The 2024 Executive Budget Document
Governor Youngkin's Proposed Budget for the 2024-2026 Biennum
 Back to Front Page
Released on December 20, 2023 
 
Choose one of the common views below or open the Advanced Options
All State AgenciesAll State ProgramsGeneral Fund SummaryNongeneral Fund SummaryBudget By Fund Group

You can click on a Secretary to see all agencies within that Secretary
Secretarial Area Name FY2025 Dollars FY2026 Dollars FY2025 Positions FY2026 Positions
Administration $122,299,053 $122,423,194 117.00 117.00
Administration $33,366,918 $33,379,324 67.00 67.00
Administration $445,414,943 $441,141,604 337.40 337.40
Administration $2,481,071,067 $2,556,071,067 0.00 0.00
Administration $935,966,704 $926,066,704 22.00 22.00
Administration $1,588,503 $1,588,503 18.00 18.00
Administration $7,543,778 $7,543,778 21.00 21.00
Administration $280,319,694 $273,837,189 716.00 716.00
Agriculture and Forestry $599,235 $599,235 3.00 3.00
Agriculture and Forestry $100,618,273 $95,898,973 610.00 610.00
Agriculture and Forestry $490,422 $490,422 0.00 0.00
Agriculture and Forestry $8,061,561 $8,361,561 10.00 10.00
Agriculture and Forestry $44,214,578 $43,954,578 279.00 279.00
Central Appropriations $362,709,437 $265,060,632 0.00 0.00
Commerce and Trade $449,525,882 $400,525,882 215.00 215.00
Commerce and Trade $1,235,106 $1,235,106 9.00 9.00
Commerce and Trade $142,486,085 $42,486,085 0.00 0.00
Commerce and Trade $54,201,862 $54,701,862 0.00 0.00
Commerce and Trade $281,536,441 $137,235,171 0.00 0.00
Commerce and Trade $25,964,929 $24,864,929 0.00 0.00
Commerce and Trade $8,826,797 $8,826,797 69.00 69.00
Commerce and Trade $7,435,210 $7,382,557 0.00 0.00
Commerce and Trade $61,430,090 $55,430,090 237.00 237.00
Education $12,299,708 $12,299,708 94.00 94.00
Education $6,356,849 $6,356,849 6.00 6.00
Education $848,147 $848,147 5.00 5.00
Education $11,502,414,914 $11,285,636,304 0.00 0.00
Education $656,630,091 $671,190,571 518.00 518.00
Education $52,369,261 $52,369,261 207.00 207.00
Education $469,205,710 $468,504,910 1,441.12 1,441.12
Education $2,214,831,295 $2,359,433,984 7,044.10 7,044.10
Education $1,822,623,211 $1,819,708,936 6,823.98 6,823.98
Education $3,069,386,506 $3,201,715,712 8,142.22 8,206.22
Education $104,195,424 $104,545,424 495.77 495.77
Education $233,893,571 $233,558,546 881.36 881.36
Education $240,211,701 $239,823,051 1,221.12 1,221.12
Education $174,827,285 $174,524,810 763.06 763.06
Education $175,468,337 $175,218,887 696.66 696.66
Education $784,000,391 $801,892,337 4,182.60 4,182.60
Education $285,181,146 $284,654,796 1,596.08 1,596.08
Education $17,057,309 $16,506,136 179.00 179.00
Education $585,224,688 $583,814,688 2,622.49 2,622.49
Education $110,096,190 $110,096,190 1,119.51 1,119.51
Education $16,897,121 $16,897,121 144.75 144.75
Education $1,478,247,838 $1,476,273,388 5,300.09 5,300.09
Education $47,542,825 $47,542,825 353.50 353.50
Education $3,715,305 $3,715,305 37.50 37.50
Education $27,528,746 $27,378,746 125.84 125.84
Education $201,155,611 $200,823,661 959.74 959.74
Education $234,018,055 $180,095,866 72.00 72.00
Education $68,642,536 $68,492,536 434.70 434.70
Education $1,497,632,981 $1,571,900,881 5,267.63 5,267.63
Education $1,412,649,746 $1,411,649,746 10,918.15 10,918.15
Education $63,592,022 $63,442,022 424.17 424.17
Education $70,835,159 $65,835,159 0.00 0.00
Education $1,305,931 $1,305,931 13.00 13.00
