NEVADA STATE BOARD of DENTAL EXAMINERS

NEVADA STATE BOARD of

DENTAL EXAMINERS

PUBLIC BOARD MEETING

AUGUST 1, 2014 10:30 a.m.

*ADDITIONAL ITEMS*

PUBLIC BOOK

Nevada State Board of Dental Examiners

Balance Sheet

As of June 30, 2014

Jun 30, 14

ASSETS

Current Assets

Checking/Savings

10000 - Wells Fargo-Operating

702,389.70

10010- Wells Fargo-Savings

1,001,505.23

Total Checking/Savings

1703894.93

Accounts Receivable 11000- Accounts Receivable

Total Accounts Receivable

122880.18 122,880.18

Other Current Assets 11050- Reimbursements Receivable 11200- Prepaid Expenses 11210 Prepaid Insurance

Total Other Current Assets

22.21 23,911.69 2,958.78 26,892.68

Total Current Assets

1,853,667.79

TOTAL ASSETS

LIABILITIES & FUND BALANCE Liabilities Current Liabilities Accounts Payable 20000 - Accounts Payable Total Accounts Payable

Other Current Liabilities 22125- DDS Deferred Revenue 22126-3 - 2015-DDS Active Licenses 22126-4- 2015 DDS Inactive Licenses 22900- DOS-Permits 22901 - DOS-Limited License 22902 - DOS-Ltd Lic-Supervisor Total 22125- DOS Deferred Revenue

22136- RDH Deferred Revenue 22138-1 - RDH Active 2016 221 38-2 - RDH Inactive 2016 22138-3 - RDH Retired 2016

Total 22136 - ROH Deferred Revenue

20500 - Fines Payable-State of Nevada

23750- Accrued Vacation/Sick Leave

Total Other Current Liabilities

-

Total Current Liabilities

Total Liabilities

Unaudited-Interim Financial Report

1,853,667.79

58,034.83 58,034.83

505,387.84 29,398.64 10,923.33 4,200.00 2,077.27 551,987.08

362,200.00 11,400.00 1,000.00

374,600.00 2,000.00 19,394.39

947,981.47 1,006,016.30 1,006,016.30

Page 1 of7

I JO ~

~JodaN IepueuH wua~uI-pe~ipneufl

6t199'598'L

3ONV1VB GNflI `2 S3IlflISVIl 1VIOI

6V[99LI'9

~E~LQ'L8~ 1V619099

eoueicg ~UflJ 1E40J.

sesuedx3 JOAO ?"??~n I?N

s6uiuie~ peuie;a~f 0006S GOUCICS PUfld

n `Os unr

no~ `oc aunr ~o s~' ;eeqg eoueie~

sJeu!wexR ~qi~e~ jo prnog 0B49 EPEAGN

Nevada State Board of Dental Examiners

Statement of Revenues, Expenses and Fund Balance

July 2013 through June 2014

Ordinary Income/Expense Income 40000 Dentist Licenses & Fees 40100- DOS Active License Fee 40102 DDS Inactive License Fee 40135 DDS Activate!InactivelSuspend 40136 - DOS Activate Revoked License 40140-Specialty LicenseApp 40145 - Limited License App 40115- Limited License Renewal Fee 40146- Limited License-S Application 40116- LL-S Renewal Fee 40150 Restricted License App 40180- Anesthesia Site PermitApp 40182- C5/GAJSite Permit Renewals 40175 Conscious Sedation Permit AppI 40160- Conscious Sedation Permit Relnp 40170- General Anesthesia PermitAppl 40195-General Anesthesia Permit Relnp 40212- DOS ADEX License Application 40205- DDS Credential AppI Fee-Spclty 40211 - DDS WREB License Application Total 40000- Dentist Licenses & Fees

50000 - Dental Hygiene Licenses & Fees 40105- RDH Active License Fee 40106- RDH Inactive License Fee 40130- RDH ActivatellnactivelSuspend 40126- RDH Reinstate Revoked License 40110 -RDH LA!N2O Permit Fee 40224 - RDH ADEX License Application 40222 - RDH WREB License Application

