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.

NSHE - WESTERN NEVADA COLLEGE<br />

101-3012<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 />

NSHE OPERATING 0 0 -27,625 -27,625 -33,100 -33,100<br />

TOTAL EXPENDITURES: 0 0 -27,625 -27,625 -33,100 -33,100<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 />

General Fund 15,029,964 15,029,964 11,692,978 13,581,259 11,093,865 13,285,328<br />

REVERSION -1,853 0 0 0 0 0<br />

Registration Fees 3,778,165 4,603,748 4,429,311 4,429,311 4,429,311 4,429,311<br />

Miscellaneous Student Fees 0 19,142 19,400 19,400 19,400 19,400<br />

Operating Capital Investment 43,690 50,547 43,690 43,690 43,690 43,690<br />

ADMINISTRATION FEE-B 536,908 600,075 0 0 0 0<br />

Non-Resident Tuition 332,837 504,918 1,136,428 1,136,428 1,738,917 1,738,917<br />

TOTAL RESOURCES: 19,719,711 20,808,394 17,321,807 19,210,088 17,325,183 19,516,646<br />

EXPENDITURES:<br />

NSHE OPERATING 19,719,711 20,808,394 17,321,807 19,210,088 17,325,183 19,516,646<br />

TOTAL EXPENDITURES: 19,719,711 20,808,394 17,321,807 19,210,088 17,325,183 19,516,646<br />

PERCENT CHANGE: 5.52% -16.76% -7.68% 0.02% 1.60%<br />

TOTAL POSITIONS: 237.22 223.81 223.81 223.81 223.81 223.81<br />

NEVADA SYSTEM OF HIGHER EDUCATION (NSHE) NSHE - 90<br />

NSHE - NEVADA SYSTEM OF HIGHER EDUCATION

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

Saved successfully!

Ooh no, something went wrong!