Menu
2005 Session

Budget Bill - HB1500 (Chapter 951)

Creating a Report: Check the sections you'd like to appear in the report, then use the "Report" button at the bottom of the page to generate your report. Once the report is generated you'll then have the option to download it as a pdf, print or email the report. Use the "Spreadsheet" button to select data elements and view your report in tabular format.

First Year - FY2005Second Year - FY2006Totals

Executive Department

$26,416,764,025
$27,127,801,153
$27,586,825,514
$29,379,183,213

Executive Offices

$30,173,753
$30,637,350
$30,213,347
$34,237,825
Office of the Governor
$2,036,258
$2,255,846
$2,038,639
$3,575,758
44Administrative and Support Services$1,589,485
$1,806,895
$1,591,866
$3,113,738
45Historic and Commemorative Attraction Management$396,773
$398,951
$396,773
$412,020
46Executive Discretion$50,000$50,000
47Disaster Planning and Operationssum sufficient
Lieutenant Governor
$311,708$312,685
48Administrative and Support Services$311,708$312,685
Attorney General and Department of Law
$23,842,561
$23,942,561
$23,868,577
$25,888,661
49Legal Advice$19,428,326$19,454,342
$19,954,342
50Medical Assistance Services (Medicaid)$2,475,806$2,475,806
$3,895,890
51Regulation of Business Practices$1,938,429
$2,038,429
$1,938,429
$2,038,429
52Language Only 
Division of Debt Collection$1,516,385$1,526,605
53Collection Services$1,516,385$1,526,605
Secretary of the Commonwealth
$1,286,786
$1,397,580
$1,286,786
$1,674,566
54Central Records Retention Services$1,286,786
$1,397,580
$1,286,786
$1,674,566
Virginia Liaison Office
$360,293
$382,690
$360,293
$427,484
56Governmental Affairs Services$360,293
$382,690
$360,293
$427,484
Interstate Organization Contributions
$219,762
$230,580
$219,762
$232,066
57Governmental Affairs Services$219,762
$230,580
$219,762
$232,066

Office of Administration

   
Secretary of Administration
$7,374,922
$7,429,632
$7,376,568
$7,582,054
58Administrative and Support Services$481,595
$496,734
$483,241
$550,230
59Administrative and Support Services$389,951
$429,522
$389,951
$528,448
60Financial Assistance for Cultural and Artistic Affairs$3,599,669$3,599,669
61Financial Assistance for Public Education (Categorical)$2,903,707$2,903,707
Commonwealth Competition Council
   
62Omitted 
Compensation Board
$524,750,759
$521,183,409
$532,619,461
$543,848,255
63Administrative and Support Services$1,996,157$1,991,651
64Crime Detection, Investigation, and Apprehension$325,503,606
$323,503,000
$332,149,656
$333,784,422
65Legal Advice$45,114,580$45,361,080
$48,224,044
66Pre-Trial, Trial, and Appellate Processes$39,514,522$39,514,522
$46,245,586
67Financial Assistance for Confinement in Local Facilities$69,490,593
$67,923,849
$70,262,693
68Financial Assistance to Localities-General$5,100,464$5,100,464
69Revenue Administration Services$16,333,518$16,427,370
69.10Financial Assistance for Local Finance Directors$5,536,713$5,536,713
70Tax Value Assistance to Localities$16,160,606$16,275,312
Department of Charitable Gaming
$2,181,690$2,183,544
$2,566,149
71Administrative and Support Services$873,344$875,198
72Regulation of Charitable Gaming$1,308,346$1,308,346
$1,690,951
Department of Employment Dispute Resolution
$1,183,543$1,183,543
$1,194,785
73Personnel Management Services$1,183,543$1,183,543
$1,194,785
Department of General Services
$38,142,923
$38,197,923
$38,343,640
$38,463,000
74Administrative and Support Services$3,831,479
$3,881,479
$3,863,982
$3,888,982
75Historic and Commemorative Attraction Management$181,328$181,328
$208,688
76Laboratory Services$20,158,319
$20,163,319
$20,293,980
$20,360,980
77Physical Plant Acquisition and Construction$1,026,207$1,026,207
78Procurement Services$10,320,695$10,353,248
79Physical Plant Maintenance and Operation$2,624,895$2,624,895
80Printing and Reproductionsum sufficient
81Transportation Pool Servicessum sufficient
82Central Support Services for Business Solutionssum sufficient
83Property Disposal Servicessum sufficient
Department of Human Resource Management
$7,816,678
$7,884,678
$7,825,135
$8,243,135
84Administrative and Support Services$2,368,429
$2,436,429
$2,376,886
$2,675,291
85Personnel Management Services$4,671,207$4,671,207
$4,759,951
86Investment, Trust, and Insurance Services$777,042$777,042
$807,893
Administration of Health Insurance$135,000,000$135,000,000
87Personnel Management Services$135,000,000$135,000,000
Department of Veterans Services
$14,929,980
$16,760,701
$14,989,381
$17,824,732
88Administrative and Support Services$530,631
$1,070,633
$543,578
$1,522,085
89State Health Services$11,424,406
$12,914,745
$11,424,406
$12,914,745
90Continuing Income Assistance Services$2,200,095
$1,984,815
$2,212,612
$2,473,206
91Employment Assistance Services$473,194$473,194
92Historic and Commemorative Attraction Management$301,654
$317,314
$335,591
$441,502
Human Rights Council
$321,463$324,425
93Personnel Management Services$321,463$324,425

