The 2024 Executive Budget Document
Governor Youngkin's Proposed Budget for the 2024-2026 Biennum
 Back to Front Page
Released on December 20, 2023 
 
Indigent Defense Commission [848]
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 $51,286,554 $12,000 $51,298,554
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly $51,922,158 $12,000 $51,934,158
2020-2022 2021 Chapter 1, 2022 Acts of Assembly $58,388,463 $11,980 $58,400,443
2021-2024 2022 Chapter1, 2024 Acts of Assembly $69,524,320 $11,980 $69,536,300
2020-2022 2022 Chapter 1, 2022 Acts of Assembly $66,195,546 $11,980 $66,207,526
2021-2024 2023 Chapter1, 2024 Acts of Assembly $73,237,246 $11,980 $73,249,226
2024-2026 2025 Governor's Proposed Budget $82,889,767 $2,150,636 $85,040,403
    Base Budget $69,524,320 $11,980 $69,536,300
    Addenda (Changes to the Base) $13,365,447 $2,138,656 $15,504,103
2024-2026 2026 Governor's Proposed Budget $82,889,767 $2,150,636 $85,040,403
    Base Budget $69,524,320 $11,980 $69,536,300
    Addenda (Changes to the Base) $13,365,447 $2,138,656 $15,504,103
Positions Budget Summary
Biennium Fiscal Year Source GF NGF Total
2018-2020 2019 Chapter 1283, 2020 Acts of Assembly 546.00 0.00 546.00
2018-2020 2020 Chapter 1283, 2020 Acts of Assembly 566.00 0.00 566.00
2020-2022 2021 Chapter 1, 2022 Acts of Assembly 660.00 0.00 660.00
2021-2024 2022 Chapter1, 2024 Acts of Assembly 709.00 0.00 709.00
2020-2022 2022 Chapter 1, 2022 Acts of Assembly 701.00 0.00 701.00
2021-2024 2023 Chapter1, 2024 Acts of Assembly 709.00 0.00 709.00
2024-2026 2025 Proposed Positions 709.00 2.00 711.00
    Base Budget 709.00 0.00 709.00
    Addenda (Changes to the Base) 18.00 2.00 20.00
2012-2014 2026 Proposed Positions 709.00 2.00 711.00
    Base Budget 709.00 0.00 709.00
    Addenda (Changes to the Base) 0.00 2.00 2.00
Operating Budget Addenda (in order of greatest impact)
Continue Chapter 1 funding changes: Address salary and compression issues in public defender offices Decision Package
  Provides for the ongoing impact of appropriation changes included in Chapter 1, 2023 Special Session I. Funds the ongoing impact of compensation adjustments provided to address recruitment and retention issues in public defender offices. The funding increased the entry-level attorney salary to $73,500 and addressed compression among higher classifications.
 
  FY 2025 FY 2026
General Fund $7,425,852 $7,425,852
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 $4,573,761 $4,573,761
Increase nongeneral fund appropriation for locality supplemental pay Decision Package
  Increases nongeneral fund appropriation so that the agency can distribute supplemental pay provided by localities for public defenders.
 
  FY 2025 FY 2026
Nongeneral Fund $1,829,838 $1,829,838
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 $983,917 $983,917
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 $290,376 $290,376
Increase appropriation to account for Opioid Abatement Authority grant funding Decision Package
  Provides additional nongeneral fund appropriation to recognize grant funding received through the Opioid Abatement Authority. Funding will be used to support reentry and recovery specialists in public defenders' offices and one program manager at the agency level.
 
  FY 2025 FY 2026
Nongeneral Fund $224,745 $224,745
Positions 1.00 1.00
Increase nongeneral fund appropriation for a paralegal position in Arlington County Decision Package
  Funds one paralegal position to support the body-worn camera program.
 
  FY 2025 FY 2026
Nongeneral Fund $84,075 $84,075
Positions 1.00 1.00
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 $78,767 $78,767
Adjust appropriation for centrally funded information technology auditors and security officers Base Budget Adjustment
  Adjusts appropriation for information technology auditors and information security officers budgeted in Central Appropriations, Item 484 E. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY 2025 FY 2026
General Fund $31,409 $31,409
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 ($12,440) ($12,440)
Nongeneral Fund ($2) ($2)
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 ($9,169) ($9,169)
Adjust appropriation for centrally funded property insurance premium charges Base Budget Adjustment
  Adjusts appropriation for property insurance premiums billed by the Department of the Treasury’s Division of Risk Management budgeted in Central Appropriations, Item 484 J. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY 2025 FY 2026
General Fund $2,347 $2,347
Adjust appropriation for centrally funded changes to agency leased space costs Base Budget Adjustment
  Adjusts appropriation for to increased charges to customer agencies for the Department of General Services to perform lease administration services. budgeted in Central Appropriations, Item 485 K. of Chapter 2, 2022 Acts of Assembly, Special Session I.
 
  FY 2025 FY 2026
General Fund $1,445 $1,445
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 ($818) ($818)
Realign two legal positions between service areas Decision Package
  Moves two legal positions to the appropriate service area to better reflect the duties of these positions within the agency.


pdocagy2014 - Executive Budget Document Agency Details - 06-07-2025 13:06:57