52 | | - | Office of Climate |
---|
53 | | - | Preparedness 453,707 453,707 |
---|
54 | | - | (3.0 FTE) |
---|
55 | | - | 7,057,702 a |
---|
56 | | - | This amount shall be from the Marijuana Tax Cash Fund created in Section 39-28.8-501 (1), C.R.S. |
---|
57 | | - | b |
---|
58 | | - | Of this amount, $311,471 shall be from statewide indirect cost recoveries collected by the Colorado Department of Transportati on and $159,641 shall be from statewide indirect |
---|
59 | | - | cost recoveries or the Indirect Costs Excess Recovery Fund created in Section 24-75-1401 (2), C.R.S. |
---|
60 | | - | c |
---|
61 | | - | This amount shall be from rental fees for events using Mans ion facilities or the Governor's Mansion Maintenance Fund created i n Section 24-30-1303.8 (1)(a), C.R.S. |
---|
62 | | - | (B) Special Purpose |
---|
63 | | - | Health, Life, and Dental 5,112,179 2,234,311 1,410,405 |
---|
64 | | - | a |
---|
65 | | - | 378,638 |
---|
66 | | - | b |
---|
67 | | - | 1,088,825(I) |
---|
68 | | - | Short-term Disability 54,530 24,893 13,557 |
---|
69 | | - | a |
---|
70 | | - | 4,353 |
---|
71 | | - | b |
---|
72 | | - | 11,727(I) |
---|
73 | | - | Paid Family and Medical |
---|
74 | | - | Leave Insurance 163,590 74,679 40,672 |
---|
75 | | - | a |
---|
76 | | - | 13,058 |
---|
77 | | - | b |
---|
78 | | - | 35,181(I) |
---|
79 | | - | Unfunded Liability |
---|
80 | | - | Amortization Equalization |
---|
81 | | - | Disbursement Payments 3,635,059 1,662,282 902,441 |
---|
82 | | - | a |
---|
83 | | - | 289,741 |
---|
84 | | - | b |
---|
85 | | - | 780,595(I) |
---|
86 | | - | Salary Survey 1,311,387 593,511 331,833 |
---|
87 | | - | a |
---|
88 | | - | 105,761 |
---|
89 | | - | b |
---|
90 | | - | 280,282(I) |
---|
91 | | - | Step Pay 1,327,101 600,623 335,809 |
---|
92 | | - | a |
---|
93 | | - | 107,029 |
---|
94 | | - | b |
---|
95 | | - | 283,640(I) |
---|
96 | | - | PAGE 2-SENATE BILL 25-092 APPROPRIATION FROM |
---|
97 | | - | ITEM & |
---|
98 | | - | SUBTOTAL |
---|
99 | | - | TOTAL GENERAL |
---|
100 | | - | FUND |
---|
101 | | - | GENERAL |
---|
102 | | - | FUND |
---|
103 | | - | EXEMPT |
---|
104 | | - | CASH |
---|
105 | | - | FUNDS |
---|
106 | | - | REAPPROPRIATED |
---|
107 | | - | FUNDS |
---|
108 | | - | FEDERAL |
---|
109 | | - | FUNDS |
---|
110 | | - | $$$$$ $ $ |
---|
111 | | - | PERA Direct Distribution 603,644 405,379 150,080 |
---|
112 | | - | a |
---|
113 | | - | 48,185 |
---|
114 | | - | b |
---|
115 | | - | Workers' Compensation 18,532 11,347 7,185 |
---|
116 | | - | b |
---|
117 | | - | |
---|
118 | | - | Legal Services 1,074,738 1,074,738 |
---|
119 | | - | Payment to Risk Management |
---|
120 | | - | and Property Funds 405,791 292,167 113,624 |
---|
121 | | - | b |
---|
122 | | - | Capitol Complex Leased |
---|
123 | | - | Space 500,717 264,495 236,222 |
---|
124 | | - | b |
---|
125 | | - | Payments to OIT 1,832,473 |
---|
126 | | - | 1,832,473 |
---|
127 | | - | 2,041,363 2,041,363 |
---|
128 | | - | CORE Operations 49,704 5,950 7,211 |
---|
129 | | - | a |
---|
130 | | - | 29,513 |
---|
131 | | - | b |
---|
132 | | - | 7,030(I) |
---|
133 | | - | Indirect Cost Assessment 6,3176,317 |
---|
134 | | - | b |
---|
135 | | - | 16,095,762 |
---|
136 | | - | 16,304,652 |
---|
137 | | - | a |
---|
138 | | - | Of these amounts, $49,258 shall be from the Marijuana Tax Cash Fund created in Section 39-28.8-501 (1), C.R.S., and $3,142,750 shall be from various sources of cash funds. |
---|
139 | | - | b |
---|
140 | | - | These amounts shall be from the statewide indirect cost reco veries collected by the Colorado Department of Transportation. |
---|
141 | | - | (C) Colorado Energy Office |
---|
142 | | - | Program Administration 7,289,250 3,437,914 3,851,336(I) |
---|
143 | | - | (29.3 FTE) |
---|
144 | | - | Low-Income Energy |
---|
145 | | - | Assistance 11,524,618 11,524,618(I) |
---|
146 | | - | a |
---|
147 | | - | (4.5 FTE) |
---|
148 | | - | Energy Performance for |
---|
149 | | - | Buildings 1,300,000 1,300,000(I) |
---|
150 | | - | b |
---|
151 | | - | (2.0 FTE) |
---|
152 | | - | Cannabis Resource |
---|
153 | | - | Optimization Program 500,000 500,000 |
---|
154 | | - | (0.6 FTE) |
---|
155 | | - | PAGE 3-SENATE BILL 25-092 APPROPRIATION FROM |
---|
156 | | - | ITEM & |
---|
157 | | - | SUBTOTAL |
---|
158 | | - | TOTAL GENERAL |
---|
159 | | - | FUND |
---|
160 | | - | GENERAL |
---|
161 | | - | FUND |
---|
162 | | - | EXEMPT |
---|
163 | | - | CASH |
---|
164 | | - | FUNDS |
---|
165 | | - | REAPPROPRIATED |
---|
166 | | - | FUNDS |
---|
167 | | - | FEDERAL |
---|
168 | | - | FUNDS |
---|
169 | | - | $$$$$ $ $ |
---|
170 | | - | Electric Vehicle Charging |
---|
171 | | - | Station Grants 1,036,204 1,036,204(I) |
---|
172 | | - | c |
---|
173 | | - | Streamlined Solar Permitting 1,023,496 30,787 992,709 |
---|
174 | | - | d |
---|
175 | | - | (0.4 FTE) |
---|
176 | | - | Legal Services 1,345,435 1,275,806 17,251 |
---|
177 | | - | e |
---|
178 | | - | 52,378(I) |
---|
179 | | - | Vehicle Lease Payments 5,368 5,368 |
---|
180 | | - | Leased Space 361,248 361,248 |
---|
181 | | - | Indirect Cost Assessment 113,981113,981(I) |
---|
182 | | - | Community Access Enterprise 19,760,850 19,760,850(I) |
---|
183 | | - | f |
---|
184 | | - | (3.7 FTE) |
---|
185 | | - | Community Access Enterprise |
---|
186 | | - | Legal Services 76,439 76,439(I) |
---|
187 | | - | f |
---|
188 | | - | 44,336,889 |
---|
189 | | - | a |
---|
190 | | - | This amount shall be from the Colorado Energy Office Low-income Energy Assistance Fund created in Section 40-8.7-112 (3)(a), C .R.S. This amount is shown for informational |
---|
191 | | - | purposes only because the Colorado Energy Office Low-income Ener gy Assistance Fund is continuously appropriated to the Office p ursuant to Section 40-8.7-112 (3)(a), C.R.S. |
