128 $231,128 $27,409,263 $27,521,675 $28,005,563 $28,005,563 $231,128 $231,128 $231,128 $28,236,691 $28,005,563 $28,005,563 $231,128 $231,128 $231,128 $28,236,691 Section 19: Defense, Department of TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Reserved Fund Balances Interest and Investment Income Royalties and Rents Sales and Services TOTAL PUBLIC FUNDS Section Total - Continuation $11,716,641 $11,716,641 $28,312,701 $28,312,701 $816,341 $2,500 $400 $151,022 $662,419 $40,845,683 $11,716,641 $11,716,641 $28,312,70 I $28,312,701 $816,341 $2,500 $400 $151,022 $662,419 $40,845,683 $11,716,641 $11,716,641 $28,312,701 $28,312,701 $816,341 $2,500 $400 $151,022 $662,419 $40,845,683 $11,716,641 $11,716,641 $28,312,70 l $28,312,70 I $816,341 $2,500 $400 $151,022 $662,419 $40,845,683 TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Reserved Fund Balances Interest and Investment Income Royalties and Rents Sales and Services TOTAL PUBLIC FUNDS Section Total - Final $9,707,592 $9,745,300 $10,693,740 $9,707,592 $9,745,300 $10,693,740 $27,693,338 $27,693,338 $28,312,701 $27,693,338 $27,693,338 $28,312,701 $816,341 $816,341 $816,341 $2,500 $2,500 $2,500 $400 $400 $400 $151,022 $151,022 $151,022 $662,419 $662,419 $662,419 $38,217,271 $38,254,979 $39,822,782 $10,693,740 $10,693,7 40 $28,312,701 $28,312,701 $816,341 $2,500 $400 $151,022 $662,419 $39,822,782 Departmental Administration 5/28/2009 Page 109 of 330 Continuation Budget Drafted by Senate Budget and Evaluation Office HB119 The purpose ofthis appropriation is to provide administration to the organized militia in the State ofGeorgia. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL PUBLIC FUNDS $1,326,490 $1,326,490 $409,445 $409,445 $1,735,935 $1,326,490 $1,326,490 $409,445 $409,445 $1,735,935 $1,326,490 $1,326,490 $409,445 $409,445 $1,735,935 $1,326,490 $1,326,490 $409,445 $409,445 $1,735,935 94.1 Defer the FY09 cost of living adjustment. State General Funds ($11,246) ($11,246) ($11,246) ($11,246) 94.2 Defer structure adjustments to the statewide salary plan. State General Funds ($2,684) ($2,684) ($2,684) ($2,684) 94.3 Reduce funds to reflect the adjustment in the employer share of State Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost of the plan) State General Funds ($34,473) ($29,790} $() $0 94.4 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $299 $299 $299 $299 94.5 Reduce funds and limit travel to out-of-state conferences and meetings. State General Funds ($4,000) ($4,000) ($4,000) ($4,000) 94.6 Transfer funds to the Military Readiness program to cover costs associated with the lease ofa facility in Cumming, Georgia for the newly acquired 348th Brigade Support Battalion. State General Funds ($66,000) ($66,000) ($66,000) ($66,000) 94.7 Eliminate funds for the Recruiting Incentive Bonus Program and bonus payments of $150 per recruit to any guardsman that successfully influences an individual to join the Georgia National Guard. State General Funds ($55,000) ($55,000) ($55,000) ($55,000) 94.8 Reduce funds and defer filling vacancies. State General Funds ($58,300) ($58,300) ($58,300) ($58,300) State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL PUBLIC FUNDS $1,129,559 $1,129,559 $409,445 $409,445 $1,539,004 $1,129,559 $1,129,559 $409,445 $409,445 $1,539,004 Military Readiness Continuation Budget The purpose ofthis appropriation is to provide a trained and ready military land force and air force that can be activated and deployed at the direction of the President or the Governor to ensure the safety and well being ofall citizens. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Reserved Fund Balances Reserved Fund Balances Not Itemized Interest and Investment Income Interest and Investment Income Not Itemized Royalties and Rents Royalties and Rents Not Itemized Sales and Services Sales and Services Not itemized TOTAL PUBLIC FUNDS $5,052,603 $5,052,603 $20,100,133 $20,100,133 $816,341 $2,500 $2,500 $400 $400 $1 5 I ,022 $151,022 $662,419 $662,419 $25,%9,077 $5,052,603 $5,052,603 $20,100,133 $20,100,133 $816,341 $2,500 $2,500 $400 $400 $151,022 $151,022 $662,419 $662,419 $25,%9,077 $5,052,603 $5,052,603 $20,100,133 $20,100,133 $816,341 $2,500 $2,500 $400 $400 $151,022 $151,022 $662,419 $662,419 $25,969,077 $5,052,603 $5,052,603 $20,100,133 $20,100,133 $816,341 $2,500 $2,500 $400 $400 $151,022 $151,022 $662,419 $662,419 $25,969,077 95.1 Defer the FY09 cost of living adjustment. State General Funds ($45,218) ($45,218) ($45,218) ($45,218) 95.2 Defer structure adjustments to the statewide salary plan. State General Funds ($10,794) ($10,794) ($10,794) ($10,794) 95.3 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an 5128/2009 Page 110 of330 Drafted by Senate Budget and Evaluation Office HB 119 adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost ofthe plan) State General Funds ($106,294) ($91,853) $0 $0 95.4 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $683 $683 $683 $683 95.5 Reduce funds and defer filling vacancies. State General Funds ($252,130) ($252,130) ($252,130) ($252,130) 95.6 Reduce funds from operations. State General Funds ($8,231) ($8,231) ($8,231) ($8,231) 95.7 Reduce funds and limit travel to out-of-state conferences and meetings. State General Funds ($3,000) ($3,000) ($3,000) ($3,000) 95.8 Transfer funds from the Departmental Administration program to cover costs associated with the lease ofa facility in Cumming, Georgia for the newly acquired 348th Brigade Support Battalion. State General Funds $66,000 $66,000 $66,000 $66,000 95.9 Reduce funds for the "Georgia Guardsman" and ''Airlift Chronicle" by utilizing alternative means of publication. State General Funds ($26,000) ($26,000) ($26,000) ($26,000) 95.10 Reduce funds to reflect the revised revenue estimate. State General Funds ($98,527) ($98,527) ($98,527) ($98,527) 95.11 Reduce merit system assessments from $147 to $137 per position. State General Funds ($1,321} ($1,321) ($1,321) 95.99 CC: The purpose of this appropriation is to provide an Anny National Guard, Air National Guard, and State Defense Force for the state ofGeorgia that can be activated and deployed at the direction of the President or the Governor for a man made crisis or natural disaster. Senate: The purpose of this appropriation is to provide an Anny National Guard, Air National Guard, and State Defense Force for the state of Georgia that can be activated and deployed at the direction of the President or the Governor for a man made crisis or natural disaster. State General Funds $0 $0 _.__,iilfc:::I~\~"~~;.:J:,,;~.(":'~j')~f.'.l::;Yl:;+~~:.t~'IIIQ~JII:jtl!l!Il(!~~R;''9 The purpose of this appropriation is to provide an Army National Guard, Air National Guard, and State Defense Force for the that can be activated and deployed at the direction of the President or the Governorfor a man made crisis or natural disaster. TOTAL STATE FUNDS $4,569,092 $4,582,212 $4,674,065 $4,674,065 State General Funds $4,569,092 $4,582,212 $4,674,065 $4,674,065 TOTAL FEDERAL FUNDS $20,100,133 $20,100,133 $20,100,133 $20,100,133 FederaiFundsNotltemized $20,100,133 $20,100,133 $20,100,133 $20, I 00,133 TOTAL AGENCY FUNDS $816,341 $816,341 $816,341 $816,341 Reserved Fund Balances $2,500 $2,500 $2,500 $2,500 Reserved Fund Balances Not Itemized $2,500 $2,500 $2,500 $2,500 Interest and Investment Income interest and Investment Income Not Itemized $400 $400 $400 $400 $400 $400 $400 $400 Royalties and Rents $151,022 $151,022 $151,022 $151,022 Royalties and Rents Not Itemized $15 I ,022 $15 I ,022 $151 ,022 $151,022 Sales and Services $662,419 $662,419 $662,419 $662,419 Sales and Services Not Itemized $662,419 $662,419 $662,419 $662,419 TOTAL PUBLIC FUNDS $25,485,566 $25,498,686 $25,590,539 $25,590,539 Youth Educational Services Continuation Budget The purpose of this appropriation is to provide educational and vocational opportunities to at-risk youth in Georgia. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL PUBLIC FUNDS $5,337,548 $5,337,548 $7,803,123 $7,803,123 $13,140,671 $5,337,548 $5,337,548 $7,803,123 $7,803,123 $13,140,671 $5,337,548 $5,337,548 $7,803,123 $7,803,123 $13,140,671 $5,337,548 $5,337,548 $7,803,123 $7,803,123 $13,140,671 96.1 Defer the FY09 cost of living adjustment. State General Funds 96.2 Defer structure adjustments to the statewide salary plan. State General Funds ($38,349) ($9,153) ($38,349) ($9,153) ($38,349) ($9,153) ($38,349) ($9,153) 5/28/2009 Page Ill of 330 Dralted by Senate Budget and Evaluation Office HB 119 I 96.3 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost ofthe plan) State General Funds ($146,515) ($126,61&) $0 $0 96.4 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $70 $70 $70 $70 96.5 Reduce funds received in HB990 (FY09G) for STARBASE ofSavannah. State General Funds ($400,000) ($400,000) ($400,000) ($400,000) 96.6 Reduce funds from the Youth Challenge Academies by eliminating one platoon offifty students per class cycle at each academy. State General Funds Federal Funds Not Itemized TOTALPUBLICFUNDS ($700,187) ($700,187) $0 $0 ($619,363) ($619,363) $0 $0 ($1,319,550) ($1,319,550) $0 $0 96.99 CC: The purpose ofthis appropriation is to provide educational and vocational opportunities to at-risk youth through Youth Challenge Academies and Starbase programs. Senate: The purpose of this appropriation is to provide educational and vocational opportunities to at-risk youth through Youth Challenge Academies and Starbase programs. State General Funds '$0 $0 -~~:iBii~SCCi~lrCCCSS1.~~--- rhe purpose of this appropriation is to provide educational and vocational opportunities to at-risk youth through Youth Challenge Academies and Starbase programs. TOTAL STATE FUNDS $4,043,414 $4,063,319 $4,890,116 $4,890,116 State General Funds $4,043,414 $4,063,319 $4,890,116 $4,890,116 TOTAL FEDERAL FUNDS $7,183,760 $7,183,760 $7,803,123 $7,803,123 Federal Funds Not Itemized $7,183,760 $7,183,760 $7,803,123 $7,803,123 TOTAL PUBLIC FUNDS $11,227,174 $11,247,079 $12,693,239 $12,693,239 Section 20: Driver Services, Department of Section Total - Continuation TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services TOTAL PUBLIC FUNDS $62,791,511 $62,791,511 $2,844,040 $2,844,040 $65,635,551 $62,791,511 $62,791,511 $2,844,040 $2,844,040 $65,635,551 $62,791,511 $62,791,511 $2,844,040 $2,844,040 $65,635,551 $62,791,511 $62,791,511 $2,844,040 $2,844,040 $65,635,551 TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services TOTAL PUBLIC FUNDS Section Total - Final $56,337,015 $58,548,538 $57,751,761 $56,337,015 $58,548,538 $57,751,761 $2,844,040 $2,844,040 $2,844,040 $2,844,040 $2,844,040 $2,844,040 $59,181,055 $61,392,578 $60,595,801 $59,251,761 $59,251,761 $2,844,040 $2,844,040 $62,095,801 Customer Service Support Continuation Budget The purpose of this appropriation is for administration of license issuance, motor vehicle registration, and commercial truck compliance. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $9,397,002 $9,397,002 $500,857 $500,857 $500,857 $9,897,859 $9,397,002 $9,397,002 $500,857 $500,857 $500,857 $9,897,859 $9,397,002 $9,397,002 $500,857 $500,857 $500,857 $9,897,859 $9,397,002 $9,397,002 $500,857 $500,857 $500,857 $9,897,859 97.1 Defer the FY09 cost of living adjustment. State General Funds 97.2 Defer structure adjustments to the statewide salary plan. State General Funds ($64,146) ($773) ($64,146) ($773) ($64,146) ($773) ($64,146) ($773) 5/28/2009 Page 112 of330 Drafted by Senate Budget and Evaluation Office HB119 M!niiijW 7; ~.3 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($207,324)' '{$l1t.l~j '0';pc~J $0 ~.4 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. Stale General Funds $194,045 $194,045 $194,045 $194,045 '1.5 Reduce funds from operations. Stale General Funds ($55,717) ~.6 Reduce funds due to modifications in service delivery and costs. ($55,717) ($55,717) ($55,717) State General Funds ($43,362) ($43,362) ($43,362) ($43,362) ~.7 Reduce funds for public service announcements, travel, and recruitment. Stale General Funds ($191,599) ($191,599) ($191,599) ($191,599) ~.8 Reduce funds received in HB990 (FY09G) for two positions for the Secure License initiative. State General Funds ($101,41 I) ($101,41l) ($101,41l) ($101,41l) '1.9 Reduce funds for data line charges due to efficiencies realized after driver data cleanup. Stale General Funds ($100,000) ($100,000) ($100,000) ($100,000) '1.10 Reduce funds for postage expenses by using electronic receipt ofcertified mail. Stale General Funds ($59,600) ($59,600) ($59,600) ($59,600) '1.11 Reduce funds to reflect the revised revenue estimote. ...................................... StaleGeneralFunds ($88,714) '1.12 Reduce merit system assessments from $147 to $137 per position. Stale General Funds ~ ($88,714) ($88,714) ($12,359) ($88,714) ($12,359) The purpose ofthis appropriation is for administration oflicense issuance, motor vehicle registration, and commercial truck compliance. TOTAL STATE FUNDS $8,678,401 $8,694,208 $8,873,366 $8,873,366 State General Funds $8,678,401 $8,694,208 $8,873,366 $8,873,366 TOTAL AGENCY FUNDS $500,857 $500,857 $500,857 $500,857 Sales and Services $500,857 $500,857 $500,857 $500,857 Sales and Services Not Itemized $500,857 $500,857 $500,857 $500,857 TOTAL PUBLIC FUNDS $9,179,258 $9,195,065 $9,374,223 $9,374,223 License Issuance Continuation Budget The purpose ofthis appropriation is to issue Georgia drivers' licenses and license renewals through alternative methods in the most cost effective and efficient manner. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $48,970,925 $48,970,925 $1,827,835 $1,827,835 $1,827,835 $50,798,760 $48,970,925 $48,970,925 $1,827,835 $1,827,835 $1,827,835 $50,798,760 $48,970,925 $48,970,925 $1,827,835 $1,827,835 $1,827,835 $50,798,760 $48,970,925 $48,970,925 $1,827,835 $1,827,835 $1,827,835 $50,798,760 98.1 Defer the FY09 cost of living adjustment. State General Funds ($357,448) ($357,448) ($357,448) ($357,448) 98.2 Defer structure adjustments to the statewide salary plan. Stale General Funds ($4,308) ($4,308) ($4,308) ($4,308) 98.3 Defer salary adjustments for critical jobs. Stale General Funds ($332,192) ($332,192) ($332,192) ($332,192) 98.4 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22. I 65% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) StaleGeneralFunds ($1,155,289) ~);~ ':$ $0 5/28/2009 Page 113 of330 Drafted by Senale Budget and Evaluation Office HB119 I 98.5 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $921.479 $921,479 $921,479 $921,479 98.6 Reduce one-timefunds received to reprogram and update the driver license issuance system to accommodate revised business requirements related to the Digitized licensing System. State General Funds ($654,950) ($654,950) ($654,950) ($654,950) 98.7 Reduce funds from operations. State General Funds ($199,499) ($199,499) ($199,499) ($199,499) 98.8 Increase funds for card costs associated with technology, security, and process improvement solutions offered through the new Digitized Licensing System. State General Funds $3,853,249 $3.853,249 $3,853,249 $3,853,249 98.9 Reduce funds from the remainder ofthe Electronic Document Imaging System development contract. State General Funds ($968,500) ($968,500) ($968,500) ($968,500) 98.10 Reduce funds designated to purchase vehicles. State General Funds ($130,000) ($130,000) ($130,000) ($130,000) 98.11 Reduce funds and cease payments to courts for filing traffic citation information electronically due to a potential statute change. State General Funds ($359,824) ($359,824) ($359,824) ($359,824) 98.12 Reduce funds received in HB95 (FY08G)for the Walton County Customer Service Center by opening the center at a 50% staffing level and holding eleven positions vacant. State General Funds ($394,495) ($394,495) ($394,495) ($394,495) 98.13 Reduce funds for public service announcements, travel, and recruitment. State General Funds ($66,055) ($66,055) ($66,055) ($66,055) 98.14 Reducefunds for the printing ofdriver license manuals through monitored distribution and utilization ofonline versions. State General Funds ($300,000) ($300,000) ($300,000) ($300,000) 98.15 Reduce funds due to modifications in service delivery and costs. State General Funds ($301,890) ($301,890) ($301,890) ($301,890) 98.16 Reduce funds received in HB990 (FY09G)for twenty-five positions for the Secure License initiative. State General Funds ($895,308) ($895,308) ($895,308) ($895,308) 98.17 Reduce funds and defer opening the Clayton Customer Service Center and relocating the Toccoa Customer Service Center and eliminate three positions. State General Funds ($135,842) ($135,842) ($135,842) ($135,842) 98.18 Reduce funds for data line charges due to efficiencies realized after driver data cleanup. State General Funds ($200,000) ($200,000) ($200.000) ($200,000) 98.19 Reduce funds by using electronic receipt ofcertified mail. State General Funds ($49,600) ($49,600) ($49,600) ($49,600) 98.20 Reduce funds from printing Voter Identification cards. State General Funds ($100,000) ($100,000) ($100,000) ($100,000) 98.21 Reduce funds to reflect the revised revenue estimate. State General Funds ($468,852) ($468,852) ($468,852) ($468,852) 98.99 CC: The purpose ofthis appropriation is to issue and renew drivers' licenses, maintain driver records, operate Customer Service Centers, provide online access to services, provide motorcycle safety instruction, produce driver manuals, and investigate driver's license fraud. Senate: The purpose ofthis appropriation is to issue and renew drivers' licenses, maintain driver records, operate Customer Service Centers, provide online access to services, provide motorcycle safety instruction, produce driver manuals, and investigate driver's license fraud. State General Funds $0 $0 State General Fonds TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS operate instruction, produce driver manuals, and investigate driver's license fraud. $46,671,601 $46,828.555 $47,826,890 $46,671,601 $46,828,555 $47,826,890 $1,827,835 $1,827,835 $1,827,835 $1,827,835 $1,827,835 $1 ,827,835 $1,827,835 $1,827,835 $1,827,835 $48,499,436 $48,656,390 $49,654,725 $47,826,890 $47,826,890 $1,827.835 $1,827,835 $1,827,835 $49,654,725 Page 114 of 330 Drafted by Senate Budget and HB119 Regulatory Continuation Budget The purpose ofthis appropriation is to enforce and administer state laws and regulations for mandated programs relating to driver safety and driver education for both novice and problem drivers. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $4,423,584 $4,423,584 $515,348 $515,348 $515,348 $4,938,932 $4,423,584 $4,423,584 $515,348 $515,348 $515,348 $4,938,932 $4,423,584 $4,423,584 $515,348 $515,348 $515,348 $4,938,932 $4,423,584 $4,423,584 $515,348 $515,348 $515,348 $4,938,932 99.1 Defer the FY09 cost ofliving adjustment. State General Funds ($19,954) ($19,954) ($19,954) ($19,954) 99.2 Defer structure adjustments to the statewide salary plan. State General Funds ($241) ($241) ($241) ($241) 99.3 Reduce funds to reflect the adjustment in the employer share of State Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($64,492) ($55,730) $() $0 99.4 Reduce funds from the Alcohol and Drug Awareness Program for classroom based instruction and realize savings by offering the program online. State General Funds ($120,000) ($120,000) 99.5 Reduce funds from operations. State General Funds ($15,269) ($15,269) ($15,269) ($15,269) 99.6 Reduce funds by eliminating two positions and instituting risk-based auditing for drivers' education and commercial driver licenses third-party testing programs. State General Funds ($80,000) ($80,000) ($80,000) ($80,000) 99.7 Reduce funds for public service announcements, travel, and recruitment. State General Funds ($8,500) ($8,500) ($8,500) ($8,500) 99.8 Reduce funds due to modifications in service delivery and operations costs. State General Funds ($357,314) ($357,314) ($357,314) ($357,314) 99.9 Reduce and defer funds for the Georgia Driver's Education Commission. (H: Partially restore funds to provide grants- maximum grant allowance of $100,000- to schools which currently do not have a licensed Driver's Education program, and have never received a Georgia Driver's Education Commission grant)(CC:Provide funds for fifteen recipients) State General Funds ($2,756,218) ($846.218) 99.10 Reduce funds to reflect the revised revenue estimate. State General Funds ($14,583) ($14,583) ($14,583) ($14,583) 99.99 CC: The purpose ofthis appropriation is to regulate driver safety and education programs for both novice and problem drivers by approving driver education curricula and auditing third-party driver education providers for compliance with state laws and regulations. The purpose of this appropriation is also to certify ignition interlock device providers. Senate: The purpose ofthis appropriation is to regulate driver safety and education programs for both novice and problem drivers by approving driver education curricula and auditing third-party driver education providers for compliance with state laws and regulations. The purpose of this appropriation is also to certify ignition interlock device providers. State General Funds $() $0 II.WII.II BRI lUl~l .I "~v~lIlIi!~~~~'~1W~l~li"m';E~~~~'!'fl4irlllfl#llE!zl,trt"h\t'~t?!"!"ilil~~f'l~'+'~~c~&--.-:-~~:;~:~~~ -The purpose ofthis appropriation is to regulate driver safety and education programs for both novice and problem drivers by approving driver education curricula and auditing third-party driver education providers for compliance with state laws and regulations. The purpose ofthis appropriation is also to certify ignition interlock device providers. TOTAL STATE FUNDS $987,013 $3,025,775 $1,051,505 $2,551,505 State General Funds $987,013 $3,025,775 $1,051,505 $2,551,505 TOTAL AGENCY FUNDS $515,348 $515,348 $515,348 $515,348 Sales and Services $515,348 $515,348 $515,348 $515,348 Sales and Services Not Itemized $515,348 $515,348 $515,348 $515,348 TOTAL PUBLIC FUNDS $1,502,361 $3,541,123 $1,566,853 $3,066,853 5/28/2009 Page 115 of 330 Drafted by Senate Budget and Evaluation Office HB119 ! Section 21: Early Care and Learning, Department of Section Total - Continuation TOTAL STATE FUNDS State General Funds Lottery Proceeds TOTAL FEDERAL FUNDS Child Care & Development Block Grant CFDA93.575 Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services TOTAL PUBUC FUNDS $341.592,254 $4,574,106 $337,018,148 $124,640,740 $22,136,870 $102,503,870 $55,000 $55,000 $466,287,994 $341,592,254 $4,574,106 $337,018,148 $124,640,740 $22,136,870 $102,503,870 $55,000 $55,000 $466,287,994 $341.592,254 $4,574,106 $337,018,148 $124,640,740 $22,136,870 $102,503,870 $55,000 $55,000 $466,287,994 $341,592,254 $4,574,106 $337,018,148 $124,640,740 $22,136,870 $102,503,870 $55,000 $55,000 $466,287,994 TOTAL STATE FUNDS State General Funds Lottery Proceeds TOTAL FEDERAL FUNDS Child Care & Development Block Grant CFDA93.575 Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services TOTAL PUBLIC FUNDS Section Total - Final $353,493,923 $353,513,261 $351,767,483 $3,791,377 $3,810,715 $3,944,272 $349,702,546 $349,702,546 $347,823,211 $124,640,740 $124,640,740 $134,640,740 $22,136,870 $22,136,870 $32,136,870 $102,503,870 $102,503,870 $102,503,870 $55,000 $55,000 $55,000 $55,000 $55,000 $55,000 $478,189,663 $478,209,001 $486,463,223 $353,540,557 $3,944,272 $349,596,285 $134,640,740 $32,136,870 $102,503,870 $55,000 $55,000 $488,236,297 Child Care Services Continuation Budget The purpose ofthis appropriation is to guide and assist child care learning facilities to provide safe, healthy, quality child care so that children experience optimum opponunities for learning and growth. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Child Care & Development Block Grant CFDA93.575 TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $4,574,106 $4,574,106 $4,022,917 $4,022,917 $55,000 $55,000 $55,000 $8,652,023 $4,574,106 $4,574,106 $4,022,917 $4,022,917 $55,000 $55,000 $55,000 $8,652,023 $4,574,106 $4,574,106 $4,022,917 $4,022,917 $55,000 $55,000 $55,000 $8,652,023 $4,574,106 $4,574,106 $4,022,917 $4,022,917 $55,000 $55,000 $55,000 $8,652,023 100.1 Defer the FY09 cost ofliving adjustment. State General Funds ($51,314) ($51,314) ($51,314) ($51,314) 100.2 Defer structure adjustments to the statewide salary plan. State General Funds ($2,993) ($2,993) ($2,993) ($2,993) 100.3 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost of the plan) State General Funds ($154,554) ;; ' (~!3a,:3S1).,; $0 $0 100A Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia 1T (GAlT) outsourcing project. State General Funds ($54,629) ($54,629) ($54,629) ($54,629) 100.5 Reduce funds from operations. State General Funds ($281,869) ($281,869) ($281,869) ($281,869) 100.6 Reduce funds by closing the regional office in Martinez, Georgia. State General Funds ($108,738) ($108,738) ($108,738) ($108,738) 100.7 Reduce funds from personnel. State General Funds ($90,047) ($90,047) ($90,047) ($90,047) 100.8 Reduce funds to reflect the revised revenue estimate. State General Funds ($38,585) ($38,585) ($38,585) ($38,585) 100.9 Reduce merit system assessments from $147 to $137 per position. State General Funds ($1,~) ($1,659) ($1,659) 100.99 CC: The purpose of this appropriation is to regulate, license, and train child care providers; to support the infant and toddler and afterschool networks; and to provide inclusion services for children with disabilities. Senate: The purpose ofthis appropriation is to regulate, license, and train child care providers; to support the 5/28/2009 Page 116of330 Drafted by Senate Budget and Evaluation Office HB 119 M!UliMAMDM i ....... infant and toddler and afterschool networks; and to provide inclusion servicesfor children with disabilities. State General Funds $0 -~11111:-1,.....~-~~,',~.,., The purpose ofthis appropriation is to regulate, license, and train child care providers; to support the infant and toddler and afterschool networks; and to provide inclusion services for children with disabilities. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Child Care & Development Block Grant CFDA93.575 $3,791,377 $3,791,377 $4,022,917 $4,022,917 $3,810,715 $3,810,715 $4,022,917 $4,022,917 $3,944,272 $3,944,272 $4,022,917 $4,022,917 $3,944,272 $3,944,272 $4,022,917 $4,022,917 TOTAL AGENCY FUNDS $55,000 $55,000 $55,000 $55,000 Sales and Services $55,000 $55,000 $55,000 $55,000 Sales and Services Not Itemized $55,000 $55,000 $55,000 $55,000 TOTAL PUBLIC FUNDS $7,869,294 $7,888,632 $8,022,189 $8,022,189 Nutrition Continuation Budget The purpose ofthis appropriation is to ensure that eligible children and adults receive USDA compliant meals. TOTALSTATEFUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL PUBLIC FUNDS $0 $102,000,000 $102,000,000 $102,000,000 $0 $102,000,000 $102,000,000 $102,000,000 $0 $0 $102,000,000 $102,000,000 $102,000,000 $0 $0 $102,000,000 $102,000,000 $102,000,000 101.99 CC: The purpose ofthis appropriation is to ensure that USDA compliant meals are served to eligible children and adults in day care settings and to eligible youth during the summer. Senate: The purpose ofthis appropriation is to ensure that USDA compliant meals are served to eligible children and adults in day care settings and to eligible youth during the summer. State General Funds $0 Federal Funds Not Itemized TOTAL PUBLIC FUNDS $102,000,000 $102,000,000 $102,000,000 $102,000,000 $102,000,000 $102,000,000 $102,000,000 $102,000,000 $102,000,000 $102,000,000 $102,000,000 $102,000,000 Pre-Kindergarten Program Continuation Budget The purpose ofthis appropriation is to provide funding, training, technical assistance, and oversight ofPre-K programs operated by public and private providers throughout the state. TOTAL STATE FUNDS State General Funds Lottery Proceeds TOTAL FEDERAL FUNDS Child Care & Development Block Grant CFDA93.575 Federal Funds Not Itemized TOTAL PUBLIC FUNDS $337,018,148 $0 $337,018,148 $617,823 $113,953 $503,870 $337,635,971 $337,018,148 $0 $337,018,148 $617,823 $113,953 $503,870 $337,635,971 $337,018,148 $0 $337,018,148 $617,823 $113,953 $503,870 $337,635,971 $337,018,148 $0 $337,018,148 $617,823 $113,953 $503,870 $337,635,971 102.1 Defer the FY09 cost of living adjustment. Lottery Proceeds ($34,650) ($34,650) ($34,650) ($34,650) 102.2 Increase funds for 3,000 additional Pre-K slots, bringing total enrollment to 82,000. (H:Provide for additional start-up funds for turnover classes)(S:Increase funds for 2,500 additional slots)(CC:Increase funds for 3,000 additional slots) Lottery Proceeds $12,469,667 $12,835,$88 '$lo~,\ :~~ 102.3 Increase funds to reflect an adjustment in the employer share of the Teachers' Retirement System from 9.28% to 9.74%. Lottery Proceeds $249,381 :>'$33~,467 $335,457 $335,457 102.4 Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan contributions from 18.534% to 18.046% in order to restore the expected teacher contribution to 25% ofthe cost ofthe plan. Lottery Proceeds ($452,M} .\.'' c'z2. $0 102.5 Reduce funds from operations. Lottery Proceeds ($192,337) 5/28/2009 Page 117 of330 Drafted by Senate Budget and Evaluation Office HB119 :; 102.99 CC: The purpose ofthis appropriation is to provide funding, training, technical assistance, and oversight of Pre-Kindergarten programs operated by public and private providers throughout the state and to improve the quality ofearly learning and increase school readiness for Georgia's four year olds. Senate: The purpose ofthis appropriation is to provide funding, training. technical assistance, and oversight of Pre-Kindergarten programs operated by public and private providers throughout the state and to improve the quality ofearly learning and increase school readiness for Georgia's four year olds. State General Funds $0 $0 1 - ~!'!~lfi"ilUHlIlI'Bl~Il_l,l.l,".,l~"}-:~t~&'?;~k!'t't.~~rl~fll;\;1\,$'t~~.~'." ."'alil.ii.ll.t,l, :lllll~";' ~,/~;,~~"~f~%'_;i+a~g The purpose ofthis appropriation is to provide funding, training, technical assistance, and oversight of Pre-Kindergarten programs operated by public and private providers throughout the state and to improve the quality ofearly learning and increase school readiness for Georgia's four year olds. TOTAL STATE FUNDS $349,702,546 $349,702,546 $347,823,211 $349,596,285 Lottery Proceeds $349,702,546 $349,702,546 $347,823.211 $349,596,285 TOTAL FEDERAL FUNDS $617,823 $617,823 $617,823 $617,823 Child Care & Development Block Grant CFDA93.575 $113,953 $113,953 $113,953 $113,953 Federal Funds Not Itemized $503,870 $503,870 $503,870 $503,870 TOTAL PUBLIC FUNDS $350,320,369 $350,320,369 $348,441,034 $350,214,108 Quality Initiatives Continuation Budget The purpose ofthis appropriation is to explore new ideas and help implement innovative strategies that focus on improving the quality ofearly education, child care, and nutrition for Georgia's children and families. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Child Care & Development Block Grant CFDA93.575 TOTALPUBUC FUNDS $0 $18,000,000 $18,000,000 $18,000,000 $0 $18,000,000 $18,000,000 $18,000,000 $0 $0 $18,000,000 $18,000,000 $18,000,000 $0 $0 $18,000,000 $18,000,000 $18,000,000 103.1 Increase funds. Child Care & Development Block Grant CFDA93.575 $1(},000.000 $10,000,000 103.99 CC: The purpose ofthis appropriation is to implement innovative strategies and programs that focus on improving the quality ofand access to early education, child care, and nutrition for Georgia's children and families. Senate: The purpose ofthis appropriation is to implement innovative strategies and programs that focus on improving the quality ofand access to early education, child care, and nutrition for Georgia's children and , , ' families. State General Funds $(} $0 . . . . . . . . . .~. .~ . . .~.J~ff~il~!i!J~~{f1u!~'P,J-,S-illi~l:t~~i~<;'>:l, }1,4l>l!&;/l'-~d~'~c~~~; l~t%t~;i~\c~r~A~B~i~l The purpose ofthis appropriation is to implement innovative strategies and programs that focus on improving the quality ofand access to early education, child care, and nutrition for Georgia's children and families. TOTAL FEDERAL FUNDS $18,000,000 $18,000,000 $28,000,000 $28,000,000 Child Care & Development Block Grant CFDA93.575 $18,000,000 $18,000,000 $28,000,000 $28,000,000 TOTAL PUBLIC FUNDS $18,000,000 $18,000,000 $28,000,000 $28,000,000 Section 22: Economic Development, Department of Section Total Continuation TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Contributions, Donations, and Forfeitures TOTAL PUBUC FUNDS $39,581,672 $39,581,672 $20,244 $20,244 $39,601,916 $39,581,672 $39,581,672 $20,244 $20,244 $39,601,916 $39,581 ,672 $39,581,672 $20,244 $20,244 $39,601,916 $39,581,672 $39,581,672 $20,244 $20,244 $39,601,916 TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Contributions, Donations, and Forfeitures TOTAL PUBLIC FUNDS Section Total Final $30,534,740 $31,106,858 $34,006,415 $30,534,740 $31,106,858 $34,006,415 $20,244 $20,244 $20,244 $20,244 $20,244 $20,244 $30,554,984 $31,127,102 $34,026,659 $33,148,712 $33,148,712 $20,244 $20,244 $33,168,956 Page 118 of330 Drafted by Senate Budget and Evaluation Office JIB119 Business Recruitment and Expansion Continuation Budget The purpose ofthis appropriation is to provide assistance to local communities and to the state to recruit, retain, and expand businesses in Georgia. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $11,256,519 $11,256,519 $11,256,519 $11,256,519 $11,256,519 $11,256,519 $11,256,519 $11,256,519 $11,256,519 $11,256,519 $11,256,519 $11,256,519 104.1 Defer the FY09 cost ofliving adjustment. state General Funds ($75,543) ($75,543) ($75,543) ($75,543) 104.2 Reduce funds to reflect the adjustment in the employer share of State Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($184,778) ($159,67$) $0 $0 184.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $11,964 $11,964 $11,964 $11,964 184.4 Reduce funds from domestic and global marketing for advertising purchases, sponsorships, public relations contracts, and website upgrades. State General Funds ($1,294,456) ($1,294,456) ($1,294,456) ($1,294,456) 104.5 Reduce funds by eliminating one office administrative generalist position and one vacant marketing specialist position. State General Funds ($117,054) ($117,054) ($117,054) ($117,054) 184.6 Reduce funds to reflect the revised revenue estimate. State General Funds r ($142,381 ($296,446) ($296,446) 104.7 Reduce funds by eliminating three regional representative positions. State General Funds (~260,ooor $0 184.99 CC: The purpose ofthis appropriation is to recruit, retain, and expand businesses in Georgia through a statewide network of regional project managers, foreign and domestic marketing, and participation in Georgia Allies. Senate: The purpose ofthis appropriation is to recruit, retain, and expand businesses in Georgia through a statewide network of regional project managers,foreign and domestic marketing, and participation in Georgia Allies. State General Funds $0 ~-~~~"~f:, ~ '" ,MT1Wfi ..!.?,.J,'~f:P~T~t 2&_8,"~_"l~t~ 'll lk: ~~~ ]l~ lil f&~ ~ The purpose ofthis appropriation is to recruit, retain, and expand businesses in Georgia through a statewide network ofregional project managers, foreign and domestic marketing, and participation in Georgia Allies. TOTAL STATE FUNDS $9,454,271 $9,325,309 $9,224,984 $9,484,984 State General Funds $9,454,271 $9,325,309 $9,224,984 $9,484,984 TOTAL PUBLIC FUNDS $9,454,271 $9,325,309 $9,224,984 $9,484,984 Departmental Administration Continuation Budget The purpose of this appropriation is to influence, affect, and enhance economic development in Georgia and provide infonnation to people and companies to promote the state. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $6,232,628 $6,232,628 $6,232,628 $6,232,628 $6,232,628 $6,232,628 $6,232,628 $6,232,628 $6,232,628 $6,232,628 $6,232,628 $6,232,628 105.1 Defer the FY09 cost ofliving adjustment. State General Funds 105.2 Defer structure adjustments to the statewide salary plan. State General Funds ($43,533) ($962) ($43,533) ($962) ($43,533) ($962) ($43,533) ($962) 5n8t2009 Page 119 of330 Drafted by Senate Budget and Evaluation Office HB 119 m 105.3 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post Employment Benefits (OPEB) contributions from 22.I65% to I7.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.I65% to I7.329% in order to restore the expected state employee contribution to 25% ofthe cost of the plan) State General Funds ($150,334), :($129;91~ :Sir $0 105.4 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $20,633 $20,633 $20,633 $20,633 105.5 Reduce funds for technology upgrades and the contract to clean fleet vehicles monthly. State General Funds ($75,000) ($75,000) ($75,000) ($75,000) 105.6 Reduce funds by eliminating one vacant graphics specialist, one vacant programmer position, one vacant executive director position, one vacant administrative position, and one vacant systems administrator position. State General Funds ($373,000) ($373,000) ($373,000) ($373,000) 105.7 Reduce funds received in HB85 (FY06G) for the Georgia Shrimp Association. State General Funds ($100,000) ($100,000) ($100,000) ($100,000) 105.8 Reduce funds received in HB85 (FY06G) for the branding campaign. State General Funds ($500,000) ($500,000) ($500,000) ($500,000) 105.9 Reduce funds to reflect the revised revenue estimate. State General Funds ($74,468) $0 $0 $0 105.10 Reduce merit system assessments from $I47 to $I37 per position. State General Funds .($2,199) ($2,199) ($2,199) --. ~~.~. ~"lfJihf..*j..j...i~1&i118/l'~"'~..~,,~~~:l\!,wt.j>Fi~i~ (:0f;-D!,,),!;, ~- $0 110.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $14,219 $14,219 $14,219 $14,219 110.4 Reduce funds from personnel. State General Funds ($100,000) ($100,000) ($100,000) ($100,000) 110.5 Reduce funds from Marketing Co-Op Grant Program, the Tourism Product Development Program, the Techno Tourism e-Challenge Grant Program, foreign and domestic advertising, conference and trade show attendance, and promotional items. (H:Partially restore funds for general tourism marketing)(S:Providefunds for domestic tourism advertising and dedicate $172,000 to promote tourism opportunities in state parks)(CC:Partially restore funds for tourism marketing) State General Funds ($1,711,12Wc< ($t,iil\l~-' ' ~~#),?~ 110.6 Reduce funds from the Tourism Foundation. (Sand CC:Restore funds for Tourism marketing) State General Funds ($1,000,000) ($1,000.000( ,,,,,,;;. $0 110.7 Reduce funds received in HB95 (FY08G)for the Civil War Trails. (Hand S:Partially restorefunds for the Civil War Trails in recognition ofSesquicentennial preparations) State General Funds ($200.000) ($).$11;0(10) ($150,000) ($150,000) 5/28/2009 Page 123 of 330 Drafted by Senate Budget and Evaluation Office HB 119 m I Redtteeft~~ttlsfo8m lite Baitthl'itige 11eieffllte eettfeF f$98,1251, Washittgtlm Wil.t~ 11 eleeme eettteF f$2,500), Statelihere atlti Jllaetlsteek eett, erttiett altti 'i5it8F hNFealtS f$4, {)(}(}1, ar!tl leealn ele811te eertfeF eetttFaet5 f$21, 42(jj, IS altti CC!Ref/tere .fiB!tis feF lite Baitth:ir~;.~,~';~'~~\~~~!-~i2,;~r1,r::i~=l~i~~lfiaill~l The purpose ofthis appropriation is to provide gifted high school students a summer program of challenging and enriching educational opportunities not usually available during the regular school year. TOTAL STATE FUNDS $1,363,366 $1,438,366 $1,191,366 $1,363,366 State General Funds $1,363,366 $1,438,366 $1,191,366 $1,363,366 TOTAL PUBLIC FUNDS $1,363,366 $1,438,366 $1,191,366 $1,363,366 Information Technology Services Continuation Budget The purpose ofthis appropriation is to allow for the collection and reporting ofaccurate data through the development and maintenance of webenabled applications. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $7,217,319 $7,217,319 $7,217,319 $7,217,319 $7,217,319 $7,217,319 $7,217,319 $7,217,319 $7,217,319 $7,217,319 $7,217,319 $7,217,319 130.1 Transfer funds for Education Technology Training Centers (ETTCs) to the Quality Basic Education program ($2, 752, 130) and Georgia Virtual School program ($930,180). (S:Eliminate funds and initiate new technology support programs through RESAs and/or technical schools) State General Funds ($3,682,310) $0 {$3,682~10) .:' 130.2 Reduce funds by 3%. State General Funds ($110~) $0 ~$HO~ 130.99 CC: The purpose ofthis appropriation is to provide Internet access for local school systems, and to provide training and support to school systems staffin the use of technology in instruction through Educational Technology Training Centers. Senate: The purpose ofthis appropriation is to provide internet access for local school systems. State General Funds $0 $0 .... .i.llr,lliti. cJ: ~ii.. i,!~~~l.~~i,l.. i:"l.,u.&.a,icr:.1zIBJI;;iliilillili'lil\:ifJj!}2i1zlll'i:l'\iJl~1lif'',.\J ~..>,~... t, t..J,I.~,11..,B,>,.,l~f;fr'Z"IiI'~ (~lc1f?lr~ 'j,,lll\ $0 162.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $256,156 $256,156 $256,156 $256,156 162.4 Reduce funds designated for the Director's salary that is now fully funded by the Office ofHomeland Security. State General Funds ($173,541) ($173,541) ($173,541) ($173,541) 1625 Reduce funds by eliminating one administrative position in the Operations Division. State General Funds ($48,234) ($48,234) ($48,234) ($48,234) 162.6 Reduce funds from operations. State General Funds ($32,000) ($32,000) ($32,000) ($32,000) 162.7 Reduce funds to reflect the revised revenue estimate. State General Funds ($23,648) ($23,648) ($23,648) ($23,648) 162.99 CC: The purpose ofthis appropriation is to provide a disaster, mitigation, preparedness, response, and recovery program by coordinating federal, state, and other resources and supporting local governments to respond to major disasters and emergency events. Senate: The purpose ofthis appropriation is to provide a disaster, mitigation, preparedness, response, and 5128/2009 Page 155 of 330 Drafted by Senate Budget and Evaluation Office 88119 E recovery program by coordiTUJting federal, state, and other resources and supporting local governments to respond to major disasters and emergency events. as ' StateGeneralFunds $0 n.~'ll\-----~"~ $0 The purpose ofthis appropriation is to provide a disaster, mitigation, preparedness, response, and recovery program by coordinating federa~ state, and other resources and supporting local governments to respond to major disasters and emergency events. TOTAL STATE FUNDS $2,300,867 $2,309,849 $2,366,978 $2,366,978 State General Funds $2,300,867 $2,309,849 $2,366,978 $2,366,978 TOTAL FEDERAL FUNDS $29,703,182 $29,703,182 $29,703,182 $29,703,182 Federal Funds Not Itemized $29,703,182 $29,703,182 $29,703,182 $29,703,182 TOTAL AGENCY FUNDS $660,531 $660,531 $660,531 $660,531 Reserved Fund Balances $500,000 $500,000 $500,000 $500,000 Reserved Fund Balances Not Itemized $500,000 $500,000 $500,000 $500,000 SalesandServices $160,531 $160,531 $160,531 $160,531 Sales and Services Not Itemized $160,531 $160,531 $160,531 $160,531 TOTAL INTRA..STATE GOVERNMENT TRANSFERS $147,325 $147,325 $147,325 $147,325 State Funds Transfers $147,325 $147,325 $147,325 $147,325 Agency to Agency Contracts $147,325 $147,325 $147,325 $147,325 TOTAL PUBLIC FUNDS $32,811,905 $32,820,887 $32,878,016 $32,878,016 Equal Opportunity, Georgia Commission on Continuation Budget The purpose ofthis appropriation is to enforce the Georgia Fair Employment Practices Act of 1978, as amended, and the Fair Housing Act which makes it unlawful for discrimination against any individual. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL PUBLIC FUNDS $712,490 $712,490 $407,000 $407,000 $1,119,490 $712,490 $712,490 $407,000 $407,000 $1,119,490 $712,490 $712,490 $407,000 $407,000 $1,119,490 $712,490 $712,490 $407,000 $407,000 $1,119,490 163.1 Defer the FY09 cost of living adjustment. State General Funds ($6,599) ($6,599) ($6,599) ($6,599) 163.2 Reducefunds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($21,375) ($.13:,471) $0 $0 163.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia f f (GAIT) outsourcing project. State General Funds $3,639 $3,639 $3,639 $3,639 163.4 Reduce funds and defer filling one intake coordiTUJtor position in the Equal Employment Division. State General Funds ($45,717) ($45,717) ($45,717) ($45,717) 163.5 Reduce funds from operations. State General Funds ($59,529) ($59,529) ($59,529) ($59,529) 163.6 Reduce funds to reflect the revised revenue estimate. State General Funds ($5,814) ($5,814) ($5,814) ($5,814) 163.99 CC: The purpose ofthis appropriation is to enforce the Georgia Fair Employment Practices Act of1978, as amended, and the Fair Housing Act, which makes it unlawful to discriminate against any individual. SeTUJte: The purpose ofthis appropriation is to enforce the Georgia Fair Employment Practices Act of1978, as amended, and the Fair Housing Act, which makes it unlawful to discrimiTUJte against any individual. State General Funds $0 $0 11111111.11--~-~-. . . . . . . . The purpose ofthis appropriation is to enforce the Georgia Fair Employment Practices Act of 1978, as amended, and the Fair Housing Act, which makes it unlawful to discriminate against any individual. TOTALSTATEFUNDS $577,095 $579,999 $598,470 $598,470 State General Funds $577,095 $579,999 $598,470 $598,470 TOTAL FEDERAL FUNDS $407,000 $407,000 $407,000 $407,000 Federal Funds Not Itemized $407,000 $407,000 $407,000 $407,000 TOTAL PUBLIC FUNDS $984,095 $986,999 $1,005,470 $1,005,470 Page 156 of 330 Drafted by Senate Budget and Evaluation Office HB 119 Governor's Emergency Fund Continuation Budget The purpose ofthis appropriation is to provide emergency funds to draw on when disasters create extraordinary demands on government. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $3,469,576 $3,469,576 $3,469,576 $3,469,576 $3,469,576 $3,469,576 $3,469,576 $3,469,576 $3,469,576 $3,469,576 $3,469,576 $3,469,576 ~ '" , ;i ~. . ~Tf!lii;IJt. :.. . . . 4lllf~llJlJlllll~~ The purpose ofthis appropriation is to provide emergency funds to draw on when disasters create extraordinary demands on government. TOTAL STATE FUNDS $3,469,576 $3,469,576 $3,469,576 $3,469,576 State General Funds $3,469,576 $3,469,576 $3,469,576 $3,469,576 TOTAL PUBLIC FUNDS $3,469,576 $3,469,576 $3,469,576 $3,469,576 Governor's Office Continuation Budget The purpose ofthis appropriation is to provide numerous duties including, but not limited to: granting commissions, appointments and vacancies, maintaining order, and temporary transfer ofinstitutions between departments or agencies. The Mansion allowance per OCGA 457-4 shall be $40,000. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Intergovernmental Transfers Intergovernmental Transfers Not Itemized TOTAL PUBLIC FUNDS $7,997,298 $7,997,298 $5,196,851 $5,1%,851 $100,000 $100,000 $100,000 $13,294,149 $7,997,298 $7,997,298 $5,196,851 $5,196,851 $100,000 $100,000 $100,000 $13,294,149 $7,997,298 $7,997,298 $5,196,851 $5,196,851 $100,000 $100,000 $100,000 $13,294,149 $7,997,298 $7,997,298 $5,196,851 $5,196,851 $100,000 $100,000 $100,000 $13,294,149 165.1 Defer the FY09 cost of living adjustment. State General Funds ($52,950) ($52,950) ($52,950) ($52,950) 165.2 Reduce funds to reflect the adjustment in the employer share of State Health Benefit Pion and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost of the plan) State General Funds ($167,286) (JI44~ $0 $0 rr 165.3 Increase funds to reallocate expenses resulting from the Georgia Techrwlogy Authority (GTA) Georgia (GAIT) outsourcing project. State General Funds $94,425 $94,425 $94,425 $94,425 165.4 Reduce funds from operations. State General Funds ($635,550) (~~ -S,$50) ($635,550) 165.5 Reduce funds to reflect the revised revenue estimate. State General Funds ($66,032) ($66,032) ($66,032) ($66,032) 165.6 Reduce funds received in HB95 (FYOBG) for the Governor's Litigation Fund. State General Funds (.$6$0,~ ($650,000) ($650,000) 7-4 shall be $40,000. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Intergovernmental Transfers Intergovernmental Transfers Not Itemized TOTAL PUBLIC FUNDS $7,169,905 $7,169,905 $5,196,851 $5,196,851 $100,000 $100,000 $100,000 $12,466,756 $6,442,632 $6,442,632 $5,196,851 $5,196,851 $100,000 $100,000 $100,000 $11,739,483 $6,687,191 $6,687,191 $5,196,851 $5,196,851 $100,000 $100,000 $100,000 $11,984,042 45- $6,687,191 $6,687,191 $5,196,851 $5,196,851 $100,000 $100,000 $100,000 $11,984,042 Office of Homeland Security Continuation Budget The purpose ofthis appropriation is to lead and direct the preparation, employment and management of state resources to safeguard Georgia and its citizens against threats or acts ofterrorism and natural disasters. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $527,932 $527,932 $527,932 $527,932 $527,932 $527,932 $527,932 $527,932 $527,932 $527,932 $527,932 $527,932 5/28/2009 Page !57 of 330 Drafted by Senate Budget and Evaluation Office HB 119 I 166.1 Defer the FY09 cost of living adjustment. State General Funds ($6,213) ($6,213) ($6,213) ($6,213) 166.2 Reduce funds to reflect the adjustment in the employer share of State Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to I6.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost ofthe plan) State General Funds ($13,999) ($12,09/L. ~ $0 166.3 Reduce funds and defer filling one secretary position. State General Funds ($71,121) ($71,121) ($71,121) ($71,121) 166.4 Reduce funds to reflect the revised revenue estimate. State General Funds ($4,379) ($4,379) ($4,379) ($4,379) 166.99 CC: The purpose ofthis appropriation is to coordinate state resources for the preparation and prevention of threats and acts ofterrorism and to serve as the State's point ofcontact for the federal Department of Homeland Security. Senate: The purpose ofthis appropriation is to coordinate state resources for the preparation and prevention of threats and acts of terrorism and to serve as the State's point of contact for the federal Department of Homeland Security. State General Funds $0 $0 ..<. '" .. ~i~tl''.:' .. v ..~ The purpose of this appropriation is to coordinate state resources for the preparation and prevention ofthreats and acts ofterrorism and to serve as the State's point ofcontact for the federal Department ofHomeland Security. TOTAL STATE FUNDS $432,220 $434,122 $446,219 $446,219 State General Funds $432,220 $434,122 $446,219 $446,219 TOTAL PUBLIC FUNDS $432,220 $434,122 $446,219 $446,219 Office of the State Inspector General Continuation Budget The purpose of this appropriation is to foster and promote accountability and integrity in state government by investigating and preventing fraud, waste and abuse. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $829,079 $829,079 $829,079 $829,079 $829,079 $829,079 $829,079 $829,079 $829,079 $829,079 $829,079 $829,079 167.1 Defer the FY09 cost of living adjustment. State General Funds ($7,391) ($7,391) ($7,391) ($7,391) 167.2 Reducefunds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost of the plan) State General Funds ($25,126) ($21;71:13 $0 $0 167.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia 1T (GAlT) outsourcing project. State General Funds $1,916 $1,916 $1,916 $1,916 167.4 Reduce funds from investigations. State General Funds ($95,650) ($95,650) ($95,650) ($95,650) 167.5 Reduce funds to reflect the revised revenue estimate. State General Funds ($7,109) ($7,109) ($7,109) ($7,109) 167.99 CC: The purpose of this appropriation is to foster and promote accountability and integrity in state government by investigating and preventing fraud, waste, and abuse. Senate: The purpose ofthis appropriation is to foster and promote accountability and integrity in state government by investigating and preventing fraud, waste, and abuse. State General Funds $0 P,;~::li'.Jh~\~~~~4--\--~~-;~,-,_"Sf~hi';>>, The purpose of this appropriation is to foster and promote accountability and integrity in state government by investigating and preventing fraud, waste, and abuse. 5/2812009 Page !58 of 330 Drafted by Senate Budget and Evaluation Office HB 119 TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $695,719 $695,719 $695,719 ... $699,133 $699,133 $699,133 $720,845 $720,845 $720,845 I $720,845 $720,845 $720,845 Planning and Budget, Governor's Office of Continuation Budget The purpose of this appropriation is to improve state government operations and services by leading and assisting in the evaluation, development, and implementation ofbudgets, plans, programs, and policies. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $9,584,234 $9,584,234 $9,584,234 $9,584,234 $9,584,234 $9,584,234 $9,584,234 $9,584,234 $9,584,234 $9,584,234 $9,584,234 $9,584,234 168.1 Defer the FY09 cost of living adjustment. State General Funds ($81,224) ($81,224) ($81,224) ($81,224) 168.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (0 PEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost ofthe plan) State General Funds ($240, 793) (8,079) $0. $0 168.3 Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia lT (GAlT) outsourcing project. State General Funds ($178,124) ($178,124) ($178,124) ($178,124) 168.4 Reduce funds from operations. State General Funds ($849,629) 168.5 Reduce funds to reflect the revised revenue estimate. State General Funds ($82,683) ($82,683) ($82,683) ($82,683) 168.6 Reduce merit system assessments from $147 to $137 per position. State General Funds ($2,243) ($2,243) 168.7 Reduce funds from the Commission on Hispanic Affairs. State General Funds ($20,000) ($20,000) ....... 