2022 -- H 7122 | |
======== | |
LC004150 | |
======== | |
STATE OF RHODE ISLAND | |
IN GENERAL ASSEMBLY | |
JANUARY SESSION, A.D. 2022 | |
____________ | |
A N A C T | |
RELATING TO MAKING REVISED APPROPRIATIONS IN SUPPORT OF FY 2022 | |
| |
Introduced By: Representative Marvin L. Abney | |
Date Introduced: January 20, 2022 | |
Referred To: House Finance | |
(Governor) | |
It is enacted by the General Assembly as follows: | |
1 | SECTION 1. Subject to the conditions, limitations and restrictions hereinafter contained in |
2 | this act, the following general revenue amounts are hereby appropriated out of any money in the |
3 | treasury not otherwise appropriated to be expended during the fiscal year ending June 30, 2022. |
4 | The amounts identified for federal funds and restricted receipts shall be made available pursuant to |
5 | section 35-4-22 and Chapter 41 of Title 42 of the Rhode Island General Laws. For the purposes |
6 | and functions hereinafter mentioned, the state controller is hereby authorized and directed to draw |
7 | his or her orders upon the general treasurer for the payment of such sums or such portions thereof |
8 | as may be required from time to time upon receipt by him or her of properly authenticated vouchers. |
9 | FY 2022 FY 2022 FY 2022 |
10 | Enacted Change FINAL |
11 | Administration |
12 | Central Management |
13 | General Revenues 2,569,679 159,023 2,728,702 |
14 | Federal Funds 261,031,499 31,211,357 292,242,856 |
15 | Federal Funds- State Fiscal Recovery Fund |
16 | Ongoing COVID-19 Response 0 50,000,000 50,000,000 |
17 | Provided that these federal funds shall be allocated to continue COVID-19 mitigation activities |
18 | and to address the public health impacts of the pandemic in Rhode Island, to be administered by |
19 | the director of administration, in consultation with the director of health and the secretary of health |
| |
1 | and human services. Of this amount, twenty five million ($25,000,000) may be used to assist health |
2 | care facilities with the impacts of the pandemic on their operations, finances and workforce. |
3 | Total – Central Management 263,601,178 81,370,380 344,971,558 |
4 | Legal Services |
5 | General Revenues 2,262,149 131,600 2,393,749 |
6 | Accounts and Control |
7 | General Revenues 4,103,385 241,438 4,344,823 |
8 | Restricted Receipts – |
9 | OPEB Board Administration 137,697 (414) 137,283 |
10 | Restricted Receipts – |
11 | Grants Management Administration 9,096,567 2,092,717 11,189,284 |
12 | Total – Accounts and Control 13,337,649 2,333,741 15,671,390 |
13 | Office of Management and Budget |
14 | General Revenues 8,285,227 475,363 8,760,590 |
15 | Federal Funds 224,755 (112,823) 111,932 |
16 | Restricted Receipts 300,000 0 300,000 |
17 | Other Funds 1,117,615 92,179 1,209,794 |
18 | Total – Office of Management and Budget 9,927,597 454,719 10,382,316 |
19 | Purchasing |
20 | General Revenues 3,275,536 231,126 3,506,662 |
21 | Restricted Receipts 298,059 122,368 420,427 |
22 | Other Funds 497,386 58,034 555,420 |
23 | Total – Purchasing 4,070,981 411,528 4,482,509 |
24 | Human Resources |
25 | General Revenues 1,099,549 0 1,099,549 |
26 | Personnel Appeal Board |
27 | General Revenues 120,050 5,305 125,355 |
28 | Information Technology |
29 | General Revenues 721,340 50,002,044 50,723,384 |
30 | Provided that of this general revenue amount, $50,000,000 shall be be transferred to the |
31 | Information Technology Investment Fund by June 30, 2022. |
32 | Restricted Receipts 9,625,165 (619,412) 9,005,753 |
33 | Provided that of the total available in the Information Technology Investment Fund as of |
34 | July 1, 2021, $50.0 million shall be made available for the implementation and development of the |
| LC004150 - Page 2 of 40 |
1 | Enterprise Resource Planning Information Technology Improvements project. Provided further that |
2 | $17.0 million shall be made available for a new child welfare system to replace the current Rhode |
3 | Island Children’s Information System. |
4 | Total – Information Technology 10,346,505 49,382,632 59,729,137 |
5 | Library and Information Services |
6 | General Revenues 1,640,558 73,667 1,714,225 |
7 | Federal Funds 3,796,916 520,390 4,317,306 |
8 | Restricted Receipts 6,990 0 6,990 |
9 | Total – |
10 | Library and Information Services 5,444,464 594,057 6,038,521 |
11 | Planning |
12 | General Revenues 663,930 38,593 702,523 |
13 | Federal Funds 22,700 72,748 95,448 |
14 | Other Funds |
15 | Air Quality Modeling 24,000 0 24,000 |
16 | Federal Highway – |
17 | PL Systems Planning 3,483,469 356,040 3,839,509 |
18 | State Transportation Planning Match 485,673 97,047 582,720 |
19 | FTA – Metro Planning Grant 1,241,337 90,479 1,331,816 |
20 | Total – Planning 5,921,109 654,907 6,576,016 |
21 | General |
22 | General Revenues |
23 | Miscellaneous Grants/Payments 130,000 0 130,000 |
24 | Provided that this amount be allocated to City Year for the Whole School Whole Child |
25 | Program, which provides individualized support to at-risk students. |
26 | Torts – Courts/Awards 650,000 330,000 980,000 |
27 | Resource Sharing and State Library Aid 9,562,072 0 9,562,072 |
28 | Library Construction Aid 2,102,866 0 2,102,866 |
29 | Advance Payment of Pension Deferrals 0 61,780,491 61,780,491 |
30 | Transfer to RICAP Fund 0 338,000,000 338,000,000 |
31 | Federal Funds- State Fiscal Recovery Fund |
32 | Aid to the Convention Center 0 8,370,000 8,370,000 |
33 | Provided that these federal funds shall be allocated to finance facility improvements and |
34 | provide operating support to the Rhode Island Convention Center Authority. |
| LC004150 - Page 3 of 40 |
1 | Restricted Receipts 700,000 0 700,000 |
2 | Other Funds |
3 | Rhode Island Capital Plan Funds |
4 | Security Measures State Buildings 500,000 356,355 856,355 |
5 | Energy Efficiency Improvements 1,250,000 0 1,250,000 |
6 | Cranston Street Armory 325,000 937 325,937 |
7 | State House Renovations 1,478,000 (320,000) 1,158,000 |
8 | Zambarano Utilities & Infrastructure 1,350,000 43,887 1,393,887 |
9 | Replacement of Fueling Tanks 800,000 244,770 1,044,770 |
10 | Environmental Compliance 400,000 65,961 465,961 |
11 | Big River Management Area 250,000 97,461 347,461 |
12 | Shepard Building 1,500,000 466,635 1,966,635 |
13 | Pastore Center Water Tanks & Pipes 100,000 107,681 207,681 |
14 | RI Convention Center Authority 2,000,000 (1,000,000) 1,000,000 |
15 | Pastore Center Power Plant |
16 | Rehabilitation 734,000 544,484 1,278,484 |
17 | Accessibility – Facility Renovations 1,000,000 392,736 1,392,736 |
18 | DoIT Enterprise Operations Center 800,000 450,000 1,250,000 |
19 | BHDDH MH & Community Facilities |
20 | – Asset Protection 300,000 7,228 307,228 |
21 | BHDDH DD & Community Homes |
22 | – Fire Code 325,000 430,265 755,265 |
23 | BHDDH DD Regional Facilities |
24 | – Asset Protection 450,000 68,295 518,295 |
25 | BHDDH Substance Abuse |
26 | – Asset Protection 375,000 145,442 520,442 |
27 | BHDDH Group Homes 750,000 48,130 798,130 |
28 | Statewide Facility Master Plan 116,467 71,783 188,250 |
29 | Cannon Building 800,000 313,028 1,113,028 |
30 | Old State House 100,000 0 100,000 |
31 | State Office Building 100,000 77,594 177,594 |
32 | State Office Reorganization |
33 | & Relocation 500,000 1,375,286 1,875,286 |
34 | William Powers Building 1,800,000 529,937 2,329,937 |
| LC004150 - Page 4 of 40 |
1 | Pastore Center Utilities Upgrade 175,000 216,042 391,042 |
2 | Pastore Center Non-Medical Buildings |
3 | – Asset Protection 3,170,000 343,000 3,513,000 |
4 | Washington County Government |
5 | Center 500,000 104,892 604,892 |
6 | Chapin Health Laboratory 500,000 185,650 685,650 |
7 | Medical Examiner New Facility 4,500,000 500,000 5,000,000 |
8 | 560 Jefferson Blvd Asset Protection 150,000 0 150,000 |
9 | Arrigan Center 197,500 0 197,500 |
10 | Dunkin Donuts Center 2,300,000 (2,300,000) 0 |
11 | Pastore Center Building Demolition 1,000,000 0 1,000,000 |
12 | Veterans Auditorium 285,000 (70,000) 215,000 |
13 | Pastore Center Medical Buildings |
14 | – Asset Protection 750,000 0 750,000 |
15 | Total – General 44,775,905 411,977,970 456,753,875 |
16 | Debt Service Payments |
17 | General Revenues 145,424,890 (2,741,127) 142,683,763 |
18 | Out of the general revenue appropriations for debt service, the General Treasurer is |
19 | authorized to make payments for the I-195 Redevelopment District Commission loan up to the |
20 | maximum debt service due in accordance with the loan agreement. |
21 | Other Funds |
22 | Transportation Debt Service 39,205,402 244,774 39,450,176 |
23 | Investment Receipts – Bond Funds 100,000 0 100,000 |
24 | Total - Debt Service Payments 184,730,292 (2,496,353) 182,233,939 |
25 | Energy Resources |
26 | Federal Funds 761,478 755,701 1,517,179 |
27 | Restricted Receipts 8,791,172 6,981,510 15,772,682 |
28 | Total – Energy Resources 9,552,650 7,737,211 17,289,861 |
29 | Rhode Island Health Benefits Exchange |
30 | General Revenues 2,820,336 1,436 2,821,772 |
31 | Federal Funds 5,239,671 1,108,939 6,348,610 |
32 | Federal Funds- State Fiscal Recovery Fund |
33 | Auto-Enrollment Program 0 502,526 502,526 |
| LC004150 - Page 5 of 40 |
1 | Provided that these federal funds shall be allocated to support a program for automatically |
2 | enrolling qualified individuals transitioned off of Medicaid coverage at the end of the COVID-19 |
3 | Public Health Emergency into Qualified Health Plans. |
4 | Eligibility Extension Compliance 0 92,176 92,176 |
