Menu
2009 Session

Budget Bill - HB1600 (Chapter 781)

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 - FY2009Second Year - FY2010Totals

Executive Department

$35,890,137,425
$35,324,446,418
$36,550,445,302
$36,095,363,571

Executive Offices

$48,752,419
$46,199,534
$48,748,045
$44,456,724
Office of the Governor
$4,930,515
$4,363,194
$4,930,515
$3,986,762
51Administrative and Support Services$4,017,496$4,017,496
52Historic and Commemorative Attraction Management$452,584$452,584
53Governmental Affairs Services$460,435$460,435
54Disaster Planning and Operationssum sufficient
54.05Executive Management-$567,321-$943,753
Lieutenant Governor
$368,148
$340,211
$368,148
$357,148
55Administrative and Support Services$368,148$368,148
55.05Executive Management-$27,937-$11,000
Attorney General and Department of Law
$36,528,187
$34,733,705
$36,515,861
$34,340,114
56Legal Advice$29,868,459$29,856,133
57Medicaid Program Services$4,418,047$4,418,047
58Regulation of Business Practices$2,241,681$2,241,681
58.05Executive Management-$1,794,482-$2,175,747
59Language Only 
Division of Debt Collection$1,820,469$1,820,469
60Collection Services$1,820,469$1,820,469
Secretary of the Commonwealth
$1,999,415$1,999,415
$1,994,174
61Central Records Retention Services$1,999,415$1,999,415
61.05Executive Management$0-$5,241
Virginia Enterprise Applications Program Office
$1,104,196
$941,051
$1,104,196
$0
63Enterprise Applications Services$1,104,196$1,104,196
$0
63.05Executive Management-$163,145$0
Interstate Organization Contributions
$267,281$275,233
$223,849
65Governmental Affairs Services$267,281$275,233
65.05Executive Management$0-$51,384

Office of Administration

   
Secretary of Administration
$7,624,276
$7,306,206
$7,624,276
$5,983,557
66Administrative and Support Services$1,262,883$1,262,883
66.10Language Only 
67Financial Assistance for Educational, Cultural, Community, and Artistic Affairs$3,457,686$3,457,686
$2,457,686
68Financial Assistance for Public Education (Categorical)$2,903,707$2,903,707
68.05Executive Management-$318,070-$640,719
Compensation Board
$670,245,374
$666,456,962
$677,884,570
$651,280,018
69Financial Assistance for Sheriffs' Offices and Regional Jails$413,155,963
$412,120,579
$424,067,636
$403,850,112
70Financial Assistance for Confinement of Inmates in Local and Regional Facilities$82,340,529
$80,140,529
$79,776,126
$71,735,798
71Financial Assistance for Local Finance Directors$6,693,340$6,693,340
$6,840,130
72Financial Assistance for Local Commissioners of the Revenue$20,225,910$20,225,910
$20,389,150
73Financial Assistance for Attorneys for the Commonwealth$67,439,129$67,421,029
$66,201,199
74Financial Assistance for Circuit Court Clerks$52,860,106$52,860,106
$56,290,306
75Financial Assistance for Local Treasurers$19,912,939$19,912,939
$20,242,929
76Administrative and Support Services$7,617,458$6,927,484
$6,167,458
76.05Executive Management-$553,028-$437,064
Department of Employment Dispute Resolution
$1,406,610
$1,307,209
$1,406,610
$1,243,104
77Personnel Management Services$1,406,610
$1,470,715
$1,406,610
77.05Executive Management-$163,506-$163,506
Department of General Services
$62,709,809
$62,558,309
$62,807,780
$61,386,872
78Laboratory Services$28,015,357$28,113,328
79Real Estate Services$1,196,849$1,196,849
80Procurement Services$22,304,235
$22,886,807
$22,304,235
$22,886,807
81Physical Plant Management Services$5,559,723$5,559,723
82Printing and Reproductionsum sufficient
83Transportation Pool Servicessum sufficient
84Administrative and Support Services$5,633,645
$5,666,645
$5,633,645
$5,666,645
84.05Executive Management-$767,072-$2,036,480
Department of Human Resource Management
$9,995,987
$9,780,032
$9,995,987
$9,795,534
85Personnel Management Services$9,995,987$9,995,987
85.05Executive Management-$215,955-$200,453
Administration of Health Insurance$165,350,000$165,350,000
86Personnel Management Services$165,350,000$165,350,000
Human Rights Council
$489,325
$437,688
$489,325
$437,688
87Personnel Management Services$489,325$489,325
87.05Executive Management-$51,637-$51,637
Department of Minority Business Enterprise
$2,260,281
$2,165,848
$2,260,281
$2,166,956
88Economic Development Services$2,260,281
$2,290,281
$2,260,281
88.05Executive Management-$124,433-$93,325

Office of Agriculture and Forestry

   
Secretary of Agriculture and Forestry
$449,174$449,174
$447,339
91Administrative and Support Services$449,174$449,174
91.05Executive Management$0-$1,835
Department of Agriculture and Consumer Services
$60,462,188
$59,149,877
$60,958,168
$57,237,263
92Nutritional Services$2,081,108$2,081,108
93Animal and Poultry Disease Control$6,889,621
$7,075,527
$6,885,601
$7,085,739
94Agricultural Industry Marketing, Development, Promotion, and Improvement$16,449,507
$16,532,237
$16,949,507
$17,096,717
95Plant Pest and Disease Control$5,015,303$5,015,303
96Agriculture and Food Homeland Security$436,616$436,616
97Consumer Affairs Services$2,164,795$2,164,795
$2,304,818
97.10Language Only 
98Regulation of Business Practices$2,773,166$2,773,166
$1,523,166
99Food Safety and Security$7,260,816$7,260,816
100Regulation of Products$6,038,209
$6,214,538
$6,038,209
$6,259,585
101Regulation of Charitable Gaming Organizations$2,635,229$2,635,229
102Administrative and Support Services$8,717,818$8,717,818
102.05Executive Management-$1,757,276-$3,179,652
Department of Forestry
$28,874,448
$26,974,615
$28,874,448
$28,923,126
103Forest Management$28,874,448$28,874,448
$31,215,818
103.05Executive Management-$1,899,833-$2,292,692

