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.

ADMINISTRATION - IT - TELECOMMUNICATIONS<br />

721-1387<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 0 903 881 904 908<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 1,234,949 0 90,000 0<br />

TOTAL RESOURCES: 0 0 1,234,949 0 90,000 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 />

APPROPRIATION CONTROL 0 0 0 810,859 0 1,081,145<br />

BALANCE FORWARD FROM PREVIOUS YEAR 531,534 651,799 590,350 590,350 590,350 592,711<br />

BALANCE FORWARD TO NEW YEAR -651,799 0 0 0 0 0<br />

TELEPHONE WATTS 2,170,900 2,050,267 4,140,939 1,913,966 3,002,056 1,937,168<br />

REPAIR CHARGE 432,612 389,037 519,765 517,287 524,924 524,996<br />

INFRASTRUCTURE ASSESSMENT 350,589 330,688 249,830 314,574 247,792 323,309<br />

PRIOR YEAR REVENUE 0 1,280 0 0 0 0<br />

REIMBURSEMENT 4,446 0 0 0 0 0<br />

PRIOR YEAR REFUNDS 150 0 0 0 0 0<br />

TREASURER'S INTEREST DISTRIB 0 0 0 2,361 0 2,361<br />

TOTAL RESOURCES: 2,838,432 3,423,071 5,500,884 4,149,397 4,365,122 4,461,690<br />

EXPENDITURES:<br />

PERSONNEL EXPENSES 641,625 705,993 712,000 717,689 712,403 750,151<br />

IN-STATE TRAVEL 855 3,155 3,333 3,333 4,580 4,580<br />

OPERATING EXPENSES 3,761 5,251 4,120 4,035 4,120 4,035<br />

DEBT SERVICE 56,850 56,850 56,850 56,850 56,850 56,850<br />

TRANSFER TO OTHER STATE AGENCY 3,591 3,592 3,592 3,592 3,592 3,592<br />

TELEPHONE SERVICES 410,409 369,233 440,408 422,711 445,407 427,710<br />

TELEPHONE WATTS & TOLLS 1,373,553 1,311,243 3,486,873 1,981,600 2,342,118 2,250,733<br />

INFORMATION SERVICES 11,169 11,897 9,090 56,048 8,012 62,197<br />

TRAINING 397 7,557 9,784 9,784 9,934 9,934<br />

DEPARTMENT OF ADMINISTRATION ADMIN - 108<br />

ADMIN - ENTERPRISE IT SERVICES

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

Saved successfully!

Ooh no, something went wrong!