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.

ADMINISTRATION - SPWD - BUILDINGS & GROUNDS<br />

710-1349<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 />

TOTAL EXPENDITURES: 0 0 0 0 0 19,301<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 0 0 121,622 0<br />

TOTAL RESOURCES: 0 0 0 0 121,622 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 />

BALANCE FORWARD FROM PREVIOUS YEAR 2,460,638 2,558,766 2,411,370 1,472,528 3,359,412 2,278,405<br />

BALANCE FORWARD TO NEW YEAR -2,558,766 0 0 0 0 0<br />

LEASE ASSESSMENT 206,242 228,424 228,424 405,411 228,424 405,174<br />

EXTRA SERVICES - TENANT IMPROVEMENTS 32,541 73,241 32,541 32,541 32,541 32,541<br />

EXTRA SERVICES - RECURRING 282,078 360,431 282,078 282,078 282,078 282,078<br />

EXTRA SERVICES - AD HOC AGENCY REQUESTS 175,741 92,098 175,741 175,741 175,741 175,741<br />

PRIOR YEAR REFUNDS 0 210 0 0 0 0<br />

EXCESS PROPERTY SALES 1,634 1,470 1,634 1,634 1,634 1,634<br />

MISCELLANEOUS SALES 31,137 59,087 31,136 31,136 31,136 31,136<br />

RENTAL INCOME - NON-EXECUTIVE BUDGETS 12,531 12,531 12,531 12,531 12,531 12,531<br />

BUILDING RENT - EXECUTIVE BUDGETS 14,884,456 14,978,034 15,177,348 15,592,882 15,177,944 15,591,399<br />

TREASURER'S INTEREST DISTRIB 0 0 0 13,448 0 17,070<br />

TOTAL RESOURCES:<br />

EXPENDITURES:<br />

15,528,232 18,364,292 18,352,803 18,019,930 19,301,441 18,827,709<br />

PERSONNEL 3,488,450 3,726,824 3,496,096 3,485,722 3,521,910 3,674,686<br />

IN-STATE TRAVEL 28,024 24,909 25,054 31,254 25,054 31,254<br />

OPERATING EXPENSES 257,044 194,852 227,433 209,217 226,463 208,182<br />

EQUIPMENT 98,994 52,500 52,399 52,399 42,399 42,399<br />

MAINTENANCE OF BUILDINGS AND GROUNDS 3,502,582 3,933,545 3,481,434 3,492,284 3,481,434 3,475,265<br />

TENANT IMPROVEMENTS 89,566 63,822 89,566 89,566 89,566 89,566<br />

BUILDING RENOVATION 847,156 1,771,342 525,000 520,000 515,000 1,020,000<br />

DEPARTMENT OF ADMINISTRATION ADMIN - 196<br />

ADMIN - STATE PUBLIC WORKS DIVISION

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

Saved successfully!

Ooh no, something went wrong!