| GOVERNOR'S RECOMMENDED FY 2011 BUDGET | 
MISSION:
To protect the public by licensing qualified individuals to practice as veterinarians and veterinary technicians; and, to ensure adherence to the governing statutes.
   
       
     
      ACTUAL 
      
FY 2008ACTUAL 
      
FY 2009BUDGETED 
      
FY 2010REQUESTED 
      
FY 2011GOVERNOR'S RECOMMENDED 
      
FY 2011RECOMMENDED INC/(DEC) 
   
FY 2011
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $0 
      $0 
      $0 
      $0 
      $0 
      $0
       
   
       
      Federal Funds 
      0 
      0 
      0 
      0 
      0 
      0
       
   
       
      Other Funds 
      43,642 
      41,639 
      58,795 
      58,795 
      58,795 
      0
       
   
       
         Total 
      $43,642 
      $41,639 
      $58,795 
      $58,795 
      $58,795 
      $0
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $969 
      $969 
      $2,295 
      $2,295 
      $2,295 
      $0
       
   
       
      Operating Expenses 
      42,673 
      40,670 
      56,500 
      56,500 
      56,500 
      0
       
   
       
         Total 
      $43,642 
      $41,639 
      $58,795 
      $58,795 
      $58,795 
      $0
       
   
       
     
   
       
Staffing Level FTE: 
             0.0 
             0.0 
             0.0 
             0.0 
             0.0 
             0.0
       
   
| ACTUAL FY 2008 | ACTUAL FY 2009 | ESTIMATED FY 2010 | ESTIMATED FY 2011 | |
| REVENUES: | ||||
| Examination Fees | $4,390 | $4,535 | $5,500 | $5,500 | 
| New License Fees | 1,900 | 2,300 | 4,000 | 4,000 | 
| Renewal Fees | 19,790 | 57,540 | 22,500 | 62,500 | 
| Materials Sold | 1,600 | 1,500 | 2,000 | 2,000 | 
| Interest Income | 1,403 | 4,929 | 4,000 | 5,000 | 
| License Reinstatements | 400 | 200 | 1,000 | 1,000 | 
| Corporation Renewal Fees | 360 | 1,100 | 1,000 | 1,000 | 
| New Corporation Fees | 200 | 50 | 500 | 500 | 
| Technician Registration Fee | 190 | 210 | 500 | 500 | 
| Total | $30,233 | $72,364 | $41,000 | $82,000 | 
| PERFORMANCE INDICATORS: | ||||
| Licenses Renewed | 235 | 640 | 300 | 650 | 
| New Licenses | 39 | 33 | 50 | 50 | 
| Practitioners | 274 | 673 | 350 | 700 | 
| Examinations: | 0 | |||
| Nationally Prepared (Times Given) | 1 | 1 | 1 | 1 | 
| Applicants Examined/Passed | 15/14 | 11/8 | 20/20 | 20/20 | 
| (Includes Reexams) | 0 | |||
| State Prepared (Times Given) | 1 | 1 | 1 | 1 | 
| Applicants Examined/Passed | 30/30 | 25/25 | 35/35 | 35/35 | 
| Complaints: | 0 | |||
| Received/Investigated/Resolved | 12/12/11 | 16/6/10 | 20/20/20 | 20/20/20 | 
| Inquiries Received and Answered | 250 | 250 | 250 | 250 | 
| Board Meetings Held | 4 | 4 | 4 | 4 |