| GOVERNOR'S RECOMMENDED FY 2007 BUDGET | 
MISSION:
To accomplish the department’s statutory and administrative responsibilities in a manner that ensures the most efficient utilization of  resources; to provide centralized administrative direction in the areas of financial management, computer systems, communications, health planning, grant writing, health data collection and evaluation, and to maintain the state's vital records.
   
       
     
      ACTUAL 
      
FY 2004ACTUAL 
      
FY 2005BUDGETED 
      
FY 2006REQUESTED 
      
FY 2007GOVERNOR'S RECOMMENDED 
      
FY 2007RECOMMENDED INC/(DEC) 
   
FY 2007
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $1,163,558 
      $1,249,908 
      $1,306,247 
      $1,306,247 
      $1,332,252 
      $26,005
       
   
       
      Federal Funds 
      966,218 
      972,887 
      990,609 
      990,609 
      1,018,198 
      27,589
       
   
       
      Other Funds 
      977,689 
      815,609 
      866,445 
      866,445 
      876,030 
      9,585
       
   
       
         Total 
      $3,107,465 
      $3,038,404 
      $3,163,301 
      $3,163,301 
      $3,226,480 
      $63,179
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $1,436,559 
      $1,467,069 
      $1,573,318 
      $1,573,318 
      $1,636,497 
      $63,179
       
   
       
      Operating Expenses 
      1,670,906 
      1,571,335 
      1,589,983 
      1,589,983 
      1,589,983 
      0
       
   
       
         Total 
      $3,107,465 
      $3,038,404 
      $3,163,301 
      $3,163,301 
      $3,226,480 
      $63,179
       
   
       
     
   
       
Staffing Level FTE: 
            31.6 
            31.8 
            32.5 
            32.5 
            32.5 
             0.0
       
   
| ACTUAL FY 2004 | ACTUAL FY 2005 | ESTIMATED FY 2006 | ESTIMATED FY 2007 | |
| REVENUES: | ||||
| Contracts with National Center | $467,244 | $238,048 | $185,752 | $185,752 | 
| for Health Statistics and SSA | 0 | 0 | 0 | 0 | 
| Fees for Vital Records Services--General | 74,521 | 57,680 | 59,898 | 59,898 | 
| Children's Trust Fund | 32,536 | 25,550 | 27,951 | 27,951 | 
| Electronic Vital Records Fund | 452,488 | 469,191 | 470,000 | 470,000 | 
| Total | $1,026,789 | $790,469 | $743,601 | $743,601 | 
| PERFORMANCE INDICATORS: | ||||
| Vital Records (VR) Filed | 27,727 | 27,358 | 28,000 | 28,000 | 
| Certified Vital Records Issued | 19,339 | 17,458 | 17,500 | 17,500 | 
| Vital Records Maintained | 3,124,596 | 3,179,954 | 3,207,954 | 3,235,954 | 
| Court Ordered and Other Required Changes | 3,602 | 3,780 | 3,800 | 3,800 | 
| Entities Connected to Electronic VR System: | ||||
| Hospitals (Birth)/Physicans | 29/12 | 29/53 | 29/90 | 29/125 | 
| Funeral Homes/County Coroners | 104/42 | 119/51 | 130/60 | 140/66 | 
| Responses to Media on Public Health Inquiries | 1,203 | 879 | 950 | 950 | 
| Page Views of Department's Website | 1,641,085 | 2,662,470 | 2,800,000 | 3,000,000 | 
| Responses to DOH Website E-Mail Inquiries | 6,205 | 4,763 | 5,000 | 5,000 |