The 2026 Executive Budget Document
Governor Youngkin's Proposed Budget for the 2026-2028 Biennial Budget
 Back to Front Page
Released on December 17, 2025 
 
Virginia Management Fellows Program Administration [164]
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 $1,479,339 $0 $1,479,339
2020-2022 2022 Chapter 1, 2022 Acts of Assembly $1,479,339 $0 $1,479,339
2022-2024 2023 Chapter1, 2024 Acts of Assembly $1,513,961 $0 $1,513,961
2022-2024 2024 Chapter1, 2024 Acts of Assembly $1,513,961 $0 $1,513,961
2024-2026 2025 Chapter 725, 2025 Acts of Assembly $1,588,503 $0 $1,588,503
2024-2026 2026 Chapter 725, 2025 Acts of Assembly $1,588,503 $0 $1,588,503
2026-2028 2027 Governor's Proposed Budget $1,660,510 $0 $1,660,510
    Base Budget $1,588,503 $0 $1,588,503
    Addenda (Changes to the Base) $72,007 $0 $72,007
2026-2028 2028 Governor's Proposed Budget $1,660,510 $0 $1,660,510
    Base Budget $1,588,503 $0 $1,588,503
    Addenda (Changes to the Base) $72,007 $0 $72,007
Positions Budget Summary
Biennium Fiscal Year Source GF NGF Total
2020-2022 2021 Chapter 1, 2022 Acts of Assembly 1.00 0.00 1.00
2020-2022 2022 Chapter 1, 2022 Acts of Assembly 1.00 0.00 1.00
2022-2024 2023 Chapter1, 2024 Acts of Assembly 18.00 0.00 18.00
2022-2024 2024 Chapter1, 2024 Acts of Assembly 18.00 0.00 18.00
2024-2026 2025 Chapter 725, 2025 Acts of Assembly 18.00 0.00 18.00
2024-2026 2026 Chapter 725, 2025 Acts of Assembly 18.00 0.00 18.00
2026-2028 2027 Proposed Positions 18.00 0.00 18.00
    Base Budget 18.00 0.00 18.00
    Addenda (Changes to the Base) 0.00 0.00 0.00
2012-2014 2028 Proposed Positions 18.00 0.00 18.00
    Base Budget 18.00 0.00 18.00
    Addenda (Changes to the Base) 0.00 0.00 0.00
Operating Budget Addenda (in order of greatest impact)
•
Adjust appropriation for centrally funded 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 2027 FY 2028
General Fund $55,231 $55,231
•
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 2027 FY 2028
General Fund $8,709 $8,709
•
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 2027 FY 2028
General Fund $7,864 $7,864
•
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 2027 FY 2028
General Fund $1,879 $1,879
•
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 2027 FY 2028
General Fund ($1,872) ($1,872)
•
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 2027 FY 2028
General Fund $196 $196


pdocagy2014 - Executive Budget Document Agency Details - 01-01-2026 15:49:37