| Biennium |
Fiscal Year |
Source |
GF |
NGF |
Total |
| 2020-2022 |
2021 |
Chapter 1, 2022 Acts of Assembly |
$34,802,309 |
$0 |
$34,802,309 |
| 2020-2022 |
2022 |
Chapter 1, 2022 Acts of Assembly |
$45,179,309 |
$0 |
$45,179,309 |
| 2022-2024 |
2023 |
Chapter1, 2024 Acts of Assembly |
$48,504,192 |
$0 |
$48,504,192 |
| 2022-2024 |
2024 |
Chapter1, 2024 Acts of Assembly |
$50,077,792 |
$0 |
$50,077,792 |
| 2024-2026 |
2025 |
Chapter 725, 2025 Acts of Assembly |
$54,451,862 |
$0 |
$54,451,862 |
| 2024-2026 |
2026 |
Chapter 725, 2025 Acts of Assembly |
$59,451,862 |
$0 |
$59,451,862 |
| 2026-2028 |
2027 |
Governor's Proposed Budget |
$60,413,402 |
$0 |
$60,413,402 |
| |
|
Base Budget |
$59,451,862 |
$0 |
$59,451,862 |
| |
|
Addenda (Changes to the Base) |
$961,540 |
$0 |
$961,540 |
| 2026-2028 |
2028 |
Governor's Proposed Budget |
$60,413,402 |
$0 |
$60,413,402 |
| |
|
Base Budget |
$59,451,862 |
$0 |
$59,451,862 |
| |
|
Addenda (Changes to the Base) |
$961,540 |
$0 |
$961,540 |
| Biennium |
Fiscal Year |
Source |
GF |
NGF |
Total |
| 2020-2022 |
2021 |
Chapter 1, 2022 Acts of Assembly |
0.00 |
0.00 |
0.00 |
| 2020-2022 |
2022 |
Chapter 1, 2022 Acts of Assembly |
0.00 |
0.00 |
0.00 |
| 2022-2024 |
2023 |
Chapter1, 2024 Acts of Assembly |
0.00 |
0.00 |
0.00 |
| 2022-2024 |
2024 |
Chapter1, 2024 Acts of Assembly |
0.00 |
0.00 |
0.00 |
| 2024-2026 |
2025 |
Chapter 725, 2025 Acts of Assembly |
0.00 |
0.00 |
0.00 |
| 2024-2026 |
2026 |
Chapter 725, 2025 Acts of Assembly |
0.00 |
0.00 |
0.00 |
| 2026-2028 |
2027 |
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 |
2028 |
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 |
| • |
| Adjust appropriation for centrally funded salary increases for state employees |
Base Budget Adjustment |
|
| |
Adjusts appropriation for the salary increases for state employees budgeted in Central Appropriations, Item 469 R. of Chapter 725, 2025 Acts of Assembly. |
| |
| |
FY 2027 |
FY 2028 |
| General Fund |
$1,400,657 |
$1,400,657 |
|
| • |
| Reduce appropriation related to interest earnings |
Decision Package |
|
| |
Captures savings based on approximate yearly interest earnings of the Partnership. |
| |
| |
FY 2027 |
FY 2028 |
| General Fund |
($800,000) |
($800,000) |
|
| • |
| 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 469 G. of Chapter 725, 2025 Acts of Assembly. |
| |
| |
FY 2027 |
FY 2028 |
| General Fund |
$305,798 |
$305,798 |
|
| • |
| 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 469 H. of Chapter 725, 2025 Acts of Assembly. |
| |
| |
FY 2027 |
FY 2028 |
| General Fund |
$105,463 |
$105,463 |
|
| • |
| Adjust appropriation for centrally funded 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 469 J. of Chapter 725, 2025 Acts of Assembly. |
| |
| |
FY 2027 |
FY 2028 |
| General Fund |
($47,681) |
($47,681) |
|
| • |
| Adjust appropriation for centrally funded changes to agency vehicle fleet charges |
Base Budget Adjustment |
|
| |
Adjusts appropriation for reduced fleet vehicle operational rate charges billed by the Department of General Services budgeted in Central Appropriations, Item 470 H. of Chapter 725, 2025 Acts of Assembly. |
| |
| |
FY 2027 |
FY 2028 |
| General Fund |
($2,788) |
($2,788) |
|
| • |
| 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 470 G. of Chapter 725, 2025 Acts of Assembly. |
| |
| |
FY 2027 |
FY 2028 |
| General Fund |
$271 |
$271 |
|
| • |
| Adjust appropriation for centrally funded changes to Cardinal Human Capital Management System charges |
Base Budget Adjustment |
|
| |
Adjusts appropriation for changes to Cardinal Human Capital Management System internal service fund charges budgeted in Central Appropriations, Item 470 F. of Chapter 725, 2025 Acts of Assembly.
|
| |
| |
FY 2027 |
FY 2028 |
| General Fund |
($162) |
($162) |
|
| • |
| 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 470 E. of Chapter 725, 2025 Acts of Assembly. |
| |
| |
FY 2027 |
FY 2028 |
| General Fund |
($18) |
($18) |
|
| • |
| Correct service area allocation |
Decision Package |
|
| |
Aligns the Partnership's appropriation with the proper service area. |