Fort Monroe Authority [360]
Secretarial Area: Commerce and Trade
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
2016-2018 2017 Chapter 1, 2018 Acts of Assembly $5,082,648 $0 $5,082,648
2016-2018 2018 Chapter 1, 2018 Acts of Assembly $4,974,791 $0 $4,974,791
2018-2020 2019 Chapter 1283, 2020 Acts of Assembly $6,315,606 $0 $6,315,606
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly $6,080,167 $0 $6,080,167
2020-2022 2021 Chapter 1, 2022 Acts of Assembly $6,174,674 $0 $6,174,674
2020-2022 2022 Chapter 1, 2022 Acts of Assembly $6,174,674 $0 $6,174,674
2022-2024 2023 Chapter 2, 2022 Acts of Assembly, Special Session 1 $6,840,947 $0 $6,840,947
2022-2024 2023 Base Budget $6,174,674 $0 $6,174,674
2022-2024 2023 Governor's Amendments $120,924 $0 $120,924
2022-2024 2023 General Assembly Adjustments $545,349 $0 $545,349
2022-2024 2024 Chapter 2, 2022 Acts of Assembly, Special Session 1 $6,597,351 $0 $6,597,351
2022-2024 2024 Base Budget $6,174,674 $0 $6,174,674
2022-2024 2024 Governor's Amendments $120,924 $0 $120,924
2022-2024 2024 General Assembly Adjustments $301,753 $0 $301,753
Positions Budget Summary
Biennium Fiscal Year Source GF NGF Total
2016-2018 2017 Chapter 1, 2018 Acts of Assembly 0.00 0.00 0.00
2016-2018 2018 Chapter 1, 2018 Acts of Assembly 0.00 0.00 0.00
2018-2020 2019 Chapter 1283, 2020 Acts of Assembly 0.00 0.00 0.00
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly 0.00 0.00 0.00
2020-2022 2021 Chapter 1, 2022 Acts of Assembly 0.00 0.00 0.00
2020-2022 2022 Chapter 1, 2022 Acts of Assembly 0.00 0.00 0.00
2022-2024 2023 Chapter 2, 2022 Acts of Assembly, Special Session 1 0.00 0.00 0.00
2022-2024 2023 Base Budget 0.00 0.00 0.00
2022-2024 2023 Governor's Amendments 0.00 0.00 0.00
2022-2024 2023 General Assembly Adjustments 0.00 0.00 0.00
2022-2024 2024 Chapter 2, 2022 Acts of Assembly, Special Session 1 0.00 0.00 0.00
2022-2024 2024 Base Budget 0.00 0.00 0.00
2022-2024 2024 Governor's Amendments 0.00 0.00 0.00
2022-2024 2024 General Assembly Adjustments 0.00 0.00 0.00
Operating Budget Addenda (in order of greatest impact)
•
Adjust appropriation for centrally funded five percent salary increase for state employees Base Budget Adjustment
  Adjusts appropriation for the five percent salary increase for state employees budgeted in Central Appropriations, Item 477 X. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $97,233 $97,233
•
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 477 H. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $14,609 $14,609
•
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 477 G. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $8,924 $8,924
•
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 477 K. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $155 $155
•
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 478 H. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $31 $31
•
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 478 F. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY FY
General Fund ($28) ($28)
•
Provide Funding for the Fort Monroe Authority Facilities Maintenance Department General Assembly Adjustment
  This amendment provides $847,102 from the general fund over the biennium for the Fort Monroe Authority to establish a facilities maintenance department. This funding is tied to HB1206.
 
  FY FY
General Fund $545,349 $301,753
•
Clean up Outdated FMA Language (language only) General Assembly Adjustment
  This amendment removes outdated language related to PILOT payments to the City of Hampton by the Fort Monroe Authority. This issue has since been resolved and the language is no longer necessary.


p3_bullets - Official Enacted Budget - 07-18-2025 15:06:21