University of Mary Washington [215]
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
2018-2020 2019 Chapter 1283, 2020 Acts of Assembly $32,284,770 $106,286,963 $138,571,733
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly $33,357,601 $106,286,963 $139,644,564
2020-2022 2021 Chapter 1, 2022 Acts of Assembly $35,475,679 $108,116,030 $143,591,709
2020-2022 2022 Chapter 1, 2022 Acts of Assembly $36,513,979 $108,616,030 $145,130,009
2021-2024 2022 Chapter1, 2024 Acts of Assembly $46,683,782 $118,382,024 $165,065,806
2021-2024 2023 Chapter1, 2024 Acts of Assembly $48,210,782 $118,382,024 $166,592,806
2024-2026 2025 Chapter 2, 2024 Acts of Assembly, Special Session 1 $58,392,219 $121,716,528 $180,108,747
2024-2026 2025 Base Budget $48,210,782 $118,382,024 $166,592,806
2024-2026 2025 Governor's Amendments $5,541,027 $3,334,504 $8,875,531
2024-2026 2025 General Assembly Adjustments $4,640,410 $0 $4,640,410
2024-2026 2026 Chapter 2, 2024 Acts of Assembly, Special Session 1 $58,423,099 $121,716,528 $180,139,627
2024-2026 2026 Base Budget $48,210,782 $118,382,024 $166,592,806
2024-2026 2026 Governor's Amendments $5,291,577 $3,334,504 $8,626,081
2024-2026 2026 General Assembly Adjustments $4,920,740 $0 $4,920,740
Positions Budget Summary
Biennium Fiscal Year Source GF NGF Total
2018-2020 2019 Chapter 1283, 2020 Acts of Assembly 228.66 465.00 693.66
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly 228.66 465.00 693.66
2020-2022 2021 Chapter 1, 2022 Acts of Assembly 228.66 465.00 693.66
2020-2022 2022 Chapter 1, 2022 Acts of Assembly 228.66 465.00 693.66
2021-2024 2022 Chapter1, 2024 Acts of Assembly 231.66 465.00 696.66
2021-2024 2023 Chapter1, 2024 Acts of Assembly 231.66 465.00 696.66
2024-2026 2025 Chapter 2, 2024 Acts of Assembly, Special Session 1 231.66 465.00 696.66
2024-2026 2025 Base Budget 231.66 465.00 696.66
2024-2026 2025 Governor's Amendments 0.00 0.00 0.00
2024-2026 2025 General Assembly Adjustments 0.00 0.00 0.00
2024-2026 2026 Chapter 2, 2024 Acts of Assembly, Special Session 1 231.66 465.00 696.66
2024-2026 2026 Base Budget 231.66 465.00 696.66
2024-2026 2026 Governor's Amendments 0.00 0.00 0.00
2024-2026 2026 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 483 S. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $2,886,422 $2,886,422
Nongeneral Fund $2,667,830 $2,667,830
•
Adjust appropriation for centrally funded minimum wage increases Base Budget Adjustment
  Adjusts appropriation to reflect the increase in the Virginia minimum wage effective January 1, 2023, and budgeted in Central Appropriations, Item 483 R. of Chapter 2, 2022 Acts of Assembly, Special Session I. The amounts provided support the annualized general fund cost of increasing the Virginia minimum wage from $11.00 per hour to $12.00 per hour or the equivalent annual salary of $24,960.
 
