H. 3701
General Appropriations Bill for fiscal year 2015-2016
As Passed by the House of Representatives
Hint: To avoid truncation when printing, be sure your software is set to print in Landscape Orientation. Adjust font size as needed.
SEC. 47-0002 SECTION 47 PAGE 0153
DEPT OF NATURAL RESOURCES
---- 2014-2015 ---- ------------------- 2015-2016 ------------------
APPROPRIATED WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6)
1 OTHER OPERATING EXPENSES 608,507 608,507 608,507
________________________________________________________________________________________________
2 TOTAL MAGAZINE 876,757 876,757 876,757
3 (4.15) (4.15) (4.15)
4 ================================================================================================
5 3. WEB SVCS & TECHNOL.DEVEL.
6 PERSONAL SERVICE
7 CLASSIFIED POSITIONS 1,234,968 526,343 1,247,097 538,472 1,247,097 538,472
8 (20.18) (12.83) (20.18) (12.83) (20.18) (12.83)
________________________________________________________________________________________________
9 TOTAL PERSONAL SERVICE 1,234,968 526,343 1,247,097 538,472 1,247,097 538,472
10 (20.18) (12.83) (20.18) (12.83) (20.18) (12.83)
11 OTHER OPERATING EXPENSES 1,293,610 105,000 1,524,225 335,615 1,524,225 335,615
________________________________________________________________________________________________
12 TOTAL WEB SVCS & TECHNOL.
13 DEVEL. 2,528,578 631,343 2,771,322 874,087 2,771,322 874,087
14 (20.18) (12.83) (20.18) (12.83) (20.18) (12.83)
15 ================================================================================================
16 TOTAL CONSERVATION EDUCATION 4,502,927 1,544,162 4,777,445 1,818,680 4,777,445 1,818,680
17 (40.43) (22.43) (40.43) (22.43) (40.43) (22.43)
18 ================================================================================================
19 B. TITLING & LICENSING SERVICES
20 1. BOAT TITLING & REGISTRATION
21 PERSONAL SERVICE
22 CLASSIFIED POSITIONS 795,275 844,327 844,327
23 (23.00) (23.00) (23.00)
24 OTHER PERSONAL SERVICES 60,000 60,000 60,000
________________________________________________________________________________________________
25 TOTAL PERSONAL SERVICE 855,275 904,327 904,327
26 (23.00) (23.00) (23.00)
27 OTHER OPERATING EXPENSES 340,100 341,600 341,600
________________________________________________________________________________________________
28 TOTAL BOAT TITLING &
29 REGISTRATION 1,195,375 1,245,927 1,245,927
30 (23.00) (23.00) (23.00)
31 ================================================================================================
32 2. FISHING & HUNTING LICENSES
33 PERSONAL SERVICE
34 CLASSIFIED POSITIONS 264,600 264,600 264,600
35 (7.60) (7.60) (7.60)
36 OTHER PERSONAL SERVICES 44,450 44,450 44,450
________________________________________________________________________________________________
37 TOTAL PERSONAL SERVICE 309,050 309,050 309,050
38 (7.60) (7.60) (7.60)
39 OTHER OPERATING EXPENSES 756,730 756,730 756,730
SEC. 47-0003 SECTION 47 PAGE 0154
DEPT OF NATURAL RESOURCES
---- 2014-2015 ---- ------------------- 2015-2016 ------------------
APPROPRIATED WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6)
________________________________________________________________________________________________
1 TOTAL FISHING & HUNTING
2 LICENSES 1,065,780 1,065,780 1,065,780
3 (7.60) (7.60) (7.60)
4 ================================================================================================
5 TOTAL TITLING & LICENSE SVCS 2,261,155 2,311,707 2,311,707
6 (30.60) (30.60) (30.60)
7 ================================================================================================
8 C. REGIONAL PROJECTS
9 1. BOATING ACCESS
10 PERSONAL SERVICE
11 CLASSIFIED POSITIONS 399,342 451,842 451,842
12 (5.50) (5.50) (5.50)
________________________________________________________________________________________________
13 TOTAL PERSONAL SERVICE 399,342 451,842 451,842
14 (5.50) (5.50) (5.50)
15 OTHER OPERATING EXPENSES 2,104,776 2,116,276 2,116,276
________________________________________________________________________________________________
16 TOTAL BOATING ACCESS 2,504,118 2,568,118 2,568,118
17 (5.50) (5.50) (5.50)
18 ================================================================================================
19 2. COUNTY/WATER REC FUND
20 OTHER OPERATING EXPENSES 263,000 263,000 263,000
21 AID TO SUBDIVISIONS:
22 ALLOC MUNI-RESTRICTED 435,000 435,000 435,000
23 ALLOC CNTY-RESTRICTED 75,000 75,000 75,000
________________________________________________________________________________________________
24 TOTAL DIST SUBDIVISIONS 510,000 510,000 510,000
________________________________________________________________________________________________
25 TOTAL COUNTY/WATER REC FUND 773,000 773,000 773,000
26 ================================================================================================
27 3. CNTY GAME & FISH FUND
28 PERSONAL SERVICE
29 OTHER PERSONAL SERVICES 5,000 5,000 5,000
________________________________________________________________________________________________
30 TOTAL PERSONAL SERVICE 5,000 5,000 5,000
31 OTHER OPERATING EXPENSES 325,000 325,000 325,000
________________________________________________________________________________________________
32 TOTAL COUNTY GAME & FISH FUND 330,000 330,000 330,000
