The 2022 Executive Budget Document
Governor Northam's Proposed Budget for the 2022-2024 Biennum
 Back to Front Page
Released on December 16, 2021 
 
Combined District Courts [116]
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
2016-2018 2017 Chapter 1, 2018 Acts of Assembly $26,294,376 $0 $26,294,376
2016-2018 2018 Chapter 1, 2018 Acts of Assembly $26,300,126 $0 $26,300,126
2018-2020 2019 Chapter 1283, 2020 Acts of Assembly $23,744,526 $0 $23,744,526
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly $23,744,526 $0 $23,744,526
2020-2022 2021 Chapter 1, 2022 Acts of Assembly $24,133,853 $0 $24,133,853
2020-2022 2022 Chapter 1, 2022 Acts of Assembly $23,136,034 $0 $23,136,034
2022-2024 2023 Governor's Proposed Budget $23,659,622 $0 $23,659,622
    Base Budget $23,136,034 $0 $23,136,034
    Addenda (Changes to the Base) $523,588 $0 $523,588
2022-2024 2024 Governor's Proposed Budget $23,659,622 $0 $23,659,622
    Base Budget $23,136,034 $0 $23,136,034
    Addenda (Changes to the Base) $523,588 $0 $523,588
Positions Budget Summary
Biennium Fiscal Year Source GF NGF Total
2016-2018 2017 Chapter 1, 2018 Acts of Assembly 204.55 0.00 204.55
2016-2018 2018 Chapter 1, 2018 Acts of Assembly 204.55 0.00 204.55
2018-2020 2019 Chapter 1283, 2020 Acts of Assembly 204.55 0.00 204.55
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly 204.55 0.00 204.55
2020-2022 2021 Chapter 1, 2022 Acts of Assembly 204.55 0.00 204.55
2020-2022 2022 Chapter 1, 2022 Acts of Assembly 195.55 0.00 195.55
2022-2024 2023 Proposed Positions 195.55 0.00 195.55
    Base Budget 195.55 0.00 195.55
    Addenda (Changes to the Base) 0.00 0.00 0.00
2012-2014 2024 Proposed Positions 195.55 0.00 195.55
    Base Budget 195.55 0.00 195.55
    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 477 X. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY 2023 FY 2024
General Fund $443,918 $443,918
•
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 478 F. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY 2023 FY 2024
General Fund ($90,750) ($90,750)
•
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 477 H. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY 2023 FY 2024
General Fund $66,696 $66,696
•
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 477 G. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY 2023 FY 2024
General Fund $64,839 $64,839
•
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 478 G. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY 2023 FY 2024
General Fund $39,339 $39,339
•
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 477 K. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY 2023 FY 2024
General Fund $711 $711
•
Adjust appropriation for centrally funded workers’ compensation premium changes Base Budget Adjustment
  Adjusts appropriation for workers’ compensation premiums budgeted in Central Appropriations, Item 477 R. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY 2023 FY 2024
General Fund ($665) ($665)
•
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 478 H. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY 2023 FY 2024
General Fund ($500) ($500)


pdocagy2014 - Executive Budget Document Agency Details - 04-04-2026 08:54:22