LLS NO. 97-0270.01D JBC SENATE BILL 97-191
Concerning a supplemental appropriation to the department of public health and environment.
Makes a supplemental appropriation to the department of public health and environment.
Section 2. Appropriation.
|
ITEM &SUBTOTAL
$ |
TOTAL
$ |
GENERAL FUND $ |
GENERAL FUNDEXEMPT$ |
|
CASH FUNDS $ |
CASH FUNDSEXEMPT $ |
FEDERAL FUNDS $ |
PART XVI
|
DEPARTMENT OF PUBLIC HEALTH AND ENVIRONMENT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) ADMINISTRATION AND SUPPORT132, 133
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
3,064,295
|
|
|
88,561
|
|
|
|
30,285
|
a
|
2,945,449
|
b
|
|
|
|
|
|
|
327,445
|
|
|
|
|
|
2,706,565
|
b
|
|
|
|
(65.7 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Sick and Annual Payouts
|
466,461
|
|
|
|
|
|
|
|
|
466,461
|
b
|
|
|
Health, Life, and Dental
|
1,397,815
|
|
|
252,302
|
|
|
|
424,348
|
a
|
354,865
|
b
|
366,300
|
|
Short-term Disability
|
64,569
|
|
|
12,075
|
|
|
|
19,895
|
a
|
14,840
|
b
|
17,759
|
|
Salary Survey, Anniversary Increases and Shift Differential
|
1,431,552
|
|
|
270,065
|
|
|
|
498,194
|
a
|
324,633
|
b
|
338,660
|
|
Workers' Compensation
|
370,102
|
|
|
44,322
|
|
|
|
|
|
325,780
|
b
|
|
|
Operating Expenses
|
1,617,995
|
|
|
|
|
|
|
|
|
1,569,495
|
b
|
48,500
|
|
Legal Services for 22,495 Hours
|
1,067,315
|
|
|
208,058
|
|
|
|
50,707
|
a
|
743,370
|
b
|
65,180
|
|
Administrative Law Judge Services for 30 177 Hours
|
2,577
|
|
|
2,577
|
|
|
|
|
|
|
|
|
|
|
15,189
|
|
|
15,189
|
|
|
|
|
|
|
|
|
|
Payment to Risk Management and Property Funds
|
173,143
|
|
|
44,155
|
|
|
|
|
|
128,988
|
b
|
|
|
Vehicle Lease Payments
|
231,101
|
|
|
61,776
|
|
|
|
57,883
|
a
|
42,732
|
b
|
68,710
|
|
Leased Space
|
3,503,147
|
|
|
66,835
|
|
|
|
|
|
3,429,294
|
b
|
7,018
|
|
Capitol Complex Leased Space
|
21,751
|
|
|
4,263
|
|
|
|
|
|
17,488
|
b
|
|
|
Utilities
|
279,772
|
|
|
34,733
|
|
|
|
183
|
a
|
244,856
|
b
|
|
|
Reimbursement for Members of the State Board of Health
|
4,868
|
|
|
4,868
|
|
|
|
|
|
|
|
|
|
Indirect Cost Assessment
|
47,900
|
|
|
|
|
|
|
8,195
|
a
|
32,280
|
b
|
7,425
|
|
|
|
13,277,902
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,756,975
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a These amounts shall be from various sources of cash funds.
|
b Of these amounts, $9,216,455(T) $9,444,032(T) shall be from federal and cash funds indirect cost recoveries, $107,640(T) shall be from the University of Colorado Health Sciences Center, $109,692(T) shall be from the Department of Human Services, and $740,283 shall be from various sources of cash funds exempt.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) INFORMATION TECHNOLOGY SERVICES
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
1,413,167
|
|
|
611,750
|
(M)
|
|
|
143,327
|
a
|
420,368
|
b
|
237,722
|
c |
|
|
|
|
(15.2 FTE)
|
|
|
|
(1.0 FTE)
|
|
(7.3 FTE)
|
|
(6.0 FTE)
|
|
|
|
|
|
|
|
|
|
(2.4 FTE)
|
|
|
|
(4.6 FTE)
|
|
Operating Expenses
|
475,751
|
|
|
113,710
|
(M)
|
|
|
89,376
|
a
|
206,130
|
b
|
66,535
|
c |
Purchase of Services from Computer Center
|
221,731
|
|
|
221,731
|
|
|
|
|
|
|
|
|
|
Indirect Cost Assessment
|
86,228
|
|
|
|
|
|
|
20,194
|
a
|
|
|
66,034
|
c |
|
|
2,196,877
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a Of these amounts, $52,748 shall be from hazardous materials and waste management, $51,226 shall be from stationary sources fees, $22,616 shall be from stormwater fees, $19,098 shall be from vital records, $17,039 shall be from radiation control fees, $13,707 shall be from water permit fees, and $76,463 shall be from various sources of cash funds.
|
b Of these amounts, $605,948(T) shall be from indirect cost recoveries and $20,550 from various cash fund reserves.
