| 
       GOVERNOR'S RECOMMENDED FY 2006 BUDGET  | 
MISSION:
To provide the revenue necessary for the support of state and local government programs through the fair and consistent application of the tax laws and through a comprehensive program of education that explains the responsibilities and rights of the taxpayers; to establish and implement policy decisions that affect the management of the department; to ensure the department’s fiscal responsibility by utilizing all appropriate monies in an efficient and accountable manner; to account for and distribute revenues according to SDCL; to maximize automated systems, while minimizing administrative costs; to provide research and technology assistance, and collection services to the department; to provide legal assistance to the department; to actively investigate and prosecute violations of the criminal statutes of the revenue code; and, to protect the public by ensuring quality appraisals of real estate in South Dakota through adoption and enforcement of licensing standards for real estate appraisers.
   
       
     
      ACTUAL 
      
FY 2003ACTUAL 
      
FY 2004BUDGETED 
      
FY 2005REQUESTED 
      
FY 2006GOVERNOR'S RECOMMENDED 
      
FY 2006RECOMMENDED INC/(DEC) 
   
FY 2006
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $118,488 
      $127,842 
      $151,501 
      $151,501 
      $153,001 
      $1,500
       
   
       
      Federal Funds 
      0 
      0 
      0 
      0 
      0 
      0
       
   
       
      Other Funds 
      2,385,976 
      2,596,102 
      2,995,262 
      6,157,677 
      3,021,762 
      26,500
       
   
       
         Total 
      $2,504,464 
      $2,723,943 
      $3,146,763 
      $6,309,178 
      $3,174,763 
      $28,000
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $1,575,467 
      $1,574,195 
      $1,665,377 
      $1,671,292 
      $1,686,877 
      $21,500
       
   
       
      Operating Expenses 
      928,997 
      1,149,749 
      1,481,386 
      4,637,886 
      1,487,886 
      6,500
       
   
       
         Total 
      $2,504,464 
      $2,723,943 
      $3,146,763 
      $6,309,178 
      $3,174,763 
      $28,000
       
   
       
     
   
       
Staffing Level FTE: 
            34.7 
            33.6 
            34.0 
            34.0 
            34.0 
             0.0
       
   
| ACTUAL FY 2003  | 
      ACTUAL FY 2004  | 
      ESTIMATED FY 2005  | 
      ESTIMATED FY 2006  | 
   |
| REVENUES: | ||||
| Internet and Phone Filing Collections | $238,373,295 | $295,934,844 | $350,000,000 | $400,000,000 | 
| Remittance Center Collections: | 0 | 0 | 0 | 0 | 
| Department Collections | 778,506,904 | 806,826,817 | 806,000,000 | 806,000,000 | 
| Other State Agency Collections | 160,553,070 | 117,223,558 | 118,000,000 | 118,000,000 | 
| Appraiser Certification: | 0 | 0 | 0 | 0 | 
| New Application Fees | 10,920 | 10,625 | 10,625 | 10,625 | 
| Renewal Fees | 70,150 | 72,950 | 72,950 | 72,950 | 
| Investment Council Interest | 3,147 | 3,277 | 3,277 | 3,277 | 
| Reciprocity Fees | 3,215 | 5,825 | 5,825 | 5,825 | 
| Temporary Fees | 8,250 | 7,800 | 7,800 | 7,800 | 
| USPAP Reimbursement | 1,228 | 0 | 0 | 0 | 
| Upgrade Review Fees | 500 | 1,200 | 1,200 | 1,200 | 
| Penalty/Discipline Fees | 5,025 | 6,597 | 6,597 | 6,597 | 
| Course Fees | 7,500 | 6,250 | 6,250 | 6,250 | 
| Penalty/Renewals | 0 | 1,100 | 1,100 | 1,100 | 
|        Total  | 
      $1,177,543,204  | 
      $1,220,100,843  | 
      $1,274,115,624  | 
      $1,324,115,624  | 
      
   
| PERFORMANCE INDICATORS: | ||||
| Telephone Collections | $1,148,272 | $1,072,944 | $1,275,000 | $1,275,000 | 
| Department Cases Opened | 248 | 271 | 275 | 280 | 
| ISB Examinations/Investigations | 130/49 | 75/36 | 130/50 | 150/55 | 
| Department Documents Processed | 480,848 | 487,573 | 485,000 | 475,000 | 
| Other Department Documents Processed | 54,141 | 51,257 | 51,000 | 51,000 | 
| Internet Department Page Hits/E-Newsletters | 822,879/41,553 | 2,013,734/47,644 | 2,000,000/50,000 | 2,000,000/52,000 | 
| Appraisers--New/Renewed Licenses | 38/316 | 33/331 | 33/331 | 33/331 | 
| Complaints Received (Appraisers) | 10 | 10 | 10 | 10 | 
| Upgrade/New Application Reviews | 3/4 | 12/2 | 12/2 | 12/2 | 
| Reciprocity/Temporary | 7/55 | 19/52 | 19/52 | 19/52 | 
| Course Applications | 150 | 125 | 125 | 125 |