| GOVERNOR'S RECOMMENDED FY 2006 BUDGET | 
MISSION:
To process sales, use, and contractors' excise tax payments; to ensure compliance with sales and use tax and contractor's excise tax laws through the efficient utilization of personnel; to administer municipal and tribal sales and use taxes, along with municipal excise tax enacted pursuant to SDCL 10-52; to maintain an efficient and reconcilable sales and excise tax accounts receivable system; and, to promote sales tax equity on a national basis through simplification of sales tax laws and administration.
   
       
     
      ACTUAL 
      
FY 2003ACTUAL 
      
FY 2004BUDGETED 
      
FY 2005REQUESTED 
      
FY 2006GOVERNOR'S RECOMMENDED 
      
FY 2006RECOMMENDED INC/(DEC) 
   
FY 2006
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $0 
      $0 
      $0 
      $0 
      $0 
      $0
       
   
       
      Federal Funds 
      0 
      0 
      0 
      0 
      0 
      0
       
   
       
      Other Funds 
      2,993,238 
      3,138,624 
      3,303,522 
      3,372,566 
      3,381,553 
      78,031
       
   
       
         Total 
      $2,993,238 
      $3,138,624 
      $3,303,522 
      $3,372,566 
      $3,381,553 
      $78,031
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $1,980,540 
      $2,105,750 
      $2,300,183 
      $2,331,196 
      $2,340,183 
      $40,000
       
   
       
      Operating Expenses 
      1,012,698 
      1,032,874 
      1,003,339 
      1,041,370 
      1,041,370 
      38,031
       
   
       
         Total 
      $2,993,238 
      $3,138,624 
      $3,303,522 
      $3,372,566 
      $3,381,553 
      $78,031
       
   
       
     
   
       
Staffing Level FTE: 
            51.0 
            51.8 
            55.0 
            55.0 
            55.0 
             0.0
       
   
| ACTUAL FY 2003 | ACTUAL FY 2004 | ESTIMATED FY 2005 | ESTIMATED FY 2006 | |
| REVENUES: | ||||
| Other Agency Collections | $5,732,265 | $5,773,812 | $5,850,000 | $5,875,000 | 
| Collections: | 0 | 0 | 0 | 0 | 
| State Sales Tax | 483,258,902 | 515,301,325 | 540,000,000 | 560,000,000 | 
| Excise Tax | 56,136,750 | 59,378,041 | 59,000,000 | 59,750,000 | 
| Telecom Excise Tax | 0 | 5,935,673 | 6,000,000 | 6,000,000 | 
| City/Reservation Taxes | 191,280,805 | 204,652,430 | 212,000,000 | 220,000,000 | 
| 0 | 0 | 0 | 0 | |
| Total | $736,408,722 | $791,041,281 | $822,850,000 | $851,625,000 | 
| PERFORMANCE INDICATORS: | ||||
| Cities/Tribes with Sales/Use Tax | 204 | 210 | 215 | 220 | 
| Total Active Licenses | 64,839 | 67,219 | 69,000 | 71,000 | 
| Delinquent/Out-of-Balance Notices | 105,659 | 112,311 | 112,000 | 112,000 | 
| Licensee Reviews * | 892 | 747 | 850 | 900 | 
| Compliance Reviews ** | 175 | 239 | 250 | 275 | 
| Balance of Active Accounts | $2,079,077 | $2,407,098 | $2,400,000 | $2,400,000 | 
| Receivable (July 1) | ||||
| Total Returns Processed | 537,174 | 552,400 | 555,000 | 560,000 | 
| Internet and Phone Returns | 30,057 | 39,242 | 50,100 | 62,500 | 
| Returns Out of Balance | 101,211 | 109,156 | 105,000 | 100,000 | 
| 800 Phone Bank Calls | 35,365 | 43,990 | 43,000 | 43,000 |