|
c For informational purposes only, these amounts include $130,083 from the U.S. Environmental Protection Agency, $92,790 from the Women, Infant, and Children Grant, $48,394 from the Maternal and Child Health Block Grant, and $99,024 from various sources of federal funds.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) LABORATORY SERVICES134
|
|
|
|
|
|
|
|
|
|
|
|
(A) Laboratory Services
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
2,986,755
|
|
|
648,864
|
|
|
|
1,561,752
|
a
|
231,384
|
b
|
544,755
|
|
|
|
|
|
(16.7 FTE)
|
|
|
|
(35.1 FTE)
|
|
(2.9 FTE)
|
|
(12.8 FTE)
|
|
Operating Expenses
|
1,826,385
|
|
|
207,407
|
|
|
|
1,237,162
|
a
|
243,667
|
b
|
138,149
|
|
Indirect Cost Assessment
|
572,074
|
|
|
|
|
|
|
460,912
|
a
|
11,429
|
b
|
99,733
|
|
Clinical Laboratory Improvement Act
|
252,644
|
|
|
|
|
|
|
|
|
|
|
252,644
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4.0 FTE)
|
|
|
5,637,858
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a Of these amounts, $1,139,512 shall be from the Newborn Screening and Genetic Counseling Cash Fund, $80,029 shall be from the Law Enforcement Assistance Fund, $6,593 shall be from the Streptococcus Test Fund, and $2,033,692 shall be from various sources of cash funds.
|
b Of these amounts, $208,705(T) shall be from indirect cost recoveries, $66,605(T) shall be from the University of Colorado Health Sciences Center cost recoveries from the Laboratory Building, $4,029 shall be from reserves in the Streptococcus Test Fund, $144,231 shall be from reserves in the Newborn Screening and Genetic Counseling Cash Fund, and $62,910 shall be from various cash funds exempt.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(B) Implied Consent Specialists
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
210,011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4.0 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
31,641
|
|
|
|
|
|
|
|
|
|
|
|
|
Indirect Cost Assessment
|
51,038
|
|
|
|
|
|
|
|
|
|
|
|
|
|
292,690
|
|
|
|
|
|
|
292,690
|
a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from the Law Enforcement Assistance Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,930,548
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) LOCAL HEALTH SERVICES135
|
|
|
|
|
|
|
|
|
|
|
|
Public Health Nurses in areas not served by local and regional health departments
|
863,860
|
|
|
665,607
|
(M)
|
|
|
|
|
|
|
198,253
|
a |
Public Health Sanitarians in areas not served by local and regional health departments
|
213,312
|
|
|
213,312
|
|
|
|
|
|
|
|
|
|
Local Organized Health Unit Distributions pursuant to Section 25-1-516, C.R.S.
|
4,008,650
|
|
|
3,595,597
|
|
|
|
|
|
|
|
413,053
|
a |
Delta, Otero, La Plata/Archuleta, Las Animas/Huerfano, and the Northeast Regional Local Health Units
|
50,000
|
|
|
50,000
|
|
|
|
|
|
|
|
|
|
Indirect Cost Assessment
|
11,002
|
|
|
|
|
|
|
|
|
|
|
11,002
|
a |
|
|
5,146,824
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a These amounts shall be from the Maternal and Child Health Block Grant.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5) AIR QUALITY CONTROL DIVISION
|
|
|
|
|
|
|
|
|
|
|
|
(A) Administration
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
1,117,104
|
|
|
|
|
|
|
329,441
|
(H)a
|
326,418
|
b
|
461,245
|
c |
|
|
|
|
|
|
|
|
(6.5 FTE)
|
|
(6.5 FTE)
|
|
(7.3 FTE)
|
|
Operating Expenses
|
70,126
|
|
|
|
|
|
|
|
|
14,782
|
b
|
55,344
|
c |
Grants
|
483,527
|
|
|
|
|
|
|
112,204
|
a
|
87,163
|
b
|
284,160
|
c |
|
782,427
|
|
|
|
|
|
|
|
|
386,063
|
b
|
|
|
High Altitude Study
|
169,664
|
|
|
|
|
|
|
|
|
|
|
169,664
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2.8 FTE)
|
|
Acid Rain Monitoring
|
147,900
|
|
|
|
|
|
|
|
|
|
|
147,900
|
|
Indirect Cost Assessment
|
1,585,958
|
|
|
|
|
|
|
685,206
|
d
|
591,319
|
b
|
309,433
|
e |
|
3,574,279
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,873,179
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a These amounts shall be from the Stationary Sources Control Fund.
|
b These amounts shall be from the Automobile Inspection and Readjustment Account of the Highway Users Tax Fund.
|
c These amounts shall be from the Air Pollution Control Grant.
|
d Of this amount, $601,917 shall be from the Stationary Sources Control Fund, $48,008 shall be from the Ozone Protection Fund, and $35,281 shall be from various cash sources.
