GOVERNOR'S RECOMMENDED FY 2010 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 2007ACTUAL
FY 2008BUDGETED
FY 2009REQUESTED
FY 2010GOVERNOR'S RECOMMENDED
FY 2010RECOMMENDED INC/(DEC)
FY 2010
FUNDING SOURCE:
General Funds
$0
$0
$0
$0
$0
$0
Federal Funds
0
0
0
0
0
0
Other Funds
3,110,030
3,103,211
3,622,244
3,700,254
3,746,049
123,805
Total
$3,110,030
$3,103,211
$3,622,244
$3,700,254
$3,746,049
$123,805
EXPENDITURE DETAIL:
Personal Services
$1,569,500
$1,619,082
$1,903,080
$1,903,080
$1,948,875
$45,795
Operating Expenses
1,540,530
1,484,129
1,719,164
1,797,174
1,797,174
78,010
Total
$3,110,030
$3,103,211
$3,622,244
$3,700,254
$3,746,049
$123,805
Staffing Level FTE:
30.5
29.9
33.0
33.0
33.0
0.0
ACTUAL FY 2007 |
ACTUAL FY 2008 |
ESTIMATED FY 2009 |
ESTIMATED FY 2010 |
|
REVENUES: | ||||
Contributions | $171,000,000 | $183,326,000 | $178,000,000 | $185,657,500 |
Investment Income | 512,492,675 | -,723,100,000 | 565,800,000 | 609,000,000 |
Benefits Paid | -,264,000,000 | -,273,267,000 | -,283,000,000 | -,318,331,555 |
Refunds Paid | -28,624,152 | -28,069,000 | -33,000,000 | -30,000,000 |
Total |
$390,868,523 |
$-,841,110,000 |
$427,800,000 |
$446,325,945 |
PERFORMANCE INDICATORS: | ||||
Budget Compared to Assets | .044% | .045% | .046% | .043% |
Budget Compared to Benefits | 1.22% | 1.11% | 1.12% | 1.06% |
Budget Compared to Contributions | 1.9% | 2.0% | 2.0% | 2.0% |
Members Per FTEs | 2,229 | 2,318 | 2,286 | 2,400 |
Turnover Rate for FTEs - Managerial | 0.0% | 12.5% | 0.0% | 0.0% |
Turnover Rate for FTEs - Nonmanagerial | 4.3% | 17.4% | 4.3% | 4.3% |