The 2022 Executive Budget Document
Governor Northam's Proposed Budget for the 2022-2024 Biennum
 Back to Front Page
Released on December 16, 2021 
 
Radford University [217]
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 $59,863,531 $144,133,333 $203,996,864
2016-2018 2018 Chapter 1, 2018 Acts of Assembly $59,290,379 $144,133,333 $203,423,712
2018-2020 2019 Chapter 1283, 2020 Acts of Assembly $62,485,517 $150,718,412 $213,203,929
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly $66,215,605 $171,352,660 $237,568,265
2020-2022 2021 Chapter 1, 2022 Acts of Assembly $70,057,608 $178,894,801 $248,952,409
2020-2022 2022 Chapter 1, 2022 Acts of Assembly $80,596,008 $178,894,801 $259,490,809
2022-2024 2023 Governor's Proposed Budget $93,504,364 $162,057,851 $255,562,215
    Base Budget $80,596,008 $178,894,801 $259,490,809
    Addenda (Changes to the Base) $12,908,356 ($16,836,950) ($3,928,594)
2022-2024 2024 Governor's Proposed Budget $101,861,064 $162,057,851 $263,918,915
    Base Budget $80,596,008 $178,894,801 $259,490,809
    Addenda (Changes to the Base) $21,265,056 ($16,836,950) $4,428,106
Positions Budget Summary
Biennium Fiscal Year Source GF NGF Total
2016-2018 2017 Chapter 1, 2018 Acts of Assembly 631.39 812.69 1,444.08
2016-2018 2018 Chapter 1, 2018 Acts of Assembly 631.39 812.69 1,444.08
2018-2020 2019 Chapter 1283, 2020 Acts of Assembly 631.39 812.69 1,444.08
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly 631.39 964.69 1,596.08
2020-2022 2021 Chapter 1, 2022 Acts of Assembly 631.39 964.69 1,596.08
2020-2022 2022 Chapter 1, 2022 Acts of Assembly 631.39 964.69 1,596.08
2022-2024 2023 Proposed Positions 631.39 964.69 1,596.08
    Base Budget 631.39 964.69 1,596.08
    Addenda (Changes to the Base) 0.00 0.00 0.00
2012-2014 2024 Proposed Positions 631.39 964.69 1,596.08
    Base Budget 631.39 964.69 1,596.08
    Addenda (Changes to the Base) 0.00 0.00 0.00
Operating Budget Addenda (in order of greatest impact)
•
Decrease nongeneral fund appropriation for Radford University Carilion Decision Package
  Adjusts nongeneral fund appropriations to match revenues.
 
  FY 2023 FY 2024
Nongeneral Fund ($10,000,000) ($10,000,000)
•
Decrease nongeneral fund appropriation for Radford University main campus Decision Package
  Adjusts nongeneral fund appropriations to match revenues.
 
  FY 2023 FY 2024
Nongeneral Fund ($10,000,000) ($10,000,000)
•
Increase undergraduate student financial assistance Decision Package
  Increases funding for need-based financial aid for in-state undergraduate students.
 
  FY 2023 FY 2024
General Fund $1,503,500 $9,772,900
•
Move Affordable Access funding to base Base Budget Adjustment
  Moves funding in Item 262.80, paragraph A, to institutions, per language requirement.
 
  FY 2023 FY 2024
General Fund $4,900,000 $4,900,000
•
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 2023 FY 2024
General Fund $2,445,310 $2,445,310
Nongeneral Fund $2,207,068 $2,207,068
•
Continue and increase funding for affordable access Decision Package
  Provides ongoing funding and increases affordable access amounts provided in paragraph D. of Item 262.80, Chapter 552, 2021 Special Session I.
 
  FY 2023 FY 2024
General Fund $2,661,000 $2,661,000
•
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 2023 FY 2024
General Fund $276,138 $276,138
Nongeneral Fund $266,778 $266,778
•
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 2023 FY 2024
General Fund $235,940 $235,940
Nongeneral Fund $211,813 $211,813
•
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 2023 FY 2024
General Fund $199,618 $199,618
Nongeneral Fund $190,789 $190,789
•
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 477 BB. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY 2023 FY 2024
General Fund $192,167 $192,167
Nongeneral Fund $169,166 $169,166
•
Adjust appropriation for centrally funded minimum wage increases Decision Package
  Adjusts appropriation to reflect the increases in the Virginia minimum wage effective May 1, 2021 and January 1, 2022, and budgeted in Central Appropriations, Item 477 T. of Chapter 552, 2021 Acts of Assembly, Special Session I. The amounts provided support the annualized general fund cost of increasing the Virginia minimum wage from $7.25 per hour to $11.00 per hour or the equivalent annual salary of $22,880.
 
  FY 2023 FY 2024
General Fund $319,289 $319,289
•
Increase graduate student financial assistance Decision Package
  Increases funding for financial aid for state graduate students.
 
  FY 2023 FY 2024
General Fund $174,600 $261,900
•
Increase Work Study for Radford University Carilion Decision Package
  Adjusts nongeneral fund appropriations to match revenues.
 
  FY 2023 FY 2024
Nongeneral Fund $120,000 $120,000
•
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 2023 FY 2024
General Fund ($9,197) ($9,197)
Nongeneral Fund ($17,256) ($17,256)
•
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 2023 FY 2024
General Fund $6,632 $6,632
Nongeneral Fund $11,908 $11,908
•
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 2023 FY 2024
General Fund $8,975 $8,975
Nongeneral Fund $5,738 $5,738
•
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 2023 FY 2024
General Fund ($4,708) ($4,708)
Nongeneral Fund ($3,493) ($3,493)
•
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 2023 FY 2024
General Fund ($1,481) ($1,481)
Nongeneral Fund ($1,001) ($1,001)
•
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 2023 FY 2024
General Fund $919 $919
Nongeneral Fund $1,169 $1,169
•
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 2023 FY 2024
General Fund ($128) ($128)
Nongeneral Fund $506 $506
•
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 477 Q. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY 2023 FY 2024
General Fund ($218) ($218)
Nongeneral Fund ($135) ($135)
Capital Project Requests (in order of largest to smallest)
•
Install Combined Heating and Power Cogeneration Facility
  Installs two 3.3 MW natural gas fired reciprocating engines, resulting in significantly reducing the university's current electrical expenses by as much as $2 million annually, while reducing its carbon footprint.
 
  FY 2023 FY 2024
General Fund $11,200,000 $0
Nongeneral Fund $4,800,000 $0
•
Improve Campus Utilities Infrastructure
  Funds improvements in campus utility infrastructure, including upgrades and enhancements to all basic utilities and overall building safety and security.
 
  FY 2023 FY 2024
General Fund $15,425,000 $0


pdocagy2014 - Executive Budget Document Agency Details - 04-04-2026 08:54:19