|
e This amount shall be from the U.S. Environmental Protection Agency.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(B) Vehicle Emission Control
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
585,394
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10.7 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
99,509
|
|
|
|
|
|
|
|
|
|
|
|
|
Grants
|
1,261
|
|
|
|
|
|
|
|
|
|
|
|
|
|
686,164
|
|
|
|
|
|
|
|
|
686,164
|
a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from the Automobile Inspection and Readjustment Account of the Highway Users Tax Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(C) Mobile Sources Section
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
704,671
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(12.9 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
38,518
|
|
|
|
|
|
|
|
|
|
|
|
|
Grants
|
29,939
|
|
|
|
|
|
|
|
|
|
|
|
|
|
773,128
|
|
|
|
|
|
|
|
|
773,128
|
a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from the Automobile Inspection and Readjustment Account of the Highway Users Tax Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(D) Stationary Source Control
|
|
|
|
|
|
|
|
|
|
|
|
(1) Administration
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
966,627
|
|
|
|
|
|
|
619,707
|
a
|
|
|
346,920
|
|
|
|
|
|
|
|
|
|
(11.3 FTE)
|
|
|
|
(5.9 FTE)
|
|
Operating Expenses
|
33,682
|
|
|
|
|
|
|
18,183
|
a
|
|
|
15,499
|
|
|
1,000,309
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a These amounts shall be from the Stationary Sources Control Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Special Purpose
|
|
|
|
|
|
|
|
|
|
|
|
|
Hazardous and Toxic Emissions
|
202,167
|
|
|
|
|
|
|
87,471
|
(H)a
|
|
|
114,696
|
b |
|
|
|
|
|
|
|
|
(1.5 FTE)
|
|
|
|
(2.2 FTE)
|
|
Wood Burning Program
|
98,027
|
|
|
|
|
|
|
98,027
|
a
|
|
|
|
|
|
|
|
|
|
|
|
|
(1.5 FTE)
|
|
|
|
|
|
Prevention of Significant Deterioration of Air Quality
|
177,508
|
|
|
|
|
|
|
95,314
|
a
|
|
|
82,194
|
b |
|
|
|
|
|
|
|
|
(1.8 FTE)
|
|
|
|
(1.4 FTE)
|
|
Asbestos Control
|
342,123
|
|
|
|
|
|
|
342,123
|
a
|
|
|
|
|
|
|
|
|
|
|
|
|
(5.8 FTE)
|
|
|
|
|
|
|
819,825
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a These amounts shall be from the Stationary Sources Control Fund.
|
|
|
|
|
|
|
|
b These amounts shall be from the Environmental Protection Agency.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) Federal Clean Air Act Implementation
|
|
|
|
|
|
|
|
|
|
Personal Services
|
1,425,577
|
|
|
|
|
|
|
1,425,577
|
a
|
|
|
|
|
|
|
|
|
|
|
|
|
(28.6 FTE)
|
|
|
|
|
|
Operating Expenses
|
373,612
|
|
|
|
|
|
|
373,612
|
a
|
|
|
|
|
|
270,612
|
|
|
|
|
|
|
270,612
|
a
|
|
|
|
|
|
1,799,189
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,696,189
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a These amounts shall be from the Stationary Sources Control Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(E) Vehicle Inspection Program
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
555,623
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10.2 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
8,963
|
|
|
|
|
|
|
|
|
|
|
|
|
Grants
|
45,299
|
|
|
|
|
|
|
|
|
|
|
|
|
Mechanic Certification
|
47,908
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1.0 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Diesel Inspection and Maintenance Program
|
152,571
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2.0 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Inspection /Maintenance Evaluation
|
30,900
|
|
|
|
|
|
|
|
|
|
|
|
|
|
841,264
|
|
|
|
|
|
|
200,479
|
a
|
640,785
|
b
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from mechanic certification and diesel inspection and maintenance fees.
|
b This amount shall be from the Automobile Inspection and Readjustment Account of the Highway Users Tax Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(F) Special Purpose
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Clean Air Colorado
|
343,526
|
|
|
|
|
|
|
|
|
286,905
|
a
|
56,621
|
b |
|
|
|
|
|
|
|
|
|
|
(2.1 FTE)
|
|
|
|
Diesel Emission Program
|
353,200
|
|
|
|
|
|
|
|
|
353,200
|
a
|
|
|
|
|
|
|
|
|
|
|
|
|
(5.0 FTE)
|
|
|
|
Urban and Rural Visibility
|
56,584
|
|
|
|
|
|
|
|
|
|
|
56,584
|
b |
|
|
|
|
|
|
|
|
|
|
|
|
(1.0 FTE)
|
|
Vehicle Testing
|
314,963
|
|
|
|
|
|
|
|
|
314,963
|
a
|
|
|
|
|
|
|
|
|
|
|
|
|
(3.5 FTE)
|
|
|
|
Clean Air Act Implementation
|
884,101
|
|
|
|
|
|
|
|
|
|
|
884,101
|
b |
|
|
|
|
|
|
|
|
|
|
|
|
(15.3 FTE)
|
|
Preservation of the Ozone Layer
|
242,467
|
|
|
|
|
|
|
242,467
|
c
|
|
|
|
|
|
|
|
|
|
|
|
|
(2.0 FTE)
|
|
|
|
|
|
|
2,194,841
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a These amounts shall be from the Automobile Inspection and Readjustment Account of the Highway Users Tax Fund.
|
b These amounts shall be from the Environmental Protection Agency.
