The 2024 Executive Budget Document
Governor Youngkin's Proposed Budget for the 2024-2026 Biennum
 Back to Front Page
Released on December 20, 2023 
 
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
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
2021-2024 2022 Chapter1, 2024 Acts of Assembly $5,912,821 $17,857,266 $23,770,087
2020-2022 2022 Chapter 1, 2022 Acts of Assembly $5,642,704 $17,403,698 $23,046,402
2021-2024 2023 Chapter1, 2024 Acts of Assembly $5,912,821 $17,857,266 $23,770,087
2024-2026 2025 Governor's Proposed Budget $6,497,358 $18,756,771 $25,254,129
    Base Budget $5,912,821 $17,857,266 $23,770,087
    Addenda (Changes to the Base) $584,537 $899,505 $1,484,042
2024-2026 2026 Governor's Proposed Budget $6,497,358 $18,756,771 $25,254,129
    Base Budget $5,912,821 $17,857,266 $23,770,087
    Addenda (Changes to the Base) $584,537 $899,505 $1,484,042
Positions Budget Summary
Biennium Fiscal Year Source GF NGF Total
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
2021-2024 2022 Chapter1, 2024 Acts of Assembly 58.80 193.20 252.00
2020-2022 2022 Chapter 1, 2022 Acts of Assembly 58.80 193.20 252.00
2021-2024 2023 Chapter1, 2024 Acts of Assembly 58.80 193.20 252.00
2024-2026 2025 Proposed Positions 58.80 193.20 252.00
    Base Budget 58.80 193.20 252.00
    Addenda (Changes to the Base) 0.00 0.00 0.00
2012-2014 2026 Proposed Positions 58.80 193.20 252.00
    Base Budget 58.80 193.20 252.00
    Addenda (Changes to the Base) 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 2025 FY 2026
General Fund $451,426 $451,426
Nongeneral Fund $839,572 $839,572
•
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 2025 FY 2026
General Fund $97,112 $97,112
•
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 2025 FY 2026
General Fund $33,113 $33,113
Nongeneral Fund $58,864 $58,864
•
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 2025 FY 2026
Nongeneral Fund ($72,544) ($72,544)
•
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 484 C. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY 2025 FY 2026
Nongeneral Fund $60,798 $60,798
•
Adjust appropriation for centrally funded minimum wage increases Base Budget Adjustment
  Adjusts appropriation to reflect the increase in the Virginia minimum wage effective January 1, 2023, and budgeted in Central Appropriations, Item 483 R. of Chapter 2, 2022 Acts of Assembly, Special Session I. The amounts provided support the annualized general fund cost of increasing the Virginia minimum wage from $11.00 per hour to $12.00 per hour or the equivalent annual salary of $24,960.
 
  FY 2025 FY 2026
General Fund $6,156 $6,156
Nongeneral Fund $11,394 $11,394
•
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 2025 FY 2026
General Fund ($6,953) ($6,953)
Nongeneral Fund ($10,421) ($10,421)
•
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 2025 FY 2026
General Fund $5,488 $5,488
Nongeneral Fund $10,173 $10,173
•
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 483 H. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY 2025 FY 2026
Nongeneral Fund $7,427 $7,427
•
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 2025 FY 2026
General Fund ($875) ($875)
Nongeneral Fund ($2,523) ($2,523)
•
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 2025 FY 2026
General Fund ($784) ($784)
Nongeneral Fund ($2,417) ($2,417)
•
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 2025 FY 2026
General Fund ($146) ($146)
Nongeneral Fund ($633) ($633)
•
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 483 O. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY 2025 FY 2026
Nongeneral Fund ($185) ($185)


pdocagy2014 - Executive Budget Document Agency Details - 06-07-2025 13:34:16