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.

HHS-ADSD - TOBACCO SETTLEMENT PROGRAM<br />

262-3140<br />

ENHANCEMENT<br />

E804 COST ALLOCATION<br />

This request adjusts the agency's cost allocation for supportive services.<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 />

TRANSFER FROM TRUST FUND FOR HEALTHY NEVADA 0 0 -142,533 -166,249 -147,397 -171,636<br />

TOTAL RESOURCES: 0 0 -142,533 -166,249 -147,397 -171,636<br />

EXPENDITURES:<br />

ADMIN COSTS TRANS TO BA3151 0 0 -408,033 -408,033 -419,293 -419,293<br />

ADSD COST ALLOCATION 0 0 265,500 241,784 271,896 247,657<br />

TOTAL EXPENDITURES: 0 0 -142,533 -166,249 -147,397 -171,636<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 />

TRANSFER FROM TRUST FUND FOR HEALTHY NEVADA 4,383,932 5,435,811 5,488,607 5,422,841 5,498,313 5,432,024<br />

TOTAL RESOURCES: 4,383,932 5,435,811 5,488,607 5,422,841 5,498,313 5,432,024<br />

EXPENDITURES:<br />

ADMIN COSTS TRANS TO BA3151 245,995 245,995 0 0 0 0<br />

GRANTS 4,095,860 5,147,739 5,181,030 5,181,030 5,184,340 5,184,340<br />

ADSD COST ALLOCATION 0 0 265,500 241,784 271,896 247,657<br />

PURCHASING ASSESSMENT 43 43 43 27 43 27<br />

STATEWIDE COST ALLOCATION PLAN 42,034 42,034 42,034 0 42,034 0<br />

TOTAL EXPENDITURES: 4,383,932 5,435,811 5,488,607 5,422,841 5,498,313 5,432,024<br />

PERCENT CHANGE: 23.99% 0.97% -0.24% 0.18% 0.17%<br />

DEPARTMENT OF HEALTH AND HUMAN SERVICES DHHS-ADSD - 21<br />

DHHS - AGING AND DISABILITY SERVICES DIVISION

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

Saved successfully!

Ooh no, something went wrong!