| 
       GOVERNOR'S RECOMMENDED FY 2012 BUDGET  | 
MISSION:
To provide ready units and personnel to the state of South Dakota and the United States of America in three roles: federally, to support United States national military objectives through participation in the Total Force; statewide, to support the Governor by providing trained units and equipment capable of protecting life and property, and preserving peace, order, and public safety; and, community wide to be an active participant in domestic concerns through local, regional, and nationwide initiatives and programs.
   
       
     
      ACTUAL 
      
FY 2009ACTUAL 
      
FY 2010BUDGETED 
      
FY 2011REQUESTED 
      
FY 2012GOVERNOR'S RECOMMENDED 
      
FY 2012RECOMMENDED INC/(DEC) 
   
FY 2012
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $2,324,121 
      $2,010,282 
      $2,102,672 
      $1,928,114 
      $1,928,114 
      ($174,558)
       
   
       
      Federal Funds 
      12,715,122 
      33,147,739 
      36,487,157 
      36,121,143 
      36,121,143 
      (366,014)
       
   
       
      Other Funds 
      0 
      0 
      0 
      0 
      0 
      0
       
   
       
         Total 
      $15,039,243 
      $35,158,021 
      $38,589,829 
      $38,049,257 
      $38,049,257 
      ($540,572)
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $3,801,967 
      $3,696,230 
      $4,060,133 
      $4,060,133 
      $4,060,133 
      $0
       
   
       
      Operating Expenses 
      11,237,276 
      31,461,791 
      34,529,696 
      33,989,124 
      33,989,124 
      (540,572)
       
   
       
         Total 
      $15,039,243 
      $35,158,021 
      $38,589,829 
      $38,049,257 
      $38,049,257 
      ($540,572)
       
   
       
     
   
       
Staffing Level FTE: 
            85.5 
            83.0 
            89.1 
            89.1 
            89.1 
             0.0
       
   
generated 11/18/10 03:58:06 PM