The 2025 Executive Budget Document
Governor Youngkin's Proposed Amendments to the 2024-2026 Biennial Budget
 Back to Front Page
Released on December 18, 2025 
 
Department of Human Resource Management [129]
Secretarial Area: Administration
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 $5,143,817 $103,341,397 $108,485,214
2021-2024 2022 Chapter1, 2024 Acts of Assembly $8,438,334 $108,019,504 $116,457,838
2020-2022 2022 Chapter 1, 2022 Acts of Assembly $6,517,174 $103,147,490 $109,664,664
2021-2024 2023 Chapter1, 2024 Acts of Assembly $7,542,572 $107,785,491 $115,328,063
2024-2026 2025 Governor's Proposed Budget $8,149,112 $114,324,941 $122,474,053
    2024 Appropriation $8,049,112 $114,324,941 $122,374,053
    Governor's Amendments $100,000 $0 $100,000
2024-2026 2026 Governor's Proposed Budget $8,271,961 $114,548,649 $122,820,610
    2024 Appropriation $8,098,253 $114,324,941 $122,423,194
    Governor's Amendments $173,708 $223,708 $397,416
Positions Budget Summary
Biennium Fiscal Year Source GF NGF Total
2020-2022 2021 Chapter 1, 2022 Acts of Assembly 43.90 71.10 115.00
2021-2024 2022 Chapter1, 2024 Acts of Assembly 56.90 62.10 119.00
2020-2022 2022 Chapter 1, 2022 Acts of Assembly 43.90 71.10 115.00
2021-2024 2023 Chapter1, 2024 Acts of Assembly 54.90 62.10 117.00
2024-2026 2025 Proposed Positions 55.35 61.65 117.00
    2024 Appropriation 55.35 61.65 117.00
    Governor's Amendments 0.00 0.00 0.00
2024-2026 2026 Proposed Positions 55.85 62.15 118.00
    2024 Appropriation 55.35 61.65 117.00
    Governor's Amendments 0.50 0.50 1.00
Operating Budget Addenda (in order of greatest impact)
Provide funding for the Commonwealth Leadership Academy Decision Package
  Provides funding both years for the Commonwealth Leadership Academy, a cabinet nomination-based executive development program.
 
  FY 2025 FY 2026
General Fund $100,000 $100,000
Fund human resource service center Decision Package
  Provides additional nongeneral fund appropriation in the second year to support increase the Shared Services Center rate to $2,000.00 per full-time equivalent and $800.00 per wage employee.
 
  FY 2025 FY 2026
Nongeneral Fund $0 $150,000
Fund information security analyst position Decision Package
  Supports the cost of one full-time information security analyst position. This position will maintain, enhance, and monitor the agency's information security program to assure full compliance with the Commonwealth Security Standards.
 
  FY 2025 FY 2026
General Fund $0 $73,708
Nongeneral Fund $0 $73,708
Positions 0.00 1.00


pdocagy2014 - Executive Budget Document Agency Details - 06-07-2025 07:15:59