SECTION 49 P28-DEPT OF PARKS, RECREATION & TOURISM TOTAL FUNDS GENERAL FUNDS I. ADMINISTRATION A. EXECUTIVE OFFICES PERSONAL SERVICE DIRECTOR 81,493 (1.00) CLASSIFIED POSITIONS 162,994 (4.00) UNCLASSIFIED POSITIONS 69,520 (1.00) OTHER PERSONAL SERVICE 26,868 _________ TOTAL PERSONAL SERVICE 340,875 (6.00) OTHER OPERATING EXPENSES 96,368 _________ TOTAL EXECUTIVE OFFICES 437,243 (6.00) B. ADMINISTRATIVE SERVICES PERSONAL SERVICE CLASSIFIED POSITIONS 706,049 (26.00) OTHER PERSONAL SERVICE 49,168 _________ TOTAL PERSONAL SERVICE 755,217 (26.00) OTHER OPERATING EXPENSES 530,839 DEBT SERVICE PRINCIPAL - IPP NOTE 114,961 INTEREST - IPP NOTE 8,622 _________ TOTAL DEBT SERVICE 123,583 _________ TOTAL ADMINISTRATIVE SERVICES 1,409,639 (26.00) TOTAL ADMINISTRATION 1,846,882 (32.00) II. COMMUNITY DEVELOPMENT PERSONAL SERVICE TOTAL COMMUNITY DEVELOPMENT III. ENGINEERING & PLANNING PERSONAL SERVICE SPECIAL ITEMS: TOTAL ENGINEERING & PLANNING IV. STATE PARKS PERSONAL SERVICE TOTAL STATE PARKS V. PARKS A. STATE PARKS PERSONAL SERVICE CLASSIFIED POSITIONS 8,297,989 1,215,705 (408.55) (56.47) OTHER PERSONAL SERVICE 2,082,096 351,380 TOTAL PERSONAL SERVICE 10,380,085 1,567,085 (408.55) (56.47) OTHER OPERATING EXPENSES 11,149,648 _________ TOTAL STATE PARKS 21,529,733 1,567,085 (408.55) (56.47) B.MANSION COMPLEX PERSONAL SERVICE CLASSIFIED POSITIONS 35,057 (1.00) OTHER PERSONAL SERVICE 12,000 _________ TOTAL PERSONAL SERVICE 47,057 (1.00) OTHER OPERATING EXPENSES 92,000 _________ TOTAL MANSION COMPLEX 139,057 (1.00) TOTAL PARKS 21,668,790 1,567,085 (409.55) (56.47) VI. RECREATION A. GRANTS & COMMUNITY ASSISTANCE PERSONAL SERVICE DISTRIBUTION TO SUBDIVISIONS: TOTAL GRANTS & COMMUNITY SERVICES B. MANSION COMPLEX & TOURS PERSONAL SERVICE TOTAL MANSION COMPLEX AND TOURS TOTAL RECREATION VII. DEVELOPMENT PERSONAL SERVICE CLASSIFIED POSITIONS 727,671 (22.00) OTHER PERSONAL SERVICE 14,660 _________ TOTAL PERSONAL SERVICE 742,331 (22.00) OTHER OPERATING EXPENSES 445,464 SPECIAL ITEMS: RECREATION LAND TRUST FUND 358,875 358,875 TOTAL SPECIAL ITEMS 358,875 358,875 DISTRIBUTION TO SUBDIVISIONS: ALLOC MUN-RESTRICTED 3,105,000 ALLOC CNTY-RESTRICTED 1,085,000 ALLOC OTHER ENTITIES 911,278 _________ TOTAL DIST SUBDIVISIONS 5,101,278 TOTAL DEVELOPMENT 6,647,948 358,875 (22.00) VIII. TOURISM PERSONAL SERVICE SPECIAL ITEMS: DIST. TO SUBDIVISIONS: TOTAL TOURISM IX. INTERNATIONAL MARKETING PERSONAL SERVICE SPECIAL ITEMS: TOTAL INTERNATIONAL MARKETING X. TOURISM MARKETING PERSONAL SERVICE CLASSIFIED POSITIONS 1,792,491 (81.00) OTHER PERSONAL SERVICE 59,141 TOTAL PERSONAL SERVICE 1,851,632 (81.00) OTHER OPERATING EXPENSES 4,172,531 SPECIAL ITEMS: ADVERTISING 5,865,241 CANADIAN PROMOTION 85,000 REGIONAL PROMOTION COMMISSIONS 825,000 825,000 CONTRIBUTIONS 381,552 381,552 TOTAL SPECIAL ITEMS 7,156,793 1,206,552 DIST. TO SUBDIVISIONS: ALLOC MUN-RESTRICTED 70,000 ALLOC CNTY-RESTRICTED 30,000 ALLOC OTHER ENTITIES 2,295,700 _________ TOTAL DIST SUBDIVISIONS 2,395,700 TOTAL TOURISM MARKETING 15,576,656 1,206,552 (81.00) XI. FILM OFFICE PERSONAL SERVICE TOTAL FILM OFFICE XII. REGIONAL PROMOTION COMMISSIONS TOTAL REGIONAL PROMOTION COMMISSIONS TOTAL REGIONAL PROMOTION COMMISSIONS XIII. CONTRIBUTIONS TOTAL CONTRIBUTIONS TOTAL CONTRIBUTIONS XIV. EMPLOYEE BENEFITS C. STATE EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 3,778,568 546,826 TOTAL FRINGE BENEFITS 3,778,568 546,826 TOTAL EMPLOYEE BENEFITS 3,778,568 546,826 XV. NON-RECURRING APPROPRIATIONS TOTAL NON-RECURRING TOTAL DEPT OF PARKS, RECREATION & TOURISM 49,518,844 3,679,338 TOTAL AUTHORIZED FTE POSITIONS (544.55) (56.47)