Office of Commerce and Trade

   
Secretary of Commerce and Trade
$25,415,321
$24,681,077
$19,565,321
$13,317,096
105Economic Development Services$24,580,966
$23,846,722
$18,730,966
$12,486,055
106Administrative and Support Services$834,355$834,355
106.05Executive Management$0-$3,314
Board of Accountancy
$918,136$919,454
107Regulation of Professions and Occupations$918,136$919,454
Department of Business Assistance
$12,469,124
$11,807,325
$12,469,124
$11,745,228
108Economic Development Services$12,469,124$12,469,124
$12,497,519
108.05Executive Management-$661,799-$752,291
Department of Housing and Community Development
$116,054,202
$112,293,544
$114,667,549
$119,691,542
109Housing Assistance Services$44,987,336$44,987,336
$45,237,336
110Community Development Services$49,090,566$47,703,913
$58,214,951
111Economic Development Services$15,678,467$15,678,467
112Regulation of Structure Safety$3,099,647$3,099,647
$2,960,385
113Governmental Affairs Services$363,966$363,966
114Administrative and Support Services$2,834,220
$2,890,630
$2,834,220
$3,036,651
114.05Executive Management-$3,817,068-$5,800,214
Department of Labor and Industry
$14,469,886
$14,004,886
$14,469,831
$14,171,215
115Economic Development Services$919,977$919,977
116Regulation of Business Practices$839,627$839,627
117Regulation of Individual Safety$9,037,139$9,037,139
118Regulation of Structure Safety$567,003$567,003
118.05Personnel Management Services$0$0
119Administrative and Support Services$3,106,140$3,106,085
119.05Executive Management-$465,000-$298,616
Department of Mines, Minerals and Energy
$33,756,897
$32,947,781
$33,889,414
$33,468,849
120Minerals Management$28,145,080$28,145,080
$28,558,642
121Resource Management Research, Planning, and Coordination$2,327,323$2,459,840
$2,641,840
122Administrative and Support Services$3,284,494$3,284,494
$3,346,492
122.05Executive Management-$809,116-$1,078,125
Department of Professional and Occupational Regulation
$19,558,546
$19,656,606
$19,551,410
$20,985,230
123Regulation of Professions and Occupations$19,558,546
$19,656,606
$19,551,410
$20,985,230
Virginia Economic Development Partnership
$17,076,010
$16,076,010
$17,026,010
$16,482,457
124Economic Development Services$17,076,010$17,026,010
124.05Executive Management-$1,000,000-$543,553
Virginia Employment Commission
$580,220,861$585,220,862
$953,820,862
125Workforce Systems Services$576,962,309$581,962,310
$950,562,310
126Economic Development Services$3,258,552$3,258,552
127Language Only 
Virginia Racing Commission
$5,047,817
$4,632,725
$5,047,817
$3,310,644
128Economic Development Services$2,100,000$2,100,000
$1,400,000
129Regulation of Horse Racing and Pari-Mutuel Betting$2,947,817
$2,532,725
$2,947,817
$1,910,644
Virginia Tourism Authority
$14,469,330
$13,669,330
$14,469,330
$16,151,121
130Tourist Promotion$14,469,330$14,469,330
$16,969,330
130.05Executive Management-$800,000-$818,209