168.8 Reducefunds from the Commission on Asian Affairs. State General Funds 168.9 Reduce funds from the Military Coordinating Council contract. State General Funds ($20;000) ($20,000) ($20,000) ~ ,~~~... At. _ ,,. .l - . . , . ~ '' . , .,,,, , ' . '' ... , , o ~ ,a. , ~ The purpose ofthis appropriation is to improve state government operations and services by leading and assisting in the evaluation, development, and implementation of budgets, plans, programs, and policies. TOTAL STATE FUNDS $8,151,781 $7,958,252 $8,350,331 $8,266,331 State General Funds $8,151,781 $7,958,252 $8,350,331 $8,266,331 TOTAL PUBLIC FUNDS $8,151,781 $7,958,252 $8,350,331 $8,266,331 Professional Standards Commission, Georgia Continuation Budget The purpose of this appropriation is to direct the preparation, certification, professional discipline and recruitment ofeducators in Georgia. TOTAL STATE FUNDS State General Funds TOTALFEDERALFUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $7,123,741 $7,123,741 $411,930 $411,930 $500 $500 $500 $7,536,171 $7,123,741 $7,123,741 $411,930 $411,930 $500 $500 $500 $7,536,171 $7,123,741 $7,123,741 $411,930 $411,930 $500 $500 $500 $7,536,171 $7,123,741 $7,123,741 $411,930 $411,930 $500 $500 $500 $7,536,171 169.1 Defer the FY09 cost of living adjustment. State General Funds ($65,065) ($65,065) ($65,065) ($65,065) 169.2 Reduce funds to reflect the adjustment in the employer share of State Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Pion and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of 5/28/2009 Page 159 of330 Drafted by Senate Budget and Evaluation Office HB119 State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($205, 175) {$117.301} $0 $0 169.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $37,115 $37,115 $37,115 $37,115 169.4 Reduce funds from personnel. State General Funds ($14,571) ($14,571) ($14,571) ($14,571) 169.5 Reduce funds from information technology. State General Funds ($6,740) ($6,740) ($6,740) ($6,740) 169.6 Eliminate funds for the Georgia Teacher Alternative Preparation Program (TAPP) grants. State General Funds ($400,000) ($400,000) ($400,000) ($400,000) 169.7 Eliminate funds for National Board Certified Teacher (NBCT) reimbursements offered to teachers who successfully achieve national certification the first time they apply. State General Funds ($36,000) ($36,000) ($36,000) ($36,000) 169.8 Reduce funds to reflect the revised revenue estimate. State General Funds ($64,744) ($64,744) ($64,744) ($64,744) 169.99 CC: The purpose ofthis appropriation is to direct the preparation of, certify, recognize, and recruit Georgia educators, and to enforce standards regarding educator professional preparation, peiformance, and ethics. Senate: The purpose ofthis appropriation is to direct the preparation of, certify, recognize, and recruit Georgia educators, and to enforce standards regarding educator professional preparation, peiformance, and ethics. State General Funds $0 $0 II E.~~""~~~ I= ~--'"~ -'~ ~~ -~~"=' .J~-..~~~11:~- The purpose ofthis appropriation is to direct the preparation of, certify, recognize, and recruit Georgia educators, and to enforce standards regarding educator professional preparation, performance, and ethics. TOTAL STATE FUNDS $6,368,561 $6,396,435 $6,573,736 $6,573,736 State General Funds $6,368,561 $6,396,435 $6,573,736 $6,573,736 TOTAL FEDERAL FUNDS $411,930 $411,930 $411,930 $411,930 Federal Funds Not Itemized $411,930 $411,930 $411,930 $411,930 TOTAL AGENCY FUNDS $500 $500 $500 $500 Sales and Services $500 $500 $500 $500 Sales and Services Not Itemized $500 $500 $500 $500 TOTAL PUBLIC FUNDS $6,780,991 $6,808,865 $6,986,166 $6,986.166 Student Achievement, Office of Continuation Budget The purpose ofthis appropriation is to improve student achievement and school completion in Georgia. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $1,274,456 $1,274,456 $1,274,456 $1,274,456 $1,274,456 $1,274,456 $1,274,456 $1,274,456 $1,274,456 $1,274,456 $1,274,456 $1,274,456 170.1 Defer the FY09 cost of living adjustment. State General Funds ($ll,381) ($ll,381) ($11,381) ($II,381) 170.2 Reducefunds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($38,903) ($33,611) :lo $0 170.3 Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds ($6,096) ($6,096) ($6,096) ($6,096) 178.4 Reduce funds from personnel. State General Funds ($123,289) ($123,289) ($123,289) ($123,289) 170.5 Reduce funds from contracts. State General Funds ($38,269) ($38,269) ($38,269) ($38,269) 170.99 CC: The purpose of this appropriation is to support educational accountability, evaluation, and reporting efforts, establishment ofstandards on state assessments, the preparation and release of the state's education report card and scoreboard, and education research to inform policy and budget efforts. Page 160 of 330 Drafted by Senate Budget and Evaluation Office HB119 W1JMW II Senate: The purpose ofthis appropriation is to support P-16 accountability, evaluation, and reporting efforts, including: the establishment ofstandards on state assessments, development and evaluation ofIE2 Partnership contracts, the execution ofacademic program audits, the preparation and release of the stale's education report card and scoreboard, and education research to inform policy and budget efforts. State General Funds ~ ~- ~ A':" '"' , ~~' _,,, "" ,r, """~ , _'.lf~~--~~,~~,, ~ '~~':,': ,~, ~ "=" v~v," $0 , The purpose ofthis appropriation is to support educational accountability, evaluation, and reporting efforts, establishment of standards on state assessments, the preparation and release of the state's education report card and scoreboard, and education research to inform policy and budget efforts. TOTAL STATE FUNDS $1,056,518 $1,061,804 $1,095,421 $1,095,421 State General Funds $1,056,518 $1,061,804 $1,095,421 $1,095.421 TOTAL PUBLIC FUNDS $1,056,518 $1,061,804 $1,095,421 $1,095,421 There is hereby appropriated to the Office of the Governor the sum of $400,000 of the moneys coUected in accordance with O.C.G.A. Title 10, Chapter 1, Article 28. The sum of money is appropriated for use by the Office of Consumer Affairs for aU the purposes for which snch moneys may be appropriated pursuant to Article 28. The Mansion aUowance shaD be $40,000. Section 27: Human Services, Department of Section Total - Continuation TOTAL STATE FUNDS State General Funds Tobacco Settlement Funds TOTAL FEDERAL FUNDS CCDF Mandatory & Matching Funds CFDA93.5% Child Care & Development Block Grant CFDA93.575 Community Services Block Grant CFDA93.569 Federal Funds Not Itemized Foster Care Title IV-E CFDA93.658 Low-Income Home Energy Assistance CFDA93.568 Medical Assistance Program CFDA93.778 Preventive Health & Health Services Block Grant CFDA93.991 Social Services Block Grant CFDA93.667 Temporary Assistance for Needy Families TANF Unobligated Balance per 42 USC 604 TOTAL AGENCY FUNDS Contributions, Donations, and Forfeitures Reserved Fund Balances Intergovernmental Transfers Rebates, Refunds, and Reimbursements Royalties and Rents Sales and Services TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers Federal Funds Transfers TOTAL PUBLIC FUNDS $679.949.900 $679,949,900 $679,949,900 $679,949,900 $673.626,299 $673,626.299 $673,626,299 $673,626,299 $6,323,601 $6,323,601 $6,323.601 $6,323.601 $1,077,064,504 $1,077,064,504 $1,077,064,504 $1,077,064,504 $94,646,847 $94,646,847 $94,646,847 $94,646,847 $66,288,749 $66,288,749 $66,288,749 $66,288,749 $17,409,184 $17,409,184 $17,409,184 $17,409.184 $288,302,542 $288,302,542 $288,302,542 $288,302,542 $87,743,900 $87,743,900 $87.743,900 $87,743,900 $24,912,301 $24,912.301 $24,912,301 $24,912,301 $98,172,714 $98,172,714 $98,172,714 $98.172,714 $231,540 $231,540 $231,540 $231,540 $24,377,698 $24,377,698 $24,377,698 $24,377,698 $295,013,020 $295,013,020 $295,013,020 $295,013,020 $79,%6,009 $79,966,009 $79,966,009 $79,%6,009 $76,776,724 $76,776,724 $76,776,724 $76,776,724 $28,986,320 $28,986,320 $28,986,320 $28,986,320 $12,770,884 $12,770,884 $12,770,884 $12,770,884 $7,766,945 $7,766,945 $7,766,945 $7,766,945 $2.915 $2,915 $2,915 $2,915 $2,729.126 $2,729,126 $2,729,126 $2,729,126 $24,520,534 $24,520,534 $24,520,534 $24,520,534 $415.760 $415.760 $415,760 $415,760 $395,760 $395,760 $395,760 $395,760 $20,000 $20,000 $20,000 $20,000 $1,834,206,888 $1,834,206,888 $1,834,206,888 $1,834,206,888 TOTAL STATE FUNDS State General Funds Tobacco Seltlement Funds TOTAL FEDERAL FUNDS CCDF Mandatory & Matching Funds CFDA93.596 Child Care & Development Block Grant CFDA93.575 Conununity Services Block Grant CFDA93.569 Federal Funds Not Itemized Foster Care Title IV-E CFDA93.658 Low-Income Home Energy Assistance CFDA93.568 Medical Assistance Program CFDA93.778 Preventive Health & Health Services Block Grant CFDA93.991 Social Services Block Grant CFDA93.667 Temporary Assistance for Needy Families TANF Unobligated Balance per 42 USC 604 TOTAL AGENCY FUNDS Contributions, Donations, and Forfeitures Reserved Fund Balances Intergovernmental Transfers Royalties and Rents Section Total - Final $526,364,005 $525,860,041 $523,902,908 $520,040,404 $519,536,440 $517,579,307 $6,323,601 $6,323,601 $6,323,601 $1.062,714.944 $1,108,540,249 $1,108,204,333 $94,361,006 $94,361,006 $94,361,006 $66.215,997 $93,215,997 $102,215,997 $17,397,861 $17,397,861 $17,397,861 $269.266,202 $287,411,202 $285,914,359 $86.793,400 $100,679,167 $87,079,167 $24,906,536 $24,906,536 $24,906,536 $105,251,353 $105,545,891 $104,573,290 $200,470 $200,470 $200,470 $24,358,024 $24,358,024 $24,358,024 $336,615,559 $323.115,559 $329,849,087 $37,348,536 $37,348,536 $37,348,536 $75,639,347 $76,989,574 $75,639,347 $28,986,320 $28,986.320 $28,986,320 $12.770,884 $12,770,884 $12,770,884 $7,766,945 $9,117,172 $7,766,945 $2,729,126 $2,729,126 $2,729,126 $515.784,857 $509,461,256 $6.323,601 $1,108,259,871 $94.361.006 $102,215,997 $17,397,861 $285,969,897 $87,079,167 $24.906,536 $104,573,290 $200,470 $24,358,024 $329,849.087 $37.348,536 $75,639,347 $28,986,320 $12,770,884 $7,766,945 $2,729,126 512812009 Page 161 of 330 Drafted by Senate Budget and Evaluation Office HB 119 Sales and Services TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers Federal Funds Transfers TOTAL PUBLIC FUNDS I $23,386,072 $415,760 $395,760 $20,000 $1,665,134,056 $23,386,072 $415,760 $395,760 $20,000 $1,711,805,624 $23,386,072 $415,760 $395,760 $20,000 $1,708,162,348 $23,386,072 $415,760 $395,760 $20,000 $1,700,099,835 Adoption Services Continuation Budget The purpose of this appropriation is to support and facilitate the safe permanent placement ofchildren by prescreeningfamilies and providing support and financial services after adoption. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized Foster Care Title IV -E CFDA93.658 Temporary Assistance for Needy Families Temporary Assistance for Needy Families Grant CFDA93.558 TOTAL AGENCY FUNDS Contributions, Donations, and Forfeitures Contributions, Donations, and Forfeitures Not Itemized TOTAL PUBLIC FUNDS $35,568,642 $35,568,642 $50,211,517 $38,000,452 $211,065 $12,000,000 $12,000,000 $45,000 $45,000 $45,000 $85,825,159 $35,568,642 $35,568,642 $50,211,517 $38,000,452 $211,065 $12,000,000 $12,000,000 $45,000 $45,000 $45,000 $85,825,159 $35,568,642 $35,568,642 $50,211,517 $38,000,452 $211,065 $12,000,000 $12,000,000 $45,000 $45,000 $45,000 $85,825,159 $35,568,642 $35,568,642 $50,211,517 $38,000,452 $211,065 $12,000,000 $12,000,000 $45,000 $45,000 $45,000 $85,825,159 172.1 Defer the FY09 cost of living adjustment. State General Funds ($23,332) ($23,332) ($23,332) ($23,332) 172.2 Reduce funds to reflect the adjustment in the employer share of State Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($83,825) .($15,598) $0 $0 172.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $2,126 $2,126 $2,126 $2,126 172.4 Transfer funds from the Child Welfare Services program to fund a projected 1% client growth that will serve approximately 12,500 children per month. State General Funds Federal Funds Not Itemized TOTAL PUBLIC FUNDS $1,910,000 $2,341,417 $4,251,417 $1,910,000 $2,341,417 $4,251,417 $1,910,000 $2,341,417 $4,251,417 $1,910,000 $2,341,417 $4,251,417 172.5 Recognize additional Federal Medical Assistance Percentage (FMAP) funds from the American Recovery and Reinvestment Act of2009. State General Funds Foster Care Title IV -E CFD A93.658 TOTAL PUBLIC FUNDS ($3,140,444) $3,140,444 $0 ($3,140,444) $3,140,444 $0 ($3, 140,444) $3,140,444 $0 ($3,140,444) $3,140,444 $0 172.6 Reduce funds from summer camps. State General Funds ($1 ,000.000) ($1 ,000,000) . . . . . . .~-~~~:~i-j'~:~,~~,;~~~;~~:i~ :~-;1.;:~~~- The purpose ofthis appropriation is to support andfacilitate the safe permanent placement ofchildren by prescreening families and providing support and financial services after adoption. TOTAL STATE FUNDS $34,233,167 $34,241,394 $33,316,992 $33,316,992 State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized Foster Care Title IV-E CFDA93.658 $34,233,167 $55,693,378 $40,341,869 $3,351,509 $34,241,394 $55,693,378 $40,341 ,869 $3,351,509 $33,316,992 $55,693,378 $40,341,869 $3,351,509 $33,316,992 $55,693,378 $40,341 ,869 $3,351,509 Temporary Assistance for Needy Families $I 2,000,000 $12,000,000 $12,000,000 $12,000,000 Temporary Assistance for Needy Families Grant CFDA93.558 TOTAL AGENCY FUNDS Contributions, Donations, and Forfeitures Contributions, Donations, and Forfeitures Not Itemized $12,000,000 $45,000 $45,000 $45,000 $12,000,000 $45,000 $45,000 $45,000 $12,000,000 $45,000 $45,000 $45,000 $I 2,000,000 $45,000 $45,000 $45,000 TOTAL PUBLIC FUNDS $89,971,545 $89,979,772 $89,055,370 $89,055,370 After School Care Continuation Budget The purpose ofthis appropriation is to expand the provision ofafter school care services and draw down TANF maintenance ofeffort funds. TOTAL STATE FUNDS $0 $0 $0 $0 State General Funds $0 $0 $0 $0 Page 162 of 330 Drafted by Senate HB119 TOTAL FEDERAL FUNDS Temporary Assistance for Needy Families Temporary Assistance for Needy Families Grant CFDA93.558 TOTAL AGENCY FUNDS Contributions, Donations, and Forfeitures TANF Maintenance-of-Effort from External Sources TOTAL PUBLIC FUNDS $14,000,000 $14,000,000 $14,000,000 $28,000,000 $28,000,000 $28,000,000 $42,000,000 MM!BM $14,000,000 $14,000,000 $14,000,000 $28,000,000 $28,000,000 $28,000,000 $42,000,000 $14,000,000 $14,000,000 $14,000,000 $28,000,000 $28,000,000 $28,000,000 $42,000,000 $14,000,000 $14,000,000 $14,000,000 $28,000,000 $28,000,000 $28,000,000 $42,000,000 Temporary Assistance for Needy Families Temporary Assistance for Needy Families Grant CFDA93.SS8 TOTAL AGENCY FUNDS Contributions, Donations, and Forfeitures TANF Maintenance-of-Effort from External Sources TOTAL PUBLIC FUNDS $14,000,000 $14,000,000 $28,000,000 $28,000,000 $28,000,000 $42,000,000 Child Care Services Continuation Budget The purpose of this appropriation is to permit low income families to be self. reliant while protecting the safety and well-being oftheir children by ensuring access to child care. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS CCDF Mandatory & Matching Fund' CFDA93.596 Child Care & Development Block Grant CFDA93.575 Federal Funds Not Itemized Social Services Block Grant CFDA93.667 TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $58,577,959 $58,577,959 $165,598,552 $90,698,416 $64,619,903 $10,280,143 $90 $2,500,000 $2,500,000 $2,500,000 $226,676,511 $58,577,959 $58,577,959 $165,598,552 $90,698,416 $64,619,903 $10,280,143 $90 $2,500,000 $2,500,000 $2,500,000 $226,676,511 $58,577,959 $58,577,959 $165,598,552 $90,698,416 $64,619,903 $10,280,143 $90 $2,500,000 $2,500,000 $2,500,000 $226,676,511 $58,577,959 $58,577,959 $165,598,552 $90,698,416 $64,619,903 $10,280,143 $90 $2,500,000 $2,500,000 $2,500,000 $226,676,511 184.1 Defer the FY09 cost of living adjustment. State General Funds ($75,325) ($75,325) ($75,325) ($75,325) 184.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost ofthe plan) State General Funds l$-;-l ' ($270,627) ~ ~ , 1 ,;,,;, -~ $0 184.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAlT) outsourcing project. State General Funds $504 $504 $504 $504 184.4 Replace funds. State General Funds Federal Funds Not Itemized Temporary Assistance for Needy Families Grant CFDA93.558 TOTAL PUBLIC FUNDS ($4,241' 107) ($7,874,332) $12,115.439 $0 ($4,241,107) ($7 ,874,332) $12,115,439 $0 ($4,241, I 07) ($7,874,332) $12,115,439 $0 ($4,241,107) ($7,874,332) $12,115,439 $0 184.5 Recognize funds from the American Recovery and Reinvestment Act of2009 for time limited child care and families on the statewide waiting list. (CC:Recognize funds from the American Recovery and Reinvestment Act of2009 for the Childcare and Parent Services (CAPS) program waiting list and their child care needs) Child Care & Development Block Grant CFDA93.575 ''' ' ~11-.ooa 1-~~ $36,000,000 184.6 Transfer funds for Family and Children's Services programs and restore to Mental Health, Developmental Disabilities, Addictive Diseases and Public Health programs. (Sand CC:Transfer to the Out ofHome Care program) Temporary Assistance for Needy Families Grant CFDA93.558 (~:;b.(l!~)f>;,,-.1:!f.i~ ($12,115,439) 184.7 Transfer funds from the Support for Needy Families-Basic Assistance program to fund child care activities. Temporary Assistance for Needy Families Grant CFDA93.558 ::, ;)f~ State General Funds 5/28/2009 $53,991,404 $53,991,404 $54,017,965 $54,017,965 $54,262,031 $54,262,031 $54,262,031 $54,262,031 Page 163 of330 Drafted by Senate Budget and Evaluation Office HB119 TOTAL FEDERAL FUNDS CCDF Mandatory & Matching Funds CFDA93.596 Child Care & Development Block Grant CFDA93.575 Federal Funds Not Itemized Social Services Block Grant CFDA93.667 Temporary Assistance for Needy Families Temporary Assistance for Needy Families Grant CFDA93.558 TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $169,839,659 $90,698,416 $64,619,903 $2,405,811 $90 $12,115,439 $12,115,439 $2,500,000 $2,500,000 $2,500,000 $226,331,063 $90,698,416 $91,619,903 $2,405,811 $90 $8,615,439 $8,615,439 $2,500,000 $2,500,000 $2,500,000 $249,857,624 $90,698,416 $100,619,903 $2,405,811 $90 $2,500,000 $2,500,000 $2,500,000 $250,486,251 $90,698,416 $100,619,903 $2,405,811 $90 $600,000 $600,000 $2,500,000 $2,500,000 $2,500,000 $251 ,086,251 Child Support Services Continuation Budget The purpose ofthis appropriation is to encourage and enforce the parental responsibility ofpaying financial support. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized Social Services Block Grant CFDA93.667 TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers Agency to Agency Contracts TOTAL PUBLIC FUNDS $24,963,922 $24,%3,922 $66,004,773 $65,884,773 $120,000 $2,841,500 $2,841,500 $2,841,500 $395,760 $395,760 $395,760 $94,205,955 $24,%3,922 $24,%3,922 $66,004,773 $65,884,773 $120,000 $2,841,500 $2,841,500 $2,841,500 $395,760 $395,760 $395,760 $94,205,955 $24,%3,922 $24,%3,922 $66,004,773 $65,884,773 $120,000 $2,841,500 $2,841,500 $2,841,500 $395,760 $395,760 $395,760 $94,205,955 $24,%3,922 $24,%3,922 $66,004,773 $65,884,773 $120,000 $2,841,500 $2,841,500 $2,841,500 $395,760 $395,760 $395,760 $94,205,955 185.1 Defer the FY09 cost of living adjustment. State General Funds ($228,7%) ($228,7%) ($228,7%) ($228,796) 185.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost of the plan) State General Funds ($822,019): = ($1All;34~) = SO $0 185.3 1ncreasefunds to reallocate expenses resulting from the Georgia Technology Autlwrity (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $1,359,214 $1,359,214 $1,359,214 $1,359,214 185.4 Reduce funds to realize savings and efficiencies achieved with the transition of the Call Centerfrom United Way. State General Funds Federal Funds Not Itemized TOTAL PUBLIC FUNDS ($300,000) ($582,353) ($882,353) ($300,000) ($582,353) ($882,353) ($300,000) ($582,353) ($882,353) ($300,000) ($582,353) ($882,353) 185.5 Reduce funds from District Attorney (DA) contracts and eliminate one DA legal services contract. State General Funds Federal Funds Not Itemized TOTALPUBUCFUNDS ($272,000) ($330,000) ($602,000) ($272,000) ($330,000) ($602,000) ($272,000) ($330,000) ($602,000) ($272,000) ($330,000) ($602,000) 185.6 Reduce funds by eliminating thirty1our vacant positions. State General Funds Federal Funds Not Itemized TOTALPUBLICFUNDS ($504,235) ($978,809) ($1,483,044) ($504,235) ($978,809) ($1 ,483,044) ($504,235) ($978,809) ($1 ,483,044) ($504,235) ($978,809) ($1,483,044) 185.7 Reduce funds to reflect the revised revenue estimate. State General Funds ($244,202) ($244,202) ($244,202) ($244,202) 185.8 Reduce funds in expectation of increasedfederal funds through the American Recovery and Reinvestment Act of 2009. State General Funds ($500,QOO) $0 (~ 185.9 Recognize funds from the American Recovery and Reinvestment Act of2009 for increasing current support paid to families. Federal Funds Not Itemized $14,000,000 $14,000,000 $14,000,000 State General Funds TOTAL FEDERAL FUNDS 5/28/2009 $23,951,884 $64,113,611 $23,532,562 $78,113,6 I I $24,773,903 $78,113,611 $24,273,903 $24,273,903 $78,113,611 Page 164 of330 Drafted by Senate Budget and Evaluation Office HB 119 Federal Funds Not Itemized Social Services Block Grant CFDA93.667 TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers Agency to Agency Contracts TOTAL PUBLIC FUNDS $63,993,611 $120,000 $2,841,500 $2,841,500 $2,841,500 $395,760 $395,760 $395,760 $91,302,755 $77,993,611 $120,000 $2,841,500 $2,841,500 $2,841,500 $395,760 $395,760 $395,760 $104,883,433 $77,993,611 $120,000 $2,841,500 $2,841,500 $2,841,500 $395,760 $395,760 $395,760 $106,124,774 $77,993,611 $120,000 $2,841,500 $2,841,500 $2,841,500 $395,760 $395,760 $395,760 $105,624,774 Child Welfare Services Continuation Budget The purpose ofthis appropriation is to investigate allegations ofchild abuse abandonment and neglect and to provide services to protect the child and strengthen the family. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS CCDF Mandatory & Matching Funds CFDA93.596 Community Services Block Grant CFDA93.569 Federal Funds Not Itemized Foster Care Title IV-E CFDA93.658 Medical Assistance Program CFDA93.778 Social Services Block Grant CFDA93.667 Temporary Assistance for Needy Families Temporary Assistance for Needy Families Grant CFDA93.558 TANF Transfers to Social Services Block Grant per 42 USC 604 TOTAL AGENCY FUNDS Reserved Fund Balances Reserved Fund Balances Not Itemized Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $117,613,541 $117,613,541 $179,607,884 $817,637 $4,000 $23,847,912 $32,278,994 $11,331,449 $8,264,167 $103,063,725 $77,263,725 $25,800,000 $26,438,482 $12,770,884 $12,770,884 $13,667,598 $13,667,598 $323,659,907 $117,613,541 $117,613,541 $179,607,884 $817,637 $4,000 $23,847,912 $32,278,994 $11,331,449 $8,264,167 $103,063,725 $77,263,725 $25,800,000 $26,438,482 $12,770,884 $12,770,884 $13,667,598 $13,667,598 $323,659,907 $117,613,541 $117,613,541 $179,607,884 $817,637 $4,000 $23,847,912 $32,278,994 $11,331,449 $8,264,167 $103,063,725 $77,263,725 $25,800,000 $26,438,482 $12,770,884 $12,770,884 $13,667,598 $13,667,598 $323,659,907 $117,613,541 $117,613,541 $179,607,884 $817,637 $4,000 $23,847,912 $32,278,994 $11,331,449 $8,264,167 $103,063,725 $77,263,725 $25,800,000 $26,438,482 $12,770,884 $12,770,884 $13,667,598 $13,667,598 $323,659,907 186.1 Defer the FY09 cost of living adjustment. State General Funds ($594,912) ($594,912) ($594,912) ($594,912) 186.2 Defer structure adjustments to the statewide salary plan. State General Funds ($43,037) ($43,037) ($43,037) ($43,037) 186.3 Defer salary adjustments for critical jobs. State General Funds ($2,169,459) ($2,169,459) ($2,169,459) ($2,169,459) 186.4 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($2,137,394)" ($I,!J27,618) c $0 $0 186.5 Reduce funds and child protective caseworkers through attrition and maintain a 15:1 caseload ratio. State General Funds CCDF Mandatory & Matching Funds CFDA93.596 Federal Funds Not Itemized Foster Care Title IV-E CFDA93.658 Medical Assistance Program CFDA93.778 Temporary Assistance for Needy Families Grant CFDA93.558 TOTALPUBUCFUNDS ($9,494,520) ($78,118) ($506,813) ($3,261,906) ($1,363,272) ($8,910,118) ($23,614,747) ($12, 759,000) ($78,118) ($506,813) ($3,261,906) ($1,363,272) ($8,910,118) ($26,879,227)' ($9,494...$.21>) {$ll1l2.fi.7(JQ) ($78,118) ($78,118) ($506,813) ($506,813) ($3,261,906) ($3,261,906) ($1,363,272) ($1,363,272) ($8,910,118) ($8,910,118) ($23;6t4;747):c ($~ 186.6 Reduce funds from non-critical contracts by 1%. State General Funds CCDF Mandatory & Matching Funds CFDA93.596 Federal Funds Not Itemized Foster Care Title IV-E CFDA93.658 Medical Assistance Program CFDA93.778 Temporary Assistance for Needy Families Grant CFDA93.558 TOTALPUBUCFUNDS ($200,000) ($1,350) ($8,756) ($56,352) ($23,552) ($136,456) ($426,466) ($200,000) ($1,350) ($8,756) ($56,352) ($23,552) ($136,456) ($426,466) ($200,000) ($1,350) ($8,756) ($56,352) ($23,552) ($136,456) ($426,466) ($200,000) ($1,350) ($8,756) ($56,352) ($23,552) ($136,456) ($426,466) 5128/2009 Page 165 of 330 Drafted by Senate Budget and Evaluation Office HB119 I 186.7 Reduce and defer funds received in HB990 (FY09G) for a Regional Assessment Center for victims ofchild prostitution and trafficking. State General Funds CCDF Mandatory & Matching Funds CFDA93.596 Federal Funds Not Itemized Foster Care Title lY-E CFDA93.658 Medical Assistance Program CFDA93.778 Temporary Assistance for Needy Families Grant CFDA93.558 TOTAL PUBLIC FUNDS ($560,000) ($3,779) ($24,516) ($157,785) ($65,944) ($382,077) ($1,194,101) ($560,000) ($3,779) ($24,516) ($157,785) ($65,944) ($382,077) ($1,194,101) ($560,000) ($3,779) ($24,516) ($157,785) ($65,944) ($382,077) ($1,194,101) ($560,000) ($3,779) ($24,516) ($157,785) ($65,944) ($382,077) ($1,194,101) 186.8 Transfer funds to the Adoptions Services program to fund a projected 1% client growth that will serve approximately 12,500 children per month. State General Funds Federal Funds Not Itemized TOTAL PUBLIC FUNDS ($1,910,000) ($2,341 ,417) ($4,251 ,417) ($1,910,000) ($2,341,417) ($4,251,417) ($1,910,000) ($2,341 ,417) ($4,251 ,417) ($1 ,910,000) ($2,341,417) ($4,251 ,417) 186.9 Replace funds to reflect the change in the Federal Medicaid Assistance Percentages due to increased federal participation. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($847,083) $847,083 $0 ($847,083) $847,083 $0 ($847,083) $847,083 $0 ($847,083) $847,083 $0 186.10 Reduce funds. Temporary Assistance for Needy Families Grant CFDA93.558 ($4,839,159) ($4,839,159) ($4,839,159) ($4,839,159) 186.11 Recognize funds from the American Recovery and Reinvestment Act of2009 funding for foster care and adoption assistance. FosterCareTitleiV-ECFDA93.658 $13,600,000 $0 $0 186.12 Transfer funds for the Regional Assessment Center to the Governor's Office of Children and Families. State General Funds ($1<10,000) ($140,000) lill1~t!::i%i~~~~~,~];~r:~!l!~t~~&IIMifdBIIt-- The purpose ofthis appropriation is to investigate allegations ofchild abuse abandonment and neglect and to provide services to protect the child and strengthen the family. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS CCDF Mandatory & Matching Funds CFDA93.5% Community Services Block Grant CFDA93.569 $99,657,136 $99,657,136 $158,293,597 $734,390 $4,000 $96,602,432 $96,602,432 $171,893,597 $734,390 $4,000 $101,654,530 $101,654,530 $158,293,597 $734,390 $4,000 $100,022,290 $100,022,290 $158,293,597 $734,390 $4,000 Federal Funds Not Itemized $20,966,410 $20,966,410 $20,966,410 $20,966,410 Foster Care Title IV-E CFDA93.658 $28,802,951 $42,402,951 $28,802,951 $28,802,951 Medical Assistance Program CFDA93.778 Social Services Block Grant CFDA93.667 Temporary Assistance for Needy Families Temporary Assistance for Needy FamUies Grant CFDA93.558 $10,725,764 $8,264,167 $88,795,915 $62,995,915 $10,725,764 $8,264,167 $88,795,915 $62,995,915 $10,725,764 $8,264,167 $88,795,915 $62,995,915 $10,725,764 $8,264,167 $88,795,915 $62,995,915 TANF Transfers to Social Services Block Grant per 42 USC 604 $25,800,000 $25,800,000 $25,800,000 $25,800,000 TOTAL AGENCY FUNDS $26,438,482 $26,438,482 $26,438,482 $26,438,482 Reserved Fund Balances Reserved Fund Balances Not Itemized Sales and Services Sales and Serviees Not Itemized TOTAL PUBLIC FUNDS $12,770,884 $12,770,884 $13,667,598 $13,667,598 $284,389,215 $12,770,884 $12,770,884 $13,667,598 $13,667,598 $294,934,511 $12,770,884 $12,770,884 $13,667,598 $13,667,598 $286,386,609 $12,770,884 $12,770,884 $13,667,598 $13,667,598 $284,754,369 Departmental Administration Continuation Budget The purpose of this appropriation is to provide administration and supponfor the Divisions and Operating Office. TOTAL STATE FUNDS State General Funds Tobacco Settlement Funds TOTAL FEDERAL FUNDS CCDF Mandatory & Matching Funds CFDA93.596 Child Care & Development Block Grant CFDA93.575 Community Services Block Grant CFDA93.569 Federal Funds Not Itemized Foster Care Title IV -E CFDA93.658 Low-Income Home Energy Assistance CFDA93.568 Medical Assistance Program CFDA93.778 Preventive Health & Health Services Block Grant CFDA93.991 Social Services Block Grant CFDA93.667 Temporary Assistance for Needy Families Temporary Assistance for Needy Families Grant CFDA93.558 TOTAL AGENCY FUNDS Contributions, Donations, and Forfeitures Contributions, Donations, and Forfeitures Not Itemized $94,164,941 $94,033,146 $131,795 $83,049,102 $3,124,294 $1,668,846 $220,001 $32,601,134 $8,122,505 $284,564 $11,816,638 $31,070 $9,952,472 $15,227,578 $15,227,578 $8,099,727 $18,274 $18,274 $94,164,941 $94,033,146 $131,795 $83,049,102 $3,124,294 $1,668,846 $220,001 $32,601,134 $8,122,505 $284,564 $11,816,638 $31,070 $9,952,472 $15,227,578 $15,227,578 $8,099,727 $18,274 $18,274 $94,164,941 $94,033,146 $131,795 $83,049, I02 $3,124,294 $1,668,846 $220,001 $32,601,134 $8,122,505 $284,564 $11,816,638 $31,070 $9,952,472 $15,227,578 $15,227,578 $8,099,727 $18,274 $18,274 Page 166 of 330 Drafted by Senate Budget and $94,164,941 $94,033,146 $131,795 $83,049,!02 $3,124,294 $1,668,846 $220,001 $32,601,134 $8,122,505 $284,564 $11,816,638 $31,070 $9,952,472 $15,227,578 $15,227,578 $8,099,727 $18,274 $18,274 HB119 Rebates, Refunds, and Reimbursements Rebates, Refunds, and Reimbursements Not Itemized Royalties and Rent' Royalties and Rents Not Itemized Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $2,915 $2,915 $2,729,126 $2,729,126 $5,349,412 $5,349,412 $185,313,770 -$2,915 $2,915 $2,915 $2,915 $2,729,126 $2,729,126 $2,729,126 $2,729,126 $5,349,412 $5,349,412 $5,349,412 $5,349,412 $185,313,770 $185,313,770 $2,915 $2,915 $2,729,126 $2,729,126 $5,349,412 $5,349,412 $185,313,770 187.1 Defer the FY09 cost of living adjustment for the Division of Family and Children Services. State General Funds ($484,041) ($484,041) ($484,041) ($484,041) 187.2 Defer the FY09 cost ofliving adjustment for the Division ofAging. State General Funds ($23,572) ($23,572) ($23,572) ($23,572) 187.3 Defer structure adjustments to the statewide salary plan for the Division ofFamily and Children Services. State General Funds ($53,782) ($53,782) ($53,782) ($53,782) 187.4 Defer structure adjustments to the statewide salary plan for the Division ofAging. State General Funds ($2,619) ($2,619) ($2,619) ($2,619) 187.5 Reduce funds to reflect the adjustment in the employer share ofState Health Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.856% for the Division ofFamily and Children Services. (Gov Rev:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Emplayment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the emplayer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan for the Division ofFamily and Children Services) State General Funds ($1,751,801}""'.. ~($~~),1'.'', :,:cY~~$1) $0 187.6 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856% for the Division ofAging. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost ofthe plan for the Division ofAging) State General Funds ($85,310~"! L~37f . ,o,,f.. $0 187.7 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project for the Division ofFamily and Children Services. State General Funds $499,706 $499,706 $499,706 $499,706 187.8 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project for the Division ofAging. State General Funds $3,618 $3,618 $3,618 $3,618 187.9 Reduce funds to reflect the indirect cost loss as a result of reductions taken in Administration. Community Services Block Grant CFDA93.569 Federal Funds Not Itemized Foster Care Title IYE CFDA93.658 Low-Income Home Energy Assistance CFDA93.568 Social Services Block Grant CFDA93.667 Temporary Assistance for Needy Families Grant CFDA93.558 TOTAL PUBLIC FUNDS ($351) ($1,054,647) ($315,655) ($2,108) ($19,674) ($414,724) ($1,807,159) ($351) ($1,054,647) ($315,655) ($2,108) ($19,674) ($414,724) ($1,807,159) ($351) ($1,054,647) ($315,655) ($2,108) ($19,674) ($414,724) ($1,807,159) ($351) ($1,054,647) ($315,655) ($2,108) ($19,674) ($414,724) ($1,807,159) 187.10 Reduce funds to reflect the indirect cost loss as a result of reductions taken in the Division ofFamily and Children Services (DFCS). CCDF Mandatory & Matching Funds CFDA93.596 Child Care & Development Block Grant CFDA93.575 Community Services Block Grant CFDA93.569 Federal Funds Not Itemized Foster Care Title IVE CFDA93.658 Low-Income Home Energy Assistance CFDA93.568 Medical Assistance Program CFDA93.778 Temporary Assistance for Needy Families Grant CFDA93.558 TOTAL PUBLIC FUNDS ($143,922) ($72,752) ($10,972) ($116,343) ($187,612) ($3,657) ($34,992) ($700,249) ($1,270,499) ($143,922) ($72,752) ($10,972) ($116,343) ($187,612) ($3,657) ($34,992) ($700,249) ($1,270,499) ($143,922) ($72,752) ($10,972) ($116,343) ($187,612) ($3,657) ($34,992) ($700,249) ($1,270,499) ($143,922) ($72, 752) ($10,972) ($116,343) ($187,612) ($3,657) ($34,992) ($700,249) ($1,270,499) 187.11 Reduce funds to reflect the indirect cost loss as a result of reductions taken in Administration ofthe Division of Aging. Federal Funds Not Itemized TOTAL PUBLIC FUNDS ($109,259) ($109,259) ($109,259) ($109,259) ($109,259) ($109,259) ($109,259) ($109,259) 5/28/2009 Page 167 of 330 Drafted by Senate Budget and Evaluation Office HB119 I 187.12 Reduce funds to reflect the indirect cost loss as a result of reductions taken in Information Technology. CCDF Mandatory & Matching Funds CFDA93.596 Federal Funds Not Itemized Temporary Assistance for Needy Families Grant CFDA93.558 TOTALPUBUCFUNDS ($58,672) ($1,463,052) ($112,605) ($1,634,329) ($58,672) ($1,463,052) ($112,605) ($1,634,329) ($58,672) ($1,463,052) ($112,605) ($1,634,329) ($58,672) ($!,463,052) ($112,605) ($1,634,329) 187.13 Reduce funds by 6% for the Division ofFamily and Children Services. State General Funds ($1,904,302) ($1,904,302) ($!,904,302) ($1,904,302) 187.14 Reduce funds by 6% for the Division ofAging. State General Funds ($171,930) ($17!,930) ($!71,930) ($171,930} 187.15 Reduce funds to reflect the revised revenue estimate for the Division ofFamily and Children Services. State General Funds ($372,592) ($372,592) ($372,592) ($372.592) 187.16 Reduce funds to reflect the revised revenue estimate for the Division ofAging. State General Funds ($17,259) ($17,259) ($17,259) ($17.259} 187.17 Reduce funds for the Division ofFamily and Children Services Regional Offices. (CC:Reduce funds) State General Funds ($500,000) $0 ~ 187.18 Reduce funds from the Office ofInvestigative Services and Inspector General. State General Funds ($80;86!)) i ~ ,($1d71. 187.19 Reduce merit system assessments from $147 to $137 per position for the Division ofFamily and Children Services. State General Funds {$4~4l2) ($45,432) ($45,432) 187.20 Reduce merit system assessments from $147 to $137 per position for the Division ofAging. State General Funds (~.~ ($2,212) ($2,212) 187.96 Transfer funds and activities related to the administration ofPublic Health to the newly created Departmental Administration-Public Health program. State General Funds ($20,305 ,550) ($20,305,550) ($20,305,550) ($20,305,550) Federal Funds Not Itemized ($2,975,647) ($2,975,647) ($2,975,647) ($2,975,647} Preventive Health & Health Services Block Grant CFDA93.991 ($3!,070) ($31,070) ($31,070) ($31,070) Temporary Assistance for Needy Families Grant CFDA93.558 ($1,182,023) ($1,182,023) ($1,182,023) ($1,182,023) Sales and Services Not Itemized ($1,134,462) ($1,134,462) ($1,134,462) ($1,134,462) TOTAL PUBUC FUNDS ($25,628,752) ($25,628,752) ($25,628,752) ($25,628,752) 187.97 Transferfunds and activities related to the administration ofMental Health, Addictive Diseases, and Developmental Disabilities to the newly created Departmental Administration-Behavioral Health program. State General Funds Federal Funds Not Itemized Temporary Assistance for Needy Families Grant CFDA93.558 Rebates, Refunds, and Reimbursements Not Itemized TOTAL PUBUC FUNDS ($31,609,268) ($30,363) ($2,634,405) ($2,915) ($34,276,951) ($31,609,268) ($30,363) ($2,634,405) ($2,915) ($34,276,951) ($31,609,268) ($30,363) ($2,634,405) ($2,915) ($34,276,951) ($31,609,263) ($30,363) ($2,634,405) ($2,915) ($34,276,951) 187.98 Transfer funds for additional administrative overheadfor the Office ofRegulatory Services to the new Planning and Regulatory Services program in the Department of Community Health. State General Funds .{$l. . ----~,ffib~~ll!!!t~ ' ~ ''' ''"=' %k]"~ ~"~><~~~:; The purpose ofthis appropriation is to provide administration and support for the Divisions and Operating Office. TOTAL STATE FUNDS $37,886,239 $37,438,040 $39,675,706 State General Funds $37,754,444 $37,306,245 $39,543,9!1 Tobacco Settlement Funds $131,795 $131,795 $131,795 TOTAL FEDERAL FUNDS $71,374,348 $71,374,348 $71,374,348 CCDF Mandatory & Matching Funds CFDA93.596 $2,921,700 $2,921,700 $2,921,700 Chlld Care & Development Block Grant CFDA93.575 $1,596,094 $1.5%,094 $1,5%,094 Community Services Block Grant CFDA93.569 $208,678 $208,678 $208,678 Federal Funds Not Itemized $26,851,823 $26,851,823 $26,851 ,823 Foster Care Title IV-E CFDA93.658 $7,619,238 $7,619,238 $7,619,238 Low-Income Home Energy Assistance CFDA93.568 $278,799 $278,799 $278,799 Medical Assistance Program CFDA93.778 $11,781,646 $11,781,646 $11,781,646 Social Services Block Grant CFDA93.667 $9,932,798 $9,932,798 $9,932,798 Temporary Assistance for Needy Families $10,183,572 $10,183,572 $10,183,572 Temporary Assistance for Needy Famllies Grant CFDA93.558 $10,183,572 $10,183,572 $10,183,572 TOTAL AGENCY FUNDS $6,962,350 $6,962,350 $6,962,350 Contributions, Donations, and Forfeitures $18,274 $18,274 $18,274 Contributions, Donations, and Forfeitures Not Itemized $18,274 $18,274 $18,274 Royalties and Rents $2,729,126 $2,729,126 $2,729,126 Royalties and Rents Not Itemized $2,729,126 $2,729,126 $2,729,126 Sales and Services $4,214,950 $4,214,950 $4,214,950 Sales and Services Not Itemized $4,214,950 $4,214,950 $4,214,950 TOTAL PUBLIC FUNDS $116,222,937 $115,774,738 $118,012,404 $38,950,817 $38,819,022 $131,795 $71,374,348 $2,921,700 $1,5%,094 $208,678 $26,851 ,823 $7,619,238 $278,799 $11,781,646 $9,932,798 $10,183,572 $10,183,572 $6,962,350 $18,274 $18,274 $2,729,126 $2,729,126 $4,214,950 $4,214,950 $117,287,515 Page 168 of 330 Drafted by Senate Budget and Evaluation Office HB119 Elder Abuse Investigations and Prevention COJiltil1ma1tion Budget The purpose ofthis appropriation is to prevent disabled adults and elder persons from abuse, exploitation and neglect, and investigate situations where it might have occurred. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized Medical Assistance Program CFDA93.778 Social Services Block Grant CFDA93.667 TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBUC FUNDS $14,577,451 $14,577,451 $3,751,496 $793,894 $678,063 $2,279,539 $76,015 $76,015 $76,015 $18,404,%2 $14,577.451 $14,577,451 $3,751,496 $793,894 $678,063 $2,279,539 $76,015 $76,015 $76,015 $18,404,962 $14,577,451 $14,577.451 $3,751,496 $793,894 $678,063 $2,279.539 $76,015 $76,015 $76,015 $18,404,962 $14,577,451 $14,577,451 $3,751.496 $793,894 $678,063 $2,279,539 $76,0!5 $76,015 $76,015 $18,404,962 189.1 Defer the FY09 cost of living adjustment. State General Funds ($91,322) ($91,322) ($91,322) ($91,322) 189.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($328,100) :. ~.898-) $(1 $0 189.3 Increase funds to reallocate expenses resulting from the Georgia Technology Autharity (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $19,943 $19,943 $19,943 $19,943 189.4 Reduce funds by eliminating the filled guardianship position and utilize existing Adult Protection Services staff to serve clients. State General Funds ($77 ,880) ($77,880) ($77,880) ($77,880) 189.5 Eliminate funds for the Public Guardianship program. State General Funds ($250,000) ($250.000) ($250,000) ($250,000) 189.6 Reduce funds to reflect the revised revenue estimate. . . . . . . . . . . StateGeneralFunds ($146,829) ($146,829) ($146,829) ($146,829) 189.7 Reduce funds for Targeted Case Management to conform with expiration ofbilling dates per the American Recovery and Reinvestment Act of2009. Medical Assistance Program CFDA93.778 ($678,063) The purpose ofthis appropriation is to prevent disabled adults and elder persons from abuse, exploitation and neglect, and investigate situations where it might have occurred. TOTAL STATE FUNDS $13,703,263 $13,735,465 $14,031,363 $14,031,363 State General Funds $13,703,263 $13,735,465 $14,031,363 $14,031,363 TOTAL FEDERAL FUNDS $3,751,496 $3,064,496 $3,073.433 $3,073.433 Federal Funds Not Itemized $793,894 $793,894 $793,894 $793,894 Medical Assistance Program CFDA93.778 $678,063 ($8,937) Social Services Block Grant CFDA93.667 $2,279,539 $2,279,539 $2,279,539 $2,279.539 TOTAL AGENCY FUNDS $76,015 $76,015 $76,015 $76,015 Sales and Services $76,015 $76,015 $76,015 $76,015 Sales and Services Not Itemized $76,015 $76,015 $76,015 $76,015 TOTAL PUBLIC FUNDS $17,530,774 $16,875,976 $17,180,811 $17,180,811 Elder Community Living Services Continuation Budget The purpose of this appropriation is to provide Georgians who need nursing home level ofcare the option ofremaining in their own communities. TOTAL STATE FUNDS State General Funds Tobacco Settlement Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized Medical Assistance Program CFDA93.778 Social Services Block Grant CFDA93.667 TOTAL AGENCY FUNDS Contributions, Donations, and Forfeitures Contributions, Donations, and Forfeitures Not Itemized Sales and Services $78,540,174 $74,875,441 $3,664,733 $41,435,324 $23,908,635 $13.765,259 $3,761,430 $121,742 $118,142 $118,142 $3,600 $78,540,174 $74,875,441 $3,664,733 $41,435,324 $23,908,635 $13,765,259 $3,761.430 $121,742 $118,142 $118,142 $3,600 $78,540,174 $74,875,441 $3,664,733 $41,435,324 $23,908,635 $13,765,259 $3,761,430 $121,742 $118,142 $118,142 $3,600 $78,540,174 $74,875,441 $3,664,733 $41,435,324 $23,908,635 $13,765,259 $3,761.430 $121,742 $118,142 $118,142 $3,600 5/28/2009 Page 169 of330 Drafted by Senate Budget and Evaluation Office HB119 Sales and Services Not Itemized TOTAL PUBLIC FUNDS ! $3,600 $3,600 $3,600 $3,600 $120,097,240 $120,097,240 $120,097,240 $120,097,240 19o.l Defer the FY09 cost ofliving adjustment. State General Funds ($7,031) ($7,031) ($7,031) ($7,031) 190.2 Reduce funds to reflect the adjustment in the employer shore ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reducefunds to reflect an adjustment in the employer shore ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer shore of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Fuods < ($25,259):~ c ~c($22;71l!l) ~$(} $0 190.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $5,696 $5,696 $5,696 $5,696 190.4 Reduce funds from the Senior Connections contract in DeKalb County. State General Funds ($20,000)1~~1? ~ $0 {$Zt,j!OO) ~ ~~~~~ 190.5 Reduce funds from the Haralson County Senior Center contract for congregate meals. State General Funds ($15,000( $!) cc ~ . '{$'1$;1)1)0). .~~~~~ 190.6 Eliminate funds for Alzheimer's Congregational Respite training. State General Funds ($96,000) ($96,000) ($96,000) ($96,000) 190.7 Elimirwtefundsfor Naturally Occurring Retirement Communities (NORCs) contract services provided at the Metro-Atlanta and Savannah sites. State General Funds oor5,ooo> ($295,000~ ($Z2S,OOO) ($225,000) 190.8 Eliminate funds from "Wellness: Take Chorge of Your Health" and eliminate associated vacant state office position. State General Fuods ($402,169) ($402,169) ($402,169) ($402,169) 198.9 Reduce funds from contracts through reduced utilization and administrative efficiencies. State General Fuods ($7,057) ($7,057) ($7,057) ($7,057) 190.10 Transfer state funds to Elder Support Services Program and replace with tobacco funds. State General Foods Tobacco Settlement Foods TOTAL PUBLIC FUNDS ($1,409,144) $1,409,144 $0 ($1,409,144) $1,409,144 $0 ($1,409,144) $1,409,144 $0 ($1,409,144) $1,409,144 $0 190.11 Reduce funds to reflect the chonge in the Federal Medicaid Assistance Percentages due to increased federal participation. State General Funds Medical Assistance Program CFDA93.778 TOTALPUBLICFUNDS ($981,538) ($981,538). $0 $0 $9111;538 $0 $0 ~ $0 $0 190.12 Replace funds received in HB990 (FY09G) for a 3% provider rate increase for the Community Care Services Program (CCSP) with new providerfees raised by the Department of Community Health. (Gov Rev, S, and CC:Reduce by $1,350,227 and do not fund a CCSP provider rate increase due to the revised revenue estimate) State General Funds Provider Fee Transfers from Dept of Community Health TOTAL PUBLIC FUNDS ($1,350,227) $0 ($1,350,227) ($1,350,227) $l,aso.,m $0 ($1,350,227) $0 ($!,l5!l,::l27) ($1,350,227) $0 ($1,350,227) 190.13 Reduce funds from Alzheimer's Services for a loss of20,500 hours ofday care and mobile day care annually. State General Funds ($415,281) ~ ($190,281) ($190,281) ($190,281) 190.14 Reduce funds by eliminating four positians employed by regianal contractors to coordinate wellness and nutrition programs. State General Funds ($560,330) ($560,330) ($560,330) ($560,330) 190.15 Reduce funds from respite contracts for services including day care, homemaker, and personal care. State General Funds ($2,873,282) ($2.123,282} $Oc ($t3~ 190.16 Reduce funds to reflect the revised revenue estimate. State General Funds ($664,307) ($664,307) ($664,307) ($664,307) 190.17 Recognize additional Federal Medical Assistance Percentage (FMAP) funds from the American Recovery and Reinvestment Act of 2009. State General Fuods Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($11,411,119) $11,411,119 $0 ($11,411,119) $11,411,119 $0 ($11,411,119) $11,411,119 $0 ($11,411,119) $11,411,119 $0 --,---~'*, '!il' ::l~~i.,~t,~}">~%1~ 1<1"'~~(~,,~ ,,,~il;~~~~H~ J'l~ifllrh ~ 1- The purpose of this appropriation is to provide Georgians who need nursing home level ofcare the option of remaining in their own communities. Page 170 of 330 Drafted by Senate Budget and Evaluation Office HB 119 TOTAL STATE FUNDS State General Funds Tobacco Settlement Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized Medical Assistance Program CFDA93.778 Social Services Block Grant CFDA93.667 TOTAL AGENCY FUNDS Contributions, Donations, and Forfeitures Contributions, Donations, and Forfeitures Not Itemized Intergovernmental Transfers Provider Fee Translers from Dept of Community Health Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS ,, $59,422,270 $54,348,393 $5,073,877 $52,846,443 $23,908,635 $25,176,378 $3,761,430 $121,742 $118,142 $118,142 $3,600 $3,600 $112,390,455 $59,854,749 $54,780,872 $5,073,877 $53,827,981 $23,908,635 $26,157,916 $3,761,430 $1,471,969 $118,142 $118,142 $1,350,227 $1,350,227 $3,600 $3,600 $115,154,699 $63,597,349 $58,523,472 $5,073,877 $52,846,443 $23,908,635 $25,176,378 $3,761,430 $121,742 $118,142 $118,142 $3,600 $3,600 $116,565,534 $62,309,067 $57,235,190 $5,073,877 $52,846,443 $23,908,635 $25,176,378 $3,761,430 $121,742 $118,142 $118,142 $3,600 $3,600 $115,277,252 Elder Support Services Continuation Budget The purpose ofthis appropriation is to assist older Georgians, so that they may live in their homes and communities, by providing health, employment, nutrition, and other support and education services. TOTAL STATE FUNDS State General Funds Tobacco Settlement Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL PUBLIC FUNDS $4,586,229 $2,059,156 $2,527,073 $5,901,407 $5,901,407 $10,487,636 $4,586,229 $2,059,156 $2,527,073 $5,901,407 $5,901,407 $10,487,636 $4,586,229 $2,059,156 $2,527,073 $5,901,407 $5,901,407 $10,487,636 $4,586,229 $2,059,156 $2,527,073 $5,901,407 $5,901,407 $10,487,636 191.1 Defer the FY09 cost ofliving adjustment. State General Funds ($573) ($573) ($573) ($573) 191.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($2,059) .,($cl,BS'/l $0 $0 191.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $1,268 $1,268 $1,268 $1,268 191.4 Eliminate funds for Naturally Occurring Retirement Communities (NORCs) contract services provided at the Metro-Atlanta and Savannah sites. State General Funds ($280,000) ($280,000) ($211S;ll00) ($205,000) 191.5 Reduce and defer funds received in HB990 (FY09G)for the Nutritional Services Incentive Program for Meals on Wheels and congregate meals for at-risk seniors. (Hand S:Recognize funds from the American Recovery and Reinvestment Act of2009 for the Nutritional Services Incentive Program) State General Funds Federal Funds Not Itemized TOTAL PUBLIC FUNDS ($1,045,000) ($1,045,000) $i~Sill00 .. ;, SO ($1,045,000) $1,045,000 $0 ($1,045,000) $1,045,000 $0 191.6 Transfer tobacco funds to the Elder Community Services Program and replace with state funds. State General Funds Tobacco Settlement Funds TOTAL PUBLIC FUNDS $1,409,144 ($1,409,144) $0 $1,409,144 ($1,409,144) $0 $1,409,144 ($1,409,144) $0 $1,409,144 ($1,409,144) $0 191.7 Eliminate funds for the Life Long Planning program and eliminate associated vacant state office position. State General Funds ($1 ,040,891) ($1 ,040,891) ($1,040,891) ($1,040,891) 191.8 Eliminate funds for the Georgia Cares Prescription Assistance Program and eliminate the associated vacant state office position. State General Funds ($358,220) ($358,220) ($358,220) ($358,220) z 1 I E ~IIII:IrII.R.V.m-l~l~'l!.1i:!!.!;!f~i::~:-:l''tl~f~r.i@ii;~!!Jf&~f~:l~"+'n,",~lfii11;rC&"'<~l:llIrfi$!.@&i';'-lf l.f~.~.''I'l'll~~-.~-~ M The purpose ofthis appropriation is to assist older Georgians, so that they may live in their homes and communities, by providing health, employment, nutrition, and other suppon and education services. TOTAL STATE FUNDS $1,860,754 $1,860,956 $1,937,813 $1,937,813 State General Funds Tobacco Settlement Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL PUBLIC FUNDS $742,825 $1,117,929 $5,901,407 $5,901,407 $7,762,161 $743,027 $1,117,929 $6,946,407 $6,946,407 $8,807,363 $819,884 $1,117,929 $6,946,407 $6,946,407 $8,884,220 $819,884 $1,117,929 $6,946,407 $6,946,407 $8,884,220 512812009 Page 171 of 330 Drafted by Senate Budget and Evaluation Office HB119 I Eligibility Determination Continuation Budget The purpose of this appropriation is to promote access to health care for low income families, children, pregnant women and persons who are aged, blind or disabled. TOTAL STATE RINDS State General Funds TOTAL FEDERAL RINDS Federal Funds Not Itemized Foster Care Title IV-E CFDA93.658 Low-Income Home Energy Assistance CFDA93.568 Medical Assistance Program CFDA93.778 Temporary Assistance for Needy Families Temporary Assistance for Needy Families Grant CFDA93.558 TOTAL AGENCY RINDS Intergovernmental Transfers Intergovernmental Transfers Not Itemized TOTAL PUBLIC RINDS $56,870,673 $56,870,673 $64,692,923 $4,993,663 $1,982,030 $346,557 $56,870,673 $500,000 $500,000 $4,187,397 $4,187,397 $4,187,397 $125,750,993 $56,870,673 $56,870,673 $64,692,923 $4,993,663 $1,982,030 $346,557 $56,870,673 $500,000 $500,000 $4,187,397 $4,187,397 $4,187,397 $125,750,993 $56,870,673 $56,870,673 $64,692,923 $4,993,663 $1,982,030 $346,557 $56,870,673 $500,000 $500,000 $4,187,397 $4,187,397 $4,187,397 $125,750,993 $56,870,673 $56,870,673 $64,692,923 $4,993,663 $1,982,030 $346,557 $56,870,673 $500,000 $500,000 $4,187,397 $4,187,397 $4,187,397 $125,750,993 192,1 Defer the FY09 cost of living adjustment. State General Funds ($127,799) ($127,799) ($127,799) ($127,799) 192,2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost of the plan) State General Funds ($465,631) ($419,931) $0: $0 192-3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $2,453,550 $2,453,550 $2,453,550 $2,453,550 192.4 Reduce funds through attrition. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($2,574,256) ($1,198,011) ($3,772,267) ($2,574,256) ($1,198,011) ($3, 772,267) ($2,574,256) ($1,198,011) ($3,772,267) ($2,574,256) ($1,198,0ll) ($3,772,267) ~ . ~~.~..7 ~. ~1 . Ptij "'lf,IP~P?l!i\? ~'I;f ?ul7il'ii\1!r~PG~I"l!