Total 50000- Dental Hygiene Licenses & Fees

50750 - Other Licenses & Fees 40220 - License Verification Fee 40227- CEU Provider Fee 40240 - Check Return Fee 40215 - Copy Fee 40225 Duplicate License Fee 40555- Fines 40185- ListslLabels Printed 40600- Miscellaneous Income

Total 50750- Other Licenses & Fees

Total Income

Jul'13 - Jun14

Budget

$ Over Budget

495,212.16 27,901.36 24,200.00

1400.00 2,375.00 2,675.00 5,199.96

0.00 3,942.73 2,550.00 10,150.00 12,576.62 5,650.00 4,500.00 1,550.00 1,750.00 19,200.00 24,000.00 89,400.00 734,232.83

537,900.00 20,940.00 26,800.00

360.00 1,260.00 2,520.00 4,800.00

100.00 0.00

750.00 4,200.00 7,740.00 2,796.00 3,504.00 1,752.00 2,400.00 24,000.00 6,000.00 78,000.00 725,822.00

184,332.01 7,758.58 3,750.00 1,050.00 3,225.00 1,800.00

49,800.00 251,715.59

174,660.00 7,068.00 2,400.00 1,400.00 1,260.00 14,400.00 9,000.00

210,188.00

5,650.00 7,340.00

50.00 0.00

850.00 400.00 8,687.00 411.16 23,388.16

1,009,336.58

5,400.00 3,780.00

50.00 60.00 900.00 300.00 7,200.00 360.00 18,050.00

954,060.00

(42,687.84) 6,961.36 (2,600.00) 1040.00 1,115.00 155.00 399.96 (100.00) 3942.73 1,800.00 5,950.00 4,836.62 2,854.00 996.00 (202.00) (650.00) (4,800.00)

18,000.00 11,400.00 8,410.83

9672.01 690.58

1,350.00 (350.00) 1,965.00 (12,600.00) 40,800.00 41,527.59

250.00 3,560.00

0.00 (60.00) (50.00) 100.00 1,487.00 51.16 5,338.16

55,276.58

IJnaudited-lnterim Financial Report

Page 3 of 7

Nevada State Board of Dental Examiners

Statement of Revenues, Expenses and Fund Balance

July 2013 through June 2014

Jul'13 - Jun14

Budget

$ Over Budget

Expense 60400 - Advertising 60500 Bank Charges 60500-1 Bank Service Fees 60500-2- Merchant Fees Total 60500 Bank Charges

(49900)

365.72 10,232.57 10,598.29

0.00

1,800.00 13,450.00 15,250.00

(499.00)

(1,434.28) (3,217.43) (4,651.71)

68000 Conferences & Seminars 63000 Dues & Subscriptions 65100 Furniture8~ Equipment 65500 Finance Charges 66500 - Insurance

66500-1 - Liability 66500-2 Workers Compensation Total 66500 Insurance

16,406.40 7,187.38 7,711.81

138.70

7,083.45 1,191.61 8,275.06

10,475.00 6,588.00 12,230.00

42.00

7,146.00 1,620.00 8,766.00

5,931.40 599.38

(4,518.19) 96.70

(62.55) (428.39) (490.94)

66520 InternetlWeb/Domain 66520-1 GL Suites 66520-2 E-mail, Website Services 66520-3 Internet Services 66520-4- Jurisprudence Exam Website

Total 66520 - lnternetiWeblDomain

33,744.01 2,238.33 1,653.99

198.00 37,834.33

32,826.00 540.00

3,150.00 170.00

36,686.00

918.01 1,698.33 (1,496.01)

28.00 1,148.33

73500 - Information Technology 73500-1 -Computer RepairlUpgrade

Total 73500- Information Technology

2,045.56 2,045.56

3,696.00 3,696.00

(1,650.44) (1,650.44)

66600 -Office Supplies 66650 - Office Expense

68710 - Miscellaneous Expenses 68700 - Repairs & Maintenance

68700-1 Janitorial 68700-2 - Copier Maintenance (7545P) 68700-3- Copier Maintenance (7435P) Total 68700- Repairs & Maintenance

