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 - MORTGAGE LENDING<br />

101-3910<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 />

DEPARTMENT COST ALLOCATIONS<br />

2011-2012<br />

ACTUAL<br />

245,950 277,843 248,617 248,474 248,712 248,567<br />

RESERVE 0 1,793,619 1,486,676 1,454,507 1,156,466 1,093,286<br />

PURCHASING ASSESSMENT 606 606 606 606 606 606<br />

STATEWIDE COST ALLOCATION PLAN 43,876 43,876 43,876 43,876 43,876 43,876<br />

AG COST ALLOCATION PLAN 202,070 316,275 202,070 202,070 202,070 202,070<br />

TOTAL EXPENDITURES: 1,823,305 3,977,607 3,483,619 3,451,494 3,176,676 3,112,382<br />

TOTAL POSITIONS: 15.00 15.00 15.00 15.00 15.00 15.00<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 -113,692 198,863<br />

TOTAL RESOURCES: 0 0 0 0 -113,692 198,863<br />

EXPENDITURES:<br />

OPERATING 0 0 0 -134 0 -134<br />

INFORMATION SERVICES 0 0 -513 3,279 -513 2,057<br />

RESERVE 0 0 -113,692 198,863 -227,384 398,948<br />

PURCHASING ASSESSMENT 0 0 0 -284 0 -284<br />

STATEWIDE COST ALLOCATION PLAN 0 0 0 346 0 346<br />

AG COST ALLOCATION PLAN 0 0 114,205 -202,070 114,205 -202,070<br />

TOTAL EXPENDITURES: 0 0 0 0 -113,692 198,863<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 -460<br />

TOTAL RESOURCES: 0 0 0 0 0 -460<br />

DEPARTMENT OF BUSINESS AND INDUSTRY B & I - 280<br />

B&I - DIVISION OF MORTGAGE LENDING

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

Saved successfully!

Ooh no, something went wrong!