Menu
2010 Session

Budget Bill - HB29 (Chapter 872)

Treasury Board

Item 280

Item 280

First Year - FY2009Second Year - FY2010
Bond and Loan Retirement and Redemption (74300)$452,193,069$520,050,077
$489,815,891
Debt Service Payments on General Obligation Bonds (74301)FY2009 $116,091,500FY2010 $126,491,595
$120,896,978
Capital Lease Payments (74302)FY2009 $14,077,649FY2010 $14,101,031
$13,707,983
Debt Service Payments on Public Building Authority Bonds (74303)FY2009 $204,155,694FY2010 $233,650,900
$222,720,808
Debt Service Payments on College Building Authority Bonds (74304)FY2009 $117,868,226FY2010 $145,806,551
$132,490,122
Fund Sources:  
GeneralFY2009 $440,926,588FY2010 $498,789,790
$468,555,604
SpecialFY2009 $2,423,879FY2010 $2,421,915
Higher Education OperatingFY2009 $8,842,602FY2010 $18,838,372

Authority: Title 2.2, Chapter 18; Title 33.1, Chapter 3, Article 5, Code of Virginia; Article X, Section 9, Constitution of Virginia.


A. The Director of the Department of Planning and Budget is authorized to transfer appropriations between Items in the Treasury Board to address legislation affecting the Treasury Board passed by the General Assembly.


B.1. Out of the amounts for Debt Service Payments on General Obligation Bonds, the following amounts are hereby appropriated from the general fund for debt service on general obligation bonds issued pursuant to Article X, Section 9 (b), of the Constitution of Virginia:


Series

FY 2009

FY 2010

1998 Refunding

$6,370,077

$6,081,920

 

 

$0

1999

$1,111,674

$0

2002 Refunding

$9,992,600

$9,603,800

2003A

$4,068,788

$3,943,038

2004A

$14,496,688

$14,066,938

 

 

$11,197,812

2004B Refunding

$12,032,050

$12,705,300

2005

$10,903,352

$10,673,152

 

 

$8,863,151

2006A Refunding

$11,131,950

$10,596,950

2006

$11,052,838

$10,756,838

 

 

$9,218,588

2007

$11,927,963

$11,615,463

Projected debt service & expenses

$23,003,520

$36,448,196

 

 

$43,152,876

Total Service Area

$116,091,500

$126,491,595

 

 

$120,896,978


2. Out of the amounts for Debt Service Payments on General Obligation Bonds, sums needed to fund issuance costs and other expenses are hereby appropriated.


C. Out of the amounts for Capital Lease Payments, the following amounts are hereby appropriated for capital lease payments:


 

FY 2009

FY 2010

Big Stone Gap RHA (DOC) (Wallens Ridge, 1995)

$6,034,975

$6,037,050

Norfolk RHA (VCCS-TCC), Series 1995

$2,018,729

$2,018,154

Innovative Technology Authority (VEDP) (1997)

$1,325,051

$1,342,208

Virginia Biotech Research Park, 2001

$4,698,894

$4,703,619

 

 

$3,762,562

Virginia Biotech Research Partnership 2009

$0

$548,011

Total Capital Lease Payments

$14,077,649

$14,101,031

 

 

$13,707,983


D.1. Out of the amounts for Debt Service Payments on Virginia Public Building Authority Bonds shall be paid to the Virginia Public Building Authority the following amounts for use by the Authority for its various bond issues:


 

FY 2009

FY 2010

 


 


Series

General Fund

Special Funds

General Fund

Special Funds

1992B Refunding

$15,235,000

$0

$15,230,000

$0

1998 Refunding

$17,522,258

$604,867

$0

$0

 

 

 

 

 

1998

$1,952,625

$0

$0

$0

1999

$3,167,250

$0

$0

$0

1999B

$2,024,810

$0

$2,024,375

$0

2000

$5,058,943

$0

$5,035,949

$0

2001

$2,749,533

$0

$2,748,333

$0

 

