HOUSE REPUBLICAN CAUCUS Fiscal Vision for Maryland. March 1, 2011

Similar documents
HOUSE REPUBLICAN CAUCUS Fiscal Vision for Maryland. March 1, 2011

Department of Legislative Services Maryland General Assembly 2010 Session

Budget Reconciliation and Financing Act of 2011 (HB 72/SB 87) Budget Summary, Provisions, and Recommendations

Comparison of House and Senate Budget Actions

Arizona Economy and Budget

Fiscal Briefing. Department of Legislative Services Office of Policy Analysis Annapolis, Maryland

REPORT FROM STATE CIRCLE SPECIAL LEGISLATIVE SESSION December 2007

SENATE BILL 141. (0lr0173) Read and Examined by Proofreaders: Sealed with the Great Seal and presented to the Governor, for his approval this

Fiscal Year 2016 Superintendent s Proposed Operating Budget Board of Education of Charles County Public Schools January 13, 2015

NCSL (Summary of States Measures to Balance FY 2010 Budgets - October 21, 2009)

Section II. Statewide Overview

Key Budget Policy Choices

Department of Legislative Services 2017 Session

State Budget: Priorities and Issues Ahead Methodist Healthcare Ministries of South Texas Mental Health Summit, June 25, 2012

Supplement B Department of Budget and Management ACTION AGENDA September 6, ($69,307,440) (See Backup for a summary by Agency)

SENATE BILL lr2983 A BILL ENTITLED

Hogan announces Fiscal Year 2020 Budget

Department of Legislative Services Maryland General Assembly 2006 Session FISCAL AND POLICY NOTE

Section II. Statewide Overview

R00A02. Aid to Education. Maryland State Department of Education. Response to the Analyst s Review and Recommendations

UNIVERSITY OF KANSAS Office of Institutional Research and Planning

Department of Legislative Services Maryland General Assembly 2009 Session

FLORIDA REVENUE ESTIMATING CONFERENCE. Long-Term Revenue Analysis FY Through FY Volume 33 Fall, 2017

UWF Budget Town Hall Meeting April 27, Dr. Judy Bense President

Department of Legislative Services Maryland General Assembly 2007 Session. FISCAL AND POLICY NOTE Revised. State Procurement Contracts - Living Wage

FY 2011 Conditionally Enacted Budget

FINANCIAL PLAN F I N A N C I A L P L A N. Prince George s County Public Schools Page 27

APPROPRIATIONS REPORT

REPORT OF THE CAPITAL DEBT AFFORDABILITY COMMITTEE RECOMMENDED DEBT AUTHORIZATIONS FOR FISCAL YEAR 2013 SUBMITTED TO THE GOVERNOR AND GENERAL ASSEMBLY

Virginia s Economic Trends and Impact on Local Budgets

O Malley s Taxes Tolls and Fees Present

Staff Budget Reduction Recommendation. Board of Education Meeting January 11, 2011

2018 FINANCE POLICY STATEMENT

FLORIDA REVENUE ESTIMATING CONFERENCE. Long-Term Revenue Analysis FY Through FY

ASSEMBLY BILL NO Today, I am returning Assembly Bill No with my signature, along with certain

STATE AID FOR LOCAL SCHOOL DISTRICTS CONSOLIDATED SUMMARY GENERAL FUND AND PROPERTY TAX RELIEF FUND (thousands)

FINANCIAL PLAN FINANCIAL PLAN. PGCPS Board of Education FY 2016 Approved Annual Operating Budget - Page 27

Budget Status. House Finance Committee November 18, 2010

Governor Northam s Proposed Amendments to the Biennial Budget

UWF Budget Town. April 27, April 27, President

Budget Watch. September Projected Budget Surplus of $635

Revenue. Change in HCPS Current Expense Budget Revenue FY 2013 FY 2018

STRONGER BY DEGREES. Making Kentucky

2/9/2018. Unemployment Southeastern State Comparison December 2017 Alabama 3.5% Southeast Avg 4.1%

Spend No More Than You Make Borrow Only What You Can Afford To Pay Back If It s Not Broken, Don t Fix It. But If It s Not Working, Get Rid Of It The