5 | Provided that these federal funds shall be allocated to support maintaining RI Bridges eligibility |
6 | functionalities during the extension of the Public Health Emergency. |
7 | Restricted Receipts 16,842,483 (1,712,681) 15,129,802 |
8 | Total – Rhode Island Health Benefits |
9 | Exchange 24,902,490 (7,604) 24,894,886 |
10 | Office of Diversity, Equity & Opportunity |
11 | General Revenues 1,245,968 74,020 1,319,988 |
12 | Other Funds 112,623 7,932 120,555 |
13 | Total – Office of Diversity, Equity |
14 | & Opportunity 1,358,591 81,952 1,440,543 |
15 | Capital Asset Management and Maintenance |
16 | General Revenues 9,354,998 (521,470) 8,833,528 |
17 | Federal Funds 4,363,888 5,712,652 10,076,540 |
18 | Total – Capital Asset Management |
19 | and Maintenance 13,718,886 5,191,182 18,910,068 |
20 | Statewide Personnel and Operations |
21 | General Revenue 0 115,060 115,060 |
22 | Grand Total – Administration 595,170,045 557,938,287 1,153,108,332 |
23 | Business Regulation |
24 | Central Management |
25 | General Revenues 3,232,684 220,173 3,452,857 |
26 | Banking Regulation |
27 | General Revenues 1,620,824 315,966 1,936,790 |
28 | Restricted Receipts 75,000 (11,500) 63,500 |
29 | Total – Banking Regulation 1,695,824 304,466 2,000,290 |
30 | Securities Regulation |
31 | General Revenues 817,118 (21,035) 796,083 |
32 | Restricted Receipts 15,000 0 15,000 |
33 | Total – Securities Regulation 832,118 (21,035) 811,083 |
34 | Insurance Regulation |
| LC004150 - Page 6 of 40 |
1 | General Revenues 4,152,139 54,330 4,206,469 |
2 | Restricted Receipts 2,033,882 12,887 2,046,769 |
3 | Total – Insurance Regulation 6,186,021 67,217 6,253,238 |
4 | Office of the Health Insurance Commissioner |
5 | General Revenues 1,659,713 64,842 1,724,555 |
6 | Federal Funds 120,000 143,728 263,728 |
7 | Restricted Receipts 496,092 41,829 537,921 |
8 | Total – Office of the Health |
9 | Insurance Commissioner 2,275,805 250,399 2,526,204 |
10 | Board of Accountancy |
11 | General Revenues 5,883 (393) 5,490 |
12 | Commercial Licensing and Gaming and Athletics Licensing |
13 | General Revenues 1,053,287 118,368 1,171,655 |
14 | Restricted Receipts 890,069 14,574 904,643 |
15 | Total – Commercial Licensing and Gaming |
16 | and Athletics Licensing 1,943,356 132,942 2,076,298 |
17 | Building, Design and Fire Professionals |
18 | General Revenues 6,697,958 798,697 7,496,655 |
19 | Federal Funds 186,000 48,611 234,611 |
20 | Restricted Receipts 1,844,025 (28,484) 1,815,541 |
21 | Other Funds |
22 | Quonset Development Corporation 67,928 3,292 71,220 |
23 | Total – Building, Design and |
24 | Fire Professionals 8,795,911 822,116 9,618,027 |
25 | Office of Cannabis Regulation |
26 | Restricted Receipts 1,165,441 55,177 1,220,618 |
27 | Grand Total – Business Regulation 26,133,043 1,831,062 27,964,105 |
28 | Executive Office of Commerce |
29 | Central Management |
30 | General Revenues 2,202,211 (273,047) 1,929,164 |
31 | Federal Funds 7,311,225 238,613 7,549,838 |
32 | Total – Central Management 9,513,436 (34,434) 9,479,002 |
33 | Housing and Community Development |
34 | General Revenues 26,046,591 (52,390) 25,994,201 |
| LC004150 - Page 7 of 40 |
1 | Federal Funds 16,066,986 20,840,168 36,907,154 |
2 | Federal Funds- State Fiscal Recovery Fund |
3 | Development of Affordable Housing 0 15,000,000 15,000,000 |
4 | Homelessness Assistance Program 0 1,500,000 1,500,000 |
5 | Site Acquisition 0 12,000,000 12,000,000 |
6 | Restricted Receipts 7,698,884 (33,952) 7,664,932 |
7 | Total – Housing and Community |
8 | Development 49,812,461 49,253,826 99,066,287 |
9 | Quasi–Public Appropriations |
10 | General Revenues |
11 | Rhode Island Commerce Corporation 7,659,565 0 7,659,565 |
12 | Airport Impact Aid 1,010,036 0 1,010,036 |
13 | Sixty percent (60%) of the first $1,000,000 appropriated for airport impact aid shall be |
14 | distributed to each airport serving more than 1,000,000 passengers based upon its percentage of the |
15 | total passengers served by all airports serving more than 1,000,000 passengers. Forty percent (40%) |
16 | of the first $1,000,000 shall be distributed based on the share of landings during calendar year 2021 |
17 | at North Central Airport, Newport-Middletown Airport, Block Island Airport, Quonset Airport, |
18 | T.F. Green Airport and Westerly Airport, respectively. The Rhode Island Commerce Corporation |
19 | shall make an impact payment to the towns or cities in which the airport is located based on this |
20 | calculation. Each community upon which any part of the above airports is located shall receive at |
21 | least $25,000. |
22 | STAC Research Alliance 900,000 0 900,000 |
23 | Innovative Matching Grants/Internships 1,000,000 0 1,000,000 |
24 | I-195 Redevelopment District Commission 761,000 0 761,000 |
25 | Polaris Manufacturing Grant 350,000 0 350,000 |
26 | East Providence Waterfront Commission 50,000 0 50,000 |
27 | Urban Ventures 140,000 0 140,000 |
28 | Chafee Center at Bryant 476,200 0 476,200 |
29 | Quonset Development Corporation 1,200,000 0 1,200,000 |
30 | Municipal Infrastructure Grant Program 1,000,000 0 1,000,000 |
31 | Other Funds |
32 | Rhode Island Capital Plan Funds |
33 | Quonset Point Infrastructure 6,000,000 0 6,000,000 |
34 | I-195 Redevelopment District Commission 578,000 246,117 824,117 |
| LC004150 - Page 8 of 40 |
1 | Quonset Point Davisville Pier 0 20,274 20,274 |
2 | Total – Quasi–Public Appropriations 21,124,801 266,391 21,391,192 |
3 | Economic Development Initiatives Fund |
4 | General Revenues |
5 | Innovation Initiative 1,000,000 0 1,000,000 |
6 | Rebuild RI Tax Credit Fund 52,500,000 0 52,500,000 |
7 | Small Business Promotion 300,000 0 300,000 |
8 | Small Business Assistance 650,000 0 650,000 |
9 | Federal Funds |
10 | State Small Business Credit Initiative 56,234,176 (31,536,441) 24,697,735 |
11 | Federal Funds- State Fiscal Recovery Fund |
12 | Assistance to Impacted Industries 0 13,000,000 13,000,000 |
13 | Total – |
14 | Economic Development Initiatives Fund 110,684,176 (18,536,441) 92,147,735 |
15 | Commerce Programs |
16 | General Revenues |
17 | Wavemaker Fellowship 1,600,000 0 1,600,000 |
18 | Federal Funds- State Fiscal Recovery Fund |
19 | OHCD Predevelopment and Capacity Building 0 500,000 500,000 |
20 | Small Business Financial and Technical |
21 | Assistance 0 32,000,000 32,000,000 |
22 | Statewide Broadband Planning and Mapping 0 500,000 500,000 |
23 | Total- Commerce Programs 1,600,000 33,000,000 34,600,000 |
24 | Grand Total – Executive Office of |
25 | Commerce 192,734,874 63,949,342 256,684,216 |
26 | Labor and Training |
27 | Central Management |
28 | General Revenues 712,826 116,438 829,264 |
29 | Restricted Receipts 126,519 239,325 365,844 |
30 | Total – Central Management 839,345 355,763 1,195,108 |
31 | Workforce Development Services |
32 | General Revenues 904,898 204,377 1,109,275 |
33 | Federal Funds 18,817,837 6,928,345 25,746,182 |
34 | Other Funds 82,525 (74,717) 7,808 |
| LC004150 - Page 9 of 40 |
1 | Total – Workforce Development Services 19,805,260 7,058,005 26,863,265 |
2 | Workforce Regulation and Safety |
3 | General Revenues 3,489,965 470,290 3,960,255 |
4 | Income Support |
5 | General Revenues 3,801,667 432,637 4,234,304 |
6 | Federal Funds 407,411,048 (26,163,595) 381,247,453 |
7 | Restricted Receipts 2,770,811 374,166 3,144,977 |
8 | Other Funds |
9 | Temporary Disability Insurance Fund 205,490,965 3,795,691 209,286,656 |
10 | Employment Security Fund 284,125,000 (65,950,000) 218,175,000 |
11 | Total – Income Support 903,599,491 (87,511,101) 816,088,390 |
12 | Injured Workers Services |
13 | Restricted Receipts 11,172,336 (90,028) 11,082,308 |
14 | Labor Relations Board |
15 | General Revenues 407,364 43,414 450,778 |
16 | Governor’s Workforce Board |
17 | General Revenues 6,050,000 0 6,050,000 |
18 | Provided that $600,000 of these funds shall be used for enhanced training for direct care |
19 | and support services staff to improve resident quality of care and address the changing health care |
20 | needs of nursing facility residents due to higher acuity and increased cognitive impairments |
21 | pursuant to |
22 | Rhode Island General Laws, Section 23-17.5-36. |
23 | Federal Funds 9,536,150 (2,348,437) 7,187,713 |
24 | Restricted Receipts 13,849,054 4,229,823 18,078,877 |
25 | Total – Governor’s Workforce Board 29,435,204 1,881,386 31,316,590 |
26 | Grand Total – Labor and Training 968,748,965 (77,792,271) 890,956,694 |
27 | Department of Revenue |
28 | Director of Revenue |
29 | General Revenues 1,792,985 238,024 2,031,009 |
30 | Office of Revenue Analysis |
31 | General Revenues 889,151 72,130 961,281 |
32 | Lottery Division |
33 | General Revenues 0 330 330 |
34 | Other Funds 434,215,853 (67,571,370) 366,644,483 |
| LC004150 - Page 10 of 40 |
1 | Total – Lottery Division 434,215,853 (67,571,040) 366,644,813 |
2 | Municipal Finance |
3 | General Revenues 1,718,168 (36,762) 1,681,406 |
4 | Federal Funds 131,957,594 0 131,957,594 |
5 | Total – Municipal Finance 133,675,762 (36,762) 133,639,000 |
6 | Taxation |
7 | General Revenues 32,673,073 3,519,962 36,193,035 |
8 | Federal Funds 0 48,484 48,484 |
9 | Restricted Receipts 2,221,812 8,338 2,230,150 |
10 | Other Funds |
11 | Motor Fuel Tax Evasion 155,000 2,419 157,419 |
12 | Temporary Disability Insurance Fund 0 14,551 14,551 |
13 | Total – Taxation 35,049,885 3,593,754 38,643,639 |
14 | Registry of Motor Vehicles |
15 | General Revenues 30,331,973 1,583,564 31,915,537 |
16 | Federal Funds 462,404 (227,223) 235,181 |
