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 - OFFENDERS' STORE FUND<br />

240-3708<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 EXPENDITURES: 13,603,008 17,710,986 16,336,073 16,336,073 15,476,714 15,496,707<br />

TOTAL POSITIONS: 56.06 56.06 56.06 56.06 56.06 56.06<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 />

BALANCE FORWARD FROM PREVIOUS YEAR 0 0 0 0 239 74,845<br />

TOTAL RESOURCES: 0 0 0 0 239 74,845<br />

EXPENDITURES:<br />

OPERATING EXPENSES 0 0 0 3,052 0 3,051<br />

INFORMATION SERVICES 0 0 -239 -5,124 -239 -7,687<br />

RETAINED EARNINGS 0 0 239 74,845 478 152,254<br />

PURCHASING ASSESSMENT 0 0 0 5,974 0 5,974<br />

STATE COST ALLOCATION 0 0 0 -78,747 0 -78,747<br />

TOTAL EXPENDITURES: 0 0 0 0 239 74,845<br />

M200 DEMOGRAPHICS/CASELOAD CHANGES<br />

This request adjusts funding based on projected changes in inmate population.<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 />

BALANCE FORWARD FROM PREVIOUS YEAR 0 0 0 0 129,501 173,843<br />

STORE SALES 0 0 183,205 245,901 223,102 268,700<br />

CATALOG COMMISSIONS 0 0 7,225 9,694 8,796 10,592<br />

VENDING MACHINE SALES 0 0 3,728 5,013 4,545 5,480<br />

TELEPHONE COMMISSIONS 0 0 48,880 65,626 59,537 71,716<br />

TOTAL RESOURCES: 0 0 243,038 326,234 425,481 530,331<br />

EXPENDITURES:<br />

OPERATING EXPENSES 0 0 82 110 100 121<br />

DEPARTMENT OF CORRECTIONS CORRECTIONS - 142<br />

DEPARTMENT OF CORRECTIONS

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

Saved successfully!

Ooh no, something went wrong!