REPORT OF THE CAPITAL DEBT AFFORDABILITY COMMITTEE RECOMMENDED DEBT AUTHORIZATIONS FOR FISCAL YEAR 2018 SUBMITTED TO THE GOVERNOR AND GENERAL ASSEMBLY

New Hampshire Fiscal Policy Institute 1

Budget Planning

Operating Budget Fiscal Year

SENATE APPROPRIATIONS COMMITTEE FISCAL NOTE

FY State Budget Summary Analysis

Summary of Legislative Budget Estimates Biennium HOUSE SUBMITTED TO THE 84TH TEXAS LEGISLATURE

UNIVERSITY OF KANSAS MEDICAL CENTER

BUDGET IN PICTURES FY

House Finance Committee January 11, 2012

K-12 Funding in Virginia. Fiscal Analytics, Ltd August 14, 2015

Most non-farm jobs in Texas are in the general area of a. manufacturing.

FLORIDA REVENUE ESTIMATING CONFERENCE. Long-Term Revenue Analysis FY Through FY Volume 26 Fall, 2010

BUDGET MONITOR. The Governor s FY 2005 Veto Message. July 2, Overview

FY 2012 CURRENT FUNDS BUDGET

Legislative Appropriations Request. For Fiscal Years 2012 and 2013

Quality-Based Road Proposal

The Budget and the Public Schools

Hilliard City School District

Key Budget Policy Choices: Special Session Comparing the governor s and money committee budgets to the FY 2018 budget

PRINCE GEORGE S COUNTY FINANCIAL OVERVIEW

Four State Budget Plans Show Disparate Fiscal Pictures

REPORT OF THE CAPITAL DEBT AFFORDABILITY COMMITTEE RECOMMENDED DEBT AUTHORIZATIONS FOR FISCAL YEAR 2020 SUBMITTED TO THE GOVERNOR AND GENERAL ASSEMBLY

Summary of Significant Forecast Assumptions and Accounting Policies For the Fiscal Years Ending June 30, 2018 through 2022

SPECIAL CONSTITUTIONAL AMENDMENT ELECTION TUESDAY, SEPTEMBER 18, 2012

Agency Est. FY Capital Improvements: State General Fund $ 0 $ 0 $ 0 $ 402,778 $ 0 Other Funds TOTAL $ 0 $ 0 $ 0 $ 402,778 $ 0

General fund 715, General fund 20, Internal service funds 13,306, ,000 13,006, ,000. Process Stage Amount Memo

House of Representatives (May 29, 2013) Changes From Governor's Proposed Budget (in $ thousands)

THE UNIVERSITY OF IOWA Comprehensive Fiscal Report FY 2014

STATE AID FOR LOCAL SCHOOL DISTRICTS CONSOLIDATED SUMMARY GENERAL FUND AND PROPERTY TAX RELIEF FUND (thousands)

STATE AID FOR LOCAL SCHOOL DISTRICTS CONSOLIDATED SUMMARY GENERAL FUND AND PROPERTY TAX RELIEF FUND (thousands)

Following the Money Trail From Austin to College Station

The Outlook for Indiana s State Budget, and beyond

Republican FY 2018/2019 Budget Summary Updated September 2017

Michigan s Fiscal Future: Long-term Analysis of Michigan s Economy and State Budget

North Olmsted City Schools Major Assumptions Used in the Preparation of the Five-Year Forecast Prepared October 12, 2017

Michigan League for Human Services

SENATE BILL lr0115 CF HB 87 A BILL ENTITLED

Budget for a Better Minnesota

HUBER HEIGHTS CITY SCHOOL DISTRICT MONTGOMERY COUNTY SCHEDULE OF REVENUE, EXPENDITURES, AND CHANGES IN FUND BALANCES FOR THE FISCAL YEARS ENDED JUNE

Governor Northam s Proposed Amendments to the Budget

STATE AID FOR LOCAL SCHOOL DISTRICTS CONSOLIDATED SUMMARY GENERAL FUND AND PROPERTY TAX RELIEF FUND (thousands)

FY2019 Approved Operating Budget June 12, 2018

Summaries of Appropriations

HOUSE LEGISLATIVE BUDGET BOARD. Summary of Committee Substitute for House Bill Biennium SUBMITTED TO THE HOUSE COMMITTEE ON APPROPRIATIONS

