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.

HHS-DPBH - CONSUMER HEALTH PROTECTION<br />

101-3194<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 3,854 3,964 8,105 8,491<br />

DIVISION COST ALLOCATION 0 0 378 378 698 698<br />

RESERVE 0 0 0 -4,342 0 -13,531<br />

TOTAL EXPENDITURES: 0 0 4,232 0 8,803 -4,342<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 0 237,219 0 226,477 0<br />

TOTAL RESOURCES: 0 0 237,219 0 226,477 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 0 212,285 212,285 231,872 140,124 171,544<br />

BALANCE FORWARD TO NEW YEAR -212,284 0 0 0 0 0<br />

ADVANCES FROM GENERAL FUND 150,000 0 0 0 0 0<br />

RETURN GENERAL FUND ADVANCE -150,000 0 0 0 0 0<br />

FDA MANUFACTURED FOOD GRANT 0 127,631 266,731 276,615 254,384 276,615<br />

LICENSES AND FEES 1,157,970 1,188,792 1,065,096 1,157,970 1,149,370 1,157,970<br />

VARIANCE FEE 0 1,200 0 0 0 0<br />

CONTRACT SERVICES CHARGE 0 67,353 0 70,221 0 70,221<br />

RETURNED CHECK CHARGE 50 125 100 50 100 50<br />

COUNTY REIMBURSEMENTS 592,426 603,866 571,270 592,426 566,855 592,426<br />

FDA FOOD CONTRACT 0 0 67,717 0 66,291 0<br />

TOTAL RESOURCES: 1,538,162 2,201,252 2,183,199 2,329,154 2,177,124 2,268,826<br />

EXPENDITURES:<br />

PERSONNEL 1,102,701 1,402,754 1,434,184 1,476,913 1,466,044 1,540,705<br />

OUT-OF-STATE TRAVEL 1,095 1,362 1,347 1,095 1,359 1,095<br />

IN-STATE TRAVEL 66,109 72,940 64,735 79,235 64,735 79,235<br />

OPERATING EXPENSES 152,445 165,608 157,087 154,253 159,489 155,420<br />

DEPARTMENT OF HEALTH AND HUMAN SERVICES DHHS-PUBLIC HEALTH - 41<br />

DHHS - PUBLIC HEALTH

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

Saved successfully!

Ooh no, something went wrong!