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.

DCNR - FORESTRY CONSERVATION CAMPS<br />

101-4198<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 VEHICLE MAINT 0 175,000 175,000 175,000 175,000 175,000<br />

PURCHASING ASSESSMENT 7,247 7,247 7,247 7,247 7,247 7,247<br />

STATEWIDE COST ALLOCATION 22,712 22,712 22,712 22,712 22,712 22,712<br />

ATTY GENERAL COST ALLOCATION 3,036 3,036 3,036 3,036 3,036 3,036<br />

DEFERRED FACILITIES MAINTENANCE 1,861 0 3,722 0 3,722 0<br />

TOTAL EXPENDITURES: 8,123,166 8,516,104 8,796,326 8,772,413 8,905,503 8,888,663<br />

TOTAL POSITIONS: 96.00 96.00 96.00 96.00 96.00 96.00<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 />

TRANS FROM HONOR CAMP REC 0 0 0 -18,482 0 -22,815<br />

TOTAL RESOURCES: 0 0 0 -18,482 0 -22,815<br />

EXPENDITURES:<br />

OPERATING EXPENSES 0 0 0 -1,163 0 -1,073<br />

INFORMATION SERVICES 0 0 0 7,260 0 3,156<br />

COMMUNICATIONS 0 0 0 -13,474 0 -13,793<br />

PURCHASING ASSESSMENT 0 0 0 -3,042 0 -3,042<br />

STATEWIDE COST ALLOCATION 0 0 0 -5,027 0 -5,027<br />

ATTY GENERAL COST ALLOCATION 0 0 0 -3,036 0 -3,036<br />

TOTAL EXPENDITURES: 0 0 0 -18,482 0 -22,815<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 />

APPROPRIATION CONTROL 0 0 0 -30,606 0 30,000<br />

TRANS FROM HONOR CAMP REC 0 0 0 0 0 125,525<br />

DEPARTMENT OF CONSERVATION & NATURAL RESOURCES DCNR - 101<br />

DCNR - FORESTRY DIVISION

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

Saved successfully!

Ooh no, something went wrong!