APPROPRIATIONS COMMITTEE 2017 COMMITTEE ACTION INDEX BILL NUMBER SUBJECT DATE OF HEARING/ DISCUSSION

79th OREGON LEGISLATIVE ASSEMBLY Regular Session. Enrolled. Senate Bill 1067

Department Program $ Under/(Over) Budget. Notes

Billions More in General Revenue Needed for

Options to Address Minnesota s Budget Deficit

SENATE LEGISLATIVE BUDGET BOARD. Summary of Senate Committee Substitute for Senate Bill Biennium

FY 2016 CURRENT FUNDS BUDGET

Five Year Forecast Financial Report

Loveland City Schools FY Revenue

LEGISLATIVE APPROPRIATIONS REQUEST For Fiscal Years 2014 and 2015

Transcription:

Fiscal Vision for Maryland March 1, 2011 1

Fiscal 2012 Budget Review of Governor s Budget Plan 2

Analysis of Governor s FY 2012 Budget Actions (a) Estimated Baseline Cash Deficit (Dec.) $(1,582) Cuts in Baseline Spending $670 Special Fund Raids (b) 325 Tax & Fee Increases 245 Wishful Thinking (Lower Deficiencies) 243 Federal Stimulus 124 Other 70 Total Actions $1,677 Fund Balance Projected for FY 2012 $95 (a) Recategorized from official categories. (b) Includes raid on TTF and $191 million in bonding to replace diverted Special Funds (POS and BRF). 3

Cuts from Baseline $670 (40%) Governor s Budget Actions Diversions and Transfers $325 (19%) Other $70 (4%) Federal Stimulus $124 (7%) Wishful Thinking $243 (14%) Tax & Fee Increases $245 (15%) 4

Total Operating Budget Governor s Plan $36.0 $34.0 $32.0 The Governor has proposed a $1 billion spending increase in the Total Operating Budget. $30.9 $32.0 $33.1 $34.1* $30.0 $28.8 $29.6 $28.0 $26.0 $24.0 2007 2008 2009 2010 2011 2012 *Governor s Proposal 5

Governor s Budget Spending Summary Actual Working Proposed by Governor Change 2012 vs. 2011 2007 2008 2009 2010 2011 2012 Dollars Percent General Fund $14.2 $14.5 $14.4 $13.4 $13.2 $14.6 $1.4 10.6% State Funds $22.4 $23.0 $23.1 $22.2 $22.8 $24.8 $2.0 8.6% Total Operating $28.8 $29.6 $30.9 $32.0 $33.1 $34.1 $1.0 (a) 3.1% Budget (All Funds) (a) Major increases include Medicaid (up $828 million or 13.6%), Health (up $115 million or 4.3%), and Higher Ed (up $96 million or 2.0%). 6

1979 1980 1981 1982 1983 1984 1985 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 Total Operating Budget: 1979-Present ($ in billions) $35.0 $30.0 $25.0 $20.0 The Governor s Budget Plan continues a long-term pattern of unsustainable increases in spending. $15.0 $10.0 $5.0 $0.0 *Governor s Proposal 7

GF Cash Balance Deficits Under Governor s Plan ($ in millions) $1,000 $500 $680 $95 The Governor s Plan does not solve the deficit and will lead to future tax increases. $0 -$500 -$1,000 -$1,500 -$1,100 -$1,148 -$1,175 2011 2012 2013 2014 2015 8

Fiscal 2012 Budget GOP Budget Plan 9

We envision Vision for Maryland A smaller, less-intrusive State government. A State government that operates consistently within its means. A reduced tax burden on Maryland citizens. 10

Missed Opportunities 2003-2010 Session Proposal Cumulative Impact to Today 2003 Enact slots legislation. $4.5-5.0 billion 2004 Retain 5% trigger provision for education. $4.5 billion 2007 Constrain budget growth to 1.5% (up $200 million) and cap GF spending to $13.8 billion in FY 08. 2007 (special) Adopt slow-growth budget in FY 2009 (3.5% growth) and free-market slots plan. $2.8 billion $1.8 billion 2008 Reduce growth in GF spending to 2.6% for FY 09. $1.2 billion 2009 Reduce total budget growth to 0% for FY 10. $1.2 billion 2010 Reduce GF spending by 2.7% for FY 11. $725 million 11

