SECTION 17B F07-B & C-DIVISION OF OPERATIONS TOTAL FUNDS GENERAL FUNDS I. OFFICE OF GENERAL SERVICES A. ADMINISTRATION PERSONAL SERVICE: OFFICE DIRECTOR 85,500 85,500 (1.00) (1.00) CLASSIFIED POSITIONS 684,968 362,558 (20.75) (9.50) TOTAL PERSONAL SERVICE 770,468 448,058 (21.75) (10.50) OTHER OPERATING EXPENSES 282,761 282,761 TOTAL ADMINISTRATION 1,053,229 730,819 (21.75) (10.50) B. FACILITIES MANAGEMENT 1. FACILITIES MANAGEMENT PERSONAL SERVICE: CLASSIFIED POSITIONS 3,081,725 85,399 (167.76) (3.00) UNCLASSIFIED POSITIONS 79,326 79,326 (1.00) (1.00) OTHER PERSONAL SERVICES 37,500 7,500 TOTAL PERSONAL SERVICE 3,198,551 172,225 (168.76) (4.00) OTHER OPERATING EXPENSES 9,943,016 143,000 SPECIAL ITEMS: RENOVATIONS - STATE HOUSE 45,909 45,909 RENOVATIONS - OTHER BUILDINGS 183,213 183,213 RENOVATIONS - LH/BH/GOV MANSION 91,609 91,609 TOTAL SPECIAL ITEMS 320,731 320,731 TOTAL FACILITIES MANAGEMENT 13,462,298 635,956 (168.76) (4.00) 2.PARKING PERSONAL SERVICE: CLASSIFIED POSITIONS 54,981 54,981 (3.34) (3.34) OTHER PERSONAL SERVICE 26,445 26,445 TOTAL PERSONAL SERVICE 81,426 81,426 (3.34) (3.34) OTHER OPERATING EXPENSES 247,228 52,455 TOTAL PARKING 328,654 133,881 (3.34) (3.34) 3. MANSION AND GROUNDS OTHER OPERATING EXPENSES 108,340 89,340 TOTAL MANSION AND GROUNDS 108,340 89,340 4. CONSTRUCTION AND PLANNING: PERSONAL SERVICE: CLASSIFIED POSITIONS 448,969 (13.00) OTHER PERSONAL SERVICE 1,000 _________ TOTAL PERSONAL SERVICE 449,969 (13.00) OTHER OPERATING EXPENSES 96,877 PERMANENT IMPROVEMENTS: PERMANENT IMPROVEMENTS 1,000,000 _________ TOTAL PERM IMPROVEMENTS 1,000,000 _________ TOTAL CONSTRUCTION AND PLANNING 1,546,846 (13.00) TOTAL FACILITIES MANAGEMENT 15,446,138 859,177 (185.10) (7.34) C. STATEWIDE BUILDING SERVICES PERSONAL SERVICE: CLASSIFIED POSITIONS 231,745 (6.00) OTHER PERSONAL SERVICE 1,000 _________ TOTAL PERSONAL SERVICE 232,745 (6.00) OTHER OPERATING EXPENSES 1,550,000 _________ TOTAL STATEWIDE BUILDING SERVICES 1,782,745 (6.00) D. MATERIALS MANAGEMENT 1. MATERIALS MANAGEMENT PERSONAL SERVICE: CLASSIFIED POSITIONS 1,413,970 1,396,948 (42.00) (41.00) UNCLASSIFIED POSITIONS 34,010 34,010 (.50) (.50) OTHER PERSONAL SERVICES 10,804 9,304 TOTAL PERSONAL SERVICE 1,458,784 1,440,262 (42.50) (41.50) OTHER OPERATING EXPENSES 791,611 555,077 TOTAL MATERIALS MANAGEMENT 2,250,395 1,995,339 (42.50) (41.50) 2. STATE ENGINEER: PERSONAL SERVICE: CLASSIFIED POSITIONS 554,803 554,803 (12.00) (12.00) TOTAL PERSONAL SERVICE 554,803 554,803 (12.00) (12.00) OTHER OPERATING EXPENSES 152,208 152,208 TOTAL STATE ENGINEER 707,011 707,011 (12.00) (12.00) 3. CENTRAL STATE WHSE & PROP DI A. SURPLUS PROPERTY: PERSONAL SERVICE: CLASSIFIED POSITIONS 492,526 (22.55) UNCLASSIFIED POSTIONS 17,005 (.25) OTHER