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.

AGRI - LIVESTOCK INSPECTION<br />

101-4546<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 />

INFORMATION SERVICES<br />

2011-2012<br />

ACTUAL<br />

890 4,806 1,282 1,282 1,282 1,282<br />

TRAINING 2,327 37 2,177 2,177 2,177 2,177<br />

TRANSFER TO NHP DISPATCH COST ALLOCATION 14,114 14,114 17,188 17,188 17,188 17,188<br />

DEPARTMENT COST ALLOCATIONS 64,618 91,439 119,678 121,015 119,905 120,498<br />

NDOT 800 MHZ RADIOS STATEWIDE COST ALLOCATION 3,080 3,080 3,940 3,650 3,940 3,650<br />

NEW CATEGORY FROM WP LOAD 0 96,098 0 0 0 0<br />

RESERVE 0 820,437 426,924 500,892 95,367 166,223<br />

TOTAL EXPENDITURES: 1,036,629 2,062,103 1,560,449 1,658,812 1,244,760 1,339,267<br />

TOTAL POSITIONS: 7.00 7.00 7.00 7.00 7.00 7.00<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 />

BALANCE FORWARD FROM PREVIOUS YEAR 0 0 0 0 0 -721<br />

TOTAL RESOURCES: 0 0 0 0 0 -721<br />

EXPENDITURES:<br />

OPERATING EXPENSES 0 0 0 -87 0 -88<br />

AGRICULTURE ENFORCEMENT UNIT 0 0 0 18 0 23<br />

INFORMATION SERVICES 0 0 0 562 0 257<br />

RESERVE 0 0 0 -721 0 -1,141<br />

PURCHASING ASSESSMENT 0 0 0 228 0 228<br />

TOTAL EXPENDITURES: 0 0 0 0 0 -721<br />

M300 ADJUSTMENTS TO FRINGE BENEFITS RATES<br />

This request reflects changes to fringe benefits rates.<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 0 0 0 0 0 502<br />

DEPARTMENT OF AGRICULTURE AGRICULTURE - 118<br />

DEPARTMENT OF AGRICULTURE

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

Saved successfully!

Ooh no, something went wrong!