GOVERNOR'S RECOMMENDED FY 2005 BUDGET |
MISSION:
To defend the United States through the control and exploitation of air and space; to train, mobilize, and deploy anywhere in the world in a matter of hours; to fly fighter sorties in support of the theater commander’s objectives; to respond to the call of the Governor during times of natural disaster or civil disturbance; to protect life and property and preserve peace, order, and public safety; and, to add value to America by our presence in the community.
ACTUAL
FY 2002ACTUAL
FY 2003BUDGETED
FY 2004REQUESTED
FY 2005GOVERNOR'S RECOMMENDED
FY 2005RECOMMENDED INC/(DEC)
FY 2005
FUNDING SOURCE:
General Funds
$259,968
$289,737
$286,117
$299,389
$298,617
$12,500
Federal Funds
2,735,931
3,210,890
3,258,071
3,339,356
3,336,630
78,559
Other Funds
0
0
0
0
0
0
Total
$2,995,899
$3,500,627
$3,544,188
$3,638,745
$3,635,247
$91,059
EXPENDITURE DETAIL:
Personal Services
$1,373,223
$1,492,614
$1,709,064
$1,712,562
$1,709,064
$0
Operating Expenses
1,622,676
2,008,013
1,835,124
1,926,183
1,926,183
91,059
Total
$2,995,899
$3,500,627
$3,544,188
$3,638,745
$3,635,247
$91,059
Staffing Level FTE:
36.9
38.4
41.0
41.0
41.0
0.0
ACTUAL FY 2002 |
ACTUAL FY 2003 |
ESTIMATED FY 2004 |
ESTIMATED FY 2005 |
|
REVENUES: | ||||
Total |
$0 |
$0 |
$0 |
$0 |
PERFORMANCE INDICATORS: | ||||
Assigned Strength of the Air Guard | 1,084 | 1,035 | 1,050 | 1,050 |
Percentage of Strength Filled | 106% | 102% | 102% | 102% |
Days in Support of State Missions | 1,607 | 1,662 | 1,700 | 1,700 |
Units Deployed Overseas | 15 | 17 | 17 | 17 |
Full-Time Air Guard Employees | 351 | 350 | 350 | 350 |
Federal Budget | $30,595,000 | $33,600,000 | $31,000,000 | $33,000,000 |
Military Construction Projects | 1 | 0 | 0 | 1 |
State-Owned Armories | None | None | None | None |
Federally-Owned Facilities | 37 | 37 | 37 | 38 |
New Buildings | 1 | 0 | 0 | 1 |
Aircraft (F-16) | 18 | 18 | 18 | 18 |
Civil Air Patrol Total Membership | 460 | 356 | 303 | 313 |
Senior Rank | 250 | 196 | 188 | 193 |
Cadet Rank | 210 | 160 | 115 | 120 |
Cadet Training Program: | ||||
Mitchell Award Winners | 8 | 1 | 2 | 2 |
Erhart Award Winners | 2 | 2 | 0 | 1 |
Aircraft Solo Flights | 2 | 1 | 1 | 1 |
Orientation Flights | 90 | 85 | 46 | 47 |