SECTION 17C F09-B & C-DIVISION OF BUDGET AND ANALYSES TOTAL FUNDS GENERAL FUNDS I. OFFICE OF STATE BUDGET PERSONAL SERVICE: OFFICE DIRECTOR 82,500 82,500 (1.00) (1.00) CLASSIFIED POSITIONS 830,935 830,935 (22.00) (22.00) UNCLASSIFIED POSITIONS 124,277 124,277 (2.00) (2.00) OTHER PERSONAL SERVICES 1,000 1,000 TOTAL PERSONAL SERVICE 1,038,712 1,038,712 (25.00) (25.00) OTHER OPERATING EXPENSES 157,597 157,038 SPECIAL ITEM: TOTAL OFFICE OF STATE BUDGET 1,196,309 1,195,750 (25.00) (25.00) II. OFFICE OF HUMAN RESOURCES A. ADMINISTRATION PERSONAL SERVICE: OFFICE DIRECTOR 82,500 82,500 (1.00) (1.00) CLASSIFIED POSITIONS 200,361 200,361 (4.00) (4.00) UNCLASSIFIED POSITIONS 187,855 187,855 (4.00) (4.00) OTHER PERSONAL SERVICES 3,948 3,948 TOTAL PERSONAL SERVICE 474,664 474,664 (9.00) (9.00) OTHER OPERATING EXPENSES 175,326 175,326 SPECIAL ITEMS: *SC LEADERSHIP PROGRAM 101,025 101,025 TOTAL SPECIAL ITEMS 101,025 101,025 TOTAL ADMINISTRATION 751,015 751,015 (9.00) (9.00) B. COMPENSATION PERSONAL SERVICE: CLASSIFIED POSITIONS 525,395 525,395 (20.00) (20.00) OTHER PERSONAL SERVICES 1,000 1,000 TOTAL PERSONAL SERVICE 526,395 526,395 (20.00) (20.00) OTHER OPERATING EXPENSES 161,014 160,780 TOTAL COMPENSATION 687,409 687,175 (20.00) (20.00) C.EMPLOYEE/EMPLOYER RELATIONS PERSONAL SERVICE: CLASSIFIED POSITIONS 354,592 354,592 (11.00) (11.00) OTHER PERSONAL SERVICE 1,120 1,120 TOTAL PERSONAL SERVICE 355,712 355,712 (11.00) (11.00) OTHER OPERATING EXPENSES 105,747 105,747 TOTAL EMPLOYEE/EMPLOYER RELATIONS 461,459 461,459 (11.00) (11.00) D. RECRUITING PERSONAL SERVICE: CLASSIFIED POSITIONS 144,809 144,809 (5.00) (5.00) TOTAL PERSONAL SERVICE 144,809 144,809 (5.00) (5.00) OTHER OPERATING EXPENSES 42,917 42,917 TOTAL RECRUITING 187,726 187,726 (5.00) (5.00) E. CENTER FOR EDUC, QUALITY & ASSESSMENT 1. CTR FOR EDUC,QUALITY,ASSESS: PERSONAL SERVICE: CLASSIFIED POSITIONS 475,655 348,380 (17.00) (12.00) OTHER PERSONAL SERVICE 23,000 1,000 TOTAL PERSONAL SERVICE 498,655 349,380 (17.00) (12.00) OTHER OPERATING EXPENSES 325,419 87,369 TOTAL CTR FOR EDUC., QUALITY, ASSESSMENT 824,074 436,749 (17.00) (12.00) 2. SERVICE AWARDS OTHER OPERATING EXPENSES 24,638 24,638 TOTAL SERVICE AWARDS 24,638 24,638 TOTAL CENTER FOR EDUC., QUALITY & ASSESSMENT 848,712 461,387 (17.00) (12.00) F. PRODUCTIVITY MANAGEMENT 1. PRODUCTIVITY MANAGEMENT PERSONAL SERVICE: TOTAL PRODUCTIVITY MANAGEMENT 2. SERVICE AWARDS TOTAL SERVICE AWARDS TOTAL PRODUCTIVITY MANAGEMENT G. MERIT SYSTEM PERSONAL SERVICE: CLASSIFIED POSITIONS 362,406 (17.00) OTHER PERSONAL SERVICE 1,470 _________ TOTAL PERSONAL SERVICE 363,876 (17.00) OTHER OPERATING EXPENSES 257,976 _________ TOTAL MERIT SYSTEM 621,852 (17.00) TOTAL OFFICE OF HUMAN RES. 3,558,173 2,548,762 (79.00) (57.00) III. OFFICE OF RESEARCH & STATIS A. ADMINISTRATION PERSONAL SERVICE: OFFICE DIRECTOR 82,500 82,500 (1.00) (1.00) CLASSIFIED POSITIONS 84,511 84,511 (3.00) (3.00) UNCLASSIFIED POSITIONS 63,239 63,239 (1.00) (1.00) OTHER PERSONAL SERVICES 11,000 1,000 TOTAL PERSONAL SERVICE 241,250 