---|
192 | | - | b |
---|
193 | | - | This amount shall be from the Climate Change Mitigation and Adaptation Fund created in Section 24-38.5-102.6 (1), C.R.S. This amount is shown for informational purposes only |
---|
194 | | - | because the Climate Change Mitigation and Adaptation Fund is continuously appropriated to the Office pursuant to Section 24-38. 5-102.6 (2), C.R.S. |
---|
195 | | - | c |
---|
196 | | - | This amount shall be from the Electric Vehicle Grant Fund created in Section 24-38.5-103 (1)(a), C.R.S. This amount is shown f or informational purposes only because the Electric |
---|
197 | | - | Vehicle Grant Fund is continuously appropriated to the Office pursuant to Section 24-38.5-103 (2), C.R.S. |
---|
198 | | - | d |
---|
199 | | - | This amount shall be from the Streamlined Solar Permitting and Inspection Cash Fund created in Section 24-38.5-119 (7)(a)(I), C.R.S. |
---|
200 | | - | e |
---|
201 | | - | This amount shall be from various sources of cash funds. |
---|
202 | | - | f These amounts shall be from the Community Access Enterprise Fund created in Section 24-38.5-303 (5)(a), C.R.S. The amounts are shown for informational purposes only because |
---|
203 | | - | the Community Access Enterprise Fund is continuously appropriated to the Office pursuant to Section 24-38.5-303 (5)(a), C.R.S. |
---|
204 | | - | 67,490,353 |
---|
205 | | - | 67,699,243 |
---|
206 | | - | PAGE 4-SENATE BILL 25-092 APPROPRIATION FROM |
---|
207 | | - | ITEM & |
---|
208 | | - | SUBTOTAL |
---|
209 | | - | TOTAL GENERAL |
---|
210 | | - | FUND |
---|
211 | | - | GENERAL |
---|
212 | | - | FUND |
---|
213 | | - | EXEMPT |
---|
214 | | - | CASH |
---|
215 | | - | FUNDS |
---|
216 | | - | REAPPROPRIATED |
---|
217 | | - | FUNDS |
---|
218 | | - | FEDERAL |
---|
219 | | - | FUNDS |
---|
220 | | - | $$$$$ $ $ |
---|
221 | | - | (2) OFFICE OF THE LIEUTENANT GOVERNOR |
---|
222 | | - | Administration 530,694 530,694 |
---|
223 | | - | (4.0 FTE) |
---|
224 | | - | Discretionary Fund 2,875 2,875 |
---|
225 | | - | Commission of Indian Affairs 525,868 524,684 1,184 |
---|
226 | | - | a |
---|
227 | | - | (4.0 FTE) |
---|
228 | | - | Commission on Community |
---|
229 | | - | Service 467,927 467,927 |
---|
230 | | - | (2.0 FTE) |
---|
231 | | - | 1,527,364 |
---|
232 | | - | a |
---|
233 | | - | This amount shall be from private donations. |
---|
234 | | - | (3) OFFICE OF STATE PLANNING AND BUDGETING |
---|
235 | | - | Personal Services 4,058,110 2,155,240 1,902,870 |
---|
236 | | - | a |
---|
237 | | - | (26.9 FTE) |
---|
238 | | - | Operating Expenses 109,471 32,947 76,524 |
---|
239 | | - | a |
---|
240 | | - | Economic Forecasting |
---|
241 | | - | Subscriptions 16,36216,362 |
---|
242 | | - | a |
---|
243 | | - | Evidence-based Policymaking |
---|
244 | | - | Evaluation and Support 500,000 500,000 |
---|
245 | | - | b |
---|
246 | | - | Infrastructure Investment and |
---|
247 | | - | Jobs Act Match Funding 20,250,000 20,250,000 |
---|
248 | | - | c |
---|
249 | | - | (4.0 FTE) |
---|
250 | | - | 24,933,943 |
---|
251 | | - | a |
---|
252 | | - | These amounts shall be from statewide indirect cost recove ries collected by the Colorado Department of Transportation. |
---|
253 | | - | b |
---|
254 | | - | This amount shall be from the Marijuana Tax Cash Fund created in Section 39-28.8-501 (1), C.R.S. |
---|
255 | | - | c |
---|
256 | | - | This amount shall be from the "Infrastructure Investment and Jobs Act Cash Fund" created in Section 24-75-232 (3), C.R.S. |
---|
257 | | - | PAGE 5-SENATE BILL 25-092 APPROPRIATION FROM |
---|
258 | | - | ITEM & |
---|
259 | | - | SUBTOTAL |
---|
260 | | - | TOTAL GENERAL |
---|
261 | | - | FUND |
---|
262 | | - | GENERAL |
---|
263 | | - | FUND |
---|
264 | | - | EXEMPT |
---|
265 | | - | CASH |
---|
266 | | - | FUNDS |
---|
267 | | - | REAPPROPRIATED |
---|
268 | | - | FUNDS |
---|
269 | | - | FEDERAL |
---|
270 | | - | FUNDS |
---|
271 | | - | $$$$$ $ $ |
---|
272 | | - | (4) ECONOMIC DEVELOPMENT PROGRAMS |
---|
273 | | - | Administration 1,707,086 1,707,086 |
---|
274 | | - | (7.3 FTE) |
---|
275 | | - | Vehicle Lease Payments 17,935 17,935 |
---|
276 | | - | Leased Space 366,618 366,618 |
---|
277 | | - | Global Business Development 5,245,052 4,121,948 573,626 |
---|
278 | | - | a |
---|
279 | | - | 175,000 |
---|
280 | | - | b |
---|
281 | | - | 374,478(I) |
---|
282 | | - | (26.6 FTE) |
---|
283 | | - | Office of Outdoor Recreation 667,000 667,000 |
---|
284 | | - | (5.7 FTE) |
---|
285 | | - | Leading Edge Program Grants 151,431 76,000 75,431 |
---|
286 | | - | c |
---|
287 | | - | Small Business Development |
---|
288 | | - | Centers 1,771,267 486,465 1,284,802(I) |
---|
289 | | - | (4.0 FTE) |
---|
290 | | - | Colorado Office of Film, |
---|
291 | | - | Television, and Media 1,269,525 750,000 519,525 |
---|
292 | | - | d |
---|
293 | | - | (4.5 FTE) |
---|
294 | | - | Colorado Promotion - |
---|
295 | | - | Colorado Welcome Centers 766,000 250,000 516,000 |
---|
296 | | - | e |
---|
297 | | - | (3.3 FTE) |
---|
298 | | - | Colorado Promotion - Other |
---|
299 | | - | Program Costs 18,449,623 3,870,000 14,579,623 |
---|
300 | | - | e |
---|
301 | | - | (4.0 FTE) |
---|
302 | | - | Destination Development |
---|
303 | | - | Program 1,100,000 500,000 600,000 |
---|
304 | | - | e |
---|
305 | | - | Economic Development |
---|
306 | | - | Commission - General |
---|
307 | | - | Economic Incentives and |
---|
308 | | - | Marketing 6,098,175 5,734,298 363,877 |
---|
309 | | - | f |
---|
310 | | - | (7.3 FTE) |
---|
311 | | - | PAGE 6-SENATE BILL 25-092 APPROPRIATION FROM |
---|
312 | | - | ITEM & |
---|
313 | | - | SUBTOTAL |
---|
314 | | - | TOTAL GENERAL |
---|
315 | | - | FUND |
