The 2022 Executive Budget Document
Governor Northam's Proposed Budget for the 2022-2024 Biennum
 Back to Front Page
Released on December 16, 2021 
 
Department of Emergency Management [127]
Secretarial Area: Public Safety and Homeland Security
formerly under: Public Safety
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 $8,113,664 $55,444,355 $63,558,019
2016-2018 2018 Chapter 1, 2018 Acts of Assembly $6,777,738 $55,070,703 $61,848,441
2018-2020 2019 Chapter 1283, 2020 Acts of Assembly $7,599,541 $56,029,608 $63,629,149
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly $7,479,078 $56,029,608 $63,508,686
2020-2022 2021 Chapter 1, 2022 Acts of Assembly $20,767,247 $82,211,216 $102,978,463
2020-2022 2022 Chapter 1, 2022 Acts of Assembly $22,313,780 $82,575,240 $104,889,020
2022-2024 2023 Governor's Proposed Budget $35,105,389 $85,421,974 $120,527,363
    Base Budget $34,269,142 $82,526,806 $116,795,948
    Addenda (Changes to the Base) $836,247 $2,895,168 $3,731,415
2022-2024 2024 Governor's Proposed Budget $35,367,276 $85,437,376 $120,804,652
    Base Budget $34,269,142 $82,526,806 $116,795,948
    Addenda (Changes to the Base) $1,098,134 $2,910,570 $4,008,704
Positions Budget Summary
Biennium Fiscal Year Source GF NGF Total
2016-2018 2017 Chapter 1, 2018 Acts of Assembly 45.85 113.15 159.00
2016-2018 2018 Chapter 1, 2018 Acts of Assembly 45.85 113.15 159.00
2018-2020 2019 Chapter 1283, 2020 Acts of Assembly 46.85 113.15 160.00
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly 46.85 113.15 160.00
2020-2022 2021 Chapter 1, 2022 Acts of Assembly 45.85 133.15 179.00
2020-2022 2022 Chapter 1, 2022 Acts of Assembly 55.85 136.15 192.00
2022-2024 2023 Proposed Positions 69.85 159.15 229.00
    Base Budget 55.85 136.15 192.00
    Addenda (Changes to the Base) 14.00 23.00 37.00
2012-2014 2024 Proposed Positions 73.85 155.15 229.00
    Base Budget 55.85 136.15 192.00
    Addenda (Changes to the Base) 18.00 19.00 37.00
Operating Budget Addenda (in order of greatest impact)
Fund additional disaster recovery positions Decision Package
  Authorizes additional disaster recovery positions that will be funded with Federal Emergency Management Agency (FEMA) grant funds.
 
  FY 2023 FY 2024
Nongeneral Fund $1,997,400 $1,997,400
Positions 16.00 16.00
Convert nongeneral fund positions Decision Package
  Provides general fund support to convert administrative and logistics positions that can no longer be supported by federal grant funds.
 
  FY 2023 FY 2024
General Fund $1,015,699 $1,015,699
Positions 10.00 10.00
Remove one-time funding for VEOC audio-visual equipment Base Budget Adjustment
  Removes one time funding provided to upgrade audio-visual equipment in the Emergency Operations Center.
 
  FY 2023 FY 2024
General Fund ($750,000) ($750,000)
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 $164,593 $164,593
Nongeneral Fund $406,370 $406,370
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 478 C. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY 2023 FY 2024
General Fund ($229,916) ($229,916)
Nongeneral Fund ($326,576) ($326,576)
Increase Radiological Emergency Preparedness Program revenue Decision Package
  Provides additional nongeneral fund appropriation to recognize increased Radiological Emergency Preparedness Fund revenue. This fund supports emergency response training, radiological response equipment, and other radiological safety efforts associated with Virginia's two nuclear power plants.
 
  FY 2023 FY 2024
Nongeneral Fund $513,386 $528,788
Remove one-time funding for communications cache radios Base Budget Adjustment
  Removes one-time funding provided to purchase communications cache radios and related equipment used by local first responders during disasters.
 
  FY 2023 FY 2024
General Fund ($500,000) ($500,000)
Establish an office of diversity, equity, and inclusion Decision Package
  Provides funding to staff and operate an office of diversity, equity, and inclusion within the agency. First year funding for the positions is prorated.
 