231,250 (5.00) (5.00) OTHER OPERATING EXPENSES 197,572 162,572 SPECIAL ITEMS: DEPARTMENTAL PRINTING 57,479 57,479 TOTAL SPECIAL ITEMS 57,479 57,479 TOTAL ADMINISTRATION 496,301 451,301 (5.00) (5.00) B. ECONOMIC RESEARCH PERSONAL SERVICE: CLASSIFIED POSITIONS 109,715 109,715 (3.00) (3.00) UNCLASSIFIED POSITIONS 74,610 74,610 (1.00) (1.00) OTHER PERSONAL SERVICE 4,560 4,560 TOTAL PERSONAL SERVICE 188,885 188,885 (4.00) (4.00) OTHER OPERATING EXPENSES 23,544 23,544 TOTAL ECONOMIC RESEARCH 212,429 212,429 (4.00) (4.00) C. HEALTH AND DEMOGRAPHIC STATISTICS 1. HEALTH PERSONAL SERVICE: CLASSIFIED POSITIONS 525,573 322,307 (18.75) (10.00) OTHER PERSONAL SERVICE 463,283 _________ TOTAL PERSONAL SERVICE 988,856 322,307 (18.75) (10.00) OTHER OPERATING EXPENSES 701,910 81,652 TOTAL HEALTH 1,690,766 403,959 (18.75) (10.00) 2. STATE DATA CENTER - CENSUS PERSONAL SERVICE: CLASSIFIED POSITIONS 131,971 131,971 (4.00) (4.00) OTHER PERSONAL SERVICE 18,202 18,202 TOTAL PERSONAL SERVICE 150,173 150,173 (4.00) (4.00) OTHER OPERATING EXPENSES 51,196 51,196 TOTAL STATE DATA CENTER- CENSUS 201,369 201,369 (4.00) (4.00) TOTAL HEALTH & DEMOGRAPHIC STATISTICS 1,892,135 605,328 (22.75) (14.00) D. PRECINCT DEMOGRAPHICS PERSONAL SERVICE: CLASSIFIED POSITIONS 221,024 221,024 (6.00) (6.00) TOTAL PERSONAL SERVICE 221,024 221,024 (6.00) (6.00) OTHER OPERATING EXPENSES 44,281 44,281 TOTAL PRECINCT DEMOGRAPHICS 265,305 265,305 (6.00) (6.00) E.INFORMATION TECHNOLOGY MGMT PERSONAL SERVICE: CLASSIFIED POSITIONS 509,913 509,913 (12.00) (12.00) OTHER PERSONAL SERVICES 79,728 _________ TOTAL PERSONAL SERVICE 589,641 509,913 (12.00) (12.00) OTHER OPERATING EXPENSES 397,132 54,255 TOTAL INFORMATION TECHNOLOGY MANAGEMENT 986,773 564,168 (12.00) (12.00) F.GEODETIC AND MAPPING SURVEY PERSONAL SERVICE: CLASSIFIED POSITIONS 389,128 340,906 (15.67) (11.67) OTHER PERSONAL SERVICES 1,000 _________ TOTAL PERSONAL SERVICE 390,128 340,906 (15.67) (11.67) OTHER OPERATING EXPENSES 388,384 101,231 SPECIAL ITEMS: MAPPING 154,396 154,396 TOTAL SPECIAL ITEMS 154,396 154,396 TOTAL GEODETIC AND MAPPING SURVEY 932,908 596,533 (15.67) (11.67) TOTAL OFF. OF RESEARCH & STAT. 4,785,851 2,695,064 (65.42) (52.67) IV. BOARD OF ECONOMIC ADVISORS PERSONAL SERVICE: CLASSIFIED POSITIONS 162,202 162,202 (4.00) (4.00) OTHER PERSONAL SERVICES 3,675 3,675 TOTAL PERSONAL SERVICE 165,877 165,877 (4.00) (4.00) OTHER OPERATING EXPENSES 52,059 50,859 SPECIAL ITEMS: CHAIRMAN'S ALLOWANCE 10,000 10,000 APPOINTEE ALLOWANCES 16,000 16,000 BEA MEMBERS TRAVEL 2,117 2,117 TOTAL SPECIAL ITEMS 28,117 28,117 TOTAL BOARD OF ECONOMIC ADV. 246,053 244,853 (4.00) (4.00) V.EMPLOYEE BENEFITS C. STATE EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 1,462,730 1,190,606 TOTAL FRINGE BENEFITS 1,462,730 1,190,606 TOTAL STATE EMPLOYER CONTRIBUTIONS 1,462,730 1,190,606 TOTAL EMPLOYEE BENEFITS 1,462,730 1,190,606 VI. NON-RECURRING APPRO. TOTAL NON-RECURRING TOTAL B & C-DIVISION OF BUDGET AND ANALYSES 11,249,116 7,875,035 TOTAL AUTHORIZED FTE POSITIONS (173.42) (138.67)