|
c This amount shall be from the Ozone Protection Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,688,999
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,884,899
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6) WATER QUALITY CONTROL DIVISION
|
|
|
|
|
|
|
|
|
|
|
|
(A) Administration
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
3,420,302
|
|
|
1,270,251
|
(M)
|
|
|
831,267
|
a
|
30,000
|
b
|
1,288,784
|
c
|
|
3,485,968
|
|
|
1,289,099
|
(M)
|
|
|
|
|
|
|
1,335,602
|
c |
|
|
|
|
(25.7 FTE)
|
|
|
|
(15.6 FTE)
|
|
|
|
(22.8 FTE)
|
|
|
|
|
|
(25.9 FTE)
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
298,167
|
|
|
122,943
|
(M)
|
|
|
17,328
|
a
|
|
|
157,896
|
c
|
|
311,089
|
|
|
126,652
|
(M)
|
|
|
|
|
|
|
167,109
|
c |
Grants
|
7,877
|
|
|
|
|
|
|
|
|
|
|
7,877
|
c |
Indirect Cost Assessment
|
811,877
|
|
|
|
|
|
|
301,044
|
d
|
|
|
510,833
|
c
|
|
823,517
|
|
|
|
|
|
|
|
|
|
|
522,473
|
c |
|
4,538,223
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,628,451
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a These amounts shall be from the Water Quality Control Fund.
|
b This amount shall be from reserves in the Water Quality Control Fund.
|
c These amounts shall be from the Environmental Protection Agency.
|
d Of this amount, $204,306 shall be from the Water Quality Control Fund, $29,000 shall be from the Sludge Management Fund, $45,000 shall be from the Industrial Pretreatment Fund, and $22,738 shall be from various sources of cash funds.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(B) Special Purpose
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction Management Assistance Grant
|
437,376
|
|
|
|
|
|
|
|
|
|
|
437,376
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4.9 FTE)
|
|
Water Pollution Control Revolving Fund
|
442,864
|
|
|
|
|
|
|
8,841
|
a
|
43,164
|
b
|
390,859
|
|
|
|
|
|
|
|
|
|
(0.2 FTE)
|
|
(0.8 FTE)
|
|
(6.9 FTE)
|
|
Water Planning Grant
|
1,402,528
|
|
|
|
|
|
|
|
|
|
|
1,402,528
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4.9 FTE)
|
|
Groundwater Protection
|
487,325
|
|
|
93,609
|
(M)
|
|
|
|
|
136,240
|
(T)c
|
257,476
|
|
|
|
|
|
(2.0 FTE)
|
|
|
|
|
|
(2.5 FTE)
|
|
(1.6 FTE)
|
|
Sludge Management Program
|
186,275
|
|
|
|
|
|
|
186,275
|
d
|
|
|
|
|
|
|
|
|
|
|
|
|
(3.0 FTE)
|
|
|
|
|
|
Special Studies
|
153,812
|
|
|
|
|
|
|
|
|
|
|
153,812
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3.2 FTE)
|
|
Industrial Pretreatment Program
|
207,057
|
|
|
|
|
|
|
115,055
|
e
|
92,002
|
f
|
|
|
|
|
|
|
|
|
|
|
(1.6 FTE)
|
|
|
|
|
|
Stormwater Permitting Program
|
321,608
|
|
|
|
|
|
|
321,608
|
g
|
|
|
|
|
|
|
|
|
|
|
|
|
(6.0 FTE)
|
|
|
|
|
|
|
3,638,845
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from interest earnings at the Water Resources and Power Development Authority.
|
b This amount shall be federal funds passed through the Water Resources and Power Development Authority.
|
c This amount shall be from the Department of Agriculture, Groundwater Protection Fund.
|
d This amount shall be from the Sludge Management Fund.
|
e This amount shall be from the Industrial Pretreatment Fund.
|
f This amount shall be from reserves in the Industrial Pretreatment Fund.
|
g This amount shall be from the Water Quality Control Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,177,068
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,267,296
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7) RADIATION CONTROL DIVISION
|
|
|
|
|
|
|
|
|
|
|
|
(A) Administration
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Program Costs
|
1,484,617
|
|
|
217,582
|
|
|
|
952,899
|
a
|
23,699
|
b
|
290,437
|
|
|
|
|
|
(4.4 FTE)
|
|
|
|
(15.0 FTE)
|
|
|
|
(2.3 FTE)
|
|
Indirect Cost Assessment
|
292,745
|
|
|
|
|
|
|
266,097
|
a
|
360
|
b
|
26,288
|
|
|
1,777,362
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a These amounts shall be from the Radiation Control Fund.
|
b These amounts shall be from reserves in the Radiation Control Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(B) X-Ray Inspection Grant
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
73,997
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1.2 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
24,201
|
|
|
|
|
|
|
|
|
|
|
|
|
X-Ray Inspections
|
181,315
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4.0 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
279,513
|
|
|
|
|
|
|
181,315
|
a
|
|
|
98,198
|
b |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from the Radiation Control Fund.
