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.

HHS-ADSD - FEDERAL PROGRAMS AND ADMINISTRATION<br />

101-3151<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 />

ICA/SHIP<br />

2011-2012<br />

ACTUAL<br />

238,602 227,117 242,191 240,155 236,653 234,996<br />

ADRC GRANT 301,460 209,791 220,986 224,353 220,960 224,514<br />

ADRC MONEY FOLLOWS THE PERSON 0 201,987 0 0 0 0<br />

SENIOR LEGAL ASSISTANCE 0 22,998 0 0 0 0<br />

MIPPA GRANT 159,660 106,927 0 0 0 0<br />

SMP GRANT 352,354 544,706 51,361 49,178 48,774 46,780<br />

PURCHASING ASSESSMENT 987 987 987 987 987 987<br />

STATEWIDE COST ALLOCATION PLAN 76,712 76,604 76,712 76,712 76,712 76,712<br />

AG COST ALLOCATION PLAN 0 3,954 0 0 0 0<br />

RESERVE FOR FEDERAL FUNDS 0 11,744 0 0 0 0<br />

RESERVE FOR REVERSION TO GENERAL FUND 64,582 0 0 0 0 0<br />

TOTAL EXPENDITURES: 18,432,039 19,560,918 19,223,739 18,424,648 19,351,354 18,580,789<br />

TOTAL POSITIONS: 88.00 88.00 88.00 88.00 88.00 88.00<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 />

APPROPRIATION CONTROL 0 0 1,074 4,917 1,074 1,064<br />

FED - TITLE III - C TRAINING 0 0 0 1,275 0 1,275<br />

FED TITLE V SENIOR EMPLOYMENT 0 0 -982 779 -933 444<br />

FEDERAL LIFE SPAN GRANT 0 0 0 2,022 0 2,237<br />

FED - TITLE III - C ADMIN 0 0 -15,668 15,526 -14,650 9,083<br />

FED - SHIP GRANT 0 0 -425 1,667 -382 1,298<br />

FED - TITLE VII - LTC OMBUDSMAN 0 0 0 1,937 0 1,937<br />

FED - CDSMP GRANT 0 0 2,514 0 2,571 0<br />

FED - ADRC GRANT 0 0 -467 397 -441 236<br />

FEDERAL GRANT-F 0 0 776 2,992 795 2,810<br />

FED - ALZHEIMERS GRANT 0 0 676 1,471 708 1,339<br />

FED - MIPPA GRANT 0 0 0 1,322 0 1,322<br />

TITLE XIX - ADMIN 0 0 -1,344 13 -1,127 871<br />

TITLE XX - EPS/HMKR 0 0 638 0 652 0<br />

TRANS TAXICAB AUTHORITY 0 0 -2,337 2,428 -1,852 1,846<br />

DEPARTMENT OF HEALTH AND HUMAN SERVICES DHHS-ADSD - 24<br />

DHHS - AGING AND DISABILITY SERVICES DIVISION

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

Saved successfully!

Ooh no, something went wrong!