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.

HHS-DCFS - COMMUNITY JUVENILE JUSTICE PROGRAMS<br />

101-1383<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 />

2011-2012<br />

ACTUAL<br />

RESERVE 0 425,552 311,303 311,785 195,395 196,555<br />

PURCHASING ASSESSMENT 100 100 100 100 100 100<br />

STATEWIDE COST ALLOCATION PLAN 1,805 1,805 1,805 1,805 1,805 1,805<br />

AG COST ALLOCATION PLAN 836 1,162 836 836 836 836<br />

TOTAL EXPENDITURES: 3,938,830 5,610,974 4,815,939 4,817,200 4,714,749 4,714,309<br />

TOTAL POSITIONS: 2.00 2.00 2.00 2.00 2.00 2.00<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 />

FED OJJDP GRANT 0 0 326 4,336 326 4,291<br />

TOTAL RESOURCES: 0 0 326 4,336 326 4,291<br />

EXPENDITURES:<br />

OPERATING 0 0 0 -17 0 -17<br />

OJJDP TITLE II FORMULA GRANT 0 0 0 1,869 0 1,868<br />

INFORMATION SERVICES 0 0 0 84 0 13<br />

PURCHASING ASSESSMENT 0 0 0 -4 0 -4<br />

STATEWIDE COST ALLOCATION PLAN 0 0 0 2,963 0 2,963<br />

AG COST ALLOCATION PLAN 0 0 326 -559 326 -532<br />

TOTAL EXPENDITURES: 0 0 326 4,336 326 4,291<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 />

FED OJJDP GRANT 0 0 0 -34 0 3,693<br />

JUVENILE ACCOUNTABILITY BLOCK GRANT 0 0 0 41 0 193<br />

TOTAL RESOURCES: 0 0 0 7 0 3,886<br />

DEPARTMENT OF HEALTH AND HUMAN SERVICES DHHS-DCFS - 24<br />

DHHS - DIVISION OF CHILD AND FAMILY SERVICES

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

Saved successfully!

Ooh no, something went wrong!