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.

SOS - SECRETARY OF STATE<br />

101-1050<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 />

EXPENDITURES:<br />

TRAINING 0 0 24,200 24,200 24,200 24,200<br />

TOTAL EXPENDITURES: 0 0 24,200 24,200 24,200 24,200<br />

E909 TRANSFER FROM SOS-STATE BUS PORTAL TO SEC OF STATE<br />

This request transfers decision unit E226 from budget account 1058.<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 0 0 38,683 38,683 38,683 38,683<br />

TOTAL RESOURCES: 0 0 38,683 38,683 38,683 38,683<br />

EXPENDITURES:<br />

INFORMATION SERVICES 0 0 38,683 38,683 38,683 38,683<br />

TOTAL EXPENDITURES: 0 0 38,683 38,683 38,683 38,683<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 8,948,128 9,455,794 13,201,456 13,324,071 13,667,477 14,140,732<br />

REVERSIONS -401,795 0 0 0 0 0<br />

BALANCE FORWARD FROM PREVIOUS YEAR 3,597,060 1,611,694 490,845 490,845 237,701 219,018<br />

BALANCE FORWARD TO NEW YEAR -1,611,694 0 0 0 0 0<br />

LICENSES AND FEES 26,480 46,200 67,500 67,500 67,500 67,500<br />

MISCELLANEOUS PROGRAM FEES 288,305 311,000 311,000 311,000 311,000 311,000<br />

GIFTS AND DONATIONS 5,000 25,000 25,000 13,100 25,000 13,100<br />

TREASURER'S INTEREST DISTRIB 745 1,000 1,000 1,000 1,000 1,000<br />

TRANSFER FROM INTERIM FINANCE 539,137 0 0 0 0 0<br />

TRANS FROM OTHER B/A SAME FUND 49,457 0 0 0 0 0<br />

TRANS FROM OPERATING ACCT 0 67,519 49,457 49,457 49,457 49,457<br />

TOTAL RESOURCES:<br />

EXPENDITURES:<br />

11,440,823 11,518,207 14,146,258 14,256,973 14,359,135 14,801,807<br />

PERSONNEL 7,864,338 8,525,839 8,700,852 8,728,124 8,750,422 9,113,644<br />

OUT-OF-STATE TRAVEL 11,241 11,254 19,241 19,241 19,241 19,241<br />

SECRETARY OF STATE'S OFFICE ELECTED - 157<br />

SECRETARY OF STATE'S OFFICE

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

Saved successfully!

Ooh no, something went wrong!