Office of Commerce and Trade

   
Secretary of Commerce and Trade
$547,753
$658,171
$548,709
$797,149
95Administrative and Support Services$547,753
$658,171
$548,709
$797,149
Board of Accountancy
$586,000$586,000
96Regulation of Professions and Occupations$586,000$586,000
Department of Agriculture and Consumer Services
$47,382,114$47,282,390
$48,466,414
97Administrative and Support Services$8,040,059$8,040,335
$8,249,685
98Nutritional Services$2,023,277$2,023,277
99Agricultural and Seafood Product Promotion and Development Services$4,736,361$4,636,361
$5,191,361
100Animal and Poultry Disease and Pest Control$4,976,273$4,976,273
$5,103,058
101Commerce and Agricultural Markets Development and Improvement$9,192,452$9,192,452
102Plant Pest and Disease Control$3,667,962$3,667,962
$3,887,962
103Consumer Affairs Clearinghouse Services$1,450,006$1,450,006
104Regulation of Business Practices$2,268,624$2,268,624
$2,341,513
105Regulation of Food$6,226,364$6,226,364
106Regulation of Products$4,800,736$4,800,736
Department of Business Assistance
$13,196,771$12,748,887
$13,397,587
107Industrial Development Services$13,196,771$12,748,887
$13,397,587
Department of Forestry
$24,053,792$24,175,671
$25,642,796
108Forest Land Management$24,053,792$24,175,671
$25,642,796
Department of Housing and Community Development
$95,042,307
$100,042,307
$96,080,971
$113,857,425
109Administrative and Support Services$2,386,088$2,385,752
$2,408,252
110Housing Assistance Services$45,048,692$45,048,692
$46,338,692
111Economic Development Research, Planning, and Coordination$40,077,706
$45,077,706
$40,127,706
$40,689,160
112Industrial Development Services$1,960,000$2,960,000
$14,500,000
112.10Economic and Community Development Services$0$4,295,000
113Regulation of Structure Safety$5,235,822$5,224,822
$5,292,322
114Governmental Affairs Services$333,999$333,999
Department of Labor and Industry
$11,991,688$11,983,489
$12,248,923
115Administrative and Support Services$3,473,810$3,475,611
116Industrial Development Services$878,901$868,901
117Regulation of Business Practices$708,093$708,093
118Regulation of Individual Safety$6,441,135$6,441,135
$6,706,569
119Regulation of Structure Safety$489,749$489,749
Department of Mines, Minerals and Energy
$27,390,519$27,390,538
120Administrative and Support Services$2,659,688$2,659,707
121Land Management$14,854,093$14,854,093
122Minerals Management$4,836,586$4,836,586
123Resource Management Research, Planning, and Coordination$1,038,362$1,038,362
124Regulation of Individual Safety$4,001,790$4,001,790
Department of Minority Business Enterprise
$435,013$463,163
125Industrial Development Services$435,013$463,163
Department of Professional and Occupational Regulation
$11,472,485$11,472,485
$13,286,379
126Regulation of Professions and Occupations$11,472,485$11,472,485
$13,286,379
Virginia Economic Development Partnership
$15,933,880$15,401,939
$15,616,939
128Industrial Development Services$15,933,880$15,401,939
$15,616,939
Virginia Employment Commission
$597,148,040
$597,248,040
$571,854,736
129Employment Assistance Services$593,677,395
$593,777,395
$568,384,091
130Industrial Development Services$3,470,645$3,470,645
131Language Only 
Virginia Racing Commission
$3,796,130$4,208,130
132Industrial Development Services$1,790,000$1,920,000
133Regulation of Horse Racing and Pari-Mutuel Betting$2,006,130$2,288,130
Virginia Tourism Authority
$11,744,914$11,095,098
$14,130,098
134Tourist Promotion$11,744,914$11,095,098
$14,130,098

