Virginia Alcoholic Beverage Control Authority [999]
Secretarial Area: Independent Agencies
formerly under: 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
2020-2022 2021 Chapter 1, 2022 Acts of Assembly $0 $904,763,666 $904,763,666
2020-2022 2022 Chapter 1, 2022 Acts of Assembly $0 $967,989,351 $967,989,351
2022-2024 2023 Chapter1, 2024 Acts of Assembly $0 $1,012,163,193 $1,012,163,193
2022-2024 2024 Chapter1, 2024 Acts of Assembly $0 $1,066,673,301 $1,066,673,301
2024-2026 2025 Chapter 7, 2026 Acts of Assembly $0 $1,086,208,681 $1,086,208,681
2024-2026 2026 Chapter 7, 2026 Acts of Assembly $0 $1,134,326,663 $1,134,326,663
2026-2028 2027 Chapter 1. 2026 Acts of Assembly, Special Session I $0 $1,148,604,568 $1,148,604,568
2026-2028 2027 Base Budget $0 $1,134,326,663 $1,134,326,663
2026-2028 2027 Governor's Amendments $0 $8,962,087 $8,962,087
2026-2028 2027 General Assembly Adjustments $0 $5,315,818 $5,315,818
2026-2028 2028 Chapter 1. 2026 Acts of Assembly, Special Session I $0 $1,147,249,293 $1,147,249,293
2026-2028 2028 Base Budget $0 $1,134,326,663 $1,134,326,663
2026-2028 2028 Governor's Amendments $0 $8,962,087 $8,962,087
2026-2028 2028 General Assembly Adjustments $0 $3,960,543 $3,960,543
Positions Budget Summary
Biennium Fiscal Year Source GF NGF Total
2020-2022 2021 Chapter 1, 2022 Acts of Assembly 0.00 1,454.00 1,454.00
2020-2022 2022 Chapter 1, 2022 Acts of Assembly 0.00 1,566.00 1,566.00
2022-2024 2023 Chapter1, 2024 Acts of Assembly 0.00 1,643.00 1,643.00
2022-2024 2024 Chapter1, 2024 Acts of Assembly 0.00 1,699.00 1,699.00
2024-2026 2025 Chapter 7, 2026 Acts of Assembly 0.00 1,699.00 1,699.00
2024-2026 2026 Chapter 7, 2026 Acts of Assembly 0.00 1,699.00 1,699.00
2026-2028 2027 Chapter 1. 2026 Acts of Assembly, Special Session I 0.00 1,730.00 1,730.00
2026-2028 2027 Base Budget 0.00 1,699.00 1,699.00
2026-2028 2027 Governor's Amendments 0.00 0.00 0.00
2026-2028 2027 General Assembly Adjustments 0.00 31.00 31.00
2026-2028 2028 Chapter 1. 2026 Acts of Assembly, Special Session I 0.00 1,730.00 1,730.00
2026-2028 2028 Base Budget 0.00 1,699.00 1,699.00
2026-2028 2028 Governor's Amendments 0.00 0.00 0.00
2026-2028 2028 General Assembly Adjustments 0.00 31.00 31.00
Operating Budget Addenda (in order of greatest impact)
•
Adjust appropriation for centrally funded salary increases for state employees Base Budget Adjustment
  Adjusts appropriation for the salary increases for state employees budgeted in Central Appropriations, Item 469 R. of Chapter 725, 2025 Acts of Assembly.
 
  FY FY
Nongeneral Fund $7,153,799 $7,153,799
•
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 469 G. of Chapter 725, 2025 Acts of Assembly.
 
  FY FY
Nongeneral Fund $2,282,958 $2,282,958
•
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 470 E. of Chapter 725, 2025 Acts of Assembly.
 
  FY FY
Nongeneral Fund ($345,969) ($345,969)
•
Adjust appropriation for centrally funded 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 469 J. of Chapter 725, 2025 Acts of Assembly.
 
  FY FY
Nongeneral Fund ($242,924) ($242,924)
•
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 470 F. of Chapter 725, 2025 Acts of Assembly.
 
  FY FY
Nongeneral Fund $217,305 $217,305
•
Adjust appropriation for centrally funded workers’ compensation premium changes Base Budget Adjustment
  Adjusts appropriation for workers’ compensation premiums budgeted in Central Appropriations, Item 469 O. of Chapter 725, 2025 Acts of Assembly.
 
  FY FY
Nongeneral Fund ($212,549) ($212,549)
•
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 470 M. of Chapter 725, 2025 Acts of Assembly.
 
  FY FY
Nongeneral Fund $119,127 $119,127
•
Adjust appropriation for centrally funded liability insurance premium charges Base Budget Adjustment
  Adjusts appropriation for liability insurance premiums billed by the Department of the Treasury’s Division of Risk Management budgeted in Central Appropriations, Item 470 J. of Chapter 725, 2025 Acts of Assembly.
 
  FY FY
Nongeneral Fund ($42,730) ($42,730)
•
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 469 N. of Chapter 725, 2025 Acts of Assembly.
 
  FY FY
Nongeneral Fund $29,380 $29,380
•
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 470 C. of Chapter 725, 2025 Acts of Assembly.
 
  FY FY
Nongeneral Fund $20,298 $20,298
•
Adjust appropriation for centrally funded changes to agency vehicle fleet charges Base Budget Adjustment
  Adjusts appropriation for reduced fleet vehicle operational rate charges billed by the Department of General Services budgeted in Central Appropriations, Item 470 H. of Chapter 725, 2025 Acts of Assembly.
 
  FY FY
Nongeneral Fund ($17,840) ($17,840)
•
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 470 G. of Chapter 725, 2025 Acts of Assembly.
 
  FY FY
Nongeneral Fund $3,473 $3,473
•
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 469 H. of Chapter 725, 2025 Acts of Assembly.
 
  FY FY
Nongeneral Fund ($2,241) ($2,241)
•
Retail Tobacco Permit Legislation (489 #1c) General Assembly Adjustment
  This amendment provides $5.3 million NGF the first year and $4.0 million NGF the second year for 31.0 positions each year to implement the provisions of Chapter 1021 and Chapter 1044, 2026 Acts of Assembly, which establish a permitting and enforcement framework for retail tobacco permits, overseen by the Alcoholic Beverage and Control Authority. The source of funding in the first year includes $3.1 million NGF from JUUL Settlement funds transferred from the Department of Taxation and the Office of the Attorney General to cover initial start-up costs. The source of the remainder of the NGF appropriation is estimated fee revenue from retail tobacco permits.
 
  FY FY
Nongeneral Fund $5,315,818 $3,960,543
Positions 31.00 31.00


p3_bullets - Official Enacted Budget - 10-21-2026 04:30:58