The 2020 Executive Budget Document
Governor Northam's Proposed Budget for the 2020-2022 Biennum
 Back to Front Page
Released on December 17, 2019 
 
Juvenile and Domestic Relations District Courts [115]
Secretarial Area: Judicial
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
2014-2016 2015 Chapter 732, 2016 Acts of Assembly $89,233,072 $0 $89,233,072
2014-2016 2016 Chapter 732, 2016 Acts of Assembly $91,120,617 $0 $91,120,617
2016-2018 2017 Chapter 1, 2018 Acts of Assembly $95,397,113 $0 $95,397,113
2016-2018 2018 Chapter 1, 2018 Acts of Assembly $95,408,588 $0 $95,408,588
2018-2020 2019 Chapter 1283, 2020 Acts of Assembly $98,711,729 $0 $98,711,729
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly $104,926,739 $0 $104,926,739
2020-2022 2021 Governor's Proposed Budget $108,075,110 $0 $108,075,110
    Base Budget $102,676,739 $0 $102,676,739
    Addenda (Changes to the Base) $5,398,371 $0 $5,398,371
2020-2022 2022 Governor's Proposed Budget $108,075,110 $0 $108,075,110
    Base Budget $102,676,739 $0 $102,676,739
    Addenda (Changes to the Base) $5,398,371 $0 $5,398,371
Positions Budget Summary
Biennium Fiscal Year Source GF NGF Total
2014-2016 2015 Chapter 732, 2016 Acts of Assembly 617.10 0.00 617.10
2014-2016 2016 Chapter 732, 2016 Acts of Assembly 617.10 0.00 617.10
2016-2018 2017 Chapter 1, 2018 Acts of Assembly 617.10 0.00 617.10
2016-2018 2018 Chapter 1, 2018 Acts of Assembly 617.10 0.00 617.10
2018-2020 2019 Chapter 1283, 2020 Acts of Assembly 617.10 0.00 617.10
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly 617.10 0.00 617.10
2020-2022 2021 Proposed Positions 617.10 0.00 617.10
    Base Budget 617.10 0.00 617.10
    Addenda (Changes to the Base) 0.00 0.00 0.00
2012-2014 2022 Proposed Positions 617.10 0.00 617.10
    Base Budget 617.10 0.00 617.10
    Addenda (Changes to the Base) 0.00 0.00 0.00
Operating Budget Addenda (in order of greatest impact)
•
Increase Criminal Fund appropriation Decision Package
  Increases funding to cover the cost associated with providing constitutionally mandated legal defense for indigent persons accused of crimes.
 
  FY 2021 FY 2022
General Fund $2,272,500 $2,272,500
•
Adjust Criminal Fund appropriation between courts Decision Package
  Net zero transfers of existing Criminal Fund appropriation between Circuit Courts and District Courts.
 
  FY 2021 FY 2022
General Fund $2,000,000 $2,000,000
•
Adjust appropriation for centrally funded 2.75 percent salary increase for state employees Base Budget Adjustment
  Adjusts appropriation for the 2.75 percent salary increase for state employees budgeted in Central Appropriations, Item 474 T. of Chapter 854, 2019 Acts of Assembly.
 
  FY 2021 FY 2022
General Fund $1,298,525 $1,298,525
•
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 474 H. of Chapter 854, 2019 Acts of Assembly.
 
  FY 2021 FY 2022
General Fund ($1,259,870) ($1,259,870)
•
Transfer PERK appropriation to WCC Base Budget Adjustment
  This adjustment transfers appropriation, as set out in Appropriation Act language, from juvenile and domestic relations district court to the Worker's Compensation Commission in support of the physical evidence recovery kit (PERK) program.
 
  FY 2021 FY 2022
General Fund ($870,000) ($870,000)
•
Adjust Criminal Fund appropriation between courts Decision Package
  Net zero transfer of existing Criminal Fund appropriation to the Juvenile and Domestic Relations District Courts.CHAR(13) + CHAR(10)
 
  FY 2021 FY 2022
General Fund $673,925 $673,925
•
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 474 G. of Chapter 854, 2019 Acts of Assembly.
 
  FY 2021 FY 2022
General Fund $463,377 $463,377
•
Adjust appropriation for centrally funded 2.25 percent merit-based salary increase for state employees Base Budget Adjustment
  Adjusts appropriation for the 2.25 percent merit-based salary increase for state employees budgeted in Central Appropriations, Item 474 V. of Chapter 854, 2019 Acts of Assembly.
 
  FY 2021 FY 2022
General Fund $451,432 $451,432
•
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 475 L. of Chapter 854, 2019 Acts of Assembly.
 
  FY 2021 FY 2022
General Fund $379,465 $379,465
•
Adjust appropriation for centrally funded state employee 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 474 K. of Chapter 854, 2019 Acts of Assembly.
 
  FY 2021 FY 2022
General Fund ($7,247) ($7,247)
•
Adjust appropriation for centrally funded workers’ compensation premium changes Base Budget Adjustment
  Adjusts appropriation for workers’ compensation premiums budgeted in Central Appropriations, Item 474 R. of Chapter 854, 2019 Acts of Assembly.
 
  FY 2021 FY 2022
General Fund ($4,164) ($4,164)
•
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 475 M. of Chapter 854, 2019 Acts of Assembly.
 
  FY 2021 FY 2022
General Fund $428 $428


pdocagy2014 - Executive Budget Document Agency Details - 06-07-2025 14:02:11