PERSONAL SERVICES 2,000 _________ TOTAL PERSONAL SERVICE 511,531 (22.80) OTHER OPERATING EXPENSES 637,250 _________ TOTAL SURPLUS PROPERTY 1,148,781 (22.80) B. CENTRAL SUPPLY WAREHOUSING: PERSONAL SERVICE: CLASSIFIED POSITIONS 199,564 (9.60) OTHER PERSONAL SERVICES 1,000 _________ TOTAL PERSONAL SERVICE 200,564 (9.60) OTHER OPERATING EXPENSES 142,937 _________ TOTAL CENTRAL SUPPLY WAREHOUSING 343,501 (9.60) C. INTRA STATE MAIL: PERSONAL SERVICE: CLASSIFIED POSITIONS 277,444 (13.85) UNCLASSIFIED POSITIONS 17,005 (.25) OTHER PERSONAL SERVICE 19,000 _________ TOTAL PERSONAL SERVICE 313,449 (14.10) OTHER OPERATING EXPENSES 208,564 _________ TOTAL INTRA STATE MAIL 522,013 (14.10) _________ TOTAL CENTRAL STATE WAREHOUSE & PROPERTY DI 2,014,295 (46.50) TOTAL MATERIALS MANAGEMENT 4,971,701 2,702,350 (101.00) (53.50) E. PROPERTY MANAGEMENT: 1. PROPERTY MANAGEMENT PERSONAL SERVICE: CLASSIFIED POSITIONS 496,788 (16.00) UNCLASSIFIED POSITIONS 73,222 (1.00) OTHER PERSONAL SERVICES 1,000 _________ TOTAL PERSONAL SERVICE 571,010 (17.00) OTHER OPERATING EXPENSES 5,230,000 _________ TOTAL PROPERTY MANAGEMENT 5,801,010 (17.00) 2. CAPITAL IMPROVEMENTS PERSONAL SERVICE: CLASSIFIED POSITIONS 135,988 135,988 (4.00) (4.00) TOTAL PERSONAL SERVICE 135,988 135,988 (4.00) (4.00) OTHER OPERATING EXPENSES 48,021 48,021 TOTAL CAPITAL IMPROVEMENTS 184,009 184,009 (4.00) (4.00) TOTAL PROPERTY MANAGEMENT 5,985,019 184,009 (21.00) (4.00) F. ENERGY PERSONAL SERVICE: CLASSIFIED POSITIONS 549,524 (15.00) OTHER PERSONAL SERVICES 1,000 _________ TOTAL PERSONAL SERVICE 550,524 (15.00) OTHER OPERATING EXPENSES 1,266,064 DISTRIBUTION TO SUBDIVISIONS: DISTRIBUTION TO SUBDIVISIONS 14,548,570 _________ TOTAL DIST SUBDIVISIONS 14,548,570 _________ TOTAL ENERGY 16,365,158 (15.00) G. STATE FLEET MANAGEMENT 1. STATE FLEET MANAGEMENT PERSONAL SERVICE: CLASSIFIED POSITIONS 317,009 (10.00) UNCLASSIFIED POSITIONS 54,802 (1.00) OTHER PERSONAL SERVICES 15,240 _________ TOTAL PERSONAL SERVICE 387,051 (11.00) OTHER OPERATING EXPENSES 64,800 _________ TOTAL STATE FLEET MANAGEMENT 451,851 (11.00) 2. VEHICLE LEASE PROGRAM PERSONAL SERVICE: CLASSIFIED POSITIONS 565,066 (23.00) OTHER PERSONAL SERVICE 600 _________ TOTAL PERSONAL SERVICE 565,666 (23.00) OTHER OPERATING EXPENSES 7,084,660 DEBT SERVICE: TOTAL VEHICLE LEASE PROGRAM 7,650,326 (23.00) TOTAL STATE FLEET MGMT 8,102,177 (34.00) TOTAL OFFICE OF GENERAL SVCS 53,706,167 4,476,355 (383.85) (75.34) II. OFFICE OF INFORMATION RESOURES A. ADMINISTRATION PERSONAL SERVICE: OFFICE DIRECTOR 85,500 (1.00) CLASSIFIED POSITIONS 52,653 (3.98) OTHER PERSONAL SERVICE 1,575 _________ TOTAL PERSONAL SERVICE 139,728 (4.98) OTHER OPERATING EXPENSES 29,619 _________ TOTAL ADMINISTRATION 169,347 (4.98) B. SUPPORT