SECTION 21 H71-WIL LOU GRAY OPPORTUNITY SCHOOL TOTAL FUNDS GENERAL FUNDS I. ADMINISTRATION PERSONAL SERVICE SUPERINTENDENT 62,673 62,673 (1.00) (1.00) CLASSIFIED POSITIONS 303,627 303,627 (11.00) (11.00) OTHER PERSONAL SERVICE 9,085 9,085 TOTAL PERSONAL SERVICE 375,385 375,385 (12.00) (12.00) OTHER OPERATING EXPENSES 53,152 15,692 TOTAL ADMINISTRATION 428,537 391,077 (12.00) (12.00) II. EDUCATIONAL PROGRAM A. ACADEMIC PROGRAM PERSONAL SERVICE CLASSIFIED POSITIONS 80,152 72,994 (3.91) (3.78) UNCLASSIFIED POSITIONS 480,028 317,261 (12.58) (8.50) OTHER PERSONAL SERVICE 86,520 5,000 TOTAL PERSONAL SERVICE 646,700 395,255 (16.49) (12.28) OTHER OPERATING EXPENSES 123,339 28,001 TOTAL ACADEMIC PROGRAM 770,039 423,256 (16.49) (12.28) B.VOCATIONAL EDUCATION PERSONAL SERVICE UNCLASSIFIED POSITIONS 124,885 77,358 (3.18) (2.00) OTHER PERSONAL SERVICE 5,000 5,000 TOTAL PERSONAL SERVICE 129,885 82,358 (3.18) (2.00) OTHER OPERATING EXPENSES 93,377 66,000 TOTAL VOCATIONAL EDUCATION 223,262 148,358 (3.18) (2.00) C.LIBRARY PERSONAL SERVICE UNCLASSIFIED POSITIONS 35,602 22,220 (.79) (.50) TOTAL PERSONAL SERVICE 35,602 22,220 (.79) (.50) OTHER OPERATING EXPENSES 3,418 384 TOTAL LIBRARY 39,020 22,604 (.79) (.50) TOTAL EDUCATIONAL PROGRAM 1,032,321 594,218 (20.46) (14.78) III. STUDENT SERVICES PERSONAL SERVICE CLASSIFIED POSITIONS 574,314 523,025 (28.99) (27.21) NEW POSITIONS UNCLASSIFIED POSITIONS 136,566 73,772 (5.85) (2.08) OTHER PERSONAL SERVICE 5,000 5,000 TOTAL PERSONAL SERVICE 715,880 601,797 (34.84) (29.29) OTHER OPERATING EXPENSES 55,808 29,667 TOTAL STUDENT SERVICES 771,688 631,464 (34.84) (29.29) IV. SUPPORT SERVICES PERSONAL SERVICE CLASSIFIED POSITIONS 371,375 371,375 (19.30) (19.30) OTHER PERSONAL SERVICE 41,278 13,028 TOTAL PERSONAL SERVICE 412,653 384,403 (19.30) (19.30) OTHER OPERATING EXPENSES 558,285 244,108 TOTAL SUPPORT SERVICES 970,938 628,511 (19.30) (19.30) V.EMPLOYEE BENEFITS C. STATE EMPLOYER CONTRIBUTION EMPLOYER CONTRIBUTIONS 598,186 485,626 TOTAL FRINGE BENEFITS 598,186 485,626 TOTAL EMPLOYEE BENEFITS 598,186 485,626 VI. NON-RECURRING APP BUILDING REPAIR 15,000 _________ TOTAL NON-RECURRING APPRO. 15,000 TOTAL NON-RECURRING 15,000 TOTAL WIL LOU GRAY OPPORTUNITY SCHOOL 3,816,670 2,730,896 TOTAL AUTHORIZED FTE POSITIONS (86.60) (75.37)