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.

B&I - ATHLETIC COMMISSION<br />

101-3952<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 EXPENDITURES: 0 0 451 7 453 -17<br />

E999 UNFUNDED<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 />

UNFUNDED DECISION UNITS 0 0 1,339 0 9 0<br />

TOTAL RESOURCES: 0 0 1,339 0 9 0<br />

SUMMARY<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 />

APPROPRIATION CONTROL 527,768 533,448 540,918 560,794 531,326 559,235<br />

REVERSIONS -7,911 0 0 0 0 0<br />

BALANCE FORWARD FROM PREVIOUS YEAR 139,147 127,311 127,311 127,311 116,637 115,960<br />

BALANCE FORWARD TO NEW YEAR -127,311 0 0 0 0 0<br />

MISCELLANEOUS REVENUE 1,162 0 1,162 1,162 1,162 1,162<br />

TICKET SURCHARGE 121,504 113,136 121,504 121,504 121,504 121,504<br />

TOTAL RESOURCES: 654,359 773,895 790,895 810,771 770,629 797,861<br />

EXPENDITURES:<br />

PERSONNEL 362,623 369,352 368,602 376,545 368,735 387,998<br />

OUT-OF-STATE TRAVEL 0 1,463 0 0 0 0<br />

IN-STATE TRAVEL 3,787 4,663 3,787 3,787 3,787 3,787<br />

OPERATING EXPENSES 150,579 154,826 153,683 154,442 153,683 154,430<br />

AMATEUR BOXING PROGRAM 129,901 93,136 129,901 129,901 129,901 129,901<br />

NON FIGHT NIGHT RANDOM DRUG TESTING 3,439 20,000 3,439 3,439 3,439 3,439<br />

INFORMATION SERVICES 1,646 1,279 11,061 15,291 1,303 2,236<br />

UTILITIES 252 203 252 252 252 252<br />

TRANSFER TO DEPT OF BUSINESS AND INDUSTRY 0 0 0 8,598 0 8,757<br />

DEPARTMENT COST ALLOCATIONS 934 1,576 2,335 2,277 2,368 2,321<br />

RESERVE 0 127,311 116,637 115,960 105,963 104,461<br />

PURCHASING ASSESSMENT 86 86 86 279 86 279<br />

RESERVE FOR REVERSION TO GENERAL FUND 1,112 0 1,112 0 1,112 0<br />

DEPARTMENT OF BUSINESS AND INDUSTRY B & I - 172<br />

B&I - ATHLETIC COMMISSION

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

Saved successfully!

Ooh no, something went wrong!