5,555.87

927.92

6,000.00 4,312.62 2,413.19 12,725.81

7,800.00

300.00

6,000.00 3,720.00 1,500.00 11,220.00

(2,244.13)

627.92

0.00 592.62 913.19 1,505.81

68725 Security 68715-Shredding Services 68720 - Utilities Total 66650- Office Expense

870.00 453.70 3,973.04 18,950.47

930.00 612.00 4,550.00 17,612.00

(60.00) (158.30) (576.96) 1,338.47

67000- Printing 67500- Postage & Delivery

3,496.32 10,524.55

5,980.00 12,000.00

(2,483.68) (1,475.45)

Unaudited-Interim Financial Report

Page 4 of 7

Nevada State Board of Dental Examiners

Statement of Revenues, Expenses and Fund Balance

July 2013 through June 2014

68500 Rent/Lease Expense 68500-1 -Equipment Lease 68500-2 - Office 68500-3 - Office Sub-Lease Income 68500-2 Office - Other Total 68500-2-Office

Jul13- Jun14

919.31

(35,633.52) 97,732.25 62,098.73

Budget

$ Over Budget

4,548.00

(3,628.69)

(35,628.00) 97,250.00 61,622.00

(5.52) 482.25 476.73

685004 - Storage Warehouse Total 68500 Rent/Lease Expense

2,601.99 65,620.03

2,520.00 68,690.00

81.99 (3,069.97)

75000 - Telephone 75000-1 - Telephone-Office 75000-2 - Board Teleconference

Total 75000 Telephone

2,424.32 82.60

2,506.92

2,220.00 720.00

2,940.00

204.32 (637.40) (433.08)

75100- Travel (Staff) 73550 - Per Diem (Staff) 73600 - Professional Fee

73600-1 - Accounting 736004- Legislative Services 73600-2 Legal 73600-3 - Reimbursed Legal Fees Total 73600- Professional Fee

2,476.26 273.00

22,359.22 18,000.00 315,180.86 (191,91523) 163,624.85

3,600.00 600.00

22,750M0 18,000.00 274,460.00 (116,000.00) 199,210.00

(1,123.74) (327.00)

(390.78) 0.00

40,720.86 (75,915.23) (35,585.15)

73700- Verification Services 72000 - Employee Wages & Benefits

72100 - Executive Director 72101 - Executive Director-Wages 72102 Exec Dir-Accrued!Used Sickleave 72103- Exec Dir-Accrued/Used Vacation

Total 72100- Executive Director

9,125.00

6,720.00

84,234.88 1,980.36 2,576.92

88,792.16

85,000.00 3,000.00 1,800.00 89,800.00

2,405.00

(765.12) (1,019.64)

776.92 (1,007.84)

72300 - Licensing Specialist 72301 - Licensing Specialist-Wages 72302 Licensing Specialist-OT 72303- Lic Spec-Accrued/Used Sickleave 72304- Lic Spec-Accrued/Used Vacation

Total 72300- Licensing Specialist

72132 - Administrative Assistant I 72133 - Admin Assist I-Wages 72136 `Admin Assist 1-OT 72137- Admin I-Accrued/Used Sickleave 72138- Admin I-Accrued/Used Vacation

Total 72132- Administrative Assistant I

52,131.14 36.24

(293.83) 232.99 52,106.54

34,801.98 24.14

474.15 (29.13) 35,271,14

52,284.00 1,800.00 2,016.00 2,016.00

58,116.00

34,836.00 1,500.00 1,344.00 1,344.00

39,024.00

(152.86) (1,763.76) (2,309.83) (1,783.01) (6,009.46)

(34.02) (1,475.86)

(869.85) (1,373.13) (3,752.86)

linaudited-Interim Financial Report

PageS of 7

Nevada State Board of Dental Examiners

Statement of Revenues, Expenses and Fund Balance

July 2013 through June 2014

Jul'13 - Jun14

Budget

$ Over Budget

72200 Administrative Assistant II 72201 Admin Assist Il-Wages 72202- Admin Assist li-CT 72203- Admin Il-Accrued/Used Sickleave 72204- Admin il-Accrued/Used Vacation