\~~r!'il11PW1~~ The purpose ofthis appropriation is to promote access to health care for low income families, children, pregnant women and persons who are aged, blind or disabled. TOTALSTATEFUNDS $56,156,537 $56,202,237 $56,622,168 $56,622,168 State General Funds $56,156,537 $56,202,237 $56,622,168 $56,622,168 TOTAL FEDERAL FUNDS $63,494,912 $63,494,912 $63,494,912 $63,494,912 Federal Funds Not Itemized $4,993,663 $4,993,663 $4,993,663 $4,993,663 Foster Care Title IV-E CFDA93.658 $1,982,030 $1,982,030 $1,982,030 $1,982,030 Low-Income Home Energy Assistance CFDA93.568 $346,557 $346,557 $346,557 $346,557 Medical Assistance Program CFDA93.778 $55,672,662 $55,672,662 $55,672,662 $55,672,662 Temporary Assistance for Needy Families $500,000 $500,000 $500,000 $500,000 Temporary Assistance for Needy Families Grant CFDA93.558 $500,000 $500,000 $500,000 $500,000 TOTAL AGENCY FUNDS $4,187,397 $4,187,397 $4,187,397 $4,187,397 Intergovernmental Transfers $4,187,397 $4,187,397 $4,187,397 $4,187,397 Intergovernmental Transfers Not Itemized $4,187,397 $4,187,397 $4,187,397 $4,187,397 TOTAL PUBLIC FUNDS $123,838,846 $123,884,546 $124,304,477 $124,304,477 Energy Assistance Continuation Budget The purpose ofthis appropriation is to assist lowincome households in meeting their immediate home energy needs. TOTALSTATERINDS State General Funds TOTALFEDERALRINDS Low-Income Home Energy Assistance CFDA93.568 TOTAL AGENCY RINDS Contributions, Donations, and Forfeitures Contributions, Donations, and Forfeitures Not Itemized Intergovernmental Transfers Intergovernmental Transfers Not Itemized TOTAL PUBLIC RINDS $0 $0 $24,281,180 $24,281,180 $4,384,452 $804,904 $804,904 $3,579,548 $3,579,548 $28,665,632 $0 $0 $24,281,180 $24,281,180 $4,384,452 $804,904 $804,904 $3,579,548 $3,579,548 $28,665,632 $0 $0 $24,281,180 $24,281,180 $4,384,452 $804,904 $804,904 $3,579,548 $3,579,548 $28,665,632 $0 $0 $24,281,180 $24,281,180 $4,384,452 $804,904 $804,904 $3,579,548 $3,579,548 $28,665,632 HB119 TOTAL FEDERAL FUNDS Low-Income Home Energy Assistance CFDA93.568 TOTAL AGENCY FUNDS Contributions, Donations, and Forfeitures Contributions, Donations, and Forfeitures Not Itemized Intergovernmental Transfers Intergovernmental Transfers Not Itemized TOTAL PUBLIC FUNDS $24,281,180 $24,281,180 $4,384,452 $804,904 $804,904 $3,579,548 $3,579,548 $28,665,632 $24,281,180 $24,281,180 $4,384,452 $804,904 $804,904 $3,579,548 $3,579,548 $28,665,632 $24,281,180 $24,281,180 $4,384,452 $804,904 $804,904 $3,579,548 $3,579,548 $28,665,632 $24,281,180 $24,281,180 $4,384,452 $804,904 $804,904 $3,579,548 $3,579,548 $28,665,632 Child Care Licensing Continuation Budget The purpose of this appropriation is to inspect and license adult day services, foster care residential facilities, child placing agencies, long term care and health care facilities. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized Foster Care Title IV -E CFDA93.658 Medical Assistance Program CFDA93. 778 TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $8,759,268 $8,759,268 $7,585,002 $4,830,573 $312,568 $2,441,861 $70,000 $70,000 $70,000 $16,414,270 $8,759,268 $8,759,268 $7,585,002 $4,830,573 $312,568 $2,441,861 $70,000 $70,000 $70,000 $16,414,270 $8,759,268 $8,759,268 $7,585,002 $4,830,573 $312,568 $2,441,861 $70,000 $70,000 $70,000 $16,414,270 $8,759,268 $8,759,268 $7,585,002 $4,830,573 $312,568 $2,441,861 $70,000 $70,000 $70,000 $16,414,270 196.1 Defer the FY09 cost of living adjustment. State General Funds ($54,807) ($54,807) ($54,807) ($54,807) 196.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) StateGeneraiFunds ($196,909)"~ {$171~)';:\''if; '":$0 $0 196.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $10,574 $10,574 $10,574 $10,574 196.4 Reduce funds by eliminating the rules coordinator and mid-level management positions ofthe centralized complaint intake unit. State General Funds ($148,871) ($148,871) ($148,871) ($148,871) 196.5 Reduce funds from the contract with the State Fire Marshall's Office for federal life safety inspections of residential healthcare facilities by 1%. State General Funds ($3,200) ($3.200) ($3,200) ($3,200) 196.6 Reduce funds by eliminating one vacant personal care hame (PCH) surveyorposition. State General Funds ($77,771) ($77,771) ($77,771) ($77,771) 196.7 Reduce funds by eliminating one vacant diagnostic surveyor position. State General Funds ($44,989) ($44,989) ($44,989) ($44,989) 196.8 Reduce funds from Adult Day Care by eliminating two positions. (CC:Restore in the Department ofCommunity Health Planning and Regulatory Services program) State General Funds ($181,841) 196.9 Reduce funds to reflect the revised revenue estimate. State General Funds ($21,238) ($21,238) ($21,238) ($21,238) 196.10 Reduce funds to reflect additional savings through service efficiencies. State General Funds ~~ ($250,000) ($250,000) 196.96 Transfer funds and activities for the Office ofRegulatory Services to the Department ofCommunity Health (DCH), Health Care Access and Improvement program per SB433 (2008 Sessian). (Sand CC:Transferfunds and activities to the new Planning and Regulatory Services program in the Department ofCommunity Health) State General Funds Federal Funds Not Itemized Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($5,991,346) ($1,925,154) ($2,064,983) ($9,981,483) ($5,991,346) ($1,925,154) ($2,064,983) ($9,981,483) ($5,991,346) ($1,925,154) ($2,064,983) ($9,981,483) ($5,991,346) ($1,925,154) ($2,064,983) ($9,981,483) 512812009 Page 173 of330 Drafted by Senate Budget and Evaluation Office HB119 196.97 Transfer funds for additional administrative overheadfor the Office ofRegulatory Services to the new Planning and Regulatory Services program in the Department ofCommunity Health. State General Funds Federal Funds Not Itemized TOTAL PUBLIC FUNDS (Sloi.izt} (=~j 196.98 Transfer remaining funds and activities related to the inspection and licensure of long term care and health care facilities that were not specifically identified in SB433 (2008 Session) to the new Planning and Regulatory Services program in the Department ofCommunity Health. State General Funds Federal Funds Not Itemized TOTAL PUBLIC FUNDS . ($8~8,204) ($1,441,305) . ~2.21t~) ($838,204) ($1,441,305) ($2,279,509) 196.99 CC: The purpose ofthis appropriation is to inspect and license foster care residential facilities and child placing agencies. Senate: The purpose ofthis appropriation is to inspect and license foster care residential facilities and child placing agencies. House: The purpose ofthis appropriation is to inspect and license foster care residential facilities, child placing agencies, and health care facilities. Gov Rev: The purpose ofthis appropriation is to inspect and license foster care residential facilities, child placing agencies, and health care facilities. State General Funds $0 $0 $0 $0 State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized Foster Care Tide IVE CFDA93.658 Medical Assistance Program CFDA93.778 TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS 70 $2,048,870 $3,594,865 $2,905,419 $312,568 $376,878 $70,000 $70,000 $70,000 $5,713,735 $1,818,196 $3,594,865 $2,905,419 $312,568 $376,878 $70,000 $70,000 $70,000 $5,483,061 $1,232,287 $1,232,287 $2,098,022 $1,408,576 $312,568 $376,878 $70,000 $70,000 $70,000 $3,400,309 $1,157,575 $1,157,575 $2,153,560 $1,464,114 $312,568 $376,878 $70,000 $70,000 $70,000 $3,381,135 Family Violence Services Continuation Budget The purpose ofthis appropriation is to provide safe shelter and related services for victims offamily violence. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized Preventive Health & Health Services Block Grant CFDA93.991 Temporary Assistance for Needy Families Temporary Assistance for Needy Families Grant CFDA93.558 TOTAL PUBLIC FUNDS $6,151,950 $6,151,950 $7,848,758 $2,083,044 $200,470 $5,565,244 $5,565,244 $14,000,708 $6,151,950 $6,151,950 $7,848,758 $2,083,044 $200,470 $5,565,244 $5,565,244 $14,000,708 $6,151,950 $6,151,950 $7,848,758 $2,083,044 $200,470 $5,565,244 $5,565,244 $14,000,708 $6,151,950 $6,151,950 $7,848,758 $2,083,044 $200,470 $5,565,244 $5,565,244 $14,000,708 197.1 Reduce funds received in HB990 (FY09G) for domestic violence centers. State General Funds ($815,000) ($615.!100) ($615,000) ($615,000) 197.2 Reduce funds received in HB990 (FY09G)for rape crisis centers. State General Funds ($635,000) ($$35,000) ($535,000) ($535,000) 197.99 CC: The purpose afthis appropriation is to provide safe shelter and related services for victims offamily violence and their dependent children and to provide education about family violence to communities across the state. Senate: The purpose ofthis appropriation is to provide safe shelter and related services for victims offamily violence and their dependent children and to provide education about family violence to communities across the state. House: The purpose ofthis appropriation is to provide safe shelter and related services for victims offamily violence and their dependent children and to provide education about family violence to communities across the state. Gov Rev: The purpose ofthis appropriation is to provide safe shelter and related services for victims offamily violence and their dependent children and to provide education about family violence to communities across the state. State General Funds $0 $0 $0 $0 5/28/2009 Page 174 of330 Drafted by Senate Budget and Evaluation Office - HB119 lllllfj!'~;--~,~~~[~il;~c ;'t~ :~i 1 t;i~~~~~~';: '''''''''"''~ 11, The purpose ofthis appropriation is to provide safe shelter and related services for victims offamily violence and their dependent children arul to provide education about family violence to communities across the state. TOTAL STATE FUNDS $4,701,950 $5,001,950 $5,001,950 $5,001,950 State General Funds $4,701,950 $5,001,950 $5,001,950 $5,001,950 TOTAL FEDERAL FUNDS $7,848,758 $7,848,758 $7,848,758 $7,848,758 Federal Funds Not Itemized $2,083,044 $2,083,044 $2,083,044 $2,083,044 Preventive Health & Health Services Block Grant CFDA93.991 $200,470 $200,470 $200,470 $200,470 Temporary Assistance for Needy Families $5,565,244 $5,565,244 $5,565,244 $5,565,244 Temporary Assistance for Needy Families Grant CFDA93.558 $5,565,244 $5,565,244 $5,565,244 $5,565,244 TOTAL PUBLIC FUNDS $12,550,708 $12,850,708 $12,850,708 $12,850,708 Federal Unobligated Balances Continuation Budget The purpose of this appropriation is to reflect balances offederal funds from prior years. No services are provided. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS TANF Unobligated Balance per 42 USC 604 TOTAL PUBLIC FUNDS $0 $0 $21,966,009 $21,966,009 $21,966,009 $0 $0 $21,966,009 $21,966,009 $21,966,009 $0 $0 $21.966,009 $21,966,009 $21,966,009 $0 $0 $21,966,009 $21,966,009 $21,966,009 198.1 Reduce funds. TANF Unobligated Balance per 42 USC 604 ($9,818,557) ($9,818,557) ($9,818,557) ($9,818,557) -:~1111111i[(~~~~~~l]ii\~J~~~:-~irrf:a The purpose ofthis appropriation is to reflect balances offederal funds from prior years. No services are provided. TOTAL FEDERAL FUNDS $12,147,452 $12,147,452 $12,147,452 $12,147,452 TANF Unobligated Balance per42 USC 604 $12,147,452 $12,147,452 $12.147,452 $12,147,452 TOTAL PUBLIC FUNDS $12,147,452 $12,147,452 $12,147,452 $12,147,452 Food Stamp Eligibility and Benefits Continuation Budget The purpose ofthis appropriation is to promote the nutritional well being ofGeorgia's low-income families and children by providing assistance in purchasing groceries. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $39,590,489 $39,590,489 $54,056,086 $54,056,086 $12,409 $12,409 $12,409 $93,658,984 $39,590,489 $39,590,489 $54,056,086 $54,056,086 $12,409 $12,409 $12,409 $93,658,984 $39,590,489 $39,590,489 $54,056,086 $54,056,086 $12,409 $12,409 $12,409 $93,658,984 $39,590,489 $39.590,489 $54,056,086 $54,056.086 $12,409 $12,409 $12,409 $93,658.984 199.1 Defer the FY09 cost of living adjustment. State General Funds ($204,350) ($204,350) ($204,350) ($204,350) 199.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($734,190) ($1)62,!32). $0 $0 199.3 Reduce funds through attrition. State General Funds Federal Funds Not Itemized TOTAL PUBLIC FUNDS ($2,192,884) ($1,056,296) ($3,249,180) ($2,192,884) ($1,056,296) ($3,249,180) ($2,192,884) ($1,056,296) ($3,249,180) ($2,192,884) ($1,056,296) ($3,249,180) 199.4 Recognize funds from the American Recovery and Reinvestment Act of2009 for food stamp caseload growth. I Federal Funds Not Itemized $2,liOO,.!l()lj $2,000,000 $2,000,000 ..U:Ifif'~tfdi'~Jift:f~~''f,j:l.lj;;:8111'1ff-lll The purpose of this appropriation is to promote the nutritionaL well being of Georgia's low-income families and children by providing assistance in purchasing groceries. TOTAL STATE FUNDS $36,459,065 $36,531,123 $37,193,255 $37,193,255 State General Funds TOTAL FEDERAL FUNDS $36,459,065 $52,999,790 $36,531,123 $54,999.790 $37,193,255 $54,999,790 $37,193,255 $54,999,790 Federal Funds Not Itemized $52,999,790 $54,999,790 $54,999,790 $54,999.790 TOTAL AGENCY FUNDS $12,409 $12,409 $12,409 $12,409 Sales and Services $12,409 $12,409 $12,409 $12,409 5/28/2009 Page 175 of 330 Drafted by Senate Budget and Evaluation Office HB119 Sales and Services Not Itemized TOTAL PUBLIC FUNDS $12,409 $89,471,264 $12,409 $91,543,322 $12,409 $92,205,454 I $12,409 $92,205,454 Out of Home Care Continuation Budget The purpose ofthis appropriation is to provide safe and appropriate temporary homes for children removed from theirfamilies due to neglect, abuse, or abandonment. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized Foster Care Title IV -E CFDA93.658 Temporary Assistance for Needy Families Temporary Assistance for Needy Families Grant CFDA93.558 TOTAL PUBLIC FUNDS $115,871,866 $115,871,866 $147,982,830 $12,332,000 $44,836,738 $90,814,092 $90,814,092 $263,854,696 $115,871,866 $115,871,866 $147,982,830 $12,332,000 $44,836,738 $90,814,092 $90,814,092 $263,854,6% $115,871,866 $115,871,866 $147,982,830 $12,332,000 $44,836,738 $90,814,092 $90,814,092 $263,854,6% $115,871,866 $115,871,866 $147,982,830 $12,332,000 $44,836,738 $90,814,092 $90,814,092 $263,854,6% 206.1 Reduce funds through a reduction ofthe Child Placing Agency (CPA) case management rate for the lowest three levels ofcare. State General Funds Foster Care Title IV-E CFDA93.658 TOTAL PUBLIC FUNDS ($2,000,000) :.$() $0 $0 ($453,24l}c $0 $0 $0 ($2,453,241) $0 $0 $0 206.2 Reduce funds by discontinuing the use of the Westcare-DeKalb Assessment Center. State General Funds ($125,000) ($125,000) ($125,000) ($125,000} 206.3 Reduce funds to reflect the projected lower utilization of the Room Board and Watchful Oversight (RBWO). State General Funds Foster Care Title IV-E CFDA93.658 TOTAL PUBLIC FUNDS ($1,210,980) ($215,829) ($1,426,809) ($1,210,980) ($215,829) ($1,426,809) ($1,210,980) ($215,829) ($1,426,809) ($1,210,980) ($215,829) ($1,426,809) 206.4 Transfer funds for Grandparents Raising Grandchildren to the Support for Needy Families- Basic Assistance program Temporary Assistance for Needy Families Grant CFDA93.558 ($2,649,000) ($2,649,000) ($2,649,000) ($2,649,000) 206.5 Replace funds. State General Funds Temporary Assistance for Needy Families Grant CFDA93.558 TOTAL PUBLIC FUNDS ($16,000,000) $16,000,000 $0 ($16,000,000) $16,000,000 $0 ($32,640~) $32,640,21)9 $0 (~- $0 206.6 Reduce funds through higher utilization ofin-home services. State General Funds Foster Care Title IV-E CFDA93.658 TOTAL PUBLIC FUNDS ($4,709,839) ($674,260) ($5,384,099) ($4,709,839) {$841,734) ($5,5$1.5.73) ($4,709,839) ($841,734) ($5,551,573) ($4,709,839) ($841,734) ($5,551,573) 206.7 Reduce funds. Foster Care Title IV-E CFDA93.658 ($2,805,778) ($2,805,778) ($2,805,778) ($2,805,778) 206.8 Reduce funds to reflect the revised revenue estimate. State General Funds ($3,913,551) ($3,913,551) ($3,913,551) ($3,913,551) 206.9 Recognize additional Federal Medical Assistance Percentage (FMAP) funds from the American Recovery and Reinvestment Act of2009. State General Funds Foster Care Title IV-E CFDA93.658 TOTAL PUBLIC FUNDS ($4,037,474) $4,037,474 $0 ($4,037,474) $4,037,474 $0 ($4,037,474) $4,037,474 $0 ($4,037 ,474) $4,037,474 $0 206.10 Transfer funds to the Adolescent and Adult Health Promotion and Public Health Grants to Counties programs. Temporary Assistance for Needy Families Grant CFDA93.558 .($6,000,ooll} ($6,000,000) ($6,000,000) ~AWlli~~,}~~i~~~ii!l~~......_ The purpose ofthis appropriation is to provide safe and appropriate temporary homes for children removed from theirfamilies due to neglect, abuse, or abandonment. TOTAL STATE FUNDS $83,875,022 $85,875,022 $69,234,813 $65,834,813 State General Funds $83,875,022 $85,875,022 $69,234,813 $65,834,813 TOTAL FEDERAL FUNDS $161,222,1% $155,507,963 $172,148,172 $175,548,172 Federal Funds Not Itemized $12,332,000 $12,332,000 $12,332,000 $12,332,000 Foster Care Title IV-E CFDA93.658 $44,725,104 $45,010,871 $45,010,871 $45,010,871 Temporary Assistance for Needy Families $104,165,092 $98,165,092 $114,805,301 $118,205,301 Temporary Assistance for Needy Families Grant CFDA93.558 $104,165,092 $98,165,092 $114,805,301 $118,205,301 TOTAL PUBLIC FUNDS $245,097,218 $241,382,985 $241,382,985 $241,382,985 Refugee Assistance Continuation Budget The purpose ofthis appropriation is to provide employment, health .5creening, medical, cash, and social services assistance to refugees. 5/2812009 Page 176 of 330 Drafted by Senate Budget and Evaluation Office HB 119 -~~~- I TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL PUBLIC FUNDS $0 $0 $4,749,006 $4,749,006 $4,749,006 $0 $0 $4,749,006 $4,749,006 $4,749,006 $0 $0 $4,749,006 $4,749,006 $4,749,006 $0 $0 $4,749,006 $4,749,006 $4,749,006 1 1 . . . . . _-.M. 1 l~ll.l?Mifl.!!!u!o!mU! ~i~!~I.L.il~'I~IJIPJ" :~"~$~lrfju;J)!".~!.I~ - m The purpose ofthis appropriation is to provide employment, health screening, medical, cash, and social services assistance to refugees. TOTAL FEDERAL FUNDS $4,749,006 $4,749,006 $4,749,006 $4,749,006 Federal Funds Not Itemized $4,749,006 $4,749,006 $4,749,006 $4,749,006 TOTAL PUBLIC FUNDS $4,749,006 $4,749,006 $4,749,006 $4,749,006 Support for Needy Families - Basic Assistance Continuation Budget The purpose of this appropriation is to provide cash assistance to needy families in compliance with Georgia's state plan for the federal Temporary Assistance for Needy Families program. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS TANF Unobligated Balance per 42 USC 604 TOTAL PUBLIC FUNDS $100,000 $100,000 $58,000,000 $58,000,000 $58,100,000 $100,000 $100,000 $58,000,000 $58,000,000 $58, I00,000 $100,000 $100,000 $58,000,000 $58,000,000 $58, I00,000 $100,000 $100,000 $58,000,000 $58,000,000 $58,100,000 ZlO.l Transfer funds from the Out ofHome Care program for Grandparents Raising Grandchildren. Temporary Assistance for Needy Families Grant CFDA93.558 $2,649,000 $2,649,000 $2,649,000 $2,649,000 Z10.2 Replace funds. Temporary Assistance for Needy Families Grant CFDA93.558 $32,798,916 $32,798,916 $32,798,916 $32,798,916 TANFUnobligated Balance per42 USC 604 ($32,798,916) ($32,798,916) ($32,798,916) ($32,798,916) TOTAL PUBLIC FUNDS $0 $0 $0 $0 Z10.3 Transferfunds to the Adolescent and Adult Health Promotion and Public Health Grants to Counties programs. --~---~:..............._ _ . . Temporary Assistance for Needy Families Grant CFDA93.558 ($4,l}oo,llj]()) Z10.4 Transfer funds to the Out ofHome Care and Child Care Services programs. Temporary Assistance for Needy Families Grant CFDA93.558 $0 $0 ~ The purpose ofthis appropriation is to provide cash assistance to needy families in compliance with Georgia's state plan for the federal Temporary Assistance for Needy Families program. TOTAL STATE FUNDS $100,000 $100,000 $100,000 $100,000 State General Funds $100,000 $100,000 $100,000 $100,000 TOTAL FEDERAL FUNDS $60,649,000 $56,649,000 $60,649,000 $56,649,000 Temporary Assistance for Needy Families $35,447,916 $31,447,916 $35,447,916 $31,447,916 Temporary Assistance for Needy Families Grant CFDA93.558 $35,447,916 $31,447,916 $35,447,916 $31,447,916 TANF Unobligated Balance per 42 USC 604 $25,201,084 $25,201,084 $25,201,084 $25,201,084 TOTAL PUBLIC FUNDS $60,749,000 $56,749,000 $60,749,000 $56,749,000 Support for Needy Families - Family Assistance Continuation Budget The purpose ofthis appropriation is to administer and aid needy families in the accomplishment ofGeorgia's state plan for the federal Temporary Assistance for Needy Families program. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Community Services Block Grant CFDA93.569 Federal Funds Not Itemized Temporary Assistance for Needy Families Temporary Assistance for Needy Families Grant CFDA93.558 TOTAL PUBLIC FUNDS $6,464,606 $6,464,606 $48,354,536 $17,185,183 $1,643,225 $29,526,128 $29,526,128 $54.819,142 $6,464,606 $6,464,606 $48,354,536 $17,185,183 $1,643,225 $29,526,128 $29,526,128 $54,819,142 $6,464,606 $6,464,606 $48,354,536 $17,185,183 $1,643,225 $29,526,128 $29,526,128 $54,819,142 $6,464,606 $6,464,606 $48,354,536 $17,185,183 $1,643,225 $29,526,128 $29,526,128 $54,819,142 211.1 Defer the FY09 cost of living adjustment. State General Funds 211.2 Defer salary adjustments for critical jobs. State General Funds ($509,751) ($509,751) ($509,751) ($509,751) ($1,581,570) ($1,581,570) ($1,581,570) ($1,581,570) 5/2812009 Page 177 of 330 Drafted by Senate Budget and Evaluation Office HB119 211.3 Reduce funds to reflect the adjustment in the employer share of State Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost ofthe plan) State General Funds ($1,831,429) {$1,61H,682) $() $0 211.4 Reduce funds received in HB990 (FY09G) for increased rent at four new Division ofFamily and Children Services (DFCS) offices. (S:Reflect the appropriation in line 211.101)(CC:Reducefunds) State General Funds ($657,928) ($657,928) ($657,928) ($657,928) 211.5 Recognize funds from the American Recovery and Reinvestment Act of2009 to support Georgia's food banks. Federal Funds Not Itemized $J,l00,000 $1,100,000 $1, I00,000 211.6 Increase funds to provide one month offunding for new county owned DFCS offices in Carroll County ($15,000), liberty County ($20,000), Walton County ($10,000), and Treutlen County ($5,000). (CC:Jncrease funds for construction for new county owned facilities) State General Funds $S!).OOO $0 $150.~ State General Funds TOTAL FEDERAL FUNDS Community Services Block Grant CFDA93.569 Federal Funds Not Itemized Temporary Assistance for Needy Families Temporary Assistance for Needy Families Grant CFDA93.558 TOTAL PUBLIC FUNDS $1,883,928 $1,883,928 $48,354,536 $17,185,183 $1,643,225 $29,526,128 $29,526,128 $50,238,464 $2,113,675 $2,113,675 $49,454,536 $17,185,183 $2,743,225 $29,526,128 $29,526,128 $51,568,211 $3,715,357 $3,715,357 $49,454,536 $17,185,183 $2,743,225 $29,526,128 $29,526,128 $53,169,893 $3,865,357 $3,865,357 $49,454,536 $17,185,183 $2,743,225 $29,526,128 $29,526,128 $53,319,893 211.101 Special Project- Support for Needy Families- Family Assistance: Increase funds to plan for a new county owned DFCS facility in Carroll County, Liberty County, Walton County, and Treutlen County. State General Funds $657,928 :;;Jij Support for Needy Families- Work Assistance Continuation Budget The purpose ofthis appropriation is to assist needy Georgian families achieve self sufficiency by obtaining and keeping employment as well as complying with Georgia's state plan for the federal Temporary Assistance for Needy Families program. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS CCDF Mandatory & Matching Funds CFDA93.596 Federal Funds Not Itemized Temporary Assistance for Needy Families Temporary Assistance for Needy Families Grant CFDA93.558 TOTAL INTRA-STATE GOVERNMENT TRANSFERS Federal Funds Transfers FF Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS $7,695,000 $7,695,000 $25,519,348 $6,500 $2,3%,595 $23,116,253 $23,116,253 $20,000 $20,000 $20,000 $33,234,348 $7,695,000 $7,695,000 $25,519,348 $6,500 $2,3%,595 $23,116,253 $23,116,253 $20,000 $20,000 $20,000 $33,234,348 $7,695,000 $7,695,000 $25,519,348 $6,500 $2,396,595 $23,116,253 $23,116,253 $20,000 $20,000 $20,000 $33,234,348 $7,695,000 $7,695,000 $25,519,348 $6,500 $2,3%,595 $23,116,253 $23,116,253 $20,000 $20,000 $20,000 $33,234,348 212.1 Eliminate funds for transfers to the Department ofLabor, the Department ofCommunity Affairs and the Technical College System ofGeorgia and use savings tofund activities in the Out ofHome Care program. Temporary Assistance for Needy Families Grant CFDA93.558 ($~,29~) ($5,29!,242) .. . . . . . ....-..- . - . ..-..- '"-:l'l'l'l*lillliftll l~i ~~l~kl~~l;;,;;,~!~lD~ The purpose ofthis appropriation is to assist needy Georgian families achieve self sufficiency by obtaining and keeping employment as well as complying with Georgia's state plan for the federal Temporary Assistance for Needy Families program. TOTAL STATE FUNDS $7,695,000 $7,695,000 $7,695,000 $7,695,000 State General Funds $7,695,000 $7,695,000 $7,695,000 $7,695,000 TOTAL FEDERAL FUNDS $25,519,348 $25,519,348 $20,228, I06 $20,228,106 CCDF Mandatory & Matching Funds CFDA93.596 $6,500 $6,500 $6,500 $6,500 Federal Funds Not Itemized $2,3%,595 $2,396,595 $2,3%,595 $2,3%,595 Temporary Assistance for Needy Families $23,116,253 $23,116,253 $17,825,011 $17,825,011 Temporary Assistance for Needy Families Grant CFDA93.558 $23,116,253 $23,116,253 $17,825,011 $17,825,011 TOTAL INTRA-STATE GOVERNMENT TRANSFERS $20,000 $20,000 $20,000 $20,000 Federal Funds Transfers $20,000 $20,000 $20,000 $20,000 FF Medical Assistance Program CFDA93.778 $20,000 $20,000 $20,000 $20,000 TOTAL PUBLIC FUNDS $33,234,348 $33,234,348 $27,943,106 $27,943,106 5/28/2009 Page 178 of 330 Drafted by Senate Budget HB 119 Council on Aging Continuation Budget The purpose ofthis appropriation is to assist older individuals, at~risk adults, persons with disabilities, theirfamilies and caregivers in achieving safe, healthy, independent and selfwreliant lives. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $252,352 $252,352 $252,352 $252,352 $252,352 $252,352 $252,352 $252,352 $252,352 $252,352 $252,352 $252,352 215.1 Defer the FY09 cost of living adjustment. State General Funds ($2,185) ($2,185) ($2,185) ($2,185) 215.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($6,913) '{$~;97:4) $0: $0 215.3 Reduce and defer funds received in HB990 (FY09G) for the Georgia for a Lifetime study (Project 2020j. State General Funds ($50,000) $0 ($50,000}. . ~$40,000) 215.4 Reduce funds to reflect the revised revenue estimate. State General Funds ($1,947) ($1,947) ($1,947) ($1,947) l l l t l. . . . . . . .~\illi~:auuii-~-;~~-{~;1 The purpose ofthis appropriation is to assist older individuals, at-risk adults, persons with disabilities, their families and caregivers in achieving safe, healthy, independent and self-reliant lives. TOTAL STATE FUNDS $191,307 $242,246 $198,220 $208,220 State General Funds $191,307 $242,246 $198,220 $208,220 TOTAL PUBLIC FUNDS $191,307 $242,246 $198,220 $208,220 Family Connection Continuation Budget The purpose ofthis appropriation is to provide a statewide network ofcounty collaboratives that work to improve conditions for children and families. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Medical Assistance Program CFDA93.778 Temporary Assistance for Needy Families Temporary Assistance for Needy Families Grant CFDA93.558 TOTAL PUBLIC FUNDS $9,600,837 $9,600,837 $2,468,771 $1,268,771 $1,200,000 $1,200,000 $12,069,608 $9,600,837 $9,600,837 $2,468,771 $1,268,771 $1,200,000 $1,200,000 $12,069,608 $9,600,837 $9,600,837 $2,468,771 $1,268,771 $1,200,000 $1,200,000 $12,069,608 $9,600,837 $9,600,837 $2,468,771 $1,268,771 $1,200,000 $1,200,000 $12,069,608 217.1 Defer the FY09 cost of living adjustment. State General Funds ($2,959) ($2,959) ($2,959) ($2,959) 217.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost ofthe plan) State General Fuods ($6,034) ($5,214/ ' $0' $0 217.3 Reduce funds from technical assistance and county collaborative contracts. State General Funds Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS ($905,809) :. ($428,809) ($1,334,618) '{$4.85.$09) ($428,809) ($914,61.8) ($485,809) ($428,809) ($914,618) ($485,809) ($428,809) ($914,618) 217.4 Reduce funds from operations. State General Funds ($10,500) ($10,500) ($10,500) ($10,500) 217.5 Reduce funds from personnel. State General Funds ($42,989)." ($12,989) ($12,989) 217.6 Reduce funds to reflect the revised revenue estimate. State General Funds ($86,337) ($86,337) ($86,337) ($86,337) 5128/2009 Page 179 of330 Drafted by Senate Budget and Evaluation Office HB119 TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Medical Assistance Program CFDA93.778 Temporary Assistance for Needy Families Temporary Assistance for Needy Families Grant CFDA93.558 TOTAL PUBLIC FUNDS $8,546,209 $8,546,209 $2,039,%2 $839,962 $1,200,000 $1,200,000 $10.586,171 $8,997,029 $8,997,029 $2,039,%2 $839,962 $1,200,000 $1,200,000 $11,036,991 $9,002,243 $9,002,243 $2,039,962 $839,962 $1,200,000 $1,200,000 $11,042,205 $9,002,243 $9,002,243 $2,039,962 $839,962 $1,200,000 $1,200,000 $11,042,205 AU Temporary Assistance for Needy Families benefit payments are calculated utilizing a factor of 66.0% of the standards of need; such payments sball be made from the date of certification and not from the date of application; and the following maximum benefits and maximum standards of need shall apply: For an assistance group of one, the standards of need is $235, and the maximum monthly amount is $155. }'or an assistance group of two, the standards of need is $356, and the maximum monthly amount is $235. For an assistance group of three, the standards of need is $424, and the maximum monthly amount is $280. For an assistance group of four, the standards of need is $500, and the maximum monthly amount is $330. For an assistance group of five, the standards of need is $573, and the maximum monthly amount is $378. For an assistance group of six, the standards of need is $621, and the maximum monthly amount is $410. For an assistance group of seven, the standards of need is $672, and the maximum monthly amount is $444. For an assistance group of eight, the standards of need is $713, and the maximum monthly amount is $470. For an assistance group of nine, the standards of need is $751, and the maximum monthly amount is $496. For an assistance group of ten, the standards of need is $804, and the maximum monthly amount is $530. For an assistance group of eleven, the standards of need is $860, and the maximum monthly amount is $568. Provided, the Department of Human Services is authorized to make supplemental payments on these maximum monthly amounts up to the amount that is equal to the minimum hourly wage for clients who are enrolled in subsidized work experience and subsidized employmenL Section 28: Insurance, Department of Section Total - Continuation TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers TOTAL PUBLIC FUNDS $19,230,125 $19,230,125 $954,555 $954,555 $97,232 $97,232 $20,281,912 $19,230,125 $19,230,125 $954,555 $954,555 $97,232 $97,232 $20,281,912 $19,230,125 $19,230,125 $954,555 $954,555 $97,232 $97.232 $20,281,912 $19,230,125 $19,230,125 $954,555 $954,555 $97,232 $97,232 $20,281,912 TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers TOTAL PUBLIC FUNDS Section Total - Final $16,868,629 $16,947,850 $15,610,193 $16,868,629 $16,947,850 $15,610,193 $954,555 $954,555 $954,555 $954,555 $954,555 $954,555 $97,232 $97,232 $97,232 $97,232 $97,232 $97,232 $17,920,416 $17,999,637 $16,661,980 $17,321.489 $17,321.489 $954,555 $954,555 $97,232 $97,232 $18,373,276 Departmental Administration Continuation Budget The purpose ofthis appropriation is to be respon.~ible for protecting the rights ofGeorgia citizens in insurance and industrial loan transactions and maintain afire safe environment. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $2,490,268 $2,490,268 $2,490,268 $2,490,268 $2,490,268 $2,490,268 $2,490,268 $2,490,268 $2,490,268 $2,490,268 $2,490,268 $2,490,268 219.1 Defer the FY09 cost of living adjustment. State General Funds ($24,831) ($24,831) ($24,831) ($24,831) 219.2 Defer structure adjustments to the statewide salary plan. State General Funds ($15) ($15) ($15) ($15) 219.3 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost of the plan) State General Funds ($122,390) ($11)5;~} $0 $0 Page 180 of 330 Drafted by Senate Budget and Evaluation Office HB 119 WfMM i 219.4 Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds ($6,536) ($6,536) 219.5 Reduce funds through a combination ofattrition, furloughs, and reductions in force. ($6,536) ($6.536) State General Funds ($278,825) ($278,825) ($278,825) ($278,825) 119.6 Reduce funds from operations. State General Funds ($75,000) ($75,000) ($75,000) ($75,000) 219.7 Reduce funds to reflect lower real estate rentals based on current Georgia Building Authority (GBA) rental billings. State General Funds ($1,041) ($1,041) ($1,041) ($1,041) 219.8 Reduce funds to reflect the revised revenue estimate. State General Funds ($22,897) ($22,897) ($22,897) ($22,897) ............... 219.9 Reduce merit system assessmentsfrom $147 to $137perposition. State General Funds ,. . . ;:t;:.($2918) ($2,918) ($2,918) . The purpose ofthis appropriation is to be responsible for protecting the rights ofGeorgia citizens in insurance and industria/loan transactions and maintain a fire safe environment. TOTAL STATE FUNDS $1,958,733 $1,972,443 $2,078,205 $2,078,205 State General Funds $1,958,733 $1,972.443 $2,078,205 $2,078,205 TOTAL PUBLIC FUNDS $1,958,733 $1,972,443 $2,078,205 $2,078,205 Enforcement Continuation Budget The purpose of this appropriation is to provide legal advice and to initiate legal proceedings with regard to enforcement ofspecific provisions of state law relating to insurance, industrial loan, fire safety and fraud. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $883,508 $883,508 $883,508 $883,508 $883,508 $883,508 $883,508 $883,508 $883,508 $883,508 $883,508 $883,508 220.1 Defer the FY09 cost of living adjustment. State General Funds ($11,518) ($11,518) ($11,518) ($11,518) 120.2 Defer structure adjustments to the statewide salary plan. State General Funds ($8) ($8) ($8) ($8) 220.3 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) StateGeneralFunds ($57.512) ~> .SO $0 220.4 Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds ($1,653) ($1,653) ($1,653) ($1,653) 220.5 Reduce funds through a combination ofattrition, furloughs, and reductions in force. State General Funds ($99,200) ($99,200) ($99,200) ($99,200) 120.6 Reduce funds from contracts. State General Funds ($10,000) ($10,000) ($10,000) ($10,000) 220.7 Reduce funds to reflect lower real estate rentals based on cu"ent Georgia Building Authority (GBA) rental billings. State General Funds ($3,968) ($3,968) ($3,968) ($3,968) 220.8 Reduce funds to reflect the revised revenue estimate. State General Funds ($8,114) ($8,114) ($8,114) ($8,114) 220.99 CC: The purpose of this appropriation is to provide legal advice and to initiate legal proceedings with regard to enforcement ofspecific provisions ofstate law relating to insurance, industrial loan. fire safety, andfraud. Senate: The purpose ofthis appropriation is to provide legal advice and to initiate legal proceedings with regard to enforcement ofspecific provisions ofstate law relating to insurance, industrial loan. fire safety, and fraud. State General Funds $0 5/28/2009 Page 181 of 330 Drafted by Senate Budget and Evaluation Office - HB 119 filill ~-lfll~llUlIIII'IiIi!B!I!:I!.r?.j~,J-!i~l~lj~!:;1WJ~il~f~J+~J~+%N~~~~,jc~k~lJ'~"~~"fk~~"~'jirt?~~:~+~;,frJ'"~ld,ifvi"!l"!'il"l'li~i"ii'i"JI*!'IJ'!LFl~MD"J*Ji'.,'t>~~,~~)~;-.:~~~~~ The purpose ofthis appropriation is to provide legal advice and to initiate legal proceedings with regard to enforcement of specific provisions ofstate law relating to insurance, industria/loan, fire safety, and fraud. TOTAL STATE FUNDS $691,535 $699,348 $749,047 $749,04' State General Funds $691,535 $699,348 $749,047 $749,04' TOTAL PUBLIC FUNDS $691,535 $699,348 $749,047 $749,04' Fire Safety Continuation Budget The purpose ofthis appropriation is to create a fire safe environment in the state that protects the public from fire and limits the loss oflife and property. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers Agency to Agency Contracts TOTAL PUBLIC FUNDS $5,649,189 $5,649,189 $954,555 $954,555 $97,232 $97,232 $97,232 $6,700,976 $5,649,189 $5,649,189 $954,555 $954,555 $97,232 $97,232 $97,232 $6,700,976 $5,649,189 $5,649,189 $954,555 $954,555 $97,232 $97,232 $97,232 $6,700,976 $5,649,189 $5,649,189 $954,555 $954,555 $97,232 $97,232 $97,232 $6,700,976 221.1 Defer the FY09 cost ofliving adjustment. State General Funds ($74,298) ($74,298) ($74,298) ($74,298) 221.2 Defer structure adjustments to the statewide salary plan. State General Funds ($50) ($50) ($50) ($50) 221.3 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($122,390) ($105,762) $0 $0 221.4 Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds ($22,510) ($22,510) ($22,510) ($22,510) 221.5 Reduce funds from operations. State General Funds ($62,500) ($62,500) ($62,500) ($62,500) 221.6 Reduce funds designated ta purchase vehicles. State General Funds ($51,373) ($51,373) ($51,373) ($51,373) 221.7 Reduce funds through a combination ofattrition, furloughs, and reductions in force. State General Funds ($372,801) ($372,801) ($372,801) ($372,801) 221.8 Reduce funds to reflect lower real estate rentals based on current Georgia Building Authority (GBA) rental billings. State General Funds ($7,961) ($7,961) ($7,961) ($7,961) 221.9 Reduce funds to reflect the revised revenue estimate. State General Funds ($68,661) ($68,661) ($68,661) ($68,661) 221.99 CC: The purpose ofthis appropriation is to promote fire safety awareness through education and training, and to protect the public from fire and limit the loss oflife and property by setting the minimum fire safety standards in the state, enforcing and regulating fire safety rules for public buildings and manufactured housing, and reguloting the storage, transportation, and handling ofhazardous materials. Senate: The purpose ofthis appropriation is to promote fire safety awareness through education and training, and to protect the public from fire and limit the loss of life and property by setting the minimum fire safety standards in the state, enforcing and regulating fire safety rules for public buildings and manufactured housing, and regulating the storage, transportation, and handling ofhazardous materials. State General Funds $0 $0 1111111\WrGI~~~~~~~~~.~~ii-- The purpose of this appropriation is to promote fire safety awareness through education and training, and to protect the public from fire and limit the loss oflife and property by setting the minimum fire safety standards in the state, enforcing and regulating fire safety rules for public buildings and manufactured housing, and regulating the storage, transportation, and handling ofhazardous materials. TOTAL STATE FUNDS $4,866,645 $4,883,273 $4,989,035 $4,989,035 State General Funds $4,866,645 $4,883,273 $4,989,035 $4,989,035 TOTAL FEDERAL FUNDS $954,555 $954,555 $954,555 $954,555 Federal Funds Not Itemized $954,555 $954,555 $954,555 $954,555 5/28/2009 Page 182 of 330 Drafted by Senate Budget and Evaluation Office HB 119 TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers Agency to Agency Contracts TOTAL PUBLIC FUNDS $97,232 $97,232 $97,232 $5,918,432 $97,232 $97,232 $97,232 $5,935,060 $97,232 $97,232 $97,232 $6,040,822 $97,232 $97,232 $97,232 $6,040,822 Industrial Loan Continuation Budget The purpose of this appropriation is to protect consumers by licensing, regulating and examining finance companies that provide consumer loans of$3,000 or less. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $782,187 $782,187 $782,187 $782,187 $782,187 $782,187 $782,187 $782,187 $782,187 $782,187 $782,187 $782,187 222.1 Defer the FY09 cost of living adjustment. State General Funds ($6,754) ($6,754) ($6,754) ($6,754) 222.2 Defer structure adjustments to the statewide salary plan. State General Funds ($5) ($5) ($5) ($5) 222.3 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($57,514}1. (~;ooj: $() $0 222.4 Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds ($555) ($555) ($555) ($555) 222.5 Reduce funds through a combination ofattrition, furloughs, and reductions in force. State General Funds ($113,823) ($113,823) ($113,823) ($113,823) 222.6 Reduce funds to reflect lower real estate rentals based on current Georgia Building Authority (GBA) rental billings. State General Funds ($854) ($854) ($854) ($854) 222.7 Reduce funds to reflect the revised revenue estimate. State General Funds ($7 ,006) ($7 ,006) ($7 ,006) ($7 ,006) 222.99 CC: The purpose ofthis appropriation is to protect consumers by licensing, regulating, and examining finance companies that provide consumer loans of$3,000 or less. Senate: The purpose of this appropriation is to protect consumers by licensing, regulating, and examining finance companies that provide consumer loans of$3,000 or less. State General Funds $j) $0 State General Funds TOTAL PUBLIC FUNDS $595,676 $595,676 $595,676 $603,490 $603,490 $603,490 $653,190 $653,190 $653,190 $653,190 $653,190 $653,190 Insurance Regulation Continuation Budget The purpose of this appropriation is to ensure that licensed insurance entities maintain solvency, comply with state law and adopt rules, regulations, and standards. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $6,090,259 $6,090,259 $6,090,259 $6,090,259 $6,090,259 $6,090,259 $6,090,259 $6,090,259 $6,090,259 $6,090,259 $6,090,259 $6,090,259 223.1 Defer the FY09 cost ofliving adjustment. State General Funds ($61,152) ($61,152) ($61.152) ($61,152) 223.2 Defer structure adjustments to the statewide salary plan. State General Funds ($41) ($41) ($41) ($41) 223.3 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) 5/28/2009 Page 183 of330 Drafted by Senate Budget and Evaluation Office HB119 ! contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer shore of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($122,390) ($105,762) $0 $0 223.4 Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds ($20,970) ($20,970) ($20,970) ($20,970) 223.5 Reduce funds through a combination ofattrition, furloughs, and reductions in force. State General Funds ($184,624) ($184,624) ($184,624) ($184,624) 223.6 Reduce funds from operations. State General Funds ($30,000) ($30,000) ($30,000) ($30,000) 223.7 Reduce funds to reflect lower real estate rentals based on current Georgia Building Authority (GBA) rental billings. State General Funds ($19,433) ($19,433) ($19,433) ($19,433) 223.8 Reduce funds to reflect the revised revenue estimate. State General Funds ($64,829) ($64,829) ($64,829) ($64,829) 223.9 Transfer funds for the Consumer Services Division to the Office ofConsumer Affairs. (CC:Reduce funds) State General Funds {$l;.l!tiji),I04) . {$1~ 223.99 CC: The purpose ofthis appropriation is to ensure thot licensed insurance entities maintain solvency and conform to state law by conducting financial and market examinations, investigating policyholder complaints, monitoring for compliance with state laws and regulations, reviewing and approving premium rates, and disseminating information to the public and the insurance industry about the state's insurance laws and regulations. Senate: The purpose ofthis appropriation is to ensure thot licensed insurance entities maintain solvency and conform to state law by conducting financial and market examinations, investigating policyholder complaints, monitoring for compliance with state laws and regulations, reviewing and approving premium rates, and disseminating information to the public and the insurance industry about the state's insurance laws and regulations. State General Funds $0 $0 examinations, investigating policyholder complaints, reviewing and approving premium rates, and disseminating information laws and regulations. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $5,586,820 $5,586,820 $5,586,820 $5,603,448 $5,603,448 $5,603,448 $3,849,106 $3,849,106 $3,849,106 $5,560,402 $5,560,402 $5,560,402 Special Fraud Continuation Budget The purpose ofthis appropriation is to identify and take appropriate action to deter insurance fraud. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $3,334,714 $3,334,714 $3,334,7!4 $3,334,714 $3,334,714 $3,334,714 $3,334,714 $3,334,714 $3,334,714 $3,334,714 $3,334,714 $3,334,714 224.1 Defer the FY09 cost ofliving adjustment. State General Funds ($35,335) ($35,335) ($35,335) ($35,335) 224.2 Defer structure adjustments to the statewide salary plan. State General Funds ($24) ($24) ($24) ($24) 224.3 Reduce funds to reflect the adjustment in the employer shore ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer shore of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($122,390) . ($ltl5,?6~l $0 $0 224.4 Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds ($7,745) ($7,745) ($7,745) ($7,745) Page 184 of 330 Drafted by Senate Budget and Evaluation Office HB 119 State General Funds TOTAL PUBLIC FUNDS $3,185,848 $3,185,848 $3,291,610 $3,291,610 $3,291,610 $3,291,610 $3,291,610 $3,291,610 Section 29: Investigation, Georgia Bureau of Section Total Continuation TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services Sanctions, Fines, and Penalties TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers TOTAL PUBLIC FUNDS $77,283,568 $77,283,568 $40,844,247 $40,844,247 $16,919,551 $16,019,551 $900,000 $34,279 $34,279 $135,081,645 $77,283,568 $77,283,568 $40,844,247 $40,844,247 $16,919,551 $16,019,551 $900,000 $34,279 $34,279 $135,081,645 $77,283,568 $77,283,568 $40,844,247 $40,844,247 $]6,919,551 $16,019,551 $900,000 $34,279 $34,279 $135,081,645 $77,283,568 $77,283,568 $40,844,247 $40,844,247 $16,919,551 $16,019,551 $900,000 $34,279 $34,279 $135,081,645 TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS American Recovery and Reinvestment Act of 2009 Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services Sanctions, Fines, and Penalties TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers TOTAL PUBLIC FUNDS Section Total- Final $61,963,166 $62,043,259 $65,052,735 $61,%3,166 $62,043,259 $65,052,735 $46,977,019 $46,977,019 $46,977,019 $6,132,772 $6,132,772 $6,132,772 $40,844,247 $40,844,247 $40,844,247 $16,919,551 $16,919,551 $18,907,551 $16,019,551 $16,019,551 $18,007,551 $900,000 $900,000 $900,000 $34,279 $34,279 $34,279 $34,279 $34,279 $34,279 $125,894,015 $125,974,108 $130,971,584 $62,905,982 $62,905,982 $46,977,019 $6,132,772 $40,844,247 $18,907,551 $18,007,551 $900,000 $34,279 $34,279 $128,824,831 Bureau Administration Continuation Budget The purpose of this appropriation is to provide the highest quality investigative, scientific, information services, and resources for the purpose ofmaintaining law and order and protecting life and property. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $9,901,853 $9,901,853 $100,668 $100,668 $1,434 $1,434 $1,434 $10,003,955 $9,901,853 $9,901,853 $100,668 $100,668 $1,434 $1,434 $1,434 $10,003,955 $9,901,853 $9,901,853 $100,668 $100,668 $1,434 $1,434 $1,434 $10,003,955 $9,901,853 $9,901,853 $100,668 $100,668 $1,434 $1,434 $1,434 $10,003,955 225.1 Defer the FY09 cost of living adjustment. State General Funds ($50,301) ($50,301) ($50,301) ($50,301) 225.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($131,927) ~:U4,(104} *P $0 225.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia ff (GAff) outsourcing project. State General Funds $1,793,871 $1,793,871 $1,793,871 $1,793,871 225.4 Reduce funds by restructuring the security contract at the headquarters complex. State General Funds ($441,615) ($441,615) ($441,615) ($441,615) 225.5 Reduce funds by eliminating three temporary labor positions used for data entry ofcriminal history infonnation. State General Funds ($80,000) ($80,000) ($80,000) ($80,000) 225.6 Reduce funds by eliminating four vacant positions. State General Funds ($144,226) ($144,226) ($144,226) ($144,226) 5128/2009 Page 185 of 330 Drafted by Senate Budget and Evaluation Office HB119 .......225.7 Reducefunds to reflect the revised revenue estimate. State General Funds ($54,067) 225.8 Reduce merit system assessments from $147 to $137 per position. State General Funds ($54,067) '2($6.233) ($54,067) ($6,238) ($54,067) ($6,238) ~~~~....,~ The purpose ofthis appropriation is to provide the highest quality investigative, sdentific, information services, and resources for the purpose ofmaintaining law and order and protecting life and property. TOTAL STATE FUNDS $10,793,588 $10,805,273 $10,919,277 $10,919,277 State General Funds $10,793,588 $10,805,273 $10,919,277 $10,919,277 TOTAL FEDERAL FUNDS $100,668 $100,668 $100,668 $100,668 Federal Funds Not Itemized $100,668 $100,668 $100,668 $100,668 TOTAL AGENCY FUNDS $1,434 $1,434 $1,434 $1,434 Sales and Services $1,434 $1,434 $1,434 $1,434 Sales and Services Not Itemized $1,434 $1,434 $1,434 $1,434 TOTAL PUBLIC FUNDS $10,895,690 $10,907,375 $11,021,379 $11,021,379 Centralized Scientific Services Continuation Budget The purpose ofthis appropriation is to provide analysis of illicit and licit drugs, unknown substances, and fire debris evidence. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBUC FUNDS $14,536,126 $14,536,126 $1,859,298 $1,859,298 $155,610 $155,610 $155,610 $16,551,034 $14,536,126 $14,536,126 $1,859,298 $1,859,298 $155,610 $155,610 $155,610 $16,551,034 $14,536,126 $14,536,126 $1,859,298 $1,859,298 $155,610 $155,610 $155,610 $16,551,034 $14,536,126 $14,536,126 $1,859,298 $1,859,298 $155,610 $155,610 $155,610 $16,551,034 226.98 Transfer all funds and activities to the new Forensic Scientific Services program. State General Funds Federal Funds Not Itemized Sales and Services Not Itemized TOTAL PUBUC FUNDS ($14,536,126) ($1,859,298) ($155,610) ($16,551,034) ($14,536,126) ($1,859,298) ($155,610) ($16,551,034) ($14,536, 126) ($1,859,298) ($155,610) ($16,551,034) ($14,536,126) ($1,859,298) ($155,610) ($16,551,034) Criminal Justice Information Services Continuation Budget The purpose ofthis appropriation is to provide fingerprint identification and processing ofcriminal history source documents to create and update criminal history records. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $11,040,504 $ll ,040,504 $4,003,184 $4,003,184 $2,604 $2,604 $2,604 $15,046,292 $11,040,504 $11,040,504 $4,003,184 $4,003,184 $2,604 $2,604 $2,604 $15,046,292 $11,040,504 $11,040,504 $4,003,184 $4,003,184 $2,604 $2,604 $2,604 $15,046,292 $11,040,504 $11,040,504 $4,003,184 $4,003,184 $2,604 $2,604 $2,604 $15,046,292 227.1 Defer the FY09 cost of living adjustment. State General Funds ($100,256) ($100,256) ($100,256) ($100,256) 227.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) StateGeneralFunds ($284,324) --~ $II $0 227.3 Increase funds to reallocate expenses resulting from the Georgia Technology Autharity (GTA) Georgia lT (GAlT) outsourcing project. State Geoeral Funds $339,178 $339,178 $339,178 $339,178 227.4 Reduce funds by eliminating thirty-five temporary labor positions usedfor data entry ofcriminal history information. State General Funds ($641,288) ($641,288) ($641,288) ($641,288) 227.5 Reduce funds by eliminating twelve vacant positions. State General Funds ($448,402) ($448,402) ($448,402) ($448,402) 5/28/2009 Page 186 of 330 Drafted by Senate Budget and Evaluation Office HB 119 i 227.6 Reduce funds by transitioning the crime information center away from state protective order registry responsibilities. State General Funds ($128,242) $0 $0 227.7 Reduce funds to reflect the revised revenue estimate. State General Funds ($48,829) ($48,829) ($48,829) ($48,829) 227.8 Replace funds with fees collected from criminal history background checks. State General Funds Sales and Services Not Itemized TOTAL PUBUC FUNDS ($1,988,000) $1,988,000 $0 227.99 CC: The purpose of this appropriation is to provide the State ofGeorgia with essential information and identification services through the operation of the Automated Fingerprint Identification System, Criminal History System, Criminal Justice Information Services network, Protective Order Registry. Sexual Violent Offender Registry, and the Uniform Crime Reporting Program. Senate: The purpose ofthis appropriation is to provide the State ofGeorgia with essential information and identification services through the operation ofthe Automated Fingerprint Identification System, Criminal History System, Criminal Justice Information Services network, Protective Order Registry, Sexual Violent Offender Registry, and the Uniform Crime Reponing Program. State General Funds $0 Th~ p~,.P~s; of thi~ ~pp;;;riali~n ;';to p,;~ide th~ sf~te ";;J Georgia ~wi~h essential in]on:wtion and identification se~ic"es through the operation of the Automated Fingerprint Identification System, Criminal History System, Criminal Justice Information Services network, Protective Order Registry, Sexual Violent Offender Registry, and the Unifonn Crime Reporting Program. TOTAL STATE FUNDS $9,728.341 $9,895,210 $8,152,907 $8,152,907 State General Funds $9,728,341 $9,895,210 $8,152,907 $8.152,907 TOTAL FEDERAL FUNDS $4,003.184 $4,003.184 $4,003,184 $4,003,184 Federal Funds Not Itemized $4,003,184 $4,003,184 $4,003,184 $4,003,184 TOTAL AGENCY FUNDS $2,604 $2,604 $1,990,604 $1,990,604 Sales and Services $2,604 $2,604 $1,990.604 $1,990,604 Sales and Services Not Itemized $2,604 $2,604 $1.990,604 $1.990,604 TOTAL PUBLIC FUNDS $13,734,129 $13.900.998 $14,146,695 $14,146,695 Forensic Scientific Services TOTAL STATE FUNDS State General Funds Continuation Budget $0 $0 $0 $0 $0 $0 $0 $0 228.1 Defer the FY09 cost ofliving adjustment. State General Funds ($238,330) ($238,330) ($238,330) ($238,330) 228.2 Defer special adjustments to selected job classes. State General Funds ($246,580) ($246,580) ($246,580) ($246,580) 228.3 Defer the special pay raise to address retention issues for the following positions: Crime Lab Scientist 3, Assistant Crime Lab Associate, and Crime Lab Associate. State General Funds ($313,820) ($313,820) ($313,820) ($313,820) 228.4 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost of the plan) State General Funds ($639,163) ' ~~~), $(), $0 228.5 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $137,103 $137,103 $137,103 $137,103 228.6 Reduce funds by eliminating two hourly staff positions. State General Funds ($36,000) ($36,000) ($36.000) ($36,000) 228.7 Reduce funds by eliminating three temporary labor positions used for data entry of criminal history information. State General Funds ($49,707) ($49,707) ($49,707) ($49,707) 512812009 Page 187 of 330 Drafted by Senate Budget and Evaluation Office HB119 ! 