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 - FINANCIAL INSTITUTIONS<br />

101-3835<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 />

IN-STATE TRAVEL<br />

2011-2012<br />

ACTUAL<br />

27,160 24,301 25,426 25,426 25,426 25,426<br />

OPERATING EXPENSES 214,811 215,087 229,897 224,832 238,314 233,569<br />

INFORMATION SERVICES 78,032 11,073 14,472 13,731 14,472 13,731<br />

LICENSING PROJECT 39,323 70,233 44,619 44,619 45,867 45,867<br />

TRAINING 39,171 33,008 42,509 40,244 42,509 40,244<br />

TRANSFER TO B&I ADMINISTRATION 155,090 185,869 187,290 190,263 191,213 191,704<br />

DEPARTMENT COST ALLOCATIONS 249,122 283,201 255,774 255,451 255,991 255,662<br />

RESERVE 0 3,055,269 2,894,117 2,912,998 2,560,004 2,593,582<br />

PURCHASING ASSESSMENT 842 842 842 842 842 842<br />

STATEWIDE COST ALLOCATION PLAN 25,976 25,976 25,976 25,976 25,976 25,976<br />

AG COST ALLOCATION PLAN 464,627 321,929 464,627 464,627 464,627 464,627<br />

TOTAL EXPENDITURES: 3,226,717 6,535,656 6,540,700 6,552,350 6,290,868 6,314,999<br />

TOTAL POSITIONS: 34.00 34.00 34.00 34.00 34.00 34.00<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 0 142,952 241,596<br />

TOTAL RESOURCES: 0 0 0 0 142,952 241,596<br />

EXPENDITURES:<br />

OPERATING EXPENSES 0 0 0 -301 0 -302<br />

INFORMATION SERVICES 0 0 -254 3,441 -254 1,698<br />

LICENSING PROJECT 0 0 0 460 0 395<br />

RESERVE 0 0 142,952 241,596 285,904 590,550<br />

PURCHASING ASSESSMENT 0 0 0 167 0 167<br />

STATEWIDE COST ALLOCATION PLAN 0 0 0 -2,336 0 -2,336<br />

AG COST ALLOCATION PLAN 0 0 -142,698 -243,027 -142,698 -348,576<br />

TOTAL EXPENDITURES: 0 0 0 0 142,952 241,596<br />

DEPARTMENT OF BUSINESS AND INDUSTRY B & I - 262<br />

B&I - FINANCIAL INSTITUTIONS DIV

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

Saved successfully!

Ooh no, something went wrong!