Virginia Parole Board [766]
Secretarial Area: Public Safety and Homeland Security
formerly under: Public Safety
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
2018-2020 2019 Chapter 1283, 2020 Acts of Assembly $1,787,462 $0 $1,787,462
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly $1,787,462 $0 $1,787,462
2020-2022 2021 Chapter 1, 2022 Acts of Assembly $1,851,326 $50,000 $1,901,326
2020-2022 2022 Chapter 1, 2022 Acts of Assembly $2,598,168 $50,000 $2,648,168
2021-2024 2022 Chapter1, 2024 Acts of Assembly $2,683,835 $50,000 $2,733,835
2021-2024 2023 Chapter1, 2024 Acts of Assembly $2,683,835 $50,000 $2,733,835
2024-2026 2025 Chapter 2, 2024 Acts of Assembly, Special Session 1 $2,796,954 $54,153 $2,851,107
2024-2026 2025 Base Budget $2,683,835 $50,000 $2,733,835
2024-2026 2025 Governor's Amendments $113,119 $4,153 $117,272
2024-2026 2025 General Assembly Adjustments $0 $0 $0
2024-2026 2026 Chapter 2, 2024 Acts of Assembly, Special Session 1 $2,796,954 $54,153 $2,851,107
2024-2026 2026 Base Budget $2,683,835 $50,000 $2,733,835
2024-2026 2026 Governor's Amendments $113,119 $4,153 $117,272
2024-2026 2026 General Assembly Adjustments $0 $0 $0
Positions Budget Summary
Biennium Fiscal Year Source GF NGF Total
2018-2020 2019 Chapter 1283, 2020 Acts of Assembly 12.00 0.00 12.00
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly 12.00 0.00 12.00
2020-2022 2021 Chapter 1, 2022 Acts of Assembly 12.00 0.00 12.00
2020-2022 2022 Chapter 1, 2022 Acts of Assembly 13.00 0.00 13.00
2021-2024 2022 Chapter1, 2024 Acts of Assembly 15.00 0.00 15.00
2021-2024 2023 Chapter1, 2024 Acts of Assembly 15.00 0.00 15.00
2024-2026 2025 Chapter 2, 2024 Acts of Assembly, Special Session 1 15.00 0.00 15.00
2024-2026 2025 Base Budget 15.00 0.00 15.00
2024-2026 2025 Governor's Amendments 0.00 0.00 0.00
2024-2026 2025 General Assembly Adjustments 0.00 0.00 0.00
2024-2026 2026 Chapter 2, 2024 Acts of Assembly, Special Session 1 15.00 0.00 15.00
2024-2026 2026 Base Budget 15.00 0.00 15.00
2024-2026 2026 Governor's Amendments 0.00 0.00 0.00
2024-2026 2026 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 483 S. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $80,598 $80,598
Nongeneral Fund $3,717 $3,717
•
Adjust appropriation for centrally funded property insurance premium charges Base Budget Adjustment
  Adjusts appropriation for property insurance premiums billed by the Department of the Treasury’s Division of Risk Management budgeted in Central Appropriations, Item 484 J. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $5,769 $5,769
•
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 483 G. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $4,891 $4,891
Nongeneral Fund $238 $238
•
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 484 G. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $4,245 $4,245
Nongeneral Fund $196 $196
•
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 484 F. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $453 $453
Nongeneral Fund $9 $9
•
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 484 I. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY FY
General Fund ($250) ($250)
Nongeneral Fund ($15) ($15)
•
Adjust appropriation for centrally funded workers’ compensation premium changes Base Budget Adjustment
  Adjusts appropriation for workers’ compensation premiums budgeted in Central Appropriations, Item 483 P. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $87 $87
Nongeneral Fund $6 $6
•
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 484 H. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY FY
General Fund ($12) ($12)
Nongeneral Fund $2 $2
•
Continue Chapter 1 funding changes: Provide funding for two percent salary increase Decision Package
  Adjusts appropriation for the two percent salary increase for state and state supported local employees budgeted in Central Appropriations, Paragraphs S, T, U, and V of Item 483, Chapter 1, 2023 Acts of Assembly, Special Session I.
 
  FY FY
General Fund $17,338 $17,338
•
System Upgrade Costs General Assembly Adjustment
  This amendment directs the Virginia Parole Board to assess the adequacy of their case system and report to the Chairs of the House Appropriations and Senate Finance and Appropriations Committees by October 1, 2024.


p3_bullets - Official Enacted Budget - 06-07-2025 07:38:15