Virginia Cooperative Extension and Agricultural Experiment Station [229]
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
2012-2014 2013 Chapter 1, 2014 Acts of Assembly $60,491,795 $18,654,374 $79,146,169
2012-2014 2014 Chapter 1, 2014 Acts of Assembly $61,904,766 $18,726,135 $80,630,901
2014-2016 2015 Chapter 732, 2016 Acts of Assembly $65,244,945 $18,773,112 $84,018,057
2014-2016 2016 Chapter 732, 2016 Acts of Assembly $65,743,325 $18,774,331 $84,517,656
2016-2018 2017 Chapter 1, 2018 Acts of Assembly $68,832,189 $18,000,832 $86,833,021
2016-2018 2018 Chapter 1, 2018 Acts of Assembly $68,963,855 $18,170,708 $87,134,563
2018-2020 2019 Chaper 2, 2018-2020 $71,786,740 $18,170,708 $89,957,448
2018-2020 2019 Base Budget $68,963,855 $18,170,708 $87,134,563
2018-2020 2019 Governor's Amendments $2,122,885 $0 $2,122,885
2018-2020 2019 General Assembly Adjustments $700,000 $0 $700,000
2018-2020 2020 Chaper 2, 2018-2020 $71,786,740 $18,170,708 $89,957,448
2018-2020 2020 Base Budget $68,963,855 $18,170,708 $87,134,563
2018-2020 2020 Governor's Amendments $2,122,885 $0 $2,122,885
2018-2020 2020 General Assembly Adjustments $700,000 $0 $700,000
Positions Budget Summary
Biennium Fiscal Year Source GF NGF Total
2012-2014 2013 Chapter 1, 2014 Acts of Assembly 721.94 384.47 1,106.41
2012-2014 2014 Chapter 1, 2014 Acts of Assembly 727.24 388.27 1,115.51
2014-2016 2015 Chapter 732, 2016 Acts of Assembly 726.24 388.27 1,114.51
2014-2016 2016 Chapter 732, 2016 Acts of Assembly 726.24 388.27 1,114.51
2016-2018 2017 Chapter 1, 2018 Acts of Assembly 726.24 388.27 1,114.51
2016-2018 2018 Chapter 1, 2018 Acts of Assembly 726.24 388.27 1,114.51
2018-2020 2019 Chaper 2, 2018-2020 726.24 388.27 1,114.51
2018-2020 2019 Base Budget 726.24 388.27 1,114.51
2018-2020 2019 Governor's Amendments 0.00 0.00 0.00
2018-2020 2019 General Assembly Adjustments 0.00 0.00 0.00
2018-2020 2020 Chaper 2, 2018-2020 726.24 388.27 1,114.51
2018-2020 2020 Base Budget 726.24 388.27 1,114.51
2018-2020 2020 Governor's Amendments 0.00 0.00 0.00
2018-2020 2020 General Assembly Adjustments 0.00 0.00 0.00
Operating Budget Addenda (in order of greatest impact)
•
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 475 G. of Chapter 836, 2017 Acts of Assembly.
 
  FY FY
General Fund $1,250,969 $1,250,969
•
Adjust appropriation for the centrally funded salary increase for faculty at institutions of higher education Base Budget Adjustment
  Adjusts appropriation for a two or three percent salary increase for faculty at institutions of higher education budgeted in Central Appropriations, Item 475 Z. of Chapter 836, 2017 Acts of Assembly. All institutions received support for a two percent salary increase and certain institutions received support for an additional one percent increase.
 
  FY FY
General Fund $572,704 $572,704
•
Adjust appropriation for the centrally funded three percent salary increase for state employees Base Budget Adjustment
  Adjusts appropriation for the three percent salary increase for state employees budgeted in Central Appropriations, Item 475 X. of Chapter 836, 2017 Acts of Assembly.
 
  FY FY
General Fund $386,004 $386,004
•
Adjust appropriation for centrally funded retirement rate changes Base Budget Adjustment
  Adjusts appropriation for changes in state employee retirement rates budgeted in Central Appropriations, Item 475 H. of Chapter 836, 2017 Acts of Assembly.
 
  FY FY
General Fund ($161,223) ($161,223)
•
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 475 K. of Chapter 836, 2017 Acts of Assembly.
 
  FY FY
General Fund $82,199 $82,199
•
Adjust appropriation for centrally funded workers’ compensation premium changes Base Budget Adjustment
  Adjusts appropriation for workers’ compensation premiums budgeted in Central Appropriations, Item 475 V. of Chapter 836, 2017 Acts of Assembly.
 
  FY FY
General Fund ($4,158) ($4,158)
•
Adjust appropriation for the centrally funded changes in agency information technology costs Base Budget Adjustment
  Adjusts appropriation for changes in information technology and telecommunications usage budgeted in Central Appropriations, Item 476 G. of Chapter 836, 2017 Acts of Assembly.
 
  FY FY
General Fund ($3,517) ($3,517)
•
Adjust appropriation for centrally funded changes in Cardinal charges Base Budget Adjustment
  Adjusts appropriation for the reduction in Cardinal charges budgeted in Central Appropriations, Item 476 L. of Chapter 836, 2017 Acts of Assembly.
 
  FY FY
General Fund ($93) ($93)
•
Realign budget to meet projected agency expenses Decision Package
  Realigns budget to meet projected agency expenses in the 2018-2020 biennium.
•
Provides additional funding for operation and maintenance of new buildings General Assembly Adjustment
  Provides additional funding for operation and maintenance of new buildings coming online this biennium.
 
  FY FY
General Fund $500,000 $500,000
•
Restores funding to the Soil Scientist Assistance Program General Assembly Adjustment
  Restores funding to the Soil Scientist Assistance Program.
 
  FY FY
General Fund $200,000 $200,000


p3_bullets - Official Enacted Budget - 06-02-2025 07:45:15