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.

DCNR - FORESTRY NURSERIES<br />

257-4235<br />

2012-<strong>2013</strong> <strong>2013</strong>-2014 <strong>2013</strong>-2014 2014-<strong>2015</strong> 2014-<strong>2015</strong><br />

2011-2012 WORK AGENCY GOVERNOR AGENCY GOVERNOR<br />

ACTUAL PROGRAM REQUEST RECOMMENDS REQUEST RECOMMENDS<br />

RESERVE 0 0 3,752 3,840 12,933 9,343<br />

TOTAL EXPENDITURES: 0 0 0 0 3,752 3,840<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 />

BALANCE FORWARD FROM PREVIOUS YEAR 0 0 0 0 625 625<br />

TOTAL RESOURCES: 0 0 0 0 625 625<br />

EXPENDITURES:<br />

PERSONNEL 0 0 -625 -625 -725 -725<br />

RESERVE 0 0 625 625 1,350 1,350<br />

TOTAL EXPENDITURES: 0 0 0 0 625 625<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 112,706 151,137 82,193 82,193 55,321 126,684<br />

BALANCE FORWARD TO NEW YEAR -151,136 0 0 0 0 0<br />

USFWS SEED BANK/RARE PLANT GRT 47,589 10,726 0 0 0 0<br />

NURSERY SALES 191,252 211,512 191,251 190,836 191,251 190,825<br />

FOREST PRODUCT SALES 5,500 20,000 20,000 20,000 20,000 20,000<br />

SEED BANK SALES 396,684 887,099 500,898 476,664 500,898 403,993<br />

RENTAL INCOME - NON-EXECUTIVE BUDGETS 0 302,680 302,680 302,680 302,680 302,680<br />

MACHINE RENTAL 215 2,250 2,023 559 2,023 523<br />

TRANS FROM OTHER B/A SAME FUND (4195) 96,643 45,449 84,887 84,887 84,887 84,887<br />

TOTAL RESOURCES: 699,453 1,630,853 1,183,932 1,157,819 1,157,060 1,129,592<br />

EXPENDITURES:<br />

PERSONNEL 169,229 192,259 246,368 247,637 246,461 255,534<br />

OPERATING EXPENSES 263 263 264 247 264 247<br />

NURSERY OPERATING 99,018 101,378 98,803 97,580 98,803 97,565<br />

DEPARTMENT OF CONSERVATION & NATURAL RESOURCES DCNR - 114<br />

DCNR - FORESTRY DIVISION

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

Saved successfully!

Ooh no, something went wrong!