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 - DEP ADMINISTRATION<br />

101-3173<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 EXPENDITURES: 5,590,757 6,259,714 6,484,206 6,465,998 6,693,057 6,781,646<br />

TOTAL POSITIONS: 32.00 32.00 32.00 32.00 32.00 32.00<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 />

BALANCE FORWARD FROM PREVIOUS YEAR 0 0 0 0 -80,793 -214,052<br />

TOTAL RESOURCES: 0 0 0 0 -80,793 -214,052<br />

EXPENDITURES:<br />

OPERATING EXPENSES 0 0 0 1,210 0 1,141<br />

INFORMATION SERVICES 0 0 -3,823 -124,604 -3,823 -126,084<br />

RESERVE 0 0 -80,793 -214,052 -161,586 -480,835<br />

PURCHASING ASSESSMENT 0 0 0 1,481 0 1,481<br />

STATE COST ALLOCATION 0 0 0 101,386 0 101,386<br />

ATTY GENERAL COST ALLOCATION 0 0 84,616 234,579 84,616 288,859<br />

TOTAL EXPENDITURES: 0 0 0 0 -80,793 -214,052<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 />

BALANCE FORWARD FROM PREVIOUS YEAR 0 0 0 0 0 -745<br />

TOTAL RESOURCES: 0 0 0 0 0 -745<br />

EXPENDITURES:<br />

PERSONNEL 0 0 0 745 0 63,252<br />

RESERVE 0 0 0 -745 0 -63,997<br />

TOTAL EXPENDITURES: 0 0 0 0 0 -745<br />

DEPARTMENT OF CONSERVATION & NATURAL RESOURCES DCNR - 159<br />

DCNR - ENVIRONMENTAL PROTECTION

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

Saved successfully!

Ooh no, something went wrong!