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.

SILVER STATE HEALTH INSURANCE EXCHANGE ADMIN<br />

101-1400<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 />

2011-2012<br />

ACTUAL<br />

TREASURER'S INTEREST DISTRIB 0 0 4,155 4,155 27,260 27,260<br />

TRANSFER FROM HCFP 0 0 9,958 9,958 9,958 9,936<br />

TOTAL RESOURCES: 2,349,883 72,599,580 37,734,550 37,811,278 38,330,876 38,409,358<br />

EXPENDITURES:<br />

PERSONNEL SERVICES 223,977 839,825 790,201 875,249 790,701 875,748<br />

OUT-OF-STATE TRAVEL 15,939 73,411 33,732 32,376 14,992 7,208<br />

IN-STATE TRAVEL 4,734 112,465 35,030 35,481 21,196 14,207<br />

OPERATING 27,246 112,494 122,151 125,619 112,476 126,572<br />

EQUIPMENT 1,008 198,953 0 0 0 0<br />

INFORMATION SERVICES 5,366 34,519 9,227 9,409 9,227 9,409<br />

TRAINING 0 0 13,464 7,488 13,464 7,488<br />

CONTRACT SERVICES 611,736 20,293,986 0 0 0 0<br />

TRANSFER TO AG 0 115,495 68,400 68,400 68,400 68,400<br />

TRANSFER TO GOVCHA 134,518 844,675 343,406 343,406 0 0<br />

TRANSFER TO DWSS 630,179 17,111,557 630,179 630,179 0 0<br />

PLANNING GRANT 695,180 0 7 5 7 5<br />

DHRM COST ALLOCATION 0 0 3,014 2,938 3,065 2,987<br />

RESERVE 0 32,362,200 35,685,739 35,680,728 37,297,348 37,297,334<br />

GENERAL FUND ADVANCE 0 500,000 0 0 0 0<br />

TOTAL EXPENDITURES: 2,349,883 72,599,580 37,734,550 37,811,278 38,330,876 38,409,358<br />

TOTAL POSITIONS: 8.00 9.00 8.00 9.00 8.00 9.00<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 -21,263<br />

PLANNING GRANT 0 0 0 -5 0 -5<br />

LEVEL 2 ESTABLISHMENT GRANT 0 0 1,727 0 1,727 0<br />

TOTAL RESOURCES:<br />

EXPENDITURES:<br />

0 0 1,727 -5 1,727 -21,268<br />

OPERATING 0 0 0 -410 0 -427<br />

SILVER STATE HEALTH INSURANCE EXCHANGE HEALTH INS EXCHANGE - 4<br />

SILVER STATE HEALTH INSURANCE EXCHANGE

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

Saved successfully!

Ooh no, something went wrong!