Education $22,656,275 $22,656,275 176.00 176.00
Education $7,326,336 $7,326,336 0.00 0.00
Education $2,443,652 $2,443,652 0.00 0.00
Education $1,547,651 $1,547,651 0.00 0.00
Education $9,929,222 $9,929,222 71.30 71.30
Education $4,686,850 $0 29.00 29.00
Education $4,152,902 $4,156,827 51.50 51.50
Education $5,499,447 $5,499,447 32.00 32.00
Education $75,000,000 $75,000,000 0.00 0.00
Executive Offices $566,920 $566,920 4.00 4.00
Executive Offices $16,002,090 $10,812,090 63.50 63.50
Executive Offices $82,595,843 $82,595,843 546.00 546.00
Executive Offices $3,653,502 $3,653,502 27.00 27.00
Executive Offices $8,042,053 $8,042,053 42.00 42.00
Executive Offices $3,170,839 $3,170,839 21.00 21.00
Executive Offices $210,940 $210,940 0.00 0.00
Finance $9,190,486 $9,190,486 58.00 58.00
Finance $65,530,826 $66,109,791 169.00 169.00
Finance $79,844,978 $80,819,978 119.00 119.00
Finance $1,055,120,400 $1,089,441,170 0.00 0.00
Finance $129,698,433 $129,698,433 881.00 881.00
Finance $1,478,586,085 $1,478,586,085 1.00 1.00
Finance $816,339 $816,339 4.00 4.00
Finance $2,767,913 $2,767,913 15.00 15.00
Health and Human Resources $1,094,759 $1,094,759 6.00 6.00
Health and Human Resources $438,280,688 $438,280,688 16.00 16.00
Health and Human Resources $25,254,129 $25,254,129 252.00 252.00
Health and Human Resources $49,533,207 $49,533,207 302.00 302.00
Health and Human Resources $254,217,294 $254,217,294 978.02 978.02
Health and Human Resources $3,330,112 $3,330,112 22.00 22.00
Health and Human Resources $1,122,523,759 $1,119,485,426 3,876.50 3,876.50
Health and Human Resources $24,339,033,319 $25,941,913,994 548.00 548.00
Health and Human Resources $2,257,029 $2,257,029 10.00 10.00
Health and Human Resources $87,153,078 $87,153,078 160.00 160.00
Health and Human Resources $358,595,232 $307,511,600 574.25 574.25
Health and Human Resources $3,651,778 $3,651,778 11.00 11.00
Health and Human Resources $2,519,342,778 $2,498,589,538 1,762.50 1,762.50
Health and Human Resources $770,858,749 $772,417,277 0.00 0.00
Health and Human Resources $569,130,085 $566,048,595 4,986.00 4,986.00
Health and Human Resources $68,067,226 $67,996,712 710.00 710.00
Health and Human Resources $63,164,275 $63,143,462 886.50 886.50
Independent Agencies $136,300,778 $133,716,930 434.00 436.00
Independent Agencies $544,871,353 $611,934,004 796.00 798.00
Independent Agencies $595,106,034 $595,106,034 458.00 458.00
Independent Agencies $300,155,596 $301,170,641 150.00 150.00
Independent Agencies $62,149,092 $62,149,092 299.00 299.00
Independent Agencies $66,095,847 $76,107,377 0.00 0.00
Independent Agencies $5,411,060 $5,411,060 42.00 42.00
Independent Agencies $1,077,919,601 $1,127,959,263 1,699.00 1,699.00
Judicial $41,537,062 $41,537,062 423.20 423.20
Judicial $69,636,757 $71,886,757 250.63 250.63
Judicial $779,882 $779,882 3.00 3.00
Judicial $121,042,361 $121,042,361 154.00 154.00
Judicial $152,115,434 $152,115,434 1,200.60 1,200.60
Judicial $121,115,904 $121,115,904 670.80 670.80
Judicial $25,948,249 $25,948,249 212.35 212.35
Judicial $35,770,689 $35,770,689 89.00 89.00
Judicial $21,937,991 $21,937,991 142.13 142.13
Judicial $1,859,578 $1,859,578 12.00 12.00
Judicial $1,930,184 $1,930,184 9.00 9.00
Judicial $85,040,403 $85,040,403 711.00 711.00
Labor $21,536,416 $21,536,416 179.00 179.00
Labor $586,779,340 $586,779,340 470.00 470.00
Labor $807,837 $807,837 5.00 5.00
Labor $33,434,533 $29,792,427 204.00 204.00
