Veterans' Affairs, Division of
skip breadcrumbsFund Type | Available 2011-12 |
Recommended 2012-13 |
Change |
---|---|---|---|
General Fund | 6,306,000 | 5,806,000 | (500,000) |
Special Revenue Funds - Federal | 1,966,000 | 1,966,000 | 0 |
Total | 8,272,000 | 7,772,000 | (500,000) |
Program | Available 2011-12 |
Recommended 2012-13 |
Change |
---|---|---|---|
Administration | |||
General Fund | 984,000 | 484,000 | (500,000) |
Veteran Counseling Services Program | |||
General Fund | 5,322,000 | 5,322,000 | 0 |
Veterans Education | |||
Special Revenue Funds - Federal | 1,966,000 | 1,966,000 | 0 |
Total | 8,272,000 | 7,772,000 | (500,000) |
Program | Total | Personal Service Regular (Annual Salaried) |
||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Administration | 367,000 | 0 | 367,000 | 0 |
Veteran Counseling Services Program | 4,871,000 | 0 | 4,848,000 | 0 |
Total | 5,238,000 | 0 | 5,215,000 | 0 |
Program | Temporary Service (Nonannual Salaried) |
Holiday/Overtime Pay | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Veteran Counseling Services Program | 0 | 0 | 23,000 | 0 |
Total | 0 | 0 | 23,000 | 0 |
Program | Total | Supplies and Materials | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Administration | 117,000 | (500,000) | 10,000 | 0 |
Veteran Counseling Services Program | 451,000 | 0 | 63,000 | 0 |
Total | 568,000 | (500,000) | 73,000 | 0 |
Program | Travel | Contractual Services | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Administration | 14,000 | 0 | 74,000 | 0 |
Veteran Counseling Services Program | 104,000 | 0 | 194,000 | 0 |
Total | 118,000 | 0 | 268,000 | 0 |
Program | Equipment | Maintenance Undistributed | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Administration | 19,000 | 0 | 0 | (500,000) |
Veteran Counseling Services Program | 90,000 | 0 | 0 | 0 |
Total | 109,000 | 0 | 0 | (500,000) |
Program | Total | Personal Service | ||
---|---|---|---|---|
Amount | Change | Amount | Change | |
Veterans Education | 1,966,000 | 0 | 1,161,000 | 0 |
Total | 1,966,000 | 0 | 1,161,000 | 0 |
Program | Nonpersonal Service | |
---|---|---|
Amount | Change | |
Veterans Education | 805,000 | 0 |
Total | 805,000 | 0 |
Fund Type | Available 2011-12 |
Recommended 2012-13 |
Change |
---|---|---|---|
General Fund | 8,176,000 | 8,426,000 | 250,000 |
Special Revenue Funds - Federal | 500,000 | 500,000 | 0 |
Total | 8,676,000 | 8,926,000 | 250,000 |
Program | Available 2011-12 |
Recommended 2012-13 |
Change |
---|---|---|---|
Administration | |||
General Fund | 799,000 | 799,000 | 0 |
Blind Veteran Annuity Assistance | |||
General Fund | 5,800,000 | 6,200,000 | 400,000 |
Veteran Counseling Services Program | |||
General Fund | 1,577,000 | 1,427,000 | (150,000) |
Special Revenue Funds - Federal | 500,000 | 500,000 | 0 |
Total | 8,676,000 | 8,926,000 | 250,000 |
Note: Most recent estimates as of 1/17/2012