SERVICES PERSONAL SERVICE: CLASSIFIED POSITIONS 745,440 (27.00) UNCLASSIFIED POSITIONS 55,840 (1.00) OTHER PERSONAL SERVICES 1,000 _________ TOTAL PERSONAL SERVICE 802,280 (28.00) OTHER OPERATING EXPENSES 200,037 _________ TOTAL SUPPORT SERVICES 1,002,317 (28.00) C. NETWORK/APPLICATIONS,MANAGEMENT PERSONAL SERVICE: CLASSIFIED POSITIONS 2,108,668 (58.50) NEW POSITIONS: INFO. TECHNOLOGY PLANNER 36,291 (1.00) INFO. RESOURCE CONSULTANT II 28,680 (1.00) INFO. RESOURCE COORDINATOR I 20,955 (1.00) ADMINISTRATIVE SPECIALIST C 16,558 (1.00) UNCLASSIFIED POSITIONS 72,488 (1.00) OTHER PERSONAL SERVICE 2,000 _________ TOTAL PERSONAL SERVICE 2,285,640 (63.50) OTHER OPERATING EXPENSES 805,862 _________ TOTAL NETWORK/APPLICATIONS, MANAGEMENT, DEVE 3,091,502 (63.50) D. TELECOMMUNICATION SERVICES 1. TELECOMMUNICATIONS: PERSONAL SERVICE: CLASSIFIED POSITIONS 1,173,080 (41.99) NEW POSITIONS: INFO. RESOURCE CONSULT. II 28,680 (1.00) INFO. RESOURCE CONSULT. III 32,263 (1.00) UNCLASSIFIED POSITIONS 73,286 (1.00) OTHER PERSONAL SERVICE 210,127 _________ TOTAL PERSONAL SERVICE 1,517,436 (44.99) OTHER OPERATING EXPENSES 22,681,951 DEBT SERVICE: PRINCIPAL - IPP NOTE 158,216 INTEREST - IPP NOTE 6,940 _________ TOTAL DEBT SERVICE 165,156 _________ TOTAL TELECOMMUNICATIONS 24,364,543 (44.99) 2. MICROWAVE SERVICES PERSONAL SERVICE: CLASSIFIED POSITIONS 138,412 (3.51) OTHER PERSONAL SERVICE 8,765 _________ TOTAL PERSONAL SERVICE 147,177 (3.51) OTHER OPERATING EXPENSES 420,649 DEBT SERVICE: PRINCIPAL - IPP NOTE 751,820 INTEREST - IPP NOTE 871,300 _________ TOTAL DEBT SERVICE 1,623,120 _________ TOTAL MICROWAVE SERVICES 2,190,946 (3.51) TOTAL TELECOMMUNICATIONS SERVICES 26,555,489 (48.50) E. INFORMATION PROCESSING CENTER 1. DATA PROCESSING SERVICES: PERSONAL SERVICE: CLASSIFIED POSITIONS 1,328,578 (43.00) NEW POSITIONS: NETWORK SVCS TECHNICIAN I 21,791 (1.00) UNCLASSIFIED POSITIONS 74,239 (1.00) OTHER PERSONAL SERVICE 10,000 _________ TOTAL PERSONAL SERVICE 1,434,608 (45.00) OTHER OPERATING EXPENSES 5,203,849 DEBT SERVICE: PRINCIPAL - IPP NOTE 15,993 INTEREST - IPP NOTE 387 _________ TOTAL DEBT SERVICE 16,380 _________ TOTAL DATA PROCESSING SVCS 6,654,837 (45.00) 2. PRINTING SERVICES PERSONAL SERVICE: CLASSIFIED POSITIONS 216,860 (10.00) OTHER PERSONAL SERVICES 17,172 _________ TOTAL PERSONAL SERVICE 234,032 (10.00) OTHER OPERATING EXPENSES 1,104,552 _________ TOTAL PRINTING SERVICES 1,338,584 (10.00) TOTAL INFORMATION PROCESSING CENTER 7,993,421 (55.00) TOTAL OFFICE OF INFORMATION RESOURCES 38,812,076 (199.98) III. OFFICE OF INSURANCE SERVICE A. ADMINISTRATION & PLANNING PERSONAL SERVICE: OFFICE DIRECTOR 82,500 (1.00) CLASSIFIED POSITIONS 184,504 (4.00) OTHER PERSONAL SERVICES 3,820 _________ TOTAL PERSONAL