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.

ADMINISTRATION - IT - OFFICE OF CIO<br />

721-1373<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 0 -457,228 0 -429,329<br />

TOTAL POSITIONS: 0.00 0.00 0.00 -4.00 0.00 -4.00<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 0 158,567 0 152,000 0<br />

TOTAL RESOURCES: 0 0 158,567 0 152,000 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 />

BALANCE FORWARD FROM PREVIOUS YEAR 220,845 234,933 165,261 165,261 165,261 125,606<br />

BALANCE FORWARD TO NEW YEAR -234,933 0 0 0 0 0<br />

DOIT ASSESSMENT 0 0 0 57,342 0 61,092<br />

DOIT INFRASTRUCTURE ASSESSMENT 0 0 0 14,335 0 15,273<br />

EITS CIO COST ALLOCATION 631,316 356,567 545,559 531,007 575,304 497,949<br />

PC LAN TECH COST ALLOCATION 230,724 266,109 517,992 0 480,060 0<br />

MISCELLANEOUS REVENUE 163 0 0 0 0 0<br />

TREASURER'S INTEREST DISTRIB 0 0 0 661 0 661<br />

TOTAL RESOURCES:<br />

EXPENDITURES:<br />

848,115 857,609 1,228,812 768,606 1,220,625 700,581<br />

PERSONNEL 577,672 525,189 704,816 383,027 737,013 394,271<br />

OUT-OF-STATE TRAVEL 5,454 2,891 5,454 5,454 5,454 5,454<br />

IN-STATE TRAVEL 3,148 4,693 3,148 1,918 3,148 1,918<br />

OPERATING EXPENSES 91,015 36,986 32,673 32,144 32,673 30,549<br />

EQUIPMENT 23,892 0 0 0 0 0<br />

PUBLIC WORKS PAYBACK 1,000 1,000 1,000 1,000 1,000 1,000<br />

INFORMATION SERVICES 85,394 87,235 260,914 163,145 220,453 136,742<br />

TRAINING 2,319 568 2,322 520 2,322 520<br />

DEPT COST ALLOCATION 24,937 33,215 52,653 55,095 52,730 54,669<br />

RESERVE 0 165,261 165,261 125,606 165,261 74,761<br />

DEPARTMENT OF ADMINISTRATION ADMIN - 62<br />

ADMIN - ENTERPRISE IT SERVICES

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

Saved successfully!

Ooh no, something went wrong!