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.

PEBP - PUBLIC EMPLOYEES' BENEFITS PROGRAM<br />

625-1338<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 />

TOTAL RESOURCES: 0 0 -10,170,381 -10,170,381 -16,053,820 -16,038,123<br />

EXPENDITURES:<br />

OPERATING EXPENSES 0 0 -27,004 -27,004 -31,169 -31,169<br />

FULLY INSURED PROGRAM COSTS 0 0 -1,634,298 -1,607,307 -2,667,553 -2,613,522<br />

SELF INSURED ADMIN COSTS 0 0 -618,061 -618,061 -767,520 -767,520<br />

SELF INSURED MEDICAL COSTS 0 0 -15,710,183 -15,710,183 -20,697,679 -20,697,679<br />

HSA/HRA CONTRIBUTIONS 0 0 1,210,356 1,210,356 971,599 971,599<br />

HRA CONTRIBUTIONS - RETIREES 0 0 6,608,809 6,608,809 7,138,502 7,138,502<br />

RESERVE 0 0 0 -26,991 0 -38,334<br />

TOTAL EXPENDITURES: 0 0 -10,170,381 -10,170,381 -16,053,820 -16,038,123<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 1,664<br />

TOTAL RESOURCES: 0 0 0 0 0 1,664<br />

EXPENDITURES:<br />

PERSONNEL 0 0 0 -1,664 0 61,185<br />

RESERVE 0 0 0 1,664 0 -59,521<br />

TOTAL EXPENDITURES: 0 0 0 0 0 1,664<br />

M501 MANDATES<br />

This request funds the cost of Federal Health Care Reform, and includes the costs to cover The Comparative Effectiveness Research Fee to fund the Patient-Centered Outcomes Research<br />

Institute.<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 />

PREMIUM INCOME 0 0 46,080 44,496 46,080 42,581<br />

STATE SUBSIDIES 0 0 97,920 99,504 97,920 101,419<br />

TOTAL RESOURCES: 0 0 144,000 144,000 144,000 144,000<br />

PUBLIC EMPLOYEES' BENEFITS PROGRAM PEBP - 14<br />

PUBLIC EMPLOYEES' BENEFITS

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

Saved successfully!

Ooh no, something went wrong!