 

 

$1,727,613

 

2002

$4,191,425

$0

$4,193,625

$0

 

 

 

$3,147,175

 

2003 Refunding

$4,888,522

$177,116

$4,877,168

$176,770

2004A

$23,954,844

$0

$23,965,006

$0

2004B

$19,123,100

$0

$19,109,350

$0

2004C

$4,533,625

$0

$4,540,900

$0

2004D

$5,483,238

$0

$5,484,494

$0

2005A Refunding

$4,968,625

$0

$4,967,625

$0

2005B Refunding

$9,922,129

$1,641,896

$19,251,086

$1,869,064

2005C

$6,021,063

$0

$6,020,563

$0

STARS 2005C

12,248,750

$0

$12,251,875

$0

2005D

$2,613,750

$0

$2,613,750

$0

 

 

 

$420,750

 

2006A

$5,955,005

$0

$5,954,993

$0

STARS 2006A

$7,145,663

$0

$7,143,250

$0

2006B

$13,998,175

$0

$13,999,175

$0

STARS 2006B

$4,466,250

$0

$4,466,500

$0

2007A

$14,718,731

$0

$14,716,600

$0

STARS 2007A

$7,517,157

$0

$7,515,875

 

Projected debt service and expenses

$2,271,344

$0

$45,118,493

$376,081

 

 

 

$38,448,571

 

Total Service Area

$201,731,815

$2,423,879

$231,228,985

$2,421,915

 

 

 

$220,298,893

 


2.a. Funding is included in this Item for the Commonwealth's reimbursement of a portion of the approved capital costs as determined by the Board of Corrections and other interest costs as provided in §§ 53.1-80 through 53.1-82.2 of the Code of Virginia, for the following:


 

Commonwealth Share of

Project

Approved Capital Costs

Loudoun County Adult Detention Center Phase 2

8,389,677

Virginia Beach City Jail Expansion & Renovation

11,302,749

Rappahannock Regional Jail Expansion

24,417,429

Riverside Regional Jail Expansion Phase 2

41,662,121

Western Virginia  Regional Jail

46,806,831

Blue Ridge Regional Jail

31,664,995

Prince William /Manassas Regional Adult Detention Center (Jail Facility Phase I including renovations)

30,519,905

 (subject to Board of Corrections approval by June 1, 2009)

 

Meherrin River Regional Jail

50,000,000

 

32,189,469

New River Valley Regional Jail

29,868,567

Newport News Public Safety Renovations

428,125

Patrick County Jail

2,689,032

Total Approved Capital Costs

277,749,431

 

259,938,900


b. Subject to the approval of the Board of Corrections of the final expenditures for the Prince William/Manassas Regional Adult Detention Center (Jail Facility Phase I including renovations), the state share of the approved capital cost for this project shall not exceed $30,519,905.


c. Subject to the approval of the Board of Corrections, the Commonwealth's share of the total cost of construction for Meherrin River Regional Jail shall not exceed $50,000,000 $32,189,469.  Reimbursement of the Commonwealth's portion of the construction costs of this project will not occur before July 1, 2012.


d. This paragraph shall constitute the authority for the Virginia Public Building Authority to issue bonds for the foregoing projects pursuant to § 2.2-2261 of the Code of Virginia.