17 | Restricted Receipts 1,692,587 (200,000) 1,492,587 |
18 | Total – Registry of Motor Vehicles 32,486,964 1,156,341 33,643,305 |
19 | State Aid |
20 | General Revenues |
21 | Distressed Communities Relief Fund 12,384,458 0 12,384,458 |
22 | Payment in Lieu of Tax Exempt |
23 | Properties 46,089,504 0 46,089,504 |
24 | Motor Vehicle Excise Tax Payments 139,656,362 (13,136,430) 126,519,932 |
25 | Property Revaluation Program 1,503,677 0 1,503,677 |
26 | Restricted Receipts 995,120 0 995,120 |
27 | Total – State Aid 200,629,121 (13,136,430) 187,492,691 |
28 | Collections |
29 | General Revenues 828,769 35,884 864,653 |
30 | Grand Total – Revenue 839,568,490 (75,648,099) 763,920,391 |
31 | Legislature |
32 | General Revenues 44,844,662 7,169,866 52,014,528 |
33 | Restricted Receipts 1,782,425 119,192 1,901,617 |
34 | Grand Total – Legislature 46,627,087 7,289,058 53,916,145 |
| LC004150 - Page 11 of 40 |
1 | Lieutenant Governor |
2 | General Revenues 1,199,161 64,193 1,263,354 |
3 | Secretary of State |
4 | Administration |
5 | General Revenues 3,633,858 320,272 3,954,130 |
6 | Corporations |
7 | General Revenues 2,539,285 5,589 2,544,874 |
8 | State Archives |
9 | General Revenues 243,954 (73,903) 170,051 |
10 | Federal Funds 0 12,000 12,000 |
11 | Restricted Receipts 447,148 167,724 614,872 |
12 | Total – State Archives 691,102 105,821 796,923 |
13 | Elections and Civics |
14 | General Revenues 2,067,371 131,371 2,198,742 |
15 | Federal Funds 1,810,000 190,835 2,000,835 |
16 | Total – Elections and Civics 3,877,371 322,206 4,199,577 |
17 | State Library |
18 | General Revenues 768,685 57,915 826,600 |
19 | Provided that $125,000 be allocated to support the Rhode Island Historical Society |
20 | pursuant to Rhode Island General Law, Section 29-2-1 and $18,000 be allocated to support the |
21 | Newport Historical Society, pursuant to Rhode Island General Law, Section 29-2-2. |
22 | Office of Public Information |
23 | General Revenues 521,918 48,395 570,313 |
24 | Receipted Receipts 25,000 0 25,000 |
25 | Total – Office of Public Information 546,918 48,395 595,313 |
26 | Grand Total – Secretary of State 12,057,219 860,198 12,917,417 |
27 | General Treasurer |
28 | Treasury |
29 | General Revenues 2,582,131 (13,169) 2,568,962 |
30 | Federal Funds 308,416 43,838 352,254 |
31 | Other Funds |
32 | Temporary Disability Insurance Fund 263,421 26,469 289,890 |
33 | Tuition Savings Program – Administration 382,476 19,650 402,126 |
34 | Total –Treasury 3,536,444 76,788 3,613,232 |
| LC004150 - Page 12 of 40 |
1 | State Retirement System |
2 | Restricted Receipts |
3 | Admin Expenses – |
4 | State Retirement System 11,427,273 741,282 12,168,555 |
5 | Retirement – |
6 | Treasury Investment Operations 1,871,467 132,032 2,003,499 |
7 | Defined Contribution – Administration 300,234 11,681 311,915 |
8 | Total – State Retirement System 13,598,974 884,995 14,483,969 |
9 | Unclaimed Property |
10 | Restricted Receipts 28,902,766 129,416 29,032,182 |
11 | Crime Victim Compensation Program |
12 | General Revenues 646,179 197,986 844,165 |
13 | Federal Funds 422,493 16 422,509 |
14 | Restricted Receipts 713,007 (155,013) 557,994 |
15 | Total – Crime Victim Compensation Program 1,781,679 42,989 1,824,668 |
16 | Grand Total – General Treasurer 47,819,863 1,134,188 48,954,051 |
17 | Board of Elections |
18 | General Revenues 2,671,768 112,128 2,783,896 |
19 | Rhode Island Ethics Commission |
20 | General Revenues 1,867,351 102,295 1,969,646 |
21 | Office of Governor |
22 | General Revenues 6,553,626 432,260 6,985,886 |
23 | Contingency Fund 150,000 0 150,000 |
24 | Federal Funds 0 24,840 24,840 |
25 | Grand Total – Office of Governor 6,703,626 457,100 7,160,726 |
26 | Commission for Human Rights |
27 | General Revenues 1,486,581 93,527 1,580,108 |
28 | Federal Funds 422,418 (17,097) 405,321 |
29 | Grand Total – Commission for Human Rights 1,908,999 76,430 1,985,429 |
30 | Public Utilities Commission |
31 | Federal Funds 540,253 25,871 566,124 |
32 | Restricted Receipts 11,926,093 1,285,262 13,211,355 |
33 | Grand Total – Public Utilities Commission 12,466,346 1,311,133 13,777,479 |
34 | Office of Health and Human Services |
| LC004150 - Page 13 of 40 |
1 | Central Management |
2 | General Revenues 44,961,144 5,179 44,966,323 |
3 | Federal Funds 121,027,873 15,646,128 136,674,001 |
4 | Federal Funds- State Fiscal Recovery Fund |
5 | Pediatric Recovery 0 7,500,000 7,500,000 |
6 | Early Intervention Recovery 0 5,500,000 5,500,000 |
7 | Eligibility Extension Compliance 0 10,094 10,094 |
8 | Provided that these federal funds shall be allocated to support maintaining RI Bridges eligibility |
9 | functionalities during the extension of the Public Health Emergency. |
10 | Restricted Receipts 22,897,651 (7,952,251) 14,945,400 |
11 | Total – Central Management 188,886,668 20,709,150 209,595,818 |
12 | Medical Assistance |
13 | General Revenues |
14 | Managed Care 344,346,294 (9,152,702) 335,193,592 |
15 | Hospitals 94,772,895 (8,169,266) 86,603,629 |
16 | Of the general revenue funding, $2.0 million shall be provided for Graduate Medical |
17 | Education programs of which $1.0 million is for hospitals designated as a Level I Trauma Center |
18 | and $1.0 million is for hospitals providing Neonatal Intensive Care Unit level of care. |
19 | Nursing Facilities 147,255,515 (17,030,175) 130,225,340 |
20 | Home and Community Based Services 43,405,421 (2,694,751) 40,710,670 |
21 | Other Services 128,944,587 2,292,131 131,236,718 |
22 | Pharmacy 69,142,220 3,220,880 72,363,100 |
23 | Rhody Health 188,362,579 (5,762,160) 182,600,419 |
24 | Other Programs 39,000,000 (39,000,000) 0 |
25 | Federal Funds |
26 | Managed Care 509,180,803 19,825,605 529,006,408 |
27 | Hospitals 120,363,721 11,526,630 131,890,351 |
28 | Nursing Facilities 201,490,261 (11,515,601) 189,974,660 |
29 | Home and Community Based Services 59,310,041 79,289 59,389,330 |
30 | Other Services 751,902,189 67,746,093 819,648,282 |
31 | Pharmacy 57,780 (520,880) (463,100) |
32 | Rhody Health 255,260,108 8,839,473 264,099,581 |
33 | Other Programs 36,288,580 140,404,619 176,693,199 |
34 | Restricted Receipts 17,792,796 50,072,451 67,865,247 |
| LC004150 - Page 14 of 40 |
1 | Total – Medical Assistance 3,006,875,790 210,161,636 3,217,037,426 |
2 | Grand Total – |
3 | Office of Health and Human Services 3,195,762,458 230,870,786 3,426,633,244 |
4 | Children, Youth, and Families |
5 | Central Management |
6 | General Revenues 14,120,765 (810,065) 13,310,700 |
7 | The director of the department of children, youth and families shall provide to the speaker of |
8 | the house and president of the senate at least every sixty (60) days beginning September 1, 2021, a |
9 | report on its progress implementing the accreditation plan filed in accordance with Rhode Island |
10 | General Law, Section 42-72-5.3 and any projected changes needed to effectuate that plan. The |
11 | report shall, at minimum, provide data regarding recruitment and retention efforts including |
12 | attaining and maintaining a diverse workforce, documentation of newly filled and vacated |
13 | positions, and progress towards reducing worker caseloads. |
14 | Federal Funds 4,914,204 (839,524) 4,074,680 |
15 | Federal Funds- State Fiscal Recovery Fund |
16 | Provider Workforce Stabilization 0 12,500,000 12,500,000 |
17 | Total – Central Management 19,034,969 10,850,411 29,885,380 |
18 | Children's Behavioral Health Services |
19 | General Revenues 7,579,739 (389,031) 7,190,708 |
20 | Federal Funds 6,718,331 2,765,911 9,484,242 |
21 | Total – Children's Behavioral Health Services 14,298,070 2,376,880 16,674,950 |
22 | Juvenile Correctional Services |
23 | General Revenues 21,401,081 814,343 22,215,424 |
24 | Federal Funds 274,541 138,226 412,767 |
25 | Restricted Receipts 0 314,298 314,298 |
26 | Other Funds |
27 | Rhode Island Capital Plan Funds |
28 | Training School Asset Protection 250,000 0 250,000 |
29 | Total – Juvenile Correctional Services 21,925,622 1,266,867 23,192,489 |
30 | Child Welfare |
31 | General Revenues 149,983,357 2,790,077 152,773,434 |
32 | Federal Funds 69,549,337 (2,671,114) 66,878,223 |
33 | Restricted Receipts 1,487,111 (40,841) 1,446,270 |
34 | Total – Child Welfare 221,019,805 78,122 221,097,927 |
| LC004150 - Page 15 of 40 |
1 | Higher Education Incentive Grants |
2 | General Revenues 200,000 0 200,000 |
3 | Grand Total – Children, Youth, and |
4 | Families 276,478,466 14,572,280 291,050,746 |
5 | Health |
6 | Central Management |
7 | General Revenues 3,232,283 68,162 3,300,445 |
8 | Federal Funds 4,631,858 (25,460) 4,606,398 |
9 | Restricted Receipts 27,871,484 10,383,629 38,255,113 |
10 | Provided that the disbursement of any indirect cost recoveries on federal grants budgeted |
11 | in this line item that are derived from grants authorized under The Coronavirus Preparedness and |
12 | Response Supplemental Appropriations Act (P.L. 116-123); The Families First Coronavirus |
13 | Response Act (P.L. 116-127); The Coronavirus Aid, Relief, and Economic Security Act (P.L. 116- |
14 | 136); The Paycheck Protection Program and Health Care Enhancement Act (P.L. 116-139); and |
15 | the Consolidated Appropriations Act, 2021 (P.L. 116-260),; and the American Rescue Plan Act of |
16 | 2021 (P.L. 117-2), are hereby subject to the review and prior approval of the Director of |
17 | Management and Budget. No obligation or expenditure of these funds shall take place without such |
18 | approval. |
19 | Total – Central Management 35,735,625 10,426,331 46,161,956 |