228.8 Reduce funds and limit services at the Southwestern Regional Lab in Moultrie to intake only and close the Medical Examiner Office in Moultrie, the Western Regional Lab in Columbus, and the Northwestern Regional Lab in Summerville. (S:Close Medical Examiner offices, but restore funds to crime labs) State General Funds ($1,088,241) ($1,088,24lf .($163,ll;73) ;iJi:,~JII 228.9 Reduce funds by eliminating two vacant positions. State General Funds ($70,000) ($70,000) ($70,000) ($70,000) 228.10 Eliminate funds for forensic anthropology services and use contracted services when required. State General Funds ($107,290) ($107,290) ($107,290) ($107,290) 228.11 Reduce funds to reflect the revised revenue estimate. State General Funds ($104,407) ($104,407) ($104,407) ($104,407) 228.12 Recognize funds from the American Recovery and Reinvestment Act of 2009. State General Funds American Recovery and Reinvestment Act of 2009 TUfALPUBUCFUNDS ($3,066,386) $3,066,386 $0 ($3,066,386) $3,066,386 $0 ($3,066,386) $3,066,386 $0 ($3,066,386) $3,066,386 $0 228.13 Reduce funds from the Western Regional Lab in Columbus. (CC:Restore nine months offunding) State General Funds ($66,S~) $0 . ($66. . 228.14 Reduce funds from the Northwestern Regional Lab in Summerville. (CC:Restore nine months offunding) State General Funds ($!1(1,89!) $(l ($l~UII 228.15 Reduce funds from the Southwestern Regional Lab in Moultrie. (CC:Restore nine months offunding) State General Funds ($12s,862f ' $0 ($1~;111 228.98 Transfer all funds and activities from the Centralized Scientific Services and Regional Forensic Services programs. State General Funds Federal Funds Not Itemized Sales and Services Not Itemized TUfAL PUBUC FUNDS $23,554,160 $!,859,298 $157,865 $25,571,323 $23,554,160 $1,859,298 $157,865 $25,571,323 $23,554,160 $1,859,298 $157,865 $25,571,323 $23,554,160 $1,859,298 $157,865 $25,571,323 228.99 CC: The purpose ofthis appropriation is to provide forensic analysis and testimony in the areas ofchemistry (drug identification),firearms, digital imaging,forensic biology (serology/DNA), latent prints, pathology, questioned documents, photography, toxicology, implied consent, and trace evidence in support of the criminal justice system; to provide medical examiner (autopsy) services; and to analyze and enter samples into national databases such as AFIS, COD/S, and NIBIN. Senate: The purpose ofthis appropriation is to provide forensic analysis and testimony in the areas of chemistry (drug identification),firearms, digital imaging, forensic biology (serology/DNA),latent prints, pathology, questioned documents, photography, toxicology, implied consent, and trace evidence in support of the criminal justice system; to provide medical examiner (autopsy) services; and to analyze and enter samples into national databases such as AFIS, CODIS, and NIBIN. House: The purpose ofthis appropriation is to provide forensic analysis and testimony in the areas ofchemistry (drug identification), digital imaging, firearms,forensic biology (serology/DNA), latent prints, pathology, questioned documents, toxicology, and trace evidence in support ofthe criminal justice system, and to analyze and enter samples into national databases such as AFIS, CODIS and NIBIN. Gov Rev: The purpose ofthis appropriation is to provide forensic analysis and testimony in the areas of chemistry (drug identification), digital imaging, firearms, forensic biology (serology/DNA), latent prints, pathology, questioned documents, toxicology, and trace evidence in support of the criminal justice system, and to analyze and enter samples into national databases such as AFIS, CODIS and NIBIN. State General Funds $0 $0 $0 $0 - & ! L b ! ........._....._~ The purpose ofthis appropriation is to provide forensic analysis and testimony in the areas ofchemistry (drug identification), firearms, digital imaging, forensic biology (serology/DNA), latent prints, pathology, questioned documents, photography, toxicology, implied consent, and trace evidence in support ofthe criminal justice system; to provide medical examiner (autopsy) services; and to analyze and enter samples into national databases such as AFIS, CODIS, and NIB/N. TOTAL STATE FUNDS State General Funds $17,731,339 $17,731,339 $17,514,896 $17,514,896 $19,295,670 $19,295,670 $19,155,465 $19,155,465 TOTAL FEDERAL FUNDS American Recovery and Reinvestment Act of 2009 Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $4,925,684 $3,066,386 $1,859,298 $157,865 $157,865 $157,865 $22,814,888 $4,925,684 $3,066,386 $1,859,298 $157,865 $157,865 $157,865 $22,598,445 $4,925,684 $3,066,386 $1,859,298 $157,865 $157,865 $157,865 $24,379,219 $4,925,684 $3,066,386 $1,859,298 $157,865 $157,865 $157,865 $24,239,014 Georgia Information Sharing and Analysis Center Page 188 of 330 Continuation Budget Drafted by Senate Budget and Evaluation Office HB119 The purpose ofthis appropriation is to serve as the focal point for collection, analysis, and dissemination of information relative to threats or attacks, ofa terrorist nature, within and against the State ofGeorgia, its citizens, or infrastructure. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBUC FUNDS $939,414 $939,414 $360,025 $360,025 $479 $479 $479 $1,299,918 $939,414 $939,414 $360,025 $360,025 $479 $479 $479 $1,299,918 $939,414 $939,414 $360,025 $360,025 $479 $479 $479 $1,299,918 $939,414 $939,414 $360,025 $360,025 $479 $479 $479 $1,299,918 229.1 Defer the FY09 cost ofliving adjustment. State General Funds ($9,026) ($9,026) ($9,026) ($9,026) Z29.2 Defer the special pay raise received to address retention issues for the following positions: Special Agent 3, Assistant Special Agent in Charge, and Special Agent in Charge. State General Funds ($35,289) ($35,289) ($35,289) ($35,289) Z29.3 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to I6.567%)(H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.I65% to I7.329% in order to restore the expected state employee contribution to 25% ofthe cost of the plan) State General Funds ($20,471) ($17,ll90} $!l $0 229.4 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $13,385 $13,385 $13,385 $13,385 229.5 Reduce funds from operations. State General Funds ($14,000) ($14,000) ($14,000) ($14,000) 229.6 Reduce funds to reflect the revised revenue estimate. State General Funds ($4,362) ($4,362) ($4,362) ($4,362) Z2'.1.99 CC: The purpose of this appropriation is to serve as the focal point for collection, analysis, and dissemination of information relative to threats or attacks ofa terrorist nature, within and against the State ofGeorgia by operating a terrorism tip line and operating the Georgia Terrorism Intelligence Project. Senate: The purpose ofthis appropriation is to serve as the focal point for collection, analysis, and .....___,..... . . ,.. dissemination ofinformation relative to threats orattacks ofa terroristnature, within and against the State of Georgia by operating a terrorism tip line and operating the Georgia Terrorism Intelligence Project. State General Funds $0 ~ The purpose ofthis appropriation is to serve as the focal point for collection, analysis, and dissemination ofinformation relative to threats or attacks ofa terrorist nature, within and against the State ofGeorgia by operating a terrorism tip line and operating the Georgia Terrorism Intelligence Project. TOTALSTATEFUNDS $869,651 $872,432 $890,122 $890,122 State General Funds $869,651 $872,432 $890,122 $890,122 TOTAL FEDERAL FUNDS $360,025 $360,025 $360,025 $360,025 Federal Funds Not Itemized $360,025 $360,025 $360,025 $360,025 TOTAL AGENCY FUNDS $479 $479 $479 $479 Sales and Services $479 $479 $479 $479 Sales and Services Not Itemized $479 $479 $479 $479 TOTAL PUBLIC FUNDS $1,230,155 $1,232,936 $1,250,626 $1,250,626 Regional Forensic Services Continuation Budget The purpose ofthis appropriation is to provide pathology services to determine cause and manner ofdeath. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $9,018,034 $9,018,034 $2,255 $2,255 $2,255 $9,020,289 $9,018,034 $9,018,034 $2,255 $2,255 $2,255 $9,020,289 $9,018,034 $9,018,034 $2,255 $2,255 $2,255 $9,020,289 $9,018,034 $9,018,034 $2,255 $2,255 $2,255 $9,020,289 230.98 Transfer all funds and activities to the new Forensic Scientific Services program. State General Funds Sales and Services Not Itemized TOTAL PUBUC FUNDS ($9,018,034) ($2,255) ($9,020,289) ($9,018,034) ($2,255) ($9,020,289) ($9,018,034) ($2,255) ($9,020,289) ($9,018,034) ($2,255) ($9,020,289) 5/28/2009 Page 189 of 330 Drafted by Senate Budget and Evaluation Office HB119 Regional Investigative Services Continuation Budget The purpose of this appropriation is to identify, collect, preserve, and process evidence located during crime scene examinations. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers Agency to Agency Contracts TOTAL PUBLIC FUNDS $27,486,004 $27,486,004 $1,435,444 $1,435,444 $204,482 $204,482 $204,482 $34,279 $34,279 $34,279 $29,160,209 $27,486,004 $27,486,004 $1,435,444 $1,435,444 $204,482 $204,482 $204,482 $34,279 $34,279 $34,279 $29,160,209 $27,486,004 $27,486,004 $1,435,444 $1,435,444 $204,482 $204,482 $204,482 $34,279 $34,279 $34,279 $29,160,209 $27,486,004 $27,486,004 $1,435,444 $1,435,444 $204,482 $204,482 $204,482 $34,279 $34,279 $34,279 $29,160,209 231.1 Defer the FY09 cost of living adjustment. State General Funds ($322,856) ($322,856) ($322,856) ($322,856) 231.2 Defer the special pay raise received to address retention issues for the following positions: Special Agent 3, Assistant Special Agent in Charge, and Special Agent in Charge. State General Funds ($1,289,543) ($1,289,543) ($1,289,543) ($1,289,543) 231.3 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost of the plan) State General Funds ($752,021) :: .($6411;~ SIT $0 231.4 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAlT) outsourcing project. State General Funds $246,281 $246,281 $246,281 $246,281 231.5 Reduce one-time funds received in HB990 (FY09G)for startup costs associated with the Identity Theft Unit. State General Funds ($148,372) ($148,372) ($148,372) ($148,372) 231.6 Reduce funds designated for vehicle purchases. State General Funds ($610,731) ($610,731) ($610,731) ($610,731) 231.7 Reduce funds from operations. State General Funds ($7 ,000) ($7,000) ($7,000) ($7,000) 231.8 Reduce funds by eliminating seven hourly staffpositions. State General Funds ($50,568) ($50,568) ($50,568) ($50,568) 231.9 Reduce funds and realize savings as a result ofthe consolidation ofthe Macon Regional Drug Enforcement Office and the Milledgeville Regional Investigative Office. State General Funds ($46,303) ($46,303) ($46,303) ($46,303) 231.10 Reduce funds for three vacant agent positions and reassign Georgia Secure!D staff to regional offices. State General Funds ($279,278) ($279,278) ($279,278) ($279,278) 231.11 Reduce funds by eliminating six vacant positions. State General Funds ($350,000) ($350,000) ($350,000) ($350,000) 231.12 Reduce funds by reassigning Identity Theft Unit staffto regional offices. State General Funds ($315,000) ($315,000) ($315,000) ($315,000) 231.13 Eliminate funds for the State Drug Task Force (SDTF), reassign the seventeen SDTF agents to regional investigative agents, and eliminate two support staffpositions. State General Funds ($1,055,867) ($1,055,867) ($1,055,867) ($1,055,867) 231.14 Reduce funds to reflect the revised revenue estimate. State General Funds ($118,543) ($118,543) ($118,543) ($118,543) 231.15 Recognize funds from the American Recovery and Reinvestment Act of2009. State General Funds American Recovery and Reinvestment Act of 2009 TOTALPUBLICFUNDS ($3,066,386) $3,066,386 $0 ($3,066,386) $3,066,386 $0 ($3,066,386) $3,066,386 $0 ($3,066,386) $3,066,386 $0 231.98 Transfer all funds and activities from the Special Operations Unit program. State General Funds Federal Funds Not Itemized Sales and Services Not Itemized TOTAL PUBLIC FUNDS $922,919 $3,023,756 $200 $3,946,875 $922,919 $3,023,756 $200 $3,946,875 $922,919 $3,023,756 $200 $3,946,875 $922,919 $3,023,756 $200 $3,946,875 Page 190 of330 Drafted by Senate Budget and Evaluation Office HB 119 i 231.99 CC: The purpose of this appropriation is to identify, collect, preserve, and process evidence located during crime scene investigations, and to assist in the investigation, identification, a"est and prosecution of individuals. The purpose ofthis appropriation is also to coordinate and operate the following specialized units: bingo unit, anti-terrorist team, forensic art, bomb disposal unit, identity theft task force, high technology investigations unit, communications center, state drug task force and regioTUll drug enforcement, and polygraph examiTUltions. Senate: The purpose of this appropriation is to identify, collect, preserve, and process evidence located during crime scene investigations, and to assist in the investigation, identification, arrest and prosecution of individuals. The purpose ofthis appropriation is also to coordiTUlte and operate the following specialized units: bingo unit, anti-terrorist team, forensic art, bomb disposal unit, identity theft task force, high technology investigations unit, communications center, state drug task force and regioTUll drug enforcement, and polygraph examinations. House: The purpose of this appropriation is to identify, collect, preserve, process evidence located during crime scene examiTUltions, render safe explosives devices ofall types, and to assist in the identification, arrest and prosecution of individuals. Gov Rev: The purpose of this appropriation is to identify, collect, preserve, process evidence located during crime scene examinations, render safe explosives devices ofall types, and to assist in the identification, arrest and prosecution of individuals. State General Funds $0 $0 $0 $0 -~-~lllt.JII-1111 The purpose ofthis appropriation is to identify, collect, preserve, and process evidence located during crime scene investigations, and to assist in the investigation, identification, arrest and prosecution ofindividuals. The purpose ofthis appropriation is also to coordinate and operate the following specialized units: bingo unit, anti-terrorist team, forensic an, bomb disposal unit, identity theft task force, high technology investigations unit, communications center, state drug task force and regional drug enforcement, and polygraph examinations. TOTAL STATE FUNDS $20,242,736 $20,344,903 $20,994,757 $20,994,757 State General Funds $20,242,736 $20,344,903 $20,994,757 $20,994,757 TOTAL FEDERAL FUNDS $7,525,586 $7,525.586 $7,525,586 $7,525,586 American Recovery and Reinvestment Act of 2009 $3,066,386 $3,066,386 $3,066,386 $3,066,386 Federal Funds Not Itemized $4,459,200 $4,459,200 $4,459,200 $4,459,200 TOTAL AGENCY FUNDS $204,682 $204,682 $204,682 $204,682 Sales and Services $204,682 $204,682 $204,682 $204,682 Sales and Services Not Itemized $204,682 $204,682 $204,682 $204,682 TOTAL INTRA-STATE GOVERNMENT TRANSFERS $34,279 $34,279 $34,279 $34,279 State Funds Transfers $34,279 $34,279 $34,279 $34,279 Agency to Agency Contracts $34,279 $34,279 $34,279 $34,279 TOTAL PUBLIC FUNDS $28,007,283 $28,109,450 $28,759,304 $28,759,304 Special Operations Unit Continuation Budget The purpose ofthis appropriation is to respond to requests from law enforcement agencies statewide in order to render safe explosive devices ofall types, and to assist in the identification, arrest and prosecution ofindividuals. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $922,919 $922,919 $3,023,756 $3,023,756 $200 $200 $200 $3,946,875 $922,919 $922,919 $3,023,756 $3,023,756 $200 $200 $200 $3,946,875 $922,919 $922,919 $3,023,756 $3,023,756 $200 $200 $200 $3,946,875 $922,919 $922,919 $3,023,756 $3,023,756 $200 $200 $200 $3,946,875 232.98 Transfer all funds and activities to the Regional Investigative Services program. State General Funds Federal Funds Not Itemized Sales and Services Not Itemized TOTAL PUBLIC FUNDS ($922,919) ($3,023,756) ($200) ($3,946,875) ($922,919) ($3,023,756) ($200) ($3,946,875) ($922,919) ($3,023,756) ($200) ($3,946,875) ($922,919) ($3,023,756) ($200) ($3,946,875) State Healthcare Fraud Unit Continuation Budget The purpose ofthis appropriation is to identify, arrest and prosecute providers ofhealth care services who defraud the Medicaid Program. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTALAGENCYFUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $1,244,726 $1,244,726 $4,396,250 $4,396,250 $2,111 $2,111 $2,111 $5,643,087 $1,244,726 $1,244,726 $4,396,250 $4,396,250 $2,111 $2, Ill $2,111 $5,643,087 $1,244,726 $1,244,726 $4,396,250 $4,396,250 $2,111 $2,111 $2,111 $5,643,087 $1,244,726 $1,244,726 $4,396,250 $4,396,250 $2,111 $2, Ill $2,111 $5,643,087 5/28/2009 Page 191 of330 Drafted by Senate Budget and Evaluation Office HB119 I 233.1 Defer the FY09 cost of living adjustment. State General Funds ($6,455) ($6,455) ($6,455) ($6,455) 233.2 Defer the special pay raise received to address retention issues for the following positions: Special Agent 3, Assistant Special Agent in Charge, and Special Agent in Charge. State General Funds ($66,162) ($66,162) ($66,162) ($66,162) 233.3 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev: Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($56,865) {$49,14&} $(} $0 233.4 1ncreasefunds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $32,969 $32,969 $32,969 $32,969 233.5 Reduce funds to reflect the revised revenue estimate. State General Funds ($5,748) ($5,748) ($5,748) ($5,748) 233.99 CC: The purpose ofthis appropriation is to serve as the center for the identification, arrest, and prosecution of providers ofhealth services and patients who defraud the Medicaid Program. Senate: The purpose ofthis appropriation is to serve as the centerfor the identification, arrest, and prosecution ofproviders ofhealth services and patients who defraud the Medicaid Program. State General Funds $(} $0 ~~~, ~, 1 ~,, l] ~ w $~ rW~ ~IB~ !itl t4i? 1f~! ~~~l ~1Jl ti,i ~Bl, ;;_ 0~~ The purpose ofthis appropriation is to serve as the centerfor the identification, arrest, and prosecution ofproviders ofhealth services and patients who defraud the Medicaid Program. TOTAL STATE FUNDS $1,142,465 $1,150,190 $1,199,330 $1,199,330 State General Funds $1,142,465 $1,150,190 $1,199,330 $1,199,330 TOTAL FEDERAL FUNDS $4,396,250 $4,396,250 $4,396,250 $4,396,250 Federal Funds Not Itemized $4,396,250 $4,396,250 $4,396,250 $4,396,250 TOTAL AGENCY FUNDS $2,111 $2,111 $2,111 $2,111 Sales and Services $2,111 $2,111 $2,111 $2,111 Sales and Services Not Itemized $2,111 $2,111 $2,111 $2,111 TOTAL PUBLIC FUNDS $5,540,826 $5,548,551 $5,597,691 $5,597,691 Task Forces Continuation Budget The purpose ofthis appropriation is to provide the GBI supervisory support to 12 federally funded multijurisdictiona/ drug task forces. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $1,301,979 $1,301,979 $376 $376 $376 $1,302,355 $1,301,979 $1,301,979 $376 $376 $376 $1,302,355 $1,301,979 $1,301,979 $376 $376 $376 $1,302,355 $1,301,979 $1,301,979 $376 $376 $376 $1,302,355 234.1 Defer the FY09 cost of living adjustment. State General Funds ($12,461) ($12,461) ($12,461) ($12,461) 234.2 Defer the special pay raise received to address retention issues for the following positions: Assistant Special Agent in Charge. State General Funds ($97 ,337) ($97,337) ($97 ,337) ($97,337) 234.3 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($27 ,296) ($23,568) $0 $0 234.4 Reduce funds to reflect the revised revenue estimate. State General Funds ($5,814) ($5,814) ($5,814) ($5,814) 234.99 CC: The purpose ofthis appropriation is to provide GB1 supervisory support with a special agent-in-charge to each ofthe thirteen federally funded multi-jurisdictional drug task forces. Senate: The purpose ofthis appropriation is to provide GBI supervisory support with a special agent-in-charge Page 192 of 330 Drafted by Senate Budget and HB 119 to each of the thirteen federally funded multi-jurisdictional drug task forces. State General Funds $0 State General Funds TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $1,159,071 $1,159,071 $376 $376 $376 $1,159,447 $1,162,779 $1,162,779 $376 $376 $376 $1,163,155 $1,186,367 $1,186,367 $376 $376 $376 $1,186,743 $1,186,367 $1,186,367 $376 $376 $376 $1,186,743 Criminal Justice Coordinating Council Continuation Budget The purpose of this appropriation is to improve and coordinate criminal justice efforts throughout Georgia, help create safe and secure communities, and to award grants from the Local Law Enforcement and Firefighter Fund. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized Sanctions, Fines, and Penalties Sanctions, Fines, and Penalties Not Itemized TOTAL PUBLIC FUNDS $892,009 $892,009 $25,665,622 $25,665,622 $16,550,000 $15,650,000 $15,650,000 $900,000 $900,000 $43,107,631 $892,009 $892,009 $25,665,622 $25,665,622 $16,550,000 $15,650,000 $15,650,000 $900,000 $900,000 $43,107,631 $892,009 $892,009 $25,665,622 $25,665,622 $16,550,000 $15,650,000 $15,650,000 $900,000 $900,000 $43,107,631 $892,009 $892,009 $25,665,622 $25,665,622 $16,550,000 $15,650,000 $15,650,000 $900,000 $900,000 $43,107,631 235.1 Defer the FY09 cost of living adjustment. State General Funds ($3,670) ($3,670) ($3,670) ($3,670) 235.2 Defer structure adjustments to the statewide salary plan. State General Funds ($114) ($114) ($114) ($\14) 235.3 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($\1,782) {$!0,181) $0 $0 235.4 Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia 1T (GAlT) outsourcing project. State General Funds ($77,437) ($77,437) ($77,437) ($77,437) 235.5 Reduce funds and defer the Local Law Enforcement and Fire Services (LLEFS) grant program. State General Funds ($500,000) ($500,000) ($400;000) ($400,000) 235.6 Reduce funds to reflect the revised revenue estimate. State General Funds ($3,031) ($3,031) ($3,031) ($3,031) 235.98 Transfer funds for Legal Services for Victims ofDomestic Violence from the Judicial Council. State General Funds $2,006,543 $0 235.99 CC: The purpose of this appropriation is to improve, plan for, and coordinate criminal justice efforts to improve the Georgia criminal justice system by working with all components of the system and levels of government throughout Georgia, by applying for and administering federal assistance grants that assist agencies and organizations in criminal justice and victim services; to award and administer state grant programs including from the Local Law Enforcement and Firefighter Grant Program; to provide legal services for domestic violence; and to operate Georgia's Crime Victims' Compensation Program. Senate: The purpose of this appropriation is to improve, plan for, and coordinate criminal justice efforts to improve the Georgia criminal justice system by working with all components ofthe system and levels of government throughout Georgia, by applying for and administering federal assistance grants that assist agencies and organizations in criminal justice and victim services; to award and administer state grant programs including from the Local Law Enforcement and Firefighter Grant Program; to provide legal serVices for domestic violence; and to operate Georgia's Crime Victims' Compensation Program. House: The purpose ofthis appropriation is to improve and coordinate criminal justice efforts throughaut Georgia, help create safe and secure communities, and award grants. Gov Rev: The purpose of this appropriation is to improve and coordinate criminal justice efforts throughout 5/28/2009 Page 193 of 330 Drafted by Senate Budget and Evaluation Office HB 119 II Georgia, help create safe and secure communities, and award grants. State General Funds $0 $0 $0 $0 "~ :,: : r. ~,;:~-~:f~WI4lllillllla The purpose ofthis appropriation is to improve, plan for, and coordinate criminal justice efforts to improve the Georgia criminal justice system by working with all components ofthe system and levels of government throughout Georgia, by applying for and administering federal assistance grants that assist agencies and organizations in criminal justice and victim services; to award and administer state grant programs including from the Local Law Enforcement and Firefighter Grant Program; to provide legal services for domestic violence; and to operate Georgia's Crime Victims' Compensation Program. TOTAL STATE FUNDS $295,975 $297,576 $2,414,305 $407,757 State General Funds $295,975 $297,576 $2,414,305 $407,757 TOTAL FEDERAL FUNDS $25,665,622 $25,665,622 $25,665,622 $25,665,622 Federal Funds Not Itemized $25,665,622 $25,665,622 $25,665,622 $25,665,622 TOTAL AGENCY FUNDS $16,550,000 $16,550,000 $16,550,000 $16,550,000 Sales and Services $15,650,000 $15,650,000 $15,650,000 $15,650,000 Sales and Services Not Itemized $15,650,000 $15,650,000 $15,650,000 $15,650,000 Sanctions, Fines, and Penalties $900,000 $900,000 $900,000 $900,000 Sanctions, Fines, and Penalties Not Itemized $900,000 $900,000 $900,000 $900,000 TOTAL PUBLIC FUNDS $42,511,597 $42,513,198 $44,629,927 $42,623,379 Section 30: Juvenile Justice, Department of Section Total - Continuation TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services TOTAL INTRA-STATE GOVERNMENT TRANSFERS Federal Funds Transfers TOTAL PUBLIC FUNDS $342,932,665 $342,932,665 $1,674,112 $1,674,112 $127,629 $127,629 $13,461,532 $13,461,532 $358,195,938 $342,932,665 $342,932,665 $1,674,112 $1,674,112 $127,629 $127,629 $13,461,532 $13,461,532 $358,195,938 $342,932,665 $342,932,665 $1,674,112 $1,674,112 $127,629 $127,629 $13,461,532 $13,461,532 $358,195,938 $342,932,665 $342,932,665 $1,674,112 $1,674,112 $127,629 $127,629 $13,461,532 $13,461,532 $358,195,938 TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS American Recovery and Reinvestment Act of 2009 Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services TOTAL INTRA-STATE GOVERNMENT TRANSFERS Federal Funds Transfers TOTAL PUBLIC FUNDS Section Total - Final $280,481,%5 $281,480,674 $288,115,218 $280,481,%5 $281,480,674 $288,115,218 $29,694,315 $29,694,315 $29,694,315 $28,020,203 $28,020,203 $28,020,203 $1,674,112 $1,674,112 $1,674,112 $127,629 $127,629 $127,629 $127,629 $127,629 $127,629 $13,461,532 $13,461,532 $13,461,532 $13,461,532 $13,461,532 $13,461,532 $323,765,441 $324,764,150 $331,398,694 $288,029,073 $288,029,073 $29,694,315 $28,020,203 $1,674,112 $127,629 $127,629 $13,461,532 $13,461,532 $331,312,549 Community Non-Secure Commitment Continuation Budget The purpose ofthis appropriation is to protect the public, hold youth accountable for their actions, and assist youth in becoming law-abiding citizens by providing nan-hardware secure community-based residential placement or services for committed youth. TOTAL STATE FUNDS State General Funds TOTAL INTRA-STATE GOVERNMENT TRANSFERS Federal Funds Transfers FF Foster Care Title IV-E CFDA93.658 FF Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS $50,568,335 $50,568,335 $5,002,533 $5,002,533 $703,693 $4,298,840 $55,570,868 $50,568,335 $50,568,335 $5,002,533 $5,002,533 $703,693 $4,298,840 $55,570,868 $50,568,335 $50,568,335 $5,002,533 $5,002,533 $703,693 $4,298,840 $55,570,868 $50,568,335 $50,568,335 $5,002,533 $5,002,533 $703,693 $4,298,840 $55,570,868 236.1 Defer the FY09 cost of living adjustment. State General Funds ($29,370) ($29,370) ($29,370) ($29,370) 236.2 Reduce funds to reflect the adjustment in the employer share of State Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($61 ,802) ($53,406} $0 $0 Page 194 of330 Drafted by Senate Budget and Evaluation HB 119 ; 236.3 Reduce one-time funds received in HB990 (FY09G) for a non-secure facility in Glynn County to house youth awaiting local juvenile court proceedings. State General Funds ($500,000) ($500,000) ($500,000) ($500,000) 236.4 Reduce funds and the usage ofpart-time labor positions by approximately 25%. State General Funds ($33,658) ($33,658) ($33,658) ($33,658) 236.5 Reduce funds from various contracts through lower utilization ofcontracted services. State General Funds ($2,316,392) ($2,316,392) ($2,316,392) ($2,316,392) 236.6 Reduce funds from Room Board and Watchful Oversight placements to recognize savings from mental health services paid for by Care Management Organizations. State General Funds ($3,080,000) ($3,080,000) ($3,080,000) ($3,080,000) 236.7 Reduce funds and close the North Georgia Wilderness Program by reducing the maximum length of stay in the Short Term Program (STP) to thirty days. State General Funds ($2,053,560) ($2,053,560) ($2,053,560) ($2,053,560) 236.8 Reduce funds from the Outdoor Therapy Program (OTP) operated by the Department ofHuman Resources and utilize the program on a fee-for-service basis. State General Funds ($768,059) ($768,059) ($768,059) ($768,059) 236.9 Reduce funds and close the Blakely Wilderness Program by reducing the maximum length ofstay in the STP to thirty days. State General Funds ($1,613,865) ($1,613,865) ($1,613,865) ($1,613,865) 236.10 Eliminate funds for the Family Based Interventian Program. State General Funds ($1,488,287) ($1,488,287) ($1,488,287) ($1,488,287) 236.11 Reduce funds to reflect the revised revenue estimate. State General Funds $0 $0 236.12 Recognize funds from the American Recovery and Reinvestment Act of 2009. State General Funds American Recovery and Reinvestment Act of2009 TOTAL PUBLIC FUNDS ($3,726,687) $3,726,687 $0 ($3,726,687) $3,726,687 $0 ($3,726,687) $3,726,687 $0 ($3,726,687) $3,726,687 $0 236.13 Eliminate funds for the Weekend Sanctions Program. State General Funds ($85,920) ($85,920) 236.14 Transfer funds to the Governor's Office ofChildren and Families for Angela's House for victims ofchild prostitution and trafficking. State General Funds ..: -~llS) 236.99 CC: The purpose ofthis appropriation is to protect the public, hold youth accountable for their actions, assist youth in becoming law-abiding citizens and transition youth from secure detention, and provide the following alternative detention options: non-secure detention shelters, housebound detention, emergency shelters, a short-term stay in a contract home, tracking services, wrap-around services, electronic monitoring, or detention in an alternative program. Senate: The purpose ofthis appropriation is to protect the public, hold youth accountable for their actions, assist youth in becoming law-abiding citizens and transition youth from secure detention, and provide the following alternative detention options: non-secure detention shelters, housebound detention, emergency shelters, a short-term stay in a contract home, tracking services, wrap-around services, electronic monitoring, or detention in an alternative program. State General Funds ~.. $0 The purpose ofthis appropriation is to protect the public, hold youth accountable for their actions, assist youth in becoming law-abiding citizens and transition youth from secure detention, and provide the following alternative detention options: non-secure detention shelters, housebound detention, emergency shelters, a short-term stay in a contract home, tracking services, wrap-around services, electronic monitoring, or detention in an alternative program. TOTAL STATE FUNDS $34,688,612 $34,819,131 $34,872,537 $34,744,412 State General Fonds $34,688,612 $34,819,131 $34,872,537 $34,744,412 TOTAL FEDERAL FUNDS $3,726,687 $3,726,687 $3,726,687 $3,726,687 American Recovery and Reinvestment Act of 2009 $3,726,687 $3,726,687 $3,726,687 $3,726,687 TOTAL INTRA-STATE GOVERNMENT TRANSFERS $5,002,533 $5,002,533 $5,002,533 $5,002,533 Federal Funds Transfers FF Foster Care Title IVE CFDA93.658 $5,002,533 $703,693 $5,002,533 $703,693 $5,002,533 $703,693 $5,002,533 $703,693 FF Medical Assistance Program CFDA93.778 TOTAL PUBLIC FUNDS $4,298,840 $43,417,832 $4,298,840 $43,548,351 $4,298,840 $43,601,757 $4,298,840 $43,473,632 Community Supervision 5/28/2009 Continuation Budget Page 195 of 330 Drafted by Senate Budget and Evaluation Office HB 119 I The purpose of this appropriation is to protect the public, hold youth accountable for their actions, and assist youth in becoming law-abiding citizens. TOTAL STATE FUNDS State General Funds TOTAL INTRA-STATE GOVERNMENT TRANSFERS Federal Funds Transfers FF Medical Assistance Program CFDA93. 778 TOTAL PUBLIC FUNDS $55,094,993 $55,094,993 $4,297,106 $4,297,106 $4,297,106 $59,392,099 $55,094,993 $55,094,993 $4,297,106 $4,297,106 $4,297,106 $59,392,099 $55,094,993 $55,094.993 $4,297,106 $4,297,106 $4,297,106 $59,392,099 $55,094,993 $55,094,993 $4,297,106 $4,297,106 $4,297,106 $59,392,099 237.1 Defer the FY09 cost ofliving adjustment. State General Funds ($460,970) ($460,970) ($460,970) ($460,970) 237.2 Defer salary adjustments for critical jobs. State General Funds ($247,270) ($247,270) ($247,270) ($247,270) 237.3 Defer structure adjustments to the statewide salary plan. State General Funds ($13,171) ($13,171) ($13,171) ($13,171) 237.4 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost ofthe plan) State General Funds ($1,908,093) ($1.!i411.866} -$() $0 237.5 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $1,621,670 $1,621,670 $1,621,670 $1,621,670 237.6 Reduce funds through the consolidation ofjive regions to four and by eliminating one regional position. State General Funds ($116,813) ($116,813) ($116,813) ($116,813) 237.7 Reduce funds and the use ofpart-time labor positions by approximately 25%. State General Funds ($301,285) ($301,285) ($301,285) ($301,285) 237.8 Reduce funds from the Apprehensions Unit by eliminating twelve investigator positions. State General Funds ($640,850) ($640,850) ($640,850) ($640,850) 237.9 Reduce funds received in HB990 (FY09G) for sixty-seven additional Juvenile Probation and Parole Specialists (JPPS). State General Funds ($3,157,758) ($3,157,758) ($3,199,'738)" {$J;i!j,. 237.10 Reduce funds to reflect the revised revenue estimate. State General Funds ($260,863) !11357;343) ($357,348) ($357,348) 237Jl Recognize funds from the American Recovery and Reinvestment Act of2009. State General Funds American Recovery and Reinvestment Act of 2009 TOTAL PUBLIC FUNDS ($4,679,374) $4,679,374 $0 ($4,679,374) $4,679,374 $0 ($4,679,374) $4,679,374 $0 ($4,679,374) $4,679,374 $0 237.99 CC: The purpose of this appropriation is to protect the public, hold youth accountable for their actions, and assist youth in becoming law-abiding citizens and supervise youth directly in the community, provide transitional and treatment services to those youth, and to provide agency wide services, including intake, court services, and case management. Senate: The purpose ofthis appropriation is to protect the public, hold youth accountable for their actions, and assist youth in becoming law-abiding citizens and supervise youth directly in the community, provide transitional and treatment services to those youth, and to provide agency wide services, including intake, court services, and case management. State General Funds $0 $0 . . . . . . . . . . . .i~~l~1!11&1!~~~,~~~::;~---tt,f- The purpose of this appropriation is to protect the public, hold youth accountable for their actions, and assist youth in becoming lawabiding citizens and supervise youth directly in the community, provide transitional and treatment services to those youth, and to provide agency wide services, including intake, court services, and case management. TOTAL STATE FUNDS $44,930,216 $45,092,958 $46,699,844 $46,741,824 State General Funds $44,930,216 $45,092,958 $46,699,844 $46,741,824 TOTAL FEDERAL FUNDS $4,679,374 $4,679,374 $4,679,374 $4,679,374 American Recovery and Reinvestment Act of 2009 $4,679,374 $4,679,374 $4,679,374 $4,679,374 TOTAL INTRA-STATE GOVERNMENT TRANSFERS $4,297,106 $4,297,106 $4,297,106 $4,297,106 Federal Funds Transfers $4,297,106 $4,297,106 $4,297,106 $4,297,106 FF Medical Assistance Program CFDA93.778 $4,297,106 $4,297,106 $4,297,106 $4,297,106 TOTAL PUBLIC FUNDS $53,906,696 $54,069,438 $55,676,324 $55,718,304 Page 196 of 330 Drafted by Senate Budget and Evaluation Office HB119 Departmental Administration Continuation Budget The purpose of this appropriation is to protect and serve the citizens of Georgia by holding youthful offenders accountable for their actions through the delivery ofeffective services in appropriate settings. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL INTRA-STATE GOVERNMENT TRANSFERS Federal Funds Transfers FF National School Lunch Program CFDAI0.555 TOTAL PUBLIC FUNDS $28,459,888 $28,459,888 $339,060 $339,060 $25,060 $25,060 $25,060 $220,095 $220,095 $220,095 $29,044,103 $28,459,888 $28,459,888 $339,060 $339,060 $25,060 $25,060 $25,060 $220,095 $220,095 $220,095 $29,044,103 $28,459,888 $28,459,888 $339,060 $339,060 $25,060 $25,060 $25,060 $220,095 $220,095 $220,095 $29,044,103 $28,459,888 $28,459,888 $339,060 $339,060 $25,060 $25,060 $25,060 $220,095 $220,095 $220,095 $29,044,103 238.1 Defer the FY09 cost of living adjustment. State General Funds ($200,229) ($200,229) ($200,229) ($200,229) 238.2 Defer structure adjustments to the statewide salary plan. State General Funds ($5,721) ($5,721) ($5,721) ($5,721) 238.3 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($648,907) {~7~ ~ $0 rr 238.4 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia (GAff) outsourcing project. State General Funds $1,613,399 $1,613,399 $1,613,399 $1,613,399 238.5 Reduce funds through the consolidation offive regions to four and by eliminating two regional positions. State General Funds ($183,908) ($183,908) ($183,908) ($183,908) 238.6 Reduce funds and the use ofpart-time labor positions by approximately 25%. State General Funds ($88,195) ($88, 195) ($88, 195) ($88, 195) 238.7 Reduce funds from the Training Unit through changes in the delivery ofprograms and reduction ofcontracts. State General Funds ($300,000) ($300,000) ($300,000) ($300,000) 238.8 Reduce funds to reflect the revised revenue estimate. State General Funds ($140,239) ($411,357) ($411,357) 238.9 Recognize funds from the American Recovery and Reinvestment Act of2009. State General Funds American Recovery and Reinvestment Act of 2009 TOTALPUBLICFUNDS ($2,493,798) $2,493,798 $0 ($2,493,798) $2,493,798 $0 ($2,493,798) $2,493,798 $0 ($2,493,798) $2,493,798 $0 238.10 Reduce merit system assessments from $147 to $137 per position. State General Funds ($S:'t~!i li~il~if1s!~'~l~fi~~~~:l[t~i~-if~~f The purpose of this appropriation is to assist employers and job seekers with job matching services and to promote economic growth and development. TOTAL STATE FUNDS $7,446,949 $7,468,264 $7,603,841 $7,603,841 State General Funds $7,446,949 $7,468,264 $7,603,841 $7,603,841 TOTAL FEDERAL FUNDS $122,790,096 $122,790,096 $122,790,0% $122,790,096 Federal Funds Not Itemized $122,790,096 $122,790,096 $122,790,096 $122,790,096 TOTAL INTRA-STATE GOVERNMENT TRANSFERS $5,200,000 $5,200,000 Federal Funds Transfers $5,200,000 $5,200,000 FF Temporary Assistance for Needy Families CFDA93.558 $5,200,000 $5,200,000 TOTAL PUBLIC FUNDS $135,437,045 $135,458,360 $130,393,937 $130,393,937 Section 32: Law, Department of TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Contributions, Donations, and Forfeitures Sales and Services TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers TOTAL PUBLIC FUNDS TOTAL STATE FUNDS State General Fonds TOTAL AGENCY FUNDS Contributions, Donations, and Forfeitures Sales and Services TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers TOTAL PUBLIC FUNDS - Section Total - Continuation $19,650,981 $19,650,981 $24,817 $23,817 $1,000 $36,801,423 $36,801,423 $56,477,221 $19,650,981 $19,650,981 $24,817 $23,817 $1,000 $36,801,423 $36,801,423 $56,477.221 $19,650,981 $19,650,981 $24,817 $23,817 $1,000 $36,801,423 $36,801,423 $56,477,221 $19,650,981 $19,650,981 $24,817 $23,817 $1,000 $36,80 I ,423 $36,801,423 $56,477,221 Section Total- Final $17,271,353 $17,370,758 $18,008,924 $17,271,353 $17,370,758 $18,008,924 $24,817 $24,817 $24,817 $23,817 $23,817 $23,817 $1,000 $1,000 $1,000 $36,801,423 $36,801,423 $36,801,423 $36,801,423 $36,801,423 $36,801,423 $54,097,593 $54,196,998 $54,835,164 $18,008,924 $18,008,924 $24,817 $23,817 $1,000 $36,801,423 $36,801,423 $54,835,164 Law, Department of Continuation Budget The purpose of this appropriation is to serve the citizens ofthe State of Georgia by providing legal representation ofthe highest quality to the agencies, officers and employees of state government. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS $19,650,981 $19,650,981 $24,817 $19,650,981 $19,650,981 $24,817 $19,650,981 $19,650,981 $24,817 $19,650,981 $]9,650,981 $24,817 5/28/2009 Page 208 of330 Drafted by Senate Budget and Evaluation Office HB 119 ; Contributions, Donations, and Forfeitures Contributions, Donations, and Forfeitures Not Itemized Sales and Services Sales and Services Not Itemized TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers Legal Services - Client Reimbursable per OCGA45-15-4 TOTAL PUBLIC FUNDS $23,817 $23,817 $1,000 $1,000 $36,801,423 $36,801,423 $36,801,423 $56,477,221 $23,817 $23,817 $1,000 $1,000 $36,801,423 $36,801,423 $36,801,423 $56,477,221 $23,817 $23,817 $1,000 $1,000 $36,80 I,423 $36,801,423 $36,801,423 $56,477,221 $23,817 $23,817 $1,000 $1,000 $36,80 I ,423 $36,801,423 $36,80 I ,423 $56,477,221 253.1 Defer the FY09 cost of living adjustment. State General Funds ($247,23 I) ($247 ,231) ($247 ,231) ($247 ,231) 253.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($738,495) ~1.66} -.$G $0 253.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $41,945 $41,945 $41,945 $41,945 253.4 Reduce funds by eliminating five vacant positions. State General Funds ($267,258) ($267,258) ($267,258) ($267,258) 253.5 Reduce funds from personnel. State General Funds ($802,445) ($802,445) ($802,445) ($802,445) 253.6 Reduce funds by suspending the summer internship program. State General Funds ($35,000) ($35,000) ($35,000) ($35,000) 253.7 Reduce funds from library spending. State General Funds ($30,000) ($30,000) ($30,000) ($30,000) 253.8 Reduce funds by discontinuing a software licensing contract. State General Funds ($40,200) ($40,200) ($40,200) ($40,200) 253.9 Reduce funds from travel. State General Funds ($10,000) ($10,000) ($10,000) ($10,000) 253.10 Reduce funds and reflect the anticipated change in the hospital acquisition statute requiring payment of valuation studies by the department. State General Funds ($75,000) ($75,000) ($75,000) ($75,000) 253.11 Reduce funds to reflect the revised revenue estimate. StateGeneraiFunds ($175,944) ($175,944) ($175,944) ($175,944) 253.12 Reduce merit system assessments from $147 to $137 per position. State General Funds f$924) ($924) ($924) 253.99 CC: The purpose of this appropriation is to serve as the attorney and legal advisor for all state agencies, departments, authorities, and the Governor; to provide binding opinions on legal questions concerning the state ofGeorgia and its agencies; and to prepare all contracts and agreements regarding any matter in which the state ofGeorgia is involved. Senate: The purpose of this appropriation is to serve as the attorney and legal advisorfor all state agencies, departments, authorities, and the Governor; to provide binding opinions on legal questions concerning the state ofGeorgia and its agencies; and to prepare all contracts and agreements regarding any matter in which ----11il'!. . thestateofGeorgiaisinvolved. State General Funds $0 -~~~tll'li!l!ltlt~'PB'.!:J:~111ii~t-~-!l4l.i._._. . . . . . .111111 The purpose ofthis appropriation is to serve as the attorney and legal advisorfor all state agencies, departments, authorities, and the Governor; to provide binding opinions on legal questions concerning the state ofGeorgia and its agencies; and to prepare all contracts and agreements regarding any matter in which the state ofGeorgia is involved. TOTAL STATE FUNDS $17,271,353 State General Funds $17,271,353 TOTAL AGENCY FUNDS $24,817 Contributions, Donations, and Forfeitures $23,817 Contributions, Donations, and Forfeitures Not Itemized $23,817 Sales and Services $1,000 Sales and Services Not Itemized $1,000 TOTAL INTRA-STATE GOVERNMENT TRANSFERS $36,801,423 State Funds Transfers $36,801,423 $17,370,758 $17,370,758 $24,817 $23,817 $23,817 $1,000 $1,000 $36,801,423 $36,801,423 $18,008,924 $18,008,924 $24,817 $23,817 $23,817 $1,000 $1,000 $36,801,423 $36,801,423 $18,008,924 $18,008,924 $24,817 $23,817 $23,817 $1,000 $1,000 $36,801,423 $36,801,423 512812009 Page 209 of 330 Drafted by Senate Budget and Evaluation Office HB 119 Legal Services- Client Reimbursable per OCGA45-15-4 TOTAL PUBLIC FUNDS $36,801,423 $54,097,593 $36,801,423 $54,196,998 $36,801,423 $54,835,164 $36,801,423 $54,835,164 Section 33: Natural Resources, Department of Section Total - Continuation TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Contributions, Donations, and Forfeitures Reserved Fund Balances Intergovernmental Transfers Royalties and Rents Sales and Services TOTAL INTRA-STATE GOVERNMENT TRANSFERS Agency Funds Transfers TOTAL PUBLIC FUNDS $130,877,057 $130,877,057 $49,733,946 $49,733,946 $123,134,762 $4,583,045 $103,913 $2,941,137 $15,250 $115,491,417 $130,000 $130,000 $303,875,765 $130,877,057 $130,877,057 $49,733,946 $49,733,946 $123,134,762 $4,583,045 $103,913 $2,941,137 $15,250 $115,491,417 $130,000 $130,000 $303,875,765 $130,877,057 $130,877,057 $49,733,946 $49,733,946 $123,134,762 $4,583,045 $103,913 $2,941,137 $15,250 $115,491,417 $130,000 $130,000 $303,875,765 $130,877,057 $130,877,057 $49,733,946 $49,733,946 $123,134,762 $4,583,045 $103,913 $2,941,137 $15,250 $115,491,417 $130,000 $130,000 $303,875,765 TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Contributions, Donations, and Forfeitures Reserved Fund Balances Intergovernmental Transfers Royalties and Rents Sales and Services TOTAL INTRA-STATE GOVERNMENT TRANSFERS Agency Funds Transfers TOTAL PUBLIC FUNDS Section Total - Final $108,265,466 $105,380,308 $102,739,132 $108,265,466 $105,380,308 $102,739,132 $49,146,841 $49,146,841 $49,146,841 $49,146,841 $49,146,841 $49,146,841 $122,969,762 $117,836,831 $127,082,804 $4,583,045 $4,583,045 $4,583,045 $103,913 $103,913 $103,913 $2,941,137 $2,941,137 $2,941,137 $15,250 $15,250 $15,250 $115,326,417 $110,193,486 $119,439,459 $130,000 $130,000 $130,000 $130,000 $130,000 $130,000 $280,512,069 $272,493,980 $279,098,777 $102,835,328 $102,835,328 $49,146,841 $49,146,841 $122,969,762 $4,583,045 $103,913 $2,941,137 $15,250 $115,326,417 $130,000 $130,000 $275,081,931 Coastal Resources Continuation Budget The purpose ofthis appropriation is to balance economic development in Georgia's coastal zone with the preservation ofnatural, environmental, historic, archaeological, and recreational resources for the benefit ofGeorgia's present and future generations. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $2,898,737 $2,898,737 $5,940,807 $5,940,807 $90,221 $90,221 $90,221 $8,929,765 $2,898,737 $2,898,737 $5,940,807 $5,940,807 $90,221 $90,221 $90,221 $8,929,765 $2,898,737 $2,898,737 $5,940,807 $5,940,807 $90,221 $90,221 $90,221 $8,929,765 $2,898,737 $2,898,737 $5,940,807 $5,940,807 $90,221 $90,221 $90,221 $8,929,765 254.1 Defer the FY09 cost of living adjustment. State General Funds ($22,098) ($22,098) ($22,098) ($22,098) 254.2 Defer funds to provide a special pay raise effective January I, 2009 to address retention and compression issues for the following post-certified law enforcement positions: Division Director, Assistant. State General Funds ($11,991) ($11,991) ($11,991) ($11,991) 254.3 Reduce funds to reflect the adjustment in the employer share of State Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.I65% to I7.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.I65% to I6.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.I65% to I7.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($56,974) ($49,234) $0 $0 254.4 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $3,578 $3,578 $3,578 $3,578 254.5 Reduce funds from operations. State General Funds ($20,000) ($20,000) ($20,000) ($20,000l Page 210 of 330 Drafted by Senate Budget and Evaluation Office HB 119 3i 254.6 Eliminate funds received in HB95 (FYOBG) for sunken vessel removal. State General Funds 254.7 Reduce funds designated for vehicle purchases. ($180,000) ($180,000) ($180,000) ($180,000) State General Funds ($20,000) ($20,000) ($20,000) 254.8 Reduce funds from artificial reefconstruction. (H:Rejlect reduction presented in agency's request) ($20,000) State General Funds ($49,271) {$75,$49) ($75,549) ($75,549) 254.9 Reduce funds from buoy repair and maintenance. State General Funds ($7,305) ($7,305) ($7,305) ($7,305) 254.10 Reduce funds to reflect the revised revenue estimate. State General Funds ($12,966) ($12,966) ($12,966) ($12,966) 254.11 Reduce funds by eliminating two vacant positions. State General Funds ($95,235) ($95,235) ($95,235) 254.99 CC: The purpose ofthis appropriation is to preserve the natural, environmental, historic, archaeological, and recreational resources ofthe state's coastal zone by balancing economic development with resource preservation and improvement by assessing and restoring coastal wetlands, by regulating development within the coastal zone, by promulgating and enforcing rules and regulations to protect the coastal wetlands, by monitoring the population status ofcommercially and recreationally fished species and developing fishery management plans, by providing fishing education, and by constructing and maintaining artificial reefs. Senate: The purpose of this appropriation is to preserve the natural, environmental, historic, archaeological, and recreational resources ofthe state's coastal zone by balancing economic development with resource preservation and improvement by assessing and restoring coastal wetlands, by regulating development within the coastal zone, by promulgating and enforcing rules and regulations to protect the coastal wetlands, by monitoring the population status ofcommercially and recreationally fished species and developing fishery management plans, by providing fishing education, and by constructing and maintaining artificial reefs. State General Funds $0 $0 . . . . . -'~~ell~ --~~~t~\~~ii?;H The purpose ofthis appropriation is to preserve the natural, environmental, historic, archaeological, and recreational resources of the state's coastal zone by balancing economic development with resource preservation and improvement by assessing and restoring coastal wetlands, by regulating development within the coastal zone, by promulgating and enforcing rules and regulations to protect the coastal wetlands, by monitoring the population status ofcommercially and recreationally fished species and developing fishery management plans, by providing fishing education, and by constructing and maintaining artificial reefs. TOTAL STATE FUNDS $2,521,710 $2,407,937 $2,457,171 $2,457,171 State General Funds $2,521,710 $2,407,937 $2,457,171 $2,457,171 TOTAL FEDERAL FUNDS $5,940,807 $5,940,807 $5,940,807 $5,940,807 Federal Funds Not Itemized $5,940,807 $5,940,807 $5,940,807 $5,940,807 TOTAL AGENCY FUNDS $90,221 $90,221 $90,221 $90,221 Sales and Services $90,221 $90,221 $90,221 $90,221 Sales and Services Not Itemized $90,221 $90,221 $90,221 $90,221 TOTAL PUBLIC FUNDS $8,552,738 $8,438,965 $8,488,199 $8,488,199 Departmental Administration Continuation Budget The purpose ofthis appropriation is to provide administrative support for all programs ofthe department. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Contributions, Donations, and Forfeitures Contributions, Donations, and Forfeitures Not Itemized Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $10,959,652 $10,959,652 $174,383 $174,383 $573,266 $161,636 $161,636 $411 ,630 $411,630 $11,707,301 $10,959,652 $10,959,652 $174,383 $174,383 $573,266 $161,636 $161,636 $411 ,630 $411,630 $11,707,301 $10,959.652 $10,959,652 $174,383 $174,383 $573,266 $161,636 $161,636 $411,630 $411,630 $11,707,301 $10,959,652 $10,959,652 $174,383 $174,383 $573,266 $161,636 $161,636 $411,630 $411,630 $11,707,301 255.1 Defer the FY09 cost of living adjustment. State General Funds ($85,628) ($85,628) ($85,628) ($85,628) 255.2 Defer structure adjustments to the statewide salary plan. State General Funds ($30,287) ($30,287) ($30,287) ($30,287) 255.3 Reduce funds to reflect the adjustment in the employer share of State Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of 5/28/2009 Page 211 of330 Drafted by Senate Budget and Evaluation Office HB 119 State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.I65% to I7.