The 2012 Executive Budget Document
Chippokes Plantation Farm Foundation
[
http://www.dcr.virginia.gov/state_parks/chi.shtml
]
Mission Statement
Chippokes Plantation Farm Foundation provides the public with an enjoyable education experience, which focuses on the history of agriculture, forestry, and conservation. Located on the banks of the historic James River, the Foundation operates one of the oldest continuously farmed plantations in the country.
Operating Budget Summary
| General Fund | Nongeneral Fund | Personnel Cost | |
|---|---|---|---|
| 2009 Appropriation | $ 137,842 | $ 67,103 | $ 0 |
| 2010 Appropriation | $ 84,181 | $ 100,103 | $ 153,169 |
| 2011 Appropriation | $ 117,078 | $ 67,103 | $ 178,440 |
| 2012 Appropriation | $ 117,078 | $ 67,103 | $ 178,440 |
| 2013 Base Budget | $ 117,078 | $ 67,103 | $ 165,409 |
| 2013 Addenda | $ 537 | $ 691 | $ 336 |
| 2013 Total | $ 117,615 | $ 67,794 | $ 165,745 |
| 2014 Base Budget | $ 117,078 | $ 67,103 | $ 165,409 |
| 2014 Addenda | $ 546 | $ 691 | $ 336 |
| 2014 Total | $ 117,624 | $ 67,794 | $ 165,745 |
| General Fund | Nongeneral Fund | Total Positions | |
|---|---|---|---|
| 2009 Appropriation | 2.00 | 0.00 | 2.00 |
| 2010 Appropriation | 2.00 | 0.00 | 2.00 |
| 2011 Appropriation | 2.00 | 0.00 | 2.00 |
| 2012 Appropriation | 2.00 | 0.00 | 2.00 |
| 2013 Base Budget | 2.00 | 0.00 | 2.00 |
| 2013 Addenda | 0.00 | 0.00 | 0.00 |
| 2013 Total | 2.00 | 0.00 | 2.00 |
| 2014 Base Budget | 2.00 | 0.00 | 2.00 |
| 2014 Addenda | 0.00 | 0.00 | 0.00 |
| 2014 Total | 2.00 | 0.00 | 2.00 |
Recommended Operating Budget Addenda
-
Fund changes in state employee workers' compensation premiumsAdjusts the agency's budget for the general fund share of state employee workers' compensation premiums based on the allocation of FY 2013 and FY 2014 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 2013 FY 2014 General Fund $ (90) $ (81)
-
Provide funding to agencies for changes in payroll processing costsProvides funding for organizational changes related to processing payroll that are expected to achieve long term efficiencies.
FY 2013 FY 2014 General Fund $ 627 $ 627
-
Distribute Central Appropriation amounts to agency budgetsAdjusts the agency budget to reflect amounts moved to or from Central Appropriations to cover the costs of items such as changes in retirement and other benefit contribution rates, as well as the distribution of other centrally funded items.
FY 2013 FY 2014 Nongeneral Fund $ 691 $ 691