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 - VOCATIONAL REHABILITATION<br />

101-3265<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 />

INFORMATION SERVICES<br />

2011-2012<br />

ACTUAL<br />

89,613 63,111 17,746 14,924 17,746 14,924<br />

TRAINING 19,459 19,777 17,511 16,638 17,511 16,638<br />

IN-SERVICE TRAINING GRANT 22,420 23,688 22,420 20,870 22,420 20,870<br />

SSA PROGRAM INCOME 502,022 477,405 452,238 452,238 452,238 452,238<br />

FEDERAL INDEPENDENT LIVING 334,493 312,984 311,766 311,766 311,766 311,766<br />

SECTION 110 SPECIAL PROJECTS 181,174 1,415,160 0 0 0 0<br />

UTILITIES 21,397 31,286 21,397 21,397 21,397 21,397<br />

TOBACCO GRANT 126,793 140,970 0 0 0 0<br />

DIVISION COST ALLOCATION 1,594,009 1,567,025 1,839,836 1,921,443 1,891,186 2,026,878<br />

RESERVE 0 65,317 65,317 65,317 65,317 65,317<br />

PURCHASING ASSESSMENT 10,882 10,882 10,882 10,882 10,882 10,882<br />

STATEWIDE COST ALLOCATION PLAN 123,534 123,534 123,534 123,534 123,534 123,534<br />

TOTAL EXPENDITURES: 16,974,672 18,599,558 16,392,130 16,367,679 16,514,716 16,542,189<br />

TOTAL POSITIONS: 91.00 91.00 91.00 91.00 91.00 91.00<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 -428 4,573 -428 3,887<br />

FED SECTION 110 GRANT 0 0 -1,580 -33,767 -1,580 -36,301<br />

TOTAL RESOURCES: 0 0 -2,008 -29,194 -2,008 -32,414<br />

EXPENDITURES:<br />

IN-STATE TRAVEL 0 0 0 13,680 0 13,680<br />

OPERATING EXPENSES 0 0 0 -886 0 -894<br />

INFORMATION SERVICES 0 0 0 3,779 0 567<br />

PURCHASING ASSESSMENT 0 0 0 4,895 0 4,895<br />

STATEWIDE COST ALLOCATION PLAN 0 0 -2,008 -50,662 -2,008 -50,662<br />

TOTAL EXPENDITURES: 0 0 -2,008 -29,194 -2,008 -32,414<br />

DEPARTMENT OF EMPLOYMENT, TRAINING & REHAB DETR - 24<br />

DETR - REHABILITATION DIVISION

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

Saved successfully!

Ooh no, something went wrong!