SERVICE 270,824 (5.00) OTHER OPERATING EXPENSES 521,942 _________ TOTAL ADMIN. & PLANNING 792,766 (5.00) B. INSURANCE RESERVE FUND PERSONAL SERVICE: CLASSIFIED POSITIONS 1,368,730 (42.00) NEW POSITIONS: DATA COORDINATOR 18,626 (1.00) PROGRAMMER ANALYST II 55,154 (2.00) SYSTEMS MANAGER 34,896 (1.00) UNCLASSIFIED POSITIONS 68,023 (1.00) OTHER PERSONAL SERVICE 4,500 _________ TOTAL PERSONAL SERVICE 1,549,929 (47.00) OTHER OPERATING EXPENSES 1,593,375 _________ TOTAL INSURANCE RESERVE FUND 3,143,304 (47.00) C. RISK MANAGEMENT PERSONAL SERVICE: CLASSIFIED POSITIONS 214,209 (6.00) NEW POSITIONS: DATA MGMT. & RESEARCH ANLST I 17,220 (1.00) PROGRAMS INFO. COORDINATOR 19,375 (1.00) UNCLASSIFIED POSITIONS 64,802 (1.00) _________ TOTAL PERSONAL SERVICE 315,606 (9.00) OTHER OPERATING EXPENSES 242,689 _________ TOTAL RISK MANAGEMENT 558,295 (9.00) D. INSURANCE BENEFITS PERSONAL SERVICE: CLASSIFIED POSITIONS 1,613,630 (63.00) NEW POSITIONS: INS. BENEFITS COUNSELOR I 20,147 (1.00) INS. BENEFITS COUNSELOR II 22,663 (1.00) UNCLASSIFIED POSITIONS 67,203 (1.00) OTHER PERSONAL SERVICE 20,000 _________ TOTAL PERSONAL SERVICE 1,743,643 (66.00) OTHER OPERATING EXPENSES 2,503,815 _________ TOTAL INSURANCE BENEFITS 4,247,458 (66.00) TOTAL OFFICE OF INSURANCE SERVICES 8,741,823 (127.00) IV. OFFICE OF LOCAL GOVERNMENT A. ADMINISTRATION PERSONAL SERVICE: OFFICE DIRECTOR 82,500 82,500 (1.00) (1.00) CLASSIFIED POSITIONS 166,750 166,750 (6.00) (6.00) TOTAL PERSONAL SERVICE 249,250 249,250 (7.00) (7.00) OTHER OPERATING EXPENSES 42,335 42,335 DISTRIBUTION TO SUBDIVISIONS: * B&C BD GRANT PROGRAM FUND 6,588,619 6,588,619 CDBG 125,000 125,000 TOTAL DIST SUBDIVISIONS 6,713,619 6,713,619 TOTAL ADMINISTRATION 7,005,204 7,005,204 (7.00) (7.00) B. STATE REVOLVING FUND 1. LOAN ADMINISTRATION PERSONAL SERVICE: CLASSIFIED POSITIONS 166,000 (4.00) _________ TOTAL PERSONAL SERVICE 166,000 (4.00) OTHER OPERATING EXPENSES 79,450 _________ TOTAL LOAN ADMINISTRATION 245,450 (4.00) 2. LOANS DISTRIBUTION TO SUBDIVISIONS: MISCELLANEOUS AID 61,086,171 5,086,171 TOTAL DIST SUBDIVISIONS 61,086,171 5,086,171 TOTAL LOANS 61,086,171 5,086,171 TOTAL STATE REVOLVING FUND 61,331,621 5,086,171 (4.00) TOTAL OFFICE OF LOCAL GOV. 68,336,825 12,091,375 (11.00) (7.00) V.EMPLOYEE BENEFITS C. STATE EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 5,246,281 717,439 TOTAL FRINGE BENEFITS 5,246,281 717,439 TOTAL STATE EMPLOYER CONTRIBUTIONS 5,246,281 717,439 TOTAL EMPLOYEE BENEFITS 5,246,281 717,439 VI. NON-RECURRING APPRO. INSURANCE RESERVE FUND DP EQUIPMENT 528,500 _________ TOTAL NON-RECURRING APPRO. 528,500 TOTAL NON-RECURRING 528,500 TOTAL B & C-DIVISION OF OPERATIONS 175,371,672 17,285,169 TOTAL AUTHORIZED FTE POSITIONS (721.83) (82.34)