|
b This amount shall be from the Food and Drug Administration.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(C) Low Level Radiation Compact
|
|
|
|
|
|
|
|
|
|
|
|
Program Costs
|
34,673
|
|
|
|
|
|
|
34,673
|
a
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.2 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from the Radiation Control Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(D) Uranium Contract Work
|
|
|
|
|
|
|
|
|
|
|
|
Program Costs
|
101,206
|
|
|
|
|
|
|
101,206
|
a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from the Radiation Control Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(E) Maybell Site Reclamation
|
|
|
|
|
|
|
|
|
|
|
|
Program Costs
|
74,597
|
|
|
|
|
|
|
74,597
|
a
|
|
|
|
|
|
|
|
|
|
|
|
|
(1.0 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from the Radiation Control Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,267,351
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8) HAZARDOUS MATERIALS AND WASTE MANAGEMENT DIVISION
|
|
|
|
|
|
|
|
|
(A) Division Director's Office
|
|
|
|
|
|
|
|
|
|
|
|
|
Program Costs
|
332,970
|
|
|
208,555
|
|
|
|
102,999
|
a
|
21,416
|
b
|
|
|
|
|
|
|
(4.0 FTE)
|
|
|
|
(1.5 FTE)
|
|
|
|
|
|
Legal Services for 5,700 Hours
|
397,824
|
|
|
|
|
|
|
167,929
|
a
|
|
|
229,895
|
|
Indirect Cost Assessment
|
1,012,983
|
|
|
|
|
|
|
425,323
|
a
|
31,273
|
b
|
556,387
|
|
|
1,743,777
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a Of these amounts, $127,656 shall be from the Hazardous Waste Commission Fund, $214,426 shall be from the Hazardous Waste Service Fund, $299,867 shall be from the Hazardous Substance Response Fund, $41,543 shall be from the Solid Waste Management Fund, and $12,759 shall be from various sources of cash funds.
|
b Of these amounts, $23,325 shall be from reserves in the Hazardous Waste Commission Fund and $29,364 shall be from reserves in the Hazardous Waste Service Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(B) Hazardous Waste Control Program
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
2,095,263
|
|
|
|
|
|
|
938,209
|
a
|
129,031
|
b
|
1,028,023
|
|
|
|
|
|
|
|
|
|
(20.4 FTE)
|
|
(2.7 FTE)
|
|
(19.0 FTE)
|
|
Operating Expenses
|
109,892
|
|
|
|
|
|
|
89,088
|
a
|
|
|
20,804
|
|
|
2,205,155
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a These amounts shall be from the Hazardous Waste Service Fund.
|
b This amount shall be from reserves in the Hazardous Waste Service Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(C) Solid Waste Control Program
|
|
|
|
|
|
|
|
|
|
|
|
Program Costs
|
790,867
|
|
|
184,361
|
|
|
|
538,540
|
a
|
|
|
67,966
|
|
|
|
|
|
(3.5 FTE)
|
|
|
|
(6.3 FTE)
|
|
|
|
(1.0 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a Of this amount, $432,302 shall be from the Solid Waste Management Fund and $106,238 shall be from the Hazardous Substance Response Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(D) Uranium Mill Tailings Remedial Action Program
|
|
|
|
|
|
|
|
|
|
|
|
Program Costs
|
534,531
|
|
|
|
|
|
|
53,453
|
(H)a
|
|
|
481,078
|
|
|
|
|
|
|
|
|
|
(0.8 FTE)
|
|
|
|
(7.2 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from the Uranium Mill Tailings Remedial Action Program Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(E) Contaminated Site Cleanups114
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
3,384,293
|
|
|
|
|
|
|
971,678
|
a
|
495,376
|
(T)b
|
1,917,239
|
|
|
|
|
|
|
|
|
|
(17.8 FTE)
|
|
(7.0 FTE)
|
|
(17.1 FTE)
|
|
Operating Expenses
|
357,280
|
|
|
|
|
|
|
153,595
|
a
|
24,808
|
(T)b
|
178,877
|
|
Contaminated Sites Operation and Maintenance
|
1,375,000
|
|
|
|
|
|
|
137,500
|
a
|
|
|
1,237,500
|
|
|
5,116,573
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a Of these amounts, $1,250,889 shall be from the Hazardous Substance Response Fund and $11,884 shall be from Colorado Open Records Act fees collected.
|
b These amounts shall be from the Department of Law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,390,903
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(9) CONSUMER PROTECTION
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
1,568,943
|
|
|
1,239,636
|
|
|
|
10,507
|
a
|
59,466
|
(T)b
|
259,334
|
|
|
|
|
|
(23.6 FTE)
|
|
|
|
|
|
(1.0 FTE)
|
|
(3.4 FTE)
|
|
Operating Expenses
|
157,682
|
|
|
61,571
|
|
|
|
2,000
|
a
|
6,162
|
(T)b
|
87,949
|
|
Tanning Devices Regulation
|
31,183
|
|
|
|
|
|
|
31,183
|
c
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.7 FTE)
|
|
|
|
|
|
Indirect Cost Assessment
|
51,452
|
|
|
|
|
|
|
11,122
|
d
|
12,417
|
(T)b
|
27,913
|
|
|
|
1,809,260
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a These amounts shall be from the Food Protection Cash Fund.
