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.

PEACE OFFICERS STANDARDS & TRAINING COMMISSION<br />

101-3774<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 RESOURCES: 0 0 0 5,169 0 5,169<br />

EXPENDITURES:<br />

OPERATING EXPENSES 0 0 0 5,169 0 5,169<br />

TOTAL EXPENDITURES: 0 0 0 5,169 0 5,169<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 2,762 0 2,762 0<br />

TOTAL RESOURCES: 0 0 2,762 0 2,762 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 223,385 92,613 269,846 269,846 249,446 249,446<br />

BALANCE FORWARD TO NEW YEAR -92,613 0 0 0 0 0<br />

ADVANCES FROM GENERAL FUND 135,059 135,175 0 0 0 0<br />

RETURN GENERAL FUND ADVANCE -135,059 0 0 0 0 0<br />

REGISTRATION FEES 25,753 37,150 28,000 28,000 28,000 28,000<br />

TESTING FEES 1,535 1,800 1,800 1,800 1,800 1,800<br />

COURT ASSESSMENT 1,772,603 1,978,873 1,902,075 1,914,048 1,878,505 1,943,503<br />

MISCELLANEOUS REVENUE 991 500 1,000 1,000 1,000 1,000<br />

REIMBURSEMENT OF EXPENSES 8,578 13,200 8,600 8,600 8,600 8,600<br />

TRANS FROM PUBLIC SAFETY 348,000 348,000 0 0 0 0<br />

TOTAL RESOURCES:<br />

EXPENDITURES:<br />

2,288,232 2,607,311 2,211,321 2,223,294 2,167,351 2,232,349<br />

PERSONNEL 1,267,283 1,320,287 1,274,405 1,287,046 1,274,768 1,326,054<br />

IN-STATE TRAVEL 12,460 15,434 15,883 15,883 16,043 16,043<br />

OPERATING EXPENSES 474,386 492,705 505,469 517,480 497,969 509,984<br />

EQUIPMENT 8,855 17,240 16,655 13,400 17,285 14,030<br />

INSTRUCTOR PAY 10,428 15,000 12,908 12,908 12,908 12,908<br />

VOLUNTEER PAY 1,583 3,748 3,748 3,748 3,748 3,748<br />

COMMISSION ON PEACE OFFICERS STANDARDS & TRAINING POST - 12<br />

PEACE OFFICERS STANDARDS & TRAINING

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

Saved successfully!

Ooh no, something went wrong!