SECTION 18A H03-COMMISSION ON HIGHER EDUCATION TOTAL FUNDS GENERAL FUNDS I. ADMINISTRATION PERSONAL SERVICE EXECUTIVE DIRECTOR 103,354 103,354 (1.00) (1.00) CLASSIFIED POSITIONS 514,033 514,033 (16.30) (16.30) UNCLASSIFIED POSITIONS 337,391 337,391 (5.00) (5.00) OTHER PERSONAL SERVICES 24,505 24,505 ------- ------- TOTAL PERSONAL SERVICE 979,283 979,283 (22.30) (22.30) OTHER OPERATING EXPENSES 450,808 450,808 SPECIAL ITEMS DESEGREGATION 395,043 395,043 ------- ------- TOTAL SPECIAL ITEMS 395,043 395,043 ======== ======= TOTAL ADMINISTRATION 1,825,134 1,825,134 (22.30) (22.30) ======== ======= II. SERVICE PROGRAMS SPECIAL ITEMS SREB CONT PRO SCHOLARSHIPS 976,450 976,450 *SREB FEES AND ASSESSMENTS 141,750 141,750 *SREB SMALL GRANTS 5,000 5,000 ARTS PROGRAM 16,106 16,106 TRAINING FOR SCI & MATH TEACHERS 888,597 CENTERS OF EXCELLENCE 387,850 ALLOC EIA-TCHR RECRUIT PROG 1,359,736 ALLOC EIA-TCHR LEADERSHIP 365,000 _________ ------- ------- TOTAL SPECIAL ITEMS 4,140,489 1,139,306 ======== ======= TOTAL SERVICE PROGRAMS 4,140,489 1,139,306 ======== ======= III. CUTTING EDGE PERSONAL SERVICE CLASSIFIED POSITIONS 115,699 115,699 (3.00) (3.00) ------- ------- TOTAL PERSONAL SERVICE 115,699 115,699 (3.00) (3.00) *OTHER OPERATING EXPENSES 18,340 18,340 SPECIAL ITEMS: PROFESSOR OF THE YEAR 5,000 5,000 PALMETTO FELLOWS SCHOLARSHIP 341,300 341,300 ------- ------- TOTAL SPECIAL ITEMS 346,300 346,300 ======== ======= TOTAL CUTTING EDGE 480,339 480,339 (3.00) (3.00) ======== ======= IV. STATE APPROVING SECTION PERSONAL SERVICE CLASSIFIED POSITIONS 216,396 65,796 (12.95) (2.00) UNCLASSIFIED POSITIONS 49,600 OTHER PERSONAL SERVICE 18,635 _________ ------- ------- TOTAL PERSONAL SERVICE 284,631 65,796 (12.95) (2.00) OTHER OPERATING EXPENSES 97,345 ======== ======= TOTAL STATE APPROVING SECTION 381,976 65,796 (12.95) (2.00) ======== ======= V. DEBT SERVICE PRINCIPAL-IPP NOTE 138,330 68,773 INTEREST-IPP NOTE 49,013 21,013 ------- ------- TOTAL DEBT SERVICE 187,343 89,786 ======== ======= TOTAL DEBT SERVICE 187,343 89,786 ======== ======= VI. HIGHER EDUCATION AWARENESS PERSONAL SERVICE CLASSIFIED POSITIONS 65,000 (1.00) UNCLASSIFIED POSITIONS 14,688 (1.00) _________ ------- ------- TOTAL PERSONAL SERVICE 79,688 (2.00) OTHER OPERATING EXPENSES 252,935 SPECIAL ITEMS EIA PARTNERSHIP ASSISTANCE 50,000 _________ ------- ------- TOTAL SPECIAL ITEMS 50,000 ======== ======= TOTAL HIGHER EDUCATION AWARENESS PROGRAM 382,623 (2.00) ======== ======= VII. STATE OCCUPATIONAL TRAINING PERSONAL SERVICE CLASSIFIED POSITIONS 102,319 30,044 (3.00) (2.00) UNCLASSIFIED POSITIONS 44,625 *OTHER PERSONAL SERVICE 4,080 480 ------- ------- TOTAL PERSONAL SERVICE 151,024 30,524 (3.00) (2.00) OTHER OPERATING EXPENSES 67,379 25,879 ======== ======= TOTAL STATE OCCUPATIONAL TRAINING ADV COMM 218,403 56,403 (3.00) (2.00) ======== ======= VIII. STATE POSTSECONDARY REVIEW PROGRAM PERSONAL SERVICE CLASSIFIED POSITIONS 111,913 _________ ------- ------- TOTAL PERSONAL SERVICE 111,913 OTHER OPERATING EXPENSES 97,454 ======== ======= TOTAL STATE POST SECONDARY REVIEW PROGRAM 209,367 ======== ======= IX. EMPLOYEE BENEFITS C. STATE EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 381,120 248,724 ------- ------- TOTAL FRINGE BENEFITS 381,120 248,724 ======== ======= TOTAL EMPLOYEE BENEFITS 381,120 248,724 ======== ======= X. SPECIAL ITEMS AFRICAN-AMER. LOAN PROGRAM 330,000 330,000 HIGHER EDUCATION FUND 32,000,000 _________ ------- ------- TOTAL SPECIAL ITEMS 32,330,000 330,000 ======== ======= TOTAL SPECIAL ITEMS 32,330,000 330,000 ======== ======= XI. NON-RECURRING TOTAL NON-RECURRING TOTAL COMMISSION ON HIGHER EDUCATION 40,536,794 4,235,488 TOTAL AUTHORIZED FTE POSITIONS (43.25) (29.30) ======== ======= *See note at end of act