Office of Education

   
Secretary of Education
$654,068$654,068
$651,203
131Administrative and Support Services$654,068$654,068
131.05Executive Management$0-$2,865
Department of Education, Central Office Operations
$120,313,176
$117,419,196
$120,313,176
$117,660,690
132Instructional Services$31,137,554
$31,958,811
$31,137,554
$31,768,982
133Special Education and Student Services$15,630,335
$15,813,571
$15,630,335
$15,813,571
134Pupil Assessment Services$44,398,406$44,398,406
135School and Division Assistance$4,319,459$4,319,459
136Technology Assistance Services$2,026,333
$2,106,333
$2,026,333
$2,106,333
137Teacher Licensure and Education$2,966,399$2,966,399
138Administrative and Support Services$19,834,690
$20,130,178
$19,834,690
$20,234,690
138.05Executive Management-$4,273,961-$3,947,150
Direct Aid to Public Education$7,208,124,178
$7,103,974,141
$7,339,831,185
$6,710,310,635
139Financial Assistance for Educational, Cultural, Community, and Artistic Affairs$6,915,750$6,608,250
$7,541,620
140State Education Assistance Programs$6,367,116,328
$6,262,966,291
$6,499,130,835
$5,868,676,915
141Federal Education Assistance Programs$834,092,100$834,092,100
Virginia School for the Deaf, Blind and Multi-Disabled at Hampton$3,568,224$0
142Instruction$1,070,202$0
143Administrative and Support Services$2,498,022$0
Virginia School for the Deaf and the Blind at Staunton$12,367,112
$12,467,112
$12,284,756
$11,803,931
144Instruction$5,661,409
$5,761,409
$5,865,574
$5,965,574
145Residential Support$5,094,944$5,094,944
146Administrative and Support Services$1,610,759$1,324,238
146.05Executive Management$0-$580,825
State Council of Higher Education for Virginia
$90,730,140
$89,735,749
$90,836,140
$87,872,825
147Higher Education Student Financial Assistance$67,785,295$67,891,295
$66,698,295
148Financial Assistance for Educational and General Services$6,101,466$6,101,466
$4,092,644
149Higher Education Academic, Fiscal, and Facility Planning and Coordination$11,779,318
$12,180,017
$11,779,318
$11,790,318
150Higher Education Federal Programs Coordination$2,440,426$2,440,426
151Financial Assistance for Public Education (Categorical)$2,623,635
$3,000,000
$2,623,635
$3,000,000
151.05Executive Management-$1,771,455-$148,858
Christopher Newport University
$110,178,078
$109,531,588
$111,494,611
$108,906,878
152Educational and General Programs$51,980,887$53,297,420
$53,867,420
153Higher Education Student Financial Assistance$3,773,990$3,773,990
$3,924,950
154Financial Assistance for Educational and General Services$3,537,720$3,537,720
$3,662,720
155Higher Education Auxiliary Enterprises$50,885,481
$51,669,968
$50,885,481
$51,784,396
155.05Executive Management-$1,430,977-$4,332,608
The College of William and Mary in Virginia
$226,861,916
$240,055,475
$226,861,916
$238,063,592
156Educational and General Programs$131,108,297
$140,588,878
$131,108,297
$140,588,878
157Higher Education Student Financial Assistance$8,097,981
$8,845,451
$8,097,981
$8,954,786
158Financial Assistance for Educational and General Services$31,821,609$31,821,609
159Higher Education Auxiliary Enterprises$55,834,029
$62,225,999
$55,834,029
$64,093,529
159.05Executive Management-$3,426,462-$7,395,210
Richard Bland College$11,123,736
$10,828,339
$12,561,736
$12,032,405
160Educational and General Programs$9,213,482$9,213,482
$9,258,482
161Higher Education Student Financial Assistance$291,144$291,144
$313,819
162Financial Assistance for Educational and General Services$335,110$335,110
163Higher Education Auxiliary Enterprises$1,284,000$2,722,000
163.05Executive Management-$295,397-$597,006
Virginia Institute of Marine Science$46,166,412
$44,688,527
$46,253,912
$43,953,104
164Educational and General Programs$22,873,826$22,961,326
165Higher Education Student Financial Assistance$238,527$238,527
166Financial Assistance for Educational and General Services$23,054,059$23,054,059
166.05Executive Management-$1,477,885-$2,300,808
George Mason University
$643,162,188
$633,387,985
$656,462,188
$652,298,628
167Educational and General Programs$342,684,030
$342,709,030
$342,684,030
$358,434,030
168Higher Education Student Financial Assistance$14,229,203$14,229,203
$15,484,136
169Financial Assistance for Educational and General Services$162,937,223$162,937,223
170Higher Education Auxiliary Enterprises$123,311,732$136,611,732
170.05Executive Management-$9,799,203-$21,168,493
James Madison University
$377,805,750
$378,725,760
$390,298,382
$398,555,225
171Educational and General Programs$205,408,100
$211,519,561
$205,408,100
$224,347,013
172Higher Education Student Financial Assistance$8,470,546
$8,726,615
$8,470,546
$9,566,308
173Financial Assistance for Educational and General Services$36,936,471$36,936,471
174Higher Education Auxiliary Enterprises$126,990,633$139,483,265
174.05Executive Management-$5,447,520-$11,777,832
Longwood University
$91,724,486
$90,367,610
$91,724,486
$99,514,046
175Educational and General Programs$49,517,104$49,517,104
$54,107,936
176Higher Education Student Financial Assistance$3,330,194$3,330,194
$3,523,147
177Financial Assistance for Educational and General Services$3,153,393$3,153,393
178Higher Education Auxiliary Enterprises$35,723,795$35,723,795
$42,833,795
178.05Executive Management-$1,356,876-$4,104,225
Norfolk State University
$149,625,389
$147,581,244
$149,625,389
$144,774,079
179Educational and General Programs$80,314,158$80,314,158
$81,014,158
180Higher Education Student Financial Assistance$11,018,746$11,018,746
$11,654,328
181Financial Assistance for Educational and General Services$24,686,497$24,686,497
182Higher Education Auxiliary Enterprises$33,605,988$33,605,988
182.05Executive Management-$2,044,145-$6,186,892
Old Dominion University
$307,769,355
$313,678,445
$310,019,355
$320,377,299
183Educational and General Programs$210,655,003$210,655,003
$218,417,768
184Higher Education Student Financial Assistance$14,409,446$14,409,446
$15,772,117
185Financial Assistance for Educational and General Services$16,417,163$13,417,163
$15,517,001
186Higher Education Auxiliary Enterprises$66,287,743
$77,842,731
$71,537,743
$87,260,224
186.05Executive Management-$5,645,898-$16,589,811
Radford University
$160,845,235
$158,348,914
$164,421,134
$157,620,196
187Educational and General Programs$99,450,785$103,026,684
$103,526,684
188Higher Education Student Financial Assistance$7,865,833$7,865,833
$8,113,650
189Financial Assistance for Educational and General Services$6,143,901$6,143,901
190Higher Education Auxiliary Enterprises$47,384,716$47,384,716
190.05Executive Management-$2,496,321-$7,548,755
University of Mary Washington
$93,257,361
$91,601,347
$97,557,361
$94,480,028
191Educational and General Programs$57,732,179$60,232,179
$60,672,179
192Higher Education Student Financial Assistance$1,412,215$1,412,215
$1,468,704
193Financial Assistance for Educational and General Services$809,533$809,533
194Museum and Cultural Services$777,560$777,560
195Historic and Commemorative Attraction Management$259,380$259,380
196Higher Education Auxiliary Enterprises$32,266,494$34,066,494
