17.01.2013 Views

Nevada_Executive_Budget_2013-2015

Nevada_Executive_Budget_2013-2015

Nevada_Executive_Budget_2013-2015

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

TOURISM - NEVADA ARTS COUNCIL<br />

101-2979<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 />

COMMUNITY ARTS DEVELOPMENT PRG<br />

2011-2012<br />

ACTUAL<br />

90,674 32,517 78,730 75,049 72,728 69,047<br />

ARTIST SERVICES PROGRAM 108,142 92,278 102,629 96,674 102,629 96,673<br />

PUBLIC INFORMATION/ARTS INITIATIVES 39,461 16,034 32,346 30,520 32,346 30,520<br />

FOLKLIFE PROGRAM 87,967 31,580 81,111 61,111 76,142 56,142<br />

LICENSE PLATE INITIATIVE 68,856 64,288 68,856 68,856 68,856 64,270<br />

DHRM COST ALLOCATION 0 0 3,767 3,672 3,831 3,734<br />

RESERVE 0 18,084 18,084 6,749 36,168 0<br />

PURCHASING ASSESSMENT 635 736 635 635 635 635<br />

RESERVE FOR REVERSION TO GENERAL FUND 4,331 8,076 0 0 0 0<br />

TOTAL EXPENDITURES: 1,871,182 1,887,669 1,952,659 1,884,860 1,960,290 1,861,724<br />

TOTAL POSITIONS: 9.00 10.00 10.00 10.00 10.00 10.00<br />

MAINTENANCE<br />

M100 STATEWIDE INFLATION<br />

This request reflects rate changes for internal service funds such as the Attorney General, Motor Pool, information technology services, state-owned building rent, vehicle insurance,<br />

personnel assessments, and property and contents insurance.<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 0 0 172 555 171 323<br />

TRANS FROM COMMISSION ON TOUR 0 0 171 5,769 172 323<br />

TOTAL RESOURCES: 0 0 343 6,324 343 646<br />

EXPENDITURES:<br />

OPERATING EXPENSES 0 0 0 -91 0 -90<br />

INFORMATION SERVICES 0 0 343 931 343 466<br />

PURCHASING ASSESSMENT 0 0 0 270 0 270<br />

AG COST ALLOCATION PLAN 0 0 0 5,214 0 0<br />

TOTAL EXPENDITURES: 0 0 343 6,324 343 646<br />

DEPARTMENT OF TOURISM AND CULTURAL AFFAIRS TOURISM - 94<br />

DTCA - NEVADA ARTS COUNCIL

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

Saved successfully!

Ooh no, something went wrong!