Virginia Military Institute [211]
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
2020-2022 2021 Chapter 1, 2022 Acts of Assembly $19,414,248 $71,642,738 $91,056,986
2020-2022 2022 Chapter 1, 2022 Acts of Assembly $19,669,996 $71,642,738 $91,312,734
2022-2024 2023 Chapter1, 2024 Acts of Assembly $28,271,965 $77,474,788 $105,746,753
2022-2024 2024 Chapter1, 2024 Acts of Assembly $27,547,265 $77,274,228 $104,821,493
2024-2026 2025 Chapter 7, 2026 Acts of Assembly $32,795,114 $74,641,660 $107,436,774
2024-2026 2026 Chapter 7, 2026 Acts of Assembly $31,572,834 $75,141,660 $106,714,494
2026-2028 2027 Chapter 1. 2026 Acts of Assembly, Special Session I $33,947,892 $77,439,406 $111,387,298
2026-2028 2027 Base Budget $31,572,834 $75,141,660 $106,714,494
2026-2028 2027 Governor's Amendments $1,585,008 $2,297,746 $3,882,754
2026-2028 2027 General Assembly Adjustments $790,050 $0 $790,050
2026-2028 2028 Chapter 1. 2026 Acts of Assembly, Special Session I $33,882,892 $77,439,406 $111,322,298
2026-2028 2028 Base Budget $31,572,834 $75,141,660 $106,714,494
2026-2028 2028 Governor's Amendments $1,229,958 $2,297,746 $3,527,704
2026-2028 2028 General Assembly Adjustments $1,080,100 $0 $1,080,100
Positions Budget Summary
Biennium Fiscal Year Source GF NGF Total
2020-2022 2021 Chapter 1, 2022 Acts of Assembly 188.71 281.06 469.77
2020-2022 2022 Chapter 1, 2022 Acts of Assembly 189.71 281.06 470.77
2022-2024 2023 Chapter1, 2024 Acts of Assembly 203.71 292.06 495.77
2022-2024 2024 Chapter1, 2024 Acts of Assembly 203.71 292.06 495.77
2024-2026 2025 Chapter 7, 2026 Acts of Assembly 203.71 292.06 495.77
2024-2026 2026 Chapter 7, 2026 Acts of Assembly 203.71 292.06 495.77
2026-2028 2027 Chapter 1. 2026 Acts of Assembly, Special Session I 203.71 292.06 495.77
2026-2028 2027 Base Budget 203.71 292.06 495.77
2026-2028 2027 Governor's Amendments 0.00 0.00 0.00
2026-2028 2027 General Assembly Adjustments 0.00 0.00 0.00
2026-2028 2028 Chapter 1. 2026 Acts of Assembly, Special Session I 203.71 292.06 495.77
2026-2028 2028 Base Budget 203.71 292.06 495.77
2026-2028 2028 Governor's Amendments 0.00 0.00 0.00
2026-2028 2028 General Assembly Adjustments 0.00 0.00 0.00
Operating Budget Addenda (in order of greatest impact)
•
Adjust appropriation for centrally funded salary increases for state employees Base Budget Adjustment
  Adjusts appropriation for the salary increases for state employees budgeted in Central Appropriations, Item 469 R. of Chapter 725, 2025 Acts of Assembly.
 
  FY FY
General Fund $853,348 $853,348
Nongeneral Fund $1,668,553 $1,668,553
•
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 469 G. of Chapter 725, 2025 Acts of Assembly.
 
  FY FY
General Fund $322,774 $322,774
Nongeneral Fund $663,597 $663,597
•
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 470 M. of Chapter 725, 2025 Acts of Assembly.
 
  FY FY
General Fund $103,249 $103,249
Nongeneral Fund $146,931 $146,931
•
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 469 H. of Chapter 725, 2025 Acts of Assembly.
 
  FY FY
General Fund ($34,432) ($34,432)
Nongeneral Fund ($74,984) ($74,984)
•
Adjust appropriation for centrally funded workers’ compensation premium changes Base Budget Adjustment
  Adjusts appropriation for workers’ compensation premiums budgeted in Central Appropriations, Item 469 O. of Chapter 725, 2025 Acts of Assembly.
 
  FY FY
General Fund ($17,638) ($17,638)
Nongeneral Fund ($67,980) ($67,980)
•
Adjust appropriation for centrally funded salary increase for adjunct faculty Base Budget Adjustment
  Adjusts appropriation for the salary increase for adjunct faculty budgeted in Central Appropriations, Item 469 T. of Chapter 725, 2025 Acts of Assembly.
 
  FY FY
General Fund $34,223 $34,223
Nongeneral Fund $48,704 $48,704
•
Adjust appropriation for centrally funded 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 469 J. of Chapter 725, 2025 Acts of Assembly.
 
  FY FY
General Fund ($24,957) ($24,957)
Nongeneral Fund ($50,126) ($50,126)
•
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 470 E. of Chapter 725, 2025 Acts of Assembly.
 
  FY FY
General Fund ($3,986) ($3,986)
Nongeneral Fund ($29,412) ($29,412)
•
Adjust appropriation for centrally funded liability insurance premium charges Base Budget Adjustment
  Adjusts appropriation for liability insurance premiums billed by the Department of the Treasury’s Division of Risk Management budgeted in Central Appropriations, Item 470 J. of Chapter 725, 2025 Acts of Assembly.
 
  FY FY
General Fund ($5,011) ($5,011)
Nongeneral Fund ($8,942) ($8,942)
•
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 469 N. of Chapter 725, 2025 Acts of Assembly.
 
  FY FY
General Fund $931 $931
Nongeneral Fund $1,104 $1,104
•
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 470 F. of Chapter 725, 2025 Acts of Assembly.
 
  FY FY
General Fund $1,085 $1,085
Nongeneral Fund $92 $92
•
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 470 G. of Chapter 725, 2025 Acts of Assembly.
 
  FY FY
General Fund $353 $353
Nongeneral Fund $177 $177
•
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 470 C. of Chapter 725, 2025 Acts of Assembly.
 
  FY FY
General Fund $19 $19
Nongeneral Fund $32 $32
•
Increase operating support to maintain affordable access for in-state undergraduate students Decision Package
  Provides additional general fund to support operations at the institution and minimize potential tuition and fee increases on in-state undergraduate students.
 
  FY FY
General Fund $290,050 $0
•
Increase support for undergraduate financial aid Decision Package
  Provides additional general fund support for undergraduate need-based financial aid.
 
  FY FY
General Fund $65,000 $0
•
VMI - Support Mission Ready facilities (209 #2c) General Assembly Adjustment
  This amendment provides funding to support operation and maintenance in buildings on Post.
 
  FY FY
General Fund $500,000 $500,000
•
VMI - Increase operating support to maintain affordable access for in-state undergraduate students (209 #1c) General Assembly Adjustment
  This amendment provides funding to restore funding provided in Chapter 725 of the 2025 Session for affordable access and tuition moderation not included in the introduced budget.
 
  FY FY
General Fund $290,050 $580,100


p3_bullets - Official Enacted Budget - 10-21-2026 01:11:30