GOP Fiscal Goals (i) Achieve a positive General Fund balance in each of the next five years without raising taxes. (ii) Achieve a structurally balanced General Fund budget by 2013. (iii) Reduce the tax burden on Maryland citizens: Reverse the 2007 sales tax increase. Reverse the 2007 corporate tax increase. 12

GOP Fiscal Goals (Continued) (iv) Reject the Governor s proposal to raid the Bay Restoration Fund and Project Open Space and to replace the funds with new debt. (v) Replenish the Transportation Trust Fund without an increase in the gas tax. (vi) Maintain the Rainy Day Fund and strong general fund balances. 13

Action Steps for FY 2012 Implement an additional $621 million of spending reductions in FY 12. $518 million decrease (3.5%) from FY 2011. Cancel proposed raids on Bay Restoration Fund and Project Open Space. Cancel raid on TTF. 14

Action Steps in Future Years (FY 2013-2016) Constrain growth in the General Fund: 2013: 2% 2014: 2% 2015: 2% 2016: 4% Restore $500 million to the TTF (FY 2012-2016) Repeal the Special Session tax increases: Reduce sales tax rate from 6% currently to 5.5% in FY 2014 and 5% in FY 2015. Reduce corporate income tax from 8.25% to 7.0% beginning in FY 2014. 15

$18.0 General Fund Program Spending Comparison Governor s Proposal 2011-2015 Increase: $2.2 Billion ($ in Billions) $18.0 GOP House Proposal 2011-2015 Increase: $354 Million $17.0 $17.0 $17.0 $16.3 $16.0 $15.0 $14.8 $14.9 $15.6 $16.0 $15.0 $14.8 $14.2 $14.5 $14.8 $15.1 $14.0 $14.0 $13.0 2011 2012 2013 2014 2015 $13.0 2011 2012 2013 2014 2015 16

General Fund Budget Surplus/(Deficit) Comparison (Cash-Basis Standard) ($ in Millions) $1,000 $680 $500 $95 $0 ($500) Governor s Proposal* $1,000 $500 $0 ($500) ($1,000) GOP House Proposal* $680 $609 $527 $434 $375 ($1,000) ($1,500) ($1,500) ($2,000) ($1,148) ($1,100) ($1,175) ($2,500) 2011 2012 2013 2014 2015 2011 2012 2013 2014 2015 * DLS estimates *DLS estimates adjusted for GOP actions 17

General Fund Budget Surplus/(Deficit) Comparison ( Structural Balance Standard) ($ in Millions) Governor s Proposal GOP House Proposal $0 $0 $25 $1 $30 ($400) ($400) ($426) ($800) ($800) ($1,200) ($1,600) ($1,562) ($1,170) ($1,155) ($1,188) ($1,185) ($1,200) ($1,600) ($1,562) ($2,000) ($2,000) ($2,400) 2011 2012 2013 2014 2015 ($2,400) 2011 2012 2013 2014 2015 18

Summary The Governor s Plan: Relies too heavily on transfers, taxes & fees and wishful thinking Continues a pattern of unsustainable growth in spending Does not eliminate the deficit The GOP Plan: Represents new vision for Maryland Reduces unsustainable levels of spending Balances the State budget structurally Reduces the tax burden on Maryland citizens Cancels raids on the TTF, BRF and POS Increases funding to the TTF without a gas tax hike 19