|
b Of these amounts, $70,143 shall be from the Department of Corrections and $7,902 shall be from the Department of Human Services.
|
c This amount shall be from the Artificial Tanning Devices Fund.
|
d This amount shall be from various sources of cash funds.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10) ENVIRONMENTAL INTEGRATION GROUP
|
|
|
|
|
|
|
|
|
|
|
|
(A) Rocky Flats Program Unit
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
2,129,635
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(43.8 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
2,809,695
|
|
|
|
|
|
|
|
|
|
|
|
|
Legal Services for 550 Hours
|
26,098
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment to the Office of the Governor
|
60,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Indirect Cost Assessment
|
677,270
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,702,698
|
|
|
|
|
|
|
|
|
|
|
5,702,698
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(B) Emergency Response Unit
|
|
|
|
|
|
|
|
|
|
|
|
Program Costs
|
432,943
|
|
|
|
|
|
|
|
|
65,369
|
a
|
367,574
|
|
|
|
|
|
|
|
|
|
|
|
(1.4 FTE)
|
|
(4.8 FTE)
|
|
Indirect Cost Assessment
|
73,798
|
|
|
|
|
|
|
|
|
|
|
73,798
|
|
|
506,741
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from various cash fund reserves.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(C) Pollution Prevention
|
|
|
|
|
|
|
|
|
|
|
|
Program Costs
|
364,985
|
|
|
|
|
|
|
161,583
|
a
|
|
|
203,402
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1.0 FTE)
|
|
Indirect Cost Assessment
|
48,022
|
|
|
|
|
|
|
34,124
|
a
|
|
|
13,898
|
|
|
413,007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a These amounts shall be from the Pollution Prevention Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,622,446
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11) DISEASE CONTROL, EPIDEMIOLOGY AND PREVENTION
|
|
|
|
|
|
|
|
|
|
(A) Administration
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Disease Control, Surveillance, Prevention, and Administration
|
3,320,393
|
|
|
1,098,115
|
|
|
|
4,137
|
a
|
|
|
2,218,141
|
b |
|
|
|
|
(10.1 FTE)
|
|
|
|
|
|
|
|
(33.2 FTE)
|
|
Indirect Cost Assessment
|
1,713,011
|
|
|
|
|
|
|
|
|
20,312
|
(T)c
|
1,692,699
|
|
|
5,033,404
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from the sale of rabies vaccine.
|
b Of this amount, $813,976 shall be from the Preventive Health Services Block Grant.
|
c This amount shall be from various sources within the division.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(B) Special Purpose
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancer and Birth Defects Registries Registry
|
329,190
|
|
|
105,535
|
|
|
|
|
|
|
|
223,655
|
|
|
438,263
|
|
|
214,608
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2.0 FTE)
|
|
|
|
|
|
|
|
(4.0 FTE)
|
|
Birth Defects Registry
|
158,973
|
|
|
158,973
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2.8 FTE)
|
|
|
|
|
|
|
|
|
|
Vaccination Support
|
1,862,151
|
|
|
|
|
|
|
|
|
|
|
1,862,151
|
|
Infant Immunization
|
|
|
|
|
|
|
|
|
|
|
|
|
Program
|
848,630
|
|
|
|
|
|
|
|
|
848,630
|
(T)a
|
|
|
|
20,586
|
|
|
|
|
|
|
|
|
20,586
|
(T)a
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.2 FTE)
|
|
|
|
Tuberculosis Treatment
|
907,500
|
|
|
604,696
|
|
|
|
|
|
51,084
|
(L)b
|
251,720
|
|
|
(3.0 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
AIDS Surveillance and Prevention
|
3,867,034
|
|
|
49,082
|
|
|
|
|
|
|
|
3,817,952
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(49.2 FTE)
|
|
Administration and Client Services Under the Ryan White Act
|
1,941,113
|
|
|
378,137
|
|
|
|
|
|
|
|
1,562,976
|
|
|
|
|
|
(0.4 FTE)
|
|
|
|
|
|
|
|
(2.5 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2.1 FTE)
|
|
Health Program for Refugees
|
124,863
|
|
|
|
|
|
|
|
|
71,840
|
(T)c
|
53,023
|
|
|
|
|
|
|
|
|
|
|
|
(1.0 FTE)
|
|
(0.7 FTE)
|
|
Cancer Prevention Grants136
|
3,896,590
|
|
|
|
|
|
|
|
|
15,000
|
d
|
3,881,590
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(32.5 FTE)
|
|
Chronic Disease Tracking
|
407,066
|
|
|
|
|
|
|
|
|
21,880
|
e
|
385,186
|
f |
|
|
|
|
|
|
|
|
|
|
(0.5 FTE)
|
|
(4.8 FTE)
|
|
Federal Grants137
|
3,433,710
|
|
|
|
|
|
|
|
|
|
|
3,433,710
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(26.7 FTE)
|
|
|
17,617,847
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,057,849
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from Medicaid funds appropriated in the Department of Health Care Policy and Financing.
