GOVERNOR'S RECOMMENDED FY 2006 BUDGET |
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 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
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 |