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.

DPS - HIGHWAY PATROL<br />

201-4713<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 />

STATE COST ALLOCATION<br />

2011-2012<br />

ACTUAL<br />

81,291 81,291 81,291 81,291 81,291 81,291<br />

AG COST ALLOCATION PLAN 213,104 325,170 213,104 213,104 213,104 213,104<br />

TOTAL EXPENDITURES: 66,655,017 69,159,745 68,504,214 67,795,474 69,987,273 69,197,413<br />

TOTAL POSITIONS: 631.00 631.00 632.00 632.00 632.00 632.00<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 />

HIGHWAY FUND AUTHORIZATION 0 0 111,812 580,857 111,812 525,148<br />

TOTAL RESOURCES: 0 0 111,812 580,857 111,812 525,148<br />

EXPENDITURES:<br />

OPERATING EXPENSES 0 0 0 8,875 0 9,217<br />

INFORMATION SERVICES 0 0 -254 30,447 -254 5,438<br />

COMMUNICATION HIGH BAND SYSTEM 0 0 0 5,303 0 4,404<br />

PURCHASING ASSESSMENT 0 0 0 -14,189 0 -14,189<br />

STATE COST ALLOCATION 0 0 0 324,604 0 324,604<br />

AG COST ALLOCATION PLAN 0 0 112,066 225,817 112,066 195,674<br />

TOTAL EXPENDITURES: 0 0 111,812 580,857 111,812 525,148<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 />

HIGHWAY FUND AUTHORIZATION 0 0 0 -133,827 0 1,019,030<br />

TOTAL RESOURCES: 0 0 0 -133,827 0 1,019,030<br />

EXPENDITURES:<br />

PERSONNEL 0 0 0 -133,827 0 1,019,030<br />

TOTAL EXPENDITURES: 0 0 0 -133,827 0 1,019,030<br />

DEPARTMENT OF PUBLIC SAFETY PUBLIC SAFETY - 49<br />

DPS-HIGHWAY PATROL

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

Saved successfully!

Ooh no, something went wrong!