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($220,769) {$)90,776} $0 $0 255.4 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia 1T (GAlT) outsourcing project. State General Funds $1,133,190 $1,133,190 $1,133,190 $1,133.190 255.5 Reduce funds from operations. State General Funds ($200,000) ($200,000) ($200,000) ($200,000) 255.6 Reduce funds to reflect the revised revenue estimate. State General Funds ($59,209) ($59,209) ($59,209) ($59,209) 255.7 Reduce funds by eliminating vacant positions. State General Funds l$3111,000) ($3~001}) (SSOO,M 255.8 Reduce merit system assessments from $I47 to $I37 per position. State General Funds . ($U,9S4) ($11,954) ($11,954) -I~r~~~~J,~fi~~~f:t~l--t~.- The purpose ofthis appropriation is to provide administrative support for all programs ofthe department. TOTAL STATE FUNDS $11,496,949 $11,213,988 $11,323,764 $11,205,764 State General Funds $11,496,949 $11,213,988 $11,323,764 $11,205,764 TOTAL FEDERAL FUNDS $174,383 $174,383 $174,383 $174,383 Federal Funds Not Itemized $174,383 $174,383 $174,383 $174,383 TOTAL AGENCY FUNDS $573,266 $573,266 $573,266 $573,266 Contributions, Donations, and Forfeitures $161,636 $161,636 $161,636 $161,636 Contributions, Donations, and Forfeitures Not Itemized $161 ,636 $161 ,636 $161,636 $161,636 Sales and Services 5411,630 5411 ,630 $411,630 $411,630 Sales and Services Not Itemized $411 ,630 $411 ,630 $411,630 $411,630 TOTAL PUBLIC FUNDS $12,244,598 $11,961,637 $12,071,413 $11,953,413 Environmental Protection Continuation Budget The purpose ofthis appropriation is to help provide Georgia's citizens with clean air, clean water, healthy lives and productive land by assuring compliance with environmental laws and by assisting others to do their part for a better environment. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $32,372,077 $32,372,077 $23,517,774 $23,517,774 $66,713,023 $66,713,023 $66,713,023 $122,602,874 $32,372,077 $32,372,077 $23,517,774 $23,517,774 $66,713,023 $66,713,023 $66,713,023 $122,602,874 $32,372,077 $32,372,077 $23,517,774 $23,517,774 $66,713,023 $66,713,023 $66,713,023 $122,602,874 $32,372,077 $32,372,077 $23,517,774 $23,517,774 $66,713,023 $66,713,023 $66,713,023 $122,602,874 256.1 Defer the FY09 cost of living adjustment. State General Funds ($343,070) ($343,070) ($343,070) ($343,070) 256.2 Defer structure adjustments to the statewide salary plan. State General Funds ($7,885) ($7,885) ($7,885) ($7,885) 256.3 Defer salary adjustments for critical jobs. State General Funds ($120,167) ($120.167) ($120,167) ($120,167) 256.4 Reduce funds to reflect the adjustment in the employer share of State Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributians from 22.I65% to I6.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.I65% to I7.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($884,895) ($764..6'Nlc)" $0 $0 256.5 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia 1T (GAlT) outsourcing project. State General Funds $191,624 $191,624 $191,624 $191,624 256.6 Reduce funds by eliminating eighteen vacant positions. State General Funds ($868,424) ($868,424) ($868,424) ($868,424) 256.7 Reduce funds from operations. State General Funds ($200,000) ($200,000) ($200,000) ($200,000) 256.8 Reduce funds for advertising from the Clean Air Campaign contract. State General Funds ($180,000) ($180,000) ($180,000) ($180,000) Page 212 of 330 Drafted by Senate Budget and Evaluation Office HB 119 AtMM i 256.9 Reduce funds from the Emergency Response Network and eliminate two vacant positions. State General Funds ($347,064) ($347,064) ($347,064) ($347,064) 256.10 Reduce funds for two land protection positions and fund with existing agency funds. (H: Provide funds for one environmental engineer and one geologist to maintain full stafffor permitting) State General Funds ($179,000) L ~$0 i(fl:-,!100) ($179,000) 256.11 Reduce funds from water quality testing contracts by using the Environmental Protection Division laboratory. State General Funds ($235,400) ($235,400) ($235,400) ($235,400) 256.12 Reduce funds to reflect the revised revenue estimate. State General Funds ($148,838) ($148,838) ($148,838) ($148,838) 256.13 Reduce funds from travel. State General Funds ($20!l.!~l} ~ $0:~: ;:i:(~ 256.14 Reduce funds provided in HB990 (FY09G) to assist the Metropolitan North Georgia Water Planning District with updating plans. State General Funds ($100,000) 256.99 CC: The purpose ofthis appropriation is to protect the quality ofGeorgia's air by controlling, monitoring and regulating pollution from large, small, mobile, and area sources (including pollutianfrom motor vehicle emissions) by performing ambient air monitoring, and by participating in the Clean Air Campaign; to protect Georgia's land by permitting, managing, and planning for solid waste facilities, by implementing waste reduction strategies, by administering the Solid Waste Trust Fund and the Underground Storage Tank program, by cleaning up scrap tire piles, and by permitting and regulating surface mining operations; to protect Georgia and its citizens from hazardous materials by investigating and remediating hazardous sites, and by utilizing the Hazardous Waste Trust Fund to manage the state's hazardous sites inventory, to oversee site cleanup and brownfield remediation. to remediate abandoned sites, to respond to environmental~ emergencies, and to monitor and regulate the hazardous materials industry in Georgia. The purpose ofthis appropriatian is also to ensure the quality and quantity ofGeorgia's water supplies by managing floodplains, by ensuring the safety of dams, by monitoring, regulating, and certifying water quality, and by regulating the amount ofwater used. Senate: The purpose ofthis appropriation is to protect the quality ofGeorgia's air by controlling, monitoring and regulating pollution from large, small, mobile, and area sources (including pollution from motor vehicle emissions) by performing ambient air monitoring, and by participating in the Clean Air Campaign; to protect Georgia's land by permitting, managing, and planning for solid waste facilities, by implementing waste reduction strategies, by administering the Solid Waste Trust Fund and the Underground Storage Tank program, by cleaning up scrap tire piles, and by permitting and regulating surface mining operations; to protect Georgia and its citizens from hazardous materials by investigating and remediating hazardous sites, and by utilizing the Hazardous Waste Trust Fund to manage the state's hazardous sites inventory, to oversee site cleanup and brownfield remediation, to remediate abandoned sites, to respond to environmental emergencies, and to monitor and regulate the hazardous materials industry in Georgia. The purpose ofthis appropriation is also to ensure the quality and quantity ofGeorgia's water supplies by managingfloodplains, by ensuring the safety ofdams, by monitoring, regulating, and certifying water quality, and by regulating the amount of water used. State General Funds $0 ......_..~,-~,.AIIIIIIlll__._. The purpose ofthis appropriation is to protect the quality ofGeorgia's air by controlling, monitoring and regulating pollution from large, small, mobile, and area sources (including pollution from motor vehicle emissions) by peifonning ambient air monitoring, and by partidpating in the Clean Air Campaign; to protect Georgia's land by permitting, managing, and planning for solid waste facilities, by implementing waste reduction strategies, by administering the Solid Waste Trust Fund and the Underground Storage Tank program, by cleaning up scrap tire piles, and by permitting and regulating surface mining operations; to protect Georgia and its citizens from hazardous materials by investigating and remediating hazardous sites, and by utilizing the Hazardous Waste Trust Fund to manage the state's hazardous sites inventory, to oversee site cleanup and brownfield remediation, to remediate abandoned sites, to respond to environmental emergencies, and to monitor and regulate the hazardous materials industry in Georgia. The putpose ofthis appropriation is also to ensure the quality and quantity ofGeorgia's water supplies by managingfloodplnins, by ensuring the safety ofdams, by monitoring, regulating, and certifying water quality, and by regulnting the amount of water used. TOTAL STATE FUNDS $29,048,958 $29,148,177 $29,833,853 $29,633,853 State General Funds $29,048,958 $29,148,177 $29,833,853 $29,633,853 TOTAL FEDERAL FUNDS $23,517,774 $23,517,774 $23,517,774 $23,517,774 Federal Funds Not Itemized $23,517,774 $23,517,774 $23,517,774 $23,517,774 TOTAL AGENCY FUNDS $66,713,023 $66,713,023 $66,713,023 $66,713,023 Sales and Services $66,713,023 $66,713,023 $66,713,023 $66,713,023 Sales and Services Not Itemized $66,713,023 $66,713,023 $66,713,023 $66,713,023 TOTAL PUBLIC FUNDS $119,279,755 $119,378,974 $120,064,650 $119,864,650 Hazardous Waste Trust Fund 5/28/2009 Page 213 of330 Continuation Budget Drafted by Senate Budget and Evaluation Office HB119 The purpose ofthis appropriation is to investigate and clean up abandoned hazardous sites. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $7,600,000 $7,600,000 $7,600,000 $7,600,000 $7,600,000 $7,600,000 $7,600,000 $7,600,000 $7,600,000 I $7,600,000 $7,600,000 $7,600,000 257.1 Reduce unobligated funds. State General Funds ($858,000) ($858,000) ($858,000) ($858,000) 257.2 Reduce funds by eliminating three vacant environmental engineer positions. State General Funds ($186,018) ($186,018) ($186,018) ($186,018) 257.3 Reduce funds to reflect the revised revenue estimate. State General Funds ($33,883) ($33,883) ($33,883) ($33,883) 257.4 Reduce funds from operations. (CC:Reduce funds from operations and continue to fund grants to local governments) State General Funds (S:U25.00Ql ($3,325,000) 257.99 CC: The purpose ofthis appropriation is to fund investigations and cleanup ofabandoned landfills and other hazardous sites, to meet cost-sharing requirements for Superfund sites identified by the US Environmental Protection Agency, to fund related operations and oversight positions within the Environmental Protection Division, and to reimburse local governments for landfill remediation. Senate: The purpose ofthis appropriation is to fund investigations and cleanup ofabandoned landfills and other hazardous sites, to meet the ten percent cost-sharing requirements for Supeifund sites identified by the US Environmental Protection Agency, to fund related operations and oversight positions within the Environmental Protection Division, and to reimburse local governments for landfill remediation. "'. . ... . . StateGeneralFunds SO' $0 11-F'-~ti~ The purpose ofthis appropriation is to fund investigations and cleanup ofabandoned landfills and other hazardous sites, to mJeye#ticost-sharing requirements for Superfund sites identified by the US Environmental Protection Agency, to fund related operations and oversight positions within the Environmental Protection Division, and to reimburse local governments for landfill remediation. TOTAL STATE FUNDS $6,522,099 $6,522,099 $3,197,099 $3,197,099 State General Funds $6,522,099 $6,522,099 $3,197,099 $3,197,099 TOTAL PUBLIC FUNDS $6,522,099 $6,522,099 $3,197,099 $3,197,099 Historic Preservation Continuation Budget The purpose ofthis appropriation is to identify, protect and preserve Georgia's historical sites for the enjoyment ofpresent and future generations. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL PUBLIC FUNDS $2,176,447 $2,176,447 $1,007,287 $1,007,287 $3,183,734 $2,176,447 $2,176,447 $1,007,287 $1,007,287 $3,183,734 $2,176,447 $2,176,447 $1,007,287 $1,007,287 $3,183,734 $2,176,447 $2,176,447 $1,007,287 $1,007,287 $3,183,734 258.1 Defer the FY09 cost of living adjustment. State General Funds ($17,990) ($17,990) ($17,990) ($17,990) 258.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (0 PEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($46,382) ($40,~1) SO $0 258.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAlT) outsourcing project. State General Funds $36,670 $36,670 $36,670 $36,670 258.4 Reduce funds from the certified local government coordinator contract. State General Funds ($42,000) ($42,000) ($42,000) ($42,000) 258.5 Reduce funds and defer the Georgia Heritage Grants. State General Funds ($129,276) ($129,276) ($129,276) ($129,276) 258.6 Reduce funds from Regional Development Centers' Historic Preservation Planners. State General Funds ($32,643) $0 $0 $0 258.7 Reduce funds to reflect the revised revenue estimate. State General Funds ($9,943) ($9,943) ($9,943) ($9,943) Page 214 of330 Drafted by Senate Budget and Evaluation Office HB 119 258.8 CC:Restore funds for archeology) State General Funds ($279,195) ($179,195) ($179,195) 258.9 Reduce funds by eliminating two vacant positions. State General Funds ($100,(100) $0 258.99 CC: The purpose ofthis appropriation is to identify, protect and preserve Georgia's historical sites by administering historic preservation grants, by cataloging all historic resources statewide, by providing research and planning required to list a site on the state and national historic registries, by working with building owners to ensure that renovation plans comply with historic preservation standards, and by executing and sponsoring archaeological research. Senate: The purpose ofthis appropriation is to identify, protect and preserve Georgia's historical sites by administering historic preservation grants, by cataloging all historic resources statewide, by providing research and planning required to list a site on the state and national historic registries, by working with building owners to ensure that renovation plans comply with historic preservation standards, and by executing and sponsoring archaeological research. State General Funds $0 $0 UIJII! ,,,,~ ~' ' ' ' ~' ~,' c ,, ' " , ,, ; -~~:i~~i The purpose of this appropriation is to identify, protect and preserve Georgia's historical sites by administering historic preservation grants, by cataloging all historic resources statewide, by providing research and planning required to list a site on the state and national historic registries, by working with building owners to ensure that renovation plans comply with historic preservation standards, and by executing and sponsoring archaeological research. TOTAL STATE FUNDS $1,934,883 $1,694,632 $1,734,713 $1.834,713 State General Funds $1,934,883 $1,694,632 $1,734,713 $1,834,713 TOTAL FEDERAL FUNDS $1,007,287 $1,007,287 $1,007,287 $1,007,287 Federal Funds Not Itemized $1,007,287 $1,007,287 $1,007,287 $1,007,287 TOTAL PUBLIC FUNDS $2,942,170 $2,701,919 $2,742,000 $2,842,000 Land Conservation Continuation Budget The purpose ofthis appropriation is to provide aframework within which developed and rapidly developing counties, and their municipalities, can preserve community green space. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $519,421 $519,421 $519,421 $519,421 $519,421 $519,421 $519,421 $519,421 $519,421 $519,421 $519,421 $519,421 259.1 Defer the FY09 cost ofliving adjustment. State General Funds ($4,513) ($4,513) ($4,513) ($4,513) 259.2 Reducefunds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($11,638) ($1~Ml5if} $0 $0 259.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia II (GAIT) outsourcing project. State General Funds 259.4 Reduce funds from personnel. $8,653 $8,653 $8,653 $8,653 State General Funds ($97,193) ($97 ,793) ($97,793) 259.99 CC: The purpose ofthis appropriation is to oversee the acquisition of land and the management of leases for recreational and conservation purposes and to validate land upon which the state holds an easement remains in the required condition. Senate: The purpose ofthis appropriation is to oversee the acquisition ofland and the management ofleases for recreational and conservation purposes and to validate that land upon which the state holds an easement remains in the required condition. State General Funds $0 $0 State General Funds TOTAL PUBLIC FUNDS 5/28/2009 $511,923 $511,923 $425,768 $425,768 $425,768 $425,768 $425,768 $425,768 Page 215 of 330 Drafted by Senate Budget and Evaluation Office HB119 I Parks, Recreation and Historic Sites Continuation Budget The purpose of this appropriation is to increase the public awareness of the opportunities at the state parks and historic sites throughout Georgia. TOTAL STATE FUNDS $27,435,429 $27,435,429 $27,435,429 $27,435,429 State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Contributions, Donations, and Forfeitures Contributions, Donations, and Forfeitures Not Itemized Intergovernmental Transfers Intergovernmental Transfers Not Itemized $27,435,429 $1,704,029 $1,704,029 $41,255,239 $300,000 $300,000 $2,941,137 $2,941,137 $27,435,429 $1,704,029 $1,704,029 $41,255,239 $300,000 $300,000 $2,941,137 $2,941,137 $27,435,429 $1,704,029 $1,704,029 $41,255,239 $300,000 $300,000 $2,941,137 $2,941,137 $27,435,429 $1,704,029 $1,704,029 $41,255,239 $300,000 $300,000 $2,941,137 $2,941,137 Sales and Services Sales and Services Not Itemized TOTAL INTRA-STATE GOVERNMENT TRANSFERS $38,014,102 $38,014,102 $30,000 $38,014,102 $38,014,102 $30,000 $38,014,102 $38,014,102 $30,000 $38,014,102 $38,014,102 $30,000 Agency Funds Transfers Agency Fund Transfers Not Itemized TOTAL PUBLIC FUNDS $30,000 $30,000 $70,424,697 $30,000 $30,000 $70,424,697 $30,000 $30,000 $70,424,697 $30,000 $30,000 $70,424,697 260.1 Defer the FY09 cost of living adjustment. State General Funds ($227,227) ($227,227) ($227,227) ($227,227) 260.2 Defer salary adjustments for critical jobs. State General Funds ($21,442) ($21,442) ($21,442) ($21,442) 260.3 Defer funds to provide a special pay raise effective January 1, 2009 to address retention and compression issues for the following POST certified law enforcement positions: Administrative Operations Manager, Historic Site Manager 1, Historic Site Manager 2, Lodge Operations Manager, Lodge/Parks General Manager 2, Lodge/Parks Region Manager, Parks Assistant Manager 1, Parks Assistant Manager 2, Parks Manager 1, Parks Manager 2, Parks Manager 3, Parks Ranger Enforcement, Parks Region Supervisor, Parks Resource Manager I, Parks Resource Manager 2, and Parks Resource Manager 3. State General Funds ($1,537,636) ($1,537.636) ($1,537,636) ($1,537,636) 260.4 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($585,844) (-~} ~~$0 $0 260.5 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $27,429 $27,429 $27.429 $27,429 260.6 Reduce funds received in HB990 (FY09G) for the survey of High Falls State Park. (H:Provide partial funding) State General Funds ($148,000)~ {$74.000) ($74,000) ($74,000) 260.7 Reduce funds received in HB990 (FY09G) to build public recreation facilities and a boat ramp at Bear Creek Reservoir. State General Funds ($125,000) ($125,000) ($125,000) ($125,000) 260.8 Reduce funds received in HB990 (FY09G) to control aquatic vegetation at Little Ocmulgee State Park. State General Funds ($25,000) $0 {$25,000) ($25,000) 260.9 Reduce funds from repairs and maintenance. State General Funds ($3,000,000) ($3,000,000) ($3,000,000) ($3,000,000) 260.10 Reduce funds for two management and support positions and fund with existing agency funds. State General Funds ($68,000) ($68,000) ($68,000) ($68,000) 260.11 Reduce funds by eliminating one vacant position and closing the Bo Ginn Aquarium. State General Funds ($51,000) ($51,000) ($51,000) ($51,000) 260.12 Reduce funds by eliminating five positions and closing the Historic Site Region Office. State General Funds ($526,481) ($526,481) ($526,481) ($526,481) 260.13 Reduce funds and suspend operations at eight swimming pools. (Hand S:Due to new federal regulations on drains, temporarily suspend operations and pursue opportunities with local communities to retrofit drains) State General Funds ($124,000) ($143,000) ($143,000) ($143,000) 5/28/2009 Page 216 of 330 Drafted by Senate Budget and Evaluation Office HB 119 ; 21i0.14 Reduce funds from the Lodge Region Office and eliminate one position. (H:Pursue private or local community management) State General Funds $0 Sales and Services Not Itemized $0 TOTAL PUBUC FUNDS $0 260.15 Eliminate funds for golf course operations and the golf course region office by the end of the first quarter of FYIO. (H:Reflect additional reduction and aggressively pursue private or local community management) State General Funds Sales and Services Not Itemized TOTALPUBUCFUNDS ($1,493,199) ($'2,00$,1341 $!l $0 {$2,025,'1(1!~) $!l $0 {$4,o34,#3) $0 $0 21i0.16 Reduce funds and defer opening the Suwanee River Eco-Lodge. State General Funds Sales and Services Not Itemized TOTAL PUBUC FUNDS ($175,000) ($165,000) ($340,000) ($175,000) ($165,000) ($340,000) ($175,000) ($165,000) ($340,000) ($175,000) ($165,000) ($340,000) 21i0.17 Reduce funds from appraisal contracts. State General Funds ($76,000) ($76,000) ($76,000) ($76,000) 21i0.18 Reduce funds designated for vehicle purchases. State General Funds ($406,798) ($406,798) ($406,798) ($406,798) 21i0.19 Reduce funds to reflect the revised revenue estimate. State General Funds ($94,360) ($94,360) ($94,360) ($94,360) 21i0.20 Reduce funds from the George T. Bagby lodge and golf course and Little Ocmulgee lodge and golf course by contracting with local communities. State General Funds Sales and Services Not Itemized TOTAL PUBUC FUNDS {$602,51>2) $0 ($1,()00,1~) $0 ($1,605,~) $0 260.21 Reduce funds from operations. (CC:Pursue a strategy ofself-sufficiency for all golfcourse, lodge, and park operations) State General Funds Sales and Services Not Itemized ,:, }~$4(1ll,{)42) $4,!13,{)42 ($4,113,042) ~" ' $!) TOTALPUBUCFUNDS :$!) :($4,1!3,{)42) 21i0.99 CC: The purpose ofthis appropriation is to manage, operate, market, and maintain the state's golfcourses, parks, lodges, conference centers, and historic sites. Senate: The purpose of this appropriation is to manage, operate, market, and maintain the state's golfcourses, parks, lodges, conference centers, and historic sites. State General Funds $0 - - ,~ tw:~~~~~} ,p,~ :~'~i1'l%'1Zflk'illl~~'"%'1WW~,-'o/>ijjft"~'W'-~Il!JlllJ"llr1l~'l>\0 The purpose ofthis appropriation is to regulate hunting, fishing, and the operation ofwatercraft in Georgia; to provide hunter and boating education; to protect non-game and endangered wildlife; to enforce statewide hunting, fishing, trapping, boating safety, and coastal commercialfrshing regulations; to operate the state's archery and shooting ranges; and to license hunters, anglers, and boaters. TOTAL STATE FUNDS $32,190,084 $32,383,557 $32,897,403 $33,224,403 State General Funds $32,190,084 $32,383,557 $32,897,403 $33,224,403 TOTAL FEDERAL FUNDS $16,705,981 $16,705,981 $16,705,981 $16,705,981 Federal Funds Not Itemized $16,705,981 $16,705,981 $16,705,981 $16,705,981 TOTAL AGENCY FUNDS $14,387,700 $14,387,700 $14,387,700 $14,387,700 Contributions, Donations, and Forfeitures $4,121,409 $4,121,409 $4,121,409 $4,121,409 Contributions, Donations, and Forfeitures Not Itemized $4,121,409 $4,121,409 $4,121,409 $4,121,409 Royalties and Rents $15,250 $15,250 $15,250 $15,250 RoyaltiesandRentsNotltemlzed $15,250 $15,250 $15,250 $15,250 Sales and Services $10,251,041 $10,251,041 $10,251,041 $10,251,041 SalesandServicesNotltemized $10,251,041 $10,251,041 $10,251,041 $10,251,041 TOTAL INTRA-STATE GOVERNMENT TRANSFERS $100,000 $100,000 $100,000 $100,000 Agency Funds Transfers $100,000 $100,000 $100,000 $100,000 Agency Fund Transfers Not Itemized $100,000 $100,000 $100,000 $100,000 TOTAL PUBLIC FUNDS $63,383,765 $63,577,238 $64,091,084 $64,418,084 Payments to Georgia Agricultural Exposition Authority Continuation Budget The purpose ofthis appropriation is to provide operating funds for and to showcase the state's agriculture and agribusiness, promote the agricultural achievement of Georgia's young people, provide a centerfor diverse activities, and stage and promote a statewide fair. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $1,802,507 $1,802,507 $1,802,507 $1,802,507 $1,802,507 $1,802,507 $1 ,802,507 $1 ,802,507 $1,802,507 $1,802,507 $1,802,507 $1,802,507 264.1 Defer the FY09 cost of living adjustment. State General Funds ($25,535) {$25,535) ($25.535) ($25,535) 264.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer shore ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contnoutions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($35,057) ($31},m) ''$0 SO 264.3 Reduce funds from operations. State General Funds ($172,952) ($172,952) ($172,952) {$172,952) 264.4 Reduce funds received in HB990 (FY09G) to assist the Laurens County Agriculture and Exposition Center. State General Funds ($25,000) ($25,000) ($25,000) {$25,000) 264.5 Reduce funds to reflect the revised revenue estimate. State General Funds ($15,316) ($15,3!6) ($15,316) ($15,316) 264.99 CC: The purpose ofthis appropriation is to reduce the rates charged by the Georgia Agricultural Exposition Authority for youth and livestock events. Senate: The purpose ofthis appropriation is to reduce the rates charged by the Georgia Agricultural 5128n009 Page 220 of 330 Drafted by Senate Budget and Evaluation Office HB 119 State General Funds $0 events. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $1,528,647 $1,528,647 $1,528,647 $1,533,410 $1,533,410 $1,533,410 $1,563,704 $1,563,704 $1,563,704 $1,563,704 $1,563,704 $1,563,704 Payments to Georgia Agrirama Development Authority Continuation Budget The purpose of this appropriation is to provide operating funds for and to collect, display, and presen'e material culture ofGeorgia's agriculture and rural history and present agriculture and rural history to the general public and school groups. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $1,124,176 $1,124,176 $1,124,176 $1,124,176 $1,124,176 $1,124,176 $1,124,176 $1,124,176 $1,124,176 $1,124,176 $1,124,176 $1,124,176 265.1 Defer the FY09 cost of living adjustment. State General Funds ($8,168) ($8,168) ($8,168) ($8,168) 265.2 Reduce funds to reflect the adjustment in the employer share of State Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to J6.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($45,372) .($3~,2(18) SO. $0 265.3 Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds ($54) ($54) ($54) ($54) 265.4 Reduce funds from operations. State General Funds ($109,888) ($109,888) ($109,888) ($109,888) 265.5 Reduce funds to reflect the revised revenue estimate. State General Funds ($9,889) ($9,889) ($9,889) ($9,889) 265.6 Reduce funds received in HB95 (FYOBG) for operations. State General Funds ($155,IDIJ ($155,000) ($155,000) 265.7 Reduce funds received for repairs and maintenance in HBJ027 (FY07G). State General Funds ~l;~G) ($32,820) ($32,820) 265.8 Reduce funds from personnel received in HB990 (FY09G). State General Funds .($33,109) ($33,109) ($33,109) 265.99 CC: The purpose ofthis appropriation is to provide operating funds for and to collect, display, and preserve material on the culture ofGeorgia's agriculture and rural history and to present agriculture and rural history to the general public and school groups. Senate: The purpose ofthis appropriation is to provide operating funds for and to collect, display, and preserve material on the culture ofGeorgia's agriculture and rural history and to present agriculture and rural history to the general public and school groups. State General Funds $0 The purpose ofthis appropriation is to provide operating funds for and to collect, display, and preserve on the culture ofGeorgia's agriculture and rural history and to present agriculture and rural history to the general public and school groups. TOTAL STATE FUNDS $950,805 $736,040 $775,248 $775,248 State General Funds $950,805 $736,040 $775,248 $775,248 TOTAL PUBLIC FUNDS $950,805 $736,040 $775,248 $775,248 Payments to Lake AUatoona Preservation Authority Continuation Budget The purpose ofthis appropriation is to provide operating funds for and to the Lake Allatoona Preservation Authority. 5/28/2009 Page 221 of 330 Drafted by Senate Budget and Evaluation Office HB119 TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS 266.1 Eliminate funds. (Hand S:Reducefunds by 25%) State General Funds $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 ($!00,000) ($2S.OOO! ($25,000) ($25,000) State General Funds TOTAL PUBLIC FUNDS to the Lake Allatoona Preservation $75,000 $75,000 $75,000 $75,000 $75,000 $75,000 $75,000 $75,000 $75,000 Payments to Southwest Georgia Railroad Excursion Authority Continuation Budget The purpose ofthis appropriation is to provide operating funds for and to construct, finance, operate, and develop a rail passenger excursion project utilizing any state owned railway in Crisp and Sumter counties and any nearby county which may be included within the service area. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $371,964 $371,964 $371,964 $37!,964 $371,964 $371,964 $371,964 $371,964 $371,964 $371,964 $371,964 $371,964 267.1 Reduce funds from operations. (H:Eliminate remaining state funds) State General Funds ($37,196) ($261,$95) {$~;196) l$50JI(il)i 267.2 Reduce funds from operations and utilize existing agency funds. State General Funds ($! 08,102) ($108,102) ($108,102) ($108,!02) 267.3 Reduce funds to reflect the revised revenue estimate. State General Funds ($2,267) ($2,267) ($2,267) ($2,267) 267.99 CC: The purpose ofthis appropriation is to provide funds for the operation, maintenance, and capital improvements for a rail passenger excursion project in Crisp and Sumter counties located in Southwest Georgia. Senate: The purpose ofthis appropriation is to provide funds for the operation, maintenance, and capital improvements for a rail passenger excursion project in an effort to generate economic stimulus in two Tier I counties (Crisp and Sumter) located in Southwest Georgia. State General Funds $0 $0 The purpose ofthis appropriation is to provide funds for the operation, maintenance, and capital improvements for a rail passenf!er excursion project in Crisp and Sumter counties located in Southwest Georgia. TOTAL STATE FUNDS $224,399 $224,399 $211,595 State General Funds $224,399 $224,399 $211,595 TOTAL PUBLIC FUNDS $224,399 $224,399 $211,595 Georgia State Games Commission Continuation Budget $0 $0 $0 $0 $0 $0 507.99 CC: The purpose ofthis appropriation is to educate Georgians about the benefits ofphysical fitness and sports. Senate: The purpose ofthis appropriation is to educate Georgians about the benefits ofphysical fitness and sports. State General Funds $0 $0 ---~~c)~~l:c~-:1i~~~~c~~~:~~~-- The purpose ofthis appropriation is to educate Georgians about the benefits ofphysical fitness and spans. TOTU ST' TE FUNDS $23,QOO ~ ~ Slate GeneFOI Funds $2,QOO ~ ~ TOT' I. PllBbiC FYNDS $2,009 ~ ~ Page 222 of 330 Drafted by Senate Budget and HB 119 Provided, that to the extent State Parks and Historic Sites receipts are realized in excess of the amount of such funds contemplated in this Act, the Oftice of Planning and Budget is authorized to use up to SO percent of the excess receipts to supplant State funds and the balance may be amended into the budget of the Parks, Recreation and Historic Sites Division for the most critical needs of the Division. This provision shall not apply to revenues coUected from a state park's parking pass implemented by the Department. The above appropriations reflect receipts from Jekyll Island Convention Center and Golf Course- $S79,346 for I6 of 20 years; last payment being made June IS, 20I4 and North Georgia Mountain Authority- $I,6S3,300 for year I6 of 20 years; last payment being made June IS, 20I4. Section 34: Pardons and Paroles, State Board of Section Total - Continuation TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL PUBLIC FUNDS $58,439,590 $58,439,590 $806,050 $806,050 $59,245,640 $58,439,590 $58,439,590 $806,050 $806,050 $59,245,640 $58,439,590 $58,439,590 $806,050 $806,050 $59,245,640 $58,439,590 $58,439,590 $806,050 $806,050 $59,245,640 TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL PUBLIC FUNDS Section Total- Final $51,964,369 $52,185,773 $53,417,306 $51,964,369 $52,185,773 $53,417,306 $806,050 $806,050 $806,050 $806,050 $806,050 $806,050 $52,770,419 $52,991,823 $54,223.356 $53,417,306 $53,417,306 $806,050 $806,050 $54,223,356 Board Administration Continuation Budget The purpose ofthis appropriation is to provide administrative suppon for the agency. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $6,337,655 $6,337,655 $6,337,655 $6,337,655 $6,337,655 $6,337,655 $6,337,655 $6,337,655 $6,337,655 $6,337,655 $6,337,655 $6,337,655 268.1 Defer the FY09 cost of living adjustment. State General Funds ($41,291) ($41,291) ($41,291) ($41,291) 268.2 Defer structure adjustments to the statewide salary plan. State General Funds ($199) ($199) ($199) ($199) 268.3 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (0 PEB) contributions from 22. 165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:RedUI;efunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost ofthe plan) State General Funds ($130,040) ; ($!1~,37-3) .. $0 268.4 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $204,101 $204,101 $204,101 $204,101 268.5 Reduce one-time funds received in HB990 (FY09G)for the Clemency Online Navigation System (CONS). State General Funds ($479,896) ($479,896) ($479,896) ($479,896) 268.6 Reduce funds from the Training Unit by eliminating speakers at conferences, special training courses, and employee panicipation in the Georgia Leadership Institute. State General Funds ($30,000) ($30,000) ($30,000) ($30,000) 268.7 Reduce funds from the Research, Evaluation, and Technology (RET) contract for hardware/software maintenance and installation services. State General Funds ($40,000) ($40,000) ($40,000) ($40,000) 268.8 Reduce funds by consolidating Lotus Notes servers and reducing the number ofIT licenses required. State General Funds ($16,841) ($16,841) ($16,841) ($16,841) 268.9 Reduce funds from operations. State General Funds ($75,000) ($75,000) ($75,000) ($75,000) 268.10 Reduce funds by eliminating one vacant position in Human Resources. State General Funds ($74,682) ($74,682) ($74,682) ($74,682) 268.11 Reduce funds to reflect the revised revenue estimate. State General Funds ($56,786) ($56,786) ($56,786) ($56,786) 5/28/2009 Page 223 of 330 Drafted by Senate Budget and Evaluation Office HB 119 268.12 Reduce merit system assessments from $147 to $137 per position. State General Funds ($11,516) ($607) ($607) . l l l l l l . l il. -i!!IIIIII!II!-R.., llli-wf~ ilHlI4!t~I!tT"t1'1lti\l?ii!fJ~l"~4~44!"?4't"~'~~"~4~tf'',"l4f4~8f1~1~~S ,-~"a"~"~~-i~a The purpose ofthis appropriation is to provide administrative suppon for the agency. TOTAL STATE FUNDS $5,597,021 $5,603,172 $5,726,454 $5,726,454 State General Fonds $5,597,021 $5,603,172 $5,726,454 $5,726,454 TOTAL PUBLIC FUNDS $5,597,021 $5,603,172 $5,726,454 $5,726,454 Clemency Decisions Continuation Budget The purpose ofthis appropriation is to investigate offenders when they enter the corrections system and make determinations about offender eligibility for parole. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $11,247,418 $11,247,418 $11,247,418 $11,247,418 $11,247,418 $11,247,418 $11,247,418 $11,247,418 $11,247,418 $11,247,418 $11,247,418 $11,247.418 269.1 Defer the FY09 cost ofliving adjustment. State General Funds ($120,359) ($120,359) ($120,359) ($120,359) 269.2 Defer structure adjustments to the statewide salary plan. State General Funds ($581) ($581) ($581) ($581) 269.3 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($378,016} ($32<>,660} ~ $0 269.4 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds $50,552 $50,552 $50,552 $50,552 269.5 Reduce funds from telecommunications. State General Funds ($21,858) ($21,858) ($21,858) ($21,858) 269.6 Reduce funds by eliminating two positions in the Investigations Unit. State General Funds ($54,000) 269.7 Reducefunds by eliminating three vacant data transcriber positions. ($54,000) ($54,000) ($54,000) State General Funds ($84,000) ($84,000) ($84,000) ($84,000) 269.8 Reduce funds and eliminate travel to support victims' day and regional visitors' day programs. State General Funds ($17,425) ($17,425) ($17,425) ($17,425) 269.9 Reduce funds by restructuring a position in legal services. State General Funds ($48,000) ($48,000) ($48,000) ($48,000) 269.10 Eliminate funds for scanner operator upgrades for the Clemency Online Navigation System (CONS). State General Funds ($59,000) ($59,000) ($59,000) ($59,000) 269.11 Transfer funds to the Parole Supervision program for pre-parole investigations. State General Funds ($3,894,213) ($3,894,213) ($3,894,213) ($3,894,213) 269.12 Reduce funds to reflect the revised revenue estimate. State General Funds ($66,925) ($66,925) ($66,925) ($66,925) 269.13 Reduce merit system assessments from $147 to $137 per position. State General Funds ($13,493) ($13,493) 269.99 CC: The purpose ofthis appropriation is to collect data on offenders within the correctional system, make determinations regarding offender eligibility for parole, investigate allegations ofemployee misconduct, manage the agency's public relations efforts, and administer the Re-Entry Partnership Housing Program. Senate: The purpose ofthis appropriation is to collect data on offenders within the correctional system, make determinations regarding offender eligibility for parole, investigate allegations ofemployee misconduct, manage the agency's public relations efforts, and administer the Re-Entry Partnership Housing Program. State General Funds $0 $0 l l l l l _ l. . . . . 7 .Itfr,~!l?t-'t&t~~-?t:!1?1-1l~f~l"l'i"l*l'~fi~lllilrllflt!\?'1i1~!~~1~~~M~1!1M~titl!"T!-~ The purpose ofthis appropriation is to collect data on offenders within the correctional system, make determinations regarding offender eligibility for parole, investigate allegations ofemployee misconduct, manage the agency's public relations efforts, and administer the Re~Entry Partnership Housing Program. 512812009 Page 224 of 330 Drafted by Senate Budget and Evaluation Office HB119 State General Funds TOTAL PUBLIC FUNDS $6,553,593 $6,553,593 $6,604,949 $6,604,949 $6,918,116 $6,918,116 $6,918,116 $6,918,116 $6,918,116 Parole Supervision Continuation Budget The purpose ofthis appropriation is for transitioning offenders from prison back into the community as productive, law abiding citizens. TOTALSTATEFUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL PUBLIC FUNDS $40,293,558 $40,293,558 $806,050 $806,050 $41,099,608 $40,293,558 $40,293,558 $806,050 $806,050 $41,099,608 $40,293,558 $40,293,558 $806,050 $806,050 $41,099,608 $40,293,558 $40,293,558 $806,050 $806,050 $41,099,608 27o.t Defer the FY09 cost of living adjustment. State General Funds ($385,064) ($385,064) ($385,064) ($385,064) 270.2 Defer structure adjustments to the statewide salary plan. State General Funds ($1,860) ($1,860) ($1,860) ($1,860) 270.3 Defer the special pay raise for parole officers, assistant chiefparole officers, and chief/regional directors (manager ll) to address retention and compression issues. State General Funds ($1,288,218) ($1,288,218) ($1,288,218) ($1,288,218) 270.4 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev: Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($l,l91,l90) ($1',029~) $0 $0 270.5 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. Stale General Funds $275,716 $275,716 $275,716 $275,716 270.6 Reduce funds from equipment. State General Funds ($7,978) ($7,978) ($7,978) ($7,978) 270.7 Reduce funds from parolee health services. State General Funds ($20,000) ($20,000) ($20,000) ($20,000) 270.8 Reduce funds from the Command College by utilizing asset foifeiture funds. State General Funds ($9,150) ($9, 150) ($9,150) ($9,150) 276.9 Reduce funds from the annual Parole Training Conference. State General Funds ($86,707) ($86,707) ($86,707) ($86,707) 270.10 Reduce funds by eliminating eighteen vacant parole officer positions. State General Funds ($777 ,880) ($777 ,880) ($777,880) ($777,880) 270.11 Reduce funds from the Atlanta Parole Reporting Center. State General Funds ($92,415) ($92,415) ($92,415) ($92,415) 270.12 Reduce funds due to savings realized from GTA pricing reductions and the regulation ofphone services. State General Funds ($92,400) ($92,400) ($92,400) ($92,400) 270.13 Reduce funds and central office staff travel for town hall events that solicit partnerships and resources from the faith based community to assist with offender reentry and successful reintegration. State General Funds ($8,400) ($8,400) ($8,400) ($8,400) 270.14 Transfer funds from the Clemency Decisions for pre-parole investigations. State General Funds $3,894,213 $3,894,213 $3,894,213 $3,894,213 270.15 Eliminate funds for the Residential Substance Abuse Treatment program. State General Funds ($721,000) ($721,000) ($721,000) ($721,000) 270.16 Reduce funds to reflect the revised revenue estimate. State General Funds ($400,080) ($400,080) ($400,080) ($400,080) 270.17 Transfer funds from the Clemency Decisions program for merit system assessments. State General Funds $2,79T $2,791 270.18 Reduce funds by charging parolees for Global Positioning System (GPS) monitoring. (CC:Red.uce funds from contracts) State General Funds ($2.SO,~} ($250,000) 270.99 CC: The purpose of this appropriation is to transition offenders from prison back into the community as law abiding citizens by providing drug testing, electronic monitoring, parole supervision, and substance abuse 512812009 Page 225 of 330 Drafted by Senate Budget and Evaluation Office HB 119 I treatment, and collecting supervision fees, victims' compensation, and restitution. Senate: The purpose ofthis appropriation is to transition offenders from prison back into the community as law abiding citizens by providing drug testing, electronic monitoring, parole supervision, and substance abuse treatment, and collecting supervision fees, victims' compensation, and restitution. State General Funds -lfi~i~i''[j The purpose ofthis appropriation is to transition testing, electronic monitoring, parole supervision, restitution. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL PUBLIC FUNDS $(} $(} Ap~ticlu~:U:~'l>~s-. the community as law abiding citizens by providing drug treatment, and collecting supervision fees, victims' compensation, and $39,381,145 $39,381,145 $806,050 $806,050 $40,187,195 $39,542,976 $39,542,976 $806,050 $806,050 $40,349,026 $40,325,126 $40,325,126 $806,050 $806,050 $41,131,176 $40,325,126 $40,325,126 $806,050 $806,050 $4l,l31,176 Victim Services Continuation Budget The purpose ofthis appropriation is to provide notification to victims ofchanges in offender status or placement, To conduct outreach and infonnation gathering from victim during clemency proceedings and generally to act as a liaison to victims fiJr the state corrections system. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $560,959 $560,959 $560,959 $560,959 $560,959 $560,959 $560,959 $560,959 $560,959 $560,959 $560,959 $560,959 271.1 Defer the FY09 cost of living adjustment. State General Funds ($5,110) ($5,110) ($5,110) ($5,110) 271.2 Defer structure adjustments to the statewide salary plan. State General Funds ($25) ($25) ($25) ($25) 271.3 Reduce funds to reflect the adjustment in the employer share of State Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.I65% to I7.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.I65% to I6.567% )(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.I65% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($15,207) ($13,141) $() $0 271.4 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia II (GAIT) outsourcing project. State General Funds $5,777 $5,777 $5,777 $5,777 271.5 Reduce funds and eliminate travel to support victims' days. State General Funds ($4,000) ($4,000) ($4,000) ($4,000) 271.6 Reduce funds from contracts to hire additional staff through efficiencies in private partner agreements. State General Funds ($60,000) ($60,000) ($60,000) ($60,000) 271.7 Reduce funds by eliminating one business operations position. State General Funds ($45,385) ($45,385) ($45,385) ($45,385) 271.8 Reduce funds to reflect the revised revenue estimate. State General Funds ($4,399) ($4,399) ($4,399) ($4,399) 271.9 Reduce merit system assessments from $I47 to $I37 per position. State General Funds ($207) ($207) 271.99 CC: The purpose of this appropriation is to provide notification to victims ofchanges in offender status or placement through the Victim Information Program, to conduct outreach and information gathering from victims during clemency proceedings, to host victim and visitor days, and act as a liaison to victims to the state corrections system. Senate: The purpose ofthis appropriation is to provide notification to victims ofchanges in offender status or placement through the Victim Information Program, to conduct outreach and information gathering from victims during clemency proceedings, to host victim and visitor days, and act as a liaison to victims to the state corrections system. State General Funds $() $(} ~.~~};~q'}i~~;~J~:~}i~=.;)J,fl:~Jf~I~:~,:!:~,,:,,B''~' rJ::,;;:;:~;,~~~~\!:f~~~JE:t- The purpose ofthis appropriation is to provide notification to victims ofchanges in offender status or placement through the Victim Information Program, to conduct outreach and information gathering from victims during clemency proceedings, to host victim and visitor days, and act as a liaison to victims to the Page 226 of 330 Drafted by Senate Budget and Evaluation Office HB 119 TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $432,610 $432,610 $432,610 $434,676 $434,676 $434,676 $447,610 $447,610 $447,610 R $447,610 $447,610 $447,610 Section 35: Properties Commission, State Section Total - Continuation TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers TOTAL PUBLIC FUNDS $1,037,739 $1,037,739 $1,037,739 $1,037,739 $1,037,739 $1,037,739 $1,037,739 $1,037,739 $1,037,739 $1,037,739 $1,037,739 $1,037,739 TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers TOTAL PUBLIC FUNDS Section Total - Final $1,037,739 $1,037,739 $1,037,739 $1,037,739 $1,037,739 $1,037,739 $1,037,739 $1,037,739 $1,037,739 $1,037,739 $1,037,739 $1,037,739 Leasing Continuation Budget The purpose ofthis appropriation is to help state government meet its current need for office space and plan for future needs as business goals and operations change. TOTAL STATE FUNDS State General Funds TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers Rental Payments TOTAL PUBLIC FUNDS $0 $0 $417,295 $417,295 $417,295 $417,295 $0 $0 $417,295 $417,295 $417,295 $417,295 $0 $0 $417,295 $417,295 $417,295 $417,295 $0 $0 $417,295 $417,295 $417,295 $417,295 272.98 Transfer all funds and activities to the State Properties Commission program to further support the portfolio management approach to property management. Rental Payments ($417,295) ($417,295) ($417,295) ($417,295) Properties Commission, State Continuation Budget The purpose ofthis appropriation is to assure the taxpayers of Georgia that acquisitions and dispositions of state property are carried out in an equitable, legal, ethical, and efficient manner. TOTAL STATE FUNDS State General Funds TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers Rental Payments TOTAL PUBLIC FUNDS $0 $0 $620,444 $620,444 $620,444 $620,444 $0 $0 $620,444 $620,444 $620,444 $620,444 $0 $0 $620,444 $620,444 $620,444 $620,444 $0 $0 $620,444 $620,444 $620,444 $620,444 273.98 Transfer all funds and activities from the Leasing program to further support the portfolio management approach to property management. Rental Payments $417,295 $417,295 $417,295 $417,295 273.99 CC: The purpose ofthis appropriation is to maintain long term plans for state buildings and land; to compile an accessible database ofstate owned and leased real property with information about utilization, demand management, and space standards; and to negotiate better rates in the leasing market and property acquisitions and dispositions. Senate: The purpose ofthis appropriation is to maintain long term plans for state buildings and land; to compile an accessible database ofstate owned and leased real property with information about utilization, demand management, and space standards; and to negotiate better rates in the leasing market and property acquisitions and dispositions. State Genetal Funds toi $0 .... '~ ~.. . .. . . . . . .-.1: ~~- The purpose ofthis appropriation is to maintain long term plans for state buildings and land; to compile an accessible database ofstate owned and leased real property with information about utilization, demand management, and space standards; and to negotiate better rates in the leasing market and property acquisitions and dispositions. TOTAL INTRA-STATE GOVERNMENT TRANSFERS $1,037,739 $1,037,739 $1,037,739 $1,037,739 State Funds Transfers $1,037,739 $1,037,739 $1,037,739 $1,037,739 Rental Payments $1,037,739 $1,037,739 $1,037,739 $1,037,739 TOTAL PUBLIC FUNDS $1,037,739 $1,037,739 $1,037,739 $1,037,739 5/28/2009 Page 227 of330 Drafted by Senate Budget and Evaluation Office HB119 Payments to Georgia Building Authority Continuation Budget The purpose ofthis appropriation is to provide maintenance, repairs, and preparatory work on property owned by the Georgia Building Authority. TOTAL STATE FUNDS State General Funds $0 $0 $0 $0 $0 $0 $0 $0 504.1 Reduce funds ($11 1,579) by closing the Capitol Education Center, and realize savings through a reduction in utilities and the elimination ofone position. Rental Payments $0 $0 $0 $0 504.2 Reduce funds ($750,387) designated for the Capitol Hill security contract due to staffing optimization, building closures, and a reduction in equipment purchases. Rental Payments $0 $0 $0 $0 504.3 Reduce funds ($815, 704) designated for central energy plant usage and utility costs through the use of automated controls, increasing standard thermostat settings, and limited HVAC usage at closed or vacant facilities. Rental Payments $0 $0 $0 $0 504.4 Reduce funds ($208,277) from contracts for temporary labor, in access control systems, and other miscellaneous contracts. Rental Payments $0 $0 $0 $0 504.5 Reduce funds ($749,445) designated for custodial contracts through the elimination oftwo cleaning days per week in state buildings, and transfer cleaning services at specific facilities to Georgia Building Authority (GBA) staff. Rental Payments $0 $0 $0 $0 504.6 Reduce funds ($161,494)from operations. Rental Payments $0 $0 $0 $0 504.7 Utilize savings ($2,796,886) for facility repairs capital projects. Rental Payments $0 $0 $0 $0 Section 36: Public Defender Standards Council, Georgia Section Total Continuation TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Interest and Investment Income TOTAL PUBLIC FUNDS $40,439,957 $40,439,957 $1,700,000 $1,700,000 $42,139,957 $40,439,957 $40,439,957 $1,700,000 $1,700,000 $42,139,957 $40,439,957 $40,439,957 $1,700,000 $1,700,000 $42,139,957 $40,439,957 $40,439,957 $1,700,000 $1,700,000 $42,139,957 TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Interest and Investment Income TOTAL PUBLIC FUNDS Section Total Final $34,331,113 $41 ,038,315 $37,089,395 $34,331,113 $41,038,315 $37,089,395 $1,700,000 $1,700,000 $1,700,000 $1,700,000 $1,700,000 $1,700,000 $36,031,113 $42,738,315 $38,789,395 $39,789,395 $39,789,395 $1,700,000 $1,700,000 $41,489,395 Public Defender Standards Council Continuation Budget The purpose ofthis appropriation is to fund the Office of the Georgia Capital Defender, Office ofthe Mental Health Advocate, and Central Office. TOTAL STATE FUNDS Slate General Funds TOTAL AGENCY FUNDS Interest and Investment Income Interest and Investment Income Not Itemized TOTAL PUBLIC FUNDS $7,156,568 $7,156,568 $1,700,000 $1,700,000 $1,700,000 $8,856,568 $7,156,568 $7,156,568 $1,700,000 $1,700,000 $1,700,000 $8,856,568 $7,156,568 $7,156,568 $1,700,000 $1,700,000 $1,700,000 $8,856,568 $7,156,568 $7,156,568 $1,700,000 $1,700,000 $1,700,000 $8,856,568 274.1 Defer the FY09 cost of living adjustment. State General Funds ($75,437) ($75,437) ($75,437) ($75,437) 274.2 Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia TI (GAIT) outsourcing project. State General Funds ($4,687) ($4,687) ($4,687) ($4,687) 274.3 Reduce funds by freezing vacant positions and re-organizing positions throughout the agency. State General Fund ($361,144) ($361,144) ($361,144) ($361,144) 5/28!LUU9 Page 228 of 330 Drafted by Senate Budget and Evaluation Office HB119 274.4 Reduce funds from the central office by eliminating supply orders, renegotiating the Georgia Technology Authority contract, consolidating office space, and reducing the use ofall state vehicles. State General Funds ($400,820) ($400,820) ($400,820) ($400,820) 274.5 Reduce funds from training except for three mandatory training classes for public defenders. State General Funds ($200,000) ($200,000) ($200,000) ($200,000) 274.6 Reduce funds to reflect the revised revenue estimate. State General Funds ($65,557) ($65,557) ($65,557) ($65,557) 274.7 Reduce merit system assessments from $147 to $137 per position. State General Funds ($6,860) ($6.860) ($6,860) 274.8 Increase funds for all outstanding capital case liabilities over a twoyear period beginning with liabilities for Fiscal Years 2005, 2006, 2007, and 2008. State General Funds $1,189,691 $0 --~-f!llmltt, ~~i~1~:~7~j The purpose ofthis appropriation is to fund the Office ofthe Georgia Capital Defender. Office of the Mental Health Advocate. and Central Office. TOTAL STATE FUNDS $6.048,923 $7.231,754 $6.042,063 $6,042,063 State General Funds $6.048.923 $7,231,754 $6,042,063 $6,042,063 TOTAL AGENCY FUNDS $1,700.000 $1,700.000 $1,700.000 $1,700,000 Interest and Investment Income $1,700,000 $1.700.000 $1.700.000 $1,700,000 Interest and Investment Income Not Itemized $1.700,000 $1,700.000 $1.700,000 $1,700,000 TOTAL PUBLIC FUNDS $7.748,923 $8.931.754 $7,742,063 $7,742,063 Public Defenders Continuation Budget The purpose of this appropriation is to assure that adequate and effective legal representation is provided, independently ofpolitical considerations or private interests, to indigent persons who are entitled to representation under this chapter; provided that staffing for circuits are based on O.C.G.A. 17-12. