GOVERNOR'S RECOMMENDED FY 2011 BUDGET |
MISSION:
To safeguard life, health, and the public welfare; and, to protect citizens from unauthorized, unqualified, and improper application of nursing education practices in accordance with SDCL 36-9 and 36-9A.
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
1,028,924
893,386
1,030,141
1,030,141
1,032,933
2,792
Total
$1,028,924
$893,386
$1,030,141
$1,030,141
$1,032,933
$2,792
EXPENDITURE DETAIL:
Personal Services
$476,132
$501,456
$476,491
$476,491
$479,283
$2,792
Operating Expenses
552,793
391,930
553,650
553,650
553,650
0
Total
$1,028,924
$893,386
$1,030,141
$1,030,141
$1,032,933
$2,792
Staffing Level FTE:
8.3
8.6
8.0
8.0
8.0
0.0
ACTUAL FY 2008 |
ACTUAL FY 2009 |
ESTIMATED FY 2010 |
ESTIMATED FY 2011 |
|
REVENUES: | ||||
Application Fees--(Not Included in Exam/New) | $47,300 | $45,700 | $46,000 | $47,000 |
Examination Fees | 76,700 | 75,500 | 77,000 | 78,000 |
Reexamination Fees | 19,400 | 11,500 | 10,000 | 10,000 |
New License Fees | 7,200 | 4,500 | 5,000 | 5,000 |
Renewal Fees | 490,375 | 517,885 | 522,000 | 525,000 |
Materials Sold | 950 | 725 | 800 | 900 |
Interest Income | 32,678 | 30,740 | 32,000 | 31,000 |
Temporary Permits | 8,650 | 7,825 | 8,000 | 8,200 |
School Survey | 1,306 | 841 | 1,000 | 1,400 |
HPAP Reimbursements | 37,866 | 34,410 | 40,000 | 42,000 |
Contacted Service | 51,458 | 51,569 | 51,600 | 52,000 |
ADV Practice Reimbursement | 13,539 | 19,064 | 14,000 | 15,000 |
Loan Program | 72,458 | 74,069 | 70,000 | 75,000 |
Endorsement from SD | 1,100 | 925 | 1,000 | 1,000 |
Penalty Reinstatement | 8,950 | 8,700 | 9,000 | 9,200 |
Miscellaneous | 1,182 | 7,807 | 2,000 | 2,000 |
Center for Nursing | 70,980 | 69,710 | 72,000 | 74,000 |
Overdraft Fee | 20 | 220 | 200 | 240 |
Name Change/Duplicate | 4,520 | 4,890 | 5,000 | 5,200 |
Inactive Fees | 2,300 | 2,710 | 2,500 | 2,700 |
Total |
$948,932 |
$969,290 |
$969,100 |
$984,840 |
PERFORMANCE INDICATORS: | ||||
Licenses Renewed | 6,848 | 7,373 | 7,700 | 8,000 |
New Licenses | 1,174 | 1,257 | 1,300 | 1,300 |
Practitioners | 15,485 | 15,975 | 16,200 | 16,400 |
Applicants Examined | 894 | 806 | 820 | 840 |
Applicants Passed (Includes Reexams) | 701 | 711 | 720 | 725 |
Complaints Received/Investigated/Resolved | 148/148/126 | 140/140/131 | 160/160/150 | 165/165/150 |
Hearings Held/Pending | 8/42 | 9/51 | 12/40 | 14/45 |
Licensees Reprimanded/Probationed | 7 | 14 | 25 | 30 |
Licenses Suspended/Revoked/Surrendered | 20 | 18 | 25 | 31 |
No Action Taken Against Licensee | 30 | 53 | 50 | 55 |
Prosecutions | 27 | 32 | 32 | 35 |
Non Disciplinary Actions | 33 | 55 | 55 | 60 |
Total Audits | 0 | 0 | 0 | 0 |
Inquiries Received and Answered | 42,000 | 42,750 | 44,000 | 45,000 |
Total Applicants Denied SD Licensure | 4 | 0 | 0 | 0 |
Number of Board Meetings Held | 5 | 5 | 5 | 5 |