---|
316 | | - | GENERAL |
---|
317 | | - | FUND |
---|
318 | | - | EXEMPT |
---|
319 | | - | CASH |
---|
320 | | - | FUNDS |
---|
321 | | - | REAPPROPRIATED |
---|
322 | | - | FUNDS |
---|
323 | | - | FEDERAL |
---|
324 | | - | FUNDS |
---|
325 | | - | $$$$$ $ $ |
---|
326 | | - | Colorado First Customized |
---|
327 | | - | Job Training 4,500,000 4,500,000 |
---|
328 | | - | CAPCO Administration 13,50013,500 |
---|
329 | | - | g |
---|
330 | | - | (0.3 FTE) |
---|
331 | | - | Council on Creative Industries 4,578,734 1,250,000 2,563,000 |
---|
332 | | - | h |
---|
333 | | - | 765,734(I) |
---|
334 | | - | (3.5 FTE) |
---|
335 | | - | Advanced Industries 15,362,210 15,362,210 |
---|
336 | | - | (I) |
---|
337 | | - | i |
---|
338 | | - | (3.4 FTE) |
---|
339 | | - | Rural Jump Start 40,491 40,491 |
---|
340 | | - | (0.5 FTE) |
---|
341 | | - | Rural Opportunity Office 551,384 398,384 153,000 |
---|
342 | | - | j |
---|
343 | | - | (4.0 FTE) |
---|
344 | | - | Appropriation to the |
---|
345 | | - | Marijuana Entrepreneur Fund 800,000 800,000 |
---|
346 | | - | m |
---|
347 | | - | Indirect Cost Assessment 217,112 217,112 |
---|
348 | | - | k |
---|
349 | | - | 63,673,143 |
---|
350 | | - | a |
---|
351 | | - | Of this amount, an estimated $175,000(I) shall be from the Advan ced Industries Export Acceleration Cash Fund created in Sectio n 24-47-103 (8)(a), C.R.S., an estimated $50,000 shall |
---|
352 | | - | be from the Minority Business Fund created in Section 24-49.5-104 (1), C.R.S., and an estimated $348,626 shall be from various fees collected from participants in activities conducted |
---|
353 | | - | by the division. |
---|
354 | | - | b |
---|
355 | | - | This amount shall be from the Advanced Industries Export Acceleration Cash Fund created in Section 24-47-103 (8)(a), C.R.S. |
---|
356 | | - | c |
---|
357 | | - | This amount shall be from fees, Small Business Development Centers' activities, and grants and donations. |
---|
358 | | - | d |
---|
359 | | - | This amount shall be from the Colorado Office of Film, Television , and Media Operational Account Ca sh Fund created in Section 2 4-48.5-116 (5)(a), C.R.S. |
---|
360 | | - | e |
---|
361 | | - | These amounts shall be from the Colorado Travel and Tourism Promotion Fund created in Section 24-49.7-106 (1), C.R.S. |
---|
362 | | - | f This amount shall be from fees collected pursuant to Section 39-22-514.5 (6), C.R.S. |
---|
363 | | - | g |
---|
364 | | - | This amount shall be transferred from the Department of Regul atory Agencies from the Transfer to CAPCO line item appropriation. |
---|
365 | | - | h |
---|
366 | | - | This amount shall be from the Creative Industries Cash Fund created in Section 24-48.5-301 (2)(a), C.R.S. |
---|
367 | | - | i This amount shall be from the Advanced Industries Acceleratio n Cash Fund created in Section 24-48.5-117 (7)(a), C.R.S. This am ount is shown for informational purposes only |
---|
368 | | - | because the Advanced Industries Acceleration Cash Fund is con tinuously appropriated to the Office pursuant to Section 24-48.5-1 17 (7)(c)(I), C.R.S. |
---|
369 | | - | PAGE 7-SENATE BILL 25-092 APPROPRIATION FROM |
---|
370 | | - | ITEM & |
---|
371 | | - | SUBTOTAL |
---|
372 | | - | TOTAL GENERAL |
---|
373 | | - | FUND |
---|
374 | | - | GENERAL |
---|
375 | | - | FUND |
---|
376 | | - | EXEMPT |
---|
377 | | - | CASH |
---|
378 | | - | FUNDS |
---|
379 | | - | REAPPROPRIATED |
---|
380 | | - | FUNDS |
---|
381 | | - | FEDERAL |
---|
382 | | - | FUNDS |
---|
383 | | - | $$$$$ $ $ |
---|
384 | | - | j This amount shall be from unspent grant funds appropriated to the Rural Opportunity Office. k |
---|
385 | | - | This amount shall be from various sources of cash funds. |
---|
386 | | - | m |
---|
387 | | - | This amount shall be from the Marijuana Tax Cash Fund created in Section 39-28.8-501 (1), C.R.S. |
---|
388 | | - | (5) OFFICE OF INFORMATION TECHNOLOGY |
---|
389 | | - | (A) OIT Central Administration |
---|
390 | | - | Central Administration 18,982,710 |
---|
391 | | - | 2,038,346 2,500,000(I) |
---|
392 | | - | a |
---|
393 | | - | 14,444,364 |
---|
394 | | - | b |
---|
395 | | - | 27,220,71022,682,364 |
---|
396 | | - | b |
---|
397 | | - | (4.6 FTE) (122.9 FTE) |
---|
398 | | - | Health, Life, and Dental 16,032,332 254,592 35,830 |
---|
399 | | - | c |
---|
400 | | - | 15,741,910 |
---|
401 | | - | b |
---|
402 | | - | Short-term Disability 177,086 2,899 318 |
---|
403 | | - | c |
---|
404 | | - | 173,869 |
---|
405 | | - | b |
---|
406 | | - | Unfunded Liability |
---|
407 | | - | Amortization Equalization |
---|
408 | | - | Disbursement Payments 11,805,997 211,349 21,151 |
---|
409 | | - | c |
---|
410 | | - | 11,573,497 |
---|
411 | | - | b |
---|
412 | | - | PERA Direct Distribution 2,317,240 37,932 4,158 |
---|
413 | | - | c |
---|
414 | | - | 2,275,150 |
---|
415 | | - | b |
---|
416 | | - | Salary Survey 4,456,000 76,907 7,716 |
---|
417 | | - | c |
---|
418 | | - | 4,371,377 |
---|
419 | | - | b |
---|
420 | | - | Step Pay 4,509,394 77,828 7,808 |
---|
421 | | - | c |
---|
422 | | - | 4,423,758 |
---|
423 | | - | b |
---|
424 | | - | Paid Family and Medical |
---|
425 | | - | Leave Insurance 531,258 8,697 953 |
---|
426 | | - | c |
---|
427 | | - | 521,608 |
---|
428 | | - | b |
---|
429 | | - | Shift Differential 25,46325,463 |
---|
430 | | - | b |
---|
431 | | - | Workers' Compensation 181,251181,251 |
---|
432 | | - | b |
---|
433 | | - | Legal Services 739,770 25,971 713,799 |
---|
434 | | - | b |
---|
435 | | - | Payment to Risk Management |
---|
436 | | - | and Property Funds 996,471996,471 |
---|
437 | | - | b |
---|
438 | | - | Leased Space 474,197474,197 |
---|
439 | | - | b |
---|
440 | | - | Capitol Complex Leased |
---|
