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.

CRC - POWER MARKETING FUND<br />

505-4502<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 />

BALANCE FORWARD FROM PREVIOUS YEAR 566,981 1,020,493 1,197,517 1,197,517 1,507,507 1,508,247<br />

BALANCE FORWARD TO NEW YEAR -1,020,493 0 0 0 0 0<br />

POWER SALES 27,303,729 25,733,678 51,065,539 30,235,023 56,065,539 32,319,418<br />

TREASURER'S INTEREST DISTRIB 727 7,633 499 1,239 499 1,523<br />

TOTAL RESOURCES: 26,850,944 26,761,804 52,263,555 31,433,779 57,573,545 33,829,188<br />

EXPENDITURES:<br />

POWER PURCHASES 26,850,926 25,564,269 50,756,030 29,925,508 55,756,030 32,009,903<br />

RESERVE 0 1,197,517 1,507,507 1,364,953 1,817,497 1,532,673<br />

PURCHASING ASSESSMENT 18 18 18 143,318 18 286,612<br />

TOTAL EXPENDITURES: 26,850,944 26,761,804 52,263,555 31,433,779 57,573,545 33,829,188<br />

PERCENT CHANGE: -0.33% 95.29% 17.46% 10.16% 7.62%<br />

COLORADO RIVER COMMISSION COLORADO RIVER COMM - 16<br />

COLORADO RIVER COMMISSION

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

Saved successfully!

Ooh no, something went wrong!