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.

DETR - ADMINISTRATION<br />

101-3272<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 />

2011-2012<br />

ACTUAL<br />

OPERATING EXPENSES 0 0 3,905 3,170 3,905 3,157<br />

INFORMATION SERVICES 0 0 820 1,028 820 851<br />

TOTAL EXPENDITURES: 0 0 517,796 520,165 523,641 540,110<br />

TOTAL POSITIONS: 0.00 0.00 5.00 5.00 5.00 5.00<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 2,073 0 2,074 0<br />

TOTAL RESOURCES: 0 0 2,073 0 2,074 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 351,199 351,191 351,192 351,192 351,192 351,192<br />

BALANCE FORWARD TO NEW YEAR -351,190 0 0 0 0 0<br />

COST ALLOCATION REIMBURSEMENT 4,987,734 5,240,026 5,928,117 5,535,834 5,934,475 5,497,283<br />

TOTAL RESOURCES: 4,987,743 5,591,217 6,279,309 5,887,026 6,285,667 5,848,475<br />

EXPENDITURES:<br />

PERSONNEL 3,706,709 3,978,698 4,614,630 4,642,609 4,621,888 4,819,623<br />

OUT-OF-STATE TRAVEL 10,913 13,731 10,913 10,913 10,913 10,913<br />

IN-STATE TRAVEL 48,039 48,079 48,039 48,039 48,039 48,039<br />

OPERATING EXPENSES 223,412 202,679 235,319 216,524 235,319 216,427<br />

INFORMATION SERVICES 38,791 21,791 51,167 40,959 50,267 39,366<br />

TRAINING 9,163 11,489 8,948 8,056 8,948 8,056<br />

UTILITIES 95,299 99,756 95,299 95,299 95,299 95,299<br />

RESERVE 0 351,192 351,192 351,192 351,192 351,192<br />

PURCHASING ASSESSMENT 771 771 771 920 771 920<br />

STATEWIDE COST ALLOCATION PLAN 269,388 269,388 269,388 141,218 269,388 141,218<br />

AG COST ALLOCATION PLAN 585,258 593,643 593,643 331,297 593,643 117,422<br />

DEPARTMENT OF EMPLOYMENT, TRAINING & REHAB DETR - 96<br />

DETR - ADMINISTRATIVE SERVICES

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

Saved successfully!

Ooh no, something went wrong!