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.

DPS - JUSTICE GRANT<br />

101-4736<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 />

EXPENDITURES:<br />

DPS GENERAL SERVICES COST ALLOCATION 0 0 2,537 2,935 2,540 3,053<br />

TOTAL EXPENDITURES: 0 0 2,537 2,935 2,540 3,053<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 -8,186 0 -7,906 0<br />

TOTAL RESOURCES: 0 0 -8,186 0 -7,906 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 />

APPROPRIATION CONTROL 66,353 66,723 58,892 59,827 59,257 61,854<br />

FEDERAL FUNDS FROM PREVIOUS YEAR 11,060 0 0 0 0 0<br />

TRANS FROM DPS CRIMINAL JUSTICE 416,655 460,961 417,254 448,334 415,470 471,355<br />

TOTAL RESOURCES: 494,068 527,684 476,146 508,161 474,727 533,209<br />

EXPENDITURES:<br />

PERSONNEL 313,287 288,762 304,318 335,861 304,514 362,986<br />

OUT-OF-STATE TRAVEL 4,740 7,723 6,485 6,485 6,485 6,485<br />

IN-STATE TRAVEL 6,032 4,220 6,032 6,032 6,032 6,032<br />

OPERATING EXPENSES 84,626 122,774 81,688 81,715 82,369 82,395<br />

PROCUREMENT PROGRAM 14,353 15,839 14,362 14,362 14,539 14,539<br />

INFORMATION SERVICES 8,628 9,604 13,277 14,071 11,215 11,286<br />

TRAINING 0 0 2,400 2,400 1,700 1,700<br />

DPS GENERAL SERVICES COST ALLOCATION 0 0 2,537 2,935 2,540 3,053<br />

INTRA-AGENCY COST ALLOCATION 55,491 71,734 38,019 39,093 38,305 40,008<br />

PURCHASING ASSESSMENT 720 720 720 1,218 720 1,218<br />

STATE COST ALLOCATION 5,124 5,124 5,124 3,030 5,124 3,030<br />

AG COST ALLOCATION PLAN 1,067 1,184 1,184 959 1,184 477<br />

DEPARTMENT OF PUBLIC SAFETY PUBLIC SAFETY - 265<br />

DPS-CRIMINAL JUST ASSIST

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

Saved successfully!

Ooh no, something went wrong!