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.

DCNR - STATE LANDS<br />

101-4173<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 />

2011-2012<br />

ACTUAL<br />

ADMINISTRATIVE SERVICES 0 17 0 0 0 0<br />

TAHOE BOND ACT 11,254 14,013 9,354 9,790 10,222 9,787<br />

TAHOE ADMINISTRATIVE ASSISTANT 3,786 3,757 2,960 3,135 3,309 3,134<br />

TAHOE ENVIRONMENTAL IMPROVEMENT PROGRAM 9,639 13,943 6,857 8,371 7,334 8,369<br />

AB9 CONSERVATION BOND 13,793 21,817 12,276 13,087 13,892 13,081<br />

WINNEMUCCA RESERVE 0 13,337 23,081 13,337 23,081 13,337<br />

WINNEMUCCA RESERVE 0 0 24,456 0 23,692 0<br />

PURCHASING ASSESSMENT 1,917 1,917 1,917 1,917 1,917 1,917<br />

STATEWIDE COST ALLOCATION PLAN 8,677 8,677 8,677 8,677 8,677 8,677<br />

AG COST ALLOCATION 13,295 0 13,295 13,295 13,295 13,295<br />

TOTAL EXPENDITURES: 1,643,369 1,811,177 1,858,795 1,837,902 1,914,634 1,874,195<br />

TOTAL POSITIONS: 20.00 20.00 20.00 20.00 20.00 20.00<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 />

APPROPRIATION CONTROL 0 0 322 3,561 322 2,592<br />

TRANSFER FROM CONSERVATION (Q1 BONDS) 0 0 -6,181 -4,666 -6,181 -4,694<br />

TRANS TRPA MITIGATION GRANT 0 0 -1,092 -821 -1,092 -826<br />

TRANS FROM MUNI BD BANK (EIP BONDS) 0 0 -6,257 -4,734 -6,257 -4,761<br />

TOTAL RESOURCES: 0 0 -13,208 -6,660 -13,208 -7,689<br />

EXPENDITURES:<br />

IN-STATE TRAVEL 0 0 0 2,410 0 2,410<br />

OPERATING EXPENSES 0 0 0 595 0 569<br />

WINNEMUCCA FACILITY MAINT. 0 0 0 -166 0 -166<br />

TAHOE MITIGATION PROGRAM 0 0 -28 0 -28 -5<br />

DOE STAFF COSTS 0 0 0 -2 0 -11<br />

INFORMATION SERVICES 0 0 321 724 321 -210<br />

TAHOE BOND ACT 0 0 -47 18 -47 9<br />

TAHOE ADMINISTRATIVE ASSISTANT 0 0 -47 -22 -47 -31<br />

TAHOE ENVIRONMENTAL IMPROVEMENT PROGRAM 0 0 -47 -11 -47 -20<br />

DEPARTMENT OF CONSERVATION & NATURAL RESOURCES DCNR - 125<br />

DCNR - STATE LANDS

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

Saved successfully!

Ooh no, something went wrong!