196.05Executive Management-$1,656,014-$3,573,822
University of Virginia
$963,507,629
$962,888,075
$985,807,629
$989,810,305
197Educational and General Programs$472,716,948
$482,716,948
$472,716,948
$499,355,479
198Higher Education Student Financial Assistance$55,498,572$58,298,572
$58,744,666
199Financial Assistance for Educational and General Services$281,757,011$294,857,011
200Higher Education Auxiliary Enterprises$153,535,098$159,935,098
200.05Executive Management-$10,619,554-$23,081,949
University of Virginia Medical Center$1,069,920,297$1,119,709,439
201State Health Services$1,069,920,297$1,119,709,439
202Language Only 
203Language Only 
University of Virginia's College at Wise$33,853,135
$33,098,676
$33,853,135
$31,763,512
204Educational and General Programs$22,682,357$22,682,357
$22,802,357
205Higher Education Student Financial Assistance$1,694,685$1,694,685
$1,762,472
206Financial Assistance for Educational and General Services$2,087,321$2,087,321
207Higher Education Auxiliary Enterprises$7,388,772$7,388,772
207.05Executive Management-$754,459-$2,277,410
Virginia Commonwealth University
$878,811,005
$871,674,556
$884,245,964
$877,659,402
208Educational and General Programs$478,015,670$476,898,670
$495,208,670
209Higher Education Student Financial Assistance$18,414,324
$21,414,324
$18,414,324
$23,900,022
210Financial Assistance for Educational and General Services$241,065,152$241,065,152
211State Health Services$18,000,000$18,000,000
212Higher Education Auxiliary Enterprises$123,315,859$129,867,818
212.05Executive Management-$10,136,449-$30,382,260
Virginia Community College System
$1,029,802,582
$1,009,927,672
$1,074,805,636
$1,065,351,066
213Educational and General Programs$752,998,702$792,396,567
$762,968,843
214Higher Education Student Financial Assistance$151,302,536$155,108,638
$214,975,661
215Financial Assistance for Educational and General Services$45,117,500$45,117,500
216Economic Development Services$50,706,819$49,895,129
$50,167,061
217Higher Education Auxiliary Enterprises$29,677,025$32,287,802
218Language Only 
218.05Executive Management-$19,874,910-$40,165,801
Virginia Military Institute
$58,638,324
$60,009,006
$58,638,324
$59,021,665
219Educational and General Programs$30,634,095
$32,098,095
$30,634,095
$32,218,095
220Higher Education Student Financial Assistance$1,271,762$1,271,762
$1,300,632
221Financial Assistance for Educational and General Services$894,898$894,898
222Unique Military Activities$6,196,904
$6,629,904
$6,196,904
$6,629,904
223Higher Education Auxiliary Enterprises$19,640,665
$20,097,000
$19,640,665
$20,097,000
223.05Executive Management-$982,653-$2,118,864
Virginia Polytechnic Institute and State University
$952,753,325
$943,864,502
$984,903,325
$958,461,515
224Educational and General Programs$479,655,133
$488,677,655
$501,853,133
225Higher Education Student Financial Assistance$17,150,905$17,150,905
$17,661,198
226Financial Assistance for Educational and General Services$261,698,809
$239,049,609
$261,698,809
$248,072,131
227Unique Military Activities$1,569,824$1,569,824
228Higher Education Auxiliary Enterprises$192,678,654
$206,305,332
$202,630,654
$216,257,332
228.05Executive Management-$8,888,823-$26,952,103
Virginia Cooperative Extension and Agricultural Experiment Station$85,545,460
$83,237,466
$85,545,460
$83,162,988
229Educational and General Programs$85,545,460$85,545,460
229.05Executive Management-$2,307,994-$2,382,472
Virginia State University
$118,796,180
$117,534,623
$125,872,933
$127,292,720
230Educational and General Programs$64,477,833$67,058,796
$68,308,796
231Higher Education Student Financial Assistance$5,842,440$5,842,440
$6,323,816
232Financial Assistance for Educational and General Services$18,754,447$18,754,447
$20,754,447
233Higher Education Auxiliary Enterprises$29,721,460$34,217,250
$35,717,250
233.05Executive Management-$1,261,557-$3,811,589
Cooperative Extension and Agricultural Research Services$9,849,256
$9,822,714
$9,849,256
$9,816,129
234Educational and General Programs$9,849,256$9,849,256
234.05Executive Management-$26,542-$33,127
Frontier Culture Museum of Virginia
$2,257,964
$1,986,213
$2,258,464
$1,982,185
235Museum and Cultural Services$2,257,964$2,258,464
235.05Executive Management-$271,751-$276,279
Gunston Hall
$1,004,690
$917,539
$1,004,690
$781,698
236Museum and Cultural Services$1,004,690
$1,014,377
$1,004,690
$781,698
236.05Executive Management-$96,838$0
Jamestown-Yorktown Foundation
$17,272,616
$15,953,589
$17,272,616
$16,066,306
237Museum and Cultural Services$17,272,616$17,272,616
$17,407,976
237.05Executive Management-$1,319,027-$1,341,670
The Library of Virginia
$41,168,811
$40,568,811
$41,618,811
$40,684,677
238Archives Management$8,699,484$9,049,484
239Statewide Library Services$7,538,892$7,538,892
240Financial Assistance for Educational, Cultural, Community, and Artistic Affairs$17,278,628$17,378,628
241Administrative and Support Services$7,651,807$7,651,807
241.05Executive Management-$600,000-$934,134
The Science Museum of Virginia
$10,946,886
$10,526,366
$10,902,686
$10,537,984
242Museum and Cultural Services$10,946,886
$10,891,886
$10,902,686
$10,822,686
242.05Executive Management-$365,520-$284,702
Virginia Commission for the Arts
$7,038,822
$6,110,097
$7,038,822
$6,108,783
243Financial Assistance for Educational, Cultural, Community, and Artistic Affairs$6,497,317$6,497,317
244Museum and Cultural Services$541,505$541,505
244.05Executive Management-$928,725-$930,039
Virginia Museum of Fine Arts
$20,565,836
$19,595,336
$21,076,651
$22,069,699
245Museum and Cultural Services$20,565,836
$21,134,336
$21,076,651
$23,705,821
245.05Executive Management-$1,539,000-$1,636,122
Eastern Virginia Medical School
$17,124,658
$16,624,658
$17,279,888
$16,779,888
246Financial Assistance for Educational and General Services$17,124,658$17,279,888
247Language Only 
247.05Executive Management-$500,000-$500,000
New College Institute
$2,736,026
$2,625,026
$2,986,026
$2,875,026
248Administrative and Support Services$2,736,026$2,986,026
248.05Executive Management-$111,000-$111,000
Institute for Advanced Learning and Research
$6,235,585
$5,612,027
$6,560,598
$6,144,538
249Economic Development Services$6,235,585$6,560,598
249.05Executive Management-$623,558-$416,060
Roanoke Higher Education Authority
$1,318,390
$1,186,551
$1,318,390
$1,246,551
250Administrative and Support Services$1,318,390$1,318,390
250.05Executive Management-$131,839-$71,839
Southern Virginia Higher Education Center
$2,344,077
$2,157,911
$2,554,077
$3,214,077
251Administrative and Support Services$2,344,077$2,554,077
$3,214,077
251.05Executive Management-$186,166$0
Southwest Virginia Higher Education Center
$9,340,556
$9,125,057
$9,340,556
$9,201,643
252Administrative and Support Services$9,340,556$9,340,556
252.05Executive Management-$215,499-$138,913
Higher Education Research Initiative
$2,600,000$7,500,000
$6,600,000
254Financial Assistance for Educational and General Services$2,600,000$7,500,000
$6,600,000
Virginia College Building Authority
$0$0
255Language Only 

