The 2014 Executive Budget Document
Governor McDonnell's Proposed Budget for the 2014-2016 Biennum
 Back to Front Page
Released on December 16, 2013 
 
Gunston Hall [417]
Secretarial Area: Education
Mission:
Gunston Hall preserves, interprets, and promotes this 18th-century historic site in order to educate the public about the international significance of its owner, George Mason, for his unique contribution to the universal cause of human rights.
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 $558,436 $359,103 $917,539
2008-2010 2010 Chapter 872, 2010 Acts of Assembly $494,411 $232,949 $727,360
2010-2012 2011 Chapter 2, 2012 Acts of Assembly $484,149 $264,699 $748,848
2010-2012 2012 Chapter 2, 2012 Acts of Assembly $489,039 $264,699 $753,738
2012-2014 2013 Chapter 1, 2014 Acts of Assembly $494,363 $265,395 $759,758
2012-2014 2014 Chapter 1, 2014 Acts of Assembly $498,052 $265,395 $763,447
2014-2016 2015 Governor's Proposed Budget $509,989 $175,184 $685,173
    Base Budget $494,392 $265,395 $759,787
    Addenda (Changes to the Base) $15,597 ($90,211) ($74,614)
2014-2016 2016 Governor's Proposed Budget $510,582 $175,588 $686,170
    Base Budget $494,392 $265,395 $759,787
    Addenda (Changes to the Base) $16,190 ($89,807) ($73,617)
Positions Budget Summary
Biennium Fiscal Year Source GF NGF Total
2008-2010 2009 Chapter 872, 2010 Acts of Assembly 8.00 3.00 11.00
2008-2010 2010 Chapter 872, 2010 Acts of Assembly 8.00 3.00 11.00
2010-2012 2011 Chapter 2, 2012 Acts of Assembly 8.00 3.00 11.00
2010-2012 2012 Chapter 2, 2012 Acts of Assembly 8.00 3.00 11.00
2012-2014 2013 Chapter 1, 2014 Acts of Assembly 8.00 3.00 11.00
2012-2014 2014 Chapter 1, 2014 Acts of Assembly 8.00 3.00 11.00
2014-2016 2015 Proposed Positions 8.00 3.00 11.00
    Base Budget 8.00 3.00 11.00
    Addenda (Changes to the Base) 0.00 0.00 0.00
2012-2014 2016 Proposed Positions 8.00 3.00 11.00
    Base Budget 8.00 3.00 11.00
    Addenda (Changes to the Base) 0.00 0.00 0.00
Operating Budget Addenda (in order of greatest impact)
•
Reduce nongeneral fund appropriation Decision Package
  Reduces nongeneral fund appropriation to accurately reflect revenue collections.
 
  FY 2015 FY 2016
Nongeneral Fund ($90,395) ($90,395)
•
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 $18,535 $18,535
•
Reduce general fund appropriation for human resource services provided by the Department of Human Resource Management Decision Package
  Reduces general fund appropriation each year based on 50 percent of the agency's Shared Services Center cost. This amendment will allow the agency to retain 50 percent of the general fund appropriation that would have been used to support the Shared Services Center.
 
  FY 2015 FY 2016
General Fund ($2,945) ($2,945)
•
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 $397 $540
Nongeneral Fund $213 $290
•
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 ($503) ($489)
•
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 ($73) $363
Nongeneral Fund ($55) $272
•
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 $137 $137
•
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 $49 $49
Nongeneral Fund $26 $26
Capital Project Requests (in order of largest to smallest)
•
Renovate the Ann Mason Visitor Center and Adjacent Buildings
  Provides funding for the renovation of the Ann Mason Visitor Center and the adjacent building.
 
  FY 2015 FY 2016
Tax Supported Debt $1,972,136 $0


pdocagy2014 - Executive Budget Document Agency Details - 06-03-2025 21:11:19