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 - PRISON INDUSTRY<br />

525-3719<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 />

LCC GARMENT FACTORY<br />

2011-2012<br />

ACTUAL<br />

342,290 308,953 341,602 341,728 341,602 341,728<br />

PURCHASING ASSESSMENT 4,802 4,802 4,802 4,802 4,802 4,802<br />

STATEWIDE COST ALLOC 64,554 64,554 64,554 64,554 64,554 64,554<br />

AG COST ALLOCATION 321 606 321 321 321 321<br />

TOTAL EXPENDITURES: 4,058,141 4,494,896 4,573,075 4,679,471 4,572,347 4,803,441<br />

TOTAL POSITIONS: 22.00 22.00 22.00 22.00 22.00 22.00<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 />

BALANCE FORWARD FROM PREVIOUS YEAR 0 0 0 0 -260 -63,567<br />

TOTAL RESOURCES: 0 0 0 0 -260 -63,567<br />

EXPENDITURES:<br />

OPERATING EXPENSES 0 0 0 1,261 0 1,223<br />

INFORMATION SERVICES 0 0 0 921 0 145<br />

NNCC MATTRESS 0 0 -25 -25 -25 -25<br />

SDCC AUTO/UPHOLSTERY SHOP 0 0 0 2 0 2<br />

RETAINED EARNINGS 0 0 -260 -63,567 -520 -128,184<br />

PURCHASING ASSESSMENT 0 0 0 -409 0 -409<br />

STATEWIDE COST ALLOC 0 0 0 59,619 0 59,619<br />

AG COST ALLOCATION 0 0 285 2,198 285 4,062<br />

TOTAL EXPENDITURES: 0 0 0 0 -260 -63,567<br />

M300 ADJUSTMENTS TO FRINGE BENEFITS RATES<br />

This request reflects changes to fringe benefits rates.<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 0 3,950<br />

DEPARTMENT OF CORRECTIONS CORRECTIONS - 158<br />

DEPARTMENT OF CORRECTIONS

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

Saved successfully!

Ooh no, something went wrong!