  FY 2023 FY 2024
General Fund $329,334 $360,000
Positions 1.00 1.00
Lease hazardous materials training facility classrooms Decision Package
  Provides funding to cover the capital lease of modular buildings for the hazardous materials response training facility in York County.
 
  FY 2023 FY 2024
General Fund $478,484 $178,786
Support Virginia Emergency Support Team (VEST) readiness and disaster preparedness Decision Package
  Provides funding and three positions to coordinate the review of state agency emergency operations plans disaster-related training and exercise activities. Also provides funding to contract for security detail services at the Virginia Emergency Operations Center (VEOC).
 
  FY 2023 FY 2024
General Fund $251,667 $302,000
Positions 3.00 3.00
Fund Radiological Emergency Preparedness Program (REPP) regional planning positions Decision Package
  Provides funding and two positons to support planning efforts for radiological safety efforts associated with Virginia's two nuclear power plants. The source of funding is the Radiological Emergency Preparedness Fund.
 
  FY 2023 FY 2024
Nongeneral Fund $222,300 $222,300
Positions 2.00 2.00
Continue American Rescue Plan Act (ARPA) funds provided to continue the Virginia Emergency Support Team (VEST) COVID-19 recovery efforts Decision Package
  Provides general fund support for four staff positions to continue COVID-19-related disaster recovery efforts. This is an extension of the American Rescue Plan Act (ARPA) funding that was provided in 2022. ARPA funding for these positions is included in Central Appropriations in Item 486 in 2023.
 
  FY 2023 FY 2024
General Fund $0 $418,121
Positions 4.00 4.00
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 $24,727 $24,727
Nongeneral Fund $61,040 $61,040
Provide funding for vehicle purchases Decision Package
  Provides additional funding to continue the replacement of emergency vehicles through the master equipment lease program (MELP).
 
  FY 2023 FY 2024
General Fund $29,732 $92,197
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 $14,329 $14,329
Nongeneral Fund $34,225 $34,225
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 $9,203 $9,203
Nongeneral Fund $22,718 $22,718
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 ($2,676) ($2,676)
Nongeneral Fund ($27,002) ($27,002)
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 ($1,803) ($1,803)
Nongeneral Fund ($8,900) ($8,900)
Adjust appropriation for centrally funded general liability premium charges Base Budget Adjustment
  Adjusts appropriation for general liability premiums billed by the Department of the Treasury’s Division of Risk Management budgeted in Central Appropriations, Item 478 J. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY 2023 FY 2024
General Fund $2,820 $2,820
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 478 I. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY 2023 FY 2024
General Fund ($184) ($184)
Nongeneral Fund ($768) ($768)
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 $260 $260
Nongeneral Fund $651 $651
Adjust appropriation for centrally funded changes to Line of Duty Act premiums and enrollment Base Budget Adjustment
  Adjusts appropriation for Line of Duty Act premiums and enrollment changes budgeted in Central Appropriations, Item 477 Q. of Chapter 552, 2021 Acts of Assembly, Special Session I.
 
  FY 2023 FY 2024
Nongeneral Fund $874 $874
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 ($22) ($22)
Nongeneral Fund ($550) ($550)
Convert a contracted position to a classified position in the Geographic Information Network Division Decision Package
  Converts a contractor position to a full-time position in the Virginia Information Geographical Network (VGIN) Division.
 
  FY 2023 FY 2024
Positions 1.00 1.00
Continue funding for personal protective equipment (PPE) warehouse operations Decision Package
  Authorizes the continuation of funding for the agency's PPE warehouse. Funding for related response efforts is already available in the agency's base budget.
Expand Joint Information Center preparedness efforts Decision Package
  Authorizes the use of funding for disaster communication initiatives organized through the Joint Information Center. Funding for related response efforts is already available in the agency's base budget.
Change due date for the Disaster Expenditures and Contracting Report to October 1 Decision Package
  Changes the due date for this annual report from June 30 to October 1 to give the agency additional time to analyze expenditure and contractual data.


pdocagy2014 - Executive Budget Document Agency Details - 04-04-2026 08:54:13