| 
       GOVERNOR'S RECOMMENDED FY 2008 BUDGET  | 
MISSION:
To conduct audits of sales/use, contractor’s excise, motor fuel, interstate fuel, prorate, franchise, severance, and estate/estate taxes to ensure compliance and increase revenues; and, to provide on-site taxpayer education as a component of the audit function.
   
       
     
      ACTUAL 
      
FY 2005ACTUAL 
      
FY 2006BUDGETED 
      
FY 2007REQUESTED 
      
FY 2008GOVERNOR'S RECOMMENDED 
      
FY 2008RECOMMENDED INC/(DEC) 
   
FY 2008
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $0 
      $0 
      $0 
      $0 
      $0 
      $0
       
   
       
      Federal Funds 
      0 
      0 
      0 
      0 
      0 
      0
       
   
       
      Other Funds 
      2,872,172 
      2,904,034 
      3,168,730 
      3,168,730 
      3,525,295 
      356,565
       
   
       
         Total 
      $2,872,172 
      $2,904,034 
      $3,168,730 
      $3,168,730 
      $3,525,295 
      $356,565
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $2,386,916 
      $2,425,304 
      $2,639,503 
      $2,639,503 
      $2,945,118 
      $305,615
       
   
       
      Operating Expenses 
      485,256 
      478,730 
      529,227 
      529,227 
      580,177 
      50,950
       
   
       
         Total 
      $2,872,172 
      $2,904,034 
      $3,168,730 
      $3,168,730 
      $3,525,295 
      $356,565
       
   
       
     
   
       
Staffing Level FTE: 
            50.9 
            49.0 
            51.0 
            51.0 
            56.0 
             5.0
       
   
| ACTUAL FY 2005  | 
      ACTUAL FY 2006  | 
      ESTIMATED FY 2007  | 
      ESTIMATED FY 2008  | 
   |
| REVENUES: | ||||
|        Total  | 
      $0  | 
      $0  | 
      $0  | 
      $0  | 
      
   
| PERFORMANCE INDICATORS: | ||||
| Assessments/Audits: | ||||
| Sales & Use/Excise | $11,657,912/1,200 | $17,075,769/1,294 | $13,100,000/1,225 | $13,300,000/1,250 | 
| IFTA, Motor Fuel, Prorate | $649,043/320 | $1,117,284/307 | $600,000/350 | $750,000/350 | 
| Combined Sales Tax/Fuel Tax | $12,306,955/1,520 | $18,193,053/1,601 | $13,700,000/1,575 | $14,050,000/1,600 | 
| Bank Franchise/Severance Tax | $28,083/270 | $61,912/268 | $75,000/150 | $100,000/200 | 
| Inheritance Tax | $130,035/201 | $1,038/92 | $0 | $0 | 
| Tobacco Compliance | $72,463/3 | $193,358/498 | $100,000/500 | $250,000/500 | 
| Total Assessments | $12,543,316 | $18,449,361 | $13,875,000 | $14,400,000 | 
| Total Audits Performed | 2,002 | 2,459 | 2,225 | 2,300 |