Governor's General Fund Budget ($ in Millions) Avg Annual FY 2010 FY 2011 FY 2012 FY 2013 FY 2014 FY 2015 FY 2016 Change Revenues Actual Work. App. Allowance Est. Est. Est. Est. 2012-2016 Opening Fund Balance $87 $344 $680 $95 $0 $0 $0 Transfers 243 318 285 56 61 61 64 One-time Revenues/Legislation 593 42 66-3 -3 0 0 Subtotal One-time Revenue $922 $704 $1,032 $148 $58 $61 $64-50.1% Ongoing Revenues* $12,864 $13,204 $13,699 $14,425 $15,128 $15,820 $16,514 Revenue Adjustments Legislation 0 0 0 0 0 0 0 Subtotal Ongoing Revenue $12,864 $13,204 $13,699 $14,425 $15,128 $15,820 $16,514 4.8% Total Revenues & Fund Balance $13,786 $13,908 $14,731 $14,573 $15,186 $15,880 $16,578 3.0% Ongoing Spending Operating Spending** $14,494 $14,837 $15,271 $16,188 $16,958 $17,736 $18,542 VLT Revenues Supporting Education -11-96 -215-287 -471-512 -549 Multi-year Commitments 5 25 25 25 75 65 50 Ongoing Reductions 0 0-212 -313-279 -284-292 Subtotal Ongoing Spending $14,489 $14,766 $14,869 $15,613 $16,283 $17,005 $17,751 4.5% One-time Spending PAYGO Capital $0 $1 $0 $11 $1 $1 $1 One-time Reductions 0 0-229 0 0 0 0 One-time Fund Swaps 0-350 0 0 0 0 0 Federal Stimulus Funds*** -1,161-1,189-5 0 0 0 0 Appropriation to Rainy Day Fund 115 0 0 50 50 50 50 Subtotal One-time Spending -$1,046 -$1,538 -$233 $61 $51 $51 $51 n/a Total Spending $13,442 $13,229 $14,636 $15,674 $16,334 $17,056 $17,802 5.0% Ending Balance $344 $680 $95 -$1,100 -$1,148 -$1,175 -$1,224 Rainy Day Fund Balance 612 623 681 721 757 791 826 Balance over 5% of GF Revenues -16-37 1 0 0 0 0 As % of GF Revenues 4.87% 4.72% 5.01% 5.00% 5.00% 5.00% 5.00% Structural Balance -$1,625 -$1,562 -$1,170 -$1,188 -$1,155 -$1,185 -$1,237 GF: general funds PAYGO: pay-as-you-go VLT: video lottery terminal * Includes effect of federal tax legislation enacted in December 2010 and federal employee pay freeze. ** Includes $337 million in fiscal 2011 deficiency appropriations and $1,206 million in the American Recovery and Reinvestment Act of 2009 spending supplanting general funds. *** Includes $18.4 million from federal Education Jobs Grant Top budget amendment that offset loss of VLT revenues.

GOP General Fund Budget ($ in Millions) Avg Annual FY 2010 FY 2011 FY 2012 FY 2013 FY 2014 FY 2015 FY 2016 Change Revenues Actual Work. App. Allowance Est. Est. Est. Est. 2012-2016 Opening Fund Balance $87 $344 $680 $609 $527 $434 $374 Transfers 243 318 94-44 -39-39 -36 One-time Revenues/Legislation 593 42 66-3 -3 0 0 Subtotal One-time Revenue $922 $704 $841 $562 $484 $395 $338-20.4% Ongoing Revenues* $12,864 $13,204 $13,823 $14,559 $14,826 $15,151 $15,823 Revenue Adjustments Legislation 0 0 0 0 0 0 0 Subtotal Ongoing Revenue $12,864 $13,204 $13,823 $14,559 $14,826 $15,151 $15,823 3.4% Total Revenues & Fund Balance $13,786 $13,908 $14,664 $15,121 $15,311 $15,546 $16,161 2.5% Ongoing Spending Operating Spending** $14,494 $14,837 $15,271 $16,188 $16,958 $17,736 $18,542 VLT Revenues Supporting Education -11-96 -215-287 -471-512 -549 Multi-year Commitments 5 25 25 25 75 65 50 Ongoing Reductions 0 0-833 -1,392-1,737-2,168-2,317 Subtotal Ongoing Spending $14,489 $14,766 $14,248 $14,534 $14,825 $15,121 $15,726 2.5% One-time Spending PAYGO Capital $0 $1 $0 $11 $1 $1 $1 One-time Reductions 0 0-229 0 0 0 0 One-time Fund Swaps 0-350 0 0 0 0 0 Federal Stimulus Funds*** -1,161-1,189-5 0 0 0 0 Appropriation to Rainy Day Fund 115 0 40 50 50 50 50 Subtotal One-time Spending -$1,046 -$1,538 -$193 $61 $51 $51 $51 n/a Total Spending $13,442 $13,229 $14,055 $14,595 $14,876 $15,172 $15,777 2.9% Ending Balance $344 $680 $609 $527 $434 $374 $384 Rainy Day Fund Balance 612 623 681 721 757 791 826 Balance over 5% of GF Revenues -16-37 1 0 0 0 0 As % of GF Revenues 4.87% 4.72% 5.01% 5.00% 5.00% 5.00% 5.00% Structural Balance -$1,625 -$1,562 -$425 $25 $1 $30 $97 GF: general funds PAYGO: pay-as-you-go VLT: video lottery terminal * Includes effect of federal tax legislation enacted in December 2010 and federal employee pay freeze. ** Includes $337 million in fiscal 2011 deficiency appropriations and $1,206 million in the American Recovery and Reinvestment Act of 2009 spending supplanting general funds. *** Includes $18.4 million from federal Education Jobs Grant Top budget amendment that offset loss of VLT revenues.