20 | Community Health and Equity |
21 | General Revenues 1,325,578 40,772 1,366,350 |
22 | Federal Funds 72,626,719 9,493,242 82,119,961 |
23 | Restricted Receipts 39,122,956 624,905 39,747,861 |
24 | Total – Community Health and Equity 113,075,253 10,158,919 123,234,172 |
25 | Environmental Health |
26 | General Revenues 5,744,839 120,185 5,865,024 |
27 | Federal Funds 7,382,886 1,778,011 9,160,897 |
28 | Restricted Receipts 738,436 217,031 955,467 |
29 | Total – Environmental Health 13,866,161 2,115,227 15,981,388 |
30 | Health Laboratories and Medical Examiner |
31 | General Revenues 10,149,765 1,100,304 11,250,069 |
32 | Federal Funds 2,398,469 546,596 2,945,065 |
33 | Other Funds |
34 | Rhode Island Capital Plan Funds |
| LC004150 - Page 16 of 40 |
1 | Health Laboratories & Medical |
2 | Examiner Equipment 600,000 0 600,000 |
3 | Total – Health Laboratories and |
4 | Medical Examiner 13,148,234 1,646,900 14,795,134 |
5 | Customer Services |
6 | General Revenues 7,729,808 470,565 8,200,373 |
7 | Federal Funds 5,158,613 1,203,050 6,361,663 |
8 | Restricted Receipts 2,094,387 (619,581) 1,474,806 |
9 | Total – Customer Services 14,982,808 1,054,034 16,036,842 |
10 | Policy, Information and Communications |
11 | General Revenues 908,676 157,502 1,066,178 |
12 | Federal Funds 2,934,574 584,193 3,518,767 |
13 | Restricted Receipts 1,103,113 45,008 1,148,121 |
14 | Total – |
15 | Policy, Information and Communications 4,946,363 786,703 5,733,066 |
16 | Preparedness, Response, Infectious Disease & Emergency Services |
17 | General Revenues 1,939,241 117,421 2,056,662 |
18 | Federal Funds 31,159,763 (9,561,926) 21,597,837 |
19 | Total – Preparedness, Response, |
20 | Infectious Disease & Emergency Services 33,099,004 (9,444,505) 23,654,499 |
21 | COVID-19 |
22 | General Revenues 0 120,722 120,722 |
23 | Federal Funds 241,991,855 103,527,122 345,518,977 |
24 | COVID-19 241,991,855 103,647,844 345,639,699 |
25 | Grand Total - Health 470,845,303 120,391,453 591,236,756 |
26 | Human Services |
27 | Central Management |
28 | General Revenues 5,119,898 51,800 5,171,698 |
29 | Of this amount, $300,000 is to support the Domestic Violence Prevention Fund to provide |
30 | direct services through the Coalition Against Domestic Violence, $250,000 to support Project |
31 | Reach activities provided by the RI Alliance of Boys and Girls Clubs, $217,000 is for outreach and |
32 | supportive services through Day One, $350,000 is for food collection and distribution through the |
33 | Rhode Island Community Food Bank, $500,000 for services provided to the homeless at Crossroads |
| LC004150 - Page 17 of 40 |
1 | Rhode Island, $600,000 for the Community Action Fund and $200,000 is for the Institute for the |
2 | Study and Practice of Nonviolence’s Reduction Strategy. |
3 | Federal Funds 7,961,909 1,237,174 9,199,083 |
4 | Restricted Receipts 150,000 550,000 700,000 |
5 | Total – Central Management 13,231,807 1,838,974 15,070,781 |
6 | Child Support Enforcement |
7 | General Revenues 2,933,192 169,170 3,102,362 |
8 | Federal Funds 8,889,388 (206,785) 8,682,603 |
9 | Restricted Receipts 4,100,000 (63,961) 4,036,039 |
10 | Total – Child Support Enforcement 15,922,580 (101,576) 15,821,004 |
11 | Individual and Family Support |
12 | General Revenues 39,411,638 (259,333) 39,152,305 |
13 | Federal Funds 204,300,917 (1,364,901) 202,936,016 |
14 | Federal Funds- State Fiscal Recovery Fund |
15 | Child Care Support 0 19,000,000 19,000,000 |
16 | Eligibility Extension Compliance 0 527,915 527,915 |
17 | Provided that these federal funds shall be allocated to support maintaining RI Bridges |
18 | eligibility functionalities during the extension of the Public Health Emergency. |
19 | Restricted Receipts 255,255 1,256,086 1,511,341 |
20 | Other Funds |
21 | Rhode Island Capital Plan Funds |
22 | Blind Vending Facilities 165,000 108,062 273,062 |
23 | Total – Individual and Family Support 244,132,810 19,267,829 263,400,639 |
24 | Office of Veterans Services |
25 | General Revenues 28,573,995 1,656,722 30,230,717 |
26 | Of this amount, $200,000 is to provide support services through Veterans’ organizations. |
27 | Federal Funds 11,296,289 3,322,958 14,619,247 |
28 | Restricted Receipts 1,571,061 107,180 1,678,241 |
29 | Other Funds |
30 | Rhode Island Capital Plan Funds |
31 | Veterans Home Asset Protection 350,000 0 350,000 |
32 | Veterans Cemetery |
33 | Crypt Installation/Expansion 380,000 (220,000) 160,000 |
34 | Total – Office of Veterans Services 42,171,345 4,866,860 47,038,205 |
| LC004150 - Page 18 of 40 |
1 | Health Care Eligibility |
2 | General Revenues 8,265,046 351,621 8,616,667 |
3 | Federal Funds 13,473,195 265,545 13,738,740 |
4 | Total – Health Care Eligibility 21,738,241 617,166 22,355,407 |
5 | Supplemental Security Income Program |
6 | General Revenues 17,950,819 383,621 18,334,440 |
7 | Rhode Island Works |
8 | General Revenues 8,659,085 (247,504) 8,411,581 |
9 | Federal Funds 86,375,347 (7,238,970) 79,136,377 |
10 | Total – Rhode Island Works 95,034,432 (7,486,474) 87,547,958 |
11 | Other Programs |
12 | General Revenues 851,704 (153,356) 698,348 |
13 | Of this appropriation, $90,000 shall be used for hardship contingency payments. |
14 | Federal Funds 254,157,901 171,000,000 425,157,901 |
15 | Restricted Receipts 8,000 0 8,000 |
16 | Total – Other Programs 255,017,605 170,846,644 425,864,249 |
17 | Office of Healthy Aging |
18 | General Revenues 12,130,918 (131,713) 11,999,205 |
19 | Of this amount, $325,000 is to provide elder services, including respite, through the |
20 | Diocese of Providence, $40,000 for ombudsman services provided by the Alliance for Long Term |
21 | Care in accordance with Rhode Island General Laws, Chapter 42-66.7, $85,000 for security for |
22 | housing for the elderly in accordance with Rhode Island General Law, Section 42-66.1-3, $800,000 |
23 | for Senior Services Support and $580,000 for elderly nutrition, of which $530,000 is for Meals on |
24 | Wheels. |
25 | Federal Funds 20,607,297 4,406,646 25,013,943 |
26 | Restricted Receipts 106,161 (45,434) 60,727 |
27 | Other Funds |
28 | Intermodal Surface Transportation Fund 4,269,970 115,741 4,385,711 |
29 | Total – Office of Healthy Aging 37,114,346 4,345,240 41,459,586 |
30 | Grand Total – Human Services 742,313,985 194,578,284 936,892,269 |
31 | Behavioral Healthcare, Developmental Disabilities, and Hospitals |
32 | Central Management |
33 | General Revenues 5,000,299 (213,054) 4,787,245 |
34 | Federal Funds 1,352,665 (621,192) 731,473 |
| LC004150 - Page 19 of 40 |
1 | Total – Central Management 6,352,964 (834,246) 5,518,718 |
2 | Hospital and Community System Support |
3 | General Revenues 3,433,367 (824,752) 2,608,615 |
4 | Federal Funds 9,899 830,273 840,172 |
5 | Restricted Receipts 300,000 (43,710) 256,290 |
6 | Total – Hospital and |
7 | Community System Support 3,743,266 (38,189) 3,705,077 |
8 | Services for the Developmentally Disabled |
9 | General Revenues 145,293,304 8,219,341 153,512,645 |
10 | Of this general revenue funding, $16,780,500 shall be expended on certain community- |
11 | based department of behavioral healthcare, developmental disabilities and hospitals (BHDDH) |
12 | developmental disability private provider and self-directed consumer direct care service worker |
13 | raises and associated payroll cost as authorized by BHDDH. Any increases for direct support staff |
14 | and residential or other community-based setting must first receive the approval of BHDDH. A |
15 | total of $1,000,000 shall be expended on state infrastructure to implement and manage compliance |
16 | with most recent consent decree initiatives of which all unexpended or unencumbered balances, at |
17 | the end of the fiscal year, shall be reappropriated to the ensuing fiscal year and made immediately |
18 | available for the same purposes. |
19 | Provided that of this general revenue funding, $18,451,626 shall be expended on certain |
20 | community-based department of behavioral healthcare, developmental disabilities and hospitals |
21 | (BHDDH) developmental disability private provider and self-directed consumer direct care service |
22 | worker raises and associated payroll costs as authorized by BHDDH. Any increase for direct |
23 | support staff and residential or other community-based setting must first receive the approval of |
24 | BHDDH. |
25 | Provided further that of this general revenue funding, a total of $1,000,000 shall be |
26 | expended on state infrastructure to implement and manage compliance with most recent consent |
27 | decree initiatives and a total of $406,700 shall be expended on technology acquisition for |
28 | individuals within the developmental disabilities system. For these two designations of general |
29 | revenue funding, all unexpended or unencumbered balances at the end of the fiscal year shall be |
30 | reappropriated to the ensuing fiscal year and made immediately available for the same purpose. |
31 | Federal Funds 189,882,388 3,928,352 193,810,740 |
32 | Of this federal funding, $22,964,880 shall be expended on certain community-based |
33 | department of behavioral healthcare, developmental disabilities and hospitals (BHDDH) |
34 | developmental disability private provider and self-directed consumer direct care service worker |
| LC004150 - Page 20 of 40 |
1 | raises and associated payroll cost as authorized by BHDDH. Any increases for direct support staff |
2 | and residential or other community-based setting must first receive the approval of BHDDH. A |