Total 72200 Administrative Assistant II

42,300.12 29.40 952.43

(445.33) 42,836.62

42,408.00 1,000.00 1,632.00 1,632.00

46,672.00

(107.88) (970.60) (679.57) (2,077.33) (3,835.38)

72130 -Administrative 72131 -Administrative-Wages 72134 - Administrative-CT 72135 - Admin-Accruecla'Used Sickleave 72139 - Admin-Accrued!Used Vacation

Total 72130 - Administrative

29001.18 147.32 319.82 (46.91)

29,421.41

28,980.00 800.00

1,116.00 1,116.00 32,012.00

21.18 (652.68) (796.18) (1,162.91) (2,590.59)

72140 - Administrative Assistant (PIT) 72141 - Administrative Assistant-Wages 72143- Admin Assist-Accrued iUsed Sick 72144- Admin Asst-Accrued!Used Vac

Total 72140 - Administrative Assistant (PIT)

6,821.29 105.00 157.50

7,083.79

14,304.00 276.00 276.00

14,856.00

(7,482.71) (171.00) (118.50)

(7,772.21)

72010- Payroll Service Fees 72005- Payroll Tax Expense 72600 - Retirement Fund Expense (PERS) 65525 - Health Insurance Total 72000 - Employee Wages & Benefits

1,350.90 5,869.75 62,010.86 47,047.48 371,790.65

1,200.00 11,520.00 62,170.00 48,600.00 403,970.00

150.90 (5,650.25)

(159.14) (1,552.52) (32,179.35)

72400 - Board of Directors Expense 72400-1 - Director Stipends 72400-2 - Committee Mtgs-Stipends 72400-3 - Director Travel Expenses 724004- Semi-Annual Review/Planning Mtg 72400-9 - Refreshments - Board Meetings

Total 72400 - Board of Directors Expense

60001 Anesthesia Eval Committee 60001-1 - Evaluator's Fee 600014- Travel Expense

Total 60001 - Anesthesia Eval Committee

73650 - DSO Fees 72550- DSO Coordinator 73650-1 - DSC Consulting Fee 73650-2 - DSO Travel Expense

Total 73650- DSC Fees

5,430.00 550.00

4,161.57 0.00

1,719.01 11,860.58

7,433.33 3,008.72 10,442.05

4,825.00 35,148.29

5,193.25 45,166.54

8,030.00 2,375.00

900.00 19,200.00

900.00 31,405.00

14,400.00 4,200.00 18,600.00

6,000.00 54,000.00 2,520.00 62,520.00

(2,600.00) (1,825.00) 3,261.57 (19,200.00)

819.01 (19,544.42)

(6,966.67) (1,191.28) (8,157.95)

(1,175.00) (18,851.71)

2,673.25 (17,353.46)

Unaudited-interim Financial Report

Page 6 of 7

Nevada State Board of Dental Examiners

Statement of Revenues, Expenses and Fund Balance

July 2013 through June 2014

Jul'13 - Jun14

Budget

$ Over Budget

60002 Infection Control Inspection 60002-1 Initial Inspection Expense 60002-2' Reinspection Expense 60002-3' Random Inspection Expense 60002-4? Travel Expense

Total 60002 Infection Control Inspection

8,591.72 1088.49

512.50 2,720.47 12,913.18

14,400.00 1,200.00 2,000.00 2,880.00 20,480.00

(5,808.28) (111.51)

(1,487.50) (159.53)

(7,566.82)

Total Expense

824,024.80

955,860.00

(131,835.20)

Net Ordinary Income

185,311.78

(1,800.00)

187,111.78

Other Income!Expense Other Income 40802' Realized Gainl(Loss) on Investm 40800 Interest Income Total Other Income

45.00 1,715.54 I 760.54

1,800,00 1,800.00

(84.46) (39.46)

Net Other Income

1,760.54

1,800.00

(39.46)

Net Income Over Expenses

187,072.32

0.00

187,072.32

Unaudited-Interim Financial Report

Page 7 of 7

 ................
................

In order to avoid copyright disputes, this page is only a partial summary.

Google Online Preview   Download