LABOR
GOVERNOR'S RECOMMENDED FY 2008 BUDGET
1084 Special Pay Plan

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 0 2,000 2,000 2,338 2,338 338
      Total $0 $2,000 $2,000 $2,338 $2,338 $338
 
EXPENDITURE DETAIL:
   Personal Services $0 $0 $0 $0 $0 $0
   Operating Expenses 0 2,000 2,000 2,338 2,338 338
      Total $0 $2,000 $2,000 $2,338 $2,338 $338
 
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:  
   Contributions $3,808,010 $4,940,894 $6,500,000 $8,000,000
   Earnings 22,057 173,220 186,000 200,000
   Withdrawls -,722,205 -2,018,344 -2,600,000 -3,000,000
      
Total

$3,107,862

$3,095,770

$4,086,000

$5,200,000
PERFORMANCE INDICATORS:  
   Participants 200 475 675 875
   Total Assets $3,107,855 $6,201,435 $8,800,000 $11,000,000

generated 12/05/06 10:53:32 AM