3 | total of $1,000,000 shall be expended on state infrastructure to implement and manage compliance |
4 | with most recent consent decree initiatives of which all unexpended or unencumbered balances, at |
5 | the end of the fiscal year, shall be reappropriated to the ensuing fiscal year and made immediately |
6 | available for the same purposes. |
7 | Provided that of this federal funding, $26,917,505 shall be expended on certain |
8 | community-based department of behavioral healthcare, developmental disabilities and hospitals |
9 | (BHDDH) developmental disability private provider and self-directed consumer direct care service |
10 | worker raises and associated payroll costs as authorized by BHDDH. Any increase for direct |
11 | support staff and residential or other community-based setting must first receive the approval of |
12 | BHDDH. |
13 | Provided further that of this federal funding, a total of $1,000,000 shall be expended on |
14 | state infrastructure to implement and manage compliance with most recent consent decree |
15 | initiatives and a total of $593,300 shall be expended on technology acquisition for individuals |
16 | within the developmental disabilities system. For these two designations of federal funding, all |
17 | unexpended or unencumbered balances at the end of the fiscal year shall be reappropriated to the |
18 | ensuing fiscal year and made immediately available for the same purpose. |
19 | Restricted Receipts 1,410,300 (134,600) 1,275,700 |
20 | Other Funds |
21 | Rhode Island Capital Plan Funds |
22 | DD Residential Development 100,000 98,802 198,802 |
23 | Total – Services for the |
24 | Developmentally Disabled 336,685,992 12,111,895 348,797,887 |
25 | Behavioral Healthcare Services |
26 | General Revenues 2,245,753 455,368 2,701,121 |
27 | Federal Funds 53,811,306 (8,312,045) 45,499,261 |
28 | Restricted Receipts 2,476,600 (8,718) 2,467,882 |
29 | Total – Behavioral Healthcare Services 58,533,659 (7,865,395) 50,668,264 |
30 | Hospital and Community Rehabilitative Services |
31 | General Revenues 115,970,100 (422,507) 115,547,593 |
32 | Federal Funds 2,003,522 23,378,545 25,382,067 |
33 | Restricted Receipts 9,750 25,000 34,750 |
34 | Other Funds |
| LC004150 - Page 21 of 40 |
1 | Rhode Island Capital Plan Funds |
2 | Hospital Equipment 300,000 300,000 600,000 |
3 | Total - Hospital and Community |
4 | Rehabilitative Services 118,283,372 23,281,038 141,564,410 |
5 | Grand Total – Behavioral Healthcare, |
6 | Developmental Disabilities, and Hospitals 523,599,253 26,655,103 550,254,356 |
7 | Office of the Child Advocate |
8 | General Revenues 1,036,219 68,338 1,104,557 |
9 | Federal Funds 207,307 (145,333) 61,974 |
10 | Grand Total – Office of the Child Advocate 1,243,526 (76,995) 1,166,531 |
11 | Commission on the Deaf and Hard of Hearing |
12 | General Revenues 655,862 43,903 699,765 |
13 | Restricted Receipts 162,802 (82,482) 80,320 |
14 | Grand Total – Comm. On Deaf and |
15 | Hard-of-Hearing 818,664 (38,579) 780,085 |
16 | Governor’s Commission on Disabilities |
17 | General Revenues 582,860 (12,061) 570,799 |
18 | Livable Home Modification Grant Program 507,850 39,474 547,324 |
19 | Provided that this will be used for home modification and accessibility enhancements to |
20 | construct, retrofit, and/or renovate residences to allow individuals to remain in community settings. |
21 | This will be in consultation with the Executive Office of Health and Human Services. All |
22 | unexpended or unencumbered balances, at the end of the fiscal year, shall be reappropriated to the |
23 | ensuing fiscal year, and made immediately available for the same purpose. |
24 | Federal Funds 380,316 (1,658) 378,658 |
25 | Restricted Receipts 59,455 10,970 70,425 |
26 | Total – Governor’s Commission on Disabilities 1,530,481 36,725 1,567,206 |
27 | Office of the Mental Health Advocate |
28 | General Revenues 680,190 41,144 721,334 |
29 | Elementary and Secondary Education |
30 | Administration of the Comprehensive Education Strategy |
31 | General Revenues 24,339,679 1,131,366 25,471,045 |
32 | Provided that $90,000 be allocated to support the hospital school at Hasbro Children’s |
33 | Hospital pursuant to Rhode Island General Law, Section 16-7-20 and that $395,000 be allocated to |
34 | support child opportunity zones through agreements with the Department of Elementary and |
| LC004150 - Page 22 of 40 |
1 | Secondary Education to strengthen education, health and social services for students and their |
2 | families as a strategy to accelerate student achievement. |
3 | Federal Funds 324,772,666 (20,978,190) 303,794,476 |
4 | Provided that $684,000 from the Department’s administrative share of Individuals with |
5 | Disabilities Education Act funds be allocated to the Paul V. Sherlock Center on Disabilities to |
6 | support the Rhode Island Vision Education and Services Program. |
7 | Restricted Receipts |
8 | Restricted Receipts 1,766,808 1,225,285 2,992,093 |
9 | HRIC Adult Education Grants 3,500,000 22,500 3,522,500 |
10 | Total – Admin. of the Comprehensive |
11 | Ed. Strategy 354,379,153 (18,599,039) 335,780,114 |
12 | Davies Career and Technical School |
13 | General Revenues 14,437,904 808,175 15,246,079 |
14 | Federal Funds 4,546,489 (3,144,232) 1,402,257 |
15 | Restricted Receipts 4,819,592 (300,217) 4,519,375 |
16 | Other Funds |
17 | Operational Transfers 0 2,294 2,294 |
18 | Rhode Island Capital Plan Funds |
19 | Davies School HVAC 900,000 126,500 1,026,500 |
20 | Davies School Asset Protection 665,000 150,000 815,000 |
21 | Davies School Healthcare Classroom |
22 | Renovations 500,000 0 500,000 |
23 | Total – Davies Career and Technical School 25,868,985 (2,357,480) 23,511,505 |
24 | RI School for the Deaf |
25 | General Revenues 7,402,627 515,607 7,918,234 |
26 | Federal Funds 581,126 3,759 584,885 |
27 | Restricted Receipts 469,779 149,953 619,732 |
28 | Other Funds |
29 | School for the |
30 | Deaf Transformation Grants 59,000 0 59,000 |
31 | Rhode Island Capital Plan Funds |
32 | School for the Deaf Asset Protection 250,000 0 250,000 |
33 | Total – RI School for the Deaf 8,762,532 669,319 9,431,851 |
34 | Metropolitan Career and Technical School |
| LC004150 - Page 23 of 40 |
1 | General Revenues 9,342,007 0 9,342,007 |
2 | Federal Funds 4,667,210 (2,667,210) 2,000,000 |
3 | Other Funds |
4 | Rhode Island Capital Plan Funds |
5 | MET School Asset Protection 250,000 0 250,000 |
6 | Total – Metropolitan Career and |
7 | Technical School 14,259,217 (2,667,210) 11,592,007 |
8 | Education Aid |
9 | General Revenues 1,023,707,116 0 1,023,707,116 |
10 | Provided that the criteria for the allocation of early childhood funds shall prioritize |
11 | prekindergarten seats and classrooms for four-year-olds whose family income is at or below one |
12 | hundred eighty-five percent (185%) of federal poverty guidelines and who reside in communities |
13 | with higher concentrations of low performing schools. |
14 | Federal Funds 508,943,494 (429,511,642) 79,431,852 |
15 | Restricted Receipts 36,146,758 (577,289) 35,569,469 |
16 | Other Funds |
17 | Permanent School Fund 300,000 0 300,000 |
18 | Total – Education Aid 1,569,097,368 (430,088,931) 1,139,008,437 |
19 | Central Falls School District |
20 | General Revenues 47,702,746 0 47,702,746 |
21 | Federal Funds 22,041,316 (13,041,316) 9,000,000 |
22 | Total – Central Falls School District 69,744,062 (13,041,316) 56,702,746 |
23 | School Construction Aid |
24 | General Revenues |
25 | School Housing Aid 79,409,186 (8,371,145) 71,038,041 |
26 | School Building Authority Capital Fund 590,814 8,371,145 8,961,959 |
27 | Total – School Construction Aid 80,000,000 0 80,000,000 |
28 | Teachers' Retirement |
29 | General Revenues 123,916,166 71,488 123,987,654 |
30 | Grand Total – Elementary and |
31 | Secondary Education 2,246,027,483 (466,013,169) 1,780,014,314 |
32 | Public Higher Education |
33 | Office of Postsecondary Commissioner |
34 | General Revenues 26,979,920 (1,540,099) 25,439,821 |
| LC004150 - Page 24 of 40 |
1 | Provided that $355,000 shall be allocated to the Rhode Island College Crusade pursuant to |
2 | the Rhode Island General Law, Section 16-70-5 and that $75,000 shall be allocated to Best Buddies |
3 | Rhode Island to support its programs for children with developmental and intellectual disabilities. |
4 | It is also provided that $7,680,838 $6,016,746 shall be allocated to the Rhode Island Promise |
5 | Scholarship program, $9,595,000 shall be allocated to the Last Dollar Scholarship program, and |
6 | $147,000 shall be used to support Rhode Island’s membership in the New England Board of Higher |
7 | Education. |
8 | Federal Funds |
9 | Federal Funds 6,780,470 3,193,123 9,973,593 |
10 | Guaranty Agency Administration 400,000 14,571 414,571 |
11 | Restricted Receipts 3,485,642 261,980 3,747,622 |
12 | Other Funds |
13 | Tuition Savings Program – |
14 | Dual Enrollment 2,300,000 0 2,300,000 |
15 | Nursing Education Center – Operating 2,589,674 (7,752) 2,581,922 |
16 | Rhode Island Capital Plan Funds |
17 | Higher Education Centers 3,932,500 0 3,932,500 |
18 | Provided that the state fund no more than 50.0 percent of the total project cost. |
19 | Total – Office of Postsecondary |
20 | Commissioner 46,468,206 1,921,823 48,390,029 |
21 | University of Rhode Island |
22 | General Revenues |
23 | General Revenues 84,177,615 4,890,660 89,068,275 |
24 | Provided that in order to leverage federal funding and support economic development, |
