GOVERNOR'S RECOMMENDED FY 2011 BUDGET |
MISSION:
To plan, implement, and administer income replacement programs, and to encourage additional savings for retirement, all of which offer SDRS members and their families the resources and the opportunity to achieve financial security at retirement, death, or disability by providing an outstanding, appropriate, and equitable level of benefits.
ACTUAL
FY 2008ACTUAL
FY 2009BUDGETED
FY 2010REQUESTED
FY 2011GOVERNOR'S RECOMMENDED
FY 2011RECOMMENDED INC/(DEC)
FY 2011
FUNDING SOURCE:
General Funds
$0
$0
$0
$0
$0
$0
Federal Funds
0
0
0
0
0
0
Other Funds
3,103,211
3,377,065
3,700,254
3,723,054
3,735,876
35,622
Total
$3,103,211
$3,377,065
$3,700,254
$3,723,054
$3,735,876
$35,622
EXPENDITURE DETAIL:
Personal Services
$1,619,082
$1,719,533
$1,903,080
$1,903,080
$1,915,902
$12,822
Operating Expenses
1,484,129
1,657,531
1,797,174
1,819,974
1,819,974
22,800
Total
$3,103,211
$3,377,065
$3,700,254
$3,723,054
$3,735,876
$35,622
Staffing Level FTE:
29.9
30.7
33.0
33.0
33.0
0.0
ACTUAL FY 2008 |
ACTUAL FY 2009 |
ESTIMATED FY 2010 |
ESTIMATED FY 2011 |
|
REVENUES: | ||||
Contributions | $183,326,000 | $191,091,000 | $185,657,500 | $201,000,000 |
Investment Income | -,723,100,000 | -1,659,000,000 | 437,000,000 | 470,000,000 |
Benefits Paid | -,273,267,000 | -,306,787,000 | -,318,331,555 | -,357,000,000 |
Refunds Paid | -28,069,000 | -24,421,000 | -26,000,000 | -28,500,000 |
Total |
$-,841,110,000 |
$-1,799,117,000 |
$278,325,945 |
$285,500,000 |
PERFORMANCE INDICATORS: | ||||
Budget Compared to Assets | 0.045% | 0.063% | 0.043% | 0.056% |
Budget Compared to Benefits | 1.11% | 1.18% | 1.06% | 1.04% |
Budget Compared to Contributions | 2.0% | 1.9% | 2.0% | 1.8% |
Members Per FTEs | 2,318 | 2,200 | 2,400 | 2,425 |
Turnover Rate for FTEs - Managerial | 12.5% | 0.0% | 0.0% | 0.0% |
Turnover Rate for FTEs - Nonmanagerial | 17.4% | 12.0% | 4.3% | 4.0% |