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $33,283,389 $33,283,389 $33,283,389 $33,283,389 $33,283,389 $33,283,389 $33,283,389 $33,283,389 $33,283,389 $33,283,389 $33,283,389 $33,283,389 275.1 Defer the FY09 cost of living adjustment. State General Funds ($342,099) ($342,099) ($342,099) ($342,099) 275.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to J6.567o/o)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost of the plan) State General Funds ($1,208,653)' ($1,044,450) $0 $0 275.3 Reduce funds from the six circuits that opt-out of the statewide public defender system by only funding the minimum amount per position and reducing payments by 6%. State General Funds ($289,552) ($289,552) ($289,552) ($289,552) 275.4 Reduce funds from circuit offices. State General Funds ($682,750) ($682,750) ($682,750) ($682,750) 275.5 Reduce funds by freezing vacant positions. State General Funds ($494,048) ($494,048) ($494,048) ($494,048) 275.6 Reduce funds from contracts in the appellate division based on anticipated need. State General Funds ($60,000) ($60,000) ($60,000) ($60,000) 275.7 Reduce funds from Conflict Offices by closing all four locations and relocating staff to the Circuit Offices. State General Funds ($154,000) ($154,000) ($154,000) ($154,000) 275.8 Reduce funds from conflict cases. (Hand CC:Provide partial funds for FY09-FYJO conflict cases) State General Funds ($1,333,333) $2,!66,667 $0 ,' St:7,987) $0 $0 287.5 Reduce funds by discontinuing free meals for students receiving training. State General Funds ($1,383,844) ($1,383,844) ($1,383,844) ($1,383,844) 287.6 Reduce and defer funds received in HB95 (FY08G) to offer the Fire Officer Executive Supervision program. (H and S:Restore program) State General Funds ($500,000) {$145,000) ($145,000) ($145,000) 287.7 Reduce funds by eliminating individual dorm phone lines. State General Funds ($24,631) ($24,631) ($24,631) ($24,631) 287.8 Reduce funds by switching from mLlilers to post cards for student course notification. State General Funds ($7.600) ($7,600) ($7,600) ($7,600) 287.9 Reduce funds by eliminating gym staff evening haurs. State General Funds ($7,200) ($7,200) ($7,200) ($7,200) 287.10 Reduce funds and postpone the availability ofpublic safety diver and smoke diver specialty courses. State General Funds ($12,820) ($12,820) ($12,820) ($12,820) 287.ll Reduce funds to reflect the revised revenue estimLlte. State General Funds ($104,758) ($104,758) ($104,758) ($104,758) 5/2812009 Page 239 of 330 Drafted by Senate Budget and Evaluation Office HB 119 I 287.99 CC: The purpose of this appropriation is to provide administrative. support, technical, and instructional services, and the appropriate facilities for the following training programs: basic training for local law enforcement, the Georgia Police Academy, Regional Police Academies, resident training for state agencies, and the Georgia Fire Academy. Senate: The purpose ofthis appropriation is to provide administrative, support, technical, and instructional services, and the appropriate facilities for the following training programs: basic training for local law enforcement, the Georgia Police Academy, Regional Police Academies, resident training for state agencies, and the Georgia Fire Academy. State General Funds $!} $0 __........._t::}~}:I;J::a---~ The purpose of this appropriation is to provide administrative, support, technical, and instructional services, and the appropriate facilities for the following training programs: basic training for local law enforcement, the Georgia Police Academy, Regional Police Academies, resident training for state agencies, and the Georgia Fire Academy. TOTAL STATE FUNDS $10,290,408 $10,692,256 $10,990,243 $10,990,243 State General Funds $10,290,408 $10,692,256 $10,990,243 $10,990,243 TOTAL FEDERAL FUNDS Federal Funds Not Itemized $1,486,742 $1,486,742 $1,486,742 $1,486,742 $1,486,742 $1,486,742 $1,486,742 $1,486,742 TOTAL AGENCY FUNDS Sales and Services $1,973,680 $1,973,680 $1,973,680 $1,973,680 $1,973,680 $1,973,680 $1,973,680 $1,973,680 Sales and Services Not Itemized $1,973,680 $1,973,680 $1,973,680 $1,973,680 TOTAL INTRASTATE GOVERNMENT TRANSFERS $1,017,000 $1,017,000 $1,017,000 $1,017,000 State Funds Transfers $1,017,000 $1,017,000 $1,017,000 $1,017,000 Agency to Agency Contracts $1,017,000 $1,017,000 $1,017,000 $1,017,000 TOTAL PUBLIC FUNDS $14,767,830 $15,169,678 $15,467,665 $15,467,665 Section 38: Public Service Commission Section Total - Continuation TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services TOTAL PUBLIC FUNDS $10,348,009 $10,348,009 $600,000 $600,000 $70,000 $70,000 $11,018,009 $10,348,009 $10,348,009 $600,000 $600,000 $70,000 $70,000 $11,018,009 $10,348,009 $10,348,009 $600,000 $600,000 $70,000 $70,000 $11,018.009 $10,348,009 $10,348,009 $600,000 $600,000 $70,000 $70,000 $11,018,009 TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services TOTAL PUBLIC FUNDS Section Total - Final $9,329,417 $9,470,255 $9,735,943 $9,329,417 $9,470,255 $9,735,943 $600,000 $600,000 $600,000 $600,000 $600,000 $600,000 $70,000 $70,000 $70,000 $70,000 $70,000 $70,000 $9,999,417 $10,140,255 $10,405,943 $9,735,943 $9,735,943 $600,000 $600,000 $70,000 $70,000 $10,405,943 Commission Administration Continuation Budget The purpose of this appropriation is to assist the Commissioners and staff in achieving the agency's goals. TOTALSTATEFUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $1,282,864 $1,282,864 $70,000 $70,000 $70,000 $1,352,864 $1,282,864 $1,282,864 $70,000 $70,000 $70,000 $1,352,864 $1,282,864 $1,282,864 $70,000 $70,000 $70,000 $1,352,864 $1,282,864 $1,282,864 $70,000 $70,000 $70,000 $1,352,864 288.1 Defer the FY09 cost of living adjustment. State General Funds ($13,167) ($13,167) ($13,167) ($13,167) 288.2 Defer structure adjustments to the statewide salary plan. State General Funds ($615) ($615) ($615) ($615) 288.3 Reduce funds to reflect the adjustment in the employer share of State Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of Page 240 of 330 Drafted by Senate Budget and HB119 M%2R State Health Benefit Plan and Other Post-Emplayment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) StateGenera!Funds ($46,113), ,<:Jil~li:. . . . . .... .:....... The purpose ofthis appropriation is to provide funding for faculty to support instruction and outreach about conservation and sustainable management afforests and other natural resources. TOTAL STATE FUNDS $643,589 $643,589 $643,589 $643,589 State General Funds $643,589 $643,589 $643,589 $643,589 TOTAL AGENCY FUNDS $400,000 $400,000 $400,000 $400,000 Intergovernmental Transfers $375,988 $375,988 $375,988 $375,988 Intergovernmental Transfers Not Itemized $375,988 $375,988 $375,988 $375,988 Sales and Services $24,012 $24,012 $24,012 $24,012 Sales and Services Not Itemized $24,012 $24,012 $24,012 $24,012 TOTAL PUBLIC FUNDS $1,043,589 $1,043,589 $1,043,589 $1,043,589 Forestry Research Continuation Budget The purpose ofthis appropriation is to sustain the competitiveness of Georgia's forest products' industry and private land owners through research and meet the environmental goals ofthe Sustainable Forestry Initiative. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Intergovernmental Transfers Intergovernmental Transfers Not Itemized Sales and Services $3,410,980 $3,410,980 $3,950,426 $3,400,426 $3,400,426 $550,000 $3,410,980 $3,410,980 $3,950,426 $3,400,426 $3,400,426 $550,000 $3,410,980 $3,410,980 $3,950,426 $3,400,426 $3,400,426 $550,000 $3,410,980 $3,410,980 $3,950,426 $3,400,426 $3,400,426 $550,000 Page 246 of 330 Drafted by Senate Budget and Evaluation Office HB 119 TOTAL PUBUC FUNDS $7,361,406 $7,361,406 $7,361,406 $550,000 $7,361,406 296.1 Annualize the cost of the FY09 salary adjustment. State General Funds $39,525 $39,525 $39,525 $39,525 296.2 Reduce funds to reflect an adjustment in the employer share of University System ofGeorgia Health Plan premiums from 75% to 70%. State General Funds 296.3 Reduce funds by eliminating three vacant positions. ($25,738) ($25,738) ($25,738) ($25,738) State General Funds 296.4 Reduce funds from operations. ($159,696) ($159,696) ($159.696) ($159,696) State General Funds ($123,520) ($123,520) ($123,520) ($123,520) 296.5 Increase funds to reflect an adjustment in the employer share ofthe Teachers' Retirement System from 9.28% to 9.74%. State General Funds $21,763 $21,763 $21,763 $21,763 296.6 Reduce funds to reflect the revised revenue estimate. State General Funds ($31,633) ($31,633) ($31,633) ($31,633) 296.99 CC: The purpose of this appropriation is to conduct research about economically and environmentally sound forest resources management and to assist non-industrial forest landowners and natural resources professionals in complying with state and federal regulations. Senate: The purpose ofthis appropriation is to conduct research about economically and environmentally sound forest resources management and to assist non-industrial forest landowners and natural resources professionals in complying with state and federal regulations. State General Funds $0 $0 ~1' ~-;- ;'"'' - ... M ~ 0 < i:,;:f8j?,'*<+~*~<'~-:1;-~'':Ul:-~'::9:?;:~:~:~1l[!ti~ll~t~'1~~ > The purpose ofthis appropriation is to conduct research about economically and environmentally soundforest resources management and to assist non-industrial forest landowners and 1Ultural resources professionals in complying with state and federal regulations. TOTAL STATE FUNDS $3,131,681 $3,131,681 $3,131,681 $3,131,681 State General Funds $3,131,681 $3,131,681 $3,131,681 $3,131,681 TOTAL AGENCY FUNDS $3,950,426 $3,950,426 $3,950,426 $3,950,426 Intergovernmental Transfers $3,400,426 $3,400,426 $3,400,426 $3,400,426 lntergovernmental Transfers Not Itemized $3,400,426 $3,400,426 $3,400,426 $3,400,426 Sales and Services $550,000 $550,000 $550,000 $550,000 Sales and Services Not Itemized $550,000 $550,000 $550,000 $550,000 TOTAL PUBLIC FUNDS $7,082,107 $7,082,107 $7,082,107 $7,082,107 Georgia Eminent Scholars Endowment Trust Fund Continuation Budget The purpose ofthis appropriation is provide challenge grants to raise funds to be used by units ofthe University System of Georgia and foundations established to further the work of such units in endowing chairs to attract eminent scholars to join the faculties of units ofthe University System ofGeorgia. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 $1,500,000 297.1 Eliminate funds received in HB990 (FY09G) for eminent scholars at Georgia Southern University and Kennesaw State University. State General Funds ($1,500,000) ($1,500,000) ($1,500,000) ($1,500,000) 297.99 CC: The purpose ofthis appropriation is to attract eminent scholars to the faculties of University System of Georgia institutions by providing state grants to match private funds of institutions of the University System of Georgia and their foundations for the purpose ofendowing chairs. State General Funds $0 Georgia Radiation Therapy Center The purpose ofthis appropriation is to provide patient care and education. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Contributions, Donations, and Forfeitures Contributions, Donations, and Forfeitures Not Itemized TOTALPUBUC FUNDS Continuation Budget $0 $0 $3,625,810 $3,625,810 $3,625,810 $3,625,810 $0 $0 $3,625,810 $3,625,810 $3,625,810 $3,625,810 $0 $0 $3,625,810 $3,625,810 $3,625,810 $3,625,810 $0 $0 $3,625,810 $3,625,810 $3,625,810 $3,625,810 5/28/2009 Page 247 of330 Drafted by Senate Budget and Evaluation Office HB119 !I 298.99 CC: The purpose ofthis appropriation is to provide care and treatment for cancer patients and to administer baccalaureate programs in Medical Dosimetry and Radiation Therapy. Senate: The purpose of this appropriation is to provide care and treatment for cancer patients and to administer baccalaureate programs in Medical Dosimetry and Radiation Therapy. State General Funds $6 $0 . . . . . . . . .~[-~ ~ ~t : ",1!11118 The purpose ofthis appropriation is to provide care and treatment for cancer patients and to administer baccalaureate programs in Medical Dosimetry and Radiation Therapy. TOTAL AGENCY FUNDS $3,625,8!0 $3,625,8!0 $3,625,810 $3,625,810 Contributions, Donations, and For1eitures $3,625,8!0 $3,625,810 $3,625,8!0 $3,625,8!0 Contributions, Donations, and Forfeitures Not Itemized $3,625,8!0 $3,625,8!0 $3,625,810 $3,625,8!0 TOTAL PUBLIC FUNDS $3,625,8!0 $3,625,8!0 $3,625,8!0 $3,625,8!0 Georgia Tech Research Institute Continuation Budget The purpose ofthis appropriation is to aid in the promotion of scientific, engineering, and industrial research for the advancement ofscience, technology, and education in Georgia. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Intergovernmental Transfers Intergovernmental Transfers Not Itemized Rebates, Refunds, and Reimbursements Rebates, Refunds, and Reimbursements Not Itemized Sales and Services Sales and Services Not Itemized TOTAL PUBUC FUNDS $8,052,902 $8,052,902 $148,917,958 $91,469,736 $91,469,736 $42,748,222 $42,748,222 $14,700,000 $14,700,000 $156,970,860 $8,052,902 $8,052,902 $148,917,958 $91,469,736 $91,469,736 $42,748,222 $42,748,222 $14,700,000 $14,700,000 $156,970,860 $8,052,902 $8,052,902 $148,917,958 $91,469,736 $91,469,736 $42,748,222 $42,748,222 $14,700,000 $14,700,000 $156,970,860 $8,052,902 $8,052,902 $148,917,958 $91,469,736 $91,469,736 $42,748,222 $42,748,222 $14,700,000 $14,700,000 $156,970,860 299.1 Annualize the cost of the FY09 salary adjustment. State General Funds $91,425 $91,425 $91,425 $91,425 299.2 Reduce funds to reflect an adjustment in the employer share of University System ofGeorgia Health Plan premiums from 75% to 70%. State General Funds ($336,356) ($336,356) ($336,356) ($336,356) 299.3 Reduce funds by eliminating two filled positions. State General Funds ($334,589) ($334,589) ($334,589) ($334,589) 299.4 Reduce funds from operations. State General Funds ($316,957) ($316,957) ($316,957) ($316,957) 299.5 Increase funds to reflect an adjustment in the employer share of the Teachers' Retirement System from 9.28% to 9.74%. State General Funds $32,169 $32,169 $32,169 $32,169 299.6 Eliminate funds for the start-up ofthe worker safety technology program. State General Funds ($141,014) ($141,014) ($141,014) ($141,014) 299.7 Reduce funds to reflect the revised revenue estimate. State General Funds ($70,476) ($70,476) ($70,476) ($70,476) 299,99 CC: The purpose ofthis appropriation is to provide funding to laboratories and research centers affiliated with the Georgia Institute of Technology whose scientific, engineering, industrial, or policy research promotes economic development, health, and safety in Georgia. Senate: The purpose of this appropriation is to provide funding to laboratories and research centers affiliated with the Georgia Institute ofTechnology whose scientific, engineering, industrial, or policy research promotes economic development, health, and safety in Georgia. State General Funds $6 $0 wdlllil&lW.a~~~~~l~;~t~i~,~;~~-1111~11:1~ The purpose ofthis appropriation is to provide funding to laboratories and research centers affiliated with the Georgia Institute of Technology whose scientific, engineering, industrial, or policy research promotes economic development, health, and safety in Georgia. TOTAL STATE FUNDS $6,977,104 $6,977,104 $6,977,104 $6,977,104 State General Funds $6,977,104 $6,977,104 $6,977,104 $6,977,104 TOTAL AGENCY FUNDS $148,917,958 $148,917,958 $148,917,958 $148,917,958 Intergovernmental Transfers $91,469,736 $91,469,736 $91,469,736 $91,469,736 Intergovernmental Transfers Not Itemized $91,469,736 $91,469,736 $91,469,736 $91,469,736 Rebates, Refunds, and Reimbursements $42,748,222 $42,748,222 $42,748,222 $42,748,222 Rebates, Refunds, and Reimbursements Not Itemized $42,748,222 $42,748,222 $42,748,222 $42,748,222 Sales and Services $14,700,000 $14,700,000 $14,700,000 $14,700,000 Page 248 of 330 Drafted by Senate Budget and Evaluation Office HB 119 Sales and Services Not Itemized TOTAL PUBLIC FUNDS $14,700,000 $14,700,000 $14,700,000 $14,700,000 $155,895,062 $155,895,062 $155,895,062 $155,895,062 Marine Institute Budget The purpose ofthis appropriation is to understand the processes that affect the condition ofthe salt marsh and coastline. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Intergovernmental Transfers Intergovernmental Transfers Not Itemized Rebates, Refunds, and Reimbursements Rebates, Refunds, and Reimbursements Not Itemized TOTAL PUBLIC FUNDS $994,601 $994,601 $435,281 $367,648 $367,648 $67,633 $67,633 $1,429,882 $994,601 $994,601 $435,281 $367,648 $367,648 $67,633 $67,633 $1,429,882 $994,601 $994,601 $435,281 $367,648 $367,648 $67,633 $67,633 $1,429,882 $994,601 $994,601 $435,281 $367,648 $367,648 $67,633 $67,633 $1,429,882 300.1 Annualize the cost ofthe FY09 salary adjustment. State General Funds $8,708 $8,708 $8,708 $8,708 300.2 Reduce funds to reflect an adjustment in the employer share of University System ofGeorgia Health Plan premiums from 75% to 70%. State General Funds ($6,608) ($6,608) ($6,608) ($6,608) 300.3 Reduce funds by eliminating five vacant positions. State General Funds ($43,831) ($43,831) ($43,831) ($43,831) 300.4 Reduce funds from operations. State General Funds ($5,500) ($5,500) ($5,500) ($5,500) 300.5 Replace funds and increase the overnight visit fee by 60%, and the resident housing facility fee for utilities, charge additional fees for the use of vehicle and truck fuel usage reimbursement, and effective September 1, 2008 begin charging residents 100% of their power bill. State General Funds Rebates, Refunds, and Reimbursements Not Itemized TOTALPUBLICFUNDS ($51 ,000) $51,000 $0 ($51 ,000) $51,000 $0 ($51 ,000) $51,000 $0 ($51 ,000) $51,000 $0 300.6 Increase funds to reflect an adjustment in the employer share ofthe Teachers' Retirement System from 9.28% to 9.74%. State General Funds $4,27! $4,271 $4,271 $4,271 300.7 Reduce funds to reflect the revised revenue estimate. State General Funds ($9,006) ($9,006) ($9,006) ($9,006) 300.99 CC: The purpose ofthis appropriation is to support research on coastal processes involving the unique ecosystems ofthe Georgia coastline and to provide access and facilities for graduate and undergraduate classes to conduct field research on the Georgia coast. Senate: The purpose ofthis appropriation is to support research on coastal processes involving the unique ecosystems of the Georgia coastline and to provide access andfacilities for graduate and undergraduate . . classes to conductfield research on the Georgia coast. State General Funds $0 ~~ ?ftf.i..-.. .U I... I~E-!~r~!~'~t~rA~%~'~.~1~ "'~ t- "~? '", ~~~ ~~~ ~-~~:~~-?.-?'.-~:ifo.~ The purpose of this appropriation is to support research on coastal processes involving the unique ecosystems ofthe Georgia coastline and to provide access and facilities for graduate and undergraduate classes to conduct field research on the Georgia coast. TOTAL STATE FUNDS $891,635 $891,635 $891,635 $891,635 State General Funds $891 ,635 $891 ,635 $891,635 $891,635 TOTAL AGENCY FUNDS $486,281 $486,281 $486,281 $486,281 Intergovernmental Transfers $367,648 $367,648 $367,648 $367,648 Intergovernmental Transfers Not Itemized $367,648 $367,648 $367,648 $367,648 Rebates, Refunds, and Reimbursements $118,633 $118,633 $118,633 $118,633 Rebates, Refunds, and Reimbursements Not Itemized $118,633 $118,633 $118,633 $118,633 TOTAL PUBLIC FUNDS $1,377,916 $1,377,916 $1,377,916 $1,377,916 Marine Resources Extension Center Continuation Budget The purpose ofthis appropriation i.~ to transfer technology, provide training, and conduct applied research. TOTALSTATEFUNDS State General Funds TOTAL AGENCY FUNDS Intergovernmental Transfers Intergovernmental Transfers Not Itemized Rebates, Refunds, and Reimbursements Rebates, Refunds, and Reimbursement' Not Itemized $1,628,349 $1,628,349 $1,345,529 $760,729 $760,729 $90,000 $90,000 $1,628,349 $1,628,349 $1,345,529 $760,729 $760,729 $90,000 $90,000 $1,628,349 $1,628,349 $1,345,529 $760,729 $760,729 $90,000 $90,000 $1,628,349 $1,628,349 $1,345,529 $760,729 $760,729 $90,000 $90,000 5/28/2009 Page 249 of 330 Drafted by Senate Budget and Evaluation Office HB119 Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $494,800 $494,800 $2,973,878 $494,800 $494,800 $2,973,878 $494,800 $494,800 $2,973,878 $494,800 $494,800 $2,973,878 301.1 Annualize the cost ofthe FY09 salary adjustment. State General Funds $16,316 $16,316 $16,316 $16,316 301.2 Reduce funds to reflect an adjustment in the employer share of University System ofGeorgia Health Plan premiums from 75% to 70%. State General Funds ($9,496) ($9,496) ($9,496) ($9,496) 301.3 Reduce funds by eliminating two positions. State General Funds 301.4 Reduce funds from operations. ($98,680) ($98,680) ($98,680) ($98,680) State General Funds ($65,555) ($65,555) ($65,555) ($65,555) 301.5 Increase funds to reflect an adjustment in the employer share ofthe Teachers' Retirement System from 9.28% to 9.74%. State General Funds $9,110 $9,110 $9,110 $9,110 301.6 Reduce funds to reflect the revised revenue estimate. State General Funds ($14,800) ($14,800) ($14,800) ($14,800) 301.99 CC: The purpose of this appropriation is to fund outreach, education, and research to enhance coastal environmental and economic sustainability. Senate: The purpose ofthis appropriation is to fund outreach, education, and research to enhance coastal environmental and economic sustainability. State General Funds $!!' $0 ,,_,,cwc=""""''"~""'~"''r>7~~~,~~m'~Jm!'NWP1~1Af1fil~~~\:;liiE\10ilk\i2Wi4MllUW!!l!l!lm ll!!!!!!!~i1WiYlfNc The purpose of this appropriation is to fund outreach, education, and research to enhance coastal environmental and economic sustainability. TOTAL STATE FUNDS $1,465,244 $1,465,244 $1,465,244 $1,465,244 State General Funds $1,465,244 $1,465,244 $1,465,244 $1,465,244 TOTAL AGENCY FUNDS $1,345,529 $1,345,529 $1,345,529 $1,345,529 Intergovernmental Transfers $760,729 $760,729 $760,729 $760,729 Intergovernmental Transfers Not Itemized $760,729 $760,729 $760,729 $760,729 Rebates, Refunds, and Reimbursements $90,000 $90,000 $90,000 $90,000 Rebates, Refunds, and Reimbursements Not Itemized $90,000 $90,000 $90,000 $90,000 Sales and Services $494,800 $494,800 $494,800 $494,800 Sales and Services Not Itemized $494,800 $494,800 $494,800 $494,800 TOTAL PUBLIC FUNDS $2,810,773 $2,810,773 $2,810,773 $2,810,773 Medical College of Georgia Hospital and Clinics The purpose of this appropriation is to care, teach, and refer clients. TOTAL STATE FUNDS State General Funds TOTAL PUBUC FUNDS Continuation Budget $33,921,721 $33,921,721 $33,921,721 $33,921,721 $33,921,721 $33,921,721 $33,921,721 $33,921,721 $33,921,721 $33,921,721 $33,921,721 $33,921,721 302.1 Annualize the cost of the FY09 salary adjustment. State General Funds $343,591 $343,591 $343,591 $343,591 302.99 CC: The purpose of this appropriation is to provide medical education and patient care, including ambulatory, trauma, cancer, neonatal intensive, and emergency and express care. Senate: The purpose ofthis appropriation is to provide medical education and patient care, including ambulatory, trauma, cancer, neonatal intensive, and emergency and express care. State General Funds $0 $0 ---~--ftt~~ The purpose ofthis appropriation is to provide medical education and patient care, including ambulatory, trauma, cancer, neonatal intensive, and emergency and express care. TOTAL STATE FUNDS $34,265,312 $34,265,312 $34,265,312 $34,265,312 State General Funds $34,265,312 $34,265,312 $34,265,312 $34,265,312 TOTAL PUBLIC FUNDS $34,265,312 $34,265,312 $34,265,312 $34,265,312 Office of Minority Business Enterprise Continuation Budget The purpose ofthis appropriation is to provide assistance in the mitigation offactors that place minority businesses in a disadvantaged position. Page 250 of 330 Drafted by Senate Budget and HB 119 ; TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $906,390 $906,390 $906,390 $906,390 $906,390 $906,390 $906,390 $906,390 $906,390 $906,390 $906,390 $906,390 303.98 Transfer all funds and activities to the Small Business Development Center Public Service Institute in the Teaching program. State General Funds ($906,390) ($906,390) ($906,390) ($906,390) Payments to the Georgia Cancer Coalition Continuation Budget The purpose ofthis appropriation is to provide funds to the Cancer Coalition for ongoing research and preventative measures. TOTAL STATE FUNDS State General Funds Tobacco Settlement Funds TOTAL PUBLIC FUNDS $16,087,799 $0 $16,087,799 $16,087,799 $16,087,799 $0 $16,087,799 $16,087,799 $16,087,799 $0 $16,087,799 $16,087,799 $16,087,799 $0 $16,087,799 $16,087,799 304.1 Reduce funds from coalition operations. Tobacco Settlement Funds ($145,000) ($145,000) ($145,000) ($145,000) 304.2 Reduce funds from the Regional Cancer Coalition. State General Funds Tobacco Settlement Funds TOTAL PUBLIC FUNDS $1~oJlii!L. :'~,;,,;,,;,;$1)l' ($150,000) ($150,000) ,j;''';f$1'1' ($150,000) (~ $0 ($150,000) ($150,000) 304.3 Eliminate funds for the Quality Information Exchange. Tobacco Settlement Funds ($4,283,333) ($4,283,333) ($4,283,333) ($4,283,333) 304.99 CC: The purpose of this appropriation is to provide funds to the Cancer Coalition for ongoing research and prevention. ... ___ Senate: The purpose ofthis appropriation is to providefunds to the Cancer Coalition for ongoing research and prevention. State General Funds $1'1 $0 -~1t.._... The purpose ofthis appropriation is to provide funds to the Cancer Coalition for ongoing research and prevention. TOTAL STATE FUNDS $11,509,466 $11,659,466 $11,509,466 $11,509,466 State General Funds $150,000 Tobacco Settlement Funds $11,509,466 $11,509,466 $11 ,509,466 $11,509,466 TOTAL PUBLIC FUNDS $11,509,466 $11,659,466 $11,509,466 $11,509,466 Public Libraries Continuation Budget The purpose ofthis appropriation is to provide library services for Georgians and to award grants from the Public Library Fund. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Intergovernmental Transfers Intergovernmental Transfers Not Itemized TOTAL PUBLIC FUNDS $41,748,655 $41,748,655 $4,522,400 $4,522,400 $4,522,400 $46,271,055 $41,748,655 $41,748,655 $4,522,400 $4,522,400 $4,522,400 $46,271,055 $41,748,655 $41,748,655 $4,522,400 $4,522,400 $4,522,400 $46,271,055 $41,748,655 $41,748,655 $4,522,400 $4,522,400 $4,522,400 $46,271,055 305.1 Annualize the cost ofthe FY09 salary adjustment. State General Funds $259,116 $259,116 $259,116 $259,116 305.2 Reduce funds to reflect an adjustment in the employer share of University System ofGeorgia Health Plan premiums from 75% to 70%. State General Funds ($7,291) ($7,291) ($7,291) ($7,291) 305.3 Reduce funds by eliminating one staffposition. State General Funds ($106,400) ($106,400) ($106,400) ($106,400) 305.4 Reduce funds from operations. State General Funds ($560,842) ($560,842) ($560,842) ($560,842) 305.5 Reduce funds from public library state grants. State General Funds ($1,793,380) ($1,793,380) ($1,793,380) ($1,793,380) 305.6 Reduce funds from the public library state grants by eliminating major repair and rehabilitation (MRR) funds. State General Funds ($900,000) ($900,000) ($900,000) ($900,000) 305.7 Increase funds to reflect an adjustment in the employer share ofthe Teachers' Retirement System from 9.28% to 9.74%. State General Funds $21,683 $21,683 $21,683 $21,683 5/28/2009 Page 251 of330 Drafted by Senate Budget and Evaluation Office HB119 ! 305.8 Increase funds for the New Directions formula based on an increase in state population. State General Funds $245,573 $245,573 $245,573 $245,573 305.9 Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan contributions from I8.534% to 17.245%. (H:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan contributions from I8.534% to 18.046% in order to restore the expected teacher contribution to 25% of the cost ofthe plan) State General Funds ($18,409) '($7,548) $0' $0 305.10 Reduce funds to reflect the revised revenue estimate. State General Funds ($389,071) ($389,071) ($389,071) ($389,071) 305.99 CC: The purpose ofthis appropriation is to award grants from the Public Library Fund, promote literacy, and provide library services that facilitate access to information for all Georgians regardless ofgeographic location or special needs. Senate: The purpose ofthis appropriation is to award grants from the Public Library Fund, promote literacy, and provide library services that facilitate access to information for all Georgians regardless ofgeographic location or special needs. State General Funds ;{$ $0 1 &1............_.1......_ The purpose ofthis appropriation is to award grants from the Public Library Fund, promote literacy, and provide library services that facilitate access to information for all Georgians regardless of geographic location or special needs. TOTAL STATE FUNDS $38,499,634 $38,510,495 $38,518,043 $38,518,043 State General Funds $38,499,634 $38,510,495 $38,518,043 $38,518,043 TOTAL AGENCY FUNDS $4,522,400 $4,522,400 $4,522,400 $4,522,400 Intergovernmental Transfers $4,522,400 $4,522,400 $4,522,400 $4,522,400 Intergovernmental Transfers Not Itemized $4,522,400 $4,522,400 $4,522,400 $4,522,400 TOTAL PUBLIC FUNDS $43,022,034 $43,032,895 $43,040,443 $43,040,443 Public Service I Special Funding Initiatives Continuation Budget The purpose ofthis appropriation is to provide leadership. service, and education. TOTAL STATE FUNDS State General Funds Tobacco Settlement Funds TOTAL PUBLIC FUNDS $52,665,927 $47,665,927 $5,000,000 $52,665,927 $52,665,927 $47,665,927 $5,000,000 $52,665,927 $52,665,927 $47,665,927 $5,000,000 $52,665,927 $52,665,927 $47,665,927 $5,000,000 $52,665,927 306.1 Annualize the cost ofthe FY09 salary adjustment. State General Funds $357,680 $357,680 $357,680 $357,680 306.2 Reduce funds from Salary Annualizer. State General Funds ($1,940,840) ($1,940,840) ($1,940,840) ($1,940,840) 306.3 Reducefunds from Accountability Plus operations. State General Funds ($64,008) ($64,008) 306.4 Reduce funds from the Fort Valley State University land grant match. ($64,008) ($64,008) State General Funds ($30,932) ($30,932) ($30,932) ($30,932) 306.5 Reduce funds from GALILEO. State General Funds ($339,500) 306.6 Reducefunds from GAMES. (S:Eliminate funds for GAMES) State General Funds 306.7 Reducefunds from Georgia Gwinnett College. ($37,500) ($339,500) ($37,500) ($339,500) (~$;0Qfl) ($339,500) 'Ill State General Funds 306.8 Reduce funds from Griffin Extension Teaching. ($2,000,000) ($2,000,000) ($2,000,000) ($2,000,000) State General Funds ($91,200) ($91,200) ($91,200) 306.9 Reducefunds from Historically Black Colleges and Universities (HBCU) operations. ($91,200) State General Funds ($208,227) ($208,227) ($208,227) ($208,227) 306.10 Reducefunds from the Intellectual Capital Partnership Program (ICAPP). (S:Eliminatefundsfor JCAPP) State General Funds ($448,139) ($448,139) ~. .{~ 306.11 Reduce funds from ICAPP Health. (S:Eliminate funds for ICAPP Health) State General Funds ($82,006) ($82,006) ($820,05$) .. ;(~ 306.12 Reducefunds from the Leadership Institute. (S:Restore funds for Georgia's Leadership Institute for School Improvement (GUS!) and transition to self-sufficiency)(CC:Restore $700,000 to GUS/ and take remaining reduction to the Leadership Institute in line 306.24) State General Funds ($1,384,561) ($1,384,561) ($684,slll!lf~'!lJfu8ii( , - '" _ 'Bm:;tw"" The purpose ofthis appropriation is to provide Georgia residents with non-repayable financial assistance to attend North Georgia College and State University and to participate in the Reserve Officers Training Corps program. TOTALSTATEFUNDS $507,479 $652,479 $652,479 $652,479 State General Funds $507,479 $652,479 $652,479 $652,479 TOTAL PUBLIC FUNDS $507,479 $652,479 $652,479 $652,479 Page 288 of 330 Drafted by Senate Budget and Evaluation Office ... HB119 Promise Scholarship Continuation Budget The purpose ofthis appropriation is to provide forgivable loans to students in their junior and senior year who aspire to be teachers in Georgia pubLic schools. TOTAL STATE FUNDS Lottery Proceeds TOTAL PUBUC FUNDS $5,855,278 $5,855,278 $5,855,278 $5,855,278 $5,855,278 $5,855,278 $5,855,278 $5,855,278 $5,855,278 $5,855,278 $5,855,278 $5,855,278 Lottery Proceeds TOTAL PUBLIC FUNDS $5,855,278 $5,855,278 $5,855,278 $5,855,278 $5,855,278 $5,855,278 $5,855,278 $5,855,278 $5,855,278 $5,855,278 $5,855,278 $5,855,278 Public Memorial Safety Grant Continuation Budget The purpose ofthis appropriation is to provide educational grant assistance to the children of Georgia law enforcement officers, fire fighters, EMTs, correctional officers, and prison guards who were permanently disabled or killed in the line ofduty, to attend a public post-secondary institution in the State ofGeorgia. TOTAL STATE FUNDS Lottery Proceeds TOTAL PUBUC FUNDS $255,850 $255,850 $255,850 $255,850 $255,850 $255,850 $255,850 $255,850 $255,850 $255,850 $255,850 $255,850 ~filll:ft~~-~~~WBIIIJ:~Bt',:~~~:.~ The purpose ofthis appropriation is to provide educational grant assistance to the children ofGeorgia law enforcement officers, fire fighters, EMTs, correctional officers, and prison guards who were permanently disabled or killed in the line ofduty, to attend a public post-secondary institution in the State of Georgia. TOTAL STATE FUNDS $255,850 $255,850 $255,850 $255,850 Lottery Proceeds $255,850 $255,850 $255,850 $255,850 TOTAL PUBLIC FUNDS $255,850 $255,850 $255,850 $255,850 Teacher Scholarship Continuation Budget The purpose of this appropriation is to provide forgivable loans to teachers seeking advanced education degrees in critical shortage fields of study. TOTAL STATE FUNDS State General Funds Lottery Proceeds TOTAL PUBLIC FUNDS $5,332,698 $5,332,698 $5,332,698 $5,332,698 $5,332,698 $5,332,698 $5,332,698 $0 $5,332,698 $5,332,698 $5,332,698 $0 $5,332,698 $5,332,698 368.99 CC: The purpose of this appropriation is to provide forgivable loans to teachers seeking advanced education degrees infields ofstudy with critical shortages. Senate: The purpose of this appropriation is to provide forgivable loans to teachers seeking advanced education degrees in fields ofstudy with critical shortages. State General Funds $0 shortages. TOTAL STATE FUNDS Lottery Proceeds TOTAL PUBLIC FUNDS $5,332,698 $5,332,698 $5,332,698 $5,332,698 $5,332,698 $5,332,698 $5,332,698 $5,332,698 $5,332,698 $5,332,698 $5,332,698 $5,332,698 Tuition Equalization Grants Continuation Budget The purpose of this appropriation is to promote the private segment ofhigher education in Georgia by providing non-repayable grant aid to Georgia residents who attend eligible private post-secondary institutions. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Intergovernmental Transfers Intergovernmental Transfers Not Itemized TOTAL PUBLIC FUNDS $23,311,802 $23,311,802 $10,654,493 $10,654,493 $10,654,493 $33,966,295 $23,311 ,802 $23,311,802 $10,654,493 $10,654,493 $10,654,493 $33,966,295 $23,311,802 $23,311,802 $10,654,493 $10,654,493 $10,654,493 $33,966,295 $23,311,802 $23,311,802 $10,654,493 $10,654,493 $10,654,493 $33,966,295 5/28/2009 Page 289 of 330 Drafted by Senate HB 119 ! 369.1 Increase funds and the award amount from $850 to State General Funds $6,500,000 $6,500,000 $6,500,000 $6,500,000 369.2 Reduce funds reflect the loss ofprior-year reserves. ..........-~~~il~#ri~~~--"...... Intergovernmental Transfers Not Itemized 369.3 Reduce funds to reflect the revised revenue estimate. State General Funds ($10,654,493) ($46,608) ($10,654,493) ($46,608) ($10,654,493) ($46,608) ($10,654,493) ($46,608) The purpose ofthis appropriation is to promote the private segment ofhigher education in Georgia by providing non~repayable grant aid to Georgia residents who attend eligible private post-secondary institutions. TOTALSTATEFUNDS $29,765,194 $29,765,194 $29,765,194 $29,765,194 State General Funds $29,765,194 $29,765,194 $29,765,194 $29,765,194 TOTAL PUBLIC FUNDS $29,765,194 $29,765,194 $29,765,194 $29,765,194 Nonpublic Postsecondary Education Commission Continuation Budget The purpose ofthis appropriation is to authorize private post-secondary schools in Georgia; provide transcripts for students who attended schools that closed; and resolve complaints. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $803,910 $803,910 $803,910 $803,910 $803,910 $803,910 $803,910 $803,910 $803,910 $803,910 $803,910 $803,910 370.1 Defer the FY09 cost ofliving adjustment. State General Funds ($8,538) ($8,538) ($8,538) ($8,538) 370.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost ofthe plan) State General Funds ($26,819) ($23,f'ro} SO $0 370.3 Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia rr (GAff) outsourcing project. State General Funds ($3,419) ($3,419) ($3,419) ($3,419) 370.4 Reduce funds from operations. State General Funds ($20,000) ($20,000) ($20,000) ($20,000) IJJ ~ _, I.fE.Y.d.h.\. . WJII( ?I :SI :c%~ 4ZI W,J, B .. ~ ' ~~ ~'~ P!R~ llix -l'~ - The purpose ofthis appropriation is to authorize private post-secondary schools in Georgia; provide transcripts for students who attended schools that closed; and resolve complaints. TOTAL STATE FUNDS $745,134 $748,777 $771,953 $771,953 State General Funds $745,134 $748,777 $771,953 $771,953 TOTAL PUBLIC FUNDS $745,134 $748,777 $771,953 $771,953 "~---,----~~-------- Section 45: Teachers' Retirement System Section Total - Continuation TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers TOTAL PUBLIC FUNDS $1,523,000 $1,523,000 $448,481 $448,481 $26,236,796 $26,236,796 $28,208,277 $1,523,000 $1,523,000 $448,481 $448,481 $26,236,796 $26,236,796 $28,208,277 $1,523,000 $1,523,000 $448,481 $448,481 $26,236,796 $26,236,796 $28,208,277 $1,523,000 $1,523,000 $448,481 $448,481 $26,236,796 $26,236,796 $28,208,277 TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers TOTAL PUBLIC FUNDS Section Total - Final $1,129,000 $1,129,000 $1,129,000 $1,129,000 $1,129,000 $1,129,000 $448,481 $448,481 $448,481 $448,481 $448,481 $448,481 $25,903,706 $25,903,706 $25,903,706 $25,903,706 $25,903,706 $25,903,706 $27,481,187 $27,481,187 $27,481,187 $1,129,000 $1,129,000 $448,481 $448,481 $25,903,706 $25,903,706 $27,481,187 5/28/2009 Page 290 of 330 Drafted by Senate Budget and Evaluation Office ... HB 119 Floor/COLA, Local System Fund Continuation Budget The purpose ofthis appropriation is to provide retirees from local retirement systems a minimum allowance upon retirement and a postretirement benefit adjustment (COlA) whenever such adjustment is granted to teachers who retired under TRS. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $1,523,000 $1,523,000 $1,523,000 $1,523,000 $1,523,000 $1,523,000 $1,523,000 $1,523,000 $1,523,000 $1,523,000 $1,523,000 $1,523,000 37Ll Reduce funds per HB815 (2008 Session). State General Funds ($121,000) ($121,000) ($121,000) ($121,000) 371.2 Reduce funds due to the declining population of retired teachers who qualify for this benefit. State General Funds ($273,000) ($273,000) ($273,000) ($273,000) 371.99 CC: The purpose of this appropriation is to provide retirees from local retirement systems a minimum allowance upon retirement (Floor) and a post-retirement benefit adjustment (COLA) whenever such adjustment is granted to teachers who retired under TRS. Senate: The purpose ofthis appropriation is to provide retirees from local retirement systems a minimum allowance upon retirement (Floor) and a post-retirement benefit adjustment (COLA) whenever such adjustment is granted to teachers who retired under TRS. State General Funds $0 ~~ "~~""~,,,, ~~"''' fl'~J>'i~')\"' '""'~~ C' ""''" , ' ~ "' ~" '" ~ The purpose of this appropriation is to provide retirees from local retirement systems a minimum allowance upon retirement (Floor) and a post-retirement benefit adjustment (COLA) whenever such adjustment is granted to teachers who retired under TRS. TOTAL STATE FUNDS $1,129,000 $1,129,000 $1,129,000 $1,129,000 State General Funds $1,129,000 $1,129,000 $1,129,000 $1,129,000 TOTAL PUBLIC FUNDS $1,129,000 $1,129,000 $1,129,000 $1,129,000 System Administration Continuation Budget The purpose ofthis appropriation is to provide all sen>ices to active members, including: sen>ice purchases, refunds, retirement counseling, and new retirement processing. TOTAL STATE FUNDS TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers Retirement Payments TOTAL PUBLIC FUNDS $0 $448,481 $448,481 $448,481 $26,236,796 $26,236,796 $26,236,796 $26,685,277 $0 $448,481 $448,481 $448,481 $26,236,796 $26,236,796 $26,236,796 $26,685,277 $0 $448,481 $448,481 $448,481 $26,236,796 $26,236,796 $26,236,796 $26,685,277 $0 $448,481 $448,481 $448,481 $26,236,796 $26,236,796 $26,236,7% $26,685,277 372.1 Defer the FY09 cost ofliving adjustment. Retirement Payments 372.2 Reduce funds to reflect actual expenditures. Retirement Payments 372.3 Increase funds as required by HB815 (2008 Session). Retirement Payments ($273,950) ($180,140) $121,000 ($273,950) ($180,140) $121,000 ($273,950) ($180,140) $121,000 ($273,950) ($180,140) $121,000 Sales and Services Sales and Services Not Itemized TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers Retirement Payments TOTAL PUBLIC FUNDS $448,481 $448,481 $448,481 $25,903,706 $25,903,706 $25,903,706 $26,352,187 $448,481 $448,481 $448,481 $25,903,706 $25,903,706 $25,903,706 $26,352,187 $448,481 $448,481 $448,481 $25,903,706 $25,903,706 $25,903,706 $26,352,187 $448,481 $448,481 $448,481 $25,903,706 $25,903,706 $25,903,706 $26,352,187 It is the intent of the General Assembly that the employer contribution rate for the Teachers' Retirement System shall not exceed 9.74% for State Fiscal Year 2010. Section 46: Technical College System ofGeorgia Section Total - Continuation 5/28/2009 Page 291 of 330 Drafted by Senate Budget and Evaluation Office HB119 TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized Temporary Assistance for Needy Families TOTAL AGENCY FUNDS Rebates, Refunds, and Reimbursements Sales and Services TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers TOTAL PUBUC FUNDS TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS American Recovery and Reinvestment Act of 2009 ChHd Care & Development Block Grant CFDA93.575 Federal Funds Not Itemized Temporary Assistance for Needy Families TOTAL AGENCY FUNDS Rebates, Refunds, and Reimbursements Sales and Services TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers TOTAL PUBLIC FUNDS ~w.!!. . . $370,975,007 $370,975,007 $60,500,000 $56,750,758 $3,749,242 $191,575,000 $100,000 $191,475,000 $40,000 $40,000 $623,090,007 $370,975,007 $370,975,007 $60,500,000 $56,750,758 $3,749,242 $191,575,000 $100,000 $191,475.000 $40,000 $40,000 $623,090,007 $370,975,007 $370,975,007 $60,500,000 $56,750,758 $3,749,242 $191,575,000 $100,000 $191,475,000 $40,000 $40,000 $623,090.007 $370,975,007 $370,975,007 $60,500,000 $56,750,758 $3,749,242 $191,575,000 $100,000 $191,475,000 $40,000 $40,000 $623,090,007 Section Total - Final $322,639,728 $321,662,636 $347,482,215 $322,639,728 $321,662,636 $347,482,215 $75,906,239 $75,906,239 $60,226,838 $15,406,239 $15,406,239 $1,662,111 $56,750,758 $56,750,758 $58,564,727 $3,749,242 $3,749,242 $191,575,000 $191,575,000 $191,575,000 $100,000 $100,000 $100,000 $191,475,000 $191,475,000 $191,475,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $590,160,967 $589,183,875 $599,324,053 $331,829,976 $331,829,976 $75,633,077 $15,406,239 $1,662,111 $58,564,727 $191,575,000 $100,000 $191,475,000 $40,000 $40,000 $599,078,053 Adult Literacy Continuation Budget The purpose ofthis appropriation is to enable every adult Ieamer in Georgia to acquire the necessary basic skills- reading, writing, computation, speaking, and listening- to compete successfully in today's workplace, strengthen family foundations, and exercise full citizenship. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTALPUBUC FUNDS $16,297,100 $16,297,100 $15,400,000 $15,400,000 $3,200,000 $3,200,000 $3,200,000 $34,897,100 $16,297,100 $16,297,100 $15,400,000 $15,400,000 $3,200,000 $3,200,000 $3,200,000 $34,897, I 00 $16,297,100 $16,297,100 $15,400,000 $15,400,000 $3,200,000 $3,200,000 $3,200,000 $34,897,100 $16,297,100 $16,297,100 $15,400,000 $15,400,000 $3,200,000 $3,200,000 $3,200,000 $34,897,100 373.1 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost of the plan) State General Funds ($367,420) ~7,D) $0 $0 373.2 Reduce funds from Adult Literacy grants. State General Funds ($1 ,479,888) ($1,479,888) ($1,479,888) ($1,479,888) 373.3 Reduce funds to reflect the revised revenue estimate. State General Funds ($145,008) ($145,008) ($145,008) ($145,008) 373.4 Increase funds to reflect an adjustment in the employer share ofthe Teachers' Retirement System from 9.28% to 9.74%. State General Funds ~r,<>32 $31,632 373.99 CC: The purpose of this appropriation is to develop Georgia's workforce by providing adult learners in Georgia with basic reading, writing, computation, speaking, and listening skills. Senate: The purpose ofthis appropriation is to develop Georgia's workforce by providing adult learners in Georgia with basic reading, writing, computation, speaking, and listening skills. State General Funds $0 $0 State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized 5/2812009 $14,304,784 $14,304,784 $15,400,000 $15,400,000 $14,354,700 $14,354,700 $15,400,000 $15,400,000 $14,703,836 $14,703,836 $15,400,000 $15,400,000 $14,703,836 $14,703,836 $15,400,000 $15,400,000 Page 292 of 330 Drafted by Senate Budget and Evaluation Office ....... HB 119 TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $3,200,000 $3,200,000 $3,200,000 $32,904,784 $3,200,000 $3,200,000 $3,200,000 $32,954,700 $3,200,000 $3,200,000 $3,200,000 $33,303,836 $3,200,000 $3,200,000 $3,200,000 $33,303,836 Departmental Administration Continuation Budget The purpose of this appropriation is to contribute to the economic, educational, and community development ofGeorgia by providing quality technical education, adult literacy education, continuing education, and customized business and industry workforce training to the citizens of Georgia. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized Temporary Assistance for Needy Families Temporary Assistance for Needy Families Grant CFDA93.558 TOTAL AGENCY FUNDS Rebates, Refunds, and Reimbursements Rebates, Refunds, and Reimbursement<; Not Itemized Sales and Services Sales and Services Not Itemized TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers Agency to Agency Contracts TOTAL PUBLIC FUNDS $10,213,558 $10,213,558 $3,800,000 $3,750,000 $50,000 $50,000 $1,400,000 $100,000 $100,000 $1,300,000 $1,300,000 $40,000 $40,000 $40,000 $15,453,558 $10,213,558 $10,213,558 $3,800,000 $3,750,000 $50,000 $50,000 $1,400,000 $100,000 $100,000 $1,300,000 $1,300,000 $40,000 $40,000 $40,000 $15,453,558 $10,213,558 $10,213,558 $3,800,000 $3,750,000 $50,000 $50,000 $1,400,000 $100,000 $100,000 $1,300,000 $1,300,000 $40,000 $40,000 $40,000 $15,453,558 $10,213,558 $10,213,558 $3,800,()()() $3,750,000 $50,()()() $50,()()() $1,400,000 $100,()()() $100,000 $1,300,000 $1,300,000 $40,000 $40,()()() $40,000 $15,453,558 374.1 Reduce funds to reflect the adjustment in the employer shore ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev: Reduce funds to reflect an adjustment in the employer shore ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer shore of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($280,235} ($242.~ -so. $0 374.2 Reduce funds from operations. State General Funds ($220,976) ($220,976) ($220,976) ($220,976) 374.3 Reduce funds from personnel. State General Funds ($1,027,435) ($1,027,435) ($1 ,027 ,435) ($1,027.435) 374.4 Reduce funds to reflect the revised revenue estimate. State General Funds ($87,238) ($87,238) ($87,238) ($87,238) 374.5 Reduce merit system assessments from $147 to $137 per position. State General Funds ($3~ ($32,390) ($32,390) 374.6 Increase funds to reflect an adjustment in the employer shore ofthe Teachers' Retirement System from 9.28% to 9.74%. State General Fonds $8,848 374.7 Reduce funds. Temporary Assistance for Needy Families Grant CFDA93.558 ($5Q,ojlo) ($50,000) 374.99 CC: The purpose of this appropriation is to provide statewide administrative services to support the state worliforce development efforts undertaken by the department through its associated programs and institutions. Senate: The purpose ofthis appropriation is to provide statewide administrative services to support the state worliforce development efforts undertaken by the department through its associated programs and institutions. State General Funds ~ $0 ~ .. ~--- T..he purpose ofthi.s app' ropria.tion .is to provide statewide administrative s.ervic.e.s.to support the state workforce development efforts undertaken by the department through its associated programs and institutions. TOTAL STATE FUNDS $8,597,674 $8,603,356 $8,854,367 $8,854,367 State General Funds $8,597,674 $8,603,356 $8,854,367 $8,854,367 TOTAL FEDERAL FUNDS $3,800,000 $3,800,000 $3,750,000 $3,750,000 Federal Funds Not Itemized $3,750,000 $3,750,000 $3,750,000 $3,750,000 Temporary Assistance for Needy Families $50,000 $50,000 Temporary Assistance for Needy Families Grant CFDA93.558 $50,000 $50,000 TOTAL AGENCY FUNDS $1,400,000 $1,400,000 $1,400,000 $1,400,000 Rebates, Refunds, and Reimbursements $100,000 $100,000 $100,000 $100,000 Rebates, Refunds, and Reimbursements Not Itemized $100,000 $100,000 $100,000 $100,000 Sales and Services $1,300,000 $1,300,000 $1,300,000 $1,300,000 Sales and Services Not Itemized $1,300,000 $1,300,000 $1,300,000 $1,300,000 5/28/2009 Page 293 of 330 Drafted by Senate Budget and Evaluation Office HB119 TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers Agency to Agency Contracts TOTAL PUBLIC FUNDS $40,000 $40,000 $40,000 $13,837,674 $40,000 $40,000 $40,000 $13,843,356 $40,000 $40,000 $40,000 $14,044,367 ! $40,000 $40,000 $40,000 $14,044,367 Quick Start and Customized Services Continuation Budget The purpose ofthis appropriation is to provide a number ofprof(rams and services designed to assist businesses and industries with their training needs. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $16,719,604 $16,719,604 $300,000 $300,000 $8,975,000 $8,975,000 $8,975,000 $25,994,604 $16,719,604 $16,719,604 $300,000 $300,000 $8,975,000 $8,975,000 $8,975,000 $25,994,604 $16,719,604 $16,719,604 $300,000 $300,000 $8,975,000 $8,975,000 $8,975,000 $25,994,604 $16,719,604 $16,719,604 $300,000 $300,000 $8,975,000 $8,975,000 $8,975,000 $25,994,604 375.1 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($207 ,582) {$179,381) $ll: $0 375.2 Reduce funds. State General Funds ($1,756,577) ($1,756,577) ($1,756,577) ($1,756,577) 375.3 Eliminate funds for a post-graduate engineering program at Chattahoochee Technical College. State General Funds ($200,000) ($200,000) ($200,000) ($200,000) 375.4 Reduce funds to reflect the revised revenue estimate. State Genernl Funds ($145,842) ($145,842) ($145,842) ($145,842) 375.5 Increase funds to reflect an adjustment in the employer share of the Teachers' Retirement System from 9.28% to 9.74%. State General Funds $!6,251! $16,253 375.99 CC: The purpose ofthis appropriation is to promote job creation and retention by developing and delivering customized workforce training for Georgia businesses during start-up, expansion, or when they make capital investments in new technology, processes, or product lines in order to remain competitive in the global marketplace. Senate: The purpose ofthis appropriation is to promote job creation and retention by developing and delivering customized workforce training for Georgia businesses during start-up, expansion, or when they make capital investments in new technology. processes, or product lines in order to remain competitive in the global marketplace. State General Funds $0 $0 J : ? : : i f-----~:rrA&M!~&~;";~o~~~:~li&;lB~:n:f;~i;1>u~i, "~,_ i~ i, "i' ~,.~~~r',:,~1~'~]~;,1;/.}[)~R~ The purpose ofthis appropriation is to promote job creation and retention by developing and delivering customized vmrkforce training for Georgia businesses during stan-up, expansion, or when they make capital investments in new technology, processes, or product lines in order to remain competitive in the global marketplace. TOTALSTATEFUNDS $14,409,603 $14,437,804 $14,633,438 $14,633,438 State General Funds $14,409,603 $14,437,804 $14,633,438 $14,633,438 TOTAL FEDERAL FUNDS $300,000 $300,000 $300,000 $300,000 Federal Funds Not Itemized $300,000 $300,000 $300,000 $300,000 TOTAL AGENCY FUNDS $8,975,000 $8,975,000 $8,975,000 $8,975,000 Sales and Services $8,975,000 $8,975,000 $8,975,000 $8,975,000 Sales and Services Not Itemized $8,975,000 $8,975,000 $8,975,000 $8,975,000 TOTAL PUBLIC FUNDS $23,684,603 $23,712,804 $23,908,438 $23,908,438 Technical Education Continuation Budget The purpose ofthis appropriation is to provide quality technical education and special workforce services. The primary role is to ensure that all programs and services excel in meeting the individual's need for career success and the community's needfor continued economic growth and development. