MILITARY AND VETERAN'S AFFAIRS
GOVERNOR'S RECOMMENDED FY 2011 BUDGET
1611 Adjutant General

MISSION:
To administer the department's statutory and administrative responsibilities; to coordinate and supervise the functions of planning, fiscal duties, budgeting, legislation, and personnel matters for the department; and, to ascertain the most efficient use of department personnel and resources.

  ACTUAL
FY 2008
ACTUAL
FY 2009
BUDGETED
FY 2010
REQUESTED
FY 2011
GOVERNOR'S RECOMMENDED
FY 2011
RECOMMENDED INC/(DEC)
FY 2011
FUNDING SOURCE:
   General Funds $667,658 $656,288 $780,146 $780,146 $782,416 $2,270
   Federal Funds 0 0 11,300 11,300 11,300 0
   Other Funds 4,748 5,451 26,103 26,103 26,168 65
      Total $672,406 $661,738 $817,549 $817,549 $819,884 $2,335
 
EXPENDITURE DETAIL:
   Personal Services $311,884 $306,717 $442,963 $442,963 $445,298 $2,335
   Operating Expenses 360,522 355,022 374,586 374,586 374,586 0
      Total $672,406 $661,738 $817,549 $817,549 $819,884 $2,335
 
Staffing Level FTE: 3.8 3.6 6.3 6.3 6.3 0.0

  ACTUAL
FY 2008

ACTUAL
FY 2009

ESTIMATED
FY 2010

ESTIMATED
FY 2011

REVENUES:  
      
Total

$0

$0

$0

$0
PERFORMANCE INDICATORS:  
   Prepare and Submit Departmental Budget Anually Anually Anually Anually
   Vouchers Reviewed and Processed 2,074 1,700 1,700 1,700
   Divisional Budgets Reviewed 5 5 5 5
   National Guard 50% Tuition Reduction
   Program:
   Technical School Students 121 126 125 125

generated 11/25/09 03:24:41 PM