GOVERNOR'S RECOMMENDED FY 2010 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 2007ACTUAL
FY 2008BUDGETED
FY 2009REQUESTED
FY 2010GOVERNOR'S RECOMMENDED
FY 2010RECOMMENDED INC/(DEC)
FY 2010
FUNDING SOURCE:
General Funds
$322,004
$352,649
$356,299
$399,074
$384,172
$27,873
Federal Funds
3,610,646
3,922,619
4,151,798
4,565,323
4,589,121
437,323
Other Funds
0
0
0
0
0
0
Total
$3,932,649
$4,275,268
$4,508,097
$4,964,397
$4,973,293
$465,196
EXPENDITURE DETAIL:
Personal Services
$1,809,523
$1,888,893
$2,054,252
$2,054,252
$2,103,481
$49,229
Operating Expenses
2,123,126
2,386,375
2,453,845
2,910,145
2,869,812
415,967
Total
$3,932,649
$4,275,268
$4,508,097
$4,964,397
$4,973,293
$465,196
Staffing Level FTE:
40.1
40.6
41.0
41.0
41.0
0.0
ACTUAL FY 2007 |
ACTUAL FY 2008 |
ESTIMATED FY 2009 |
ESTIMATED FY 2010 |
|
REVENUES: | ||||
Federal Reimbursement Revenues | $3,610,646 | $4,276,686 | $4,393,869 | $4,565,323 |
Total |
$3,610,646 |
$4,276,686 |
$4,393,869 |
$4,565,323 |
PERFORMANCE INDICATORS: | ||||
Assigned Strength of the Air Guard | 1,008 | 1,012 | 1,030 | 1,045 |
Percentage of Strength Filled | 102% | 95% | 96% | 98% |
Days in Support of State Missions | 1,703 | 1,663 | 1,650 | 1,650 |
Units Deployed Overseas | 17 | 17 | 5 | 17 |
Full-Time Air Guard Employees | 352 | 362 | 368 | 368 |
Federal Budget | $66,277,248 | $71,704,881 | $74,000,000 | $75,000,000 |
Military Construction Projects | 1 | 1 | 2 | 2 |
State-Owned Armories | None | None | None | None |
Federally-Owned Facilities | 39 | 40 | 43 | 42 |
New Buildings | 1 | 2 | 3 | 1 |
Aircraft (F-16) | 21 | 21 | 21 | 21 |
Civil Air Patrol Total Membership | 335 | 309 | 309 | 309 |
Civil Air Patrol Aircraft | 5.5 | 6 | 7 | 7 |