Office of Education

   
Secretary of Education
$1,655,136
$1,694,633
$622,127
$723,085
135Administrative and Support Services$1,655,136
$1,694,633
$622,127
$723,085
Department of Education, Central Office Operations
$106,985,974
$107,397,910
$110,839,556
$112,033,484
136Administrative and Support Services$52,709,982
$52,759,532
$52,725,369
$52,955,019
137State Education Services$42,985,084
$43,557,470
$46,365,779
$47,029,450
138Adult Literacy Services$4,084$4,084
139Nutritional Services$2,474,643$2,474,643
140Employment Assistance Services$46,986$46,986
141Regulation of Professions and Occupations$8,260,646
$8,050,646
$8,718,146
$9,018,753
142Omitted 
143Ground Transportation Regulation$504,549$504,549
Direct Aid to Public Education$5,451,881,789
$5,448,759,119
$5,695,356,986
$5,780,860,150
144Financial Assistance for Public Education (Categorical)$459,384,416
$484,226,127
$466,528,941
$498,008,268
145Financial Assistance for Public School Employee Benefits$228,988,662
$239,231,241
$268,812,700
$288,220,569
146Financial Assistance for Public Education (Standards of Quality)$3,140,513,385
$3,045,975,086
$3,260,281,181
$3,228,980,433
147Financial Assistance for Special State Revenue Sharing$1,390,553,657
$1,447,500,774
$1,467,025,200
$1,532,831,692
148Adult Literacy Services$12,705,000$12,705,000
149Instruction$12,959,737
$12,343,959
$13,227,032
$13,287,256
150Nutritional Services$145,801,932$145,801,932
151Employment Assistance Services$2,700,000$2,700,000
$2,750,000
152Regulation of Professions and Occupations$58,275,000$58,275,000
153Language Only 
154Language Only 
155Language Only 
156Language Only 
157Language Only 
157.10Language Only 
158Language Only 
Virginia School for the Deaf, Blind and Multi-Disabled at Hampton$6,601,888$6,600,945
159Administrative and Support Services$4,195,172$4,194,229
160Instruction$2,406,716$2,406,716
Virginia School for the Deaf and the Blind at Staunton$7,150,588
$7,363,967
$7,149,629
$7,363,008
161Administrative and Support Services$3,939,888
$4,153,267
$3,938,929
$4,152,308
162Instruction$3,210,700$3,210,700
State Council of Higher Education for Virginia
$70,503,637
$70,434,025
$66,591,254
$74,756,726
163Higher Education Student Financial Assistance$50,915,465
$50,704,065
$47,224,948
$52,408,416
164Financial Assistance for Educational and General Services$6,662,028$6,524,208
165Higher Education Academic, Fiscal, and Facility Planning and Coordination$9,379,417
$9,521,205
$9,295,371
$10,177,375
166Higher Education Federal Programs Coordination$1,500,000$1,500,000
167Financial Assistance for Public Education (Categorical)$2,046,727$2,046,727
$4,146,727
Christopher Newport University
$71,592,717
$72,592,717
$75,676,917
$82,173,787
168Educational and General Programs$36,614,034
$37,614,034
$39,095,921
$41,268,537
169Higher Education Student Financial Assistance$2,806,498$2,806,498
$3,042,752
170Financial Assistance for Educational and General Services$3,081,446$3,081,446
171Higher Education Auxiliary Enterprises$29,090,739$30,693,052
$34,781,052
The College of William and Mary in Virginia
$183,048,486$187,885,189
$188,782,295
172Educational and General Programs$104,181,401$109,018,104
$109,693,964
173Higher Education Student Financial Assistance$4,936,697$4,936,697
$5,157,943
174Financial Assistance for Educational and General Services$24,946,609$24,946,609
175Higher Education Auxiliary Enterprises$48,983,779$48,983,779
Richard Bland College$7,992,676
$8,092,676
$8,181,661
$8,410,252
176Educational and General Programs$6,895,857
$6,995,857
$7,084,842
$7,297,563
177Higher Education Student Financial Assistance$226,709$226,709
$242,579
178Financial Assistance for Educational and General Services$535,110$535,110
179Higher Education Auxiliary Enterprises$335,000$335,000
Virginia Institute of Marine Science$37,362,789$37,905,753
$38,435,092
180Educational and General Programs$17,946,389$18,489,353
$19,018,692
181Financial Assistance for Educational and General Services$19,416,400$19,416,400
George Mason University
$437,704,194
$446,104,194
$463,792,057
$481,385,327
182Educational and General Programs$231,980,244
$240,380,244
$244,968,107
$261,968,479
183Higher Education Student Financial Assistance$9,588,495$9,588,495
$10,181,393
184Financial Assistance for Educational and General Services$119,642,223$129,642,223
185Higher Education Auxiliary Enterprises$76,493,232$79,593,232
James Madison University
$268,584,980$287,164,395
$296,401,543
186Educational and General Programs$141,759,819$153,357,560
$161,811,766
187Higher Education Student Financial Assistance$5,286,949$5,286,949
$6,069,891
188Financial Assistance for Educational and General Services$28,225,269$32,225,269
189Higher Education Auxiliary Enterprises$93,312,943$96,294,617
Longwood University
$64,406,533
$64,481,533
$67,168,729
$70,063,459
190Educational and General Programs$34,280,235$37,042,431
$39,154,523
191Higher Education Student Financial Assistance$2,354,110$2,354,110
$2,531,748
192Financial Assistance for Educational and General Services$3,153,393$3,153,393
193Higher Education Auxiliary Enterprises$24,618,795
$24,693,795
$24,618,795
$25,223,795
University of Mary Washington
$63,811,525$65,743,998
$71,506,848
194Educational and General Programs$40,567,629$42,500,102
$44,487,809
195Higher Education Student Financial Assistance$1,016,397$1,016,397
$1,087,545
196Financial Assistance for Educational and General Services$809,533$809,533
197Museum and Cultural Services$586,309$586,309
$536,309
198Historic and Commemorative Attraction Management$302,575$302,575
$352,575
199Higher Education Auxiliary Enterprises$20,529,082$20,529,082
$24,233,077
Norfolk State University
$125,575,984
$127,475,984
$127,904,396
$131,559,554
200Educational and General Programs$70,404,413
$70,904,413
$72,732,825
$74,706,741
201Higher Education Student Financial Assistance$6,358,468
$7,758,468
$6,358,468
$8,039,710
202Financial Assistance for Educational and General Services$24,686,497$24,686,497
203Higher Education Auxiliary Enterprises$24,126,606$24,126,606
Old Dominion University
$208,256,885$217,189,219
$220,926,141
204Educational and General Programs$151,053,200$159,685,534
$162,822,013