Office of Finance

   
Secretary of Finance
$657,466$657,466
$654,846
256Administrative and Support Services$657,466$657,466
256.05Executive Management$0-$2,620
Department of Accounts
$12,269,838
$12,169,838
$12,314,562
$11,509,421
257Financial Systems Development and Management$3,658,571$3,658,571
258Accounting Services$6,676,357$6,721,081
$6,848,981
259Service Center Administration$609,824$609,824
$0
260Administrative and Support Services$1,325,086$1,325,086
261Language Only 
262Language Only 
263Language Only 
263.05Executive Management-$100,000-$323,217
Department of Accounts Transfer Payments$148,649,406
$149,259,205
$134,436,906
$129,163,403
264Financial Assistance to Localities - General$114,935,825
$118,490,140
$120,743,852
$118,060,494
265Revenue Stabilization Fund$21,320,527$0
266Virginia Education Loan Authority Reserve Fund$1,044,778$1,044,778
267Line of Duty$11,348,276
$8,403,760
$12,648,276
$10,058,131
Department of Planning and Budget
$8,580,623
$7,582,818
$8,580,623
$7,549,849
268Planning, Budgeting, and Evaluation Services$8,580,623$8,580,623
268.05Executive Management-$997,805-$1,030,774
Department of Taxation
$97,277,390
$97,430,849
$97,737,890
$100,185,126
269Planning, Budgeting, and Evaluation Services$3,068,003$3,068,003
270Revenue Administration Services$60,647,483$60,607,983
$61,357,475
271Tax Value Assistance to Localities$1,279,415$1,279,415
$1,883,515
272Language Only 
273Administrative and Support Services$32,282,489
$34,296,197
$32,782,489
$32,865,521
273.05Executive Management-$1,860,249$1,010,612
Department of the Treasury
$16,982,788
$16,085,584
$16,987,616
$18,166,101
274Investment, Trust, and Insurance Services$6,345,416$6,350,244
$8,267,089
275Revenue Administration Services$10,637,372$10,637,372
$10,832,565
276Language Only 
276.05Executive Management-$897,204-$933,553
Treasury Board$475,953,289
$463,233,928
$540,639,616
$528,450,077
277Financial Assistance for Confinement of Inmates in Local and Regional Facilities$2,633,789$2,633,289
$0
278Financial Assistance for Educational, Cultural, Community, and Artistic Affairs$3,100,000$3,100,000
279Economic Development Services$5,307,070$5,300,000
280Bond and Loan Retirement and Redemption$464,912,430
$452,193,069
$529,606,327
$520,050,077
281Language Only 