441 | | - | Space 587,561587,561 |
---|
442 | | - | b |
---|
443 | | - | CORE Operations 81,64381,643 |
---|
444 | | - | b |
---|
445 | | - | PAGE 8-SENATE BILL 25-092 APPROPRIATION FROM |
---|
446 | | - | ITEM & |
---|
447 | | - | SUBTOTAL |
---|
448 | | - | TOTAL GENERAL |
---|
449 | | - | FUND |
---|
450 | | - | GENERAL |
---|
451 | | - | FUND |
---|
452 | | - | EXEMPT |
---|
453 | | - | CASH |
---|
454 | | - | FUNDS |
---|
455 | | - | REAPPROPRIATED |
---|
456 | | - | FUNDS |
---|
457 | | - | FEDERAL |
---|
458 | | - | FUNDS |
---|
459 | | - | $$$$$ $ $ |
---|
460 | | - | Indirect Cost Assessment 1,668,6591,668,659 |
---|
461 | | - | b |
---|
462 | | - | 63,567,032 71,805,032 |
---|
463 | | - | a |
---|
464 | | - | This amount shall be from the Technology Risk Prevention and Response Fund created in Section 24-37.5-120 (2), C.R.S. This amou nt is shown for informational purposes only because |
---|
465 | | - | the Technology Risk Prevention and Response Fund is continuously appropriated to the Office pursuant to Section 24-37.5-120 (4) (a), C.R.S. |
---|
466 | | - | b |
---|
467 | | - | These amounts shall be from user fees collected from other state agencies and deposited in the Information Technology Revolvin g Fund created in Section 24-37.5-103 (3)(a), |
---|
468 | | - | C.R.S. |
---|
469 | | - | c |
---|
470 | | - | These shall be from various sources of cash funds. |
---|
471 | | - | (B) Enterprise Solutions212,526,317 |
---|
472 | | - | 2,082,236 719,616 |
---|
473 | | - | a |
---|
474 | | - | 209,724,465 |
---|
475 | | - | b |
---|
476 | | - | 205,012,140202,210,288 |
---|
477 | | - | b |
---|
478 | | - | (565.2 FTE) (566.0 FTE) |
---|
479 | | - | a |
---|
480 | | - | Of this amount, $453,812 shall be from the Marijuana Tax Cash Fund created in Section 39-28.8-501 (1), C.R.S., $9,200 shall be from the Mobile Home Park Act Dispute Resolution |
---|
481 | | - | and Enforcement Program Cash Fund created in Section 38-12-1110 (1), C.R.S., $2,328 shall be from user fees collected from vari ous local governments and deposited in the Information |
---|
482 | | - | Technology Revolving Fund created in Section 24-37.5-103 (3)(a), C.R.S., and $254,276 shall be from various sources of cash fun ds. |
---|
483 | | - | b |
---|
484 | | - | These amounts |
---|
485 | | - | T |
---|
486 | | - | HIS AMOUNT |
---|
487 | | - | shall be from user fees collected from other state agencies and deposited in the Information Technology Revolving Fund created in Section 24-37.5-103 |
---|
488 | | - | (3)(a), C.R.S. |
---|
489 | | - | (C) Information Security26,126,046 |
---|
490 | | - | 26,126,046 |
---|
491 | | - | a |
---|
492 | | - | 26,131,42726,131,427 |
---|
493 | | - | a |
---|
494 | | - | (77.0 FTE) |
---|
495 | | - | a |
---|
496 | | - | This amount shall be from user fees collected from other st ate agencies and deposited in the Information Technology Revolving Fund created in Section 24-37.5-103 (3)(a), C.R.S. |
---|
497 | | - | (D) Colorado Benefits |
---|
498 | | - | Management System |
---|
499 | | - | 22 |
---|
500 | | - | 21,866,54621,861,973 |
---|
501 | | - | a |
---|
502 | | - | 4,573(I) |
---|
503 | | - | PAGE 9-SENATE BILL 25-092 APPROPRIATION FROM |
---|
| 79 | + | Office of Climate 11 |
---|
| 80 | + | Preparedness 12 453,707 453,707 |
---|
| 81 | + | 13(3.0 FTE) |
---|
| 82 | + | 14 7,057,702 |
---|
| 83 | + | 15 |
---|
| 84 | + | 092 |
---|
| 85 | + | -3- APPROPRIATION FROM |
---|
519 | | - | This amount shall be from fees collected from user agencies and deposited in the Information Technology Revolving Fund created in Section 24-37.5-103 (3)(a), C.R.S. |
---|
520 | | - | (E) Customer Service and |
---|
521 | | - | Support33,579,338 |
---|
| 101 | + | This amount shall be from the Marijuana Tax Cash Fund created in Section 39-28.8-501 (1), C.R.S. 1 |
---|
| 102 | + | b |
---|
| 103 | + | Of this amount, $311,471 shall be from statewide indirect cost recoveries collected by the Colorado Department of Transportati on and $159,641 shall be from statewide indirect 2 |
---|
| 104 | + | cost recoveries or the Indirect Costs Excess Recovery Fund created in Section 24-75-1401 (2), C.R.S. 3 |
---|
| 105 | + | c |
---|
| 106 | + | This amount shall be from rental fees for events using Mans ion facilities or the Governor's Mansion Maintenance Fund created i n Section 24-30-1303.8 (1)(a), C.R.S. 4 |
---|
| 107 | + | 5 |
---|
| 108 | + | (B) Special Purpose 6 |
---|
| 109 | + | Health, Life, and Dental 7 5,112,179 2,234,311 1,410,405 |
---|
| 110 | + | a |
---|
| 111 | + | 378,638 |
---|
| 112 | + | b |
---|
| 113 | + | 1,088,825(I) |
---|
| 114 | + | Short-term Disability 8 54,530 24,893 13,557 |
---|
| 115 | + | a |
---|
| 116 | + | 4,353 |
---|
| 117 | + | b |
---|
| 118 | + | 11,727(I) |
---|
| 119 | + | Paid Family and Medical 9 |
---|
| 120 | + | Leave Insurance 10 163,590 74,679 40,672 |
---|
| 121 | + | a |
---|
| 122 | + | 13,058 |
---|
| 123 | + | b |
---|
| 124 | + | 35,181(I) |
---|
| 125 | + | Unfunded Liability 11 |
---|
| 126 | + | Amortization Equalization 12 |
---|
| 127 | + | Disbursement Payments 13 3,635,059 1,662,282 902,441 |
---|
| 128 | + | a |
---|
| 129 | + | 289,741 |
---|
| 130 | + | b |
---|
| 131 | + | 780,595(I) |
---|
| 132 | + | Salary Survey 14 1,311,387 593,511 331,833 |
---|
| 133 | + | a |
---|
| 134 | + | 105,761 |
---|
| 135 | + | b |
---|
| 136 | + | 280,282(I) |
---|
| 137 | + | Step Pay 15 1,327,101 600,623 335,809 |
---|
| 138 | + | a |
---|
| 139 | + | 107,029 |
---|
| 140 | + | b |
---|
| 141 | + | 283,640(I) |
---|
| 142 | + | 092 |
---|
| 143 | + | -4- APPROPRIATION FROM |
---|
| 144 | + | ITEM & |
---|
| 145 | + | SUBTOTAL |
---|
| 146 | + | TOTAL GENERAL |
---|
| 147 | + | FUND |
---|
| 148 | + | GENERAL |
---|
| 149 | + | FUND |
