17.01.2013 Views

Nevada_Executive_Budget_2013-2015

Nevada_Executive_Budget_2013-2015

Nevada_Executive_Budget_2013-2015

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

DMV - MOTOR VEHICLE POLLUTION CONTROL<br />

101-4722<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 />

UTILITIES<br />

2011-2012<br />

ACTUAL<br />

3,676 4,562 3,671 3,671 3,671 3,671<br />

NHP DISPATCH STATEWIDE COST ALLOCATION 6,563 6,563 7,853 7,853 7,853 7,853<br />

INTRA AGENCY COST ALLOCATION 437,758 449,212 398,112 391,888 423,532 420,894<br />

NDOT 800 MHZ RADIOS STATEWIDE COST ALLOCATION 3,850 3,850 3,940 3,650 3,940 3,650<br />

RESERVE 0 2,174,301 4,109,793 3,155,852 4,652,852 4,022,680<br />

PURCHASING ASSESSMENT 946 946 946 946 946 946<br />

STATE COST ALLOCATION 9,128 9,128 9,128 9,128 9,128 9,128<br />

TOTAL EXPENDITURES: 9,247,544 11,373,975 12,630,466 11,517,982 13,257,757 12,499,533<br />

TOTAL POSITIONS: 37.00 37.00 37.00 37.00 37.00 37.00<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 0 -5,400<br />

TOTAL RESOURCES: 0 0 0 0 0 -5,400<br />

EXPENDITURES:<br />

IN-STATE TRAVEL 0 0 0 5,744 0 5,744<br />

OPERATING EXPENSES 0 0 0 1,968 0 1,973<br />

INFORMATION SERVICES 0 0 0 1,537 0 231<br />

RESERVE 0 0 0 -5,400 0 -9,499<br />

PURCHASING ASSESSMENT 0 0 0 159 0 159<br />

STATE COST ALLOCATION 0 0 0 -4,008 0 -4,008<br />

TOTAL EXPENDITURES: 0 0 0 0 0 -5,400<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 3,416<br />

DEPARTMENT OF MOTOR VEHICLES DMV - 58<br />

DEPARTMENT OF MOTOR VEHICLES

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

Saved successfully!

Ooh no, something went wrong!