Office of Health and Human Resources

   
Secretary of Health and Human Resources
$1,804,722$1,804,722
$1,801,650
282Administrative and Support Services$1,804,722$1,804,722
282.05Executive Management$0-$3,072
Comprehensive Services for At-Risk Youth and Families
$361,491,012
$353,291,012
$377,213,889
$369,413,889
283Protective Services$361,491,012
$359,491,012
$377,213,889
$376,213,889
283.05Executive Management-$6,200,000-$6,800,000
Department for the Aging
$50,605,624
$50,368,555
$50,530,624
$50,309,338
284Individual Care Services$30,343,128$30,268,128
$30,395,291
285Nutritional Services$17,212,165$17,212,165
286Administrative and Support Services$3,050,331$3,050,331
287Language Only 
287.05Executive Management-$237,069-$348,449
Department for the Deaf and Hard-Of-Hearing
$15,763,679$15,763,679
$15,760,978
288Social Services Research, Planning, and Coordination$15,763,679$15,763,679
288.05Executive Management$0-$2,701
Department of Health
$591,922,860
$581,696,563
$590,530,537
$575,530,606
289Higher Education Student Financial Assistance$2,008,196$2,008,196
290Emergency Medical Services$36,848,204$36,848,204
291Medical Examiner and Anatomical Services$8,208,676
$8,233,356
$8,461,404
$8,891,807
292Vital Records and Health Statistics$6,779,897$6,779,897
293Communicable Disease Prevention and Control$50,482,056
$50,444,660
$50,394,722
$50,875,747
294Health Research, Planning, and Coordination$13,051,364$13,051,364
295State Health Services$119,758,739$120,058,739
296Community Health Services$246,647,592
$243,839,469
$246,539,875
$243,532,752
297Financial Assistance to Community Human Services Organizations$17,007,022$15,257,022
$16,332,022
298Drinking Water Improvement$32,774,958$32,774,958
$30,174,958
299Environmental Health Hazards Control$7,848,724$7,848,724
$7,778,724
300Emergency Preparedness$34,958,274$34,958,274
301Administrative and Support Services$15,549,158$15,549,158
301.05Executive Management-$7,405,458-$11,309,236
Department of Health Professions
$27,265,701$27,380,877
302Higher Education Student Financial Assistance$65,000$65,000
303Regulation of Professions and Occupations$27,200,701$27,315,877
Department of Medical Assistance Services
$5,841,781,048
$5,992,527,689
$6,165,171,257
$6,702,196,760
304Pre-Trial, Trial, and Appellate Processes$10,529,376
$11,598,106
$10,753,523
$10,472,050
305Children's Health Insurance Program Delivery$117,489,589
$126,986,191
$135,050,067
$149,427,415
306Medicaid Program Services$5,493,345,441
$5,641,851,202
$5,793,807,165
$6,335,672,231
307Indigent Health Care Trust Fund$7,485,831$7,485,831
308Continuing Income Assistance Services$1,400,000$1,400,000
309Medical Assistance Services (Non-Medicaid)$13,687,481$13,687,481
$821,702
310Medical Assistance Services for Low Income Children$85,863,515
$88,625,326
$91,720,528
$98,425,541
311Administrative and Support Services$111,979,815
$108,379,383
$111,266,662
$105,977,821
Department of Mental Health, Mental Retardation and Substance Abuse Services
$48,857,444
$45,168,753
$48,918,266
$47,037,492
312Regulation of Public Facilities and Services$2,524,684$2,307,732
313Inspection, Monitoring, and Auditing Services$499,024$499,024
314Language Only 
315Administrative and Support Services$45,833,736
$47,084,479
$46,111,510
$48,421,510
315.05Executive Management-$4,939,434-$4,947,437
315.10Pharmacy Services$0$756,663
Grants to Localities$311,136,879
$299,061,674
$318,243,043
$306,167,838
316Financial Assistance for Health Services$311,136,879
$311,461,674
$318,243,043
$318,567,838
316.05Executive Management-$12,400,000-$12,400,000
Mental Health Treatment Centers$338,016,744
$337,215,688
$337,982,441
$335,633,806
317Instruction$46,221
$60,221
$46,221
$60,221
318Secure Confinement$12,573,204$12,573,204
319Pharmacy Services$39,301,784$39,301,784
$38,545,121
320State Health Services$197,054,799
$202,054,799
$197,020,496
321Facility Administrative and Support Services$89,040,736
$90,226,736
$89,040,736
$90,226,736
322Language Only 
322.05Executive Management-$7,001,056-$2,791,972
Virginia Center for Behavioral Rehabilitation$16,341,011$16,341,011
$16,324,523
328Secure Confinement$13,196,113$13,196,113
329State Health Services$2,162,939$2,162,939
330Facility Administrative and Support Services$981,959$981,959
330.05Executive Management$0-$16,488
Department of Rehabilitative Services
$141,988,829
$147,139,112
$141,988,829
$147,011,983
331Rehabilitation Assistance Services$96,584,729
$96,746,365
$96,584,729
$96,757,816
332Continuing Income Assistance Services$35,996,635
$40,196,635
$35,996,635
$40,196,635
333Administrative and Support Services$9,407,465
$12,817,465
$9,407,465
$12,817,465
334Language Only 
334.05Executive Management-$2,621,353-$2,759,933
Department of Social Services
$1,766,986,177
$1,797,754,911
$1,774,383,889
$1,838,546,779
337Program Management Services$44,109,917
$43,275,466
$44,542,449
$43,469,295
338Financial Assistance for Self-Sufficiency Programs and Services$282,536,535
$288,437,199
$282,536,535
$293,900,477
339Financial Assistance for Local Social Services Staff$345,694,432
$362,094,432
$345,694,432
$360,594,432
340Child Support Enforcement Services$718,285,512
$742,054,161
$718,253,012
$757,937,590
341Adult Programs and Services$44,912,949
$44,908,427
$44,912,949
$46,418,906
342Child Welfare Services$163,057,764
$170,743,780
$170,055,444
$164,724,760
343Financial Assistance for Supplemental Assistance Services$44,646,641
$45,646,641
$44,646,641
$60,746,641
344Financial Assistance to Community Human Services Organizations$36,873,074
$38,123,074
$36,873,074
$46,209,860
345Regulation of Public Facilities and Services$14,267,302
$14,479,478
$14,267,302
$15,961,678
346Administrative and Support Services$72,602,051
$71,940,936
$72,602,051
$72,857,378
347Language Only 
348Language Only 
349Language Only 
349.05Executive Management-$23,948,683-$24,274,238
Virginia Board for People with Disabilities
$2,088,823
$2,100,823
$2,088,823
$2,130,823
350Social Services Research, Planning, and Coordination$1,630,003
$1,600,003
$1,630,003
351Financial Assistance for Individual and Family Services$458,820
$500,820
$458,820
$500,820
Department for the Blind and Vision Impaired
$38,802,814
$41,782,638
$38,802,814
$41,766,145
352Statewide Library Services$900,831$900,831
353State Education Services$1,720,921
$1,970,921
$1,720,921
$1,970,921
354Rehabilitation Assistance Services$10,753,974
$11,020,974
$10,753,974
$11,020,974
355Regional Office Support and Administration$2,185,412$2,185,412
356Rehabilitative Industries$21,318,730
$24,018,730
$21,318,730
$24,018,730
357Administrative and Support Services$1,922,946$1,922,946
357.05Executive Management-$237,176-$253,669
Virginia Rehabilitation Center for the Blind and Vision Impaired$2,485,075
$2,456,645
$2,485,075
$2,456,645
358Rehabilitation Assistance Services$1,420,611$1,420,611
359Administrative and Support Services$1,064,464$1,064,464
359.05Executive Management-$28,430-$28,430