  FY FY
General Fund $375,994 $375,994
Nongeneral Fund $255,804 $255,804
•
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 483 G. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $179,607 $179,607
Nongeneral Fund $175,445 $175,445
•
Adjust appropriation for centrally funded five percent salary increase for adjunct faculty Base Budget Adjustment
  Adjusts appropriation for the five percent salary increase for adjunct faculty budgeted in Central Appropriations, Item 483 U. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $161,028 $161,028
Nongeneral Fund $139,580 $139,580
•
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 484 G. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $54,467 $54,467
Nongeneral Fund $50,079 $50,079
•
Adjust appropriation for centrally funded workers’ compensation premium changes Base Budget Adjustment
  Adjusts appropriation for workers’ compensation premiums budgeted in Central Appropriations, Item 483 P. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY FY
General Fund ($28,303) ($28,303)
Nongeneral Fund $24,482 $24,482
•
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 483 H. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $14,602 $14,602
Nongeneral Fund $11,174 $11,174
•
Adjust appropriation for centrally funded property insurance premium charges Base Budget Adjustment
  Adjusts appropriation for property insurance premiums billed by the Department of the Treasury’s Division of Risk Management budgeted in Central Appropriations, Item 484 J. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $14,965 $14,965
Nongeneral Fund $10,114 $10,114
•
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 484 C. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $3,926 $3,926
Nongeneral Fund $9,615 $9,615
•
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 484 I. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY FY
General Fund ($4,691) ($4,691)
Nongeneral Fund ($4,999) ($4,999)
•
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 484 H. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY FY
General Fund ($823) ($823)
Nongeneral Fund ($3,004) ($3,004)
•
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 484 F. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY FY
General Fund ($366) ($366)
Nongeneral Fund ($1,088) ($1,088)
•
Adjust appropriation for centrally funded changes to Line of Duty Act premiums and enrollment Base Budget Adjustment
  Adjusts appropriation for Line of Duty Act premiums and enrollment changes budgeted in Central Appropriations, Item 483 O. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY FY
General Fund ($846) ($846)
Nongeneral Fund ($540) ($540)
•
Adjust appropriation for centrally funded five percent salary increase for graduate teaching assistants Base Budget Adjustment
  Adjusts appropriation for the five percent salary increase for graduate teaching assistants budgeted in Central Appropriations, Item 483 V. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $18 $18
Nongeneral Fund $12 $12
•
Continue Chapter 1 funding changes: Distribute financial aid and nursing faculty salary funding Decision Package
  Distributes the amounts initially provided under Item 255.5 of Chapter 1, 2023 Acts of Assembly, Special Session I, to the institution’s budget. These funds are provided to support need-based undergraduate financial aid and to address nursing shortages.
 
  FY FY
General Fund $980,000 $980,000
•
Continue Chapter 1 funding changes: Provide funding for two percent salary increase Decision Package
  Adjusts appropriation for the two percent salary increase for state and state supported local employees budgeted in Central Appropriations, Paragraphs S, T, U, and V of Item 483, Chapter 1, 2023 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $655,577 $655,577
•
Provide funding for campus safety and security initiatives Decision Package
  Provides one-time funding for campus safety and security initiatives in coordination with the Virginia Fusion Center.
 
  FY FY
General Fund $249,450 $0
•
UMW - HAC Affordable Access, Retention and Degree Production General Assembly Adjustment
  This amendment provides additional operating support to enable public higher education institutions to minimize in-state undergraduate tuition increases, improve retention and graduation and increase degree production in high demand programs.
 
  FY FY
General Fund $2,500,000 $2,500,000
•
UMW - Restore Chapter 1 Affordable Access General Assembly Adjustment
  This amendment is a companion amendment to Item 240 to restore affordable access funding provided in Chapter 1 of the 2023 Special Session I.
 
  FY FY
General Fund $2,106,000 $2,106,000
•
UMW - Undergraduate Financial Aid General Assembly Adjustment
  This amendment provides $281,360 from the general fund the first year and $312,240 from the general fund the second year for undergraduate financial aid based on the State Council of Higher Education for Virginia's recommendations.
 
  FY FY
General Fund $281,360 $312,240
•
UMW - Repurpose Proposed New Initiative General Assembly Adjustment
  This amendment eliminates proposed one-time funding for undefined security initiatives and repurposed the funding to previously identified higher education priorities.
 
  FY FY
General Fund ($249,450) $0
•
UMW - Graduate Financial Aid General Assembly Adjustment
  This amendment provides $2,500 from the general fund the first year and $2,500 from the general fund the second year for graduate financial aid.
 
  FY FY
General Fund $2,500 $2,500
Capital Project Requests (in order of largest to smallest)
•
Address Deferred Maintenance
  Provides state support for an umbrella project to address deferred maintenance needs of educational and general buildings.
 
  FY FY
Tax Supported Debt $5,500,000 $0
•
UMW: Deferred Maintenance
  This amendment provides an additional $12 million the first year for a total of $17.5 million in tax-supported bond proceeds (Virginia College Building Authority) to address critical life and safety projects at the University of Mary Washington.
 
  FY FY
Nongeneral Fund $12,000,000 $0


p3_bullets - Official Enacted Budget - 06-04-2025 00:14:55