03/01/2011 FY 2012 FY 2013 FY 2014 FY 2015 FY 2016 Estimated Balance (Governor's Plan) 95.0-1,100.0-1,148.0-1,175.0-1,224.0 Additional Balance from Previous Year Due to Additional Budget Actions 514.0 180.9 0.0 0.0 Additional General Fund Revenues under GOP Plan Less Sales Tax to MDOT to Reflect Lower State Mass Transit Subsidies $124.0 $132.0 $139.0 $144.0 $150.0 Chesapeake 2010 Fund -- Level Fund at $20 million 5.0 10.0 15.0 20.0 25.0 Admissions and Amusement Tax on Electronic Bingo &Tip Jars 1.0 0.0 0.0 0.0 0.0 Portion of Baltimore City Share of Highway User Revenues 60.0 0.0 0.0 0.0 0.0 $190.0 $142.0 $154.0 $164.0 $175.0 Additional General Fund Expenditure Savings under GOP Plan Eliminate Legislative Scholarship Programs 11.7 11.9 12.1 12.3 12.5 No Graduate and Professional Scholarship Program 1.2 1.2 1.2 1.2 1.2 Delete Geographic Cost of Education Index Funding Formula 120.3 118.7 120.3 122.1 125.1 Base Education Aid Formula on Average Daily Attendance 174.6 172.1 170.4 170.4 170.5 Retirement Savings from GCEI and ADA Changes 0.0 0.0 30.9 32.2 33.7 Phase-out Education Supplemental Grant Over Two Years 23.2 46.5 46.5 46.5 46.5 Eliminate Quality Teacher Incentive Stipends (50% Funding in Fiscal 2012) 2.1 4.2 4.2 4.2 4.2 Continue 1% Cap on Education Aid Inflation Factors 0.0 0.0 0.0 0.0 45.4 Community College Formula -- Freeze at 19.5% of Four Years' Per Student 0.0 25.8 40.5 53.8 67.9 Baltimore City Community College -- 64.5% of Four Years' Per Student 0.0 1.4 1.8 2.2 2.7 Sellinger Formula -- Freeze at 10.0% of Four Years' Per Student 0.0 2.1 4.3 6.7 9.2 Share Administrative Costs of Retirement Agency with Locals 17.0 17.3 17.7 18.0 18.4 Charge Counties for Costs of Local Parole Hearings and Investigations 0.6 0.6 0.6 0.6 0.6 Halve Subsidy for Baltimore City and Ocean City Convention Centers 2.7 2.7 2.7 2.7 2.7 No Grants for Stem Cell Research 12.4 12.4 12.4 12.4 12.4 Eliminate Sustainable Communities Tax Credit Program 10.0 10.0 10.0 10.0 10.0 Eliminate Living Wage for State Contracts 0.8 0.9 0.9 0.9 0.9 Proposed Non-Statutory Budgetary Reductions -- See Separate Schedule 244.4 261.6 268.3 267.7 255.8 $621.0 $689.3 $744.7 $763.9 $819.7 Modifications to BRFA (HB 72) under GOP Plan Do Not Impose Insurance Premium Tax on Injured Workers Ins. Fund -1.9-3.4-3.5-3.7-3.9 One-Half of Retirement Savings or Equivalent Savings from Alternative Plan 0.0 43.7 110.1 116.5 123.7 No Bad Driver Surcharge -3.8-4.7 0.0 0.0 0.0 Forego Shifting Bay Restoration, Transfer Tax, and POS to Bonds -191.3 0.0 0.0 0.0 0.0 No Transfers from Transportation/Augment MDOT Revenues in Out-Years -100.0-100.0-100.0-100.0-100.0 -$297.0 -$64.4 $6.6 $12.8 $19.8 Net Impact of Additional Budget Actions Compared to Governor's Plan $514.0 $766.9 $905.3 $940.7 $1,014.5 BRFA: Budget Reconciliation and Financing Act MDOT: Maryland Department of Transportation Deficit Reduction Financing Act (HB 1294) ($ in Millions)