Office of Natural Resources

   
Secretary of Natural Resources
$670,332$670,332
$667,714
360Administrative and Support Services$670,332$670,332
360.05Executive Management$0-$2,618
Chippokes Plantation Farm Foundation
$229,270
$204,945
$229,270
$204,945
360.10Agricultural and Seafood Product Promotion and Development Services$229,270$229,270
360.15Executive Management-$24,325-$24,325
Department of Conservation and Recreation
$120,359,230
$116,416,424
$99,996,668
$117,610,986
361Land and Resource Management$64,108,355
$65,220,655
$43,495,793
$60,738,367
362Leisure and Recreation Services$48,962,884$49,212,884
$55,236,726
363Omitted 
364Administrative and Support Services$7,287,991$7,287,991
364.05Executive Management-$5,055,106-$5,652,098
Department of Environmental Quality
$223,576,753
$218,940,645
$219,876,753
$215,015,267
365Land Protection$14,722,205$14,722,205
366Water Protection$48,385,003$48,435,003
367Air Protection$18,622,666$18,622,666
$18,697,666
368Environmental Financial Assistance$118,792,181
$119,268,881
$115,042,181
369Administrative and Support Services$23,054,698$23,054,698
369.05Executive Management-$5,112,808-$4,936,486
Department of Game and Inland Fisheries
$52,173,376$52,173,376
370Wildlife and Freshwater Fisheries Management$40,581,585$40,581,585
371Boating Safety and Regulation$5,388,308$5,388,308
372Administrative and Support Services$6,203,483$6,203,483
373Language Only 
Department of Historic Resources
$11,268,545
$10,829,166
$6,268,545
$5,942,605
374Historic and Commemorative Attraction Management$10,315,801
$10,373,001
$5,315,801
$5,507,397
375Administrative and Support Services$952,744
$895,544
$952,744
$895,544
375.05Executive Management-$439,379-$460,336
Marine Resources Commission
$19,443,445
$18,986,612
$19,443,445
$19,751,243
376Marine Life Management$15,384,705
$15,628,121
$15,384,705
$16,460,694
377Coastal Lands Surveying and Mapping$2,133,781$2,133,781
378Tourist Promotion$220,000$220,000
379Administrative and Support Services$1,704,959$1,704,959
379.05Executive Management-$700,249-$768,191
Virginia Museum of Natural History
$3,936,814
$3,552,287
$3,936,814
$3,457,255
380Museum and Cultural Services$3,936,814$3,936,814
380.05Executive Management-$384,527-$479,559

Office of Public Safety

   
Commonwealth's Attorneys' Services Council
$813,182
$740,871
$813,182
$738,929
382Adjudication Training, Education, and Standards$813,182$813,182
382.05Executive Management-$72,311-$74,253
Department of Correctional Education
$63,699,136
$60,438,170
$63,516,171
$60,505,357
385Administrative and Support Services$3,894,251$3,894,251
386Instruction$59,804,885$59,621,920
$60,351,920
386.05Executive Management-$3,260,966-$3,740,814
Department of Corrections
$1,097,245,491
$1,059,026,726
$1,099,138,784
$1,034,696,092
387Supervision of Offenders and Re-Entry Services$86,981,259
$86,951,259
$86,981,259
$87,363,009
388Language Only 
389Operation of State Residential Community Correctional Facilities$20,422,800
$20,022,800
$20,422,800
$20,022,800
390Operation of Secure Correctional Facilities$911,798,926
$891,300,510
$913,981,891
$897,241,073
391Administrative and Support Services$78,042,506
$76,692,506
$77,752,834
$76,402,834
391.05Executive Management-$15,940,349-$46,333,624
Department of Criminal Justice Services
$301,522,775
$292,968,696
$299,877,775
$292,083,986
392Criminal Justice Training and Standards$2,355,681$2,355,681
$2,330,681
393Criminal Justice Research, Planning and Coordination$537,517$537,517
394Asset Forfeiture and Seizure Fund Management and Financial Assistance Program$5,308,104$5,308,104
395Financial Assistance for Administration of Justice Services$82,364,599
$83,864,599
$82,219,599
$83,643,914
396Regulation of Professions and Occupations$2,732,315
$2,682,315
$2,732,315
$2,682,315
397Financial Assistance to Localities - General$206,501,876
$197,295,927
$205,001,876
$197,295,927
398Administrative and Support Services$1,722,683$1,722,683
398.05Executive Management-$798,130-$1,437,155
Department of Emergency Management
$44,846,940
$44,051,805
$44,561,352
$43,996,055
399Emergency Preparedness$28,035,244$27,749,656
$28,024,656
400Emergency Response and Recovery$9,926,768$9,926,768
401Virginia Emergency Operations Center$3,210,367$3,210,367
402Administrative and Support Services$3,674,561$3,674,561
403Omitted 
404Language Only 
404.05Executive Management-$795,135-$840,297
Department of Fire Programs
$32,296,514
$32,185,572
$33,799,414
$33,596,672
405Fire Training and Technical Support Services$6,876,413$6,876,413
406Financial Assistance for Fire Services Programs$22,325,000$23,825,000
407Regulation of Structure Safety$3,095,101$3,098,001
407.05Executive Management-$110,942-$202,742
Department of Forensic Science
$37,209,975
$36,332,528
$37,209,975
$37,964,321
408Law Enforcement Scientific Support Services$37,209,975$37,209,975
$39,890,982
408.05Executive Management-$877,447-$1,926,661
Department of Juvenile Justice
$224,838,758
$214,426,161
$224,838,758
$212,537,454
409Operation of Community Residential and Nonresidential Services$5,437,896$5,437,896
410Supervision of Offenders and Re-Entry Services$57,944,290$57,944,290
411Financial Assistance to Local Governments for Juvenile Justice Services$52,697,635$52,697,635
412Operation of Secure Correctional Facilities$92,436,862$92,436,862
$91,217,739
413Administrative and Support Services$16,322,075$16,322,075
413.05Executive Management-$10,412,597-$11,082,181
Department of Military Affairs
$41,960,185
$41,748,265
$41,960,185
$40,844,111
414Higher Education Student Financial Assistance$3,047,717
$3,797,717
$3,047,717
$3,332,717
415At Risk Youth Residential Program$4,197,311
$4,018,244
$4,197,311
$4,218,244
416Defense Preparedness$29,374,781
$29,285,611
$29,374,781
$28,949,054
417Disaster Planning and Operationssum sufficient
418Administrative and Support Services$5,340,376$5,340,376
$5,492,168
418.05Executive Management-$693,683-$1,148,072
Department of State Police
$305,431,510
$295,687,913
$296,030,938
$288,600,749
419Information Technology Systems, Telecommunications and Records Management$44,658,828$47,979,436
$49,013,886
420Law Enforcement and Highway Safety Services$240,757,520
$236,266,079
$228,036,340
$225,628,859
421Administrative and Support Services$20,015,162$20,015,162
422Language Only 
422.05Executive Management-$5,252,156-$6,057,158
Department of Veterans Services
$38,835,646
$38,298,957
$38,335,646
$42,961,380
423Higher Education Student Financial Assistance$704,223$704,223
424State Health Services$28,535,091$28,535,091
$33,657,205
425Veterans Benefit Services$6,232,901
$6,282,901
$5,732,901
$5,832,901
426Historic and Commemorative Attraction Management$1,106,447$1,106,447
427Administrative and Support Services$2,256,984$2,256,984
427.05Executive Management-$586,689-$596,380
Virginia Parole Board
$760,236
$710,714
$760,236
$757,589
428Probation and Parole Determination$760,236$760,236
428.05Executive Management-$49,522-$2,647

