Biennium |
Fiscal Year |
Source |
GF |
NGF |
Total |
2008-2010 |
2009 |
Chapter 872, 2010 Acts of Assembly |
$35,584 |
$25,689,471 |
$25,725,055 |
2008-2010 |
2010 |
Chapter 872, 2010 Acts of Assembly |
$30,246 |
$25,224,631 |
$25,254,877 |
2010-2012 |
2011 |
Chapter 2, 2012 Acts of Assembly |
$30,246 |
$34,124,631 |
$34,154,877 |
2010-2012 |
2012 |
Chapter 2, 2012 Acts of Assembly |
$30,246 |
$34,124,631 |
$34,154,877 |
2012-2014 |
2013 |
Chapter 1, 2014 Acts of Assembly |
$30,246 |
$34,480,289 |
$34,510,535 |
2012-2014 |
2014 |
Chapter 1, 2014 Acts of Assembly |
$30,246 |
$34,480,289 |
$34,510,535 |
2014-2016 |
2015 |
Governor's Proposed Budget |
$30,252 |
$35,306,944 |
$35,337,196 |
|
|
Base Budget |
$30,246 |
$34,480,289 |
$34,510,535 |
|
|
Addenda (Changes to the Base) |
$6 |
$826,655 |
$826,661 |
2014-2016 |
2016 |
Governor's Proposed Budget |
$30,253 |
$35,316,941 |
$35,347,194 |
|
|
Base Budget |
$30,246 |
$34,480,289 |
$34,510,535 |
|
|
Addenda (Changes to the Base) |
$7 |
$836,652 |
$836,659 |
Biennium |
Fiscal Year |
Source |
GF |
NGF |
Total |
2008-2010 |
2009 |
Chapter 872, 2010 Acts of Assembly |
0.00 |
33.00 |
33.00 |
2008-2010 |
2010 |
Chapter 872, 2010 Acts of Assembly |
0.00 |
33.00 |
33.00 |
2010-2012 |
2011 |
Chapter 2, 2012 Acts of Assembly |
0.00 |
33.00 |
33.00 |
2010-2012 |
2012 |
Chapter 2, 2012 Acts of Assembly |
0.00 |
33.00 |
33.00 |
2012-2014 |
2013 |
Chapter 1, 2014 Acts of Assembly |
0.00 |
34.00 |
34.00 |
2012-2014 |
2014 |
Chapter 1, 2014 Acts of Assembly |
0.00 |
34.00 |
34.00 |
2014-2016 |
2015 |
Proposed Positions |
0.00 |
34.00 |
34.00 |
|
|
Base Budget |
0.00 |
34.00 |
34.00 |
|
|
Addenda (Changes to the Base) |
0.00 |
0.00 |
0.00 |
2012-2014 |
2016 |
Proposed Positions |
0.00 |
34.00 |
34.00 |
|
|
Base Budget |
0.00 |
34.00 |
34.00 |
|
|
Addenda (Changes to the Base) |
0.00 |
0.00 |
0.00 |
• |
Increase personal services budget for compensation adjustments |
Decision Package |
|
|
Increases appropriation for the salary and fringe benefit changes authorized by the 2013 Session of the General Assembly and an agency-wide classification and compensation analysis performed by the Department of Human Resources Management. |
|
|
FY 2015 |
FY 2016 |
Nongeneral Fund |
$365,021 |
$365,021 |
|
• |
Increase information technology appropriation to support Commonwealth central agency mandates |
Decision Package |
|
|
Increases appropriation to support agency information technology system improvements, including implementation of the new enterprise financial management system, migration of an existing communications circuit, replacement of the existing phone system, and critical improvements to current agency business applications. |
|
|
FY 2015 |
FY 2016 |
Nongeneral Fund |
$257,000 |
$257,000 |
|
• |
Increase executive aircraft operations budget |
Decision Package |
|
|
Provides appropriation to address an increase in executive aircraft operations costs attributable to the expiration of the original manufacturer warranty period on the agency's aircraft and higher aviation fuel costs. |
|
|
FY 2015 |
FY 2016 |
Nongeneral Fund |
$200,000 |
$200,000 |
|
• |
Fund agency costs for the new Cardinal accounting system |
Decision Package |
|
|
Provides appropriation to the agency's budget to pay for the agency's share of the costs for the new Cardinal accounting system. The Department of Accounts allocates the yearly cost of the system to agencies based upon the number of transactions the agency completed in the previous fiscal year. |
|
|
FY 2015 |
FY 2016 |
General Fund |
$3 |
$4 |
Nongeneral Fund |
$3,506 |
$4,768 |
|
• |
Adjust funding to agencies for information technology and telecommunication charges |
Decision Package |
|
|
Adjusts the agency budget for information technology and telecommunication charges based on the required cost of living adjustments contained in the Northrop Grumman contract and the elimination of the debt recovery surcharge originally approved by the Joint Legislative Audit and Review Commission on July 12, 2010. |
|
|
FY 2015 |
FY 2016 |
Nongeneral Fund |
($453) |
$7,678 |
|
• |
Adjust agency appropriation for the cost of Performance Budgeting system charges |
Decision Package |
|
|
Provides appropriation to pay for the agency's share of ongoing Performance Budgeting system operating and maintenance costs. The general fund share of this cost was previously budgeted in Central Appropriations. |
|
|
FY 2015 |
FY 2016 |
General Fund |
$3 |
$3 |
Nongeneral Fund |
$3,411 |
$3,411 |
|
• |
Fund changes in state employee workers' compensation premiums |
Decision Package |
|
|
Adjusts the agency's budget for workers' compensation premiums based on the allocation of 2015 and 2016 program costs provided by the Department of Human Resource Management. The allocation is based on the historical experience of the agency and reflects the current policy of providing agencies with 50 percent of any increased costs and allowing agencies to retain 50 percent of any reduced costs. |
|
|
FY 2015 |
FY 2016 |
Nongeneral Fund |
($2,417) |
($1,813) |
|
• |
Adjust funding for premium changes in the Automobile Insurance Liability program |
Decision Package |
|
|
Adjusts agency funding for the approved premium changes in the state's Automobile Insurance Liability program. |
|
|
FY 2015 |
FY 2016 |
Nongeneral Fund |
$587 |
$587 |
|