03/01/2011 FY 2012 FY 2013 FY 2014 FY 2015 FY 2016 Higher Education Efficiencies -- 5% General Fund Savings 57.2 58.6 60.0 61.3 62.7 Reduce Higher Education Positions Scale Back Travel/Reduce Vehicle Fleet Reduce Free Tuition for USM Employees Reduce General Funds for USM System Office -- Assess Constituent Institutions 8.1 8.3 8.4 8.6 8.8 Consolidate Center for Environmental Science (UMCES) with Other Colleges 2.0 2.1 2.2 2.2 2.3 New Complete College Grant ($1 million)/harry Hughes Center ($200,000) 1.2 1.2 1.2 1.2 1.2 New Keep Maryland Community Colleges Affordable Grant Not Affordable 5.0 5.0 5.0 5.0 5.0 Eliminate Fine Arts Grants -- Aid to Education 0.7 0.7 0.7 0.7 0.7 Special Crime Grants -- Reduce 10% 2.0 2.0 2.0 2.0 2.0 Increase Turnover to Be Consistent with Current Vacancy Rate -- Parole & Probation 1.5 0.0 0.0 0.0 0.0 Medicaid -- Limit Non-emergency Outpatient Hospital Visits/Reduce Error Rates 50.0 53.0 56.2 59.6 63.1 Eliminate Medicaid Funded Abortions 3.0 3.2 3.4 3.6 3.8 Prince George's County Hospital -- No Plan Forthcoming 5.0 10.0 15.0 15.0 0.0 Reduce Residential Capacity at Regional Institutes for Children -- MHA 4.2 4.3 4.4 4.4 4.5 Less Funding for Maryland Public Television 1.0 1.0 1.0 1.0 1.0 Reduce Maryland Zoo Grant by 10% 0.5 0.5 0.5 0.5 0.5 No New General Funds for Various Economic Development Grant & Loan Programs 9.4 9.4 9.4 9.4 9.4 Reduce Biotechnology Tax Credit 2.0 2.0 2.0 2.0 2.0 Reduce Prevailing Wage Unit to Mandated Level 0.7 0.7 0.7 0.7 0.7 Eliminate One-Time $750 Bonus for State Employees 39.4 0.0 0.0 0.0 0.0 Employee Health Benefit Savings Per Benefits Sustainability Commission 0.0 30.0 31.8 33.7 35.7 Reduce Operating Expenditures Judiciary 3.9 3.9 4.0 4.0 4.1 Reduce Funds for Retired Judges & New Bailiffs 0.7 0.7 0.7 0.8 0.8 AG -- Reduce Funds for Legal Counsel and Advice -- Recover Costs from Agencies 1.6 1.6 1.6 1.7 1.7 Eliminate State Positions Vacant for Over One Year 18.1 18.6 19.4 20.3 21.4 State Agency Operation Expenses -- 2% Across-the-Board 12.3 12.5 12.6 12.7 12.9 Reduce Office of the Secretary Budgets by 2% 3.4 3.4 3.4 3.5 3.5 Moratorium on Out-of-State Travel 1.1 1.1 1.2 1.2 1.2 No Funding for Advertising 1.9 2.0 2.0 2.0 2.0 Reduce Electricity Costs by 5% 1.5 1.5 1.5 1.5 1.6 Reduce Executive Salaries to $1 Below Governor 1.9 2.0 2.1 2.2 2.3 Delete Funding for Statewide Personnel System IT Project 4.1 21.4 15.0 5.9 0.0 Governor's Delivery Unit & Health Policy Group Not Essential 0.8 0.9 0.9 0.9 1.0 $244.4 $261.6 $268.3 $267.7 $255.8 AG: Attorney General MHA: Mental Hygiene Administration USM: University System of Maryland Detail for Proposed Budgetary Reductions ($ in Millions)