The 2018 Executive Budget Document
Governor McAuliffe's Proposed Budget for the 2018-2020 Biennum
 Back to Front Page
Released on December 18, 2017 
 
Fort Monroe Authority [360]
Secretarial Area: Commerce and Trade
Operating Budget Summary
This table shows the Governor's proposed budget for the next two years and the agency's official budget for the previous six years.
more...
Biennium Fiscal Year Source GF NGF Total
2014-2016 2015 Chapter 732, 2016 Acts of Assembly $6,718,155 $0 $6,718,155
2014-2016 2016 Chapter 732, 2016 Acts of Assembly $5,489,033 $0 $5,489,033
2016-2018 2017 Chapter 1, 2018 Acts of Assembly $5,082,648 $0 $5,082,648
2016-2018 2018 Chapter 1, 2018 Acts of Assembly $4,974,791 $0 $4,974,791
2018-2020 2019 Governor's Proposed Budget $5,686,915 $0 $5,686,915
    Base Budget $4,974,791 $0 $4,974,791
    Addenda (Changes to the Base) $712,124 $0 $712,124
2018-2020 2020 Governor's Proposed Budget $5,686,915 $0 $5,686,915
    Base Budget $4,974,791 $0 $4,974,791
    Addenda (Changes to the Base) $712,124 $0 $712,124
Positions Budget Summary
Biennium Fiscal Year Source GF NGF Total
2014-2016 2015 Chapter 732, 2016 Acts of Assembly 0.00 0.00 0.00
2014-2016 2016 Chapter 732, 2016 Acts of Assembly 0.00 0.00 0.00
2016-2018 2017 Chapter 1, 2018 Acts of Assembly 0.00 0.00 0.00
2016-2018 2018 Chapter 1, 2018 Acts of Assembly 0.00 0.00 0.00
2018-2020 2019 Proposed Positions 0.00 0.00 0.00
    Base Budget 0.00 0.00 0.00
    Addenda (Changes to the Base) 0.00 0.00 0.00
2012-2014 2020 Proposed Positions 0.00 0.00 0.00
    Base Budget 0.00 0.00 0.00
    Addenda (Changes to the Base) 0.00 0.00 0.00
Operating Budget Addenda (in order of greatest impact)
•
Provide support for loss of federal grant Decision Package
  Provides additional operating funding to supplant the loss of the Fort Monroe Authority's U.S. Department of Defense Office of Economic Adjustment (OEA) grant. The grant funded 60 percent of the salary and benefit costs for several employees as well as general and administrative expenses. The additional funding supports the Commonwealth's preservation obligations.
 
  FY 2019 FY 2020
General Fund $628,000 $628,000
•
Adjust appropriation for the centrally funded three percent salary increase for state employees Base Budget Adjustment
  Adjusts appropriation for the three percent salary increase for state employees budgeted in Central Appropriations, Item 475 X. of Chapter 836, 2017 Acts of Assembly.
 
  FY 2019 FY 2020
General Fund $51,854 $51,854
•
Adjust appropriation for centrally funded health insurance costs Base Budget Adjustment
  Adjusts appropriation for the employer’s share of health insurance premiums budgeted in Central Appropriations, Item 475 G. of Chapter 836, 2017 Acts of Assembly.
 
  FY 2019 FY 2020
General Fund $39,093 $39,093
•
Adjust appropriation for centrally funded retirement rate changes Base Budget Adjustment
  Adjusts appropriation for changes in state employee retirement rates budgeted in Central Appropriations, Item 475 H. of Chapter 836, 2017 Acts of Assembly.
 
  FY 2019 FY 2020
General Fund ($10,161) ($10,161)
•
Adjust appropriation for centrally funded state employee other post-employment benefit rate changes Base Budget Adjustment
  Adjusts appropriation for changes in state employee other post-employment benefit rates budgeted in Central Appropriations, Item 475 K. of Chapter 836, 2017 Acts of Assembly.
 
  FY 2019 FY 2020
General Fund $3,340 $3,340
•
Adjust appropriation for centrally funded changes in Cardinal charges Base Budget Adjustment
  Adjusts appropriation for the reduction in Cardinal charges budgeted in Central Appropriations, Item 476 L. of Chapter 836, 2017 Acts of Assembly.
 
  FY 2019 FY 2020
General Fund ($2) ($2)


pdocagy2014 - Executive Budget Document Agency Details - 06-29-2025 19:37:53