Biennium |
Fiscal Year |
Source |
GF |
NGF |
Total |
2010-2012 |
2011 |
Chapter 2, 2012 Acts of Assembly |
$2,433,032 |
$811,900 |
$3,244,932 |
2010-2012 |
2012 |
Chapter 2, 2012 Acts of Assembly |
$2,512,572 |
$811,900 |
$3,324,472 |
2012-2014 |
2013 |
Chapter 1, 2014 Acts of Assembly |
$2,581,504 |
$631,905 |
$3,213,409 |
2012-2014 |
2014 |
Chapter 1, 2014 Acts of Assembly |
$2,765,050 |
$631,905 |
$3,396,955 |
2014-2016 |
2015 |
Chapter 732, 2016 Acts of Assembly |
$2,892,568 |
$520,000 |
$3,412,568 |
2014-2016 |
2016 |
Chapter 732, 2016 Acts of Assembly |
$2,904,219 |
$520,000 |
$3,424,219 |
2016-2018 |
2017 |
Chapter 780, 2016 Appropriation Act |
$2,932,889 |
$433,075 |
$3,365,964 |
2016-2018 |
2017 |
Base Budget |
$2,904,219 |
$520,000 |
$3,424,219 |
2016-2018 |
2017 |
Governor's Amendments |
$28,670 |
($86,925) |
($58,255) |
2016-2018 |
2017 |
General Assembly Adjustments |
$0 |
$0 |
$0 |
2016-2018 |
2018 |
Chapter 780, 2016 Appropriation Act |
$2,876,411 |
$433,075 |
$3,309,486 |
2016-2018 |
2018 |
Base Budget |
$2,904,219 |
$520,000 |
$3,424,219 |
2016-2018 |
2018 |
Governor's Amendments |
($27,808) |
($86,925) |
($114,733) |
2016-2018 |
2018 |
General Assembly Adjustments |
$0 |
$0 |
$0 |
Biennium |
Fiscal Year |
Source |
GF |
NGF |
Total |
2010-2012 |
2011 |
Chapter 2, 2012 Acts of Assembly |
39.00 |
9.50 |
48.50 |
2010-2012 |
2012 |
Chapter 2, 2012 Acts of Assembly |
39.00 |
9.50 |
48.50 |
2012-2014 |
2013 |
Chapter 1, 2014 Acts of Assembly |
39.00 |
9.50 |
48.50 |
2012-2014 |
2014 |
Chapter 1, 2014 Acts of Assembly |
39.00 |
9.50 |
48.50 |
2014-2016 |
2015 |
Chapter 732, 2016 Acts of Assembly |
39.00 |
9.50 |
48.50 |
2014-2016 |
2016 |
Chapter 732, 2016 Acts of Assembly |
39.00 |
9.50 |
48.50 |
2016-2018 |
2017 |
Chapter 780, 2016 Appropriation Act |
39.00 |
9.50 |
48.50 |
2016-2018 |
2017 |
Base Budget |
39.00 |
9.50 |
48.50 |
2016-2018 |
2017 |
Governor's Amendments |
0.00 |
0.00 |
0.00 |
2016-2018 |
2017 |
General Assembly Adjustments |
0.00 |
0.00 |
0.00 |
2016-2018 |
2018 |
Chapter 780, 2016 Appropriation Act |
39.00 |
9.50 |
48.50 |
2016-2018 |
2018 |
Base Budget |
39.00 |
9.50 |
48.50 |
2016-2018 |
2018 |
Governor's Amendments |
0.00 |
0.00 |
0.00 |
2016-2018 |
2018 |
General Assembly Adjustments |
0.00 |
0.00 |
0.00 |
• |
|
|
Moves savings budgeted centrally in Paragraph A, Item 471.10, Chapter 665, 2015 Acts of Assembly from Central Appropriations to the individual budgets of state agencies. |
|
|
FY |
FY |
General Fund |
($203,295) |
($203,295) |
|
• |
|
|
Adjusts appropriation for changes in state employee retirement rates to 80 percent of the Virginia Retirement System Board certified rates budgeted in Central Appropriations, Item 467.H. of Chapter 665, 2015 Acts of Assembly. A companion adjustment provides funding to increase state employee retirement rates to 90 percent of the Virginia Retirement System Board certified rate. |
|
|
FY |
FY |
General Fund |
$54,647 |
$54,647 |
Nongeneral Fund |
$3,413 |
$3,413 |
|
• |
|
|
Adjusts appropriation for the two percent salary increase for state employees budgeted in Central Appropriations, Item 467.P. of Chapter 665, 2015 Acts of Assembly. |
|
|
FY |
FY |
General Fund |
