The 2024 Executive Budget Document
Governor Youngkin's Proposed Budget for the 2024-2026 Biennum
 Back to Front Page
Released on December 20, 2023 
 
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
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
2021-2024 2022 Chapter1, 2024 Acts of Assembly $38,333,727 $0 $38,333,727
2020-2022 2022 Chapter 1, 2022 Acts of Assembly $32,747,182 $0 $32,747,182
2021-2024 2023 Chapter1, 2024 Acts of Assembly $38,528,011 $0 $38,528,011
2024-2026 2025 Governor's Proposed Budget $41,537,062 $0 $41,537,062
    Base Budget $38,528,011 $0 $38,528,011
    Addenda (Changes to the Base) $3,009,051 $0 $3,009,051
2024-2026 2026 Governor's Proposed Budget $41,537,062 $0 $41,537,062
    Base Budget $38,528,011 $0 $38,528,011
    Addenda (Changes to the Base) $3,009,051 $0 $3,009,051
Positions Budget Summary
Biennium Fiscal Year Source GF NGF Total
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
2021-2024 2022 Chapter1, 2024 Acts of Assembly 423.20 0.00 423.20
2020-2022 2022 Chapter 1, 2022 Acts of Assembly 423.20 0.00 423.20
2021-2024 2023 Chapter1, 2024 Acts of Assembly 423.20 0.00 423.20
2024-2026 2025 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 2026 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)
•
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 483 S. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY 2025 FY 2026
General Fund $2,083,580 $2,083,580
•
Continue Chapter 1 funding changes: Provide funding for two percent salary increase Decision Package
  Adjusts appropriation for the two percent salary increase for state and state supported local employees budgeted in Central Appropriations, Paragraphs S, T, U, and V of Item 483, Chapter 1, 2023 Acts of Assembly, Special Session I.
 
  FY 2025 FY 2026
General Fund $674,811 $674,811
•
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 483 G. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY 2025 FY 2026
General Fund $195,880 $195,880
•
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 484 G. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY 2025 FY 2026
General Fund $52,053 $52,053
•
Adjust appropriation for centrally funded workers’ compensation premium changes Base Budget Adjustment
  Adjusts appropriation for workers’ compensation premiums budgeted in Central Appropriations, Item 483 P. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY 2025 FY 2026
General Fund $2,765 $2,765
•
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 484 H. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY 2025 FY 2026
General Fund ($1,049) ($1,049)
•
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 484 F. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY 2025 FY 2026
General Fund $1,011 $1,011


pdocagy2014 - Executive Budget Document Agency Details - 06-07-2025 19:40:20