Legislative Finance Division

2013 Legislature - Operating Budget Allocation Totals - House Structure

Numbers and Language

Agency: Department of Labor and Workforce Development Appropriation: Commissioner and Administrative Services Allocation: Commissioner's Office

Total

[1]

[2]

[3]

[4]

[4] - [1]

[4] - [2]

[4] - [3]

_____1_3_M_g_t_P_l_n_ _____A_d_j__B_a_s_e_ ______G_o_v_A_m_d_+_ ___H_s_e__S_u_b_c_o_m_ __1_3_M_g_t_P_l_n__t_o__H_s_e__S_u_b_c_o_ __A_d_j__B_a_s_e__t_o__H_s_e__S_u_b_c_o_ ___G_o_v_A_m_d_+__t_o__H_s_e__S_u_b_c_o_

1,413.9

1,418.9

1,418.9

1,418.9

5.0

0.4 %

0.0

0.0

Objects of Expenditure

Personal Services

1,182.6

1,187.6

1,187.6

1,187.6

5.0

0.4 %

0.0

0.0

Travel

90.0

90.0

90.0

90.0

0.0

0.0

0.0

Services

124.4

124.4

124.4

124.4

0.0

0.0

0.0

Commodities

16.9

16.9

16.9

16.9

0.0

0.0

0.0

Capital Outlay

0.0

0.0

0.0

0.0

0.0

0.0

0.0

Grants, Benefits

0.0

0.0

0.0

0.0

0.0

0.0

0.0

Miscellaneous

0.0

0.0

0.0

0.0

0.0

0.0

0.0

Funding Sources

1004 Gen Fund (UGF)

723.5

726.0

726.0

726.0

2.5

0.3 %

0.0

0.0

1007 I/A Rcpts (Other)

690.4

692.9

692.9

692.9

2.5

0.4 %

0.0

0.0

Positions Perm Full Time Perm Part Time Temporary

8

8

8

8

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

Funding Summary

Unrestricted General (UGF)

723.5

726.0

726.0

726.0

2.5

0.3 %

0.0

0.0

Other State Funds (Other)

690.4

692.9

692.9

692.9

2.5

0.4 %

0.0

0.0

2013-03-04 10:29:04

Legislative Finance Division

Page: 1

2013 Legislature - Operating Budget Allocation Totals - House Structure

Numbers and Language

Agency: Department of Labor and Workforce Development Appropriation: Commissioner and Administrative Services Allocation: Alaska Labor Relations Agency

Total

[1]

[2]

[3]

[4]

[4] - [1]

[4] - [2]

[4] - [3]

_____1_3_M_g_t_P_l_n_ _____A_d_j__B_a_s_e_ ______G_o_v_A_m_d_+_ ___H_s_e__S_u_b_c_o_m_ __1_3_M_g_t_P_l_n__t_o__H_s_e__S_u_b_c_o_ __A_d_j__B_a_s_e__t_o__H_s_e__S_u_b_c_o_ ___G_o_v_A_m_d_+__t_o__H_s_e__S_u_b_c_o_

586.8

589.6

589.6

589.6

2.8

0.5 %

0.0

0.0

Objects of Expenditure

Personal Services

519.9

522.7

522.7

522.7

2.8

0.5 %

0.0

0.0

Travel

7.5

7.5

7.5

7.5

0.0

0.0

0.0

Services

49.4

49.4

49.4

49.4

0.0

0.0

0.0

Commodities

10.0

10.0

10.0

10.0

0.0

0.0

0.0

Capital Outlay

0.0

0.0

0.0

0.0

0.0

0.0

0.0

Grants, Benefits

0.0

0.0

0.0

0.0

0.0

0.0

0.0

Miscellaneous

0.0

0.0

0.0

0.0

0.0

0.0

0.0

Funding Sources

1004 Gen Fund (UGF)

586.8

589.6

589.6

589.6

2.8

0.5 %

0.0

0.0

Positions Perm Full Time Perm Part Time Temporary

4

4

4

4

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

Funding Summary

Unrestricted General (UGF)

586.8

589.6

589.6

589.6

2.8

0.5 %

0.0

0.0

2013-03-04 10:29:04

Legislative Finance Division

Page: 2

2013 Legislature - Operating Budget Allocation Totals - House Structure

Numbers and Language

Agency: Department of Labor and Workforce Development Appropriation: Commissioner and Administrative Services Allocation: Management Services

Total

[1]

[2]

[3]

[4]

[4] - [1]

[4] - [2]

[4] - [3]

_____1_3_M_g_t_P_l_n_ _____A_d_j__B_a_s_e_ ______G_o_v_A_m_d_+_ ___H_s_e__S_u_b_c_o_m_ __1_3_M_g_t_P_l_n__t_o__H_s_e__S_u_b_c_o_ __A_d_j__B_a_s_e__t_o__H_s_e__S_u_b_c_o_ ___G_o_v_A_m_d_+__t_o__H_s_e__S_u_b_c_o_

3,734.4

3,735.1

3,800.1

3,800.1

65.7

1.8 %

65.0

1.7 %

0.0

Objects of Expenditure Personal Services Travel Services Commodities Capital Outlay Grants, Benefits Miscellaneous

