Biennium |
Fiscal Year |
Source |
GF |
NGF |
Total |
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 1, 2018 Acts of Assembly |
$2,854,326 |
$433,075 |
$3,287,401 |
2016-2018 |
2018 |
Chapter 1, 2018 Acts of Assembly |
$2,660,680 |
$433,075 |
$3,093,755 |
2018-2020 |
2019 |
Governor's Proposed Budget |
$2,833,105 |
$439,006 |
$3,272,111 |
|
|
Base Budget |
$2,660,680 |
$433,075 |
$3,093,755 |
|
|
Addenda (Changes to the Base) |
$172,425 |
$5,931 |
$178,356 |
2018-2020 |
2020 |
Governor's Proposed Budget |
$2,833,105 |
$439,006 |
$3,272,111 |
|
|
Base Budget |
$2,660,680 |
$433,075 |
$3,093,755 |
|
|
Addenda (Changes to the Base) |
$172,425 |
$5,931 |
$178,356 |
Biennium |
Fiscal Year |
Source |
GF |
NGF |
Total |
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 1, 2018 Acts of Assembly |
39.00 |
9.50 |
48.50 |
2016-2018 |
2018 |
Chapter 1, 2018 Acts of Assembly |
38.00 |
9.50 |
47.50 |
2018-2020 |
2019 |
Proposed Positions |
38.00 |
9.50 |
47.50 |
|
|
Base Budget |
38.00 |
9.50 |
47.50 |
|
|
Addenda (Changes to the Base) |
0.00 |
0.00 |
0.00 |
2012-2014 |
2020 |
Proposed Positions |
38.00 |
9.50 |
47.50 |
|
|
Base Budget |
38.00 |
9.50 |
47.50 |
|
|
Addenda (Changes to the Base) |
0.00 |
0.00 |
0.00 |
• |
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 |
$69,115 |
$69,115 |
Nongeneral Fund |
$2,377 |
$2,377 |
|
• |
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 |
$57,161 |
$57,161 |
Nongeneral Fund |
$1,975 |
$1,975 |
|
• |
Adjust appropriation for centrally funded information technology auditors and security officers |
Base Budget Adjustment |
|
|
Adjusts appropriation for information technology auditors and information security officers budgeted in Central Appropriations, Item 476 J. of Chapter 836, 2017 Acts of Assembly. |
|
|
FY 2019 |
FY 2020 |
General Fund |
$49,292 |
$49,292 |
Nongeneral Fund |
$1,699 |
$1,699 |
|
• |
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 |
($11,201) |
($11,201) |
Nongeneral Fund |
($388) |
($388) |
|
• |
Adjust appropriation for the centrally funded changes in agency information technology costs |
Base Budget Adjustment |
|
|
Adjusts appropriation for changes in information technology and telecommunications usage budgeted in Central Appropriations, Item 476 G. of Chapter 836, 2017 Acts of Assembly. |
|
|
FY 2019 |
FY 2020 |
General Fund |
$3,814 |
$3,814 |
Nongeneral Fund |
$96 |
$96 |
|
• |
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 |
$3,684 |
$3,684 |
Nongeneral Fund |
$128 |
$128 |
|
• |
Adjust appropriation for centrally funded internal service fund charges for the Personnel Management Information System |
Base Budget Adjustment |
|
|
Adjusts appropriation for the Personnel Management Information System internal service fund charges budgeted in Central Appropriations, Item 476 O. of Chapter 836, 2017 Acts of Assembly. |
|
|
FY 2019 |
FY 2020 |
General Fund |
$888 |
$888 |
Nongeneral Fund |
$30 |
$30 |
|
• |
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 |
($199) |
($199) |
Nongeneral Fund |
($35) |
($35) |
|
• |
Adjust appropriation for centrally funded workers’ compensation premium changes |
Base Budget Adjustment |
|
|
Adjusts appropriation for workers’ compensation premiums budgeted in Central Appropriations, Item 475 V. of Chapter 836, 2017 Acts of Assembly. |
|
|
FY 2019 |
FY 2020 |
General Fund |
($129) |
($129) |
Nongeneral Fund |
$49 |
$49 |
|