| GOVERNOR'S RECOMMENDED FY 2005 BUDGET | 
MISSION:
To protect and promote the health and well being of South Dakota citizens by surveying and licensing health care facilities;  to protect the public from sanitation and safety hazards by inspecting and licensing food services, lodging establishments, and campgrounds;  to educate the public and health care providers on public health preparedness and emergency response; to coordinate the state's public health response efforts to a bioterrorism event, disaster, or emergency; and, to assist in the recruitment and retention of health care providers to underserved rural areas.
   
       
     
      ACTUAL 
      
FY 2002ACTUAL 
      
FY 2003BUDGETED 
      
FY 2004REQUESTED 
      
FY 2005GOVERNOR'S RECOMMENDED 
      
FY 2005RECOMMENDED INC/(DEC) 
   
FY 2005
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $1,729,311 
      $1,808,653 
      $1,804,657 
      $1,804,657 
      $1,804,657 
      $0
       
   
       
      Federal Funds 
      2,388,992 
      5,249,864 
      9,611,210 
      9,611,210 
      9,611,210 
      0
       
   
       
      Other Funds 
      45,555 
      12,515 
      45,555 
      45,555 
      45,555 
      0
       
   
       
         Total 
      $4,163,858 
      $7,071,033 
      $11,461,422 
      $11,461,422 
      $11,461,422 
      $0
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $2,537,448 
      $3,093,621 
      $3,488,890 
      $3,488,890 
      $3,488,890 
      $0
       
   
       
      Operating Expenses 
      1,626,410 
      3,977,411 
      7,972,532 
      7,972,532 
      7,972,532 
      0
       
   
       
         Total 
      $4,163,858 
      $7,071,033 
      $11,461,422 
      $11,461,422 
      $11,461,422 
      $0
       
   
       
     
   
       
Staffing Level FTE: 
            54.5 
            60.3 
            63.5 
            63.5 
            63.5 
             0.0
       
   
| ACTUAL FY 2002 | ACTUAL FY 2003 | ESTIMATED FY 2004 | ESTIMATED FY 2005 | |
| REVENUES: | ||||
| Fees from Licensing Food, Lodging, and | $0 | $0 | $0 | $0 | 
| Campground Establishments | 357,718 | 415,110 | 383,215 | 383,215 | 
| Fees from Bed and Breakfast Registration | 706 | 1,215 | 500 | 500 | 
| Fees from Licensing Health Care Facilities | 40,863 | 63,898 | 96,000 | 96,000 | 
| Fees from Department of Social Services' | 0 | 0 | 0 | 0 | 
| Child Care Consultations | 0 | 11,000 | 6,000 | 6,000 | 
| Total | $399,287 | $491,223 | $485,715 | $485,715 | 
| PERFORMANCE INDICATORS: | ||||
| Hospitals/Beds Licensed and Certified | 36/2,904 | 31/2,726 | 28/2,630 | 27/2,600 | 
| Critical Access Hospitals/ | 27/480 | 32/602 | 35/702 | 36/727 | 
| Beds Licensed and Certified | ||||
| Nursing Facilities/Beds Licensed and Certified | 113/7,429 | 113/7,318 | 113/7,318 | 114/7,368 | 
| Adult Foster Care/Beds Licensed | 45/103 | 43/99 | 43/99 | 43/99 | 
| Assisted Living Centers/Beds Licensed | 153/3,069 | 155/3,145 | 167/3,463 | 172/3,559 | 
| Residential Living Centers Registered | 65 | 65 | 65 | 65 | 
| Other Health Care Providers Regulated | 852 | 864 | 874 | 884 | 
| Food Service Establishments Licensed | 3,437 | 3,485 | 3,490 | 3,500 | 
| Lodging Establishments Licensed | 738 | 760 | 770 | 775 | 
| Bed and Breakfast Establishments Registered | 227 | 257 | 270 | 275 | 
| Campgrounds Licensed | 196 | 212 | 215 | 215 | 
| Construction Reviews: | ||||
| Health/Other Public Facilities | 172/506 | 179/422 | 200/500 | 200/500 | 
| Controlled Substance Registrations | 3,186 | 3,349 | 3,500 | 3,500 | 
| X-Ray Equipment Registrations | 1,830 | 1,883 | 1,900 | 1,920 | 
| J-1 Visa Waiver Applications Processed | 6 | 17 | 17 | 17 | 
| J-1 Visa Waiver Contacts | 250 | 275 | 275 | 275 | 
| Medical Shortage Areas Reviewed/Designated | 41/10 | 35/10 | 40/12 | 40/10 |