The Budget Process committee (Template Vote, 48 hours!)

[Associate Justice PiT]

     I support Deputy Chair Yankee's proposal. I am admittedly partial to the template that we have used in the South since 2011, but his is far more detailed and far superior.

[Associate Justice PiT]

     In that case, here is the version from 2012 (the 2011 one had an accounting error that might prove distracting, so I chose this one instead):

     I have compiled the 2012 budget. In doing so, however, I have obtained revenue numbers that were very different from those that we got last year. Nevertheless, here is the new budget, presented for inspection:

2012 Budget

Notes

• Base shall be understood to refer to the combined totals of the state governments minus Puerto Rico.
• Total shall be understood to refer to the combined totals of the state and regional governments minus Puerto Rico.

Regional Spending

Pensions
-Base: $35.8 billion
-Total: $35.8 billion

Health care:
-Base: $113.9 billion
-Total: $113.9 billion

Education:
-Base: $66.8 billion
-Tertiary Education/Other Capital Outlay-Higher Education/Southeastern Educational Incentive Act: $3.5 billion
-Total: $70.3 billion

Defense:
-Base: $0.7 billion
-Military Defense/IDS Militia Structure Act: $0.4365 billion
-Total: $1.1365 billion

Welfare:
-Base: $36.5 billion
-Total: $36.5 billion

Protection:
-Base: $21.0 billion
-Total: $21.0 billion

Transportation:
-Base: $30.1 billion
-Total: $30.1 billion

General government:
-Base: $6.7 billion
-Total: $6.7 billion

Other spending:
-Base: $20.5 billion
-Puerto Rico: $16.61 billion (total spending of PR- PR is not included in any other category in Spending but the Total Regional Spending)
-Total: $37.11 billion

Interest: $6.6 billion (assumes that Regional Government does not have to pay its own interest)

Total Regional Spending: $359.1465 billion (includes Interest)

Regional Revenue

Income Taxes:
-Base: $0 (state cannot collect their own income taxes)
-Corporate Income Tax/Tax-Corporate Net Income/Put the "free" back in Free Enterprise Bill: (see personal income tax rate)
-Corporate Income Tax/Tax-Corporate Net Income/Southeast Nuclear Energy Initiative, Chapter 4: -66.1 million (-0.0661 billion)
-Corporate Tax Rate: 8.6% (part of Free Enterprise Bill above - remember other provisions).
-Personal Income Tax Rate: 5.8% ($61,650,000,000/year)
-Total: $61,583,900,000 or $61.5839 billion

Social Security Taxes: 
-Base: $20.1 billion
-Total: $20.1 billion

Ad-valorem Taxes:
-Base: $140.0 billion
-Excise Taxes/Tax-Alcoholic Beverage Sales/Southeast Alcohol Initiative, Section 8: $1.3127 billion ($1.00/proof liter or $0.385/gallon for beer, $0.909/gallon for wine, $3.31/gallon for spirits)
-Excise Taxes/Tax-Tobacco Products Sales/Southeast Tobacco Initiative, Section 6:  $0.04/cigarette ($6,034,000,000/year), $0.08/cigar ($80,000,000/year), $2.00/kg tobacco ($24,000,000/year)
-Excise Taxes/Tax-Marijuana Products Sales: $3.00/ounce ($48,000,000/year)
-Sales Taxes/Tax-Public Utilities Sale/Southeast Nuclear Energy Initiative, Chapter 4: 80% of standard electricity excise tax: $0
-Sales Taxes/Tax-Public Utilities Sale/Southeast Biomass Initiative, Section 3: 80% of standard electricity excise tax: $0
-Property Taxes/Tax-Property/Southeast Nuclear Energy Initiative, Chapter 4: n/a ($0)
-Transportation/Tax-Motor Fuel Sales/Transportation Commission Initiative, Chapter 3, Section 22: $0.08/liter ($17,284,230,161/year)
-Transportation/Tax-Motor Vehicle License/Fair Consequences Initiative, Section 3: $10,700,000/year
-License/Tax-Other License/Off-Shore Religious Organizations Initiative, Section 2: n/a ($0)
-Total: $147,265,400,000 or $147.2564 billion

Fees and Charges:
-Base: $42.7 billion
-Other/Charges-All Other/Pentagram Creation Act: $5,700,000/year
-Other/Charges-All Other/Safe Roads Initiative, Section 6: $44,400,000/year
-Total: $42,750,100,000 or $42.7501 billion

Business and Other Revenue:
-Base: $87.9 billion
-Puerto Rico: $17.28 billion
-Total: $105.18 billion

Gross Public Debt: $382,028,869,839 (assumes that Regional Government has not accumulated its own public debt)

Rainy Day Fund: $35 billion

Total Regional Revenue: $376,870,400,000 (does not include Gross Public Debt or Rainy Day Fund)

Balance: $17,723,900,000

[Associate Justice PiT]

Option 1: North Carolina Yankee Template [1]

Option 2: PiT Template [ 2 ]

[Associate Justice PiT]

     The gasoline tax is set to somewhere between $0.08 and $0.23 per gallon.

     Knowingly hiring unauthorized workers carries a $10,000/violation fine. (I'm pretty sure this won't move the dial, but including it for completeness.)

[Associate Justice PiT]

     Incorporating all bills, many of which are unknown contributions:

Based on RL FY2016 (save for Entitlements).   Will incorporate Atlasian Legislation in after RL data is integrated first:

Source

You must be logged in to read this quote.

[Associate Justice PiT]

     Aye