Christopher Newport University [242]
Secretarial Area: Education
Operating Budget Summary
This table shows the Governor's proposed budget for the next two years and the agency's official budget for the previous six years.
more...
Biennium Fiscal Year Source GF NGF Total
2010-2012 2011 Chapter 2, 2012 Acts of Assembly $27,333,676 $87,160,592 $114,494,268
2010-2012 2012 Chapter 2, 2012 Acts of Assembly $26,257,071 $84,232,908 $110,489,979
2012-2014 2013 Chapter 1, 2014 Acts of Assembly $28,108,907 $95,483,900 $123,592,807
2012-2014 2014 Chapter 1, 2014 Acts of Assembly $29,060,823 $99,211,626 $128,272,449
2014-2016 2015 Chapter 732, 2016 Acts of Assembly $29,973,643 $111,545,534 $141,519,177
2014-2016 2016 Chapter 732, 2016 Acts of Assembly $30,680,321 $111,545,534 $142,225,855
2016-2018 2017 Chapter 780, 2016 Appropriation Act $32,931,208 $119,083,341 $152,014,549
2016-2018 2017 Base Budget $30,680,321 $111,545,534 $142,225,855
2016-2018 2017 Governor's Amendments $2,224,189 $7,537,807 $9,761,996
2016-2018 2017 General Assembly Adjustments $26,698 $0 $26,698
2016-2018 2018 Chapter 780, 2016 Appropriation Act $33,153,769 $119,473,841 $152,627,610
2016-2018 2018 Base Budget $30,680,321 $111,545,534 $142,225,855
2016-2018 2018 Governor's Amendments $2,226,956 $7,928,307 $10,155,263
2016-2018 2018 General Assembly Adjustments $246,492 $0 $246,492
Positions Budget Summary
Biennium Fiscal Year Source GF NGF Total
2010-2012 2011 Chapter 2, 2012 Acts of Assembly 330.96 477.78 808.74
2010-2012 2012 Chapter 2, 2012 Acts of Assembly 330.96 482.78 813.74
2012-2014 2013 Chapter 1, 2014 Acts of Assembly 337.96 500.78 838.74
2012-2014 2014 Chapter 1, 2014 Acts of Assembly 337.96 505.78 843.74
2014-2016 2015 Chapter 732, 2016 Acts of Assembly 340.96 552.78 893.74
2014-2016 2016 Chapter 732, 2016 Acts of Assembly 341.56 553.18 894.74
2016-2018 2017 Chapter 780, 2016 Appropriation Act 341.56 573.18 914.74
2016-2018 2017 Base Budget 341.56 553.18 894.74
2016-2018 2017 Governor's Amendments 0.00 20.00 20.00
2016-2018 2017 General Assembly Adjustments 0.00 0.00 0.00
2016-2018 2018 Chapter 780, 2016 Appropriation Act 341.56 577.18 918.74
2016-2018 2018 Base Budget 341.56 553.18 894.74
2016-2018 2018 Governor's Amendments 0.00 24.00 24.00
2016-2018 2018 General Assembly Adjustments 0.00 0.00 0.00
Operating Budget Addenda (in order of greatest impact)
•
Adjust appropriation for centrally funded retirement rate changes Base Budget Adjustment
  Adjusts appropriation for changes in state employee retirement rates to 80 percent of the Virginia Retirement System Board certified rates budgeted in Central Appropriations, Item 467.H. of Chapter 665, 2015 Acts of Assembly. A companion adjustment provides funding to increase state employee retirement rates to 90 percent of the Virginia Retirement System Board certified rate.
 
  FY FY
General Fund $367,185 $367,185
Nongeneral Fund $487,551 $487,551
•
Adjust appropriation for centrally funded health insurance costs Base Budget Adjustment
  Adjusts appropriation for the employer’s share of health insurance premiums budgeted in Central Appropriations, Item 467.G. of Chapter 665, 2015 Acts of Assembly.
 
  FY FY
General Fund $256,286 $256,286
Nongeneral Fund $357,394 $357,394
•
Adjust appropriation to accelerate the employer retirement contribution phase in schedule Base Budget Adjustment
  Adjusts appropriation for changes in employee retirement rates to 90 percent of the Virginia Retirement System Board certified rate budgeted in Central Appropriations, Item 467.U. of Chapter 665, 2015 Acts of Assembly.
 
  FY FY
General Fund $203,585 $203,585
Nongeneral Fund $278,674 $278,674
•
Continue fiscal year 2016 faculty salary increase funding Base Budget Adjustment
  Continues the funding for the faculty salary increase amounts authorized in Chapter 665, 2015 Acts of Assembly.
 
  FY FY
General Fund $60,080 $60,080
Nongeneral Fund $370,156 $370,156
•
Adjust appropriation for the centrally funded two percent salary increase for state employees Base Budget Adjustment
  Adjusts appropriation for the two percent salary increase for state employees budgeted in Central Appropriations, Item 467.P. of Chapter 665, 2015 Acts of Assembly.
 
  FY FY
General Fund $124,586 $124,586
Nongeneral Fund $220,386 $220,386
•
Adjust appropriation for the centrally funded compression pay adjustment for state employees Base Budget Adjustment
  Adjusts appropriation for the compression pay adjustment for state employees budgeted in Central Appropriations, Item 467.Q. of Chapter 665, 2015 Acts of Assembly.
 