25 | $700,000 shall be allocated to the Small Business Development Center and that $50,000 shall be |
26 | allocated to Special Olympics Rhode Island to support its mission of providing athletic |
27 | opportunities for individuals with intellectual and developmental disabilities. |
28 | Debt Service 29,837,239 (28,653) 29,808,586 |
29 | RI State Forensics Laboratory 1,317,901 0 1,317,901 |
30 | Federal Funds 31,102,250 (31,102,250) 0 |
31 | Other Funds |
32 | University and College Funds 685,449,813 3,945,019 689,394,832 |
33 | Debt – Dining Services 979,827 13,000 992,827 |
34 | Debt – Education and General 4,833,788 (69,085) 4,764,703 |
| LC004150 - Page 25 of 40 |
1 | Debt – Health Services 119,246 2,000 121,246 |
2 | Debt – Housing Loan Funds 12,771,303 201,001 12,972,304 |
3 | Debt – Memorial Union 322,507 3,100 325,607 |
4 | Debt – Ryan Center 2,734,158 (355,455) 2,378,703 |
5 | Debt – Parking Authority 1,311,087 81,786 1,392,873 |
6 | Debt – Restricted Energy Conservation 530,994 7,245 538,239 |
7 | Debt – URI Energy Conservation 2,039,606 (7,245) 2,032,361 |
8 | Rhode Island Capital Plan Funds |
9 | Asset Protection 9,900,000 (28,114) 9,871,886 |
10 | Fine Arts Center 0 1,072,878 1,072,878 |
11 | Total – University of Rhode Island 867,427,334 (21,374,113) 846,053,221 |
12 | Notwithstanding the provisions of section 35-3-15 of the general laws, all unexpended or |
13 | unencumbered balances as of June 30, 2022 relating to the University of Rhode Island are hereby |
14 | reappropriated to fiscal year 2023. |
15 | Rhode Island College |
16 | General Revenues |
17 | General Revenues 58,108,155 1,648,302 59,756,457 |
18 | Debt Service 6,024,998 149,155 6,174,153 |
19 | Federal Funds 34,573,206 (34,573,206) 0 |
20 | Other Funds |
21 | University and College Funds 113,860,455 (9,601,105) 104,259,350 |
22 | Debt – Education and General 881,355 0 881,355 |
23 | Debt – Housing 366,667 2,935 369,602 |
24 | Debt – Student Center and Dining 155,000 0 155,000 |
25 | Debt – Student Union 208,800 0 208,800 |
26 | Debt – G.O. Debt Service 1,642,434 0 1,642,434 |
27 | Debt – Energy Conservation 674,475 0 674,475 |
28 | Rhode Island Capital Plan Funds |
29 | Asset Protection 4,733,000 1,793,366 6,526,366 |
30 | Infrastructure Modernization 4,550,000 956,173 5,506,173 |
31 | Total – Rhode Island College 225,778,545 (39,624,380) 186,154,165 |
32 | Notwithstanding the provisions of section 35-3-15 of the general laws, all unexpended or |
33 | unencumbered balances as of June 30, 2022 relating to Rhode Island College are hereby |
34 | reappropriated to fiscal year 2023. |
| LC004150 - Page 26 of 40 |
1 | Community College of Rhode Island |
2 | General Revenues |
3 | General Revenues 52,427,080 1,408,702 53,835,782 |
4 | Debt Service 1,095,685 27,838 1,123,523 |
5 | Federal Funds 67,577,643 (64,143,274) 3,434,369 |
6 | Restricted Receipts 660,191 121,312 781,503 |
7 | Other Funds |
8 | University and College Funds 99,556,679 21,464,293 121,020,972 |
9 | Rhode Island Capital Plan Funds |
10 | Asset Protection 3,037,615 0 3,037,615 |
11 | Knight Campus Renewal 3,000,000 1,916 3,001,916 |
12 | Knight Campus Lab Renovation 887,902 60,414 948,316 |
13 | Data, Cabling, and |
14 | Power Infrastructure 1,500,000 303,000 1,803,000 |
15 | Flanagan Campus Renovation |
16 | and Modernization 2,000,000 0 2,000,000 |
17 | Total – Community College of RI 231,742,795 (40,755,799) 190,986,996 |
18 | Notwithstanding the provisions of section 35-3-15 of the general laws, all unexpended or |
19 | unencumbered balances as of June 30, 2022 relating to the Community College of Rhode Island |
20 | are hereby reappropriated to fiscal year 2023. |
21 | Grand Total – Public |
22 | Higher Education 1,371,416,880 (99,832,469) 1,271,584,411 |
23 | RI State Council on the Arts |
24 | General Revenues |
25 | Operating Support 883,651 62,742 946,393 |
26 | Grants 1,165,000 914 1,165,914 |
27 | Provided that $375,000 be provided to support the operational costs of WaterFire |
28 | Providence art installations. |
29 | Federal Funds 2,677,642 (726,652) 1,950,990 |
30 | Restricted Receipts 40,000 0 40,000 |
31 | Other Funds |
32 | Art for Public Facilities 495,000 0 495,000 |
33 | Grand Total – RI State Council on the Arts 5,261,293 (662,996) 4,598,297 |
34 | RI Atomic Energy Commission |
| LC004150 - Page 27 of 40 |
1 | General Revenues 1,076,170 63,181 1,139,351 |
2 | Federal Funds 477,000 0 477,000 |
3 | Restricted Receipts 25,036 0 25,036 |
4 | Other Funds |
5 | URI Sponsored Research 331,367 (15,401) 315,966 |
6 | Rhode Island Capital Plan Funds |
7 | RINSC Asset Protection 50,000 5,063 55,063 |
8 | Grand Total – RI Atomic Energy Commission 1,959,573 52,843 2,012,416 |
9 | RI Historical Preservation and Heritage Commission |
10 | General Revenues 1,390,704 71,355 1,462,059 |
11 | Provided that $30,000 support the operational costs of the Fort Adams Trust’s restoration |
12 | activities. |
13 | Federal Funds 697,162 44,727 741,889 |
14 | Restricted Receipts 424,100 488 424,588 |
15 | Other Funds |
16 | RIDOT Project Review 150,379 7,233 157,612 |
17 | Grand Total – RI Historical Preservation |
18 | and Heritage Comm. 2,662,345 123,803 2,786,148 |
19 | Attorney General |
20 | Criminal |
21 | General Revenues 17,949,759 1,098,972 19,048,731 |
22 | Federal Funds 3,206,560 195,329 3,401,889 |
23 | Restricted Receipts 204,734 61,209 265,943 |
24 | Total – Criminal 21,361,053 1,355,510 22,716,563 |
25 | Civil |
26 | General Revenues 5,897,317 570,912 6,468,229 |
27 | Restricted Receipts 1,172,929 323,454 1,496,383 |
28 | Total – Civil 7,070,246 894,366 7,964,612 |
29 | Bureau of Criminal Identification |
30 | General Revenues 1,836,927 160,277 1,997,204 |
31 | Federal Funds 238,000 0 238,000 |
32 | Restricted Receipts 1,005,774 125,148 1,130,922 |
33 | Total – Bureau of Criminal Identification 3,080,701 285,425 3,366,126 |
34 | General |
| LC004150 - Page 28 of 40 |
1 | General Revenues 4,136,361 371,620 4,507,981 |
2 | Other Funds |
3 | Rhode Island Capital Plan Funds |
4 | Building Renovations and Repairs 150,000 3,532 153,532 |
5 | Total – General 4,286,361 375,152 4,661,513 |
6 | Grand Total – Attorney General 35,798,361 2,910,453 38,708,814 |
7 | Corrections |
8 | Central Management |
9 | General Revenues 15,823,807 516,775 16,340,582 |
10 | Restricted Receipts 0 346 346 |
11 | Total – Central Management 15,823,807 517,121 16,340,928 |
12 | Parole Board |
13 | General Revenues 1,402,115 31,524 1,433,639 |
14 | Federal Funds 77,534 (35,702) 41,832 |
15 | Total – Parole Board 1,479,649 (4,178) 1,475,471 |
16 | Custody and Security |
17 | General Revenues 138,679,834 6,674,082 145,353,916 |
18 | Federal Funds 1,044,858 78,177 1,123,035 |
19 | Total – Custody and Security 139,724,692 6,752,259 146,476,951 |
20 | Institutional Support |
21 | General Revenues 24,292,177 1,190,337 25,482,514 |
22 | Other Funds |
23 | Rhode Island Capital Plan Funds |
24 | Asset Protection 5,125,000 0 5,125,000 |
25 | Correctional Facilities – Renovations 0 3,363,154 3,363,154 |
26 | Total – Institutional Support 29,417,177 4,553,491 33,970,668 |
27 | Institutional Based Rehab./Population Management |
28 | General Revenues 11,727,119 28,874 11,755,993 |
29 | Provided that $1,050,000 be allocated to Crossroads Rhode Island for sex offender |
30 | discharge planning. |
31 | Federal Funds 832,927 37,750 870,677 |
32 | Restricted Receipts 49,600 15,000 64,600 |
33 | Total – Institutional Based Rehab/Population |
34 | Management 12,609,646 81,624 12,691,270 |
| LC004150 - Page 29 of 40 |
1 | Healthcare Services |
2 | General Revenues 25,847,217 2,161,434 28,008,651 |
3 | Of this general revenue funding, $750,000 shall be expended to expand access to |
4 | behavioral healthcare for individuals with severe and persistent mental illnesses incarcerated at the |
5 | Adult Correctional Institutions. Funds shall be dedicated to planning for and, as practicable, |
6 | creation of a Transitional Care Unit Behavioral Management Unit to provide robust behavioral |
7 | healthcare to individuals in this population whose needs do not rise to the level of requiring care at |
8 | the existing Residential Treatment Unit at the High Security facility but who nonetheless would |
9 | require or benefit from a level of care beyond that which is delivered to the general population. All |
10 | disbursements from this fund must occur in pursuit of collaborative development by the Department |
11 | of Corrections, the Office of the Governor, and the Office of Management and Budget of a final |
12 | approved long-term strategy for meeting the needs of the severely and persistently mentally ill |
13 | population, or in furtherance of the needs and goals identified in the final approved long-term |
14 | strategy, potentially including but not limited to creation of a Transitional Care Unit Behavioral |
15 | Management Unit and expansion of programming. All unexpended or unencumbered balances of |
16 | this fund, at the end of any fiscal year, shall be reappropriated to the ensuing fiscal year and made |
17 | immediately available for the same purposes. |
18 | Federal Funds 54,000 54,377 108,377 |
19 | Restricted Receipts 2,274,537 0 2,274,537 |
20 | Total – Healthcare Services 28,175,754 2,215,811 30,391,565 |
21 | Community Corrections |
22 | General Revenues 18,577,675 1,240,641 19,818,316 |
23 | Federal Funds 97,867 271,550 369,417 |
24 | Restricted Receipts 14,883 (3,603) 11,280 |
25 | Total – Community Corrections 18,690,425 1,508,588 20,199,013 |
