Wilson Workforce and Rehabilitation Center [203]
Secretarial Area: Health and Human Resources
Operating Budget Summary
This table shows the Governor's proposed budget for the next two years and the agency's official budget for the previous six years.
more...
Biennium Fiscal Year Source GF NGF Total
2016-2018 2017 Chapter 1, 2018 Acts of Assembly $4,802,341 $21,691,993 $26,494,334
2016-2018 2018 Chapter 1, 2018 Acts of Assembly $5,056,157 $21,697,324 $26,753,481
2018-2020 2019 Chapter 1283, 2020 Acts of Assembly $5,317,714 $20,537,354 $25,855,068
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly $5,392,714 $18,956,381 $24,349,095
2020-2022 2021 Chapter 1, 2022 Acts of Assembly $5,642,704 $17,403,698 $23,046,402
2020-2022 2022 Chapter 1, 2022 Acts of Assembly $5,642,704 $17,403,698 $23,046,402
2022-2024 2023 Chapter 2, 2022 Acts of Assembly, Special Session 1 $5,912,821 $17,857,266 $23,770,087
2022-2024 2023 Base Budget $5,642,704 $17,403,698 $23,046,402
2022-2024 2023 Governor's Amendments $270,117 $453,568 $723,685
2022-2024 2023 General Assembly Adjustments $0 $0 $0
2022-2024 2024 Chapter 2, 2022 Acts of Assembly, Special Session 1 $5,912,821 $17,857,266 $23,770,087
2022-2024 2024 Base Budget $5,642,704 $17,403,698 $23,046,402
2022-2024 2024 Governor's Amendments $270,117 $453,568 $723,685
2022-2024 2024 General Assembly Adjustments $0 $0 $0
Positions Budget Summary
Biennium Fiscal Year Source GF NGF Total
2016-2018 2017 Chapter 1, 2018 Acts of Assembly 58.80 222.20 281.00
2016-2018 2018 Chapter 1, 2018 Acts of Assembly 58.80 222.20 281.00
2018-2020 2019 Chapter 1283, 2020 Acts of Assembly 58.80 193.20 252.00
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly 58.80 193.20 252.00
2020-2022 2021 Chapter 1, 2022 Acts of Assembly 58.80 193.20 252.00
2020-2022 2022 Chapter 1, 2022 Acts of Assembly 58.80 193.20 252.00
2022-2024 2023 Chapter 2, 2022 Acts of Assembly, Special Session 1 58.80 193.20 252.00
2022-2024 2023 Base Budget 58.80 193.20 252.00
2022-2024 2023 Governor's Amendments 0.00 0.00 0.00
2022-2024 2023 General Assembly Adjustments 0.00 0.00 0.00
2022-2024 2024 Chapter 2, 2022 Acts of Assembly, Special Session 1 58.80 193.20 252.00
2022-2024 2024 Base Budget 58.80 193.20 252.00
2022-2024 2024 Governor's Amendments 0.00 0.00 0.00
2022-2024 2024 General Assembly Adjustments 0.00 0.00 0.00
Operating Budget Addenda (in order of greatest impact)
•
Adjust appropriation for centrally funded five percent salary increase for state employees Base Budget Adjustment
  Adjusts appropriation for the five percent salary increase for state employees budgeted in Central Appropriations, Item 477 X. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $201,769 $201,769
Nongeneral Fund $583,056 $583,056
•
Adjust appropriation for centrally funded changes to agency information technology costs Base Budget Adjustment
  Adjusts appropriation for changes to information technology and telecommunications usage budgeted in Central Appropriations, Item 478 C. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY FY
Nongeneral Fund ($340,580) ($340,580)
•
Adjust appropriation for centrally funded retirement rate changes Base Budget Adjustment
  Adjusts appropriation for changes to contribution rates for state employee retirement plans budgeted in Central Appropriations, Item 477 H. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $30,316 $30,316
Nongeneral Fund $84,908 $84,908
•
Adjust appropriation for centrally funded changes to state health insurance premiums Base Budget Adjustment
  Adjusts appropriation for the employer’s share of health insurance premiums budgeted in Central Appropriations, Item 477 G. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $23,977 $23,977
Nongeneral Fund $63,850 $63,850
•
Adjust appropriation for centrally funded workers’ compensation premium changes Base Budget Adjustment
  Adjusts appropriation for workers’ compensation premiums budgeted in Central Appropriations, Item 477 R. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY FY
General Fund ($11,996) ($11,996)
Nongeneral Fund ($69,161) ($69,161)
•
Adjust appropriation for centrally funded changes to Cardinal Human Capital Management System charges Base Budget Adjustment
  Adjusts appropriation for changes to Cardinal Human Capital Management System internal service fund charges budgeted in Central Appropriations, Item 478 G. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $16,570 $16,570
Nongeneral Fund $47,765 $47,765
•
Adjust appropriation for centrally funded changes to Cardinal Financials System charges Base Budget Adjustment
  Adjusts appropriation for changes to Cardinal Financials System internal service fund charges budgeted in Central Appropriations, Item 478 F. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY FY
General Fund ($1,170) ($1,170)
Nongeneral Fund ($8,947) ($8,947)
•
Adjust appropriation for centrally funded internal service fund charges for the Personnel Management Information System Base Budget Adjustment
  Adjusts appropriation for Personnel Management Information System internal service fund charges budgeted in Central Appropriations, Item 478 I. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY FY
General Fund ($617) ($617)
Nongeneral Fund ($1,477) ($1,477)
•
Adjust appropriation for centrally funded changes to Line of Duty Act premiums and enrollment Base Budget Adjustment
  Adjusts appropriation for Line of Duty Act premiums and enrollment changes budgeted in Central Appropriations, Item 477 Q. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY FY
Nongeneral Fund ($1,311) ($1,311)
•
Adjust appropriation for centrally funded state employee other post-employment benefit rate changes Base Budget Adjustment
  Adjusts appropriation for changes to state employee other post-employment benefit rates budgeted in Central Appropriations, Item 477 K. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $323 $323
Nongeneral Fund $927 $927
•
Adjust appropriation for centrally funded changes to Performance Budgeting system charges Base Budget Adjustment
  Adjusts appropriation for changes to Performance Budgeting system internal service fund charges budgeted in Central Appropriations, Item 478 H. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY FY
General Fund ($31) ($31)
Nongeneral Fund ($462) ($462)
•
Replace special fund revenue Decision Package
  Provides special fund revenue for student and campus activities. All special fund appropriation at Wilson Workforce and Rehabilitation Center was moved to federal to reflect a new funding structure. However, some special fund appropriation should have been retained to support ongoing operations.
 
  FY FY
Nongeneral Fund $95,000 $95,000
•
Adjust appropriation for centrally funded minimum wage increases Decision Package
  Adjusts appropriation to reflect the increases in the Virginia minimum wage effective May 1, 2021 and January 1, 2022, and budgeted in Central Appropriations, Item 477 T. of Chapter 552, 2021 Acts of Assembly, Special Session I. The amounts provided support the annualized general fund cost of increasing the Virginia minimum wage from $7.25 per hour to $11.00 per hour or the equivalent annual salary of $22,880.
 
  FY FY
General Fund $10,976 $10,976
•
Align position appropriation with funding Decision Package
  Moves agency positions from special to federal funds. This action reflects the transition of special fund to federal support as adopted in last year's budget.


p3_bullets - Official Enacted Budget - 07-18-2025 15:14:24