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 - FIRE MARSHAL<br />

101-3816<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 />

USFA/NFA GRANT<br />

2011-2012<br />

ACTUAL<br />

32,356 28,000 24,000 24,000 24,000 24,000<br />

LP GAS FIRE SIMULATOR TRAINING 9,184 6,000 6,000 6,000 6,000 1,656<br />

RURAL TRAINING 199,197 376,397 201,197 336,283 201,197 336,283<br />

INFORMATION SERVICES 70,922 58,493 56,903 58,715 57,936 59,766<br />

FIREFIGHTER LICENSE TRAINING 11,991 20,299 11,736 11,736 11,736 11,736<br />

UNIFORMS 6,820 7,687 9,736 9,736 9,736 9,736<br />

TRAINING 2,998 3,841 2,998 2,998 2,998 2,998<br />

DPS GENERAL SERVICES COST ALLOCATION 6,762 6,762 6,575 6,575 6,575 6,575<br />

INTRA-AGENCY COST ALLOCATION 64,674 66,613 65,619 65,887 66,439 66,721<br />

NDOT 800 MHZ RADIOS STATEWIDE COST ALLOCATION 6,545 6,545 6,698 6,205 6,698 6,205<br />

PURCHASING ASSESSMENT 620 620 620 620 620 620<br />

STATEWIDE COST ALLOCATION PLAN 21,461 21,461 21,461 21,461 21,461 21,461<br />

AG COST ALLOCATION PLAN 4,762 39,569 4,762 4,762 4,762 4,762<br />

RESERVE FOR REVERSION TO GENERAL FUND 100,000 0 100,000 0 100,000 0<br />

TOTAL EXPENDITURES: 2,429,317 2,790,152 2,571,093 2,590,055 2,605,491 2,620,018<br />

TOTAL POSITIONS: 21.00 21.00 21.00 21.00 21.00 21.00<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 />

APPROPRIATION CONTROL 0 0 -48 1,707 -48 1,475<br />

LICENSES AND FEES 0 0 11,075 125 11,075 -4,496<br />

CERTIFICATES 0 0 9,690 121 9,690 -3,925<br />

PLAN REVIEW FEES 0 0 6,920 112 6,920 -2,781<br />

TRANS FROM EMER RESPONSE COMM (SERC) 0 0 3,458 146 3,458 -1,313<br />

TRANSFER FROM ENVIRON PROTECT - A 0 0 3,458 146 3,458 -1,313<br />

TOTAL RESOURCES: 0 0 34,553 2,357 34,553 -12,353<br />

EXPENDITURES:<br />

IN-STATE TRAVEL 0 0 0 1,692 0 1,692<br />

OPERATING EXPENSES 0 0 0 4,683 0 4,653<br />

INFORMATION SERVICES 0 0 -254 2,608 -254 1,419<br />

DEPARTMENT OF PUBLIC SAFETY PUBLIC SAFETY - 190<br />

DPS-FIRE MARSHAL

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

Saved successfully!

Ooh no, something went wrong!