Biennium |
Fiscal Year |
Source |
GF |
NGF |
Total |
2014-2016 |
2015 |
Chapter 732, 2016 Acts of Assembly |
$11,062,281 |
$878,140 |
$11,940,421 |
2014-2016 |
2016 |
Chapter 732, 2016 Acts of Assembly |
$11,066,353 |
$878,216 |
$11,944,569 |
2016-2018 |
2017 |
Chapter 1, 2018 Acts of Assembly |
$11,800,799 |
$1,006,845 |
$12,807,644 |
2016-2018 |
2018 |
Chapter 1, 2018 Acts of Assembly |
$11,801,167 |
$1,256,883 |
$13,058,050 |
2018-2020 |
2019 |
Chapter 1283, 2020 Acts of Assembly |
$12,221,188 |
$1,553,959 |
$13,775,147 |
2018-2020 |
2020 |
Chapter 1283, 2020 Acts of Assembly |
$12,221,188 |
$1,803,959 |
$14,025,147 |
2020-2022 |
2021 |
Governor's Proposed Budget |
$12,751,429 |
$1,851,284 |
$14,602,713 |
|
|
Base Budget |
$12,221,188 |
$1,803,959 |
$14,025,147 |
|
|
Addenda (Changes to the Base) |
$530,241 |
$47,325 |
$577,566 |
2020-2022 |
2022 |
Governor's Proposed Budget |
$12,751,429 |
$1,851,284 |
$14,602,713 |
|
|
Base Budget |
$12,221,188 |
$1,803,959 |
$14,025,147 |
|
|
Addenda (Changes to the Base) |
$530,241 |
$47,325 |
$577,566 |
• |
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 |
$262,650 |
$262,650 |
Nongeneral Fund |
$23,222 |
$23,222 |
|
• |
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 |
$182,239 |
$182,239 |
Nongeneral Fund |
$16,507 |
$16,507 |
|
• |
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 |
$72,341 |
$72,341 |
Nongeneral Fund |
$6,103 |
$6,103 |
|
• |
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 |
$11,564 |
$11,564 |
Nongeneral Fund |
$1,467 |
$1,467 |
|
• |
Adjust appropriation for centrally funded changes to agency rental costs |
Base Budget Adjustment |
|
|
Adjusts appropriation for changes to agency rental costs at the seat of government budgeted in Central Appropriations, Item 475 J. of Chapter 854, 2019 Acts of Assembly. |
|
|
FY 2021 |
FY 2022 |
General Fund |
$2,568 |
$2,568 |
|
• |
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 |
($2,307) |
($2,307) |
Nongeneral Fund |
($204) |
($204) |
|
• |
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 |
$2,307 |
$2,307 |
Nongeneral Fund |
$204 |
$204 |
|
• |
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 |
($1,151) |
($1,151) |
|
• |
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 |
$30 |
$30 |
Nongeneral Fund |
$26 |
$26 |
|