---|
| 150 | + | EXEMPT |
---|
| 151 | + | CASH |
---|
| 152 | + | FUNDS |
---|
| 153 | + | REAPPROPRIATED |
---|
| 154 | + | FUNDS |
---|
| 155 | + | FEDERAL |
---|
| 156 | + | FUNDS |
---|
| 157 | + | $$$$$ $ $ |
---|
| 158 | + | PERA Direct Distribution 1 603,644 405,379 150,080 |
---|
| 159 | + | a |
---|
| 160 | + | 48,185 |
---|
| 161 | + | b |
---|
| 162 | + | Workers' Compensation 2 18,532 11,347 7,185 |
---|
| 163 | + | b |
---|
| 164 | + | |
---|
| 165 | + | Legal Services 3 1,074,738 1,074,738 |
---|
| 166 | + | Payment to Risk Management 4 |
---|
| 167 | + | and Property Funds 5 405,791 292,167 113,624 |
---|
| 168 | + | b |
---|
| 169 | + | Capitol Complex Leased 6 |
---|
| 170 | + | Space 7 500,717 264,495 236,222 |
---|
| 171 | + | b |
---|
| 172 | + | Payments to OIT 8 1,832,473 |
---|
| 173 | + | 1,832,473 |
---|
| 174 | + | 9 2,041,363 2,041,363 |
---|
| 175 | + | CORE Operations 10 49,704 5,950 7,211 |
---|
| 176 | + | a |
---|
| 177 | + | 29,513 |
---|
| 178 | + | b |
---|
| 179 | + | 7,030(I) |
---|
| 180 | + | Indirect Cost Assessment 11 6,3176,317 |
---|
| 181 | + | b |
---|
| 182 | + | 12 16,095,762 |
---|
| 183 | + | 13 16,304,652 |
---|
| 184 | + | 14 |
---|
| 185 | + | a |
---|
| 186 | + | Of these amounts, $49,258 shall be from the Marijuana Tax Cash Fund created in Section 39-28.8-501 (1), C.R.S., and $3,142,750 shall be from various sources of cash funds. 15 |
---|
| 187 | + | 092 |
---|
| 188 | + | -5- APPROPRIATION FROM |
---|
| 189 | + | ITEM & |
---|
| 190 | + | SUBTOTAL |
---|
| 191 | + | TOTAL GENERAL |
---|
| 192 | + | FUND |
---|
| 193 | + | GENERAL |
---|
| 194 | + | FUND |
---|
| 195 | + | EXEMPT |
---|
| 196 | + | CASH |
---|
| 197 | + | FUNDS |
---|
| 198 | + | REAPPROPRIATED |
---|
| 199 | + | FUNDS |
---|
| 200 | + | FEDERAL |
---|
| 201 | + | FUNDS |
---|
| 202 | + | $$$$$ $ $ |
---|
| 203 | + | b |
---|
| 204 | + | These amounts shall be from the statewide indirect cost reco veries collected by the Colorado Department of Transportation. 1 |
---|
| 205 | + | 2 |
---|
| 206 | + | (C) Colorado Energy Office 3 |
---|
| 207 | + | Program Administration 4 7,289,250 3,437,914 3,851,336(I) |
---|
| 208 | + | 5 (29.3 FTE) |
---|
| 209 | + | Low-Income Energy 6 |
---|
| 210 | + | Assistance 7 11,524,618 11,524,618(I) |
---|
| 211 | + | a |
---|
| 212 | + | 8(4.5 FTE) |
---|
| 213 | + | Energy Performance for 9 |
---|
| 214 | + | Buildings 10 1,300,000 1,300,000(I) |
---|
| 215 | + | b |
---|
| 216 | + | 11(2.0 FTE) |
---|
| 217 | + | Cannabis Resource 12 |
---|
| 218 | + | Optimization Program 13 500,000 500,000 |
---|
| 219 | + | 14(0.6 FTE) |
---|
| 220 | + | 092 |
---|
| 221 | + | -6- APPROPRIATION FROM |
---|
| 222 | + | ITEM & |
---|
| 223 | + | SUBTOTAL |
---|
| 224 | + | TOTAL GENERAL |
---|
| 225 | + | FUND |
---|
| 226 | + | GENERAL |
---|
| 227 | + | FUND |
---|
| 228 | + | EXEMPT |
---|
| 229 | + | CASH |
---|
| 230 | + | FUNDS |
---|
| 231 | + | REAPPROPRIATED |
---|
| 232 | + | FUNDS |
---|
| 233 | + | FEDERAL |
---|
| 234 | + | FUNDS |
---|
| 235 | + | $$$$$ $ $ |
---|
| 236 | + | Electric Vehicle Charging 1 |
---|
| 237 | + | Station Grants 2 1,036,204 1,036,204(I) |
---|
| 238 | + | c |
---|
| 239 | + | Streamlined Solar Permitting 3 1,023,496 30,787 992,709 |
---|
| 240 | + | d |
---|
| 241 | + | 4(0.4 FTE) |
---|
| 242 | + | Legal Services 5 1,345,435 1,275,806 17,251 |
---|
| 243 | + | e |
---|
| 244 | + | 52,378(I) |
---|
| 245 | + | Vehicle Lease Payments 6 5,368 5,368 |
---|
| 246 | + | Leased Space 7 361,248 361,248 |
---|
| 247 | + | Indirect Cost Assessment 8 113,981113,981(I) |
---|
| 248 | + | Community Access Enterprise 9 19,760,850 19,760,850(I) |
---|
| 249 | + | f |
---|
| 250 | + | 10(3.7 FTE) |
---|
| 251 | + | Community Access Enterprise 11 |
---|
| 252 | + | Legal Services 12 76,439 76,439(I) |
---|
| 253 | + | f |
---|
| 254 | + | 13 44,336,889 |
---|
| 255 | + | 14 |
---|
| 256 | + | 092 |
---|
| 257 | + | -7- APPROPRIATION FROM |
---|
| 258 | + | ITEM & |
---|
| 259 | + | SUBTOTAL |
---|
| 260 | + | TOTAL GENERAL |
---|
| 261 | + | FUND |
---|
| 262 | + | GENERAL |
---|
| 263 | + | FUND |
---|
| 264 | + | EXEMPT |
---|
| 265 | + | CASH |
---|
| 266 | + | FUNDS |
---|
| 267 | + | REAPPROPRIATED |
---|
| 268 | + | FUNDS |
---|
| 269 | + | FEDERAL |
---|
| 270 | + | FUNDS |
---|
| 271 | + | $$$$$ $ $ |
---|
| 272 | + | a |
---|
| 273 | + | This amount shall be from the Colorado Energy Office Low-income Energy Assistance Fund created in Section 40-8.7-112 (3)(a), C .R.S. This amount is shown for informational 1 |
---|
| 274 | + | purposes only because the Colorado Energy Office Low-income Ener gy Assistance Fund is continuously appropriated to the Office p ursuant to Section 40-8.7-112 (3)(a), C.R.S. 2 |
---|
| 275 | + | b |
---|
| 276 | + | This amount shall be from the Climate Change Mitigation and Adaptation Fund created in Section 24-38.5-102.6 (1), C.R.S. This amount is shown for informational purposes only 3 |
---|
| 277 | + | because the Climate Change Mitigation and Adaptation Fund is continuously appropriated to the Office pursuant to Section 24-38. 5-102.6 (2), C.R.S. 4 |
---|
| 278 | + | c |
---|
| 279 | + | This amount shall be from the Electric Vehicle Grant Fund created in Section 24-38.5-103 (1)(a), C.R.S. This amount is shown f or informational purposes only because the Electric 5 |
---|
| 280 | + | Vehicle Grant Fund is continuously appropriated to the Office pursuant to Section 24-38.5-103 (2), C.R.S. 6 |
---|
| 281 | + | d |
---|
| 282 | + | This amount shall be from the Streamlined Solar Permitting and Inspection Cash Fund created in Section 24-38.5-119 (7)(a)(I), C.R.S. 7 |
---|
| 283 | + | e |
---|
| 284 | + | This amount shall be from various sources of cash funds. 8 |