$37,006 |
$37,006 |
Nongeneral Fund |
$3,097 |
$3,097 |
|
• |
|
|
Adjusts appropriation for changes in employee retirement rates to 90 percent of the Virginia Retirement System Board certified rate budgeted in Central Appropriations, Item 467.U. of Chapter 665, 2015 Acts of Assembly. |
|
|
FY |
FY |
General Fund |
$29,491 |
$29,491 |
Nongeneral Fund |
$2,430 |
$2,430 |
|
• |
|
|
Adjusts appropriation for the compression pay adjustment for state employees budgeted in Central Appropriations, Item 467.Q. of Chapter 665, 2015 Acts of Assembly. |
|
|
FY |
FY |
General Fund |
$26,660 |
$26,660 |
Nongeneral Fund |
$2,230 |
$2,230 |
|
• |
|
|
Adjusts appropriation for the employer’s share of health insurance premiums budgeted in Central Appropriations, Item 467.G. of Chapter 665, 2015 Acts of Assembly. |
|
|
FY |
FY |
General Fund |
$24,672 |
$24,672 |
Nongeneral Fund |
$2,340 |
$2,340 |
|
• |
|
|
Adjusts appropriation for the changes in information technology costs budgeted in Central Appropriations, Items 468.M. and 470.B. of Chapter 665, 2015 Acts of Assembly. |
|
|
FY |
FY |
General Fund |
($11,116) |
($11,116) |
Nongeneral Fund |
($680) |
($680) |
|
• |
|
|
Adjusts appropriation for changes in state employee other post employment benefit rates budgeted in Central Appropriations, Item 467.K.3. of Chapter 665, 2015 Acts of Assembly. |
|
|
FY |
FY |
General Fund |
$2,143 |
$2,143 |
Nongeneral Fund |
$134 |
$134 |
|
• |
|
|
Adjusts appropriation for a $1,000 salary increase for employees in Security Officer I and III roles. |
|
|
FY |
FY |
General Fund |
$1,196 |
$1,196 |
Nongeneral Fund |
$100 |
$100 |
|
• |
|
|
Adjusts appropriation to agencies to offset increases in internal service fund costs due to the salary and benefit adjustments in Chapter 665, 2015 Acts of Assembly. |
|
|
FY |
FY |
General Fund |
$180 |
$180 |
Nongeneral Fund |
$11 |
$11 |
|
• |
|
|
Reduces the agency's nongeneral fund appropriation based on revenue estimates. |
|
|
FY |
FY |
Nongeneral Fund |
($100,000) |
($100,000) |
|
• |
|
|
Provides general fund appropriation to upgrade the museum's security systems. The upgrades will enhance overall security of the museum and its visitors and staff. |
|
|
FY |
FY |
General Fund |
$57,000 |
$0 |
|
• |
|
|
Reflects the agency's share of the costs of the new Cardinal accounting system. The Department of Accounts allocates the yearly cost of the system to agencies based upon the number of transactions the agency completed in the previous fiscal year. |
|
|
FY |
FY |
General Fund |
$10,629 |
$11,124 |
|
• |
|
|
Supports the agency's workers' compensation premiums based on the allocation of program costs provided by the Department of Human Resource Management. The allocation is based on the historical experience of the agency and reflects the current policy of providing agencies with 50 percent of any increased costs and allowing agencies to retain 50 percent of any reduced costs. |
|
|
FY |
FY |
General Fund |
($543) |
($516) |
|
• |
|
|
Transfers general fund dollars and positions between service areas within the same program because of a reorganization of the agency's public programs and operations divisions. The adjustment is zero-sum. |