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.

B&I - MANUFACTURED HOUSING<br />

271-3814<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 />

TRANS TO DEPT OF B&I<br />

2011-2012<br />

ACTUAL<br />

45,615 54,669 55,086 55,961 56,240 56,384<br />

DEPARTMENT COST ALLOCATIONS 2,611 4,412 3,767 3,672 3,831 3,734<br />

RESERVE 0 514,539 466,800 456,070 404,499 377,481<br />

PURCHASING ASSESSMENT 487 487 487 487 487 487<br />

STATE COST ALLOCATION 24,557 24,557 24,557 24,557 24,557 24,557<br />

TOTAL EXPENDITURES: 834,387 1,395,839 1,394,558 1,397,056 1,349,317 1,338,587<br />

TOTAL POSITIONS: 10.00 10.00 10.00 10.00 10.00 10.00<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 73 13,171<br />

TOTAL RESOURCES: 0 0 0 0 73 13,171<br />

EXPENDITURES:<br />

OPERATING EXPENSES 0 0 0 669 0 653<br />

INFORMATION SERVICES 0 0 -73 1,749 -73 1,049<br />

RESERVE 0 0 73 13,171 146 -2,130<br />

PURCHASING ASSESSMENT 0 0 0 -260 0 -260<br />

STATE COST ALLOCATION 0 0 0 -15,329 0 -15,329<br />

AG COST ALLOCATION 0 0 0 0 0 29,188<br />

TOTAL EXPENDITURES: 0 0 0 0 73 13,171<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 0 734<br />

TOTAL RESOURCES: 0 0 0 0 0 734<br />

DEPARTMENT OF BUSINESS AND INDUSTRY B & I - 234<br />

B&I - MANUFACTURED HOUSING DIV

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

Saved successfully!

Ooh no, something went wrong!