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 - STATE RAILROAD MUSEUMS<br />

101-4216<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 43,754 0 26,726 0<br />

TOTAL RESOURCES: 0 0 43,754 0 26,726 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 505,142 410,422 468,411 441,406 459,829 460,127<br />

REVERSIONS -142,795 0 0 0 0 0<br />

ADMISSION CHARGE 64,310 60,090 64,329 75,862 64,322 75,855<br />

RIDE CHARGE 236,295 205,523 236,295 236,295 236,295 236,295<br />

TRANS FROM COMMISSION ON TOUR 303,086 410,423 468,411 449,125 459,828 468,018<br />

TRANSFER MUSEUM DED TRUST 39,254 48,149 47,002 47,381 46,995 50,150<br />

TOTAL RESOURCES: 1,005,292 1,134,607 1,284,448 1,250,069 1,267,269 1,290,445<br />

EXPENDITURES:<br />

PERSONNEL 736,387 864,810 912,340 945,725 912,329 995,716<br />

IN-STATE TRAVEL 0 0 2,520 1,265 2,520 1,265<br />

OPERATING 10,323 10,333 10,838 9,209 10,838 9,208<br />

EAST ELY RR MUSEUM 17,027 18,042 26,639 18,659 20,809 18,660<br />

NV STATE RAILROAD MUSEUM CC 90,810 91,672 111,046 98,335 105,814 98,390<br />

INFORMATION SERVICES 2,187 2,154 24,668 20,926 21,393 12,807<br />

BOULDER CITY RR OPERATING 87,018 84,217 109,160 78,317 106,248 76,657<br />

BOULDER CITY LOCOMOTIVE MAINT. 60,735 62,574 80,735 70,735 80,735 70,735<br />

DHRM COST ALLOCATION 0 0 5,697 5,555 5,778 5,664<br />

PURCHASING ASSESSMENT 805 805 805 1,343 805 1,343<br />

TOTAL EXPENDITURES: 1,005,292 1,134,607 1,284,448 1,250,069 1,267,269 1,290,445<br />

PERCENT CHANGE: 12.86% 13.21% 10.18% -1.34% 3.23%<br />

TOTAL POSITIONS: 12.20 12.20 15.00 15.51 15.00 15.51<br />

DEPARTMENT OF TOURISM AND CULTURAL AFFAIRS TOURISM - 86<br />

DTCA - MUSEUMS AND HISTORY DIVISION

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

Saved successfully!

Ooh no, something went wrong!