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.

DETR - REHABILITATION ADMINISTRATION<br />

101-3268<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 />

INFORMATION SERVICES 0 0 0 0 -1,654 -1,677<br />

TOTAL EXPENDITURES: 0 0 0 0 -1,654 -1,677<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 9,025 0 9,025 0<br />

TOTAL RESOURCES: 0 0 9,025 0 9,025 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 193,529 210,518 210,518 210,518 215,513 231,605<br />

BALANCE FORWARD TO NEW YEAR -210,518 0 0 0 0 0<br />

FED SSA PROGRAM INCOME 51,827 340,680 0 0 0 0<br />

PREF PURCHASE PROG ADMIN FEE 22,374 30,000 29,534 29,465 29,306 29,558<br />

COST ALLOCATION REIMBURSEMENT 1,013,085 863,404 1,071,084 1,056,016 1,127,173 1,154,130<br />

TRANS FROM VOC REHAB 25,219 24,063 25,366 25,255 25,413 26,271<br />

TOTAL RESOURCES: 1,095,516 1,468,665 1,336,502 1,321,254 1,397,405 1,441,564<br />

EXPENDITURES:<br />

PERSONNEL 922,430 1,057,153 956,522 964,793 956,730 1,008,936<br />

OUT-OF-STATE TRAVEL 9,063 5,657 16,539 6,644 16,539 6,644<br />

IN-STATE TRAVEL 18,721 26,007 15,573 15,523 15,573 15,523<br />

OPERATING EXPENSES 104,511 101,610 90,490 88,841 143,564 141,844<br />

EQUIPMENT 10,520 0 0 0 0 0<br />

INFORMATION SERVICES 4,244 10,586 11,678 12,377 14,549 14,699<br />

TRAINING 13,053 5,495 13,348 721 13,348 721<br />

PREFERRED PURCHASE 32 16,113 16,124 0 16,124 0<br />

UTILITIES 585 2,198 585 585 585 585<br />

DEPARTMENT COST ALLOCATION 12,227 33,198 0 0 0 0<br />

RESERVE 0 210,518 215,513 231,605 220,263 252,447<br />

DEPARTMENT OF EMPLOYMENT, TRAINING & REHAB DETR - 15<br />

DETR - REHABILITATION DIVISION

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

Saved successfully!

Ooh no, something went wrong!