| Biennium |
Fiscal Year |
Source |
GF |
NGF |
Total |
| 2022-2024 |
2023 |
Chapter1, 2024 Acts of Assembly |
$0 |
$341,267,073 |
$341,267,073 |
| 2022-2024 |
2024 |
Chapter1, 2024 Acts of Assembly |
$0 |
$274,075,784 |
$274,075,784 |
| 2024-2026 |
2025 |
Chapter 725, 2025 Acts of Assembly |
$0 |
$318,312,497 |
$318,312,497 |
| 2024-2026 |
2026 |
Chapter 725, 2025 Acts of Assembly |
$0 |
$368,747,920 |
$368,747,920 |
| 2026-2028 |
2027 |
Governor's Proposed Budget |
$0 |
$847,679,835 |
$847,679,835 |
| |
|
Base Budget |
$0 |
$368,747,920 |
$368,747,920 |
| |
|
Addenda (Changes to the Base) |
$0 |
$478,931,915 |
$478,931,915 |
| 2026-2028 |
2028 |
Governor's Proposed Budget |
$0 |
$229,479,228 |
$229,479,228 |
| |
|
Base Budget |
$0 |
$368,747,920 |
$368,747,920 |
| |
|
Addenda (Changes to the Base) |
$0 |
($139,268,692) |
($139,268,692) |
| • |
| Adjust appropriation based on new revenue estimates |
Decision Package |
|
| |
Adjusts appropriation for programs in line with available projected revenues. |
| |
| |
FY 2027 |
FY 2028 |
| Nongeneral Fund |
$478,851,895 |
($139,348,712) |
|
| • |
| 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 |
| Nongeneral Fund |
$70,318 |
$70,318 |
|
| • |
| 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 |
| Nongeneral Fund |
$13,183 |
$13,183 |
|
| • |
| Adjust appropriation for centrally funded liability insurance premium charges |
Base Budget Adjustment |
|
| |
Adjusts appropriation for liability insurance premiums billed by the Department of the Treasury’s Division of Risk Management budgeted in Central Appropriations, Item 470 J. of Chapter 725, 2025 Acts of Assembly. |
| |
| |
FY 2027 |
FY 2028 |
| Nongeneral Fund |
($4,344) |
($4,344) |
|
| • |
| Adjust appropriation for centrally funded property insurance premium charges |
Base Budget Adjustment |
|
| |
Adjusts appropriation for property insurance premiums billed by the Department of the Treasury’s Division of Risk Management budgeted in Central Appropriations, Item 470 M. of Chapter 725, 2025 Acts of Assembly. |
| |
| |
FY 2027 |
FY 2028 |
| Nongeneral Fund |
$687 |
$687 |
|
| • |
| 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 |
| Nongeneral Fund |
$122 |
$122 |
|
| • |
| 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 |
| Nongeneral Fund |
$54 |
$54 |
|