3,236.2

3,236.9

3,236.9

3,236.9

0.7

0.0

0.0

12.5

12.5

12.5

12.5

0.0

0.0

0.0

419.0

419.0

484.0

484.0

65.0 15.5 %

65.0 15.5 %

0.0

56.7

56.7

56.7

56.7

0.0

0.0

0.0

10.0

10.0

10.0

10.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

Funding Sources 1002 Fed Rcpts (Fed) 1003 G/F Match (UGF) 1004 Gen Fund (UGF) 1007 I/A Rcpts (Other)

2,407.6

2,408.1

2,408.1

2,408.1

0.5

0.0

0.0

211.6

211.6

211.6

211.6

0.0

0.0

0.0

0.0

0.0

65.0

65.0

65.0 >999 %

65.0 >999 %

0.0

1,115.2

1,115.4

1,115.4

1,115.4

0.2

0.0

0.0

Positions Perm Full Time Perm Part Time Temporary

34

34

34

34

0

0

0

1

1

1

1

0

0

0

1

1

1

1

0

0

0

Funding Summary

Unrestricted General (UGF)

211.6

211.6

276.6

276.6

65.0 30.7 %

65.0 30.7 %

0.0

Other State Funds (Other)

1,115.2

1,115.4

1,115.4

1,115.4

0.2

0.0

0.0

Federal Receipts (Fed)

2,407.6

2,408.1

2,408.1

2,408.1

0.5

0.0

0.0

2013-03-04 10:29:04

Legislative Finance Division

Page: 3

2013 Legislature - Operating Budget Allocation Totals - House Structure

Numbers and Language

Agency: Department of Labor and Workforce Development Appropriation: Commissioner and Administrative Services Allocation: Human Resources

Total

[1]

[2]

[3]

[4]

[4] - [1]

[4] - [2]

[4] - [3]

_____1_3_M_g_t_P_l_n_ _____A_d_j__B_a_s_e_ ______G_o_v_A_m_d_+_ ___H_s_e__S_u_b_c_o_m_ __1_3_M_g_t_P_l_n__t_o__H_s_e__S_u_b_c_o_ __A_d_j__B_a_s_e__t_o__H_s_e__S_u_b_c_o_ ___G_o_v_A_m_d_+__t_o__H_s_e__S_u_b_c_o_

274.1

274.1

274.1

274.1

0.0

0.0

0.0

Objects of Expenditure

Personal Services

190.2

195.8

195.8

195.8

5.6

2.9 %

0.0

0.0

Travel

0.0

0.0

0.0

0.0

0.0

0.0

0.0

Services

83.9

78.3

78.3

78.3

-5.6 -6.7 %

0.0

0.0

Commodities

0.0

0.0

0.0

0.0

0.0

0.0

0.0

Capital Outlay

0.0

0.0

0.0

0.0

0.0

0.0

0.0

Grants, Benefits

0.0

0.0

0.0

0.0

0.0

0.0

0.0

Miscellaneous

0.0

0.0

0.0

0.0

0.0

0.0

0.0

Funding Sources

1004 Gen Fund (UGF)

274.1

274.1

274.1

274.1

0.0

0.0

0.0

Positions Perm Full Time Perm Part Time Temporary

2

2

2

2

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

Funding Summary

Unrestricted General (UGF)

274.1

274.1

274.1

274.1

0.0

0.0

0.0

2013-03-04 10:29:04

Legislative Finance Division

Page: 4

2013 Legislature - Operating Budget Allocation Totals - House Structure

Numbers and Language

Agency: Department of Labor and Workforce Development Appropriation: Commissioner and Administrative Services Allocation: Leasing

Total

[1]

[2]

[3]

[4]

[4] - [1]

[4] - [2]

[4] - [3]

_____1_3_M_g_t_P_l_n_ _____A_d_j__B_a_s_e_ ______G_o_v_A_m_d_+_ ___H_s_e__S_u_b_c_o_m_ __1_3_M_g_t_P_l_n__t_o__H_s_e__S_u_b_c_o_ __A_d_j__B_a_s_e__t_o__H_s_e__S_u_b_c_o_ ___G_o_v_A_m_d_+__t_o__H_s_e__S_u_b_c_o_

3,335.5

3,335.5

4,320.0

3,827.8

492.3 14.8 %

492.3 14.8 %

-492.2 -11.4 %

Objects of Expenditure Personal Services Travel Services Commodities Capital Outlay Grants, Benefits Miscellaneous

0.0 0.0 3,335.5 0.0 0.0 0.0 0.0

0.0 0.0 3,335.5 0.0 0.0 0.0 0.0

0.0 0.0 4,320.0 0.0 0.0 0.0 0.0

0.0 0.0 3,827.8 0.0 0.0 0.0 0.0

0.0 0.0 492.3 0.0 0.0 0.0 0.0

14.8 %

0.0 0.0 492.3 0.0 0.0 0.0 0.0

14.8 %

0.0 0.0 -492.2 0.0 0.0 0.0 0.0

-11.4 %

Funding Sources 1004 Gen Fund (UGF)

3,335.5

3,335.5

4,320.0

3,827.8

492.3 14.8 %

492.3 14.8 %

-492.2 -11.4 %

Positions Perm Full Time Perm Part Time Temporary

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

Funding Summary Unrestricted General (UGF)

3,335.5

3,335.5

4,320.0

3,827.8

492.3 14.8 %

492.3 14.8 %

-492.2 -11.4 %

2013-03-04 10:29:04

Legislative Finance Division

Page: 5

................
................

In order to avoid copyright disputes, this page is only a partial summary.

Google Online Preview   Download