LABOR
GOVERNOR'S RECOMMENDED FY 2006 BUDGET
1083 Deferred Compensation

MISSION:
To plan, implement, and administer income replacement programs that give all SDRS members and their families the opportunity to achieve financial security at retirement, death, or disability by providing an outstanding, appropriate, and equitable level of benefits.

  ACTUAL
FY 2003
ACTUAL
FY 2004
BUDGETED
FY 2005
REQUESTED
FY 2006
GOVERNOR'S RECOMMENDED
FY 2006
RECOMMENDED INC/(DEC)
FY 2006
FUNDING SOURCE:
   General Funds $0 $0 $0 $0 $0 $0
   Federal Funds 0 0 0 0 0 0
   Other Funds 53,500 56,500 56,500 56,750 56,750 250
      Total $53,500 $56,500 $56,500 $56,750 $56,750 $250
 
EXPENDITURE DETAIL:
   Personal Services $0 $0 $0 $0 $0 $0
   Operating Expenses 53,500 56,500 56,500 56,750 56,750 250
      Total $53,500 $56,500 $56,500 $56,750 $56,750 $250
 
Staffing Level FTE: 0.0 0.0 0.0 0.0 0.0 0.0

  ACTUAL
FY 2003

ACTUAL
FY 2004

ESTIMATED
FY 2005

ESTIMATED
FY 2006

REVENUES:  
   Contributions $7,000,000 $14,758,017 $7,500,000 $9,500,000
   Earnings -2,000,000 1,994,102 3,500,000 3,400,000
   Withdrawals -5,000,000 -11,552,078 -6,000,000 -6,000,000
      
Total

$0

$5,200,041

$5,000,000

$6,900,000
PERFORMANCE INDICATORS:  
   Participants 3,900 4,165 4,100 4,250
   Total Assets $66,300,000 $84,631,344 $75,000,000 $86,000,000

generated 12/06/04 03:53:59 PM