SECTION 36 L12-JOHN DE LA HOWE SCHOOL TOTAL FUNDS GENERAL FUNDS I. ADMINISTRATION PERSONAL SERVICE SUPERINTENDENT 61,006 61,006 (1.00) (1.00) CLASSIFIED POSITIONS 118,046 61,543 (5.00) (2.75) OTHER PERSONAL SERVICE 1,952 1,952 TOTAL PERSONAL SERVICE 181,004 124,501 (6.00) (3.75) OTHER OPERATING EXPENSES 10,706 2,181 TOTAL ADMINISTRATION 191,710 126,682 (6.00) (3.75) II. EDUCATION PERSONAL SERVICE CLASSIFIED POSITIONS 166,082 144,770 (8.07) (7.41) NEW POSITIONS UNCLASSIFIED POSITIONS 516,143 329,793 (15.06) (9.61) OTHER PERSONAL SERVICE 5,000 _________ TOTAL PERSONAL SERVICE 687,225 474,563 (23.13) (17.02) OTHER OPERATING EXPENSES 48,196 19,076 TOTAL EDUCATION 735,421 493,639 (23.13) (17.02) III. CHILDREN'S SERVICES A. RESIDENTIAL & TREATMENT SERVI PERSONAL SERVICE CLASSIFIED POSITIONS 1,035,755 884,290 (51.00) (44.25) OTHER PERSONAL SERVICE 1,064 1,064 TOTAL PERSONAL SERVICE 1,036,819 885,354 (51.00) (44.25) OTHER OPERATING EXPENSES 95,512 49,262 PUBLIC ASSIST. PAYMENTS CASE SERVICES 7,690 _________ TOTAL CASE SRVC/PUB ASST 7,690 TOTAL RESIDENTIAL & TREATMENT SRVCS 1,140,021 934,616 (51.00) (44.25) III. CHILDREN'S SERVICES B. WILDERNESS CAMP PERSONAL SERVICE CLASSIFIED POSITIONS 615,831 353,837 (29.00) (16.40) TOTAL PERSONAL SERVICE 615,831 353,837 (29.00) (16.40) OTHER OPERATING EXPENSES 112,727 72,727 TOTAL WILDERNESS CAMP 728,558 426,564 (29.00) (16.40) TOTAL CHILDRENS SERVICES 1,868,579 1,361,180 (80.00) (60.65) IV. SUPPORT SERVICES PERSONAL SERVICE CLASSIFIED POSITIONS 463,771 448,155 (22.93) (21.93) TOTAL PERSONAL SERVICE 463,771 448,155 (22.93) (21.93) OTHER OPERATING EXPENSES 586,062 372,308 TOTAL SUPPORT SERVICES 1,049,833 820,463 (22.93) (21.93) V.EMPLOYEE BENEFITS C. STATE EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 850,132 637,358 TOTAL FRINGE BENEFITS 850,132 637,358 TOTAL EMPLOYEE BENEFITS 850,132 637,358 VI. NON-RECURRING APPROPRIATION OTHER OPERATING EXPENSE TOTAL NON-RECURRING TOTAL JOHN DE LA HOWE SCHOOL 4,695,675 3,439,322 TOTAL AUTHORIZED FTE POSITIONS (132.06) (103.35)