HR 12 – AS INTRODUCED

GEN'L & ED

TRUST FUNDS FY 2011 FY 2012 FY 2013

Official Updated Updated Updated

Estimate Committee Committee Committee

(Dollars in Millions) (Ch.1, L'10 SS) HR 11 Estimate HR 11 Estimate HR 11 Estimate

Business Profits Tax $313.300 $308.317 $304.206 $314.555 $310.265 $323.944 $319.654

Business Enterprise Tax $189.700 $186.683 $184.194 $190.445 $187.935 $196.056 $193.446

Subtotal $503.000 $495.000 $488.400 $505.000 $498.200 $520.000 $513.100

Meals & Rooms Tax $245.000 $234.000 $234.000 $229.200 $229.200 $234.300 $234.300

Tobacco Tax $220.600 $228.000 $228.000 $221.000 $221.000 $214.400 $214.400

Liquor Sales $127.900 $126.800 $126.800 $130.300 $130.300 $135.000 $135.000

Interest & Dividends Tax $90.100 $83.700 $77.000 $85.400 $78.500 $87.100 $80.000

Insurance Tax $80.500 $80.500 $80.500 $86.100 $86.100 $86.800 $86.800

Communications Tax $75.000 $79.400 $79.400 $80.200 $80.200 $81.000 $81.000

Real Estate Transfer Tax $89.200 $78.000 $78.000 $79.600 $79.600 $81.200 $81.200

Court Fines & Fees $13.200 $13.600 $13.600 $13.600 $13.600 $13.600 $13.600

Securities Revenue $34.000 $34.300 $34.300 $35.100 $35.100 $35.900 $35.900

Utility Consumption Tax $6.000 $6.000 $6.000 $6.000 $6.000 $6.000 $6.000

Board & Care Revenue $20.200 $20.200 $20.200 $20.500 $20.500 $21.000 $21.000

Beer Tax $12.800 $13.100 $13.100 $13.100 $13.100 $13.100 $13.100

Racing & Games of Chance $2.900 $2.300 $2.400 $2.300 $2.600 $2.400 $2.600

Other $67.800 $68.700 $68.700 $69.100 $69.100 $68.700 $68.700

Gambling Winnings Tax $3.400 $3.400 $3.400 $3.400 $0.000 $3.400 $0.000

Tobacco Settlement Funds $44.200 $42.200 $42.200 $42.400 $42.400 $42.400 $42.400

SUBTOTAL $1,635.800 $1,609.200 $1,596.000 $1,622.300 $1,605.500 $1,646.300 $1,629.100

Medicaid Enhancement

Tax $108.500 $91.400 $91.400 $97.000 $97.000 $104.800 $104.800

Medicaid Recoveries $19.200 $22.100 $22.100 $17.400 $17.400 $18.300 $18.300

Lottery Transfers to

Education $77.700 $66.200 $65.000 $66.200 $69.000 $67.500 $73.000

Bingo Lucky 7 Transfers

to Education $1.300 $1.300 $1.300 $0.900 $0.900 $0.900 $0.900

Utility Property Tax $28.000 $28.000 $28.000 $28.000 $28.000 $28.000 $28.000

Statewide Property Tax $363.600 $363.000 $363.000 $363.000 $363.000 $363.000 $363.000

TOTAL GEN'L & ED

TRUST FUNDS $2,234.100 $2,181.200 $2,166.800 $2,194.800 $2,180.800 $2,228.800 $2,217.100

HIGHWAY FUNDS: FY 2011 FY 2012 FY 2013

Official Updated Updated Updated

Estimate Committee Committee Committee

(Dollars in Millions) (HR 26, 2010) HR 11 Estimate HR 11 Estimate HR 11 Estimate

Road Toll $126.500 $124.500 $124.500 $124.500 $124.500 $124.500 $124.500

Motor Vehicle Fees $134.800 $129.500 $129.500 $108.300 $108.300 $108.300 $108.300

Miscellaneous $19.800 $40.800 $40.800 $24.500 $24.500 $23.500 $23.500

TOTAL HIGHWAY

FUNDS $281.100 $294.800 $294.800 $257.300 $257.300 $256.300 $256.300

FISH & GAME FUNDS:

(Dollars in Millions)

Fish & Game Licenses $9.100 $8.200 $8.200 $8.200 $8.200 $8.200 $8.200

Fines & Miscellaneous $2.200 $2.200 $2.200 $1.900 $1.900 $1.900 $1.900

TOTAL FISH &

GAME FUNDS $11.300 $10.400 $10.400 $10.100 $10.100 $10.100 $10.100