The 2022 Executive Budget Document
Governor Northam's Proposed Budget for the 2022-2024 Biennum
 Back to Front Page
Released on December 16, 2021 
 
Virginia Center for Behavioral Rehabilitation [794]
Secretarial Area: Health and Human Resources
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 $35,428,802 $0 $35,428,802
2016-2018 2018 Chapter 1, 2018 Acts of Assembly $35,952,317 $0 $35,952,317
2018-2020 2019 Chapter 1283, 2020 Acts of Assembly $40,338,435 $0 $40,338,435
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly $41,694,740 $0 $41,694,740
2020-2022 2021 Chapter 1, 2022 Acts of Assembly $51,246,682 $0 $51,246,682
2020-2022 2022 Chapter 1, 2022 Acts of Assembly $51,246,682 $0 $51,246,682
2022-2024 2023 Governor's Proposed Budget $53,026,898 $0 $53,026,898
    Base Budget $51,246,682 $0 $51,246,682
    Addenda (Changes to the Base) $1,780,216 $0 $1,780,216
2022-2024 2024 Governor's Proposed Budget $60,567,582 $0 $60,567,582
    Base Budget $51,246,682 $0 $51,246,682
    Addenda (Changes to the Base) $9,320,900 $0 $9,320,900
Positions Budget Summary
Biennium Fiscal Year Source GF NGF Total
2016-2018 2017 Chapter 1, 2018 Acts of Assembly 564.50 0.00 564.50
2016-2018 2018 Chapter 1, 2018 Acts of Assembly 596.50 0.00 596.50
2018-2020 2019 Chapter 1283, 2020 Acts of Assembly 631.50 0.00 631.50
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly 659.50 0.00 659.50
2020-2022 2021 Chapter 1, 2022 Acts of Assembly 793.50 0.00 793.50
2020-2022 2022 Chapter 1, 2022 Acts of Assembly 886.50 0.00 886.50
2022-2024 2023 Proposed Positions 886.50 0.00 886.50
    Base Budget 886.50 0.00 886.50
    Addenda (Changes to the Base) 0.00 0.00 0.00
2012-2014 2024 Proposed Positions 886.50 0.00 886.50
    Base Budget 886.50 0.00 886.50
    Addenda (Changes to the Base) 0.00 0.00 0.00
Operating Budget Addenda (in order of greatest impact)
•
Fund direct care salary increases Decision Package
  Provides funds to increase direct care staff salary. The first year of salary increases are funded in central appropriations using revenues from the federal American Rescue Plan Act.
 
  FY 2023 FY 2024
General Fund $0 $7,540,684
•
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 $1,227,807 $1,227,807
•
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 $184,471 $184,471
•
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 $149,088 $149,088
•
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 $114,886 $114,886
•
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 $81,130 $81,130
•
Adjust appropriation for centrally funded minimum wage increases Decision Package
  Adjusts appropriation to reflect the increases in the Virginia minimum wage effective May 1, 2021 and January 1, 2022, and budgeted in Central Appropriations, Item 477 T. of Chapter 552, 2021 Acts of Assembly, Special Session I. The amounts provided support the annualized general fund cost of increasing the Virginia minimum wage from $7.25 per hour to $11.00 per hour or the equivalent annual salary of $22,880.
 
  FY 2023 FY 2024
General Fund $27,960 $27,960
•
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 ($3,695) ($3,695)
•
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 ($3,172) ($3,172)
•
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 $1,962 $1,962
•
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 ($796) ($796)
•
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 $575 $575
•
Align appropriation with anticipated expenditures Decision Package
  Moves funds between programs to align with anticipated expenditures. This zero-sum transfer has no fiscal impact.


pdocagy2014 - Executive Budget Document Agency Details - 04-04-2026 08:54:14