  FY FY
General Fund $93,417 $93,417
Nongeneral Fund $114,899 $114,899
•
Adjust appropriation for the centrally funded two percent salary increase for state employees in high turnover roles Base Budget Adjustment
  Adjusts appropriation for the two percent salary increase for state employees budgeted in Central Appropriations, Item 467.P. of Chapter 665, 2015 Acts of Assembly.
 
  FY FY
General Fund $18,941 $18,941
Nongeneral Fund $31,814 $31,814
•
Adjust appropriation for centrally funded state employee other post employment benefit rate changes Base Budget Adjustment
  Adjusts appropriation for changes in state employee other post employment benefit rates budgeted in Central Appropriations, Item 467.K.3. of Chapter 665, 2015 Acts of Assembly.
 
  FY FY
General Fund $19,091 $19,091
Nongeneral Fund $23,772 $23,772
•
Adjust appropriation for changes in information technology costs Base Budget Adjustment
  Adjusts appropriation for the changes in information technology costs budgeted in Central Appropriations, Items 468.M. and 470.B. of Chapter 665, 2015 Acts of Assembly.
 
  FY FY
General Fund ($6,397) ($6,397)
Nongeneral Fund ($20,146) ($20,146)
•
Adjust appropriation for a salary increase for security officer roles Base Budget Adjustment
  Adjusts appropriation for a $1,000 salary increase for employees in Security Officer I and III roles.
 
  FY FY
General Fund $581 $581
Nongeneral Fund $715 $715
•
Adjust appropriation for the centrally funded increase in internal service fund costs due to salary adjustments Base Budget Adjustment
  Adjusts appropriation to agencies to offset increases in internal service fund costs due to the salary and benefit adjustments in Chapter 665, 2015 Acts of Assembly.
 
  FY FY
General Fund $163 $163
Nongeneral Fund $514 $514
•
Increase nongeneral fund appropriation in educational and general programs Decision Package
  Increases nongeneral fund appropriation in the educational and general program to account for increased revenues, based on current enrollments and board-approved tuition and fee levels.
 
  FY FY
Nongeneral Fund $2,839,578 $2,839,578
Positions 12.00 12.00
•
Increase nongeneral fund appropriation in auxiliary program Decision Package
  Increases nongeneral fund appropriation in auxiliary program to support expenditures for dining services, dormitory utilities and network components, and debt service payments, in accordance with projected revenue increases, based on board-approved fees and current enrollments.
 
  FY FY
Nongeneral Fund $2,312,500 $2,312,500
Positions 5.00 5.00
•
Provide funding to increase access and completion Decision Package
  Incentivizes higher education institutions to educate and graduate more Virginians and supports underrepresented student college completion.
 
  FY FY
General Fund $859,540 $859,540
•
Increase auxiliary appropriation for operation and maintenance of new buildings Decision Package
  Increases nongeneral fund appropriation and positions in the auxiliary program for operation and maintenance of three new facilities planned for opening during the biennium. Appropriation will be supported by revenues that will result from the operation of these buildings.
 
  FY FY
Nongeneral Fund $520,000 $910,500
Positions 3.00 7.00
•
Increase undergraduate student financial assistance Decision Package
  Increases funding for need-based financial aid for in-state undergraduate students.
 
  FY FY
General Fund $186,591 $186,591
•
Adjust appropriation to support workers' compensation premiums Decision Package
  Supports the agency's workers' compensation premiums based on the allocation of program costs provided by the Department of Human Resource Management. The allocation is based on the historical experience of the agency and reflects the current policy of providing agencies with 50 percent of any increased costs and allowing agencies to retain 50 percent of any reduced costs.
 
  FY FY
General Fund $24,542 $26,697
•
Adjust appropriation for the costs of the new Cardinal financial system Decision Package
  Reflects the agency's share of the costs of the new Cardinal accounting system. The Department of Accounts allocates the yearly cost of the system to agencies based upon the number of transactions the agency completed in the previous fiscal year.
 
  FY FY
General Fund $14,156 $14,768
•
Adjust appropriation to support Line of Duty Act premiums Decision Package
  Adjusts the agency's appropriation based on the premium rates set by the Virginia Retirement System and most recent roster of eligible state employees.
 
  FY FY
General Fund $1,842 $1,842
•
Transfer appropriation between subprograms within auxiliary program Decision Package
  Transfers appropriation between service areas within the auxiliary program. The requested change will allow the agency to more accurately reflect spending and does not increase or decrease appropriation levels within the program.
•
Access and Affordability Funding General Assembly Adjustment
  This amendment provides additional general funds to support the goals of access, affordability, quality and increased degrees. It also reflects legislative intent with regard to in-state undergraduate tuition increases.
 
  FY FY
General Fund $18,795 $421,624
•
Move Financial Aid to SCHEV General Assembly Adjustment
  This amendment and other companion amendments move the proposed new financial aid funding for fiscal year 2018 into the State Council of Higher Education for Virginia. The distribution of these financial aid funds will be recommended prior to the 2018 Session by the Joint Subcommittee on the Future Competitiveness of Virginia Higher Education as part of its financial aid reform review.
 
  FY FY
General Fund $0 ($186,591)
•
Increase Graduate Financial Aid General Assembly Adjustment
  This amendment provides funding for graduate financial aid based on the State Council of Higher Education for Virginia's recommendations.
 
  FY FY
General Fund $7,903 $11,459


p3_bullets - Official Enacted Budget - 06-07-2025 13:34:21