205Higher Education Student Financial Assistance$9,598,779$9,598,779
$10,199,222
206Financial Assistance for Educational and General Services$7,617,163$7,617,163
207Higher Education Auxiliary Enterprises$39,987,743$40,287,743
Radford University
$118,323,172$122,455,464
$128,097,010
208Educational and General Programs$68,287,154$72,419,446
$77,771,402
209Higher Education Student Financial Assistance$4,707,401$4,707,401
$4,996,991
210Financial Assistance for Educational and General Services$6,143,901$6,143,901
211Higher Education Auxiliary Enterprises$39,184,716$39,184,716
Southwest Virginia Higher Education Center
$1,950,458$1,950,753
$5,750,753
212Administrative and Support Services$1,950,458$1,950,753
$5,750,753
University of Virginia
$824,401,353
$824,809,353
$883,264,390
$911,824,373
213Educational and General Programs$364,124,271
$364,244,271
$382,987,308
$390,600,373
214Higher Education Student Financial Assistance$38,778,848$40,278,848
$41,249,766
215Financial Assistance for Educational and General Services$293,920,136$332,420,136
$351,560,136
216Higher Education Auxiliary Enterprises$127,578,098
$127,866,098
$127,578,098
$128,414,098
University of Virginia Medical Center$794,116,281$815,386,281
217Administrative and Support Services$247,233,151$255,210,291
218State Health Services$546,883,130$560,175,990
219Language Only 
220Language Only 
University of Virginia's College at Wise$22,892,909$23,441,542
$24,729,217
221Educational and General Programs$14,663,506$15,212,139
$16,393,194
222Higher Education Student Financial Assistance$1,099,910$1,099,910
$1,206,530
223Financial Assistance for Educational and General Services$1,205,721$1,205,721
224Higher Education Auxiliary Enterprises$5,923,772$5,923,772
Virginia Commonwealth University
$615,891,638$655,995,584
$689,273,953
225Educational and General Programs$321,596,273$347,153,219
$370,022,433
226Higher Education Student Financial Assistance$11,599,345$11,599,345
$12,508,500
227Financial Assistance for Educational and General Services$182,659,852$192,806,852
$202,306,852
228State Health Services$18,000,000$18,000,000
229Higher Education Auxiliary Enterprises$82,036,168$86,436,168
Virginia Community College System
$667,110,457
$666,705,597
$701,015,267
$761,320,560
230Educational and General Programs$532,073,941
$531,669,081
$564,978,751
$573,864,158
231Higher Education Student Financial Assistance$71,754,976$71,754,976
$118,798,682
232Financial Assistance for Educational and General Services$42,900,000$43,900,000
233Industrial Development Services$1,044,500$1,044,500
234Higher Education Auxiliary Enterprises$19,337,040$19,337,040
$23,713,220
235Language Only 
236Language Only 
Virginia Military Institute
$45,183,225
$46,583,225
$46,016,525
$47,785,395
237Educational and General Programs$24,677,131$25,510,431
$25,687,406
238Higher Education Student Financial Assistance$798,494$798,494
$840,389
239Financial Assistance for Educational and General Services$894,898$894,898
240Unique Military Activities$5,314,037
$5,464,037
$5,314,037
$5,614,037
241Higher Education Auxiliary Enterprises$13,498,665
$14,748,665
$13,498,665
$14,748,665
Virginia Polytechnic Institute and State University
$724,404,489$784,643,121
$809,285,822
242Educational and General Programs$364,809,052$381,509,915
$401,527,365
243Higher Education Student Financial Assistance$12,273,022$12,273,022
$13,398,273
244Financial Assistance for Educational and General Services$206,824,165$243,876,934
245Higher Education Auxiliary Enterprises$140,498,250$146,983,250
$150,483,250
Virginia Cooperative Extension and Agricultural Experiment Station$73,067,238$73,590,510
$76,148,821
246Educational and General Programs$73,067,238$73,590,510
$76,148,821
Virginia State University
$87,573,944$89,424,512
$90,822,237
247Educational and General Programs$47,653,156$49,510,566
$50,667,711
248Higher Education Student Financial Assistance$3,266,327$3,266,327
$3,506,907
249Financial Assistance for Educational and General Services$13,554,447$13,554,447
250Higher Education Auxiliary Enterprises$23,100,014$23,093,172
Cooperative Extension and Agricultural Research Services$7,295,716$8,120,514
$8,164,154
251Educational and General Programs$7,295,716$8,120,514
$8,164,154
Frontier Culture Museum of Virginia
$1,912,442$1,912,470
$2,011,718
252Museum and Cultural Services$1,912,442$1,912,470
$2,011,718
Gunston Hall
$863,261$863,579
253Museum and Cultural Services$863,261$863,579
Jamestown-Yorktown Foundation
$12,436,638
$12,419,949
$12,881,411
$15,182,222
254Museum and Cultural Services$12,436,638
$12,419,949
$12,881,411
$15,182,222
The Library of Virginia
$35,731,517$35,482,221
$35,999,640
256Administrative and Support Services$7,116,857$7,117,561
257Archives Management$6,725,836$6,475,836
$6,604,255
258Statewide Library Services$5,697,347$5,697,347
259Financial Assistance for Cultural and Artistic Affairs$16,191,477$16,191,477
$16,580,477
260Language Only 
The Science Museum of Virginia
$8,865,003$8,866,329
$9,371,329
261Museum and Cultural Services$8,865,003$8,866,329
$9,371,329
Virginia Commission for the Arts
$3,593,335$3,814,406
$4,135,195
262Financial Assistance for Cultural and Artistic Affairs$3,172,435$3,392,435
$3,713,224
263Museum and Cultural Services$420,900$421,971
Virginia Museum of Fine Arts
$14,393,737$14,399,240
$15,107,753
264Museum and Cultural Services$14,393,737$14,399,240
$15,107,753
Eastern Virginia Medical School
$11,959,899$11,959,899
$12,459,899
265Financial Assistance for Educational and General Services$11,959,899$11,959,899
$12,459,899
266Language Only 
Institute for Advanced Learning and Research
$2,271,681$2,271,681
$3,871,681
267Economic Development Research, Planning, and Coordination$2,271,681$2,271,681
$3,871,681
Roanoke Higher Education Authority
$718,075
$1,001,075
$718,075
268Administrative and Support Services$718,075
$1,001,075
$718,075
Southern Virginia Higher Education Center
$0$1,643,855
268.10Administrative and Support Services$0$1,643,855
Southeastern Universities Research Association, Incorporated
$642,238$642,238
$1,082,238
269Financial Assistance for Educational and General Services$642,238$642,238
$1,082,238
Virginia College Building Authority
$0$0
270Language Only 

