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.

NDOC - THREE LAKES VALLEY CONSERVATION CAMP<br />

101-3725<br />

E672 SUSPEND LONGEVITY FOR <strong>2013</strong>-<strong>2015</strong> BIENNIUM<br />

This request suspends longevity payments for the <strong>2013</strong>-<strong>2015</strong> biennium.<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 -6,825 -6,825 -7,875 -7,875<br />

TOTAL RESOURCES: 0 0 -6,825 -6,825 -7,875 -7,875<br />

EXPENDITURES:<br />

PERSONNEL 0 0 -6,825 -6,825 -7,875 -7,875<br />

TOTAL EXPENDITURES: 0 0 -6,825 -6,825 -7,875 -7,875<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 2,178,683 2,201,190 2,335,149 2,370,178 2,335,724 2,447,810<br />

REVERSIONS -29,776 0 0 0 0 0<br />

BUDGETARY TRANSFERS 298,248 0 0 0 0 0<br />

ROOM, BOARD, TRANSP CHARGE 13,640 11,994 12,848 13,697 12,848 13,697<br />

TOTAL RESOURCES: 2,460,795 2,213,184 2,347,997 2,383,875 2,348,572 2,461,507<br />

EXPENDITURES:<br />

PERSONNEL 1,754,222 1,743,880 1,638,168 1,651,850 1,639,041 1,730,590<br />

OPERATING EXPENSES 20,698 22,093 21,737 21,027 21,737 21,029<br />

MAINT OF BLDGS & GRNDS 20,909 14,490 15,308 15,308 15,308 15,308<br />

MAINTENANCE CONTRACTS 20,334 10,058 34,235 34,235 33,937 33,937<br />

INFORMATION SERVICES 3,850 3,772 3,772 4,727 3,772 3,915<br />

AGENCY ISSUE UNIFORM 1,579 3,485 5,413 3,485 5,413 3,485<br />

BOOT CAMP 14,077 28,700 14,122 14,112 14,122 14,112<br />

INMATE DRIVENS 252,282 222,344 240,207 263,826 240,207 263,826<br />

UTILITIES 370,548 163,871 374,544 374,544 374,544 374,544<br />

PURCHASING ASSESSMENT 491 491 491 761 491 761<br />

RESERVE FOR REVERSION TO GENERAL FUND 1,805 0 0 0 0 0<br />

TOTAL EXPENDITURES: 2,460,795 2,213,184 2,347,997 2,383,875 2,348,572 2,461,507<br />

PERCENT CHANGE: -10.06% 6.09% 7.71% 0.02% 3.26%<br />

TOTAL POSITIONS: 23.00 23.00 23.00 23.00 23.00 23.00<br />

DEPARTMENT OF CORRECTIONS CORRECTIONS - 108<br />

DEPARTMENT OF CORRECTIONS

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

Saved successfully!

Ooh no, something went wrong!