New College Institute [938]
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
2016-2018 2017 Chapter 1, 2018 Acts of Assembly $1,961,772 $1,544,691 $3,506,463
2016-2018 2018 Chapter 1, 2018 Acts of Assembly $2,045,817 $1,544,727 $3,590,544
2018-2020 2019 Chapter 1283, 2020 Acts of Assembly $2,589,059 $1,544,736 $4,133,795
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly $2,589,059 $1,544,736 $4,133,795
2020-2022 2021 Chapter 1, 2022 Acts of Assembly $2,692,553 $1,545,145 $4,237,698
2020-2022 2022 Chapter 1, 2022 Acts of Assembly $2,868,555 $1,545,145 $4,413,700
2022-2024 2023 Chapter 2, 2022 Acts of Assembly, Special Session 1 $3,949,405 $1,553,122 $5,502,527
2022-2024 2023 Base Budget $2,868,555 $1,545,145 $4,413,700
2022-2024 2023 Governor's Amendments $3,880,850 $7,977 $3,888,827
2022-2024 2023 General Assembly Adjustments ($2,800,000) $0 ($2,800,000)
2022-2024 2024 Chapter 2, 2022 Acts of Assembly, Special Session 1 $2,949,405 $1,553,122 $4,502,527
2022-2024 2024 Base Budget $2,868,555 $1,545,145 $4,413,700
2022-2024 2024 Governor's Amendments $3,080,850 $7,977 $3,088,827
2022-2024 2024 General Assembly Adjustments ($3,000,000) $0 ($3,000,000)
Positions Budget Summary
Biennium Fiscal Year Source GF NGF Total
2016-2018 2017 Chapter 1, 2018 Acts of Assembly 17.00 6.00 23.00
2016-2018 2018 Chapter 1, 2018 Acts of Assembly 17.00 6.00 23.00
2018-2020 2019 Chapter 1283, 2020 Acts of Assembly 17.00 6.00 23.00
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly 17.00 6.00 23.00
2020-2022 2021 Chapter 1, 2022 Acts of Assembly 18.00 6.00 24.00
2020-2022 2022 Chapter 1, 2022 Acts of Assembly 18.00 6.00 24.00
2022-2024 2023 Chapter 2, 2022 Acts of Assembly, Special Session 1 21.00 6.00 27.00
2022-2024 2023 Base Budget 18.00 6.00 24.00
2022-2024 2023 Governor's Amendments 3.00 0.00 3.00
2022-2024 2023 General Assembly Adjustments 0.00 0.00 0.00
2022-2024 2024 Chapter 2, 2022 Acts of Assembly, Special Session 1 23.00 6.00 29.00
2022-2024 2024 Base Budget 18.00 6.00 24.00
2022-2024 2024 Governor's Amendments 5.00 0.00 5.00
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 $46,377 $46,377
Nongeneral Fund $4,258 $4,258
•
Adjust appropriation for centrally funded changes to Human Resources Shared Service Center charges Base Budget Adjustment
  Adjusts appropriation for Human Resources Shared Service Center internal service fund charges budgeted in Central Appropriations, Item 478 K. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $18,924 $18,924
Nongeneral Fund $1,737 $1,737
•
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 $6,967 $6,967
Nongeneral Fund $640 $640
•
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 $4,089 $4,089
Nongeneral Fund $604 $604
•
Adjust appropriation for centrally funded changes to Cardinal Human Capital Management System charges Base Budget Adjustment
  Adjusts appropriation for changes to Cardinal Human Capital Management System internal service fund charges budgeted in Central Appropriations, Item 478 G. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $4,024 $4,024
Nongeneral Fund $370 $370
•
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 $1,012 $1,012
Nongeneral Fund $338 $338
•
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 478 C. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY FY
General Fund ($779) ($779)
•
Adjust appropriation for centrally funded general liability premium charges Base Budget Adjustment
  Adjusts appropriation for general liability premiums billed by the Department of the Treasury’s Division of Risk Management budgeted in Central Appropriations, Item 478 J. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $190 $190
•
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 478 I. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY FY
General Fund ($118) ($118)
Nongeneral Fund $28 $28
•
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 $76 $76
Nongeneral Fund $6 $6
•
Adjust appropriation for centrally funded workers’ compensation premium changes Base Budget Adjustment
  Adjusts appropriation for workers’ compensation premiums budgeted in Central Appropriations, Item 477 R. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $69 $69
Nongeneral Fund $13 $13
•
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 $19 $19
Nongeneral Fund ($17) ($17)
•
Establish broadband worker training program Decision Package
  Establishes a broadband worker training program to support rapid broadband deployment in Virginia with qualified, trained workers.
 
  FY FY
General Fund $3,800,000 $3,000,000
Positions 3.00 5.00
•
NCI - Defer New Initiative for Broadband Worker Training Program General Assembly Adjustment
  This amendment removes a portion of funding included in the introduced budget to establish a broadband worker training program at New College Institute. The introduced budget included $3.8 million in FY 2023 and $3.0 million in FY 2024 for this initiative.
 
  FY FY
General Fund ($2,800,000) ($3,000,000)


p3_bullets - Official Enacted Budget - 07-18-2025 15:08:12