Office of Finance

   
Secretary of Finance
$443,954
$460,542
$444,369
$580,969
271Administrative and Support Services$443,954
$460,542
$444,369
$580,969
Department of Accounts
$8,224,413$8,335,962
$8,588,452
272Administrative and Support Services$2,736,977$2,748,526
273Financial Systems Development and Management$1,702,329$1,702,329
274Accounting Services$3,397,749$3,497,749
$3,637,839
275Service Center Administration$387,358$387,358
$499,758
276Language Only 
277Language Only 
278Language Only 
Department of Accounts Transfer Payments$59,144,778
$193,612,835
$146,754,778
$242,590,891
279Financial Assistance to Localities-General$54,600,000$54,600,000
$54,800,000
280Revenue Stabilization Fund$0
$134,468,057
$87,000,000
$181,936,113
281Virginia Education Loan Authority Reserve Fund$2,044,778$2,044,778
282Line of Duty$2,500,000$3,110,000
$3,810,000
Department of Planning and Budget
$5,801,734$5,836,983
$7,252,532
283Planning, Budgeting, and Evaluation Services$5,801,734$5,836,983
$7,252,532
Department of Taxation
$98,665,228
$114,296,314
$97,220,917
$102,901,117
284Administrative and Support Services$40,884,634$38,854,042
285Planning, Budgeting, and Evaluation Services$1,908,580$1,908,580
286Revenue Administration Services$43,719,261
$44,745,469
$45,237,375
$48,510,105
287Tax Value Assistance to Localities$838,531
$845,031
$838,531
$845,031
288Public/Private Partnership$11,314,222
$25,912,600
$10,382,389
$12,783,359
289Language Only 
Department of the Treasury
$16,650,344
$17,001,344
$15,580,474
$16,399,695
290Investment, Trust, and Insurance Services$8,238,157$7,287,807
$7,298,461
291Revenue Administration Services$8,412,187
$8,763,187
$8,292,667
$9,101,234
292Language Only 
Treasury Board$308,022,493
$291,714,343
$355,127,682
$338,383,159
293Financial Assistance for Confinement in Local Facilities$2,633,302$2,636,727
294Financial Assistance for Cultural and Artistic Affairs$3,100,000$3,100,000
295Industrial Development Services$5,320,297$5,322,190
296Bond and Loan Retirement and Redemption$296,968,894
$280,660,744
$344,068,765
$327,324,242
297Language Only 