26 | Grand Total – Corrections 245,921,150 15,624,716 261,545,866 |
27 | Judiciary |
28 | Supreme Court |
29 | General Revenues 29,988,350 2,132,961 32,121,311 |
30 | Provided however, that no more than $1,435,110 in combined total shall be offset to the |
31 | Public Defender’s Office, the Attorney General’s Office, the Department of Corrections, the |
32 | Department of Children, Youth, and Families, and the Department of Public Safety for square- |
33 | footage occupancy costs in public courthouses and further provided that $230,000 be allocated to |
34 | the Rhode Island Coalition Against Domestic Violence for the domestic abuse court advocacy |
| LC004150 - Page 30 of 40 |
1 | project pursuant to Rhode Island General Law, Section 12-29-7 and that $90,000 be allocated to |
2 | Rhode Island Legal Services, Inc. to provide housing and eviction defense to indigent individuals. |
3 | Defense of Indigents 5,075,432 53 5,075,485 |
4 | Federal Funds 138,354 478,340 616,694 |
5 | Restricted Receipts 3,861,095 205,911 4,067,006 |
6 | Other Funds |
7 | Rhode Island Capital Plan Funds |
8 | Garrahy Courtroom Restoration 250,000 0 250,000 |
9 | Murray Courtroom Restoration 700,000 0 700,000 |
10 | Judicial Complexes – HVAC 1,000,000 143,149 1,143,149 |
11 | Judicial Complexes Asset Protection 1,500,000 0 1,500,000 |
12 | Judicial Complexes Fan |
13 | Coil Unit Replacements 750,000 0 750,000 |
14 | Licht Judicial Complex Restoration 750,000 42,193 792,193 |
15 | Total - Supreme Court 44,013,231 3,002,607 47,015,838 |
16 | Judicial Tenure and Discipline |
17 | General Revenues 155,863 14,765 170,628 |
18 | Superior Court |
19 | General Revenues 25,022,380 1,211,678 26,234,058 |
20 | Federal Funds 111,553 14,698 126,251 |
21 | Restricted Receipts 407,207 (82,190) 325,017 |
22 | Total – Superior Court 25,541,140 1,144,186 26,685,326 |
23 | Family Court |
24 | General Revenues 23,507,538 1,468,944 24,976,482 |
25 | Federal Funds 3,106,857 221,411 3,328,268 |
26 | Total – Family Court 26,614,395 1,690,355 28,304,750 |
27 | District Court |
28 | General Revenues 14,443,083 769,637 15,212,720 |
29 | Federal Funds 571,495 (203,776) 367,719 |
30 | Restricted Receipts 60,000 0 60,000 |
31 | Total - District Court 15,074,578 565,861 15,640,439 |
32 | Traffic Tribunal |
33 | General Revenues 9,716,034 587,320 10,303,354 |
34 | Workers' Compensation Court |
| LC004150 - Page 31 of 40 |
1 | Restricted Receipts 9,310,113 416,057 9,726,170 |
2 | Grand Total – Judiciary 130,425,354 7,421,151 137,846,505 |
3 | Military Staff |
4 | General Revenues 2,723,714 242,277 2,965,991 |
5 | Federal Funds 36,614,294 5,202,221 41,816,515 |
6 | Restricted Receipts |
7 | RI Military Family Relief Fund 55,000 0 55,000 |
8 | Other Funds |
9 | Rhode Island Capital Plan Funds |
10 | Aviation Readiness Center 535,263 (535,263) 0 |
11 | AMC Roof Replacement 366,500 0 366,500 |
12 | Asset Protection 930,000 197,526 1,127,526 |
13 | Joint Force Headquarters Building 0 1,351,253 1,351,253 |
14 | Grand Total – Military Staff 41,224,771 6,458,014 47,682,785 |
15 | Public Safety |
16 | Central Management |
17 | General Revenues 15,917,162 247,201 16,164,363 |
18 | Provided that $15,000,000 shall be allocated as the state contribution for the Statewide |
19 | Body- worn Camera Program, subject to all program and reporting rules, regulations, policies, and |
20 | guidelines prescribed in the Rhode Island General Laws. No money appropriated shall be |
21 | distributed for Rhode Island police department body-worn camera expenses prior to the |
22 | promulgation of rules and regulations. Notwithstanding the provisions of section 35-3-15 of the |
23 | general laws, all unexpended or unencumbered balances as of June 30, 2022 from this appropriation |
24 | are hereby reappropriated to fiscal year 2023. |
25 | Federal Funds 10,902,596 2,525,171 13,427,767 |
26 | Restricted Receipts 189,556 87,208 276,764 |
27 | Total – Central Management 27,009,314 2,859,580 29,868,894 |
28 | E-911 Emergency Telephone System |
29 | General Revenues 0 51,801 51,801 |
30 | Restricted Receipts 7,469,769 1,141,517 8,611,286 |
31 | Total – E-911 Emergency Telephone System 7,469,769 1,193,318 8,663,087 |
32 | Security Services |
33 | General Revenues 27,319,253 1,166,834 28,486,087 |
34 | Municipal Police Training Academy |
| LC004150 - Page 32 of 40 |
1 | General Revenues 262,575 15,949 278,524 |
2 | Federal Funds 451,295 94,011 545,306 |
3 | Total – Municipal Police Training Academy 713,870 109,960 823,830 |
4 | State Police |
5 | General Revenues 77,105,322 1,834,824 78,940,146 |
6 | Federal Funds 6,110,439 3,340,018 9,450,457 |
7 | Restricted Receipts 856,000 50,448 906,448 |
8 | Other Funds |
9 | Airport Corporation Assistance 150,000 9,938 159,938 |
10 | Road Construction Reimbursement 2,500,000 702,693 3,202,693 |
11 | Weight and Measurement Reimbursement 400,000 209,270 609,270 |
12 | Rhode Island Capital Plan Funds |
13 | DPS Asset Protection 791,000 307,498 1,098,498 |
14 | Portsmouth Barracks 350,000 0 350,000 |
15 | Southern Barracks 2,100,000 0 2,100,000 |
16 | Training Academy Upgrades 750,000 355,000 1,105,000 |
17 | Statewide Communications System |
18 | Network 237,370 (6,441) 230,929 |
19 | Headquarters Roof Replacement 0 998,259 998,259 |
20 | Total–State Police 91,350,131 7,801,507 99,151,638 |
21 | Grand Total – Public Safety 153,862,337 13,131,199 166,993,536 |
22 | Office of Public Defender |
23 | General Revenues 13,431,599 786,051 14,217,650 |
24 | Federal Funds 75,665 19,387 95,052 |
25 | Grand Total – Office of Public Defender 13,507,264 805,438 14,312,702 |
26 | Emergency Management Agency |
27 | General Revenues 2,710,290 88,023 2,798,313 |
28 | Federal Funds 17,552,433 14,464,444 32,016,877 |
29 | Restricted Receipts 527,563 (68,108) 459,455 |
30 | Other Funds |
31 | Rhode Island Capital Plan Funds |
32 | RI Statewide Communications Network 1,494,400 0 1,494,400 |
33 | Emergency Management Building 250,000 0 250,000 |
34 | Grand Total – Emergency |
| LC004150 - Page 33 of 40 |
1 | Management Agency 22,534,686 14,484,359 37,019,045 |
2 | Environmental Management |
3 | Office of the Director |
4 | General Revenues 7,551,252 22,089,037 29,640,289 |
5 | Provided that Of of this general revenue amount, $50,000 is appropriated to the |
6 | Conservation Districts. Provided further that of this general revenue amount, $21,915,120 be |
7 | allocated to the Rhode Island Infrastructure Bank for the Clean Water State Revolving Fund and |
8 | Drinking Water State Revolving Fund contingent upon the submission of acceptable |
9 | documentation to the Office of Management and Budget showing the need for the funding to be |
10 | used as the state match. |
11 | Federal Funds 0 65,100 65,100 |
12 | Restricted Receipts 4,189,798 708,116 4,897,914 |
13 | Total – Office of the Director 11,741,050 22,862,253 34,603,303 |
14 | Natural Resources |
15 | General Revenues 25,272,202 2,046,235 27,318,437 |
16 | Federal Funds 21,635,240 2,416,356 24,051,596 |
17 | Restricted Receipts 5,454,434 405,546 5,859,980 |
18 | Other Funds |
19 | DOT Recreational Projects 762,000 0 762,000 |
20 | Blackstone Bike Path Design 1,000,000 0 1,000,000 |
21 | Transportation MOU 10,286 (10,286) 0 |
22 | Rhode Island Capital Plan Funds |
23 | Blackstone Valley Park Improvement 500,000 489,717 989,717 |
24 | Dam Repair 90,000 865,315 955,315 |
25 | Fort Adams Rehabilitation 300,000 223,880 523,880 |
26 | Galilee Pier Upgrades 5,420,000 3,562,563 8,982,563 |
27 | Newport Pier Upgrades 150,000 108,820 258,820 |
28 | Recreation Facility Asset Protection 750,000 79,693 829,693 |
29 | Recreational Facilities Improvement 3,200,000 157,990 3,357,990 |
30 | Total – Natural Resources 64,544,162 10,345,829 74,889,991 |
31 | Environmental Protection |
32 | General Revenues 13,360,386 472,831 13,833,217 |
33 | Federal Funds 10,753,650 668,948 11,422,598 |
34 | Restricted Receipts 7,457,559 363,787 7,821,346 |
| LC004150 - Page 34 of 40 |
1 | Other Funds |
2 | Transportation MOU 63,565 (31,544) 32,021 |
3 | Total – Environmental Protection 31,635,160 1,474,022 33,109,182 |
4 | Grand Total – Environmental Management 107,920,372 34,682,104 142,602,476 |
5 | Coastal Resources Management Council |
6 | General Revenues 2,809,533 179,339 2,988,872 |
7 | Federal Funds 1,850,628 446,274 2,296,902 |
8 | Restricted Receipts 250,000 0 250,000 |
9 | Other Funds |
10 | Rhode Island Capital Plan Funds |
11 | Narragansett Bay SAMP 75,115 69,309 144,424 |
12 | RI Coastal Storm Risk Study 475,000 0 475,000 |
13 | Grand Total – Coastal Resources |
14 | Management Council 5,460,276 694,922 6,155,198 |
15 | Transportation |
16 | Central Management |
17 | Federal Funds 16,066,910 627,845 16,694,755 |
18 | Other Funds |
19 | Gasoline Tax 8,917,792 727,132 9,644,924 |
20 | Total – Central Management 24,984,702 1,354,977 26,339,679 |
21 | Management and Budget |
22 | Other Funds |
23 | Gasoline Tax 5,380,580 53,487 5,434,067 |
24 | Infrastructure Engineering |
25 | Federal Funds 416,941,030 3,801,089 420,742,119 |
26 | Restricted Receipts 2,589,202 2,103,452 4,692,654 |
27 | Other Funds |
28 | Gasoline Tax 70,347,728 787,182 71,134,910 |
29 | Toll Revenue 35,089,593 (4,000,000) 31,089,593 |
30 | Land Sale Revenue 5,979,719 5,302,754 11,282,473 |
31 | Rhode Island Capital Plan Funds |
32 | Highway Improvement Program 63,451,346 0 63,451,346 |
33 | Bike Path Facilities Maintenance 400,000 (15,951) 384,049 |
34 | RIPTA – Land and Buildings 1,330,000 (74,950) 1,255,050 |
