Biennium |
Fiscal Year |
Source |
GF |
NGF |
Total |
2014-2016 |
2015 |
Chapter 732, 2016 Acts of Assembly |
$3,484,651 |
$115,708 |
$3,600,359 |
2014-2016 |
2016 |
Chapter 732, 2016 Acts of Assembly |
$3,484,928 |
$115,717 |
$3,600,645 |
2016-2018 |
2017 |
Chapter 1, 2018 Acts of Assembly |
$3,974,570 |
$115,717 |
$4,090,287 |
2016-2018 |
2018 |
Chapter 1, 2018 Acts of Assembly |
$4,224,728 |
$115,717 |
$4,340,445 |
2018-2020 |
2019 |
Chapter 1283, 2020 Acts of Assembly |
$5,575,187 |
$118,945 |
$5,694,132 |
2018-2020 |
2020 |
Chapter 1283, 2020 Acts of Assembly |
$5,426,187 |
$118,945 |
$5,545,132 |
2020-2022 |
2021 |
Governor's Proposed Budget |
$5,577,841 |
$123,679 |
$5,701,520 |
|
|
Base Budget |
$5,426,187 |
$118,945 |
$5,545,132 |
|
|
Addenda (Changes to the Base) |
$151,654 |
$4,734 |
$156,388 |
2020-2022 |
2022 |
Governor's Proposed Budget |
$5,577,841 |
$123,679 |
$5,701,520 |
|
|
Base Budget |
$5,426,187 |
$118,945 |
$5,545,132 |
|
|
Addenda (Changes to the Base) |
$151,654 |
$4,734 |
$156,388 |
Biennium |
Fiscal Year |
Source |
GF |
NGF |
Total |
2014-2016 |
2015 |
Chapter 732, 2016 Acts of Assembly |
36.00 |
1.00 |
37.00 |
2014-2016 |
2016 |
Chapter 732, 2016 Acts of Assembly |
36.00 |
1.00 |
37.00 |
2016-2018 |
2017 |
Chapter 1, 2018 Acts of Assembly |
38.00 |
1.00 |
39.00 |
2016-2018 |
2018 |
Chapter 1, 2018 Acts of Assembly |
38.00 |
1.00 |
39.00 |
2018-2020 |
2019 |
Chapter 1283, 2020 Acts of Assembly |
42.00 |
1.00 |
43.00 |
2018-2020 |
2020 |
Chapter 1283, 2020 Acts of Assembly |
42.00 |
1.00 |
43.00 |
2020-2022 |
2021 |
Proposed Positions |
42.00 |
1.00 |
43.00 |
|
|
Base Budget |
42.00 |
1.00 |
43.00 |
|
|
Addenda (Changes to the Base) |
0.00 |
0.00 |
0.00 |
2012-2014 |
2022 |
Proposed Positions |
42.00 |
1.00 |
43.00 |
|
|
Base Budget |
42.00 |
1.00 |
43.00 |
|
|
Addenda (Changes to the Base) |
0.00 |
0.00 |
0.00 |
• |
Adjust appropriation for centrally funded 2.75 percent salary increase for state employees |
Base Budget Adjustment |
|
|
Adjusts appropriation for the 2.75 percent salary increase for state employees budgeted in Central Appropriations, Item 474 T. of Chapter 854, 2019 Acts of Assembly. |
|
|
FY 2021 |
FY 2022 |
General Fund |
$79,907 |
$79,907 |
Nongeneral Fund |
$2,360 |
$2,360 |
|
• |
Adjust appropriation for centrally funded 2.25 percent merit-based salary increase for state employees |
Base Budget Adjustment |
|
|
Adjusts appropriation for the 2.25 percent merit-based salary increase for state employees budgeted in Central Appropriations, Item 474 V. of Chapter 854, 2019 Acts of Assembly. |
|
|
FY 2021 |
FY 2022 |
General Fund |
$52,883 |
$52,883 |
Nongeneral Fund |
$1,678 |
$1,678 |
|
• |
Adjust appropriation for centrally funded changes to state health insurance premiums |
Base Budget Adjustment |
|
|
Adjusts appropriation for the employer’s share of health insurance premiums budgeted in Central Appropriations, Item 474 G. of Chapter 854, 2019 Acts of Assembly. |
|
|
FY 2021 |
FY 2022 |
General Fund |
$19,471 |
$19,471 |
Nongeneral Fund |
$737 |
$737 |
|
• |
Adjust appropriation for centrally funded retirement rate changes |
Base Budget Adjustment |
|
|
Adjusts appropriation for changes to contribution rates for state employee retirement plans budgeted in Central Appropriations, Item 474 H. of Chapter 854, 2019 Acts of Assembly. |
|
|
FY 2021 |
FY 2022 |
General Fund |
$702 |
$702 |
Nongeneral Fund |
$21 |
$21 |
|
• |
Adjust appropriation for centrally funded state employee other post-employment benefit rate changes |
Base Budget Adjustment |
|
|
Adjusts appropriation for changes to state employee other post-employment benefit rates budgeted in Central Appropriations, Item 474 K. of Chapter 854, 2019 Acts of Assembly. |
|
|
FY 2021 |
FY 2022 |
General Fund |
($702) |
($702) |
Nongeneral Fund |
($21) |
($21) |
|
• |
Adjust appropriation for centrally funded changes to Cardinal Financials System charges |
Base Budget Adjustment |
|
|
Adjusts appropriation for changes to Cardinal Financials System internal service fund charges budgeted in Central Appropriations, Item 475 L. of Chapter 854, 2019 Acts of Assembly. |
|
|
FY 2021 |
FY 2022 |
General Fund |
($633) |
($633) |
Nongeneral Fund |
($40) |
($40) |
|
• |
Adjust appropriation for centrally funded changes to Performance Budgeting System charges |
Base Budget Adjustment |
|
|
Adjusts appropriation for changes to Performance Budgeting System internal service fund charges budgeted in Central Appropriations, Item 475 M. of Chapter 854, 2019 Acts of Assembly. |
|
|
FY 2021 |
FY 2022 |
General Fund |
$55 |
$55 |
Nongeneral Fund |
($1) |
($1) |
|
• |
Adjust appropriation for centrally funded workers’ compensation premium changes |
Base Budget Adjustment |
|
|
Adjusts appropriation for workers’ compensation premiums budgeted in Central Appropriations, Item 474 R. of Chapter 854, 2019 Acts of Assembly. |
|
|
FY 2021 |
FY 2022 |
General Fund |
($29) |
($29) |
|