Office of Health and Human Resources

   
Secretary of Health and Human Resources
$556,763
$593,244
$557,711
$1,694,514
298Administrative and Support Services$556,763
$593,244
$557,711
$1,694,514
Comprehensive Services for At-Risk Youth and Families
$242,651,805$256,051,341
299Protective Services$242,651,805$256,051,341
Department for the Aging
$44,961,851$45,051,851
$45,291,851
300Administrative and Support Services$2,031,540$2,031,540
301Individual Care Services$27,218,352$27,308,352
$27,548,352
302Nutritional Services$15,711,959$15,711,959
303Language Only 
Department for the Deaf and Hard-Of-Hearing
$1,341,573
$1,381,573
$1,341,573
$1,506,573
304Social Services Research, Planning, and Coordination$1,341,573
$1,381,573
$1,341,573
$1,506,573
Department of Health
$472,196,899
$476,891,317
$473,322,849
$487,931,865
305Administrative and Support Services$14,053,794$14,069,744
306Higher Education Student Financial Assistance$1,851,884
$2,104,116
$1,851,884
$2,504,116
307Emergency Medical Services$21,729,240$21,729,240
$26,159,823
308Medical Examiner and Anatomical Services$5,727,691$5,727,691
$6,033,808
309Vital Records and Health Statistics$5,005,986
$5,450,986
$5,005,986
$5,450,986
310Communicable and Chronic Disease Prevention and Control$90,047,059$91,157,059
$91,197,059
311Health Research, Planning, and Coordination$2,926,102
$3,898,324
$2,926,102
$3,898,324
312Special Health Improvement and Demonstration Services$5,226,490$5,226,490
$6,271,490
313State Health Services$32,358,816
$35,383,780
$32,358,816
$36,470,208
314Community Health Services$166,847,101$166,847,101
$169,453,571
315Nutritional Services$80,736,276$80,736,276
316Environmental Resources Management$33,889,310$33,889,310
317Regulation of Food$1,877,858$1,877,858
318Regulation of Products$1,800,169$1,800,169
319Regulation of Public Facilities and Services$8,119,123$8,119,123
Department of Health Professions
$19,128,884
$19,323,170
$19,172,514
$19,881,977
320Higher Education Student Financial Assistance$65,000$65,000
321Regulation of Professions and Occupations$19,063,884
$19,258,170
$19,107,514
$19,816,977
Department of Medical Assistance Services
$4,309,742,763
$4,563,474,648
$4,723,784,002
$5,006,032,150
322Administrative and Support Services$75,913,771$75,213,728
$75,520,971
323Pre-Trial, Trial, and Appellate Processes$10,254,550$11,180,391
324Family Access to Medical Insurance Security Plan$73,345,685
$73,321,656
$81,708,260
$92,526,663
325Medical Assistance Services for Low Income Children$40,328,312
$43,994,654
$42,071,966
$60,387,939
326Medical Assistance Services (Medicaid)$4,084,879,181
$4,334,968,753
$4,488,588,393
$4,741,294,922
327Indigent Health Care Trust Fund$9,285,831$9,285,831
328Continuing Income Assistance Services$1,612,952$1,612,952
329Medical Assistance Services (Non-Medicaid)$14,122,481$14,122,481
$14,222,481
Department of Mental Health, Mental Retardation and Substance Abuse Services
$42,775,553
$44,072,553
$44,246,496
$38,162,181
330Administrative and Support Services$18,433,014
$18,439,014
$17,898,290
$17,949,500
331Health Research, Planning, and Coordination$1,274,000$1,274,000
332Community Health Services$21,602,539
$22,893,539
$23,608,206
$17,388,206
333Regulation of Public Facilities and Services$1,466,000$1,466,000
$1,550,475
Grants to Localities$228,326,495
$231,076,495
$228,982,745
$237,129,878
334Financial Assistance for Health Services$228,326,495
$231,076,495
$228,982,745
$237,129,878
Mental Health Treatment Centers$297,484,182
$302,984,182
$297,484,182
$290,743,518
335Administrative and Support Services$71,344,160$71,344,160
$71,233,563
336Instruction$46,935$46,935
337Secure Confinement$17,328,844$17,328,844
338State Health Services$208,609,243
$214,109,243
$208,609,243
$201,979,176
339Vending Facilities, Snack Bars, and Cafeterias$155,000$155,000
340Language Only 
Virginia Center for Behavioral Rehabilitation$5,805,615$5,805,615
$5,806,889
345Administrative and Support Services$273,329$273,329
346Secure Confinement$4,800,432$4,800,432
347State Health Services$731,854$731,854
$733,128
Department of Rehabilitative Services
$128,705,371$128,966,088
$129,516,088
348Administrative and Support Services$8,206,765$8,204,982
349Rehabilitation Assistance Services$84,999,471$85,249,471
$85,799,471
350Continuing Income Assistance Services$35,499,135$35,511,635
351Language Only 
Department of Social Services
$1,619,340,913
$1,655,194,749
$1,650,935,617
$1,686,233,130
354Administrative and Support Services$46,918,606
$47,149,357
$46,923,490
$47,354,241
355State Administration for Standards of Living Services$49,987,126
$51,392,717
$47,945,246
$49,600,837
356Temporary Income Supplement Services$155,397,676
$176,337,934
$155,397,676
$170,423,999
357Protective Services$141,637,137
$144,487,137
$153,078,117
$156,428,117
358Financial Assistance to Local Welfare/Social Service Boards for Administration of Benefit Programs$152,525,807
$153,552,518
$153,525,807
$154,552,518
359Continuing Income Assistance Services$20,098,755$22,289,475
$24,583,475
360Employment Assistance Services$79,471,722
$78,834,222
$78,471,722
$77,834,222
361Child Support Enforcement Services$653,620,868
$654,644,957
$673,620,868
$674,644,957
362Financial Assistance for Individual and Family Services$308,207,640
$317,093,437
$308,207,640
$318,444,196
363Regulation of Public Facilities and Services$11,475,576
$11,603,715
$11,475,576
$12,366,568
364Language Only 
365Language Only 
Virginia Board for People with Disabilities
$1,681,034$1,681,947
$1,772,687
366Social Services Research, Planning, and Coordination$452,999$453,912
$544,652
367Financial Assistance for Individual and Family Services$1,228,035$1,228,035
Department for the Blind and Vision Impaired
$35,369,808
$35,409,808
$35,869,722
$35,982,611
368Administrative and Support Services$1,646,642
$1,686,642
$1,646,556
$1,686,556
369Statewide Library Services$1,166,334$1,166,334
370Financial Assistance for Public Education (Categorical)$509,328$509,328
$559,328
371State Education Services$612,491$612,491
372State Administration for Standards of Living Services$1,868,387$1,868,387
373Rehabilitation Assistance Services$9,022,000$9,022,000
374Vending Facilities, Snack Bars, and Cafeterias$483,374$483,374
375Rehabilitative Industries$20,061,252$20,561,252
$20,584,141
Virginia Rehabilitation Center for the Blind and Vision Impaired$1,985,344$1,985,344
376Administrative and Support Services$810,612$810,612
377Rehabilitation Assistance Services$1,174,732$1,174,732

