pdocagy (DPB Website Public Reports)

Christopher Newport University [242]

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... More historical data is available for this agency on DPB's website under the Virginia's Budget page. If you click on the Budget Round Description links under any of the "DPB Appropriation Database" tables and open the filter you can select various fields to get greater detail and you can select the official chapter data going back for several decades. The "Caboose" chapters are the final biennial budget approved by the General Assembly and signed into Law. Check it out here

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
2012-2014	2013	Chapter 1, 2014 Acts of Assembly	$28,108,907	$95,483,900	$123,592,807
2012-2014	2014	Chapter 1, 2014 Acts of Assembly	$29,060,823	$99,211,626	$128,272,449
2014-2016	2015	Chapter 732, 2016 Acts of Assembly	$29,973,643	$111,545,534	$141,519,177
2014-2016	2016	Chapter 732, 2016 Acts of Assembly	$30,680,321	$111,545,534	$142,225,855
2016-2018	2017	Chapter 1, 2018 Acts of Assembly	$32,931,208	$119,083,341	$152,014,549
2016-2018	2018	Chapter 1, 2018 Acts of Assembly	$32,582,754	$126,614,390	$159,197,144
2018-2020	2019	Governor's Proposed Budget	$34,204,155	$131,183,872	$165,388,027
		Base Budget	$32,582,754	$126,614,390	$159,197,144
		Addenda (Changes to the Base)	$1,621,401	$4,569,482	$6,190,883
2018-2020	2020	Governor's Proposed Budget	$34,704,719	$131,183,872	$165,888,591
		Base Budget	$32,582,754	$126,614,390	$159,197,144
		Addenda (Changes to the Base)	$2,121,965	$4,569,482	$6,691,447

Positions Budget Summary

Biennium	Fiscal Year	Source	GF	NGF	Total
2012-2014	2013	Chapter 1, 2014 Acts of Assembly	337.96	500.78	838.74
2012-2014	2014	Chapter 1, 2014 Acts of Assembly	337.96	505.78	843.74
2014-2016	2015	Chapter 732, 2016 Acts of Assembly	340.96	552.78	893.74
2014-2016	2016	Chapter 732, 2016 Acts of Assembly	341.56	553.18	894.74
2016-2018	2017	Chapter 1, 2018 Acts of Assembly	341.56	573.18	914.74
2016-2018	2018	Chapter 1, 2018 Acts of Assembly	341.56	577.18	918.74
2018-2020	2019	Proposed Positions	341.56	585.18	926.74
		Base Budget	341.56	577.18	918.74
		Addenda (Changes to the Base)	0.00	8.00	8.00
2012-2014	2020	Proposed Positions	341.56	585.18	926.74
		Base Budget	341.56	577.18	918.74
		Addenda (Changes to the Base)	0.00	8.00	8.00

Operating Budget Addenda (in order of greatest impact)

•

Increase education and general appropriation

Decision Package

Adjusts appropriation to account for tuition and fee revenues for the 2018-2019 fiscal year.

	FY 2019	FY 2020
Nongeneral Fund	$2,439,195	$2,439,195
Positions	6.00	6.00

•

Adjust appropriation for centrally funded health insurance costs

Base Budget Adjustment

Adjusts appropriation for the employer’s share of health insurance premiums budgeted in Central Appropriations, Item 475 G. of Chapter 836, 2017 Acts of Assembly.

	FY 2019	FY 2020
General Fund	$688,455	$688,455
Nongeneral Fund	$973,254	$973,254

•

Adjust appropriation for the centrally funded salary increase for faculty at institutions of higher education

Base Budget Adjustment

Adjusts appropriation for a two or three percent salary increase for faculty at institutions of higher education budgeted in Central Appropriations, Item 475 Z. of Chapter 836, 2017 Acts of Assembly. All institutions received support for a two percent salary increase and certain institutions received support for an additional one percent increase.

	FY 2019	FY 2020
General Fund	$603,108	$603,108
Nongeneral Fund	$632,427	$632,427

•

Adjust appropriation for the centrally funded three percent salary increase for state employees

Base Budget Adjustment

Adjusts appropriation for the three percent salary increase for state employees budgeted in Central Appropriations, Item 475 X. of Chapter 836, 2017 Acts of Assembly.

	FY 2019	FY 2020
General Fund	$205,094	$205,094
Nongeneral Fund	$371,189	$371,189

•

Increase undergraduate student financial assistance

Decision Package

Increases funding for need-based financial aid for in-state undergraduate students.

	FY 2019	FY 2020
General Fund	$149,430	$649,994

•

Adjust appropriation for centrally funded retirement rate changes

Base Budget Adjustment

Adjusts appropriation for changes in state employee retirement rates budgeted in Central Appropriations, Item 475 H. of Chapter 836, 2017 Acts of Assembly.

	FY 2019	FY 2020
General Fund	($107,547)	($107,547)
Nongeneral Fund	($138,584)	($138,584)

•

Increase auxiliary appropriation

Decision Package

Adjusts appropriation to account for revenues from mandatory fees for the 2018-2019 fiscal year.

	FY 2019	FY 2020
Nongeneral Fund	$178,055	$178,055
Positions	2.00	2.00

•

Adjust appropriation for centrally funded state employee other post-employment benefit rate changes

Base Budget Adjustment

Adjusts appropriation for changes in state employee other post-employment benefit rates budgeted in Central Appropriations, Item 475 K. of Chapter 836, 2017 Acts of Assembly.

	FY 2019	FY 2020
General Fund	$52,976	$52,976
Nongeneral Fund	$65,595	$65,595

•

Adjust appropriation for the centrally funded two percent salary increase for high turnover positions

Base Budget Adjustment

Adjusts appropriation for the two percent salary increase for state employees in high turnover job roles budgeted in Central Appropriations, Item 475 BB. of Chapter 836, 2017 Acts of Assembly.

	FY 2019	FY 2020
General Fund	$14,893	$14,893
Nongeneral Fund	$27,328	$27,328

•

Adjust appropriation for centrally funded internal service fund charges for the Personnel Management Information System

Base Budget Adjustment

Adjusts appropriation for the Personnel Management Information System internal service fund charges budgeted in Central Appropriations, Item 476 O. of Chapter 836, 2017 Acts of Assembly.

	FY 2019	FY 2020
General Fund	$8,948	$8,948
Nongeneral Fund	$11,063	$11,063

•

Adjust appropriation for centrally funded workers’ compensation premium changes

Base Budget Adjustment

Adjusts appropriation for workers’ compensation premiums budgeted in Central Appropriations, Item 475 V. of Chapter 836, 2017 Acts of Assembly.

	FY 2019	FY 2020
General Fund	$3,205	$3,205
Nongeneral Fund	$7,751	$7,751

•

Adjust appropriation for the centrally funded changes in agency information technology costs

Base Budget Adjustment

Adjusts appropriation for changes in information technology and telecommunications usage budgeted in Central Appropriations, Item 476 G. of Chapter 836, 2017 Acts of Assembly.

	FY 2019	FY 2020
General Fund	$3,083	$3,083
Nongeneral Fund	$3,099	$3,099

•

Adjust appropriation for centrally funded changes in Cardinal charges

Base Budget Adjustment

Adjusts appropriation for the reduction in Cardinal charges budgeted in Central Appropriations, Item 476 L. of Chapter 836, 2017 Acts of Assembly.

	FY 2019	FY 2020
General Fund	($244)	($244)
Nongeneral Fund	($890)	($890)

pdocagy2014 - Executive Budget Document Agency Details - 06-29-2025 19:34:21