| LC004150 - Page 35 of 40 |
1 | RIPTA – Providence Transit Connector 0 35,726 35,726 |
2 | RIPTA – Pawtucket Bus Hub & Transit Connector 0 598,180 598,180 |
3 | RIPTA – Warwick Bus Hub 260,000 0 260,000 |
4 | RIPTA – URI Mobility Hub 600,000 0 600,000 |
5 | Total - Infrastructure Engineering 596,988,618 8,537,482 605,526,100 |
6 | Infrastructure Maintenance |
7 | Federal Funds 18,038,585 14,800,000 32,838,585 |
8 | Other Funds |
9 | Gasoline Tax 29,781,566 6,518,191 36,299,757 |
10 | Non-Land Surplus Property 50,000 (50,000) 0 |
11 | Rhode Island Highway Maintenance |
12 | Account 87,157,485 12,083,056 99,240,541 |
13 | Rhode Island Capital Plan Funds |
14 | Maintenance Capital Equipment |
15 | Replacement 1,499,462 0 1,499,462 |
16 | Maintenance Facilities Improvements 900,000 179,400 1,079,400 |
17 | Welcome Center 150,000 0 150,000 |
18 | Salt Storage Facilities 2,500,000 (500,000) 2,000,000 |
19 | Train Station Maintenance and Repairs 450,000 230,179 680,179 |
20 | Total – Infrastructure Maintenance 140,527,098 33,260,826 173,787,924 |
21 | Grand Total – Transportation 767,880,998 43,206,772 811,087,770 |
22 | Statewide Totals |
23 | General Revenues 4,550,811,637 448,072,919 4,998,884,556 |
24 | Federal Funds 5,862,690,503 188,423,749 6,051,114,252 |
25 | Restricted Receipts 372,695,155 75,280,109 447,975,264 |
26 | Other Funds 2,334,615,011 (69,974,392) 2,264,640,619 |
27 | Statewide Grand Total 13,120,812,306 641,802,385 13,762,614,691 |
28 | SECTION 2. Each line appearing in Section 1 of this Article shall constitute an |
29 | appropriation. |
30 | SECTION 3. The general assembly authorizes the state controller to establish the internal |
31 | service accounts shown below, and no other, to finance and account for the operations of state |
32 | agencies that provide services to other agencies, institutions and other governmental units on a cost |
33 | reimbursed basis. The purpose of these accounts is to ensure that certain activities are managed in |
34 | a businesslike manner, promote efficient use of services by making agencies pay the full costs |
| LC004150 - Page 36 of 40 |
1 | associated with providing the services, and allocate the costs of central administrative services |
2 | across all fund types, so that federal and other non-general fund programs share in the costs of |
3 | general government support. The controller is authorized to reimburse these accounts for the cost |
4 | of work or services performed for any other department or agency subject to the following |
5 | expenditure limitations: |
6 | Account Expenditure Limit |
7 | FY2022 FY2022 FY2022 |
8 | Enacted Change FINAL |
9 | State Assessed Fringe Benefit |
10 | Internal Service Fund 37,626,944 (149,771) 37,477,173 |
11 | Administration Central Utilities |
12 | Internal Service Fund 27,345,573 10,931 27,356,504 |
13 | State Central Mail Internal Service Fund 6,736,424 382,893 7,119,317 |
14 | State Telecommunications |
15 | Internal Service Fund 3,100,546 769,721 3,870,267 |
16 | State Automotive Fleet |
17 | Internal Service Fund 12,664,678 208,206 12,872,884 |
18 | Surplus Property Internal Service Fund 3,000 0 3,000 |
19 | Health Insurance Internal Service Fund 272,604,683 63,451 272,668,134 |
20 | Other Post-Employment Benefits Fund 63,858,483 0 63,858,483 |
21 | Capitol Police Internal Service Fund 1,731,553 (380,437) 1,351,116 |
22 | Corrections Central Distribution Center |
23 | Internal Service Fund 7,410,210 94,561 7,504,771 |
24 | Correctional Industries Internal Service Fund 8,590,417 (117,116) 8,473,301 |
25 | Secretary of State Record Center |
26 | Internal Service Fund 1,060,059 115,727 1,175,786 |
27 | Human Resources Internal Service Fund 13,962,865 1,266,275 15,229,140 |
28 | DCAMM Facilities Internal Service Fund 43,562,371 1,809,115 45,371,486 |
29 | Information Technology |
30 | Internal Service Fund 48,951,700 (171,347) 48,780,353 |
31 | SECTION 4. Departments and agencies listed below may not exceed the number of full- |
32 | time equivalent (FTE) positions shown below in any pay period. Full-time equivalent positions do |
33 | not include limited period positions or, seasonal or intermittent positions whose scheduled period |
34 | of employment does not exceed twenty-six consecutive weeks or whose scheduled hours do not |
| LC004150 - Page 37 of 40 |
1 | exceed nine hundred and twenty-five (925) hours, excluding overtime, in a one-year period. Nor |
2 | do they include individuals engaged in training, the completion of which is a prerequisite of |
3 | employment. Provided, however, that the Governor or designee, Speaker of the House of |
4 | Representatives or designee, and the President of the Senate or designee may authorize an |
5 | adjustment to any limitation. Prior to the authorization, the State Budget Officer shall make a |
6 | detailed written recommendation to the Governor, the Speaker of the House, and the President of |
7 | the Senate. A copy of the recommendation and authorization to adjust shall be transmitted to the |
8 | chairman of the House Finance Committee, Senate Finance Committee, the House Fiscal Advisor, |
9 | and the Senate Fiscal Advisor. |
10 | State employees whose funding is from non-state general revenue funds that are time |
11 | limited shall receive limited term appointment with the term limited to the availability of non-state |
12 | general revenue funding source. |
13 | FY 2022 FTE POSITION AUTHORIZATION |
14 | Departments and Agencies Full-Time Equivalent |
15 | Administration 650.7 |
16 | Provided that no more than 421.5 of the total authorization would be limited to positions |
17 | that support internal service fund programs. |
18 | Business Regulation 162.0 |
19 | Executive Office of Commerce 16.0 |
20 | Labor and Training 462.7 461.7 |
21 | Revenue 570.5 |
22 | Legislature 298.5 |
23 | Office of the Lieutenant Governor 8.0 |
24 | Office of the Secretary of State 59.0 |
25 | Office of the General Treasurer 89.0 |
26 | Board of Elections 13.0 |
27 | Rhode Island Ethics Commission 12.0 |
28 | Office of the Governor 45.0 |
29 | Commission for Human Rights 14.0 |
30 | Public Utilities Commission 54.0 |
31 | Office of Health and Human Services 190.0 |
32 | Children, Youth, and Families 702.5 |
33 | Health 530.6 530.4 |
34 | Human Services 753.0 |
| LC004150 - Page 38 of 40 |
1 | Office of Veterans Services 263.1 263.0 |
2 | Office of Healthy Aging 31.0 |
3 | Behavioral Healthcare, Developmental Disabilities, and Hospitals 1,190.4 |
4 | Office of the Child Advocate 10.0 |
5 | Commission on the Deaf and Hard of Hearing 4.0 |
6 | Governor’s Commission on Disabilities 4.0 |
7 | Office of the Mental Health Advocate 4.0 |
8 | Elementary and Secondary Education 143.1 |
9 | School for the Deaf 60.0 |
10 | Davies Career and Technical School 123.0 |
11 | Office of Postsecondary Commissioner 33.0 |
12 | Provided that 1.0 of the total authorization would be available only for positions that are |
13 | supported by third-party funds, 10.0 would be available only for positions at the State’s Higher |
14 | Education Centers located in Woonsocket and Westerly, and 10.0 would be available only for |
15 | positions at the Nursing Education Center. |
16 | University of Rhode Island 2,555.0 |
17 | Provided that 357.8 of the total authorization would be available only for positions that are |
18 | supported by third-party funds. |
19 | Rhode Island College 949.2 |
20 | Provided that 76.0 of the total authorization would be available only for positions that are |
21 | supported by third-party funds. |
22 | Community College of Rhode Island 849.1 |
23 | Provided that 89.0 of the total authorization would be available only for positions |
24 | that are supported by third-party funds. |
25 | Rhode Island State Council on the Arts 9.6 |
26 | RI Atomic Energy Commission 8.6 |
27 | Historical Preservation and Heritage Commission 15.6 |
28 | Office of the Attorney General 247.1 |
29 | Corrections 1,424.0 |
30 | Judicial 726.3 |
31 | Military Staff 92.0 |
32 | Emergency Management Agency 33.0 |
33 | Public Safety 622.6 631.2 |
34 | Office of the Public Defender 99.0 |
| LC004150 - Page 39 of 40 |
1 | Environmental Management 401.0 |
2 | Coastal Resources Management Council 30.0 |
3 | Transportation 755.0 |
4 | Total 15,313.2 15,320.5 |
5 | No agency or department may employ contracted employee services where contract |
6 | employees would work under state employee supervisors without determination of need by the |
7 | Director of Administration acting upon positive recommendations by the Budget Officer and the |
8 | Personnel Administrator and 15 days after a public hearing. |
9 | Nor may any agency or department contract for services replacing work done by state |
10 | employees at that time without determination of need by the Director of Administration acting upon |
11 | the positive recommendations of the State Budget Officer and the Personnel Administrator and 30 |
12 | days after a public hearing. |
13 | SECTION 5. Reappropriation of Funding for State Fiscal Recovery Fund and Capital |
14 | Projects Fund. Notwithstanding any provision of general law, any unexpended and unencumbered |
15 | federal funds from the State Fiscal Recovery Fund and Capital Projects Fund shall be |
16 | reappropriated in the ensuing fiscal year and made available for the same purposes. |
17 | SECTION 6. This act shall take effect upon passage. |
======== | |
LC004150 | |
======== | |
| LC004150 - Page 40 of 40 |