|
b This amount shall be from county tuberculosis treatment matching funds pursuant to Section 25-4-513, C.R.S.
|
c This amount shall be from federal funds appropriated in the Department of Human Services.
|
d This amount shall be from donations and grants received by the Breast Cancer Screening Fund pursuant to Section 25-4-1503, C.R.S.
|
e This amount shall be from donations.
|
f Of this amount, $87,774 shall be from the Preventive Health Services Block Grant for cardiovascular disease prevention.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,651,251
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,091,253
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(12) FAMILY AND COMMUNITY HEALTH SERVICES DIVISION
|
|
|
|
|
|
|
|
|
|
(A) Administration
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Program and Administration
|
4,761,033
|
|
|
155,533
|
(M)
|
|
|
|
|
737
|
a
|
4,604,763
|
b |
|
|
|
|
(0.7 FTE)
|
|
|
|
|
|
|
|
(17.2 FTE)
|
|
Indirect Cost Assessment
|
1,593,954
|
|
|
|
|
|
|
18,850
|
c
|
102,208
|
(T)d
|
1,472,896
|
e |
|
6,354,987
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from donations.
|
b Of this amount, $56,671 shall be from the Preventive Health Services Block Grant, and $4,548,092 shall be from the Maternal and Child Health Block Grant.
|
c This amount shall be from the Newborn Screening and Genetic Counseling Cash Fund pursuant to Section 25-4-1006, C.R.S.
|
d This amount shall be from Medicaid funds appropriated in the Department of Health Care Policy and Financing.
|
e Of this amount, $506,995 shall be from the Maternal and Child Health Block Grant.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(B) Community Nursing and Handicapped Children's Program
|
|
|
|
|
|
|
|
|
Program and Administration
|
1,607,240
|
|
|
948,244
|
|
|
|
|
|
|
|
658,996
|
a |
|
|
|
|
(20.8 FTE)
|
|
|
|
|
|
|
|
(10.3 FTE)
|
|
Community-based Case Management Services
|
204,529
|
|
|
|
|
|
|
|
|
|
|
204,529
|
a |
Purchase of Services
|
3,891,651
|
|
|
1,857,943
|
(M)
|
|
|
35,981
|
b
|
540,970
|
(T)c
|
1,456,757
|
a |
|
5,703,420
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a These amounts shall be from the Maternal and Child Health Block Grant.
|
b This amount shall be from client fees.
|
c This amount shall be from Medicaid funds appropriated in the Department of Health Care Policy and Financing.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(C) Family Planning
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
311,338
|
|
|
311,338
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6.4 FTE)
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
84,558
|
|
|
84,558
|
|
|
|
|
|
|
|
|
|
Purchase of Services34
|
2,498,240
|
|
|
617,124
|
|
|
|
|
|
60,000
|
(T)a
|
1,821,116
|
|
|
2,894,136
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from Medicaid funds appropriated in the Department of Health Care Policy and Financing.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(D) Special Purpose
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denture Program for the Elderly
|
479,339
|
|
|
479,339
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.8 FTE)
|
|
|
|
|
|
|
|
|
|
Homebound Dentistry Services
|
40,000
|
|
|
40,000
|
|
|
|
|
|
|
|
|
|
Genetics Counseling Program
|
858,984
|
|
|
|
|
|
|
858,984
|
a
|
|
|
|
|
Early and Periodic Screening, Diagnosis and Treatment Program
|
2,688,426
|
|
|
|
|
|
|
|
|
2,688,426
|
(T)b
|
|
|
|
|
|
|
|
|
|
|
|
|
(4.5 FTE)
|
|
|
|
Migrant Program
|
1,662,217
|
|
|
|
|
|
|
87,293
|
c
|
178,321
|
(T)d
|
1,396,603
|
|
|
|
|
|
|
|
|
|
|
|
(0.4 FTE)
|
|
(11.4 FTE)
|
|
Department of Education Nursing Grant
|
290,698
|
|
|
|
|
|
|
|
|
290,698
|
(T)e
|
|
|
|
|
|
|
|
|
|
|
|
|
(1.3 FTE)
|
|
|
|
Private Grants
|
625,080
|
|
|
|
|
|
|
|
|
625,080
|
f
|
|
|
|
|
|
|
|
|
|
|
|
|
(1.0 FTE)
|
|
|
|
Federal Grants 137
|
78,065,293
|
|
|
|
|
|
|
|
|
|
|
78,065,293
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(41.6 FTE)
|
|
|
84,710,037
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from the Newborn Screening and Genetic Counseling Cash Funds pursuant to Section 25-4-1006, C.R.S.
|
b This amount shall be from Medicaid funds appropriated in the Department of Health Care Policy and Financing.
|
c Of this amount, $12,293 shall be from day care center contracts and $75,000 shall be from Otero County headstart program.
|
d Of this amount, $143,321 shall be from federal funds appropriated in the Department of Education and $35,000 shall be from migrant Medicaid funds from the Department of Health Care Policy and Financing.
|
e This amount shall be from federal funds appropriated in the Department of Education.
