Secretary of the Commonwealth [166]
Secretarial Area: Executive Offices
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
2014-2016 2015 Chapter 732, 2016 Acts of Assembly $2,086,432 $0 $2,086,432
2014-2016 2016 Chapter 732, 2016 Acts of Assembly $1,952,085 $0 $1,952,085
2016-2018 2017 Chapter 1, 2018 Acts of Assembly $2,071,820 $88,883 $2,160,703
2016-2018 2018 Chapter 1, 2018 Acts of Assembly $2,095,265 $88,883 $2,184,148
2018-2020 2019 Chapter 1283, 2020 Acts of Assembly $2,158,598 $92,978 $2,251,576
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly $2,158,598 $92,978 $2,251,576
2020-2022 2021 Chapter 1289, 2020 Acts of Assembly $2,614,018 $118,337 $2,732,355
2020-2022 2021 Base Budget $2,158,598 $92,978 $2,251,576
2020-2022 2021 Governor's Amendments $639,075 $25,359 $664,434
2020-2022 2021 General Assembly Adjustments ($183,655) $0 ($183,655)
2020-2022 2022 Chapter 1289, 2020 Acts of Assembly $2,614,018 $118,337 $2,732,355
2020-2022 2022 Base Budget $2,158,598 $92,978 $2,251,576
2020-2022 2022 Governor's Amendments $639,075 $25,359 $664,434
2020-2022 2022 General Assembly Adjustments ($183,655) $0 ($183,655)
Positions Budget Summary
Biennium Fiscal Year Source GF NGF Total
2014-2016 2015 Chapter 732, 2016 Acts of Assembly 19.00 0.00 19.00
2014-2016 2016 Chapter 732, 2016 Acts of Assembly 17.00 0.00 17.00
2016-2018 2017 Chapter 1, 2018 Acts of Assembly 17.00 0.00 17.00
2016-2018 2018 Chapter 1, 2018 Acts of Assembly 17.00 0.00 17.00
2018-2020 2019 Chapter 1283, 2020 Acts of Assembly 17.00 0.00 17.00
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly 17.00 0.00 17.00
2020-2022 2021 Chapter 1289, 2020 Acts of Assembly 19.00 0.00 19.00
2020-2022 2021 Base Budget 17.00 0.00 17.00
2020-2022 2021 Governor's Amendments 3.00 0.00 3.00
2020-2022 2021 General Assembly Adjustments (1.00) 0.00 (1.00)
2020-2022 2022 Chapter 1289, 2020 Acts of Assembly 19.00 0.00 19.00
2020-2022 2022 Base Budget 17.00 0.00 17.00
2020-2022 2022 Governor's Amendments 3.00 0.00 3.00
2020-2022 2022 General Assembly Adjustments (1.00) 0.00 (1.00)
Operating Budget Addenda (in order of greatest impact)
•
Adjust appropriation for centrally funded 2.75 percent salary increase for state employees Base Budget Adjustment
  Adjusts appropriation for the 2.75 percent salary increase for state employees budgeted in Central Appropriations, Item 474 T. of Chapter 854, 2019 Acts of Assembly.
 
  FY FY
General Fund $30,417 $30,417
•
Adjust appropriation for centrally funded 2.25 percent merit-based salary increase for state employees Base Budget Adjustment
  Adjusts appropriation for the 2.25 percent merit-based salary increase for state employees budgeted in Central Appropriations, Item 474 V. of Chapter 854, 2019 Acts of Assembly.
 
  FY FY
General Fund $17,648 $17,648
•
Adjust appropriation for centrally funded changes to agency rental costs Base Budget Adjustment
  Adjusts appropriation for changes to agency rental costs at the seat of government budgeted in Central Appropriations, Item 475 J. of Chapter 854, 2019 Acts of Assembly.
 
  FY FY
General Fund $11,715 $11,715
•
Adjust appropriation for centrally funded changes to state health insurance premiums Base Budget Adjustment
  Adjusts appropriation for the employer’s share of health insurance premiums budgeted in Central Appropriations, Item 474 G. of Chapter 854, 2019 Acts of Assembly.
 
  FY FY
General Fund $11,016 $11,016
•
Adjust appropriation for centrally funded changes to agency information technology costs Base Budget Adjustment
  Adjusts appropriation for changes to information technology and telecommunications usage budgeted in Central Appropriations, Item 475 G. of Chapter 854, 2019 Acts of Assembly.
 
  FY FY
General Fund $911 $911
Nongeneral Fund $4,903 $4,903
•
Adjust appropriation for centrally funded changes to Cardinal Financials System charges Base Budget Adjustment
  Adjusts appropriation for changes to Cardinal Financials System internal service fund charges budgeted in Central Appropriations, Item 475 L. of Chapter 854, 2019 Acts of Assembly.
 
  FY FY
General Fund ($2,610) ($2,610)
Nongeneral Fund $408 $408
•
Adjust appropriation for centrally funded retirement rate changes Base Budget Adjustment
  Adjusts appropriation for changes to contribution rates for state employee retirement plans budgeted in Central Appropriations, Item 474 H. of Chapter 854, 2019 Acts of Assembly.
 
  FY FY
General Fund $267 $267
•
Adjust appropriation for centrally funded state employee other post-employment benefit rate changes Base Budget Adjustment
  Adjusts appropriation for changes to state employee other post-employment benefit rates budgeted in Central Appropriations, Item 474 K. of Chapter 854, 2019 Acts of Assembly.
 
  FY FY
General Fund ($267) ($267)
•
Adjust appropriation for centrally funded internal service fund charges for the Personnel Management Information System Base Budget Adjustment
  Adjusts appropriation for Personnel Management Information System internal service fund charges budgeted in Central Appropriations, Item 475 O. of Chapter 854, 2019 Acts of Assembly.
 
  FY FY
General Fund ($63) ($63)
•
Adjust appropriation for centrally funded workers’ compensation premium changes Base Budget Adjustment
  Adjusts appropriation for workers’ compensation premiums budgeted in Central Appropriations, Item 474 R. of Chapter 854, 2019 Acts of Assembly.
 
  FY FY
General Fund ($32) ($32)
•
Adjust appropriation for centrally funded changes to Performance Budgeting System charges Base Budget Adjustment
  Adjusts appropriation for changes to Performance Budgeting System internal service fund charges budgeted in Central Appropriations, Item 475 M. of Chapter 854, 2019 Acts of Assembly.
 
  FY FY
General Fund ($2) ($2)
Nongeneral Fund $8 $8
•
Provide funding for staffing and other workload requirements Decision Package
  Provides funding for workload and staffing improvement measures in the Office of the Secretary of the Commonwealth.
 
  FY FY
General Fund $570,075 $570,075
Positions 3.00 3.00
•
Adjust funding for operational expenses for internal systems Decision Package
  Adjusting funding of ongoing operational expenses for internal systems.
 
  FY FY
Nongeneral Fund $20,040 $20,040
•
Reduce funding to address staffing needs General Assembly Adjustment
  This General Assembly amendment removes the a portion of the funding included in the introduced budget to address staffing needs.
 
  FY FY
General Fund ($183,655) ($183,655)
Positions (1.00) (1.00)


p3_bullets - Official Enacted Budget - 06-07-2025 15:58:15