The 2022 Executive Budget Document
Governor Northam's Proposed Budget for the 2022-2024 Biennum
 Back to Front Page
Released on December 16, 2021 
 
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...
Biennium Fiscal Year Source GF NGF Total
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 Chapter 1, 2022 Acts of Assembly $35,364,272 $0 $35,364,272
2020-2022 2022 Chapter 1, 2022 Acts of Assembly $32,747,182 $0 $32,747,182
2022-2024 2023 Governor's Proposed Budget $38,333,727 $0 $38,333,727
    Base Budget $32,747,182 $0 $32,747,182
    Addenda (Changes to the Base) $5,586,545 $0 $5,586,545
2022-2024 2024 Governor's Proposed Budget $38,528,011 $0 $38,528,011
    Base Budget $32,747,182 $0 $32,747,182
    Addenda (Changes to the Base) $5,780,829 $0 $5,780,829
Positions Budget Summary
Biennium Fiscal Year Source GF NGF Total
2016-2018 2017 Chapter 1, 2018 Acts of Assembly 446.20 0.00 446.20
2016-2018 2018 Chapter 1, 2018 Acts of Assembly 446.20 0.00 446.20
2018-2020 2019 Chapter 1283, 2020 Acts of Assembly 446.20 0.00 446.20
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly 446.20 0.00 446.20
2020-2022 2021 Chapter 1, 2022 Acts of Assembly 446.20 0.00 446.20
2020-2022 2022 Chapter 1, 2022 Acts of Assembly 423.20 0.00 423.20
2022-2024 2023 Proposed Positions 423.20 0.00 423.20
    Base Budget 423.20 0.00 423.20
    Addenda (Changes to the Base) 0.00 0.00 0.00
2012-2014 2024 Proposed Positions 423.20 0.00 423.20
    Base Budget 423.20 0.00 423.20
    Addenda (Changes to the Base) 0.00 0.00 0.00
Operating Budget Addenda (in order of greatest impact)
•
Implement magistrate retention plan Decision Package
  Provides funding to increase the base annual salary for current magistrates to $54,000 and provides salary enhancements for length of service to address recruitment and retention challenges in the Magistrate System.
 
  FY 2023 FY 2024
General Fund $3,885,675 $4,079,959
•
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 $1,297,876 $1,297,876
•
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 $194,998 $194,998
•
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 $141,129 $141,129
•
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 $80,086 $80,086
•
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 ($11,318) ($11,318)
•
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 ($3,710) ($3,710)
•
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 $2,075 $2,075
•
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 ($266) ($266)


pdocagy2014 - Executive Budget Document Agency Details - 04-04-2026 08:54:23