Office of Technology

   
Secretary of Technology
$545,683$545,683
$543,501
429Administrative and Support Services$545,683$545,683
429.05Executive Management$0-$2,182
Virginia Information Technologies Agency
$58,423,025
$52,085,606
$56,717,847
$53,081,312
431Information Systems Management and Direction$1,302,859$1,302,859
431.10Emergency Response Systems Development Technology Services$49,818,979
$43,818,979
$48,113,801
$42,113,801
432Information Technology Development and Operations$5,017,472$5,017,472
433Information Technology Planning and Quality Control$2,283,715$2,283,715
$5,157,911
434Administrative and Support Servicessum sufficient
435Information Technology Security Oversightsum sufficient
435.05Executive Management-$337,419-$510,731

Office of Transportation

   
Secretary of Transportation
$775,126$775,126
436Administrative and Support Services$775,126$775,126
Department of Aviation
$28,725,535
$25,725,055
$28,425,695
$25,260,215
437Financial Assistance for Airports$22,578,515$22,580,675
438Air Transportation System Planning, Regulation, Communication and Education$3,139,987
$3,182,699
$2,837,987
$2,880,699
439State Aircraft Flight Operations$1,794,444$1,794,444
440Administrative and Support Services$1,212,589
$1,169,877
$1,212,589
$1,169,877
440.05Executive Management-$3,000,480-$3,165,480
Department of Motor Vehicles
$223,442,072
$214,479,009
$223,096,963
$220,444,208
441Ground Transportation Regulation$153,779,986
$153,914,227
$154,929,986
$155,108,973
442Ground Transportation System Safety$5,528,007$5,528,007
443Administrative and Support Services$64,134,079
$62,174,022
$62,638,970
$63,185,722
443.05Executive Management-$7,137,247-$3,378,494
444Omitted 
445Omitted 
Department of Motor Vehicles Transfer Payments$73,086,529
$68,646,529
$73,086,529
$0
446Ground Transportation System Safety$30,255,029$30,255,029
$0
447Financial Assistance to Localities - General$42,831,500
$38,391,500
$42,831,500
$0
Department of Motor Vehicles Transfer Payments$0$68,646,529
447.05Ground Transportation System Safety$0$30,255,029
447.10Financial Assistance to Localities - General$0$38,391,500
Department of Rail and Public Transportation
$572,110,143
$556,000,031
$585,964,298
$561,247,811
448Ground Transportation Planning and Research$2,956,580$3,056,317
449Financial Assistance for Public Transportation$261,714,161$275,217,276
450Financial Assistance for Rail Programs$42,916,432$43,167,735
451Public Transportation System Acquisition and Construction$259,504,324$259,504,324
452Administrative and Support Services$5,018,646$5,018,646
452.05Executive Management-$16,110,112-$24,716,487
Department of Transportation
$3,997,734,311
$3,658,573,004
$3,843,243,792
$3,483,376,602
453Environmental Monitoring and Evaluation$14,571,143$15,008,277
454Ground Transportation Planning and Research$46,537,766$47,639,698
455Highway System Acquisition and Construction$1,487,092,134$1,409,630,527
456Highway System Maintenance$1,327,581,110$1,376,405,501
457Commonwealth Toll Facilities$119,040,847$121,388,148
458Financial Assistance to Localities for Ground Transportation$351,910,885$365,557,170
459Non-Toll Supported Transportation Debt Service$228,638,827$258,326,913
460Administrative and Support Services$242,361,599$249,287,558
461Language Only 
4622007 Transportation Initiative$180,000,000$0
462.05Executive Management-$339,161,307-$359,867,190
Motor Vehicle Dealer Board
$2,210,782$2,213,553
462.10Consumer Affairs Services$218,871$218,871
462.20Regulation of Professions and Occupations$1,991,911$1,994,682
Virginia Port Authority
$90,591,393
$75,958,773
$101,301,817
$87,473,897
463Economic Development Services$7,035,170$6,799,266
464Port Facilities Planning, Maintenance, Acquisition, and Construction$64,641,173$75,840,273
465Financial Assistance for Port Activities$3,052,500$3,107,625
466Administrative and Support Services$15,862,550$15,554,653
466.05Executive Management-$14,632,620-$13,827,920

Central Appropriations

   
Central Appropriations
$1,009,614,744
$951,407,772
$1,095,098,176
$916,791,545
467Higher Education Academic, Fiscal, and Facility Planning and Coordination$16,678,402$0
$10,399,188
468Planning, Budgeting, and Evaluation Services$950,000
$810,200
$950,000
$650,000
469Revenue Administration Servicessum sufficient
470Distribution of Tobacco Settlement$91,431,429$91,618,010
471Personal Property Tax Relief Program$950,000,000$950,000,000
472Compensation and Benefit Supplements$53,256,863
$9,668,739
$136,157,136
$11,578,744
472.10Reversion Clearing Account - Employee Benefits Reversion-$58,458,756
-$61,758,944
-$60,943,376
-$87,203,333
473Payments for Special or Unanticipated Expenditures$22,956,806
$26,877,525
$43,016,406
$2,414,250
474Language Only 
475Two Year College Transfer Grant$300,000$1,800,000
475.10Miscellaneous Reversion Clearing Account-$17,500,000
-$32,599,579
-$17,500,000
-$15,094,279
475.20Reversion Clearing Account - Aid to Local Governments-$50,000,000-$50,000,000
475.25Transition Support$0$628,965
475.50Language Only