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.

NDOT - TRANSPORTATION ADMINISTRATION<br />

201-4660<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 />

EXPENDITURES:<br />

NHP DISPATCH STATEWIDE COST ALLOCATION 0 0 1,252 1,186 1,231 1,186<br />

TOTAL EXPENDITURES: 0 0 1,252 1,186 1,231 1,186<br />

E999 UNFUNDED<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 />

UNFUNDED DECISION UNITS 0 0 -18,964 0 -18,894 0<br />

TOTAL RESOURCES: 0 0 -18,964 0 -18,894 0<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 />

HIGHWAY FUND AUTHORIZATION 352,822,978 370,298,757 301,544,934 265,069,504 300,456,813 267,552,658<br />

BALANCE FORWARD FROM PREVIOUS YEAR 360,702 353,950 0 0 0 0<br />

FEDERAL AID 466,543,869 412,877,528 300,256,500 320,000,000 300,256,500 320,000,000<br />

REGISTRATION FEES 0 168,184 0 0 0 0<br />

MISCELLANEOUS PROGRAM FEES 253,689 90,561 253,690 253,690 253,690 253,690<br />

MISCELLANEOUS SALES 341,485 436,471 341,485 341,485 441,485 441,485<br />

SALE OF OIL AND GAS 3,813,405 2,857,102 3,813,405 3,813,405 3,813,405 3,813,405<br />

REIMB FROM ARIZONA FOR HOOVER DAM BRIDGE<br />

0 67,848 67,848 72,855 67,848 72,855<br />

INSURANCE<br />

COST ALLOCATION - NDOT 800 MHZ RADIO 466,028 496,265 497,622 519,760 497,622 519,760<br />

NDOT 800 MGZ RADIOS - COUNTIES 0 0 0 102,565 0 102,565<br />

AGREEMENT INCOME 0 7,950,000 0 0 0 0<br />

BUILDING RENT - EXECUTIVE BUDGETS 660,708 834,678 660,708 660,708 660,708 660,708<br />

REIMBURSEMENT OF EXPENSES 152,377 127,485 0 0 0 0<br />

TRANS FROM OTHER B/A SAME FUND 0 6,500,000 0 0 0 0<br />

TRANSFER FROM EMERGENCY MGMT 109,270 0 0 0 0 0<br />

TOTAL RESOURCES: 825,524,511 803,058,829 607,436,192 590,833,972 606,448,071 593,417,126<br />

EXPENDITURES:<br />

PERSONNEL 120,418,961 131,035,963 128,080,217 128,221,012 128,212,229 132,963,219<br />

DEPARTMENT OF TRANSPORTATION NDOT - 24<br />

DEPARTMENT OF TRANSPORTATION

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

Saved successfully!

Ooh no, something went wrong!