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 |