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.

MILITARY<br />

101-3650<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 />

MAINTENANCE OF BLDGS & GROUNDS 0 0 0 0 207,853 207,853<br />

ARMY FACILITIES 0 0 66,691 66,691 0 0<br />

TOTAL EXPENDITURES: 0 0 66,691 66,691 207,853 207,853<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 17,210 0 17,213 0<br />

TOTAL RESOURCES: 0 0 17,210 0 17,213 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 />

APPROPRIATION CONTROL 2,052,392 2,466,085 2,429,168 2,462,947 2,490,256 2,579,786<br />

REVERSIONS -42,482 0 0 0 0 0<br />

FEDERAL FUNDS FROM PREVIOUS YEAR 0 33,492 0 0 0 0<br />

FEDERAL FUNDS TO NEW YEAR -33,491 0 0 0 0 0<br />

DEPT OF DEFENSE FUNDS 12,535,581 15,584,800 13,224,074 13,149,568 13,279,099 13,478,826<br />

EXCESS PROPERTY SALES 2,155 0 0 0 0 0<br />

TRANSFER FROM INTERIM FINANCE 46,284 1,273 0 0 0 0<br />

TRANS FROM BOARD OF EXAM EMERGENCY 0 36,377 0 0 0 0<br />

TRANSFER FROM EMERGENCY MGMT 59,746 48,500 0 0 0 0<br />

TOTAL RESOURCES: 14,620,185 18,170,527 15,653,242 15,612,515 15,769,355 16,058,612<br />

EXPENDITURES:<br />

PERSONNEL 7,477,704 8,507,185 8,648,270 8,697,942 8,652,249 9,078,863<br />

OUT-OF-STATE TRAVEL 3,120 1,596 6,334 5,884 7,339 6,939<br />

IN-STATE TRAVEL 12,364 15,738 18,225 19,210 18,225 19,210<br />

OPERATING EXPENSES 582,175 573,222 658,460 629,464 648,860 623,627<br />

MAINTENANCE OF BLDGS & GROUNDS 325,867 241,996 358,576 352,052 558,429 551,582<br />

MEDALS 113 3,241 113 113 113 113<br />

ARMY FACILITIES 3,219,675 3,615,763 3,469,417 3,413,928 3,410,037 3,306,742<br />

ADJUTANT GENERAL MILITARY - 11<br />

ADJUTANT GENERAL & NATIONAL GUARD

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

Saved successfully!

Ooh no, something went wrong!