SECTION 17A F05-B & C-DIVISION OF EXECUTIVE DIRECTOR TOTAL FUNDS GENERAL FUNDS I. BOARD ADMINISTRATION A. OFFICE ADMINISTRATION PERSONAL SERVICE: EXECUTIVE DIRECTOR 108,588 108,588 (1.00) (1.00) DIRECTOR 195,302 129,446 (2.00) (1.33) CLASSIFIED POSITIONS 164,353 164,353 (5.00) (5.00) UNCLASSIFIED POSITIONS 375,921 375,921 (5.00) (5.00) OTHER PERSONAL SERVICES 15,991 12,504 TOTAL PERSONAL SERVICE 860,155 790,812 (13.00) (12.33) OTHER OPERATING EXPENSES 146,981 87,024 SPECIAL ITEMS: BRANDENBURG COORDINATION COMMITTEE 50,000 50,000 TQM 582,669 582,669 TOTAL SPECIAL ITEMS 632,669 632,669 TOTAL OFFICE ADMINISTRATION 1,639,805 1,510,505 (13.00) (12.33) B. CIVIL CONTINGENT FUND SPECIAL ITEMS: CIVIL CONTINGENT FUND 290,602 290,602 TOTAL SPECIAL ITEMS 290,602 290,602 TOTAL CIVIL CONTINGENT FUND 290,602 290,602 C. SUCCESSFUL CHILDREN'S PROJECT PERSONAL SERVICE: OTHER OPERATING EXPENSES 30,000 _________ TOTAL SUCCESSFUL CHILDREN'S PROJECT 30,000 TOTAL BOARD ADMINISTRATION 1,960,407 1,801,107 (13.00) (12.33) II. OFFICE OF INTERNAL OPERATIONS A. INTERNAL OPERATIONS PERSONAL SERVICE: OFFICE DIRECTOR 82,500 82,500 (1.00) (1.00) CLASSIFIED POSITIONS 1,825,437 1,168,965 (64.63) (41.23) UNCLASSIFIED POSITIONS 267,498 267,498 (3.00) (3.00) OTHER PERSONAL SERVICE 9,588 6,588 TOTAL PERSONAL SERVICE 2,185,023 1,525,551 (68.63) (45.23) OTHER OPERATING EXPENSES 2,322,428 2,021,488 TOTAL INTERNAL OPERATIONS 4,507,451 3,547,039 (68.63) (45.23) B.FINANCIAL DATA SYSTEMS PERSONAL SERVICE: CLASSIFIED POSITIONS 1,269,259 973,259 (41.00) (32.00) UNCLASSIFIED POSITIONS 56,526 56,526 (1.00) (1.00) OTHER PERSONAL SERVICE 15,995 5,995 TOTAL PERSONAL SERVICE 1,341,780 1,035,780 (42.00) (33.00) OTHER OPERATING EXPENSES 2,053,332 1,053,332 TOTAL FINANCIAL DATA SYSTEMS 3,395,112 2,089,112 (42.00) (33.00) C.EXECUTIVE INSTITUTE PERSONAL SERVICE: CLASSIFIED POSITIONS 23,116 23,116 (1.00) (1.00) UNCLASSIFIED POSITIONS 69,378 69,378 (1.00) (1.00) OTHER PERSONAL SERVICES 30,400 18,400 TOTAL PERSONAL SERVICE 122,894 110,894 (2.00) (2.00) OTHER OPERATING EXPENSES 228,465 170,601 TOTAL EXECUTIVE INSTITUTE 351,359 281,495 (2.00) (2.00) D.STATE PUBLIC ASSISTANCE PROGRAM PERSONAL SERVICE: CLASSIFIED POSITIONS 105,368 (3.00) UNCLASSIFIED POSITIONS 94,163 (2.00) OTHER PERSONAL SERVICES 182,565 _________ TOTAL PERSONAL SERVICE 382,096 (5.00) OTHER OPERATING EXPENSES 705,500 DISTRIBUTION TO SUBDIVISIONS: ALLOC MUN-RESTRICTED 4,623,655 ALLOC CNTY-RESTRICTED 3,698,925 ALLOC SCHOOL DIST 154,122 ALLOC OTHER STATE AGENCIES 2,311,828 ALLOC OTHER ENTITIES 4,623,655 _________ TOTAL DIST SUBDIVISIONS 15,412,185 _________ TOTAL STATE PUBLIC ASSISTANCE PROGRAM 16,499,781 (5.00) TOTAL OFFICE OF INTERNAL OPERATIONS 24,753,703 5,917,646 (117.63) (80.23) III. OFFICE OF GENERAL COUNSEL PERSONAL SERVICE: CLASSIFIED POSITIONS 292,659 (7.00) UNCLASSIFIED POSITIONS 244,000 (3.00) OTHER PERSONAL SERVICES 6,500 _________ TOTAL PERSONAL SERVICE 543,159 (10.00) OTHER OPERATING EXPENSES 144,653 TOTAL OFFICE OF GEN. COUNSEL 687,812 (10.00) IV. ADV COMM INTERGOVERNMENTAL RELATIONS PERSONAL SERVICE EXECUTIVE DIRECTOR 72,884 72,884 (1.00) (1.00) UNCLASS LEG MISC (P) 91,147 91,147 (3.00) (3.00) OTHER PERSONAL SERVICE 6,095 6,095 TOTAL PERSONAL SERVICE 170,126 170,126 (4.00) (4.00) OTHER OPERATING EXPENSES 23,095 23,095 TOTAL ADV COMM INTERGOVERNMENTAL RELATIONS 193,221 193,221 (4.00) (4.00) V.EMPLOYEE BENEFITS C. STATE EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 1,259,504 779,242 TOTAL FRINGE BENEFITS 1,259,504 779,242 TOTAL STATE EMPLOYER CONTRIBUTIONS 1,259,504 779,242 TOTAL EMPLOYEE BENEFITS 1,259,504 779,242 VI. NON-RECURRING APPRO. PUBLIC SERVICE PARTNERSHIP (VETOED) 38,317 38,317 TOTAL NON-RECURRING APPRO. 38,317 38,317 TOTAL NON-RECURRING 38,317 38,317 TOTAL B & C-DIVISION OF EXECUTIVE DIRECTOR 28,892,964 8,729,533 TOTAL AUTHORIZED FTE POSITIONS (144.63) (96.56)