pdocagy (DPB Website Public Reports)

Magistrate System [103]

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... More historical data is available for this agency on DPB's website under the Virginia's Budget page. If you click on the Budget Round Description links under any of the "DPB Appropriation Database" tables and open the filter you can select various fields to get greater detail and you can select the official chapter data going back for several decades. The "Caboose" chapters are the final biennial budget approved by the General Assembly and signed into Law. Check it out here

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	$30,327,104	$0	$30,327,104
2014-2016	2016	Chapter 732, 2016 Acts of Assembly	$30,337,943	$0	$30,337,943
2016-2018	2017	Chapter 1, 2018 Acts of Assembly	$32,538,067	$0	$32,538,067
2016-2018	2018	Chapter 1, 2018 Acts of Assembly	$32,539,816	$0	$32,539,816
2018-2020	2019	Chapter 1283, 2020 Acts of Assembly	$33,859,000	$0	$33,859,000
2018-2020	2020	Chapter 1283, 2020 Acts of Assembly	$33,859,000	$0	$33,859,000
2020-2022	2021	Governor's Proposed Budget	$35,364,272	$0	$35,364,272
		Base Budget	$33,859,000	$0	$33,859,000
		Addenda (Changes to the Base)	$1,505,272	$0	$1,505,272
2020-2022	2022	Governor's Proposed Budget	$35,364,272	$0	$35,364,272
		Base Budget	$33,859,000	$0	$33,859,000
		Addenda (Changes to the Base)	$1,505,272	$0	$1,505,272

Positions Budget Summary

Biennium	Fiscal Year	Source	GF	Total
2014-2016	2015	Chapter 732, 2016 Acts of Assembly	446.20	446.20
2014-2016	2016	Chapter 732, 2016 Acts of Assembly	446.20	446.20
2016-2018	2017	Chapter 1, 2018 Acts of Assembly	446.20	446.20
2016-2018	2018	Chapter 1, 2018 Acts of Assembly	446.20	446.20
2018-2020	2019	Chapter 1283, 2020 Acts of Assembly	446.20	446.20
2018-2020	2020	Chapter 1283, 2020 Acts of Assembly	446.20	446.20
2020-2022	2021	Proposed Positions	446.20	446.20
		Base Budget	446.20	446.20
		Addenda (Changes to the Base)	0.00	0.00
2012-2014	2022	Proposed Positions	446.20	446.20
		Base Budget	446.20	446.20
		Addenda (Changes to the Base)	0.00	0.00

Operating Budget Addenda (in order of greatest impact)

•

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	$730,335	$730,335

•

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	$519,181	$519,181

•

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	$251,752	$251,752

•

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	$6,416	$6,416

•

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	($6,416)	($6,416)

•

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	$4,260	$4,260

•

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	($375)	($375)

•

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	$119	$119

pdocagy2014 - Executive Budget Document Agency Details - 10-31-2025 06:02:14