pdocagy (DPB Website Public Reports)

Frontier Culture Museum of Virginia [239]

Secretarial Area: Education

Mission:
The mission of the Frontier Culture Museum is to increase public knowledge of the formation of a distinctive American folk culture from a blending of European, African, and indigenous peoples.

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
2008-2010	2009	Chapter 872, 2010 Acts of Assembly	$1,539,920	$446,293	$1,986,213
2008-2010	2010	Chapter 872, 2010 Acts of Assembly	$1,385,456	$536,293	$1,921,749
2010-2012	2011	Chapter 2, 2012 Acts of Assembly	$1,853,923	$446,293	$2,300,216
2010-2012	2012	Chapter 2, 2012 Acts of Assembly	$1,353,923	$446,293	$1,800,216
2012-2014	2013	Chapter 1, 2014 Acts of Assembly	$1,453,848	$446,293	$1,900,141
2012-2014	2014	Chapter 1, 2014 Acts of Assembly	$1,453,911	$446,293	$1,900,204
2014-2016	2015	Governor's Proposed Budget	$1,565,145	$447,477	$2,012,622
		Base Budget	$1,453,911	$446,293	$1,900,204
		Addenda (Changes to the Base)	$111,234	$1,184	$112,418
2014-2016	2016	Governor's Proposed Budget	$1,566,404	$447,859	$2,014,263
		Base Budget	$1,453,911	$446,293	$1,900,204
		Addenda (Changes to the Base)	$112,493	$1,566	$114,059

Positions Budget Summary

Biennium	Fiscal Year	Source	GF	NGF	Total
2008-2010	2009	Chapter 872, 2010 Acts of Assembly	25.50	15.00	40.50
2008-2010	2010	Chapter 872, 2010 Acts of Assembly	22.50	15.00	37.50
2010-2012	2011	Chapter 2, 2012 Acts of Assembly	22.50	15.00	37.50
2010-2012	2012	Chapter 2, 2012 Acts of Assembly	22.50	15.00	37.50
2012-2014	2013	Chapter 1, 2014 Acts of Assembly	22.50	15.00	37.50
2012-2014	2014	Chapter 1, 2014 Acts of Assembly	22.50	15.00	37.50
2014-2016	2015	Proposed Positions	22.50	15.00	37.50
		Base Budget	22.50	15.00	37.50
		Addenda (Changes to the Base)	0.00	0.00	0.00
2012-2014	2016	Proposed Positions	22.50	15.00	37.50
		Base Budget	22.50	15.00	37.50
		Addenda (Changes to the Base)	0.00	0.00	0.00

Operating Budget Addenda (in order of greatest impact)

•

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	$108,416	$108,416

•

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	$3,012	$4,096
Nongeneral Fund	$924	$1,258

•

Fund changes in state employee workers' compensation premiums

Decision Package

Adjusts the agency's budget for workers' compensation premiums based on the allocation of 2015 and 2016 program costs provided by the Department of Human Resource Management. The allocation is based on the historical experience of the agency and reflects the current policy of providing agencies with 50 percent of any increased costs and allowing agencies to retain 50 percent of any reduced costs.

	FY 2015	FY 2016
General Fund	($531)	($494)
Nongeneral Fund	($125)	($116)

•

Adjust funding for premium changes in the Automobile Insurance Liability program

Decision Package

Adjusts agency funding for the approved premium changes in the state's Automobile Insurance Liability program.

	FY 2015	FY 2016
General Fund	$270	$270
Nongeneral Fund	$363	$363

•

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	$144	$144
Nongeneral Fund	$44	$44

•

Adjust funding to agencies for information technology and telecommunication charges

Decision Package

Adjusts the agency budget for information technology and telecommunication charges based on the required cost of living adjustments contained in the Northrop Grumman contract and the elimination of the debt recovery surcharge originally approved by the Joint Legislative Audit and Review Commission on July 12, 2010.

	FY 2015	FY 2016
General Fund	($77)	$61
Nongeneral Fund	($22)	$17

pdocagy2014 - Executive Budget Document Agency Details - 06-03-2025 20:58:26