Office of Natural Resources

   
Secretary of Natural Resources
$486,801
$532,452
$487,423
$604,795
378Administrative and Support Services$486,801
$532,452
$487,423
$604,795
Chesapeake Bay Local Assistance Department
$0$0
379Language Only 
Chippokes Plantation Farm Foundation
$221,525$221,558
380Agricultural and Seafood Product Promotion and Development Services$221,525$221,558
Department of Conservation and Recreation
$65,661,772
$76,101,205
$63,578,639
$92,702,905
381Administrative and Support Services$4,258,973$4,274,444
382Land Management$31,913,799
$32,353,232
$29,815,195
$53,424,020
383Leisure and Recreation Services$29,489,000
$39,489,000
$29,489,000
$35,004,441
Department of Environmental Quality
$167,561,375
$168,834,080
$161,656,290
$226,187,200
384Administrative and Support Services$19,202,376$19,200,627
385Environmental Resources Management$35,495,230$35,412,786
$35,799,296
386Environmental Research and Planning$7,839,506$7,871,076
387Environmental Monitoring and Evaluation$8,050,865$8,050,865
388Environmental Technical and Financial Assistance$52,803,091
$54,075,796
$46,919,021
$111,063,421
389Environmental Policy and Program Development$251,907$251,907
390Environmental Information, Education, and Assistance$3,456,630$3,456,630
391Environmental Response and Remediation$40,461,770$40,493,378
Department of Game and Inland Fisheries
$44,946,917
$44,947,917
$45,426,517
392Administrative and Support Services$6,201,194
$6,202,194
$6,670,794
393Wildlife and Freshwater Fisheries Management$34,266,258$34,276,258
394Boating Safety and Regulation$4,479,465$4,479,465
395Language Only 
Department of Historic Resources
$3,675,894$3,675,116
$4,293,829
396Administrative and Support Services$1,094,840$1,094,062
$1,190,062
397Historic and Commemorative Attraction Management$2,581,054$2,581,054
$3,103,767
Marine Resources Commission
$15,189,537$14,945,060
$16,460,060
398Administrative and Support Services$1,398,617$1,396,140
399Marine Life Management$12,051,099$12,051,099
$13,566,099
400Coastal Land Surveying and Mapping$1,534,821$1,292,821
401Tourist Promotion$205,000$205,000
Virginia Museum of Natural History
$2,064,360$2,064,322
$2,554,260
402Museum and Cultural Services$2,064,360$2,064,322
$2,554,260

Office of Public Safety

   
Commonwealth's Attorneys' Services Council
$670,389$670,389
$745,989
404Adjudication Training, Education, and Standards$670,389$670,389
$745,989
Department of Correctional Education
$48,162,465$48,161,885
$48,710,885
408Administrative and Support Services$2,631,759$2,626,448
$2,661,641
409Instruction$45,530,706$45,535,437
$46,049,244
Department of Criminal Justice Services
$279,259,013$289,838,067
$300,184,402
424Administrative and Support Services$1,405,763$1,406,804
425Criminal Justice Information Systems and Statistics$140,532$140,532
426Criminal Justice Training, Education, and Standards$1,682,118$1,682,118
$1,707,118
427Crime Detection, Investigation, and Apprehension$27,588,414$27,713,414
$31,978,089
428Criminal Justice Research, Planning, and Coordination$404,419$404,419
429Asset Forfeiture and Seizure Fund Management and Financial Assistance Program$2,402,709$2,402,709
430Financial Assistance for Administration of Justice Services$66,559,178$67,424,428
$68,929,563
431Regulation of Professions and Occupations$1,524,710$1,524,710
$1,891,930
432Financial Assistance to Localities-General$177,551,170$187,138,933
$191,323,238
Department of Emergency Management
$10,813,685$10,813,879
$11,337,477
433Administrative and Support Services$2,108,107$2,108,301
434Disaster Planning and Operations$8,705,578$8,705,578
$9,229,176
435Language Only 
Department of Fire Programs
$21,801,961
$22,801,961
$21,760,618
$23,802,645
436Financial Assistance to Localities-General$18,373,574
$19,373,574
$18,324,914
$20,224,914
437Fire Services Assistance$3,428,387$3,435,704
$3,577,731
Department of Juvenile Justice
$196,196,788
$196,224,549
$196,991,472
$199,141,586
438Administrative and Support Services$13,448,118$13,688,715
$13,753,700
439Administrative and Support Services$25,816,782$26,353,232
$28,500,462
440Community-Based Custody$19,750,799$19,750,799
441Probation and Reentry Services$52,272,391
$52,210,290
$52,666,535
$52,604,434
442Confinement and Custody Research, Planning, and Coordination$11,949$11,949
443Financial Assistance for Confinement in Local Facilities$32,883,830
$32,973,692
$32,377,273
444Language Only 
445Secure Confinement$49,992,919$50,122,969
446Protective Services$2,020,000$2,020,000
Department of Military Affairs
$27,746,657
$30,815,849
$27,752,007
$35,683,612
447Administrative and Support Services$1,529,499$1,534,849
448Higher Education Student Financial Assistance$1,600,001$1,600,001
$2,250,001
449Instruction$2,854,196$2,854,196
$3,003,732
450Defense Preparedness$21,576,756
$24,645,948
$21,576,756
$28,708,825
451Disaster Planning and Operationssum sufficient
452Auxiliary Enterprise for National Guard Operations$186,205$186,205
Department of State Police
$222,678,594$223,004,687
$228,186,800
453Administrative and Support Services$13,078,913$13,333,702
454Criminal Justice Information Systems and Statistics$28,589,614$28,589,614
$31,276,329
455Criminal Justice Training, Education, and Standards$3,330,685$3,330,685
$3,393,114
456Crime Detection, Investigation, and Apprehension$159,842,308$159,913,612
$162,236,581
457Ground Transportation System Safety$17,398,644$17,398,644
$17,508,644
458Vending Facilities, Snack Bars, and Cafeterias$438,430$438,430
459Language Only 
Virginia Parole Board
$648,497$648,359
460Probation and Reentry Services$648,497$648,359