E.1. Out of the amounts for Debt Service Payments on Virginia College Building Authority Bonds shall be paid to the Virginia College Building Authority the following amounts for use by the Authority for payments on obligations issued for financing authorized projects under the 21st Century College Program:


Series

FY 2009

FY 2010

1998

$2,957,263

$2,955,025

1999

$1,062,130

$1,065,155

 

 

$0

2000

$663,863

$0

2001

$1,078,969

$1,076,175

 

 

$860,063

2002

$4,674,875

$4,674,075

 

 

$2,095,031

2003A

$8,370,963

$8,367,713

 

 

$6,814,557

2004A 

$10,514,245

$10,512,495

 

 

$3,631,707

2004B Refunding

$5,759,950

$6,424,950

2005A

$5,082,950

$5,082,700

 

 

$4,283,600

2006

$5,191,357

$5,191,357

 

 

$2,791,357

2007A Refunding

$2,937,300

$2,937,300

2007B

$3,688,625

$3,692,625

 

 

$3,274,525

Projected 21st Century debt service & expenses

$5,951,871

$42,432,731

 

 

$45,027,757

Subtotal 21st Century

$57,934,361

$94,412,301

 

 

$81,095,872


2. Out of the amounts for Debt Service Payments on Virginia College Building Authority Bonds shall be paid to the Virginia College Building Authority the following amounts for the payment of debt service on authorized bond issues to finance equipment:


Series

FY 2009

FY 2010

2004

$8,541,750

$0

2005 

$11,433,000

$11,434,500

2006

$12,948,250

$12,949,000

2007B

$18,779,250

$18,776,750

Projected debt service & expenses

$8,231,615

$8,234,000

Subtotal Equipment

$59,933,865

$51,394,250

Total Service Area

$117,868,226

$145,806,551

 

 

$132,490,122


3. Out of the amounts for Debt Service Payments on Virginia College Building Authority Bonds, the following nongeneral fund amounts from a capital fee charged to out-of-state students at institutions of higher education shall be paid to the Virginia College Building Authority in each year for debt service on bonds issued under the 21st Century Program:


Institution

FY 2009

FY 2010

George Mason University

$311,338

$1,124,340

Old Dominion University

$193,298

$565,155

University of Virginia

$760,448

$2,830,205

Virginia Polytechnic Institute and State University

$794,424

$2,600,180

Virginia Commonwealth University

$289,108

$1,237,060

College of William and Mary

$241,596

$769,745

Christopher Newport University

$11,324

$57,130

University of Virginia's College at Wise

$7,800

$26,960

James Madison University

$457,402

$1,569,990

Norfolk State University

$113,258

$286,560

Longwood University

$21,646

$76,210

University of Mary Washington

$102,204

$292,450

Radford University

$71,570

$205,840

Virginia Military Institute

$65,262

$191,055

Virginia State University

$142,136

$405,790

Richard Bland College

$1,448

$3,440

Virginia Community College System

$415,738

$1,753,660

TOTAL

$4,000,000

$13,995,770


4. Out of the amounts for Debt Service Payments of College Building Authority Bonds, the following is the estimated general and nongeneral fund breakdown of each institution's share of the debt service on the Virginia College Building Authority bond issues to finance equipment. The nongeneral fund amounts shall be paid to the Virginia College Building Authority in each year for debt service on bonds issued under the equipment program:


5. Beginning with the fiscal year 2008 allocation of the higher education equipment trust fund, the Treasury Board shall amortize equipment purchases at 7 years, which is consistent with the useful life of the equipment.


 

FY 2009

FY 2010

 


 


Institution

General Fund

Nongeneral Fund

General Fund

Nongeneral Fund

College of William & Mary

$1,577,344

$259,307

$1,788,127

$259,307

 

 

 

$1,231,842

 

University of Virginia

$10,663,802

$1,088,024

$11,682,365

$1,088,024

 

 

 

$8,932,522

 

Virginia Polytechnic Institute and State University

$9,962,105

$992,321

$10,732,194

$992,321

 

 

 

$8,250,957

 

Virginia Military Institute

$666,838

$88,844

$743,497

$88,844

 

 

 

$541,361

 

Virginia State University

$1,001,831

$108,886

$1,131,316

$108,886

 

 

 

$791,548

 

Norfolk State University

$1,394,485

$108,554

$1,502,769

$108,554

 

 

 

$1,179,639

 

