The 2024 Executive Budget Document
Governor Youngkin's Proposed Budget for the 2024-2026 Biennum
 Back to Front Page
Released on December 20, 2023 
 
Virginia Center for Behavioral Rehabilitation [794]
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 $40,338,435 $0 $40,338,435
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly $41,694,740 $0 $41,694,740
2020-2022 2021 Chapter 1, 2022 Acts of Assembly $51,246,682 $0 $51,246,682
2021-2024 2022 Chapter1, 2024 Acts of Assembly $53,026,898 $0 $53,026,898
2020-2022 2022 Chapter 1, 2022 Acts of Assembly $51,246,682 $0 $51,246,682
2021-2024 2023 Chapter1, 2024 Acts of Assembly $58,666,244 $0 $58,666,244
2024-2026 2025 Governor's Proposed Budget $63,139,029 $25,246 $63,164,275
    Base Budget $58,666,244 $0 $58,666,244
    Addenda (Changes to the Base) $4,472,785 $25,246 $4,498,031
2024-2026 2026 Governor's Proposed Budget $63,118,216 $25,246 $63,143,462
    Base Budget $58,666,244 $0 $58,666,244
    Addenda (Changes to the Base) $4,451,972 $25,246 $4,477,218
Positions Budget Summary
Biennium Fiscal Year Source GF NGF Total
2018-2020 2019 Chapter 1283, 2020 Acts of Assembly 631.50 0.00 631.50
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly 659.50 0.00 659.50
2020-2022 2021 Chapter 1, 2022 Acts of Assembly 793.50 0.00 793.50
2021-2024 2022 Chapter1, 2024 Acts of Assembly 886.50 0.00 886.50
2020-2022 2022 Chapter 1, 2022 Acts of Assembly 886.50 0.00 886.50
2021-2024 2023 Chapter1, 2024 Acts of Assembly 886.50 0.00 886.50
2024-2026 2025 Proposed Positions 886.50 0.00 886.50
    Base Budget 886.50 0.00 886.50
    Addenda (Changes to the Base) 0.00 0.00 0.00
2012-2014 2026 Proposed Positions 886.50 0.00 886.50
    Base Budget 886.50 0.00 886.50
    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 $2,691,655 $2,691,655
Nongeneral Fund $25,246 $25,246
•
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 $688,611 $688,611
•
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
General Fund $486,463 $486,463
•
Fund salary alignments for clinical roles at state facilities Decision Package
  Provides funds for salary alignment for clinical roles at state facilities, including psychologists, social workers, counselors, therapists, medical lab technicians, and pharmacists, to reduce turnover.
 
  FY 2025 FY 2026
General Fund $263,261 $263,261
•
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 $189,946 $189,946
•
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
General Fund $92,076 $92,076
•
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 $77,300 $77,300
•
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 ($73,903) ($73,903)
•
Fund salary alignment for food and environmental services staff Decision Package
  Provides targeted salary increases to food services and environmental services employees at state facilities in order to reduce turnover and vacancy amongst the lowest paid positions.
 
  FY 2025 FY 2026
General Fund $33,045 $33,045
•
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 $10,416 $10,416
•
Fund licensed workforce development program at state facilities Decision Package
  Provides funds for the educational costs of facility employees who wish to increase their skillsets by participating in programs to become licensed practical nurses or registered nurses.
 
  FY 2025 FY 2026
General Fund $20,813 $0
•
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 ($9,172) ($9,172)
•
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 $3,538 $3,538
•
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 ($1,264) ($1,264)


pdocagy2014 - Executive Budget Document Agency Details - 06-07-2025 13:19:48