Office of Technology

   
Secretary of Technology
$546,864
$552,592
$547,504
$554,664
461Administrative and Support Services$546,864
$552,592
$547,504
$554,664
Virginia Information Technologies Agency
$35,420,793
$36,526,945
$33,776,941
$35,601,214
462.99Language Only 
463Administrative and Support Services$1,106,152$0
464Automated Data Processing Servicessum sufficient
465Telecommunications Servicessum sufficient
466Information Systems Management and Direction$7,666,851$7,666,999
$8,691,272
467Emergency Communication Systems Management and Direction$27,753,942$27,753,942
$28,553,942
468Executive Management$0-$1,644,000

Office of Transportation

   
Secretary of Transportation
$580,390
$613,873
$587,652
$637,877
469Administrative and Support Services$580,390
$613,873
$587,652
$637,877
Department of Aviation
$26,409,134
$26,480,766
$26,409,134
$26,559,562
470Administrative and Support Services$779,421
$819,279
$779,421
$836,326
471Air Transportation Regulation and Safety$95,554
$158,459
$95,554
$203,326
472Air Transportation System Maintenance and Operation$2,037,910
$1,989,547
$2,037,910
$1,997,212
473Air Transportation System Planning$1,412,334
$1,429,566
$1,412,334
$1,438,783
474Airport Assistance$22,083,915$22,083,915
Department of Motor Vehicles
$223,888,069
$247,605,104
$223,922,869
$246,041,818
475Administrative and Support Services$50,687,262
$53,253,555
$50,687,262
$51,585,884
476Land Management$391,500$391,500
477Ground Transportation Regulation$113,259,819
$116,986,764
$113,294,619
$117,070,751
478Ground Transportation System Safety$17,109,488
$34,533,285
$17,109,488
$34,553,683
479Financial Assistance to Localities-General$42,440,000$42,440,000
Department of Rail and Public Transportation
$163,391,813
$163,448,975
$260,792,782
$260,898,306
480Administrative and Support Services$1,552,822
$1,565,048
$1,552,690
$1,575,252
481Ground Transportation System Planning and Research$2,581,952
$2,614,048
$2,527,075
$2,586,337
482Mass Transit Assistance$155,507,039
$142,607,039
$252,963,017
$152,129,341
483Rail Assistance$3,750,000$3,750,000
483.10Public Transportation System Acquisition and Construction$12,912,840$100,857,376
Department of Transportation
$2,925,623,284
$3,197,142,517
$3,046,758,042
$3,806,703,545
484Administrative and Support Services$260,426,865
$260,579,821
$265,124,690
$270,066,950
485Land Management$813,737
$823,600
$845,238
$842,700
486Environmental Monitoring and Evaluation$19,145,548
$16,322,224
$19,617,842
$16,923,800
487Ground Transportation System Planning and Research$24,115,093$25,036,146
$27,848,051
488Highway System Acquisition and Construction$962,522,060
$984,487,593
$1,033,940,184
$1,191,939,894
489Highway System Maintenance$962,310,694
$974,428,794
$960,132,893
$969,831,000
490Ground Transportation System Safety$10,881,295
$10,977,400
$12,705,576
$12,115,400
491Toll Facility Operations$61,199,703$62,903,403
$61,971,600
492Financial Assistance to Localities for Ground Transportation$284,841,000$295,917,200
$300,163,400
493Highway System Acquisition and Construction Through Bond Proceeds$339,367,289$370,534,870
$346,938,750
493.102005 Transportation Initiative$240,000,000$608,062,000
494Language Only 
Motor Vehicle Dealer Board
$1,791,000
$1,810,100
$1,791,000
$1,826,200
495Regulation of Professions and Occupations$1,791,000
$1,810,100
$1,791,000
$1,826,200
Virginia Port Authority
$59,793,411$65,086,206
$65,291,206
496Commerce and Agricultural Markets Development and Improvement$9,384,036$10,136,768
497Port and Port Facility Management$49,798,029$54,332,460
$54,537,460
498Water Transportation System Planning$611,346$616,978

Central Appropriations

   
Central Appropriations
$1,111,813,636
$1,057,436,933
$941,276,261
$1,042,108,437
499Reversion Clearing Account - Miscellaneous-$29,293,796-$32,567,468
500Personnel Management Services$32,321,564$33,726,846
$64,942,256
500.10Transition Support$0$546,900
501Revenue Administration Servicessum sufficient
502Financial Assistance From Tobacco Settlement$75,713,760$76,662,113
503Personal Property Tax Relief Program$947,889,232
$890,089,232
$719,889,232
$742,389,232
504Omitted 
505Compensation Supplements (State)$56,253,066$120,420,077
$151,154,479
506Economic Contingency
Economic Contingency and Unallocated Amounts
$23,976,258
$27,399,555
$18,421,151
$36,516,615
506.10Planning, Budgeting, and Evaluation Services$1,750,000$1,500,000
507Public Safety Telecommunications and Information Systems Infrastructure$2,633,599$2,504,359
$244,359
507.10Financial Assistance for Cultural and Artistic Affairs$569,953$719,951
508Language Only