---|
| 285 | + | f These amounts shall be from the Community Access Enterprise Fund created in Section 24-38.5-303 (5)(a), C.R.S. The amounts are shown for informational purposes only because 9 |
---|
| 286 | + | the Community Access Enterprise Fund is continuously appropriated to the Office pursuant to Section 24-38.5-303 (5)(a), C.R.S. 10 |
---|
| 287 | + | 11 |
---|
| 288 | + | 12 67,490,353 |
---|
| 289 | + | 13 67,699,243 14 15 |
---|
| 290 | + | 092 |
---|
| 291 | + | -8- APPROPRIATION FROM |
---|
| 292 | + | ITEM & |
---|
| 293 | + | SUBTOTAL |
---|
| 294 | + | TOTAL GENERAL |
---|
| 295 | + | FUND |
---|
| 296 | + | GENERAL |
---|
| 297 | + | FUND |
---|
| 298 | + | EXEMPT |
---|
| 299 | + | CASH |
---|
| 300 | + | FUNDS |
---|
| 301 | + | REAPPROPRIATED |
---|
| 302 | + | FUNDS |
---|
| 303 | + | FEDERAL |
---|
| 304 | + | FUNDS |
---|
| 305 | + | $$$$$ $ $ |
---|
| 306 | + | (2) OFFICE OF THE LIEUTENANT GOVERNOR 1 |
---|
| 307 | + | Administration 2 530,694 530,694 |
---|
| 308 | + | 3(4.0 FTE) |
---|
| 309 | + | Discretionary Fund 4 2,875 2,875 |
---|
| 310 | + | Commission of Indian Affairs 5 525,868 524,684 1,184 |
---|
| 311 | + | a |
---|
| 312 | + | 6 (4.0 FTE) |
---|
| 313 | + | Commission on Community 7 |
---|
| 314 | + | Service 8 467,927 467,927 |
---|
| 315 | + | 9(2.0 FTE) |
---|
| 316 | + | 10 1,527,364 |
---|
| 317 | + | 11 |
---|
| 318 | + | a |
---|
| 319 | + | This amount shall be from private donations. 12 |
---|
| 320 | + | 13 |
---|
| 321 | + | 14 |
---|
| 322 | + | 15 |
---|
| 323 | + | 092 |
---|
| 324 | + | -9- APPROPRIATION FROM |
---|
| 325 | + | ITEM & |
---|
| 326 | + | SUBTOTAL |
---|
| 327 | + | TOTAL GENERAL |
---|
| 328 | + | FUND |
---|
| 329 | + | GENERAL |
---|
| 330 | + | FUND |
---|
| 331 | + | EXEMPT |
---|
| 332 | + | CASH |
---|
| 333 | + | FUNDS |
---|
| 334 | + | REAPPROPRIATED |
---|
| 335 | + | FUNDS |
---|
| 336 | + | FEDERAL |
---|
| 337 | + | FUNDS |
---|
| 338 | + | $$$$$ $ $ |
---|
| 339 | + | (3) OFFICE OF STATE PLANNING AND BUDGETING 1 |
---|
| 340 | + | Personal Services 2 4,058,110 2,155,240 1,902,870 |
---|
| 341 | + | a |
---|
| 342 | + | 3 (26.9 FTE) |
---|
| 343 | + | Operating Expenses 4 109,471 32,947 76,524 |
---|
| 344 | + | a |
---|
| 345 | + | Economic Forecasting 5 |
---|
| 346 | + | Subscriptions 6 16,36216,362 |
---|
| 347 | + | a |
---|
| 348 | + | Evidence-based Policymaking 7 |
---|
| 349 | + | Evaluation and Support 8 500,000 500,000 |
---|
| 350 | + | b |
---|
| 351 | + | Infrastructure Investment and 9 |
---|
| 352 | + | Jobs Act Match Funding 10 20,250,000 20,250,000 |
---|
| 353 | + | c |
---|
| 354 | + | 11(4.0 FTE) |
---|
| 355 | + | 12 24,933,943 |
---|
| 356 | + | 13 |
---|
| 357 | + | a |
---|
| 358 | + | These amounts shall be from statewide indirect cost recove ries collected by the Colorado Department of Transportation. 14 |
---|
| 359 | + | b |
---|
| 360 | + | This amount shall be from the Marijuana Tax Cash Fund created in Section 39-28.8-501 (1), C.R.S. 15 |
---|
| 361 | + | 092 |
---|
| 362 | + | -10- APPROPRIATION FROM |
---|
| 363 | + | ITEM & |
---|
| 364 | + | SUBTOTAL |
---|
| 365 | + | TOTAL GENERAL |
---|
| 366 | + | FUND |
---|
| 367 | + | GENERAL |
---|
| 368 | + | FUND |
---|
| 369 | + | EXEMPT |
---|
| 370 | + | CASH |
---|
| 371 | + | FUNDS |
---|
| 372 | + | REAPPROPRIATED |
---|
| 373 | + | FUNDS |
---|
| 374 | + | FEDERAL |
---|
| 375 | + | FUNDS |
---|
| 376 | + | $$$$$ $ $ |
---|
| 377 | + | c |
---|
| 378 | + | This amount shall be from the "Infrastructure Investment and Jobs Act Cash Fund" created in Section 24-75-232 (3), C.R.S. 1 |
---|
| 379 | + | 2 |
---|
| 380 | + | (4) ECONOMIC DEVELOPMENT PROGRAMS 3 |
---|
| 381 | + | Administration 4 1,707,086 1,707,086 |
---|
| 382 | + | 5 (7.3 FTE) |
---|
| 383 | + | Vehicle Lease Payments 6 17,935 17,935 |
---|
| 384 | + | Leased Space 7 366,618 366,618 |
---|
| 385 | + | Global Business Development 8 5,245,052 4,121,948 573,626 |
---|
| 386 | + | a |
---|
| 387 | + | 175,000 |
---|
| 388 | + | b |
---|
| 389 | + | 374,478(I) |
---|
| 390 | + | 9 (26.6 FTE) |
---|
| 391 | + | Office of Outdoor Recreation 10 667,000 667,000 |
---|
| 392 | + | 11(5.7 FTE) |
---|
| 393 | + | Leading Edge Program Grants 12 151,431 76,000 75,431 |
---|
| 394 | + | c |
---|
| 395 | + | Small Business Development 13 |
---|
| 396 | + | Centers 14 1,771,267 486,465 1,284,802(I) |
---|
| 397 | + | 15 (4.0 FTE) |
---|
| 398 | + | 092 |
---|
| 399 | + | -11- APPROPRIATION FROM |
---|
| 400 | + | ITEM & |
---|
| 401 | + | SUBTOTAL |
---|
| 402 | + | TOTAL GENERAL |
---|
| 403 | + | FUND |
---|
| 404 | + | GENERAL |
---|
| 405 | + | FUND |
---|
| 406 | + | EXEMPT |
---|
| 407 | + | CASH |
---|
| 408 | + | FUNDS |
---|
| 409 | + | REAPPROPRIATED |
---|
| 410 | + | FUNDS |
---|
| 411 | + | FEDERAL |
---|
| 412 | + | FUNDS |
---|
| 413 | + | $$$$$ $ $ |
---|
| 414 | + | Colorado Office of Film, 1 |
---|
| 415 | + | Television, and Media 2 1,269,525 750,000 519,525 |
---|
| 416 | + | d |
---|
| 417 | + | 3 (4.5 FTE) |
---|
| 418 | + | Colorado Promotion - 4 |
---|
| 419 | + | Colorado Welcome Centers 5 766,000 250,000 516,000 |
---|
| 420 | + | e |
---|
| 421 | + | 6(3.3 FTE) |
---|
| 422 | + | Colorado Promotion - Other 7 |
---|
| 423 | + | Program Costs 8 18,449,623 3,870,000 14,579,623 |
---|
| 424 | + | e |
---|
| 425 | + | 9 (4.0 FTE) |
---|
| 426 | + | Destination Development 10 |
---|
| 427 | + | Program 11 1,100,000 500,000 600,000 |
---|
| 428 | + | e |
---|
| 429 | + | 092 |
---|
| 430 | + | -12- APPROPRIATION FROM |
---|
| 431 | + | ITEM & |
---|
| 432 | + | SUBTOTAL |
---|
| 433 | + | TOTAL GENERAL |
---|
| 434 | + | FUND |
---|
| 435 | + | GENERAL |
---|
| 436 | + | FUND |
---|
| 437 | + | EXEMPT |
---|
| 438 | + | CASH |
