LABOR
GOVERNOR'S RECOMMENDED FY 2008 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 2005
ACTUAL
FY 2006
BUDGETED
FY 2007
REQUESTED
FY 2008
GOVERNOR'S RECOMMENDED
FY 2008
RECOMMENDED INC/(DEC)
FY 2008
FUNDING SOURCE:
   General Funds $0 $0 $0 $0 $0 $0
   Federal Funds 0 0 0 0 0 0
   Other Funds 56,500 56,750 56,750 60,142 60,142 3,392
      Total $56,500 $56,750 $56,750 $60,142 $60,142 $3,392
 
EXPENDITURE DETAIL:
   Personal Services $0 $0 $0 $0 $0 $0
   Operating Expenses 56,500 56,750 56,750 60,142 60,142 3,392
      Total $56,500 $56,750 $56,750 $60,142 $60,142 $3,392
 
Staffing Level FTE: 0.0 0.0 0.0 0.0 0.0 0.0

  ACTUAL
FY 2005

ACTUAL
FY 2006

ESTIMATED
FY 2007

ESTIMATED
FY 2008

REVENUES:  
   Earnings $7,237,344 $8,148,149 $8,700,000 $9,300,000
   Contributions 10,032,713 8,690,815 9,000,000 9,500,000
   Withdrawals -6,083,255 -7,214,624 -8,200,000 -9,400,000
      
Total

$11,186,802

$9,624,340

$9,500,000

$9,400,000
PERFORMANCE INDICATORS:  
   Participants 4,158 4,118 4,282 4,453
   Total Assets $95,862,844 $104,685,479 $116,772,275 $124,000,000

generated 12/05/06 10:53:26 AM