17.01.2013 Views

Nevada_Executive_Budget_2013-2015

Nevada_Executive_Budget_2013-2015

Nevada_Executive_Budget_2013-2015

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

TOURISM - MUSEUMS & HIST - NEVADA STATE MUSEUM, CC<br />

101-2940<br />

2011-2012<br />

ACTUAL<br />

2012-<strong>2013</strong><br />

WORK<br />

PROGRAM<br />

<strong>2013</strong>-2014<br />

AGENCY<br />

REQUEST<br />

<strong>2013</strong>-2014<br />

GOVERNOR<br />

RECOMMENDS<br />

2014-<strong>2015</strong><br />

AGENCY<br />

REQUEST<br />

2014-<strong>2015</strong><br />

GOVERNOR<br />

RECOMMENDS<br />

EXPENDITURES:<br />

DHRM COST ALLOCATION 0 0 1,391 1,359 1,396 1,401<br />

TOTAL EXPENDITURES: 0 0 1,391 1,359 1,396 1,401<br />

E999 UNFUNDED<br />

2011-2012<br />

ACTUAL<br />

2012-<strong>2013</strong><br />

WORK<br />

PROGRAM<br />

<strong>2013</strong>-2014<br />

AGENCY<br />

REQUEST<br />

<strong>2013</strong>-2014<br />

GOVERNOR<br />

RECOMMENDS<br />

2014-<strong>2015</strong><br />

AGENCY<br />

REQUEST<br />

2014-<strong>2015</strong><br />

GOVERNOR<br />

RECOMMENDS<br />

RESOURCES:<br />

UNFUNDED DECISION UNITS 0 0 41,660 0 42,181 0<br />

TOTAL RESOURCES: 0 0 41,660 0 42,181 0<br />

SUMMARY<br />

2011-2012<br />

ACTUAL<br />

2012-<strong>2013</strong><br />

WORK<br />

PROGRAM<br />

<strong>2013</strong>-2014<br />

AGENCY<br />

REQUEST<br />

<strong>2013</strong>-2014<br />

GOVERNOR<br />

RECOMMENDS<br />

2014-<strong>2015</strong><br />

AGENCY<br />

REQUEST<br />

2014-<strong>2015</strong><br />

GOVERNOR<br />

RECOMMENDS<br />

RESOURCES:<br />

APPROPRIATION CONTROL 652,139 528,059 673,753 667,561 672,243 690,870<br />

REVERSIONS -76,359 0 0 0 0 0<br />

ADMISSION CHARGE 132,114 132,462 127,347 160,706 127,347 160,676<br />

SCHOOL DISTRICT REIMBURSEMENTS 1,000 1,000 0 0 0 0<br />

TRANS FROM COMMISSION ON TOUR 391,284 648,483 673,753 671,605 672,244 694,990<br />

TRANSFER MUSEUM DED TRUST 144,497 81,783 82,548 82,762 82,110 89,483<br />

TRANS FROM HISTORIC PRESERVATION 5,800 0 0 0 0 0<br />

TOTAL RESOURCES: 1,250,475 1,391,787 1,557,401 1,582,634 1,553,944 1,636,019<br />

EXPENDITURES:<br />

PERSONNEL 1,052,906 1,187,093 1,319,164 1,351,127 1,319,783 1,417,034<br />

IN-STATE TRAVEL 0 0 1,386 693 1,386 693<br />

OPERATING EXPENSES 58,252 59,120 75,738 70,822 76,933 71,904<br />

MAINT OF BLDGS & GRNDS 24,105 24,169 33,634 30,915 33,634 30,915<br />

EXHIBIT PROGRAM 3,597 3,743 3,597 3,581 3,597 3,581<br />

CCSD INTERLOCAL 1,000 1,000 0 0 0 0<br />

INFORMATION SERVICES 5,809 6,107 36,479 38,273 31,105 24,531<br />

UTILITIES 80,029 98,368 80,029 80,029 80,029 80,029<br />

ENERGY EFFICIENCY RETROFIT PAYBACK 24,603 12,013 0 0 0 0<br />

DHRM COST ALLOCATION 0 0 7,200 7,021 7,303 7,159<br />

DEPARTMENT OF TOURISM AND CULTURAL AFFAIRS TOURISM - 71<br />

DTCA - MUSEUMS AND HISTORY DIVISION

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!