Longwood University

$556,060

$54,746

$611,731

$54,746

 

 

 

$425,453

 

University of Mary Washington

$569,948

$97,063

$608,727

$97,063

 

 

 

$428,080

 

James Madison University

$1,891,790

$254,504

$2,020,629

$254,504

 

 

 

$1,414,543

 

Radford University

$1,157,821

$135,235

$1,294,846

$135,235

 

 

 

$877,148

 

Old Dominion University

$3,585,060

$374,473

$3,961,850

$374,473

 

 

 

$2,838,611

 

Virginia Commonwealth University

$7,931,604

$401,647

$8,796,182

$401,647

 

 

 

$6,559,539

 

Richard Bland College

$135,477

$2,027

$144,055

$2,027

 

 

 

$105,622

 

Christopher Newport University

$627,161

$17,899

$662,430

$17,899

 

 

 

$482,005

 

University of Virginia's College at Wise

$241,101

$19,750

$259,953

$19,750

 

 

 

$190,582

 

George Mason University

$4,605,140

$205,665

$3,985,874

$205,665

 

 

 

$3,002,053

 

Virginia Community College System

$10,246,713

$633,657

$11,172,831

$633,657

 

 

 

$7,941,246

 

Virginia Institute of Marine Science

$521,746

$0

$592,214

$0

 

 

 

$430,822

 

Roanoke Higher Education Authority

$78,742

$0

$65,628

$0

 

 

 

$47,840

 

Southwest Virginia Higher Education Center

$108,367

$0

$62,181

$0

 

 

 

$44,519

 

Institute for Advanced Learning and Research

$828,694

$0

$861,234

$0

 

 

 

$826,225

 

Southern Virginia Higher Education Center

$11,073

$0

$17,747

$0

 

 

 

$9,491

 

TOTAL

$58,362,902

$4,842,602

$62,698,478

$4,842,602

 

 

 

$46,551,648

 


F. Pursuant to various Payment Agreements between the Treasury Board and the Commonwealth Transportation Board, funds required to pay the debt service due on the following Commonwealth Transportation Board bonds shall be paid to the Trustee for the bondholders by the Treasury Board after transfer of these funds to the Treasury Board from the Commonwealth Transportation Board pursuant to Item 459, paragraph E of this act and §§ 58.1-815, 58.1-815.1 and 58.1-816.1, Code of Virginia, as follows:


 

FY 2009

FY 2010

Transportation Contract Revenue Refunding Bonds, Series 2002 (Route 28)

$7,530,713

$7,528,150

Commonwealth of Virginia Transportation Revenue Bonds

 

 

U.S. Route 58 Corridor Development Program:

 

 

Series 1999B

$6,667,538

$0

Series 2001B

$3,758,363

$3,757,863

Series 2002B (Refunding)

$7,239,438

$7,237,688

Series 2003A (Refunding)

$9,915,275

$9.921,275

Series 2004B

$14,048,050

$23,093,800

Series 2006C

$3,173,000

$3,173,000

Series 2007B

$4,197,750

$4,197,750

Northern Virginia Transportation District Program:

 

 

Series 1999A

$1,083,938

$0

Series 2001A

$2,823,663

$2,825,163

Series 2002A

$12,363,944

$12,362,194

Series 2004A

$6,152,000

$8,294,500

Series 2006B

$973,363

$973,363

Series 2007A

$1,987,600

$4,523,000

Transportation Program Revenue Bonds, Series 2006A (Oak Grove Connector, City of Chesapeake)

$2,225,775

$2,227,325


G. Under the authority of this act, an agency may transfer funds to the Treasury Board for use as lease, rental, or debt service payments to be used for any type of financing where the proceeds are used to acquire equipment and to finance associated costs, including but not limited to issuance and other financing costs. In the event such transfers occur, the transfers shall be deemed an appropriation to the Treasury Board for the purpose of making the lease, rental, or debt service payments described herein.