---|
| 439 | + | FUNDS |
---|
| 440 | + | REAPPROPRIATED |
---|
| 441 | + | FUNDS |
---|
| 442 | + | FEDERAL |
---|
| 443 | + | FUNDS |
---|
| 444 | + | $$$$$ $ $ |
---|
| 445 | + | Economic Development 1 |
---|
| 446 | + | Commission - General 2 |
---|
| 447 | + | Economic Incentives and 3 |
---|
| 448 | + | Marketing 4 6,098,175 5,734,298 363,877 |
---|
| 449 | + | f |
---|
| 450 | + | 5 (7.3 FTE) |
---|
| 451 | + | Colorado First Customized 6 |
---|
| 452 | + | Job Training 7 4,500,000 4,500,000 |
---|
| 453 | + | CAPCO Administration 8 13,50013,500 |
---|
| 454 | + | g |
---|
| 455 | + | 9(0.3 FTE) |
---|
| 456 | + | Council on Creative Industries 10 4,578,734 1,250,000 2,563,000 |
---|
| 457 | + | h |
---|
| 458 | + | 765,734(I) |
---|
| 459 | + | 11 (3.5 FTE) |
---|
| 460 | + | Advanced Industries 12 15,362,210 15,362,210(I) |
---|
| 461 | + | i |
---|
| 462 | + | 13(3.4 FTE) |
---|
| 463 | + | Rural Jump Start 14 40,491 40,491 |
---|
| 464 | + | 15(0.5 FTE) |
---|
| 465 | + | 092 |
---|
| 466 | + | -13- APPROPRIATION FROM |
---|
| 467 | + | ITEM & |
---|
| 468 | + | SUBTOTAL |
---|
| 469 | + | TOTAL GENERAL |
---|
| 470 | + | FUND |
---|
| 471 | + | GENERAL |
---|
| 472 | + | FUND |
---|
| 473 | + | EXEMPT |
---|
| 474 | + | CASH |
---|
| 475 | + | FUNDS |
---|
| 476 | + | REAPPROPRIATED |
---|
| 477 | + | FUNDS |
---|
| 478 | + | FEDERAL |
---|
| 479 | + | FUNDS |
---|
| 480 | + | $$$$$ $ $ |
---|
| 481 | + | Rural Opportunity Office 1 551,384 398,384 153,000 |
---|
| 482 | + | j |
---|
| 483 | + | 2 (4.0 FTE) |
---|
| 484 | + | Appropriation to the 3 |
---|
| 485 | + | Marijuana Entrepreneur Fund 4 800,000 800,000 |
---|
| 486 | + | m |
---|
| 487 | + | Indirect Cost Assessment 5 217,112 217,112 |
---|
| 488 | + | k |
---|
| 489 | + | 6 63,673,143 |
---|
| 490 | + | 7 |
---|
| 491 | + | a |
---|
| 492 | + | Of this amount, an estimated $175,000(I) shall be from the Advan ced Industries Export Acceleration Cash Fund created in Sectio n 24-47-103 (8)(a), C.R.S., an estimated $50,000 shall 8 |
---|
| 493 | + | be from the Minority Business Fund created in Section 24-49.5-104 (1), C.R.S., and an estimated $348,626 shall be from various fees collected from participants in activities conducted 9 |
---|
| 494 | + | by the division. 10 |
---|
| 495 | + | b |
---|
| 496 | + | This amount shall be from the Advanced Industries Export Acceleration Cash Fund created in Section 24-47-103 (8)(a), C.R.S. 11 |
---|
| 497 | + | c |
---|
| 498 | + | This amount shall be from fees, Small Business Development Centers' activities, and grants and donations. 12 |
---|
| 499 | + | d |
---|
| 500 | + | This amount shall be from the Colorado Office of Film, Television , and Media Operational Account Ca sh Fund created in Section 2 4-48.5-116 (5)(a), C.R.S. 13 |
---|
| 501 | + | e |
---|
| 502 | + | These amounts shall be from the Colorado Travel and Tourism Promotion Fund created in Section 24-49.7-106 (1), C.R.S. 14 |
---|
| 503 | + | f This amount shall be from fees collected pursuant to Section 39-22-514.5 (6), C.R.S. 15 |
---|
| 504 | + | 092 |
---|
| 505 | + | -14- APPROPRIATION FROM |
---|
| 506 | + | ITEM & |
---|
| 507 | + | SUBTOTAL |
---|
| 508 | + | TOTAL GENERAL |
---|
| 509 | + | FUND |
---|
| 510 | + | GENERAL |
---|
| 511 | + | FUND |
---|
| 512 | + | EXEMPT |
---|
| 513 | + | CASH |
---|
| 514 | + | FUNDS |
---|
| 515 | + | REAPPROPRIATED |
---|
| 516 | + | FUNDS |
---|
| 517 | + | FEDERAL |
---|
| 518 | + | FUNDS |
---|
| 519 | + | $$$$$ $ $ |
---|
| 520 | + | g |
---|
| 521 | + | This amount shall be transferred from the Department of Regul atory Agencies from the Transfer to CAPCO line item appropriation. 1 |
---|
| 522 | + | h |
---|
| 523 | + | This amount shall be from the Creative Industries Cash Fund created in Section 24-48.5-301 (2)(a), C.R.S. 2 |
---|
| 524 | + | i This amount shall be from the Advanced Industries Acceleratio n Cash Fund created in Section 24-48.5-117 (7)(a), C.R.S. This am ount is shown for informational purposes only 3 |
---|
| 525 | + | because the Advanced Industries Acceleration Cash Fund is con tinuously appropriated to the Office pursuant to Section 24-48.5-1 17 (7)(c)(I), C.R.S. 4 j This amount shall be from unspent grant funds appropriated to the Rural Opportunity Office. 5 k |
---|
| 526 | + | This amount shall be from various sources of cash funds. 6 |
---|
| 527 | + | m |
---|
| 528 | + | This amount shall be from the Marijuana Tax Cash Fund created in Section 39-28.8-501 (1), C.R.S. 7 |
---|
| 529 | + | 8 |
---|
| 530 | + | (5) OFFICE OF INFORMATION TECHNOLOGY 9 |
---|
| 531 | + | (A) OIT Central Administration 10 |
---|
| 532 | + | Central Administration 11 18,982,710 |
---|
| 533 | + | 2,038,346 2,500,000(I) |
---|
| 534 | + | a |
---|
| 535 | + | 14,444,364 |
---|
| 536 | + | b |
---|
| 537 | + | 12 27,220,71022,682,364 |
---|
| 538 | + | b |
---|
| 539 | + | 13(4.6 FTE) (122.9 FTE) |
---|
| 540 | + | Health, Life, and Dental 14 16,032,332 254,592 35,830 |
---|
| 541 | + | c |
---|
| 542 | + | 15,741,910 |
---|
| 543 | + | b |
---|
| 544 | + | Short-term Disability 15 177,086 2,899 318 |
---|
| 545 | + | c |
---|
| 546 | + | 173,869 |
---|
| 547 | + | b |
---|
| 548 | + | 092 |
---|
| 549 | + | -15- APPROPRIATION FROM |
---|
| 550 | + | ITEM & |
---|
| 551 | + | SUBTOTAL |
---|
| 552 | + | TOTAL GENERAL |
---|
| 553 | + | FUND |
---|
| 554 | + | GENERAL |
---|
| 555 | + | FUND |
---|
| 556 | + | EXEMPT |
---|
| 557 | + | CASH |
---|
| 558 | + | FUNDS |
---|
| 559 | + | REAPPROPRIATED |
---|
| 560 | + | FUNDS |
---|
| 561 | + | FEDERAL |
---|
| 562 | + | FUNDS |
---|
| 563 | + | $$$$$ $ $ |
---|
| 564 | + | Unfunded Liability 1 |
---|
| 565 | + | Amortization Equalization 2 |
---|
| 566 | + | Disbursement Payments 3 11,805,997 211,349 21,151 |
