The 2014 Executive Budget Document
Governor McDonnell's Proposed Budget for the 2014-2016 Biennum
 Back to Front Page
Released on December 16, 2013 
 
Cooperative Extension and Agricultural Research Services [234]
Secretarial Area: Education
Mission:
The Cooperative Extension and Agricultural Research Services enables individuals to improve their lives through agricultural research innovations and educational programs that use scientific knowledge focused on issues and needs.
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
2008-2010 2009 Chapter 872, 2010 Acts of Assembly $4,758,619 $5,064,095 $9,822,714
2008-2010 2010 Chapter 872, 2010 Acts of Assembly $4,726,286 $5,064,095 $9,790,381
2010-2012 2011 Chapter 2, 2012 Acts of Assembly $5,104,160 $5,208,749 $10,312,909
2010-2012 2012 Chapter 2, 2012 Acts of Assembly $5,110,671 $5,264,095 $10,374,766
2012-2014 2013 Chapter 1, 2014 Acts of Assembly $5,136,690 $5,550,564 $10,687,254
2012-2014 2014 Chapter 1, 2014 Acts of Assembly $5,313,900 $6,361,008 $11,674,908
2014-2016 2015 Governor's Proposed Budget $5,540,442 $6,361,008 $11,901,450
    Base Budget $5,313,900 $6,361,008 $11,674,908
    Addenda (Changes to the Base) $226,542 $0 $226,542
2014-2016 2016 Governor's Proposed Budget $5,541,684 $6,361,008 $11,902,692
    Base Budget $5,313,900 $6,361,008 $11,674,908
    Addenda (Changes to the Base) $227,784 $0 $227,784
Positions Budget Summary
Biennium Fiscal Year Source GF NGF Total
2008-2010 2009 Chapter 872, 2010 Acts of Assembly 30.75 52.00 82.75
2008-2010 2010 Chapter 872, 2010 Acts of Assembly 30.75 52.00 82.75
2010-2012 2011 Chapter 2, 2012 Acts of Assembly 30.75 52.00 82.75
2010-2012 2012 Chapter 2, 2012 Acts of Assembly 30.75 52.00 82.75
2012-2014 2013 Chapter 1, 2014 Acts of Assembly 30.75 67.00 97.75
2012-2014 2014 Chapter 1, 2014 Acts of Assembly 31.75 67.00 98.75
2014-2016 2015 Proposed Positions 32.75 67.00 99.75
    Base Budget 31.75 67.00 98.75
    Addenda (Changes to the Base) 0.00 0.00 0.00
2012-2014 2016 Proposed Positions 32.75 67.00 99.75
    Base Budget 31.75 67.00 98.75
    Addenda (Changes to the Base) 1.00 0.00 1.00
Operating Budget Addenda (in order of greatest impact)
Fund agricultural education specialists Decision Package
  Provides funding for two agricultural education specialists to provide support and professional development for agriculture education teachers in middle and high schools.
 
  FY 2015 FY 2016
General Fund $110,000 $110,000
Positions 1.00 1.00
Distribute Central Appropriation amounts to agency budgets Base Budget Adjustment
  Adjusts the agency budget to reflect amounts moved to or from Central Appropriations to cover the continued cost of public employee salary increases, increases in state employee health insurance premiums, changes in state employee retirement and other benefit contribution rates, and other centrally funded items being continued from the 2012-14 biennium into the 2014-16 biennium.
 
  FY 2015 FY 2016
General Fund $108,557 $108,557
Annualize faculty salary increases Decision Package
  Annualizes the funding for a three percent faculty salary increase provided in 2014.
 
  FY 2015 FY 2016
General Fund $7,459 $7,459
Fund agency costs for the new Cardinal accounting system Decision Package
  Provides appropriation to the agency's budget to pay for the agency's share of the costs for the new Cardinal accounting system. The Department of Accounts allocates the yearly cost of the system to agencies based upon the number of transactions the agency completed in the previous fiscal year.
 
  FY 2015 FY 2016
General Fund $0 $1,242
Adjust agency appropriation for the cost of Performance Budgeting system charges Decision Package
  Provides appropriation to pay for the agency's share of ongoing Performance Budgeting system operating and maintenance costs. The general fund share of this cost was previously budgeted in Central Appropriations.
 
  FY 2015 FY 2016
General Fund $526 $526


pdocagy2014 - Executive Budget Document Agency Details - 06-06-2025 12:38:22