|
f This amount shall be from grants and donations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
99,662,580
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(13) HEALTH FACILITIES DIVISION
|
|
|
|
|
|
|
|
|
|
|
|
(A) Administration138
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
828,263
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(14.9 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
67,148
|
|
|
|
|
|
|
|
|
|
|
|
|
Indirect Cost Assessment
|
860,465
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,755,876
|
|
|
114,888
|
|
|
|
237,075
|
a
|
675,794
|
(T)b
|
728,119
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a Of this amount, $116,496 shall be from the Medication Administration Cash Fund pursuant to Section 25-1-107(1)(ee)(V)(A), C.R.S., $9,698 shall be from the Personal Care Boarding Home Cash Fund pursuant to Section 25-27-107.5, C.R.S., $4,600 shall be from the Division of Registrations Cash Fund pursuant to Section 13-64-301, C.R.S., $16,693 shall be from the Department of Regulatory Agencies, Division of Insurance pursuant to Section 10-1-103 (3), C.R.S., and $89,588 shall be from the General Licensing Cash Fund pursuant to Section 25-3-103.1, C.R.S.
|
b This amount shall be from Medicaid funds appropriated in the Department of Health Care Policy and Financing.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(B) Inspection of Personal Care Boarding Facilities
|
|
|
|
|
|
|
|
|
|
Program Costs
|
143,809
|
|
|
53,394
|
|
|
|
80,354
|
a
|
10,061
|
b
|
|
|
|
(2.3 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from the Personal Care Boarding Home Cash Fund pursuant to Section 25-27-107.5, C.R.S.
|
b This amount shall be from reserves in the Personal Care Boarding Home Cash Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(C) Medicaid/Medicare Certification Program
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
4,034,188
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(72.7 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
475,468
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,509,656
|
|
|
|
|
|
|
|
|
2,434,748
|
(T)a
|
2,074,908
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from Medicaid funds appropriated in the Department of Health Care Policy and Financing.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,409,341
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(14) EMERGENCY MEDICAL SERVICES DIVISION
|
|
|
|
|
|
|
|
|
|
|
Program and Administration
|
703,987
|
|
|
|
|
|
|
|
|
703,987
|
a
|
|
|
|
|
|
|
|
|
|
|
|
|
(11.0 FTE)
|
|
|
|
Improvements to County Emergency Medical Services
|
743,486
|
|
|
|
|
|
|
|
|
743,486
|
a
|
|
|
Emergency Medical Services Grant Program
|
2,240,135
|
|
|
|
|
|
|
|
|
2,240,135
|
a
|
|
|
Indirect Cost Assessment
|
175,779
|
|
|
|
|
|
|
|
|
175,779
|
a
|
|
|
|
|
3,863,387
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a These amounts shall be from the Emergency Medical Services Account pursuant to Section 25-3.5-603, C.R.S.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(15) DIVISION OF HEALTH STATISTICS AND VITAL RECORDS
|
|
|
|
|
|
|
|
|
|
Personal Services
|
1,738,023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(44.9 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
117,459
|
|
|
|
|
|
|
|
|
|
|
|
|
Indirect Cost Assessment
|
365,552
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,221,034
|
|
|
|
|
|
1,479,800
|
a
|
|
|
741,234
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from the Vital Statistics Records Cash Fund pursuant to Section 25-2-121, C.R.S.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTALS PART XVI
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(PUBLIC HEALTH AND ENVIRONMENT)2, 3
|
|
$202,315,771
|
|
$17,719,002
|
|
|
|
$19,548,426
|
|
$29,031,834
|
a
|
$136,016,509
|
|
|
|
$202,520,974
|
|
$18,261,101
|
|
|
|
$19,445,426
|
|
$28,730,267
|
a
|
$136,084,180
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a Of this amount, $18,961,461 $18,360,994 contains a (T) notation and $51,084 contains an (L) notation.
|
2(Governor lined through this provision. See L. 96, p. 2403.)
3All Departments, Totals -- The General Assembly requests that copies of all reports requested in other footnotes contained in this act be delivered to the Joint Budget Committee and the majority and minority leadership in each house of the General Assembly.
133(Governor lined through this provision. See L. 96, p. 2404.)
136Department of Public Health and Environment, Disease Control, Epidemiology and Prevention, Special Purpose, Cancer Prevention Grants -- The General Assembly accepts no obligation to continue funding for these programs when federal funds are no longer available. Any match requirements for these federal grants are to be provided by non-state sources. The Department is responsible for documenting the sources of matching funds, which should be submitted to the Joint Budget Committee annually with the budget request, and which will serve as proof of the required state match for these federal dollars.
137Department of Public Health and Environment, Disease Control, Epidemiology and Prevention, Special Purpose, Federal Grants; and Family and Community Health Services Division, Special Purpose, Federal Grants -- The Department is requested to provide to the Joint Budget Committee a chart of federal grants for each of these divisions by November 15, 1996. This chart should show the following information for each federal grant: Grant name, federal funding agency, and brief description of program funded by the grant; amount expended and FTE used in FY 1994-95; amount expended and FTE used in FY 1995-96; amount estimated and FTE assigned in FY 1996-97; and, amount anticipated and FTE planned for use in FY 1997-98.