---|
| 567 | + | c |
---|
| 568 | + | 11,573,497 |
---|
| 569 | + | b |
---|
| 570 | + | PERA Direct Distribution 4 2,317,240 37,932 4,158 |
---|
| 571 | + | c |
---|
| 572 | + | 2,275,150 |
---|
| 573 | + | b |
---|
| 574 | + | Salary Survey 5 4,456,000 76,907 7,716 |
---|
| 575 | + | c |
---|
| 576 | + | 4,371,377 |
---|
| 577 | + | b |
---|
| 578 | + | Step Pay 6 4,509,394 77,828 7,808 |
---|
| 579 | + | c |
---|
| 580 | + | 4,423,758 |
---|
| 581 | + | b |
---|
| 582 | + | Paid Family and Medical 7 |
---|
| 583 | + | Leave Insurance 8 531,258 8,697 953 |
---|
| 584 | + | c |
---|
| 585 | + | 521,608 |
---|
| 586 | + | b |
---|
| 587 | + | Shift Differential 9 25,46325,463 |
---|
| 588 | + | b |
---|
| 589 | + | Workers' Compensation 10 181,251181,251 |
---|
| 590 | + | b |
---|
| 591 | + | Legal Services 11 739,770 25,971 713,799 |
---|
| 592 | + | b |
---|
| 593 | + | Payment to Risk Management 12 |
---|
| 594 | + | and Property Funds 13 996,471996,471 |
---|
| 595 | + | b |
---|
| 596 | + | Leased Space 14 474,197474,197 |
---|
| 597 | + | b |
---|
| 598 | + | 092 |
---|
| 599 | + | -16- APPROPRIATION FROM |
---|
| 600 | + | ITEM & |
---|
| 601 | + | SUBTOTAL |
---|
| 602 | + | TOTAL GENERAL |
---|
| 603 | + | FUND |
---|
| 604 | + | GENERAL |
---|
| 605 | + | FUND |
---|
| 606 | + | EXEMPT |
---|
| 607 | + | CASH |
---|
| 608 | + | FUNDS |
---|
| 609 | + | REAPPROPRIATED |
---|
| 610 | + | FUNDS |
---|
| 611 | + | FEDERAL |
---|
| 612 | + | FUNDS |
---|
| 613 | + | $$$$$ $ $ |
---|
| 614 | + | Capitol Complex Leased 1 |
---|
| 615 | + | Space 2 587,561587,561 |
---|
| 616 | + | b |
---|
| 617 | + | CORE Operations 3 81,64381,643 |
---|
| 618 | + | b |
---|
| 619 | + | Indirect Cost Assessment 4 1,668,6591,668,659 |
---|
| 620 | + | b |
---|
| 621 | + | 5 63,567,032 |
---|
| 622 | + | 6 71,805,032 |
---|
| 623 | + | 7 |
---|
| 624 | + | a |
---|
| 625 | + | This amount shall be from the Technology Risk Prevention and Response Fund created in Section 24-37.5-120 (2), C.R.S. This amou nt is shown for informational purposes only because 8 |
---|
| 626 | + | the Technology Risk Prevention and Response Fund is continuously appropriated to the Office pursuant to Section 24-37.5-120 (4) (a), C.R.S. 9 |
---|
| 627 | + | b |
---|
| 628 | + | These amounts shall be from user fees collected from other state agencies and deposited in the Information Technology Revolvin g Fund created in Section 24-37.5-103 (3)(a), 10 |
---|
| 629 | + | C.R.S. 11 |
---|
| 630 | + | c |
---|
| 631 | + | These shall be from various sources of cash funds. 12 |
---|
| 632 | + | 13 |
---|
| 633 | + | 14 |
---|
| 634 | + | 15 |
---|
| 635 | + | 092 |
---|
| 636 | + | -17- APPROPRIATION FROM |
---|
| 637 | + | ITEM & |
---|
| 638 | + | SUBTOTAL |
---|
| 639 | + | TOTAL GENERAL |
---|
| 640 | + | FUND |
---|
| 641 | + | GENERAL |
---|
| 642 | + | FUND |
---|
| 643 | + | EXEMPT |
---|
| 644 | + | CASH |
---|
| 645 | + | FUNDS |
---|
| 646 | + | REAPPROPRIATED |
---|
| 647 | + | FUNDS |
---|
| 648 | + | FEDERAL |
---|
| 649 | + | FUNDS |
---|
| 650 | + | $$$$$ $ $ |
---|
| 651 | + | (B) Enterprise Solutions 1 212,526,317 |
---|
| 652 | + | 2,082,236 719,616 |
---|
| 653 | + | a |
---|
| 654 | + | 209,724,465 |
---|
| 655 | + | b |
---|
| 656 | + | 2 205,012,140202,210,288 |
---|
| 657 | + | b |
---|
| 658 | + | 3(565.2 FTE) 4(566.0 FTE) |
---|
| 659 | + | 5 |
---|
| 660 | + | a |
---|
| 661 | + | Of this amount, $453,812 shall be from the Marijuana Tax Cash Fund created in Section 39-28.8-501 (1), C.R.S., $9,200 shall be from the Mobile Home Park Act Dispute Resolution 6 |
---|
| 662 | + | and Enforcement Program Cash Fund created in Section 38-12-1110 (1), C.R.S., $2,328 shall be from user fees collected from vari ous local governments and deposited in the Information 7 |
---|
| 663 | + | Technology Revolving Fund created in Section 24-37.5-103 (3)(a), C.R.S., and $254,276 shall be from various sources of cash fun ds. 8 |
---|
| 664 | + | b |
---|
| 665 | + | These amounts |
---|
| 666 | + | T |
---|
| 667 | + | HIS AMOUNT |
---|
| 668 | + | shall be from user fees collected from other state agencies and deposited in the Information Technology Revolving Fund created in Section 24-37.5-103 9 |
---|
| 669 | + | (3)(a), C.R.S. 10 |
---|
| 670 | + | 11 |
---|
| 671 | + | (C) Information Security 12 26,126,046 |
---|
| 672 | + | 26,126,046 |
---|
| 673 | + | a |
---|
| 674 | + | 13 26,131,42726,131,427 |
---|
| 675 | + | a |
---|
| 676 | + | 14(77.0 FTE) |
---|
| 677 | + | 15 |
---|
| 678 | + | 092 |
---|
| 679 | + | -18- APPROPRIATION FROM |
---|
| 680 | + | ITEM & |
---|
| 681 | + | SUBTOTAL |
---|
| 682 | + | TOTAL GENERAL |
---|
| 683 | + | FUND |
---|
| 684 | + | GENERAL |
---|
| 685 | + | FUND |
---|
| 686 | + | EXEMPT |
---|
| 687 | + | CASH |
---|
| 688 | + | FUNDS |
---|
| 689 | + | REAPPROPRIATED |
---|
| 690 | + | FUNDS |
---|
| 691 | + | FEDERAL |
---|
| 692 | + | FUNDS |
---|
| 693 | + | $$$$$ $ $ |
---|
| 694 | + | a |
---|
| 695 | + | This amount shall be from user fees collected from other st ate agencies and deposited in the Information Technology Revolving Fund created in Section 24-37.5-103 (3)(a), C.R.S. 1 |
---|
| 696 | + | 2 |
---|
| 697 | + | (D) Colorado Benefits 3 |
---|
| 698 | + | Management System |
---|
| 699 | + | 22 |
---|
| 700 | + | 4 21,866,54621,861,973 |
---|
| 701 | + | a |
---|
| 702 | + | 4,573(I) |
---|
| 703 | + | 5 |
---|
| 704 | + | a |
---|
| 705 | + | This amount shall be from fees collected from user agencies and deposited in the Information Technology Revolving Fund created in Section 24-37.5-103 (3)(a), C.R.S. 6 |
---|
| 706 | + | 7 |
---|
| 707 | + | (E) Customer Service and 8 |
---|
| 708 | + | Support 9 33,579,338 |
---|