Labor $138,546,471 $134,345,471 459.00 459.00
Legislative $25,453,184 $25,453,184 82.00 82.00
Legislative $38,968,897 $38,968,897 148.00 148.00
Legislative $710,315 $710,315 1.00 1.00
Legislative $860,021 $860,021 0.00 0.00
Legislative $9,640,479 $9,640,479 61.00 61.00
Legislative $93,341 $93,341 0.00 0.00
Legislative $7,100,723 $7,100,723 21.00 21.00
Legislative $6,244,847 $6,244,847 42.00 42.00
Legislative $17,073,164 $17,073,164 136.00 136.00
Legislative $1,644,034 $1,644,034 13.00 13.00
Legislative $87,522 $87,522 0.00 0.00
Legislative $244,872 $244,872 1.00 1.00
Legislative $2,634,239 $2,634,239 11.50 11.50
Legislative $262,288 $262,288 2.00 2.00
Legislative $269,146 $269,146 2.00 2.00
Legislative $414,807 $414,807 3.00 3.00
Legislative $423,763 $423,763 3.00 3.00
Legislative $357,930 $357,930 1.00 1.00
Legislative $1,041,882 $1,041,882 7.00 7.00
Legislative $100,379 $100,379 0.00 0.00
Legislative $256,028 $256,028 2.00 2.00
Legislative $25,312 $25,312 0.00 0.00
Legislative $691,050 $691,050 6.00 6.00
Legislative $789,730 $789,730 6.00 6.00
Legislative $38,506 $38,506 0.00 0.00
Legislative $94,169 $94,169 0.00 0.00
Legislative $647,883 $647,883 4.00 4.00
Legislative $16,332,429 $16,332,429 121.00 121.00
Natural and Historic Resources $859,627 $859,627 5.00 5.00
Natural and Historic Resources $655,200,073 $247,682,000 542.00 542.00
Natural and Historic Resources $34,848,301 $31,848,301 171.50 171.50
Natural and Historic Resources $80,923,458 $78,923,458 498.00 498.00
Natural and Historic Resources $56,435,105 $15,435,105 57.00 57.00
Natural and Historic Resources $318,470,342 $233,220,342 981.00 981.00
Public Safety and Homeland Security $102,612,644 $102,612,644 229.00 229.00
Public Safety and Homeland Security $486,443,395 $471,843,395 178.00 178.00
Public Safety and Homeland Security $546,384,777 $545,265,547 3,101.00 3,101.00
Public Safety and Homeland Security $1,407,886 $1,407,886 9.00 9.00
Public Safety and Homeland Security $2,851,107 $2,851,107 15.00 15.00
Public Safety and Homeland Security $261,041,984 $261,041,984 2,163.50 2,163.50
Public Safety and Homeland Security $63,963,945 $64,084,004 368.00 368.00
Public Safety and Homeland Security $1,589,485,406 $1,568,776,808 13,338.50 13,338.50
Public Safety and Homeland Security $2,470,557 $2,463,222 7.00 7.00
Public Safety and Homeland Security $66,139,795 $69,413,907 87.00 87.00
Transportation $342,735,328 $342,735,328 2,225.00 2,225.00
Transportation $1,068,986 $1,068,986 6.00 6.00
Transportation $282,416,286 $289,166,286 260.00 260.00
Transportation $8,093,649,067 $7,556,151,457 7,748.00 7,748.00
Transportation $885,922,124 $967,321,959 0.00 0.00
Transportation $963,148,276 $975,272,629 72.00 72.00
Transportation $3,586,052 $3,590,258 25.00 25.00
Transportation $23,184,587 $23,691,458 0.00 0.00
Transportation $318,312,497 $368,747,920 0.00 0.00
Transportation $132,846,529 $132,846,529 0.00 0.00
Transportation $43,159,426 $43,159,426 37.00 37.00
Veterans and Defense Affairs $84,556,079 $84,095,079 402.50 402.50
Veterans and Defense Affairs $4,811,055 $4,811,055 6.00 6.00
Veterans and Defense Affairs $180,420,122 $148,644,209 1,382.00 1,382.00
Veterans and Defense Affairs $1,282,120 $1,282,120 2.00 2.00
Totals  
row count = 181
$87,253,285,985 $87,684,673,509 125,893.82 125,961.82


pdoc_op - Executive Budget Document Operating Budget Details - 06-04-2025 00:27:04