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.

NDOC - NEVADA STATE PRISON<br />

101-3718<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 />

TOTAL RESOURCES: 0 0 0 -1,772 0 -1,772<br />

EXPENDITURES:<br />

OPERATING EXPENSES 0 0 0 -4,182 0 -4,182<br />

PURCHASING ASSESSMENT 0 0 0 2,410 0 2,410<br />

TOTAL EXPENDITURES: 0 0 0 -1,772 0 -1,772<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 4,275,487 41,537 203,988 122,160 203,988 122,160<br />

REVERSIONS -1,315,221 0 0 0 0 0<br />

BUDGETARY TRANSFERS -265,197 0 0 0 0 0<br />

ROOM, BOARD, TRANSP CHARGE 19,896 0 0 0 0 0<br />

MISC REVENUE 0 0 950 950 950 950<br />

REIMBURSEMENT FOR UTILITIES 18,509 15,919 16,764 16,764 16,764 16,764<br />

TOTAL RESOURCES: 2,733,474 57,456 221,702 139,874 221,702 139,874<br />

EXPENDITURES:<br />

PERSONNEL 2,048,846 0 0 0 0 0<br />

OPERATING EXPENSES 0 0 0 19,114 0 19,114<br />

INFORMATION SERVICES 0 2 0 0 0 0<br />

AGENCY ISSUE UNIFORM 964 465 0 0 0 0<br />

MAINTENANCE FOR CLOSED FACILITIES 657,006 56,989 221,500 118,350 221,500 118,350<br />

INMATE DRIVENS 9,980 0 202 0 202 0<br />

PURCHASING ASSESSMENT 0 0 0 2,410 0 2,410<br />

RESERVE FOR REVERSION TO GENERAL FUND 16,678 0 0 0 0 0<br />

TOTAL EXPENDITURES: 2,733,474 57,456 221,702 139,874 221,702 139,874<br />

PERCENT CHANGE: -97.90% 285.86% 143.45% 0.00% 0.00%<br />

DEPARTMENT OF CORRECTIONS CORRECTIONS - 58<br />

DEPARTMENT OF CORRECTIONS

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

Saved successfully!

Ooh no, something went wrong!