SECTION 18N H59-TECHNICAL & COMPREHENSIVE EDUCATION BD TOTAL FUNDS GENERAL FUNDS I. ADMINISTRATION PERSONAL SERVICE EXECUTIVE DIRECTOR 103,578 103,578 (1.00) (1.00) CLASSIFIED POSITIONS 1,648,106 1,648,106 (49.70) (49.70) UNCLASSIFIED POSITIONS 313,684 313,684 (6.00) (6.00) OTHER PERSONAL SERVICES 13,110 13,110 TOTAL PERSONAL SERVICE 2,078,478 2,078,478 (56.70) (56.70) OTHER OPERATING EXPENSES 636,774 636,774 TOTAL ADMINISTRATION 2,715,252 2,715,252 (56.70) (56.70) II. INSTRUCTIONAL PROGRAMS A. TECHNICAL COLLEGES PERSONAL SERVICE CLASSIFIED POSITIONS 43,939,564 35,781,557 (1,904.07) (1,540.54) UNCLASSIFIED POSITIONS 64,466,809 52,723,157 (1,683.01) (1,286.76) OTHER PERSONAL SERVICE 17,712,505 126,145 TOTAL PERSONAL SERVICE 126,118,878 88,630,859 (3,587.08) (2,827.30) OTHER OPERATING EXPENSES 45,344,702 SPECIAL ITEMS SHORT-TERM & INNOVATIVE TRAINING 350,000 350,000 MISSING & EXPLOITED CHILDREN 94,291 94,291 GREENVILLE HIGHER EDUC CTR 337,694 337,694 COLLEGE OPERATIONS 18,869,463 _________ TOTAL SPECIAL ITEMS 19,651,448 781,985 DEBT SERVICE PRINCIPLE PAYMENTS 285,946 _________ TOTAL DEBT SERVICE 285,946 _________ TOTAL TECHNICAL COLLEGES 191,400,974 89,412,844 (3,587.08) (2,827.30) B. RESTRICTED PROGRAMS PERSONAL SERVICE: CLASSIFIED POSITIONS 5,227,277 (225.42) UNCLASSIFIED POSITIONS 1,193,065 (48.49) OTHER PERSONAL SERVICE 4,148,757 _________ TOTAL PERSONAL SERVICE 10,569,099 (273.91) SPECIAL ITEMS RESTRICTED OPERATING EXP. 15,467,073 _________ TOTAL SPECIAL ITEMS 15,467,073 _________ TOTAL RESTRICTED PROGRAMS 26,036,172 (273.91) C. DATA PROCESSING SUPPORT PERSONAL SERVICE CLASSIFIED POSITIONS 458,332 458,332 (19.50) (19.50) TOTAL PERSONAL SERVICE 458,332 458,332 (19.50) (19.50) OTHER OPERATING EXPENSES 797,054 797,054 TOTAL DATA PROCESSING SUPPORT 1,255,386 1,255,386 (19.50) (19.50) D.INNOVATIVE TECHNICAL TRAINING SPECIAL ITEMS TECHNOLOGY DEVELOPMENT PROJECTS 472,007 472,007 TOTAL SPECIAL ITEMS 472,007 472,007 TOTAL INNOVATIVE TECHNICAL TRAINING 472,007 472,007 E. EMPLOYEE BENEFITS (FORMULA FUNDING EMPLOYER CONTRIBUTIONS 31,277,094 21,448,942 TOTAL FRINGE BENEFITS 31,277,094 21,448,942 TOTAL EMPLOYEE BENEFITS FORMULA FUNDING 31,277,094 21,448,942 TOTAL INSTRUCTIONAL PROG. 250,441,633 112,589,179 (3,880.49) (2,846.80) III. ECONOMIC DEVELOPMENT A. ADMINISTRATION PERSONAL SERVICE CLASSIFIED POSITIONS 1,886,057 1,746,757 (61.00) (55.00) UNCLASSIFIED POSITIONS 152,216 129,766 (3.00) (2.00) TOTAL PERSONAL SERVICE 2,038,273 1,876,523 (64.00) (57.00) OTHER OPERATING EXPENSES 1,125,750 680,750 SPECIAL ITEMS _________ _________ TOTAL ADMINISTRATION 3,164,023 2,557,273 (64.00) (57.00) B.SPECIAL SCHOOL TRAINING PERSONAL SERVICE OTHER PERSONAL SERVICE 1,856,185 1,856,185 TOTAL PERSONAL SERVICE 1,856,185 1,856,185 OTHER OPERATING EXPENSES 383,739 383,739 SPECIAL ITEMS OTHER DIRECT TRAINING COSTS 3,323,700 2,828,700 TOTAL SPECIAL ITEMS 3,323,700 2,828,700 TOTAL SPECIAL SCHOOL TRAINING 5,563,624 5,068,624 TOTAL ECONOMIC DEVELOPMENT 8,727,647 7,625,897 (64.00) (57.00) IV. EMPLOYEE BENEFITS C. STATE EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 1,221,551 1,184,349 TOTAL FRINGE BENEFITS 1,221,551 1,184,349 TOTAL EMPLOYEE BENEFITS 1,221,551 1,184,349 V. SPECIAL ITEMS TOTAL SPECIAL ITEMS VI. NON-RECURRING GREENVILLE CONSORTIUM 4,000,000 _________ TOTAL NON-RECURRING APPRO. 4,000,000 TOTAL NON-RECURRING 4,000,000 TOTAL TECHNICAL & COMPREHENSIVE EDUCATION BD 267,106,083 124,114,677 TOTAL AUTHORIZED FTE POSITIONS (4,001.19) (2,960.50)