SECTION 34 K05-DEPARTMENT OF PUBLIC SAFETY TOTAL FUNDS GENERAL FUNDS I. ADMINISTRATION A. GENERAL ADMINISTRATION PERSONAL SERVICE DIRECTOR 92,247 92,247 (1.00) (1.00) CLASSIFIED POSITIONS 4,194,800 3,810,263 (118.15) (104.72) UNCLASSIFIED POSITIONS 58,583 58,583 (4.00) (2.00) TOTAL PERSONAL SERVICE 4,345,630 3,961,093 (123.15) (107.72) OTHER OPERATING EXPENSES 2,160,781 674,656 TOTAL GENERAL 6,506,411 4,635,749 (123.15) (107.72) B. ADMINISTRATIVE SERVICES PERSONAL SERVICE CLASSIFIED POSITIONS 2,030,014 1,268,005 (106.74) (51.85) UNCLASSIFIED POSITIONS 148,341 148,341 (4.00) (4.00) TOTAL PERSONAL SERVICE 2,178,355 1,416,346 (110.74) (55.85) OTHER OPERATING EXPENSES 2,466,689 900,324 AID TO SUBDIVISIONS ALLOC MUN-RESTRICTED 4,293,635 ALLOC CNTY-RESTRICTED 6,626,694 ALLOC SCHOOL DIST 142,359 ALLOC OTHER STATE AGENCIES 2,505,604 ALLOC OTHER ENTITIES 3,239,879 _________ TOTAL DIST SUBDIVISIONS 16,808,171 _________ TOTAL ADMINISTRATIVE SERVICES 21,453,215 2,316,670 (110.74) (55.85) C.HALL OF FAME PERSONAL SERVICE CLASSIFIED POSITIONS 116,812 (4.00) OTHER PERSONAL SERVICES 2,000 _________ TOTAL PERSONAL SERVICE 118,812 (4.00) OTHER OPERATING EXPENSES 118,826 _________ TOTAL HALL OF FAME 237,638 (4.00) D. BUREAU OF PROTECTIVE SERVICES PERSONAL SERVICE CLASSIFIED POSITIONS 1,345,636 1,045,636 (40.00) (29.00) TOTAL PERSONAL SERVICE 1,345,636 1,045,636 (40.00) (29.00) OTHER OPERATING EXPENSES 558,117 250,460 TOTAL BUREAU OF PROTECTION 1,903,753 1,296,096 (40.00) (29.00) TOTAL ADMINISTRATION 30,101,017 8,248,515 (277.89) (192.57) II. HIGHWAY PATROL A. ENFORCEMENT PERSONAL SERVICE CLASSIFIED POSITIONS 33,989,152 32,299,202 (1,185.00) (1,182.00) NEW POSITIONS HYWY PATROL TROOPER (60.00) UNCLASSIFIED POSITIONS 69,215 69,215 (1.00) (1.00) OTHER PERSONAL SERVICES 374,333 374,333 TOTAL PERSONAL SERVICE 34,432,700 32,742,750 (1,246.00) (1,183.00) OTHER OPERATING EXPENSES 12,356,153 9,780,248 TOTAL ENFORCEMENT 46,788,853 42,522,998 (1,246.00) (1,183.00) III. TRANSPORT POLICE A. ENFORCEMENT PERSONAL SERVICE CLASSIFIED POSITIONS 3,015,330 2,699,284 (96.00) (96.00) UNCLASSIFIED POSITIONS 48,011 48,011 (1.00) (1.00) TOTAL PERSONAL SERVICE 3,063,341 2,747,295 (97.00) (97.00) OTHER OPERATING EXPENSES 2,060,182 473,466 TOTAL ENFORCEMENT 5,123,523 3,220,761 (97.00) (97.00) B. REGULATORY PERSONAL SERVICE CLASSIFIED POSITIONS 750,000 (30.00) _________ TOTAL PERSONAL SERVICE 750,000 (30.00) OTHER OPERATING EXPENSES 1,025,100 _________ TOTAL REGULATORY 1,775,100 (30.00) TOTAL TRANSPORT POLICE 53,687,476 45,743,759 (1,373.00) (1,280.00) IV. CRIMINAL JUSTICE ACADEMY A.TRAINING PERSONAL SERVICE CLASSIFIED POSITIONS 2,507,216 45,000 (62.00) (1.00) UNCLASSIFIED POSITIONS 58,583 (1.00) OTHER PERSONAL SERVICES 180,894 _________ TOTAL PERSONAL SERVICE 2,746,693 45,000 (63.00) (1.00) OTHER OPERATING EXPENSES 558,551 _________ TOTAL TRAINING 3,305,244 45,000 (63.00) (1.00) B.INSTRUCTIONAL SERVICES PERSONAL SERVICE CLASSIFIED POSITIONS 1,521,576 (33.00) OTHER PERSONAL SERVICES 186,526 _________ TOTAL PERSONAL SERVICE 1,708,102 (33.00) OTHER OPERATING EXPENSES 1,634,701 _________ TOTAL INSTRUCTIONAL SERVICES 3,342,803 (33.00) V. MOTOR VEHICLES INSPECTION & RECORDS A. SUPPORT SERVICES PERSONAL SERVICE CLASSIFIED POSITIONS 1,314,473 1,314,473 (40.50) (40.50) UNCLASSIFIED POSITIONS 41,926 41,926 (1.00) (1.00) TOTAL PERSONAL SERVICE 1,356,399 1,356,399 (41.50) (41.50) OTHER OPERATING EXPENSES 1,496,260 1,496,260 TOTAL SUPPORT SERVICES 2,852,659 2,852,659 (41.50) (41.50) B.DRIVER SUPPORT PERSONAL SERVICE CLASSIFIED POSITIONS 2,014,875 2,014,875 (134.00) (134.00) TOTAL PERSONAL SERVICE 2,014,875 2,014,875 (134.00) (134.00) OTHER OPERATING EXPENSES 2,636,676 2,636,676 TOTAL DRIVER SERVICES 4,651,551 4,651,551 (134.00) (134.00) C.FINANCIAL RESPONSIBILITY PERSONAL SERVICE CLASSIFIED POSITIONS 951,651 951,651 (58.50) (58.50) TOTAL PERSONAL SERVICE 951,651 951,651 (58.50) (58.50) OTHER OPERATING EXPENSES 1,122,569 1,100,000 TOTAL FINANCIAL RESPONSIBILITY 2,074,220 2,051,651 (58.50) (58.50) TOTAL MOTOR VEHICLES 16,226,477 9,600,861 (330.00) (235.00) VI. EMPLOYEE BENEFITS C. STATE EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 13,906,751 11,493,257 TOTAL FRINGE BENEFITS 13,906,751 11,493,257 TOTAL EMPLOYER CONTRIBUTIONS 13,906,751 11,493,257 TOTAL DEPARTMENT OF PUBLIC SAFETY 113,921,721 75,086,392 TOTAL AUTHORIZED FTE POSITIONS (1,980.89) (1,707.57)