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS $327,744,745 $327,744,745 $41,000,000 $327,744,745 $327,744,745 $41 ,000,000 $327,744,745 $327,744,745 $4!,000,000 $327,744,745 $327,744,745 $41,000,000 Page 294 of 330 Drafted by Senate Budget and Evaluation Office _..... HB 119 al$1MN ; Federal Funds Not Itemized Temporary Assistance for Needy Families Temporary Assistance for Needy Families Grant CFDA93.558 TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $37,300,758 $3,699,242 $3,699,242 $178,000.000 $178,000,000 $178,000,000 $546,744,745 $37,300,758 $3,699,242 $3,699,242 $178,000,000 $178,000,000 $178,000,000 $546,744,745 $37,300,758 $3,699,242 $3,699,242 $178,000,000 $178,000,000 $178,000,000 $546,744,745 $37,300,758 $3,699,242 $3,699,242 $178,000,000 $178,000,000 $178,000,000 $546,744,745 376.1 Annualize the cost of the FY09 salary adjustment. State General Funds $3,601,300 $3,601,300 $3,601,300 $3,601,300 376.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($10,563,401). ($';. .: :,:: ";:): ,11; $0 376.3 Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds ($952,305) ($952,305) ($952,305) ($952,305) 376.4 Reduce funds from formula funding for the technical colleges. (H:Provide for an additional reduction in personal services) State General Funds 376.5 Increase funds due to 5.2% increase in credit hours and a 15.8% increase in square footage. State General Funds $17,584,691 $17,584,691 $17,584,691 $17,584,691 376.6 Reduce funds from the Regents Program. State General Funds ($296,068) ($296,068) ($296,068) ($296,068) 376.7 Increase funds to reflect an adjustment in the employer share ofthe Teachers' Retirement System from 9.28% to 9.74%. State General Funds $722,030 $722,030 :.:-~' $665,297 376.8 Reduce funds and realize savings by merging administrative functions ofthirteen technical colleges. State General Funds ($3,500,000) ($3,500,000)' ,' '~ ($6,200,000) 376.9 Reduce funds from Career Academies. State General Funds ($2,000,000) ($2,000,000}~J':i~~ ($1,250,000) 376.10 Reduce funds to reflect the revised revenue estimate. State General Funds ($3,052,530) ($3,052,530) ($3,052,530) ($3,052,530) 376.11 Recognize funds from the American Recovery and Reinvestment Act of2009. (S:Transfer ARRAfunds to the Quality Basic Education program) State General Funds American Recovery and Reinvestment Act of 2009 TOTAL PUBLIC FUNDS ($15,406,239) $15,406,239 $0 ($15,406,239y' $15,406,239 $0 376.12 Reduce funds to reflect savings from HB700 (2009 Session). (CC:Reduce funds) State General Funds , 1$~-) :,Jit .:.~i:.:~'J~~~~ 376.97 Increase funds to reflect projected revenue receipts. Child Care & Development Block Grant CFDA93.575 Federal Funds Not Itemized Temporary Assistance for Needy Families Grant CFDA93.558 TOTAL PUBLIC FUNDS $1,662,111 $1,813,969 ($3,699,242) ($223,162) 376.99 CC: The purpose ofthis appropriation is to provide for workforce development through certificate, diploma, and degree programs in technical education and continuing education programs for adult learners, and to encourage both youth and adult learners to acquire post-secondary education or training to increase their competitiveness in the workplace. Senate: The purpose ofthis appropriation is to provide for workforce development through certificate, diploma, and degree programs in technical education and continuing education programs for adult learners, and to encourage both youth and adult learners to acquire post-secondary education or training to increase their competitiveness in the workplace. . . . .IF . , , . . . . . . _ I'' I I 22 I The purpose ofthis appropriation is to provide for workforce development through certificate, diploma, and degree programs in technical education and continuing education programs for adult learners, and to encourage both youth and adult learners to acquire post-secondary education or training to increase their competitiveness in the workplace. 5/28/2009 Page 295 of330 Drafted by Senate Budget and Evaluation Office HB119 TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS American Recovery and Reinvestment Act of 2009 Child Care & Development Block Grant CFDA93.575 Federal Funds Not Itemized Temporary Assistance for Needy Families Temporary Assistance for Needy Families Grant CFDA93.558 TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS a.~ $285,327,667 $285,327,667 $56,406,239 $15,406,239 $37,300,758 $3,699,242 $3,699,242 $178,000,000 $178,000,000 $178,000,000 $519,733,906 $284,266,776 $284,266,776 $56,406,239 $15,406,239 $37,300,758 $3,699,242 $3,699,242 $178,000,000 $178,000,000 $178,000,000 $518,673,015 $309,290,574 $309,290,574 $40,776,838 $1,662,111 $39,114,727 $178,000,000 $178,000,000 $178,000,000 $528,067,412 $293,638,335 $293,638,335 $56,183,077 $15,406,239 $1,662,111 $39,114,727 $178,000,000 $178,000,000 $178,000,000 $527,821,412 Section 47: Transportation, Department of Section Total - Continuation TOTAL STATE FUNDS State General Funds State Motor Fuel Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized Federal Highway Admin.-Planning & Construction CFDA20.205 TOTAL AGENCY FUNDS Intergovernmental Transfers Sales and Services TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers TOTAL PUBLIC FUNDS $856,216,563 $29,659,047 $826,557,516 $1,269,017,438 $26,500,000 $1,242,517,438 $6,759,541 $760,233 $5,999,308 $657,795 $657,795 $2,132,651,337 $856,216,563 $29,659,047 $826,557,516 $1,269,017,438 $26,500,000 $1,242,517,438 $6,759,541 $760,233 $5,999,308 $657,795 $657,795 $2,132,651,337 $856,2 J6,563 $29,659,047 $826,557,516 $1,269,017,438 $26,500,000 $1,242,517,438 $6,759,541 $760,233 $5,999,308 $657,795 $657,795 $2,132,651,337 $856,216,563 $29,659,047 $826,557,516 $1,269,017,438 $26,500,000 $1,242,517,438 $6,759,541 $760,233 $5,999,308 $657,795 $657,795 $2,132,651,337 TOTAL STATE FUNDS State General Funds State Motor Fuel Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized Federal Highway Admin,-Planning & Construction CFDA20.205 TOTAL AGENCY FUNDS Intergovernmental Transfers Sales and Services TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers TOTAL PUBLIC FUNDS Section Total - Final $707,325,871 $711,995,752 $699,288,598 $19,007,214 $23,677,095 $10,449,941 $688,318,657 $688,318,657 $688,838,657 $1,269,017,438 $1,269,017,438 $1,269,017,438 $26,500,000 $26,500,000 $26,500,000 $1,242,517,438 $1,242,517,438 $1,242,517,438 $6,759,541 $6,759,541 $8,237,762 $760,233 $760,233 $760,233 $5,999,308 $5,999,308 $7,477,529 $657,795 $657,795 $657,795 $657,795 $657,795 $657,795 $1,983,760,645 $1,988,430,526 $1,977,201,593 $703,739,441 $15,420,784 $688,318,657 $1,269,017,438 $26,500,000 $1,242,517,438 $8,237,762 $760,233 $7,477,529 $657,795 $657,795 $1,981,652,436 Air Transportation Continuation Budget The purpose of this appropriation is to provide transportation to state officials and companies considering a move to Georgia and conducting aerial photography flights. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL INTRA-STATE GOVERNMENT TRANSFERS State Funds Transfers Air Transportation Charges TOTAL PUBLIC FUNDS $2,310,310 $2,310,310 $275,000 $275,000 $275,000 $657,795 $657,795 $657,795 $3,243,105 $2,310,310 $2,310,310 $275,000 $275,000 $275,000 $657,795 $657,795 $657,795 $3,243,105 $2,310,310 $2,310,310 $275,000 $275,000 $275,000 $657,795 $657,795 $657,795 $3,243,105 $2,310,310 $2,310,310 $275,000 $275,000 $275,000 $657,795 $657,795 $657,795 $3,243,105 377.1 Defer the FY09 cost of living adjustment. State General Funds ($17 ,50 I) ($17,501) ($17,501) ($17,501) 377.2 Defer structure adjustments to the statewide salary plan. State General Funds ($34,545) ($34,545) ($34,545) ($34,545) 377.3 Reducefunds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($25,476)< ' ''{$22,l)J!iy $!} $0 512Bn009 Page 296 of 330 Drafted by Senate Budget and Evaluation Office HB 119 ' 377.4 Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds ($10,043) ($10,043) ($10,043) ($10,043) 377.5 Reduce one-time funds received in HB990 (FY09G) for federally required inspections of two aircraft. State General Funds ($730,000) ($730,000) ($730,000) ($730,000) 377.6 Reduce funds from personnel. State General Funds 377.7 Replace funds by selling state planes. ($40,000) ($40,000) ($40,000) ($40,000) State General Funds Sales and Services Not Itemized ($1,478.221) $1,478,221 TOTALPUBUCFUNDS $0 377.99 CC: The purpose ofthis appropriation is to provide air transportation to state officials and businesses considering relocating to or expanding in Georgia and to conduct aerial photography flights for transportation projects. Senate: The purpose ofthis appropriation is to provide air transportatian to state officials and businesses considering relocating to or expanding in Georgia and to conduct aerial photography flights for transportation projects. State General Funds $0 ~L , ~ ,,~ ~ . , "w~ The purpose of this appropriation is to provide air transportation to state officials and businesses considering relocating to or expanding in Georgia and to conduct aerial photography flights for tramportation projects. TOTALSTATEFUNDS $1,452,745 $1,456,206 State General Funds $1,452,745 $1,456,206 TOTAL AGENCY FUNDS $275,000 $275,000 $1,753,221 $1,753,221 Sales and Services $275,000 $275,000 $1,753,221 $1,753,221 Sales and Services Not Itemized $275,000 $275,000 $1,753,221 $1,753,221 TOTAL INTRA-STATE GOVERNMENT TRANSFERS $657,795 $657,795 $657,795 $657,795 State Funds Transfers $657,795 $657,795 $657,795 $657,795 Air Transportation Charges $657,795 $657,795 $657,795 $657,795 TOTAL PUBLIC FUNDS $2,385,540 $2,389,001 $2,411,016 $2,411,016 Airport Aid Continuation Budget The purpose of this appropriation is to support statewide economic development by providing the infrastructure for a safe, efficient, and adequate air transportation system and to award grants from the Airport Fund. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL PUBLIC FUNDS $16,455,457 $16,455,457 $6,500,000 $6,500,000 $22,955,457 $16,455,457 $16,455,457 $6,500,000 $6,500,000 $22,955,457 $16,455,457 $16,455,457 $6.500,000 $6,500,000 $22,955,457 $16,455,457 $16,455,457 $6,500,000 $6,500,000 $22,955,457 378.1 Defer the FY09 cost of living adjustment. State General Funds ($3,866) ($3,866) ($3.866) ($3,866) 378.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.I65% to 17.856%. (Gov Rev:Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22. I65% to I6.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to I7.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($60,000) , ,='UWlttft}l,>i;s, ' ::$1 $0 378.3 Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds ($7,439) ($7,439) ($7,439) ($7,439) 378.4 Reduce funds from grants for the Georgia Airport Aid program for pavement maintenance projects. State General Funds ($6,529,157} 0'{.~) ($7,029,157) ($7,029,157) 378.5 Reduce funds for improvements at the Macon Airport. State General Funds ($100,000) ($100,000) ($100,000) ($100,000) 378.6 Reduce funds from personnel. State General Funds ($200,000) ($200,000) ($200,000) ($200,000) 378.7 Reduce funds to reflect the revised revenue estimate. State General Funds ($192,283) ($192,283) ($192,283) ($192,283) 5/28/2009 Page 297 of 330 Drafted by Senate Budget and Evaluation Office HB 119 KiMM I 378.8 Increase funds for general airport aid. (S:Reduce remaining one-time funds provided in HB990 (FY09G) for general airport aid statewide) State General Funds $5,i00,00!) m.'I1Gll!43} 378.9 Reduce funds for the Georgia Airport Aid Grant Program. State General Funds .13$) ($189,349,138) ($835,396,$50) ($885,396,550) ($1,00'4,145,6'88} ($1,074,745,688) 384.99 CC: The purpose of this appropriation is to improve and expand the state's transportation infrastructure by planning for and selecting road and bridge projects, acquiring rights-of-way, completing engineering and project impact analyses, procuring and monitoring construction contracts, and certifying completed projects. Senate: The purpose ofthis appropriation is to improve and expand the state's transportation infrastructure by planning for and selecting road and bridge projects, acquiring rights-ofway, completing engineering and project impact analyses, procuring and monitoring construction contracts, and certifying completed projects. State General Funds .. $l}" $0 The purpose ofthis appropriation is to improve and expand the state's transportation infrastrncture by planning for and selecting road and bridge projects, acquiring rights-of-way, completing engineering and project impact analyses, procuring and monitoring construction contracts, and certifying completed projects. TOTAL STATE FUNDS $249,497,846 $217,497,846 $28,148,746 $28,148,746 State Motor Fuel Funds $249,497,846 $217,497,846 $28,148,746 $28,148,746 TOTAL FEDERAL FUNDS $964,973,294 $964,973,294 $79,576,794 $79,576,794 Federal Highway Admin.-Planning & Construction CFDA20.205 $964,973,294 $964,973,294 $79,576,794 $79,576,794 TOTAL AGENCY FUNDS $165,000 $165,000 $165,000 $165,000 Intergovernmental Transfers $165,000 $165,000 $165,000 $165,000 Intergovernmental Transfers Not Itemized $165,000 $165,000 $165,000 $165,000 TOTAL PUBLIC FUNDS $1,214,636,140 $1,182,636,140 $107,890,540 $107,890,540 384.101 Special Project - State Highway System Construction and Improvement: The purpose of this appropriation is to provide funding for Capiral Outlay for road construction and enhancement projects on local and state road systems. Notwithstanding the statement of specific purpose in this appropriation, the appropriation of Motor Fuel Funds in Program 384.100 "State Highway Construction and Improvement" above may be used for this specific purpose as well. 5/28/2009 Page 303 of 330 Drafted by Senate Budget and Evaluation Office HB119 State Motor Fuel Funds Federal Highway Admin.-Planning & Construction CFDA20.205 TOTAL PUBLIC FUNDS $!89,349,1:>!1. $189,349,138 $1l85,396,SSO. $885,396,550 $1,1)74;74$,688 $1,074,745,688 State Highway System Maintenance Continuation Budget The purpose ofthis appropriation is to coordinate all statewide maintenance activities. TOTAL STATE FUNDS State General Funds State Motor Fuel Funds TOTAL FEDERAL FUNDS Federal Highway Admin.-Planning & Construction CFDA20.205 TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $192,591,918 $192,591,918 $153,104,852 $153,104,852 $642,602 $642,602 $642,602 $346,339,372 $192,591,918 $192,591,918 $153,104,852 $153,104,852 $642,602 $642,602 $642,602 $346,339,372 $192,591,918 $0 $192,591,918 $153,104,852 $153,104,852 $642,602 $642,602 $642,602 $346,339,372 $192,591,918 $0 $192,591,918 $153,104,852 $153,104,852 $642,602 $642.602 $642,602 $346,339,372 385.1 Defer the FY09 cost of living adjustment. State Motor Fuel Funds ($1,372,765) ($1,372,765) ($1,372,765) ($1,372,765) 385.2 Defer performance based salary adjustments. State Motor Fuel Funds ($549,106) ($549,106) ($549,106) ($549,106) 385.3 Reduce funds by eliminating 110 vacant positions. State Motor Fuel Funds ($6,613,384) ($6,613,384) ($6,613,384) ($6,613,384) 385.4 Reduce funds from the state match to federal funds. State Motor Fuel Funds ($1,655,698) ($1,655,698) ($1 ,655,698) ($1,655,698) 385.5 Reduce funds from operations. State Motor Fuel Funds ($644,804) ($644,804) ($644,804) ($644,804) 385.6 Reduce funds from the State Forces 107 Program. State Motor Fuel Funds ($5,900,000) ($5,900,000) ($5,900,000) ($5,900,000) 385.7 Reduce funds designmed to purchase vehicles. State Motor Fuel Funds ($1,207,751) ($1,207,751) ($1,207,751) ($1,207,751) 385.8 Reduce funds to reflect the revised revenue estimate. State Motor Fuel Funds ($1 0,707,510) ($10,707,510) ($10,707,510) ($10,707,510) 385.9 Transfer funds for the state match to federal funds from the State Highway Construction and Improvement program and use for operations. State Motor Fuel Funds $10,~ S(). $0 385.10 Reduce funds from the base budget for the appropriation in line 385.101. State Motor Fuel Funds Federal Highway Admin.-Planning & Construction CFDA20.205 TOTALPUBLICFUNDS ~16.1$4;596) ($26,154,596) .($128,21~ ($128,218,385) (31~,3~) ($154,372,981) 385.99 CC: The purpose of this appropriation is to ensure a safe and adequately maintained state transportation system by inspecting roads and bridges, cataloguing road and bridge conditions and maintenance needs, and providing routine maintenance for state road and bridges. The purpose of this appropriation is also to maintain landscaping on road easements and rights-of-way through planting, litter control, vegetation removal, and grants to local governments, to provide for emergency operations on state routes, and to maintain state rest areas and welcome centers. Senate: The purpose ofthis appropriation is to ensure a safe and adequately maintained state transportation system by inspecting roads and bridges, cataloguing road and bridge conditions and maintenance needs, and providing routine maintenance for state road and bridges. The purpose of this appropriation is also to maintain landscaping on road easements and rights-of-way through planting, litter contro~ vegetation removal, --~~~~,:~f~-[ - and grants to local governments, to provide for emergency operations on state routes, and to maintain state rest areas and welcome centers. State General Funds :ro S(). The purpose ofthis appropriation is to ensure a safe and adequately maintained state transportation system by inspecting roads and bridges, cataloguing road and bridge conditions and maintenance needs, and providing routine maintenance for state road and bridges. The purpose of this appropriation is also to maintain landscaping on road easements and rights-of-way through planting, litter control, vegetation removal, and grants to local governments, to provide for emergency operations on state routes, and to maintain state rest areas and welcome centers. TOTAL STATE FUNDS $163,940,900 $173,940,900 $137,786,300 $137,786,300 State Motor Fuel Funds $163,940,900 $173,940,900 $137,786,300 $137,786,300 TOTAL FEDERAL FUNDS $153,104,852 $153,104,852 $24,886,452 $24,886,452 Federal Highway Admin.-Planning & Construction CFDA20.205 $153,104,852 $153,104,852 $24,886,452 $24,886,452 TOTAL AGENCY FUNDS $642,602 $642,602 $642,602 $642,602 Page 304 of 330 Drafted by Senate Budget and Evaluation Office HB 119 Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS i $642,602 $642,602 $317,688,354 $642,602 $642,602 $327,688,354 $642,602 $642,602 $163,315,354 $642,602 $642,602 $163,315,354 385.101 Special Project State Highway System Maintenance: The purpose of this appropriation is to provide funding for Capital Outlay for maintenance projects. Notwithstanding the statement of specific purpose in this appropriation. the appropriation of Motor Fuel Funds in Program 385.100 "State Highway Maintenance" above may he used for this specific purpose as well. State Motor Fuel Funds Federal Highway Admin.-Planning & Construction CFDA20.205 TOTAL PUBLIC FUNDS $i,U~ $128~1~ $f5~~.9$f' $26,154,596 $128,218,385 $154,372,981 State Highway System Operations Continuation Budget The purpose ofthis appropriation is to ensure a safe and effrcient transportation system statewide by traffic engineering and traffic management. TOTAL STATE FUNDS State General Funds State Motor Fuel Funds TOTAL FEDERAL FUNDS Federal Highway Admin.-Planning & Construction CFDA20.205 TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $26,491 ,645 $26,491 ,645 $35,670,542 $35,670,542 $4,026,240 $4,026,240 $4,026,240 $66,188,427 $26,491,645 $26,491,645 $35,670,542 $35,670,542 $4,026,240 $4,026,240 $4,026,240 $66,188,427 $26,491,645 $0 $26,491,645 $35,670,542 $35,670,542 $4,026,240 $4,026,240 $4,026,240 $66,188,427 $26,491,645 $0 $26,491,645 $35,670,542 $35,670,542 $4,026,240 $4,026.240 $4,026,240 $66,188,427 386.1 Defer the FY09 cost ofliving adjustment. State Motor Fuel Funds ($342,532) ($342,532) ($342,532) ($342,532) 386.2 Defer performance based salary adjustments. State Motor Fuel Funds ($137,013) ($137,013) ($137,013) ($137,013) 386.3 Reduce funds by eliminating twenty-three vacant positions. State Motor Fuel Funds ($4,415,328) ($4,415,328) ($4,415,328) ($4,415,328) 386.4 Reduce funds designated to purchase vehicles. State Motor Fuel Funds ($50,000) ($50,000) ($50,000) ($50,000) 386.5 Reduce funds from the state match to federal funds. State Motor Fuel Funds ($399,709) ($399,709) ($399,709) ($399,709) 386.6 Reduce funds from operations. State Motor Fuel Funds ($558,303) ($558,303) ($558,303) ($558,303) 386.7 Reduce funds to reflect the revised revenue estimate. State Motor Fuel Funds ($947,899) ($947,899) ($947,899) ($947,899) 386.8 Transfer funds for the state match to federal funds from the State Highway Construction and Improvement program and use for operations. State Motor Fuel Funds $1(1.~ :;' . ,!;;'$!! $0 386.99 CC: The purpose ofthis appropriation is to ensure a safe and efficient transportation system statewide by conducting traffic engineering studies for traffic safety planning, permitting for activity on or adjacent to state roads, providing motorist assistance and traffic information through the Highway Emergency Response Operators (HERO) program and Intelligent Transportation System, and conducting inspections, repairs, and installations oftraffic signals. Senate: The purpose ofthis appropriation is to ensure a safe and efficient transportation system statewide by conducting traffic engineering studies for traffic safety planning, permitting for activity on or adjacent to state roads, providing motorist assistance and traffic information through the Highway Emergency Response Operators (HERO) program and Intelligent Transportation System, and conducting inspections, repairs, and installations of traffic signals. State General Funds $0 . '~. c. c . ~~~~f~WI11i;lt~~,,.I."'IJ"'I'~I.Ia The purpose ofthis appropriation is to ensure a safe and efficient transportation system statewide by conducting traffic engineering studies for traffic safety planning, permitting for activity on or adjacent to state roads, providing motorist assistance and traffic information through the Highway Emergency Response Operators (HERO) program and Intelligent Transportation System, and conducting inspections, repairs, and installations oftraffic signals. TOTAL STATE FUNDS State Motor Fuel Funds TOTAL FEDERAL FUNDS Federal Highway Admin.Planning & Construction CFDA20.205 TOTAL AGENCY FUNDS Sales and Services $19,640,861 $19,640,861 $35,670,542 $35,670,542 $4,026,240 $4,026,240 $29,640,861 $29,640,861 $35,670,542 $35,670,542 $4,026,240 $4,026,240 $19,640,861 $19,640,861 $35,670,542 $35,670,542 $4,026,240 $4,026,240 $19,640,861 $19,640,861 $35,670,542 $35,670,542 $4,026,240 $4,026,240 5/28/2009 Page 305 of 330 Drafted by Senate Budget and Evaluation Office HB 119 Sales and Services Not Itemized TOTAL PUBLIC FUNDS $4,026,240 $59,337,643 $4,026,240 $69,337,643 $4,026,240 $59,337,643 I $4,026,240 $59,337,643 Transit Continuation Budget The purpose ofthis appropriation is to preserve and enhance the state's urban and rural public transit programs b.Y providing financial and technical assistance to Georgia's transit systems. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBUC FUNDS $7,520,854 $7,520,854 $20,000,000 $20,000,000 $6,000 $6,000 $6,000 $27,526,854 $7,520,854 $7,520,854 $20,000,000 $20,000,000 $6,000 $6,000 $6,000 $27,526,854 $7,520,854 $7,520,854 $20,000,000 $20,000,000 $6,000 $6,000 $6,000 $27,526,854 $7,520,854 $7,520,854 $20,000,000 $20,000,000 $6,000 $6,000 $6,000 $27,526,854 387.1 Defer the FY09 cost of living adjustment. State General Funds ($8,403) ($8,403) ($8,403) ($8,403) 387.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.I65% to I7.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.I65% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($55,600) ;($1!1,046f $6. $0 387.3 Reduce funds to reallocate expenses resulting from the Georgia Technology Autharity (GTA) Georgia IT (GAIT) outsourcing project. State General Funds ($31,640) ($31 ,640) ($31,640) ($31,640) 387.4 Reduce funds from grants for local transit agencies for replacing transit buses, vans, and other capital maintenance items. State General Funds ($788,401) ($788,401) ($788,401) ($788,401) 387.99 CC: The purpose ofthis appropriation is to provide financial, planning, and training assistance to Georgia's urban and rural transit systems and to administer federal transit grants. Senate: The purpose of this appropriation is to provide financial, planning, and training assistance to Georgia's urban and rural transit systems and to administer federal transit grants. State General Funds $0 $0 State General Funds TOTAL FEDERAL FUNDS Fedecal Funds Not Itemized TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $6,636,810 $6,636,810 $20,000,000 $20,000,000 $6,000 $6,000 $6,000 $26,642,810 $6,644,364 $6,644,364 $20,000,000 $20,000,000 $6,000 $6,000 $6,000 $26,650,364 $6,692,410 $6,692,410 $20,000,000 $20,000,000 $6,000 $6,000 $6,000 $26,698,410 $6,692,410 $6,692,410 $20,000,000 $20,000,000 $6,000 $6,000 $6,000 $26,698,410 Payments to the State Road and Tollway Authority Continuation Budget The purpose ofthis appropnation is to provide funds through the State Road and Tollway Autlwrity for bond trustees for debt service payments on non-general obligation bonds and other finance instruments, and provide funds for the State Transportation Infrastructure Bank to make loans and provide financial assistance for transponation projects. TOTAL STATE FUNDS State General Funds State Motor Fuel Funds TOTAL PUBUC FUNDS $94,249,786 $0 $94,249,786 $94,249,786 $94,249,786 $0 $94,249,786 $94,249,786 $94,249,786 $0 $94,249,786 $94,249,786 $94,249,786 $0 $94,249,786 $94,249,786 388.1 Increase funds for required debt service on issued Grant Anticipation Revenue Vehicles (GARVEE) bonds for the Fast Forward program. State Motor Fuel Funds $28,201,950 $28,201,950 $~1.94~,901 $31,943,901 388.2 Reduce funds for the State Transportation Infrastructure Bank due to the revised revenue estimate. State Motor Fuel Funds ($28,100,000) ($28,100,000) ($28,100,000) ($28,100,000) 5/28/2009 Page 306 of 330 Drafted by Senate Budget and Evaluation Office HB 119 388.99 CC: The purpose of this appropriation is to fund debt service payments on non-general obligation bonds and other finance instruments for transportation projects statewide and to capitalize the Community Improvement District Congestion Relief Fund. Senate: The purpose ofthis appropriation is to fund debt service payments on non-general obligation bonds and otherfinance instruments for transportation projects statewide and to capitalize the Community Improvement District Congestion Relief Fund. State General Funds $0 . . . . . . ~--~~:s_r.. _-.~~~~-~;.l~l~fij~ The purpose ofthis appropriation is to fund debt service payments on non~general obligation bonds and other finance instruments for transponation projects statewide and to capitalize the Community Improvement District Congestion Relief Fund. TOTAL STATE FUNDS $94,351,736 $94,351,736 $98,093,687 $98,093,687 State Motor Fuel Funds $94,351,736 $94,351,736 $98,093,687 $98,093,687 TOTAL PUBLIC FUNDS $94,351,736 $94,351,736 $98,093,687 $98,093,687 --------------- It is the intent of this General Assembly that the following provisions apply: a.) In order to meet the requirements for projects on the Interstate System, the Office of Planning and Budget is hereby authorized and directed to give advanced budgetary authorization for letting and execution of Interstate Highway Contracts not to exceed the amount of Motor Fuel Tax Revenues actually paid into the Fiscal Division of the Department of Administrative Services. b.) Programs financed by Motor Fuel Tax Funds may be adjusted for additional appropriation or balances brought forward from previous years with prior approval by the Office of Planning and Budget. c.) Interstate rehabilitation funds may be used for four-Ianing and passing lanes. Funds appropriated for system resurfacing, fourlaDing and passing lanes may be used to match additional Federal aid. d.) The Fiscal Officers of the State are hereby directed as of July 1st of each fiSCal year to determine the collection of Motor Fuel Tax in the immediately preceding year less refunds, rebates and collection costs and enter this amount as being the appropriation payable in lieu of the Motor Fuel Tax Funds appropriated in this BiD, in the event such collections, less refunds, rebates and collection costs, exceed such Motor Fuel Tax Appropriation. e.) Functions financed with General Fund appropriations shall be accounted for separately and shall be in addition to appropriations of Motor Fuel Tax revenues required under Article III, Section IX, Paragraph VI, Subsection (b) of the State Constitution. f.) Bns rental income may be retained to operate, maintain and upgrade department-owned buses, and air transportation service income may be retained to maintain and upgrade the quality of air transportation equipment. g.) No State Funds or proceeds of General Obligation Debt shall be utUized for the acquisition, construction, development, extension, enlargement, rehabilitation or improvement of any commuter rail passenger facilities unless otherwise specifically appropriated thereby herein. Section 48: Veterans Service, Department of Section Total - Continuation TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL PUBLIC FUNDS $25,701,669 $25,701,669 $20,140,280 $20,140,280 $45,841,949 $25,701,669 $25,701,669 $20,140,280 $20,140,280 $45,841,949 $25,701,669 $25,701,669 $20,140,280 $20,140,280 $45,841,949 $25,701,669 $25.701,669 $20,140,280 $20,140,280 $45,841,949 TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL PUBLIC FUNDS Section Total- Final $22,198,570 $22,232,012 $22,822,878 $22,198,570 $22,232,012 $22,822,878 $18,176,491 $18,176,491 $18,463,401 $18.176,491 $18.176,491 $18,463,401 $40,375.061 $40,408,503 $41 ,286,279 $22,822,878 $22,822,878 $18,463,401 $18,463,401 $41,286.279 Departmental Administration Continuation Budget The purpose ofthis appropriation is to coordinate, manage and supervise all aspects ofdepartment operations to include financial, public information, personnel, accounting, purchasing, supply, mail, records management, and infOrmation technology. TOTAL STATE FUNDS State General Funds TOTAL PUBLIC FUNDS $850,660 $850,660 $850,660 $850,660 $850,660 $850,660 $850,660 $850,660 $850,660 $850,660 $850,660 $850,660 389.1 Defer the FY09 cost ofliving adjustment. State General Funds ($6,361) ($6,361) ($6,361) ($6,361) 5/28/2009 Page 307 of 330 Drafted by Senate Budget and Evaluation Office HB119 I 389.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post- Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($25,195} {$2t;m) '$0 $0 389.3 Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds ($6,128) ($6,128) ($6,128) 389.4 Transfer funds from the Veterans Benefits program to meet projected expenditures. State General Funds $500,000 $500,000 $500,000 389.5 Reduce one-time funds received in HB990 (FY09G) for a backlog of veterans case files. State General Funds ($20,000) ($20,000) ($20,000) 389.6 Reduce funds to reflect the revised revenue estimate. ($6,128) $500,000 ($20,000) State General Funds ($45,000) 389.7 Reduce merit system assessments from $147 to $137 per position. State General Funds ($45,000) {$~2) ($45,000) ($792) ($45,000) ($792) . . . . . . ~ ..k.. -l.l . f- . .'. ~~. .~ 1.~$W~ }~~y0, . . .}.} ' ... The purpose ofthis appropriation is to coordinate, manage and supervise all aspects ofdepartment operations to include financial, public information, personnel, accounting, purchasing, supply, maiL record'! management, and information technology. TOTAL STATE FUNDS $1,247,976 $1,250,607 $1,272,379 $1,272,379 State General Funds $1,247,976 $1,250,607 $1,272,379 $1,272,379 TOTAL PUBLIC FUNDS $1,247,976 $1.250,607 $1,272,379 $1,272,379 Georgia Veterans Memorial Cemetery Continuation Budget The purpose ofthis appropriation is to provide for the internment ofeligible Georgia Veterans who servedfaithfully and honorably in the military service ofour country. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL PUBUC FUNDS $570,702 $570,702 $35,700 $35,700 $606.402 $570,702 $570,702 $35,700 $35,700 $606,402 $570,702 $570,702 $35,700 $35,700 $606,402 $570,702 $570,702 $35,700 $35,700 $606,402 390,1 Defer the FY09 cost of living adjustment. State General Funds ($4,294) ($4,294) ($4,294) ($4,294) 390.2 Reduce funds to reflect the adjustment in the employer share of State Health Benefit Plan and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($17,637) ($15-,Ul) $I) $0 390.3 Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia IT (GAIT) outsourcing project. State General Funds ($260) ($260) ($260) ($260) 390.4 Reduce funds to reflect the revised revenue estimate. State General Funds ($5,500) ($5,500) ($5,500) ($5,500) . ~.-. -~"''_ _.:.._.~~~~!~t,t~~~:~~1't#aJ!a The purpose ofthis appropriation is to provide for the internment ofeligible Georgia Veterans who served faithfully and honorably in the military service ofour country. TOTAL STATE FUNDS $543,011 $545,407 $560,648 $560,648 State General Funds $543,0ll $545.407 $560,648 $560,648 TOTAL FEDERAL FUNDS $35,700 $35,700 $35,700 $35,700 Federal Funds Not Itemized $35,700 $35,700 $35,700 $35,700 TOTAL PUBLIC FUNDS $578,711 $581,107 $596,348 $596,348 Georgia War Veterans Nursing Home- Augusta Continuation Budget The purpose of this appropriation is to provide skilled nursing care to aged and infirmed Georgia Veterans: and to also serve as a teaching facility for the Medical College ofGeorgia. 5/28/2009 Page 308 of 330 Drafted by Senate Budget and Evaluation Office .- HB119 I TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL PUBLIC FUNDS $6,129,026 $6,129,026 $5,821,556 $5,821,556 $11,950,582 $6,129,026 $6,129,026 $5,821,556 $5,821,556 $11,950,582 $6,129,026 $6,129,026 $5,821,556 $5,821,556 $11,950,582 $6,129,026 $6,129,026 $5,821,556 $5,821,556 $11,950,582 391.1 Reduce funds and payments to the Medical College ofGeorgia for operations. ;::::! State General Funds tf:; , . - Federal Funds Not Itemized ($373,110) ($286,910) ($373,ll0):, :;1,;:, ($286,910) ' ;:~i :~ $0 $0 TOTALPUBLICFUNDS ($660,020) ($660,020)';z ::.: .::'.C$11' $0 391.99 CC: The purpose ofthis appropriation is to provide skilled nursing care to aged and infirmed Georgia Veterans and to serve as a teaching facility for the Medical College ofGeorgia. ........................ Senate: ThepurposeofthisappropriationistoprovideskillednursingcaretoagedandinfirmedGeorgia Veterans and to serve as a teaching facility for the Medical College ofGeorgia. State General Funds $0 ~,. The purpose of this appropriation is to provide skilled nursing care to aged and infirmed Georgia Veterans and to serve as a teaching facility for the Medical College ofGeorgia. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL PUBLIC FUNDS $5,755,916 $5,755,916 $5,534,646 $5,534,646 $11,290,562 $5,755,916 $5,755,916 $5,534,646 $5,534,646 $11 ,290,562 $6,129,026 $6,129,026 $5,821,556 $5,821,556 $11,950,582 $6,129,026 $6,129,026 $5,821,556 $5,821,556 $11,950,582 Georgia War Veterans Nursing Home- Milledgeville Continuation Budget The purpose ofthis appropriation is to provide both skilled nursing and domiciliary care to aged and infinned Georgia war veterans. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL PUBLIC FUNDS $11,502,288 $11,502,288 $9,659,584 $9,659,584 $21,161,872 $11 ,502,288 $11,502,288 $9,659,584 $9,659,584 $21,161,872 $11 ,502,288 $11,502,288 $9,659,584 $9,659,584 $21,161,872 $11 ,502,288 $11,502,288 $9,659,584 $9,659,584 $21,161,872 392.1 Reduce funds from the Georgia War Veterans Home Domiciliary and close the facility. State General Funds Federal Funds Not Itemized TOTAL PUBLIC FUNDS ($2,239,896) ($1,676,879) ($3,916,775) ($2,239,896) ($1,676,879) ($3,916,775) ($2,239,896) ($1,676,879) ($3,916,775) ($2,239,896) ($I ,676,879) ($3,916,775) 392.99 CC: The purpose ofthis appropriation is to provide skilled nursing care to aged and infirmed Georgia war veterans. Senate: The purpose ofthis appropriation is to provide skilled nursing care to aged and infirmed Georgia war veterans. House: The purpose ofthis appropriation is to provide skilled nursing care to aged and infirmed Georgia war veterans. Gov Rev: The purpose ofthis appropriation is to provide skilled nursing care to aged and infirmed Georgia war veterans. State General Funds $0 $0 $0 $0 The purpose ofthis appropriation is to provide skilled nursing care to aged and infirmed Georgia war veterans. TOTAL STATE FUNDS $9,262,392 $9,262,392 $9,262,392 State General Funds $9,262,392 $9,262,392 $9,262,392 TOTAL FEDERAL FUNDS $7,982,705 $7,982,705 $7,982,705 Federal Funds Not Itemized $7,982,705 $7,982,705 $7,982,705 TOTAL PUBLIC FUNDS $17,245,097 $17,245,097 $17,245,097 $9,262,392 $9,262,392 $7,982,705 $7,982,705 $17,245,097 Veterans Benefits Continuation Budget The purpose of this appropriation is to serve Georgia's veterans, their dependents and survivors in all matters pertaining to veterans benefits by infonning the veterans and theirfamilies about veterans benefits, and directly assisting and advising them in securing the benefits to which they are entitled. TOTAL STATE FUNDS State General Funds TOTAL FEDERAL FUNDS $6,648,993 $6,648,993 $4,623,440 $6,648,993 $6,648,993 $4,623,440 $6,648,993 $6,648,993 $4,623,440 $6,648,993 $6,648,993 $4,623,440 5/28/2009 Page 309 of 330 Drafted by Senate Budget and Evaluation Office HB119 Federal Funds Not Itemized TOTAL PUBLIC FUNDS $11,272,433 $4,623,440 $11,272,433 $4,623,440 $11,272,433 $11,272,433 393.1 Defer the FY09 cost ofliving adjustment. State General Funds ($68,862) ($68,862) ($68,862) ($68,862) 393.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plan and Other Post Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reducefunds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($209,158) ($18ft,743l SO $0 393.3 Reduce funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia lT (GAlT) outsourcing project. State General Funds ($7,477) ($7,477) ($7,477) ($7,477) 393.4 Eliminate funds received in HB990 (FY09G) for a web-based system that would enable veterans to submit forms and claims information online. State General Funds ($300,000) ($300,000) ($300,000) ($300,000) 393.5 Transfer funds to the Departmental Administration program to meet projected expenditures. State General Funds ($500,000) ($500,000) ($500,000) ($500,000) 393.6 Reduce funds to reflect the revised revenue estimate. State General Funds ($174,221) ($174,221) ($174,221) ($174,221) State General Funds TOTAL FEDERAL FUNDS Federal Funds Not Itemized TOTAL PUBLIC FUNDS $5,389,275 $5,389,275 $4,623,440 $4,623,440 $10,012,715 $5,417,690 $5,417,690 $4,623,440 $4,623,440 $10,041,130 $5,598,433 $5,598,433 $4,623,440 $4,623,440 $10,221,873 $5,598,433 $5,598,433 $4,623,440 $4,623,440 $10,221,873 Section 49: Workers' Compensation, State Board of Section Total - Continuation TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services TOTAL PUBLIC FUNDS $17,720,194 $17,720,194 $200,000 $200,000 $17,920,194 $17,720,194 $17,720,194 $200,000 $200,000 $17,920,194 $17,720,194 $17,720,194 $200,000 $200,000 $17,920,194 $17,720,194 $17,720,194 $200,000 $200,000 $17,920,194 TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services TOTAL PUBLIC FUNDS Section Total- Final $18,831,434 $18,896.364 $19,319,813 $18,831,434 $18,896,364 $19,319,813 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $19,031,434 $19,096,364 $19,519,813 $19,319,813 $19,319,813 $200,000 $200,000 $19,519,813 Administer the Workers' Compensation Laws Continuation Budget The purpose ofthis appropriation is to provide exclusive remedy for resolution of disputes in the Georgia Workers' Compensation law. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $11,216,053 $11,216,053 $175,000 $175,000 $175,000 $11,391,053 $11,216,053 $11,216,053 $175,000 $175,000 $175,000 $11,391,053 $11,216,053 $11,216,053 $175,000 $175,000 $175,000 $11,391,053 $11,216,053 $11,216,053 $175,000 $175,000 $175,000 $11,391,053 394.1 Defer the FY09 cost of living adjustment. State General Funds ($125,557) ($125,557) ($125,557) ($125,557) 394.2 Reduce funds to reflect the adjustment in the employer share of State Health Benefit Plan and Other Post Employment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reduce funds to reflect an Page 310 of330 Drafted by Senate Budget and Evaluation Office HB119 adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% of the cost of the plan) State General Funds ($411,890) ($67,517) $() $0 . . .,'"", " "". ". :i'l, .., " ~" ,.~~~~\WIIIIIGIMIJB1!~tl~i!.~lf The purpose ofthis appropriation is to provide exclusive remedy for resolution ofdisputes in the Georgia Workers' Compensation law. TOTAL STATE FUNDS $10,678,606 $11,022,979 $11,090,496 $11,090,4% State General Funds $10,678,606 $11,022,979 $11,090,496 $11,090,496 TOTAL AGENCY FUNDS $175,000 $175,000 $175,000 $175,000 Sales and Services $175,000 $175,000 $175,000 $175,000 SalesandServicesNotltemized $175,000 $175,000 $175,000 $175,000 TOTAL PUBLIC FUNDS $10,853,606 $11,197,979 $11,265,496 $11,265,4% Board Administration Continuation Budget The purpose ofthis appropriation is to provide superior access to the Georgia Workers' Compensation program for injured workers and employers in a manner that is sensitive, responsive, and effective. TOTAL STATE FUNDS State General Funds TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $6,504,141 $6,504,141 $25,000 $25,000 $25,000 $6,529,141 $6,504,141 $6,504,141 $25,000 $25,000 $25,000 $6,529,141 $6,504,141 $6,504,141 $25,000 $25,000 $25,000 $6,529,141 $6,504,141 $6,504,141 $25,000 $25,000 $25,000 $6,529,141 395.1 Defer the FY09 cost ofliving adjustment. State General Funds ($24,894) ($24,894) ($24,894) ($24,894) 395.2 Reduce funds to reflect the adjustment in the employer share ofState Health Benefit Plon and Other PostEmployment Benefits (OPEB) contributions from 22.165% to 17.856%. (Gov Rev:Reducefunds to reflect an adjustment in the employer share ofState Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 16.567%)(H:Reduce funds to reflect an adjustment in the employer share of State Health Benefit Plan and Other Post-Employment Benefits (OPEB) contributions from 22.165% to 17.329% in order to restore the expected state employee contribution to 25% ofthe cost ofthe plan) State General Funds ($78,132) ($3155,~2} $0 $0 395.3 Increase funds to reallocate expenses resulting from the Georgia Technology Authority (GTA) Georgia fT (GAlT) outsourcing project. State General Funds $32,528 $32,528 $32,528 $32,528 395.4 Increase funds and payments to the State Treasury from $1,961,807 to $3,680,992. State General Funds $1,719,185 $1,719,185 $1,719,185 $1,719,185 395.5 Reduce merit system assessments from $147 to $137 per position. State General Funds ($1,64!) ($1,643) ($1,643) State General Funds TOTAL AGENCY FUNDS Sales and Services Sales and Services Not Itemized TOTAL PUBLIC FUNDS $8,152,828 $8,152,828 $25,000 $25,000 $25,000 $8,177,828 $7,873,385 $7,873,385 $25,000 $25,000 $25,000 $7,898,385 $8,229,317 $8,229,317 $25,000 $25,000 $25,000 $8,254,317 $8,229,317 $8,229,317 $25,000 $25,000 $25,000 $8,254,317 Section 50: State ofGeorgia General Obligation Debt Sinking Fund Section Total Continuation TOTAL STATE FUNDS State General Funds State Motor Fuel Funds TOTAL PUBLIC FUNDS $1,009,675,013 $794,073,670 $215,601,343 $1,009,675,013 $1,009,675,013 $794,073,670 $215,601,343 $1,009,675,013 $1,009,675,013 $794,073,670 $215,601,343 $1,009,675,013 $1,009,675.013 $794,073,670 $215,601,343 $1,009,675,013 TOTALSTATEFUNDS State General Funds Section Total Final $1,131,575,314 $1,131,188,771 $1,125,168,809 $1,130,957,708 $906,893,971 $906,507,428 $901,007,466 $906,276,365 5/28/2009 Page 311 of 330 Drafted by Senate Budget and Evaluation Office HB 119 State Motor Fuel Funds TOTAL PUBLIC FUNDS MifdbM w m &.Jifuift& a $224,681,343 $224,681,343 $224,161,343 $224,681,343 $1,131,575,314 $1,131,188,771 $1,125,168,809 $1,130,957,708 General Obligation Debt Sinking Fund - Issued TOTAL STATE FUNDS State General Funds State Motor Fuel Funds TOTAL PUBLIC FUNDS Continuation Budget $903,133,634 $708,070,991 $195,062,643 $903,133,634 $903,133,634 $708,070,991 $195,062,643 $903,133,634 $903,133,634 $708,070,991 $195,062,643 $903,133,634 $903,133,634 $708,070,991 $195,062,643 $903,133,634 396.1 Increase funds to meet additional debt service requirements on issued bonds. State General Funds $790,780 $790,780 $790,780 $790,780 396.2 Transfer funds from General Obligation (GO) Bonds New to GO Bonds Issued to reflect the issuance ofnew bonds. State General Funds State Motor Fuel Funds TOTAL PUBLIC FUNDS $86,002,679 $20,538,700 $106,541,379 $86,002,679 $20,538,700 $106,541,379 $86,002,679 $20,538,700 $106,541,379 $86,002,679 $20,538,700 $106,541,379 396.3 Utilize existing funds from prior year unspent balance of$31,393,806 to meet FYJO debt service requirements. (G:YES)(S:YES) State General Funds $0 $0 $0 $0 396,4 Utilize existing funds from prior year unspent balance of $9,216,563 to meet FYIO debt service requirements. (G: YES)(S: YES) State Motor Fuel Funds $0 $0 $0 $0 396.5 Reducefunds for debt service to reflect actual needs. State General Funds ($7,258,501) ($7,258,501) ($7,258,501) ($7,258,501) 396.6 Repeal the balance of $80,000 ofthe authorization of $2,500,000 in 5-year bonds from HB85 (FY06G) for the Georgia Ports Authority for Container Berths 4, 5, and 6 overlay upgrade. State General Funds ($22,3Scl) ($22,351) ($22,351) _.lllllllllllllllliiiiiiiiiii~IIWIIIIIIIII~~~~BJI TOTAL STATE FUNDS $1,003,207,292 $1,003,184,941 $1,003,184,941 $1,003,184,941 State General Funds $787,605,949 $787,583,598 $787,583,598 $787,583,598 State Motor Fuel Funds $215,601,343 $215,601,343 $215,601,343 $215,601,343 TOTAL PUBLIC FUNDS $1,003,207,292 $1,003,184,941 $1,003,184,941 $1,003,184,941 General Obligation Debt Sinking Fund - New TOTAL STATE FUNDS State General Funds State Motor Fuel Funds TOTAL PUBLIC FUNDS Continuation Budget $106,541,379 $86,002,679 $20,538,700 $106,541 ,379 $106,541,379 $86,002,679 $20,538,700 $106,541,379 $106,541,379 $86,002,679 $20,538,700 $106,541 ,379 $106,541,379 $86,002,679 $20,538,700 $106,541,379 397.1 Transfer funds from GO Bonds New to Go Bonds Issued to reflect the issuance ofnew bonds. State General Funds State Motor Fuel Funds TOTAL PUBLIC FUNDS Total Debt Service 10 year at 5.27% ($86,002,679) ($86,002,679) ($86,002,679) ($86,002,679) ($20,538,700) ($20,538,700) ($20,538,700) ($20,538,700) ($1 06,541,379) ($1 06,541,379) ($1 06,541,379) ($1 06,541,379) State General Funds 20 year at 5. 75% $1,521,920 $1,521,920 $1,Sc21,920 State General Funds State Motor Fuel Funds 20yearat6% $83,967,608 $8,560,000 State General Funds 20 year at 6.5% State General Funds State Motor Fuel Funds $89,184,214 $86,442,962 $9,080,000 $9,080,000 $53,116Q $87,9S5~ .19;l).gO,Illlt) Page312of330 Drafted by Senate Budget and Evaluation Office HB 119 20yearat 7% MMN ; State General Funds 20 year at 7.5% $1,23:l~ >.~.&10 State General Funds 5 year at 5% $i~;s,m State General Funds 5 year at 5.25% State General Funds Total Debt Service State General Funds State Motor Fuel Funds Total Principal Amount 10 year at 5.27% $23,01lt;li!IO $28,581,888 $~.67S.lll8 $2?m!,711 $119,288,022 $ll11,923,331l' ~13',423,868 . $118.692.167 $9,080,000 $9,080,000 ~ooo -.tlllllMO State General Funds 20 year at 5. 75% $11,600,000 $11,600,000 $11~ State General Funds State Motor Fuel Funds 20yearat6% $9811.~000 $1 OI),!JOO,OOO State General Funds 20 year at 6.5% State General Funds State Motor Fuel Funds 20yearat7% $982,205,000 . '$952,jil~ $100,000,000 $100,000,000 State General Funds 20 year at 7.5% State General Funds 5yearat5% State General Funds 5 year at 5.25% State General Funds Total Principal State General Funds State Motor Fuel Funds st;n,.-- $I,II6,685,ooo st,tfl4,m,fl00 $J,lM.II$5.~ sioo,ooo,ooo $Ioo,ooo.ooo Sioo.ooo,ooo Sioo,ooo,ooo . . . . . . . . . . . .~-!& TOTAL STATE FUNDS $0 $0 $0 $0 State General Funds $0 $0 $0 $0 State Motor Fuel Funds $0 $0 $0 $0 TOTAL PUBLIC FUNDS $0 $0 $0 $0 Jkpartnwut n1 397.101 BOND: GDC multi-projects: $10,000,000 in prineipal fur 5 years at 5.25%: Repair facilities statewide. From State General Funds, $2,326,000 is speclfi, Dqnvtmrnt 397.104 BOND: Headquarters and Training Academy: $13,150,000 in principal for 20 years at 6.5%: Complete the relocation to Forsyth. (CC:Reduce funds for equipment) From State General Funds, $1,194,020 is specifically appropriated for the purpose offluancing projecta and facilities for the Department of Corrections by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful In connection therewith, through the issuance of not more than $13,150,000 In principal amount of General Obligation Debt, the Instruments of wbich shall have maturities not In excess of 240 months. State General Funds $1,421,020 $1,421,020 $1,339;6im ~ ~ '$1,J94,ll20 f'qPd.mn1i 397.105 BOND: Baldwin State Prison: $1,380,000 in principal for 20 years at 6.5%: Design and construct the conversion of Baldwin State Prison to a Mental Health Prison. From State General Funds, $125,304 is specifically appropriated for the purpose of financing projects and facilities for the Department of Corrections by means of the acquisition, construction, development, extension, enlargement, or Improvement ofland, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful In connection therewith, through the issuance of not more than $1,380,000 In principal amount of General Obligation Debt, the instruments of which sball have maturities not In excess of 240 months. State General Funds $125,304 $125,304 ;$:!1S,l2S $I2S$04 ln.:~;,tlgntlJt~, CtJ\f~_!f_a 397.111 BOND: GBI Headquarters and Morgue: $300,000 in principal for 5 years at 5.25%: Upgrade the facility's electrical and ftre systems. From State General Funds, $69,780 is specifically appropriated for the purpose of fmancing projecta and facilities for the Georgia Bureau of Investigation by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $300,000 In principal amount of General Obligation Debt, the Instruments of which sball have maturities not In excess of 60 months. State General Funds $69,780 $69,780 $69'.- $69,1111! 397.112 BOND: GBI Multi-Projects: $1,000,000 in principal for 5 years at 5.25%: Purchase crime lab equipment. From State General Funds, $232,600 is specifically appropriated for the purpose of fmancing projecta and facUlties for the Georgia Bureau of Investigation by means of the acqnisition, construction, development, extension, enlargement, or improvement ofland, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issnance of not more than $1,000,000 In principal amount of General Obligation Debt, the instruments of which shall have maturities not In excess of 60 months. State General Funds $232.60Q $231,000 $Zn,600 ihp:-~i'imentd 397.121 BOND: DJJ Multi-Projects: $4,275,000 in principal for 5 years at 5.25%: Fund facility maintenance and repairs statewide. From State General Fonds, $994,365 is specifically appropriated for the purpose of financing projecta and facilities for the Department of Juvenile Justice by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, strnctures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $4,275,000 In principal amount of General Obligation Debt, the instruments of which shall have maturities not In excess of 60 months. State General Funds $994,365 $994,365 $9117,525 ~ ikpMtnwni nf 397.122 BOND: DJJ Multi-Projects: $6,835,000 in principal for 20 years at 6.5%: Fund facility construction and renovations statewide. From State General Fonds, $620,618 is specifically appropriated for the purpose of financing projecta and facilities for the Department of Juvenile Justice by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, strnctnres, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuanee of not more than $6,835,000 In principal amount of General Obligation Debt, the lnstrnments of which sball have maturities not In excess of 240 months. State General Funds $620,618 $620,618 $SSS,016 $6jo,~i8 !)e;mrlnh Hi n. ifep;wtmem 397.222 BOND: Georgia Regional Transportation Authority: $3,700,000 in principal for 20 years at 6.5%: Fund the state match to federal funds to construct two Xpress Park-and-Ride Lots. From State General Funds, $335,%0 is specifically appropriated for the purpose of financing projects and faellitles for the Department of Transportation by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, bnildings, stmctures, equipment or facUlties, both real and personal, necessary or nseful in connection therewith, through the issuance of not more than $3,700,000 in principal amount of Genmll Obligation Debt, the instruments of which shall have matnrities not in excess of 240 months. State General Funds $335,960 $335,960 :::: :~ I 397.512 BOND: Georgia War Veterans Nursing Home, Milledgeville: $505,000 in principal for 20 years at 6.5%: Provide the state match to federal funds to design, construe~ and equip electrical improvements and interior renovations at the Wood Building. From State General Funds, $45,854 is specifiClllly appropriated for the purpose of liDDnclng projects and facilities for the Department of Veterans Service by means of the aequisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buDdings, structnres, equipment or faelllties, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $505,000 in principal amonnt of GeneraJ Obligation Debt, the instruments of which shaD have matnritles not in excess of 240 months. State General Funds $45,854 $45,854. l :"\.