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-DPBH - IMMUNIZATION PROGRAM<br />

101-3213<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 />

NSHD ADMINISTRATIVE COST ALLOCATION<br />

2011-2012<br />

ACTUAL<br />

156,854 343,511 0 0 0 0<br />

PURCHASING ASSESSMENT 3,295 3,295 3,295 3,295 3,295 3,295<br />

STATEWIDE COST ALLOCATION PLAN 9,442 9,442 9,442 9,442 9,442 9,442<br />

RESERVE FOR REVERSION TO GENERAL FUND 5,406 0 5,406 0 5,406 0<br />

TOTAL EXPENDITURES: 5,290,756 7,513,520 4,934,319 5,053,348 4,820,912 4,990,149<br />

TOTAL POSITIONS: 11.00 11.00 11.00 11.00 11.00 11.00<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 />

FED IMMUNIZATION PROGRAM 0 0 -59 0 -59 0<br />

TOTAL RESOURCES: 0 0 -59 0 -59 0<br />

EXPENDITURES:<br />

OPERATING EXPENSES 0 0 0 -94 0 -94<br />

IMMUNIZATION SERVICES 0 0 0 -584 0 -195<br />

INFORMATION SERVICES 0 0 -59 -1,536 -59 -1,925<br />

PURCHASING ASSESSMENT 0 0 0 1,179 0 1,179<br />

STATEWIDE COST ALLOCATION PLAN 0 0 0 1,035 0 1,035<br />

TOTAL EXPENDITURES: 0 0 -59 0 -59 0<br />

M300 ADJUSTMENTS TO FRINGE BENEFITS RATES<br />

This request reflects changes to fringe benefits rates.<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 />

PERSONNEL 0 0 0 -980 0 21,084<br />

IMMUNIZATION SERVICES 0 0 0 980 0 -21,084<br />

TOTAL EXPENDITURES: 0 0 0 0 0 0<br />

DEPARTMENT OF HEALTH AND HUMAN SERVICES DHHS-PUBLIC HEALTH - 44<br />

DHHS - PUBLIC HEALTH

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

Saved successfully!

Ooh no, something went wrong!