| 
       GOVERNOR'S RECOMMENDED FY 2005 BUDGET  | 
MISSION:
To enforce updated statutes and rules promulgated to regulate the mandatory licensing for Nursing Facility Administrators; and, to monitor the mandatory continuing education for licensure renewal.
   
       
     
      ACTUAL 
      
FY 2002ACTUAL 
      
FY 2003BUDGETED 
      
FY 2004REQUESTED 
      
FY 2005GOVERNOR'S RECOMMENDED 
      
FY 2005RECOMMENDED INC/(DEC) 
   
FY 2005
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $0 
      $0 
      $0 
      $0 
      $0 
      $0
       
   
       
      Federal Funds 
      0 
      0 
      0 
      0 
      0 
      0
       
   
       
      Other Funds 
      26,876 
      25,809 
      34,435 
      38,482 
      38,482 
      4,047
       
   
       
         Total 
      $26,876 
      $25,809 
      $34,435 
      $38,482 
      $38,482 
      $4,047
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $0 
      $387 
      $1,507 
      $1,465 
      $1,465 
      ($42)
       
   
       
      Operating Expenses 
      26,876 
      25,421 
      32,928 
      37,017 
      37,017 
      4,089
       
   
       
         Total 
      $26,876 
      $25,809 
      $34,435 
      $38,482 
      $38,482 
      $4,047
       
   
       
     
   
       
Staffing Level FTE: 
             0.0 
             0.0 
             0.0 
             0.0 
             0.0 
             0.0
       
   
| ACTUAL FY 2002  | 
      ACTUAL FY 2003  | 
      ESTIMATED FY 2004  | 
      ESTIMATED FY 2005  | 
   |
| REVENUES: | ||||
| Application Fees | $2,500 | $2,650 | $2,000 | $2,000 | 
| Examination Fees | 0 | 0 | 0 | 0 | 
| Reexamination Fees | 150 | 100 | 150 | 50 | 
| New License Fees | 1,125 | 750 | 750 | 750 | 
| Renewal Fees | 75 | 31,650 | 0 | 30,000 | 
| Materials Sold | 414 | 763 | 300 | 500 | 
| Interest Income | 7,621 | 6,530 | 4,000 | 3,500 | 
| Other: | 0 | 0 | 0 | 0 | 
| State Examination | 1,000 | 800 | 750 | 750 | 
| Reciprocity Application | 500 | 400 | 300 | 300 | 
| Emergency Permits | 2,100 | 1,600 | 1,500 | 1,500 | 
| Miscellaneous | 200 | 480 | 150 | 150 | 
|        Total  | 
      $15,685  | 
      $45,723  | 
      $9,900  | 
      $39,500  | 
      
   
| PERFORMANCE INDICATORS: | ||||
| Licenses Renewed | 0 | 208 | 0 | 200 | 
| New Licenses | 21 | 16 | 10 | 10 | 
| Practitioners | 248 | 219 | 229 | 205 | 
| Examinations: | ||||
| Applicants Examined--Nationally | 17 | 15 | 10 | 10 | 
| Applicants Passed (Includes Reexams) | 16 | 12 | 9 | 9 | 
| Percentage Required for Passing | 75% | 75% | 75% | 75% | 
| State Prepared (Times Given) | 20 | 15 | 10 | 10 | 
| Applicants Examined | 20 | 15 | 10 | 10 | 
| Applicants Passed (Includes Reexams) | 20 | 15 | 10 | 10 | 
| Percentage Required for Passing | 75% | 75% | 75% | 75% | 
| Applicants Reexamined | 5 | 3 | 1 | 1 | 
| Applicants Passing Reexam | 4 | 0 | 1 | 1 | 
| Complaints: | ||||
| Received/Investigated/Resolved | 0/0/0 | 1/1/1 | 0/0/0 | 0/0/0 | 
| No Action Taken Against Licensee | 0 | 1 | 0 | 0 | 
| Miscellaneous: | ||||
| Inquiries Received and Answered | 300 | 300 | 250 | 250 | 
| Board Meetings Held | 3 | 1 | 2 | 2 |