| 
       GOVERNOR'S RECOMMENDED FY 2008 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 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 
      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 |