~;"$4~: ::::?:.>~ 1\:T\i,y.Jitp.wtrnem 397.513 BOND: Georgia War Veterans Nursing Home, Milledgeville: $315,000 in principal for 20 years at 6.5%: Provide the state match to federal funds to design, construct, and equip electrical improvements and interior renovations at the Vinson Building. From State General Funds, $28,602 is specilically appropriated for the purpose of liDDnclng projects and faciUties for the Department of Veterans Service by means of the aequisition, construction, development, extenston, enlargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facillties, both real and personal, necessary or useful in connection therewith, through the issnance of not more than $315,000 in principal amount of Geueral Obligation Debt, the instruments of wblcb shaD bnve maturities not in excess of 240 months, State General Funds $28,602 $28,602 t ld'i.'i".i.!_te 397.601 BOND: Gordon College: $1,260,000 in principal for 5 years at 5.25%: Purchase equipment for the Nursing/Health building. From State General Funds, $293,076 is specilieaDy appropriated for the purpose of financing projects and facillties for the Board of Regents of the University System of Georgia by means of the acquisition, construction, development, extenaion, enlargement, or improvement of land, waters, property, highways, buildings, structures, equipment or faciUties, both real and personal, necessary or useful in connection therewith, through the issnanee of not more than $1,260,000 in principal amount of General Obligation Debt, the instruments of which shaD bnve mntnrities not in excess of_60 months, State General Funds $293,076 $293,076 (?.:: !-"ll6f:~:e:~~tj~ '397.602 BOND: Georgia Perimeter College: $1,000,000 in principal for 5 years at 5.25%: Purchase equipment for the Alpharetta Academic Facility. From State General Funds, $232,600 is specifJCally appropriated for the purpose of liDDnclng projects and facillties for the Board of Regents of the University System of Georgia by means of the acqnisltion, constrnction, development, extenaion, enlargement, or improvement orland, waters, property, highways, buildings, structnres, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $1,000,000 in prlncijNII amount of General Obligation Debt, the instruments of which shaD have maturities not in excess of 60 months. State General Funds $232,600 $232,600 F: ;~. ~~~~~~i0~!:- I niwr:'>lt} Ho;trd 397.603 BOND: Southern Polytechnic State University: $3,690,000 in principal for 5 years at 5.25%: Purchase equipment for the Engineering Technology Center. From State General Funds, $858,294 is specifJCally appropriated for the purpose of liDDnclng projects and facilllles for the Board of Regents of the University System of Georgia by means of the acquisition, construction, development, extenaion, enlargement, or improvement of land, waters, property, highways, buildings, structnres, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $3,690,000 in prlncljNII amount of General Obligation Debt, the instroments of which shaD have maturities not in excess of 60 months. State General Funds $858,294 $858,294 ~ 1 ~i?~,~l:- l ,.J<.,r--\r; :1;-.,lunot 397.604 BOND: University of Georgia: $5,975,000 in principal for 20 years at 6.5%: Design, construe~ and equip a new Central Utility Plant in the Northwest Precinct. From State General Fonds, $542,530 is specilieaDy appropriated for the purpose of fmancing projects and faciUIIes for the Board of Regents of the University System of Georgia by means of the acquisition, construction, development, extenaion, enlargement, or improvement of land, waters, property, highways, bnildlngs, structnres, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issnance of not more than $5,975,000 in principal amount of General Obligation Debt, the instruments of which shaD have maturities not in excess of 240 months. State General Funds $542,530 $542,530 :':ft~~~ 5/28/2009 Page3i9of330 Drafted by Senate Budget and Evaluation Office HB119 I t:mwr<>it;r,S;r.,tem (Jf {;t.'~H'!:~tu, HH>tt-d 4#-lJtt.<. ~ BONDI PaReR Qellege: $UQQ,QQQ io pfineipol fer 2G yellRl a1 U%: Acquire 0118 reoe, ale slralegie pP~. ( f FfllmSiale GellOI'III FoRdo, $14~ is speeiii...U, 11pproprialed fer !he purpose of fillaaei 1g pr&,jeets 8Bd feeililies fer lhe Board of Regeato oflhe QaWeroity System of Georgia b) meeas of lhe aeljllisitioa, eoBOtraelioa, de, elopiBOIII, ellteasioa, ealargemelll, or hapflleme!H of lead, w!Hers1 prop""*', lligiH> B) s, balllliRgs1 stru........,, eq&ip- or t'aeilllles, both real 8lld persoaal, aeeess..., or usefal itt eoBBeelioa lher..,'ilh, lhroagh lhe isSH8Bee of BOt BIOre lh8B Sl1699,4MMI itt prittelpal BBIIIHRI of Geaera!GIIIigalloa Delli, the iBsiPRme!Hs of ,.hiell shall U.e -.ilies aut itt eeess of140 meMils State General Funds $14S,28Q . $9 $13\i-' SUB,. CuiH!Nify :\y'itt.m flf ( .vorgia. 397.606 BOND: College of Coastal Georgia: $13,300,000 in principal for 20 years at 6.5%: Construct the Health Sciences Building. From State General Funds, $1,207,640 is specllieally appropriated for the purpose of flnandng projects and facilities for the Board or Regents of the University System or Georgia by means of the acquisition, construction, development, extension, enlargement, or Improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more tbao $13,300,000 in principal amount or General Obligation Debt, the instruments of which shall have maturities not in excess of 240 months. State General Funds $1,207,640 $1,207,640 $1,138,41!0 :u;Z0?;640 Culn'Nit) SJ'ib:m DfC;..o(}rgbt, ofRq,;t'lli'> 397.6fY1 BOND: Fon Valley State University: $13,400,000 in principal for 20 years at6.5%: Design and construct renovations for Huntington Hall, Ohio Hall, and the Isaac Miller Science Building. From Stute General Funds, $1,216,720 is specifically appropriated for the purpose of Onancing projects and facilities for the Board or Regents or the University System or Georgia by means of the acquisition, construction, development, extension, enlargement, or Improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $13,400,000 in principal so amount of General Obligation Debt, the instruments of which shall have maturities not in excess of 240 months. State General Funds $1,216,720 $1,147,()40 $1,;/,16,ntl l niYCThh\' s~ ~tern.. {If Gt:On!b. }97.608 BOND: Georgia College and State University: $0 in principal for 20 years at 6.5%: Design and construct renovations for Historic Ennis Hall. State General Funds $892,110 $892,110 :"$11 $0 Cnh;,.rsit) Sy"i\>m ,,r (;t:'orgia, ito;W;.'nit) :-,}'>it'm of(~t'Ot-gia. 397.610 BOND: Georgia Institute of Technology: $43,000,000 in principal for 20 years at 6.5%: Construct the Undergraduate Learning Commons. From State General Funds, $3,904,400 is specllieally appropriated for the purpose or financing projects and facilities for the Board or Regents of the University System or Georgia by means or the acquisition, construction, development, extension, enlargement, or Improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $43,000,000 in principal amount or General Obligation Debt, the instruments or which shall have maturities not in excess of 240 months. State General Funds $3,904,400 $3,904,400 $3,680,800 $3,!)04,4cio Cniver<>it,\ SJ<;tcm of(;N}rgia, HttanJ of Ht'AtHI'> 397.611 BOND: Gainesville State College: $31,200,000 in principal for 20 years at 6.5%: Construct an academic facility. From State General Funds, $2,832,960 is speeifieally appropriated for the purpose or financing projects and facilities for the Board or Regents or the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or Improvement of land, waters, property, highways, buildings, structures, equipment or facUlties, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $31,200,000 in principal amount of General Obligation Debt, the instruments of which shall have maturities not in excess of 240 months. State General Funds $2,832,960 ,:;: .;~,l'll>.OOO $2;,670,.ntJ ~:; $2.832,960 Cnivcv;it) S~o;tcm of CIWl'!!ii-t, }hard of Rq~t ul<, 397.612 BOND: Kennesaw State University: $19,000,000 in principal for 20 years at 6.5%: Design and construct the laboratory addition to the science building. From State General Funds, $1,725,200 is specllically appropriated for the purpose of flnandng projects and facUlties for the Board or Regents of the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or Improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $19,000,000 in principal amount or General Obligation Debt, the instruments of which shall have maturities not in excess of 240 months. State General Funds $1,622,142 ;4$:1,~,200 . $1:,626,400; . f.'$13,~.200 \,niwr~ity o:.;y,tcm Hf (;Ciili:!ia. l11lllrlt Hf 397.613 BOND: Middle Georgia College: $500,000 in principal for 5 years at 5.25%: Design, construct, and equip the Georgia Hall 5/28/2009 Page 320 of 330 Drafted by Senate Budget and Evaluation Office HB 119 From State General Funds, $116,300 is speclficaHy appropriated for the purpose of financing projects and facilities for the Board of Regenl!i or the University System of Georgia by means or the acquisition, construction, development, extension, enlargement, or improvement or land, waters, property, highways, bnildings, strnctnres, equipment or facUitles, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $500,000 in principal amount of General ObHgation Debt, the instrumenl!i of which shall have maturities not in excess of60 months. State General Funds $116,300 $116,300 $115,500 $ll4.31)0 l nh a~il: S;, qem nt Bo.Jn! 397.614 BOND: Macon State College: $20,100,000 in principal for 20 years at 6.5%: Construct the teacher education building. From State General Funds, $1,825,080 is speeifll!lllly appropriated for the purpose of finaneing projects and facilities for the Board or Regents or the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, bnildings, structures, eqnipment or facUities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $20,100,000 in principal amount or General Obligation Debt, the instrumenl!i of whieh shall have maturities not in excess of 240 .months. State General Funds $1,825,080 $1,825,080 $1,700,5 $t,II2S,080 l nht'f'-l!J '1y,1fll! of {~Ulf~iil, Uo;1Hl n[ Rq~HH" 397.615 BOND: North Georgia College and State University: $16,445,000 in principal for 20 years at 6.5%: Design, construct, and equip renovations and additions for an historic facility related to four buildings and for campus wide technology improvements. From State General Funds, $1,493,206 is speclficaHy appropriated for the purpose of finaneing projects and facUities for the Board of Regents of the University System or Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement or land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $16,445,000 in principal amount of General Obligation Debt, the instrumenl!i or which shall have maturities not in excess of 240 months. State General Funds $948,406 $948,406 . $1.407, $1,493,206 S) '>inn of G('OJ'ght. Bwwd of Rq.;t'l\h 397.616 BOND: Savannah State University: $0 in principal for 20 years at 6.5%: Design, construct, and equip the Marine Biology and Environmental Sciences building addition. State General Funds $236,080 $236,080 $0 tnhtT'-ity 397.617 BOND: University of Georgia: $26,600,000 in principal for 20 years at 6.5%: Construct the Special Collections Library. From State General Funds, $2,415,280 is speclficaUy appropriated for the purpose of finaneing projects and facUities for the Board of Regenl!i of the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement ofland, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $26,600,000 in principal amount of General Obligation Debt, the instrumenl!i of whieh shall have matarities not in excess or.240 months. State General Funds $2,415,280 $2,415,280 .,sz;z76',960 $2;4S,280 I_ nn-{;P-,hj _\t\H:m nft;t:-~lqda, 397.618 BOND: Annstrong Atlantic State University: $1,100,000 in principal for 5 years at 5.25%: Design the Lane Library addition. From State General Fonds, $255,860 is specifically appropriated for the purpose of finaneing projects and facUities for the Board of Regenl!i or the University System of Georgia by means of the aequlsition, construction, development, extension, enlargement, or improvement orland, waters, property, highways, buUdings, structures, eqnipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance or not more than $1,100,000 in principal amount of General Obligation Debt, the instruments of which shall have matarities not in excess or 60 months. State General Funds $255,860 $255,860 ,,c.:::, -.Too <:.$255,8151! l nhu'-ity Sto,fem of(;Hlrd~L 397.619 BOND: Albany State University: $0 in principal for 5 years at 5.25%: Design the Ray Charles Fine Arts Center. State General Funds $418,680 td.\tr:<.it_v Sy..,!t'm of (;nrj!ia, 397.620 BOND: Clayton State University; $2,100,000 in principal for 5 years at 5.25%: Design a new science building. From State General Funds, $488,460 is specifically appropriated for the purpose or finaneing projects and acUities for the Board of Regenl!i of the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, bnildings, structures, equipment or facUities, both real and personal, necessary or useful in connection therewith, through the issuance or not more than $2,100,000 in principal amount of General Obligation Debt, the instrumenl!i of whieh shall have matarities not ln excess or 60 months. State General Funds $488,460 ,,. c' ':;.::.'~ ;~'\KA ''$48S;W!Ji> ,;....,. l nid'i "i(-. S.t..,tr'-m of i ;N!f}!iiJ, Hourd qf Rt:gt:nb 397.621 BOND: Georgia Perimeter College: $2,200,000 in principal for 5 years at 5.25%: Design an acadentic building. From State General Funds, $511,720 is speclficaHy appropriated for the purpose offinaneing projects and facilities for the Board of RegenIll of the University System of Georgia by means of the acquisition, constructiun, development, extension, enlargement, or improvement or land, waters, property, highways, bnildings, strnctnres, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance or not more than $2,200,000 in prindplll $5!)1la amount of General Obligation Debt, the instrumenl!i or whieh shall have matarities not in excess or 60 months.. . . State General Funds $511,720 $51l,720 .. ,\:.,. '.,.\.WWl11\7lO nhq..,ity Sy\!ml ul'Ct:IJr2iH- 397.622 BOND: Georgia Southern University: $2,600,000 in principal for 5 years at 5.25%: Design a new biology building. 5/28/2009 Page 321 of 330 Drafted by Senate Budget and Evaluation Office HB119 I From State General Funds, $604,760 is speclfically appropriated for the purpose of llnanclng projects and fadllties for tbe Board of Regents of the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or impronment of land, waters, property, highways, boDdings, strnctures, equipment or facUities, both real and personal, necessary or useful in connection therewith, through tbe issuance of not more than $2,600,000 in principal amount of General Obligation Debt, the Instruments of wbkh shaD have maturities not in excess of 60 months. State General Funds $604,760 $604,760 ,,~,, , ~\ ~~'~ u\1 fr!-i(\ q~">il'm ()f {>eur,ti'l'\itv">"temzJl 397.624 BOND: University of West Georgia: $1,400,000 in principal for 5 years at 5.25%: Design a new nnrsing building. From State General Fonds, $325,640 is speclficaDy appropriated for the purpose of financing projects and fadlities for the Board of Regents of the Unlnrsity System of Georgia by means of the acquisition, construction, development, extension, enlargement, or impronment of land, waters, property, bigbways, buildings, strucinres, equipment or (acUities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $1,400,000 in principal amount of General Obligation Debt, the Instruments of which shaD ban maturities not in excess of 60 months. State General Funds $325,640 $325,640 $'!2f,'4lle ,\ $~ ~ nh~'r>l;; '-.ly:.tcm nf ~;r,wghL 397.625 BOND: Valdosta State University: $0 in principal for 5 years at 5.25%: Design a new health science building. State General Funds $651.280 $651,280 ~i- $() i,niHT::--i1:< Sy,;ft'm~rl 397.626 BOND: Medical College of Georgia: $6,000,000 in principal for 5 years at 5.25%: Design the new Consolidated Medical Education Commons. From State General Funds, $1,395,600 is speclficaDy appropriated for tbe purpose of financing projects and facilities for the Board of Regents of the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $6,000,000 In principal amount of General Obligation Debt, the instruments of which shaD have maturities not in excess of 60 months. State General Funds $1,395,600 $1,395,600 $~-,000 $1.,~ t ;'); '>tnn of c, oqzi;{. 397.627 BOND: University of Georgia - Griffin Campus: $800,000 in principal for 20 years at 6.5%: Fund infrastructure improvements and renovations. From State General Fonds, $72,640 is specificaDy appropriated for the purpose of financing projects and facilities for the Board of Regents of the UniYersity System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, strnctures, equipment or fadlities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $800,000 In principal amount of General Obligation Debt, the instruments of which shaD have maturities not in excess of 240 months. State General Funds $72,640 $72,640 $68,4l!t), $72:640 t nhu;.in St\tl:tnl;f(;r\Jr~i;~, 397.628 BOND: Regents: $60,000,000 in principal for 20 years at 6.5%: Fund major repairs and rehabilitation statewide. From State General Fonds, $5,448,000 is speclficaDy appropriated for the purpose of linanclng projects and facilities for the Board of Regents of tbe University System of Georgia by mesns of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, struetures, equipment or facUities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $60,000,000 In principal amount of General Obligation Debt, the instruments of which shaD have maturities not in excess of 240 months. State General Funds $6,356,000 ; $S,448,(J(JQ $5,136;11 $5,448,QQ!) l nhfT.,itv "',t'>kmof{;ff'll!if1. 397.629 BOND: Georgia Research Alliance: $10,000,000 in principal for 5 years at 5.25%: Fund equipment for research and development infrastructure for science-based economic development. From State General Funds, $2,326,000 Is speclficaDy appropriated for the purpose of rmancing projects and facilities for the Board of Regents of the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buDdings, structures, equipment or facUlties, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $10,000,000 in principal amount of General Obligation Debt, the instruments of which shaD have maturities not in excess of 60 months. State General Funds $2,326,000 $2,326,000 ' ,.~.no,ooo $~,11 1 nhn~ih 397.630 BOND: East Georgia College: $4,900,000 in principal for 20 years at 6.5%: Design and construct the Classroom, Student Services, and Administration Building. From State General Funds, $444,920 is speclficaDy appropriated for the purpose of financing projects and facUlties for the Board of Regents of the University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buDdings, structures, equipment or facilities, both real 5/28/2009 Page 322 of 330 Drafted by Senate Budget and Evaluation Office HB119 MUtUQW ; and penonal, necessary or useful in connection therewith, through tbe issuance of not more than $4,900,000 in princlpal amonnt of General Obligation Debt, the instruments of which sball bave maturities not in excess of 240 months. State General Funds " .~ ~.- j;:;;:;~ ~Z$419,44&! :' ~ l ,,y h_l'-,tUn f ;r,or~ja, Hoard of Ht>fti'BI<. 3'7.631 BOND: Georgia State University: $9,600,000 in principal for 20 years at 6.5%: Acquire and develop an outdoor student recreation facility. From State General Funds, $871,680 is specifically appropriated for tbe purpose of llnandng projects and fadlities for the Board of Regents of tbe University System of Georgia by means of tbe acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, bigbways, bnildings, strnctures, eqnipment or fadlitles, bntb real and penonal, necessary or useful in connection tberewitb, througb tbe issuance of not more than $9,600,000 in prlnclpal amonnt of General Obligation Debt, the instruments of wbkh sball bave matnrltles not in excess of 240 montbs. State General Funds ~":';1-1!1111 ;<;~'? '~::;J~~')'fifUSU l nhn~it) ')~~tfml}fCeM:;ii:L HourdofR\~Utl-, 3'7.632 BOND: Georgia State University: $8,000,000 in principal for 20 years at 6.5%: Complete the Parker H. Petit Science Center. From State General Funds, $726,400 is specmeally appropriated for tbe purpose of llnandng projects and fadlltles for tbe Board ofRegents of tbe University System of Georgia by means of tbe acquisition, construction, development, exteusion, enlargement, or Improvement of land, waters, property, bigbways, bnlldlngs, strnctures, equipment or facUlties, bntb real and penonal, necessary or useful in connection tberewitb, through tbe issuance of not more than $8,000,000 in principal amount of General Obligation Debt, the instruments of which sball bave maturities not in excess of 240 montbs. State General Funds ~,:/ 0:1,;-~ 0[~~'\}t-~'<; ;i~X)f,?;-i~f'~d~ -.;y,'-!nu nf (;c11q.;la. Board Hf Ret!l'llt~ 3'7.633 BOND: Medical College of Georgia: $27,000,000 in principal for 20 years at 6.5%: Complete design, construction, and equipment of the School of Dentistry. From State General Funds, $2,451,600 is specifically appropriated for the purpose of llnandng projeets and fadlltles for tbe Board of Regents of tbe University System of Georgia by means of the acquisition, construction, development, extension, enlargement, or Improvement of land, waters, property, bigbways, buildings, structnres, equipment or facUlties, both real and personal, necessary or useful in connection therewith, through tbe issuance of not more than $27,000,000 in principal amount of General Obligation Debt, the instruments of wbkh sball bave maturities not In excess of 240 montbs. State General Funds ':r':C:~ :ir ,:r.$Utl:lf!l~t: ~~~~ { nh~'nit} Syd~'m ttl (rt'orgi>l. Htoanl of Rq!Nlf'l 3'7.634 BOND: Georgia Research Alliance: $3,000,000 in ptincipal for 5 years at 5.25%: Fund science equipment and other technology, to be matched by private funds, at University System institutions statewide. From State General Funds, $697,800 Is specifically appropriated for tbe purpose of llnandng projects and fadlltles for tbe Board of Regents of the Univeralty System of Georgia by means of the acquisition, COIISiruction, development, extension, enlargement, or Improvement ofland, waters, property, highways, bnildings, structures, equipment or fadlltles, both real and personal, necessary or useful in connection tberewitb, through the issuance of not more than $3,000,000 in prindpal amonnt of General Obligation Debt, tbe instruments of wbkh sball have maturities not in excess of 60 montbs. State General Funds ::.;;':i;'~ cr'(.70fJ~,;:~;. . . lnr'-:ft~ :-.y,tt'ln of Gt'OI g_iu, Bnard of Rq.:tub 3'7.635 BOND: Atlanta Metropolitan College: $2,500,000 in principal for 20 years at 6.5%: Design and construct the Science Academic Building Addition. From State General Fonds, $227,000 Is specmeally appropriated for tbe purpose of llnandng projects and fadlltles for tbe Board of Regents of tbe University System of Georgia by means of tbe acquisition, COIISiructlon, development, extension, enlargement, or Improvement ofland, waters, property, highways, buildings, strnctures, equipment or fadlitles, both real and penonal, necessary or useful in connection tberewith, through tbe issuance of not more than $2,500,000 in principal amount of General Obligation Debt, tbe instruments of wblch sball have maturities not in excess of 240 montbs. State General Funds :~":~~::;:::::'WIIilil!!lll Tt:dmkcti Cdiegt' ~,r-.:ton nf f.-eor~ta 3'7.661 BOND: Technical College Multi-Projects: $20,965,000 in principal for 5 years at 5.25%: Purchase equipment for construction projects nearing completion. From State General Funds, $4,876,459 is specifically appropriated for tbe purpose of financing projects and ftldllties for tbe Technical CoUege System of Georgia by means of tbe acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, bigbways, buildings, structnres, equipment or facUlties, both real and personal, necessary or useful in connection tberewltb, through tbe issuance of not more than $20,965,000 in prlnclpalaDNDt of General Obligation Debt, tbe instruments of wbkh sball bave maturities not in excess of 60 months. State General Funds $4,876,459 $4,876,459,: ':.c:~~~~~ Colk.(.W ;..v..:tnn uf (~nH giu 3'7.662 BOND: Technical College Multi-Projects: $14,000,000 in ptincipal for 5 years at 5.25%: Replace obsolete equipment. From State General Funds, $3,256,400 is specifically appropriated for the purpose of llnandng projeets and facUlties for tbe Technical College System of Georgia by means of tbe acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, bigbways, buildings, structnres, equipment or fadlitles, both real and personal, necessary or useful in connection tberewith, through tbe issuance of not more than $14,000,000 in prlnclpalaDNDt of General Obligation Debt, tbe instruments of wbkh sball bave maturities not in excess of 60 montbs. State General Funds $3,256,400 $3,256,400 :,Cj['~~ Collq::c S\ -..km of r;t'fll'/.!;iu 3'7.663 BOND: Technical College Multi-Projects: $20,000,000 in principal for 20 years at 6.5%: Fund facility repairs and renovations. From State General Fonds, $1,816,000 is specifically appropriated for the purpose of financing projects and fadlitles for the Technical CoUege System of Georgia by means of the aequlsition, construction, development, extension, enlargement, or 5/28/2009 Page 323 of 330 Drafted by Senate Budget and Evaluation Office HB 119 II iDlProvement ofland, waters, property, blghways, buildings, strudures, equipment or fadllties, both real and personal, necessary or useful in coooectioo therewith, through the issuance of not more than $20,000,000 in principal amount of General Obligalion Debt, the iostrnments of which shall have matnritles not in excess of 240 months. State General Funds $1.816,000 $1,816,000 c $!,7i2,000 $:1\lli!IJIII!! 'lt>t.JHliCill { olkgt' )~ -,tnn tlf 397.664 BOND: Central Georgia Technical College: $17,680,000 in principal for 20 years at 6.5%: Desigo and construct the Centerfor Health Sciences at the Milledgeville Campus. From State General Foods, $1,605,344 is specifically appropriated for the purpose of finaoeiog projects and fadllties for the Techalcal College System of Georgia by means of the aeqoisition, construetion, development, extension, eulargement, or improvement of land, waters, property, highways, huildings, structures, equipment or fadllties, both real and personal, necessary or useful In connection therewith, through the issuance of not more than $17,680,000 In principal amount of General Obligation Debt, the instruments of which shall have maturities not in excess of 240 months. State General Funds . $1,605,344 $0 $l.Mli403 St;!ill$,~ Colkg~ Sy:Ht~m Hf Gt:urgi<1 397.665 BOND: Griffin Technical College: $19,315,000 in principal for 20 years at 6.5%: Desigo and construct the Medical Technology Building. From State General Funds, $1,753,802 is specifically appropriated for the purpose of rmancing projects and facUlties for the Tedmieal CoUege System of Georgia by means of the acquisition, construction, development, extension, enlnrgement, or iDlProvement orland, waters, property, blghways, buildings, structures, equipment or facUlties, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $19,315,000 in principal amount of General Obligation Debt, the instruments of which shall have matnrities not in excess of 240 months. State General Funds $1,753,802 $1,753,802 $1,6.53,~ ,$t,758,~ 397.666 BOND: Moultrie Technical College: $9,540,000 in principal for 20 years at 6.5%: Desigo and construct the Allied Health Building. From State General Funds, $866,232 is specifically appropriated for the purpose of rmancing projects and fadllties for the Teehaleal CoUege System of Georgia by means of the acquisition, construction, development, extension, eulargement, or improvement of land, waters, property, highways, buildings, strudures, equipment or facUlties, both real and personal, necessary or useful in connection therewith, through the issuance of not more tban $9,540,000 in principal amount of General Obligation Debt, the instruments of which shall have maturities not in "'cess of 240 months. State General Funds $866,232 $866,232 ' ..~lnMzg_f '\ '-\nn of (;{'mgin 397.668 BOND: Altamalta Technical College: $14,375,000 in principal for 20 years at 6.5%: Design and construct a classroom building and truck driving range. From State General Foods, $1,305,250 is specifically approprioted for the purpose of r111ancing projects and facUlties for the Tedmieal College System of Georgia by means of the acquisition, construction, development, extension, eulargement, or improvement of land, waters, property, highways, buildings, structures, equipment or fadllties, both real and personal, necessary or useful in connection therewith, through the issuance of not more ihan $14,375,000 in principal amount of General Obligation Debt, the instruments of which shall have matnrities not in excess of 240 months. State General Funds $1,305,250 $1,305,250 $!;230$111 $!\~i~ CPHtgt' "l\<,km rJf{;r~,rgi.i 397.669 BOND: Griffin Technical College: $475,000 in principal for 5 years at 5.25%: Design and construct a classroom building. (CC;Desigo a classroom building) From State General Fonds, $110,485 is specifically appropriated for the purpose of financing projects and facilities for the Tedmical Cnllege System of Georgia by means of the acquisition, construetion, development, extension, enlargement, or improvement of land, waters, property, blghways, bulldlngs, structures, equipment or faeUities, both real and personal, necessary or useful in connection therewith, tbrongh the issnance of not more than $475,000 in principal amount of General Obligation Debt, the instruments of which shall have maturities not in excess of 60 months. State General Funds $771,800 $771,800 $127,<100 $IlllA$!i f ._dmkui Cnlk;H' 397.670 BOND: West Central Technical College: $8,480,000 in principal for 20 years at 6.5%: Plan, desigo, and construct a Classroom Building and Truck Driving Range. From State General Fonds, $769,984 is specifically appropriated for the purpose of financing projects and faeUities for the Techoteal College System of Georgia by means of the acquisition, construction, development, extension, enlargement, or iDlProvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in conneetion therewith, through the issuance of not more than $8,480,000 in principal amount of General Obligation Debt, the Instruments of which sball have matnrities not in excess of 240 months. State General Funds r,... $769,... ..$72$,81!8 . -~ 5/28/2009 Page 324 of 330 Drafted by Senate Budget and Evaluation Office HB119 ; 397.671 BOND: Northwestern Technical College: $3,000,000 in principal for 5 years at 5.25%: Design and construct a campus in Catoosa County. (CC:Design a campus in Catoosa County) From State General Funds, $697,800 is specifiCally appropriated for the purpose of financing projects and fadlities for the Technical College System of Georgia by means of the acquisition, construction, development, extenaion, enlargement, or improvement of land, waters, property, highways, buildings, structores, equipment or facllities, both real and personal, necessary or usefnl in eonneetion therewith, through the issuance of not more than $3,000,000 in principal amount of General Obligation Debt, tbe instruments of which sball bave maturities not in excess of 60 months. State General Funds . . . ,1!2 ~,800 Tt'rhnkal CnUi';!l' Sy~tnn of (rt'!;(:!l& 397.672 BOND: Technical College Multi-Projects: $15,000,000 in principal for 20 years at 6.5%: Fund new and existing career academies established as a charter school and partnered with a local school hoard, technical college, or university system college. From State General Funds, $1,362,000 is specifkally appropriated for the purpose of financing projects and facllities for the Technical Callege System of Georgia by means of the acquisition, construction, development, extenaion, enlargement, or improvement ofland, waters, property, highways, buildings, structures, equipment or facllities, both real and personal, necessary or usefnlln eonnection therewith, through the issuance of not more than $15,000,000 In principal amount of General Obligation Debt, the instruments of whicb sball bave matnrities not In excess of 240 months. State General Funds ;!. 7$U84,()( $1,362;000 l nikgt Sy-:t:m or (:{'(>qria 397.673 BOND: North Georgia Technical College: $6,020,000 in principal for 20 years at 6.5%: Renovate the Hoyt Coe Classroom Building on the Clarkesville campus. From State General Funds, $546,616 is speclfieally appropriated for the purpose of financing projects and facilities for the Technical College System of Georgia by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, bnlldings, structores, equipment or facllities, both real and personal, necessary or usefnlln conneetion therewith, tbrongb the issuance of not more than $6,020,000 in principal amount of General Obligation Debt, the instruments of which sball bave maturities not In excess of 240 months. State General Funds . :. $SL~.l'l2 "4~16 t'.:J~kgt: :._~.;~tm ~lf CNwgia 397.674 BOND: Ogeechee Technical College: $6,050,000 in principal for 20 years at 6.5%: Design and construct an addition to the Health Sciences building. From State General Fonds, $549,340 is specifically appropriated for the purpose of financing projects and facilities for the Technical CoBege System of Georgia by means of the acquisition, eonstruction, development, extension, enlargement, or improvement of land, waters, property, highways, bnlldings, structores, equipment or facUlties, both real and personal, necessary or usefnl in eonneetion therewith, through the issuance of not more than $6,050,000 in principal amonnt of General Obligation Debt, the instruments of which shall have maturities not In excess of 240 months. State General Funds $Sl'l,8$0 s)\i,>;;;-- \ nhu;-.l( S~-.::run nt <.;eurgia. lkmni 397.680 BOND: Regents: $0 in principal for 5 years at 5.25%: Fund major repairs and rehabilitation to public libraries statewide. State General Funds ~ niHT>ii) Sy,-,frm nl 397.681 BOND: Rockmart Library: $1,895,000 in principal for 20 years at 6.5%: Design and renovate a building as part of the Sara Hightower Regional Library System. From State General Funds, $172,066 is speclfieally appropriated to the Board of Regents of the University System of Georgia to provide public library facilities by grant to the governing board of the Rockmart Library, for that library, throngb the issuance of not more than $1,895,000 in principal amount of General Obligation Debt, the instruments of which sbaJl bave maturities not in excess of 240 months. StateGeneralFunds $172,066 ":tc-:".'$1) $16~~\;cji;~~'i~ l "ni\i.-'r~i!y Sy:.to~; <1f 397.682 BOND: DeKalb County Central Library Annex: $2,000,000 in principal for 20 years at 6.5%: Design and construct as part of the DeKalb County Public Library System. From State General Funds, $181,600 is speclfieally appropriated to the Board of Regents of the University System of Georgia to provide public library facilities by grant to the governing board of the DeKalb County Central Library Annex, for that library, through the issuance of not more than $2,000,000 in principal amount of General Obligation Debt, the lnslrumeala of which shall bave maturities not in excess of 240 months. State General Funds $181,600 $0 ! :nh ~~p..Jiy S:trrf;.i.t, 397.689 BOND: Forest Park Branch Library: $2,000,000 in principal for 20 years at6.5%: Design and construct as part of the Clayton County Library System. From State General Funds, $181,600 is specifically appropriated to tbe Board of Regents of the University System of Georgia to provide public Hbrnry facilities by grant to the governing board of the Forest Park Brancb Library, for that Hbrary, through tbe issuanee of not more than $l,OOO,OOO iu principal amount of General Obligation Debt, the instruments of which shall have maturities not iu excess of 240 montbs. State General Funds $181,600' ~ : ,~,'$(! $l71,:aiJO $181,1100 l nh't'r:,it) ~} '.h'm of (~t~orgi,t. d' Htgn:Jb 397.690 BOND: Northeast Regional Library: $2,000,000 in principal for 20 years at6.5%: Design and construct as part of the Sequoyah Regional Library System. From State General Funds, $181,600 is speciftcally appropriated to the Board of Regents of the University System of Georgia to provide pubHc Hbrary facilities by grant to the governing board of the Northeast Regional Library, for that library, throngb the Issuance of not more than $2,000,000 iu priucipal amount of General Obligation Debt, tbe instruments of which shnH have maturities not in excess of 240 montbs. State General Funds $181,600 $181,600 $!71,200 ${81,600 L.1lhtr~il} S)'h' ~Fh:m Iff 397.692 BOND: Oakland Library: $2,000,000 in principal for 20 years at 6.5%: Design and construct as part of the Lee County Library System. From State General Fnnds, $181,600 is speciftcnHy appropriated to the Board of Regents of the University System of Georgia to provide public Hbrnry facilities by grant to the governing board of the Oakland Library, for that Hbrary, tltrougb the Issuance of not more than $2,000,000 iu principal amount of General Obligation Debt, the instruments of which sbaH have maturities not iu excess of 240 months. State General Funds '$l8i,600 $171,200: $1~,1100 t 'nh\x.,it; ~\''"tf'm of {;\\)r;ta.Jhard \li 397.693 BOND: Tallapoosa Public Library: $400,000 in principal for 20 years at6.5%: Design and construct as part of the West Georgia Regional Library. Page 326 of 330 Drafted by Senate Budget and Evaluation Office HB 119 MMHA MhOMW ai&W ; From State General Funds, $36,320 is speclllcaHy appropriated to the Board of Regents of the University System of Georgia to provide public library facilities by grant to the goveralug board of the Tallapoosa Public Library, for tbat library, tbrough tbe issuance of not more tbau $400,000 In principal amount of General Obligation Debt, the Instruments of which sball have maturities not in excess of 240 months. State General Funds , ''>:;'~ > ',-~ t nb ('f<:ltv Sv<:tem vf t,('\H\tl~ Bo.rn:1 nf R<:gmL>< 397.694 BOND: Warren P. Sewell Memorial Library: $1,355,000 in principal for 20 years at 6.5%: Design and renovate as part of the West Georgia Regional Ubrary. From State General Funds, $123,034 is specifically appropriated to tbe Board of Regents of the University System of Georgia to provide public library facilities by grant to tbe governing board of the Warren P. Sewell Memorial Library, for that library, tbrough the issuance of not more tban $1,355,000 Ill principal amount of General Obligation Debt, the Instruments of which sbaU have maturities not in excess of 240 months. State General Funds "'i$l'2SJ!i' ~ ('nho .;Jt~ \\ ~ttm d' (;t"orgia; Ht.> ''illf''~ ):"'~ { 'ni\ fr-:ity S~qtm t)f tA'"\>''\"~~,;"' ,c:-~ ( nhl'i'"if) S;>..fNH; 397.697 BOND: Commerce Public Ubrary: $1,515,000 in principal for 20 years at 6.5%: Design and construct as part of the Piedmont Regional Ubrary System. From State General Funds, $137,5621s speclflcaiJy appropriated to tbe Board of Regents of the University System of Georgia to provide public library facil1ties by grant to tbe governing board of the Commerce Public Library, for !bat library, tbrough tbe issuance of not more tbau $1,515,000 Ill principal amonot of General Obligation Debt, tbe Instruments of which shall have maturities not In excess of 240 months. State General Funds I nih'J"'ii) :-.,,.,_!tm "'$l!U t Bt~l.rd ~)f Rt-~enb 397.699 BOND: Walnut Grove Library: $1,250,000 in principal for 20 years at 6.5%: Design and construct as part of the Uncle Remus Regional Library System. From State General Funds, $113,500 Is spedfJCally appropriated to tbe Board of Regents of tbe University System of Georgia to provide public library facilities by grant to the goveralug board of the Walnot Grove Library, for that library, throogh the issuance of not more tbau $1,250,000 Ill principal amount of General Obligation Debt, the Instruments of which sbaU have maturities not Ill excess of 240 months. State General Funds '"~<'~,'~3-~~~~1[~ \;:::rivniinn:'j Jkpartmt:JJi f.f' 397.701 BOND: State Farmer's Markets: $1,250,000 in principal for 5 years at 5.25%: Design and repair facilities statewide. From State General Funds, $298,750 is speclflcaiJy appropriated for tbe purpose offinancing projeets and faelilties for the Department of Agriculture by means of the acquisition, coostnJctioo, development, extension, enlargement, or Improvement of land, waters, property, highways, buildings, structures, equipment or facilities, botb real and personal, - . r y or usel'nl in connection tberewltb, throogh the issuance of not more tbau $1,250,000 Ill principal amount of General Obllption Debt, tbe Instruments of wblch shall have maturities not in excess of 60 months. State General Funds $290,750 $290,750 ));!;"':~ -\urlndim'c1 JhjAJrhm'n!: ~,r 3tutt 397.711 BOND: Forestry Equipment: $2,500,000 in principal for 5 years at 5.25%: Purchase equipment. From State General Fnnds, $581,500 is specffically appropriated for the purpose of financing projects and facUities for the State Forestry Commission by means of the acquisition, construction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in wnnection therewith, through the Issuance of not more than $2,500,000 in principal amount of General Obligation Debt, the lnstroments of which shall have maturities not in excess of 60 months. State General Funds $581,500 $581,500 $S~M:(, d M Fore"n'.\ 397.712 BOND: Forestry Buildings: $2,910,000 in principal for 20 years at 6.5%: Fund facility repairs and renovations statewide. (S:Design and construct new facilities statewide)(CC:Construct new and renovate existing facilities statewide) From State General Fnnds, $264,228 is specffically appropriated for the parpose of financing projects and facUities for the State Forestry Connuisslon by means of the acquisition, wnstruetion, development, extension, enlargement, or improvement of land, waters, property, highways, buUdings, structures, equipment or facilities, both real and personal, necessary or useful in wnnection therewith, through the issuance of not more than $2,910,000 in principal amount of General Obligation Debt, the Instruments of which sball have maturities not in excess of 240 months. State General Funds $232,600 $232,600 $2ll9ill96-c . ~$ Jck)ll 397.721 BOND: Jekyll island: $25,000,000 in principal for 20 years at 6.5%: Construct a new conference center and oceanfront public parlc From State General Fnnds, $2,270,000 is specffically appropriated for the parpose of rmancing projects and facilities for the JekyU Island State Park Authority by means of the acquisition, constroction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facUities, both real and personal, necessary or useful in wnnection therewith, tbrougb tbe issuance of not more than $25,000,000 in principal amount of General Obligation Debt, the instruments of which sbaD have maturities not in excess of 240 months. State General Funds $2,270,000 $2,270,000 '$2,i~ :$2,210;000 397.731 BOND: Don Carter State Park: $14,000,000 in principal for 20 years at 6.5%: Design and construct the state park. From State General Fnnds, $1,271,200 is specif'lcally appropriated for the purpose of financing projects and facilities for tbe Department of Natural Resources by means of the acquisition, wnstruction, development, extension, enlargement, or improvement of land, waters, property, highways, buildings, stroctures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through tbe issuance of not more than $14,000,000 in principal amount of General Obligation Debt, the Instruments of which shaD have maturities not in excess of 240 months. State General Funds $1,271,200 $1,271,200 $1,19ll,400 $1,271,200 ol 397.732 BOND: DNR State Parks: $5,000,000 in principal for 5 years at 5.25%: Fund facility construction, repairs, and renovations statewide. From State General Fnnds, $1,163,000 is specffically appropriated for tbe purpose of rmancing projects and facilities for the Department of Natural Resources by means of tbe acquisition, construction, development, extension, eulargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facUlties, both real and personal, necessary or useful in connection therewith, through tbe issuance of not more than $5,000,000 in principal amonnt of General Obligation Debt, the Instruments of which sball have maturities not in excess of 60 months. State General Funds $1,163,000 $1,163,000 $!,155,000 $1,163,000 Dq);\r~ nKJii 397.741 BOND: Georgia National Fairgrounds and Agricenter: $0 in principal for 20 years at 6.5%: Design and construct public restroom facilities. State General Funds $40,860 .$1) $0 $0 397.742 BOND: Georgia National Fairgrounds and Agricenter: $1,000,000 in principal for 20 years at 6.5%: Expand the McGill Building for equipment storage. From State General Funds, $90,800 is specmcaDy appropriated for the purpase of financing projects and facUlties for the Department of Natural Resources by means of the acquisition, construction, development, extension, eulargement, or improvement of land, waters, property, highways, buildings, structures, equipment or facilities, both real and personal, necessary or useful in connection therewith, through the issuance of not more than $1,000,000 In principal amount of General Obligation Debt, the lnstrnments of which sbaD have maturities not in excess of 240 months. State General Funds $34,504 $110,800 $116,1& S9!:!.SOO 5/28/2009 Page 328 of330 Drafted by Senate Budget and Evaluation Office HB119 397.743 BOND: Georgia National Fairgrounds and Agricenter: $0 in principal for 20 years at 6.5%: Construct a parking lot for the Conference Center. State General Funds $54,480 .. $6 $0 $0 I ! 397.751 BOND: Soil & Water Conservation Watershed: $3,000,000 in principal for 20 years at 6.5%: Rehabilitate USDA flood control watershed structures to bring them into compliance with Georgia's Safe Darns Act. From State General Funds, $272,400 is speeilically appropriated for the purpose of flllliDCiog projects and facilities for the Soil and Water Conservation Commission by means of the aequisition, coostroction, development, extension, enlargement, or improvement of land, waters, property, bigbways, buildings, structures, equipment or facilities, both real and persoual, necessary or useful in connection therewith, through the issuance of not more than $3,000,000 in principal amount of General Obligation Debt, the instruments of wbicb shaD have maturities not in excess of 240 months. State General Funds $272,400 $272,400 $256.800 $272,400 Section 51: Refunds In addition to aU other appropriations, there is hereby appropriated as needed, a specific sum of money equal to each refund authorized by law, which is required to make refund of taxes and other monies collected in error, farmer gasoline tax refund and any other refunds specificaUy authorized by law. Section 52: Leases In accordance with the requirements of Article IX, Section VI, Paragraph Ia of the Constitution of the State of Georgia, as amended, there is hereby appropriated payable to each department, agency, or institution of the State sums sufficient to satisfy the payments required to be made in each year, under existing lease contracts between any department, agency, or institution of the State, and any authority created and activated at the time of the effective date of the aforesaid constitutional provision, as amended, or appropriated for the State fiSCal year addressed within this Acl If for any reason any of the sums herein provided under any other provision of this Act are insufficient to make the required payments in full, there shall be taken from other funds appropriated to the department, agency or institution involved, an amount sufficient to satisfy such deficiency in full and the lease payment constitutes a first charge on all such appropriations. Section 53: Flex Notwithstanding any other statement of purpose, the purpose of each appropriation of federal funds or other funds shall be the stated purpose, unless such purpose conflicts with state or federal law. If the stated purpose conflicts with state or federal law, then the purpose statement shaD be construed as any other lawful purpose consistent with the fund sourre and the general law powers of the budget uuil When an agency receives appropriations from the category, "Total Federal Funds," for more than one program or special project, the appropriation is the amount stated, and each program or speeial project shaD also be authorized an additional fifty percent (50%) of the stated amounl However, if the additional authority is used, one or more of the other federal fund appropriations to that agency are reduced in the same total amount, such that the cumulative total in affected appropriations initially stated within the section is not exceeded, except that when an agency receives an appropriation from the category "Total Federal Funds" and such funds are identified "Temporary Assistance for Needy Families" (TANF), the appropriation is the amount stated and the agency may not reduce such funds below the amount stated. Where federal funds received by an agency or other funds received by an agency and not remitted to the general fund of the state treasury are not otherwise restricted by state or federal law, the agency shaD nse such funds to supplant appropriated state funds in the following order: first, other funds received by the agency, and second, federal funds. "Federal Funds" means any federal funding source, whether speeificaUy identified or not specificaUy identified; "Other Funds" means all other fund sources except State Funds or Federal Funds, including without limitation, Intra-State Government Transfers. This section does not permit an agency to include within its Rex the appropriations for an agency attached to it for administrative purposes. Section 54: Budgetary Control and Interpretation The appropriations in this Act consist of the amount stated in the right-most column, for each line at the lowest level of detail for the fund source categories, "Total State Funds" and "Total Federal Funds," under a caption beginning with a program or special project number that has a 100 or a higher number after the decimal and a program or speeial project name. In each case, such appropriation is associated with the immediately preceding program or speeial project name, number, and statement of program or speeial project purpose. The program or special project purpose is stated immediately below the program or speeial project name. For authorizations for general obligation debt in Section 49, the indented, bold-faced paragraphs following each Bond number are the lowest level of detail and constitute appropriations in accordance with Article VII, Section IV, Paragraph III(a)(1) of the Georgia Constitution. The caption above the Bond number, the light-faced text immediately foUowiog the Bond number before the bold-faced text, and the Ugbt faced after the bold-faced text are information only. Similarly, text in a group of lines that has a number less than 100 after the decimal (01 through 99) is not part of a statement or purpose but constitutes ioformation as to how the appropriation was derived. Amounts in the columns other than the rigbt-most column are for informational purposes only. The summary and lowest level of detail for the fund source categories "Total Agency Funds" and "Total Intra-State Governmental Transfers," are for Informational purposes only. The blocks or text and numerals 5/2812009 Page 329 of 330 Drafted by Senate Budget and Evaluation Office HB119 Immediately following the section header and beginning with the pltrases, "Section Total- Continuation" and "Section Totals- Final" are for informational purposes only. Sections 50, 51, 52, and 53 contain, constitute, or amend appropriations. Section 55: Effective Date This Act sball become effective upon its approval by the Governor or upon its becoming law without his approval. Section 56: Repeal Conflicting Laws All laws and ports of laws in conflict with this act are repealed. Page 330 of 330 Drafted by Senate Budget and Evaluation Office