33 ================================================================================================
34 TOTAL REGIONAL PROJECTS 3,607,118 3,671,118 3,671,118
35 (5.50) (5.50) (5.50)
36 ================================================================================================
37 D. WILDLIFE/FW FISHERIES
38 1. WILDLIFE-REGIONAL
39 OPERATIONS
SEC. 47-0004 SECTION 47 PAGE 0155
DEPT OF NATURAL RESOURCES
---- 2014-2015 ---- ------------------- 2015-2016 ------------------
APPROPRIATED WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6)
1 PERSONAL SERVICE
2 CLASSIFIED POSITIONS 3,112,521 3,476,533 3,476,533
3 (93.95) (93.95) (93.95)
4 UNCLASSIFIED POSITIONS 92,700 92,700 92,700
5 (1.00) (1.00) (1.00)
6 OTHER PERSONAL SERVICES 579,500 706,740 706,740
________________________________________________________________________________________________
7 TOTAL PERSONAL SERVICE 3,784,721 4,275,973 4,275,973
8 (94.95) (94.95) (94.95)
9 OTHER OPERATING EXPENSES 6,075,568 7,718,913 7,718,913
________________________________________________________________________________________________
10 TOTAL WILDLIFE - REGIONAL
11 OPERATIONS 9,860,289 11,994,886 11,994,886
12 (94.95) (94.95) (94.95)
13 ================================================================================================
14 2. WILDLIFE-STATEWIDE
15 OPERATIONS
16 PERSONAL SERVICE
17 CLASSIFIED POSITIONS 518,006 518,006 518,006
18 (15.00) (15.00) (15.00)
19 OTHER PERSONAL SERVICES 12,000 12,000 12,000
________________________________________________________________________________________________
20 TOTAL PERSONAL SERVICE 530,006 530,006 530,006
21 (15.00) (15.00) (15.00)
22 OTHER OPERATING EXPENSES 1,473,118 1,473,118 1,473,118
23 AID TO SUBDIVISIONS:
24 ALLOC OTHER ENTITIES 20,000 20,000 20,000
________________________________________________________________________________________________
25 TOTAL DIST SUBDIVISIONS 20,000 20,000 20,000
________________________________________________________________________________________________
26 TOTAL WILDLIFE - STATEWIDE
27 OPERATIONS 2,023,124 2,023,124 2,023,124
28 (15.00) (15.00) (15.00)
29 ================================================================================================
30 3. ENDANGERED SPECIES
31 PERSONAL SERVICE
32 CLASSIFIED POSITIONS 427,130 448,370 21,240 448,370 21,240
33 (5.85) (5.85) (.50) (5.85) (.50)
34 OTHER PERSONAL SERVICES 199,790 199,790 199,790
________________________________________________________________________________________________
35 TOTAL PERSONAL SERVICE 626,920 648,160 21,240 648,160 21,240
36 (5.85) (5.85) (.50) (5.85) (.50)
37 OTHER OPERATING EXPENSES 958,025 1,046,714 88,689 1,046,714 88,689
________________________________________________________________________________________________
38 TOTAL ENDANGERED SPECIES 1,584,945 1,694,874 109,929 1,694,874 109,929
39 (5.85) (5.85) (.50) (5.85) (.50)
40 ================================================================================================
SEC. 47-0005 SECTION 47 PAGE 0156
DEPT OF NATURAL RESOURCES
---- 2014-2015 ---- ------------------- 2015-2016 ------------------
APPROPRIATED WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6)
1 4. FISHERIES-REGIONAL
2 OPERATIONS
3 PERSONAL SERVICE
4 CLASSIFIED POSITIONS 1,128,078 1,128,078 1,128,078
5 (34.32) (34.32) (34.32)
6 OTHER PERSONAL SERVICES 839,343 839,343 839,343
________________________________________________________________________________________________
7 TOTAL PERSONAL SERVICE 1,967,421 1,967,421 1,967,421
8 (34.32) (34.32) (34.32)
9 OTHER OPERATING EXPENSES 2,042,783 2,042,783 2,042,783
________________________________________________________________________________________________
10 TOTAL FISHERIES - REGIONAL
11 OPERATIONS 4,010,204 4,010,204 4,010,204
12 (34.32) (34.32) (34.32)
13 ================================================================================================
14 5. FISHERIES-HATCHERY
15 OPERATIONS
16 PERSONAL SERVICE
17 CLASSIFIED POSITIONS 1,608,270 1,608,270 1,608,270
18 (27.00) (27.00) (27.00)
19 OTHER PERSONAL SERVICES 415,400 415,400 415,400
________________________________________________________________________________________________
20 TOTAL PERSONAL SERVICE 2,023,670 2,023,670 2,023,670
21 (27.00) (27.00) (27.00)
22 OTHER OPERATING EXPENSES 2,706,280 300,000 2,706,280 300,000 2,706,280 300,000
________________________________________________________________________________________________
23 TOTAL FISHERIES - HATCHERY
24 OPERATIONS 4,729,950 300,000 4,729,950 300,000 4,729,950 300,000
25 (27.00) (27.00) (27.00)
26 ================================================================================================
________________________________________________________________________________________________
27 TOTAL WILDLIFE & FRESHWATER
28 FISHERIES 22,208,512 300,000 24,453,038 409,929 24,453,038 409,929
29 (177.12) (177.12) (.50) (177.12) (.50)
30 ================================================================================================
31 E. LAW ENFORCEMENT
32 1. CONSERVATION ENFORCEMENT
33 PERSONAL SERVICE
34 CLASSIFIED POSITIONS 11,030,446 8,025,407 11,227,378 8,222,339 11,227,378 8,222,339
35 (281.14) (203.40) (281.14) (203.40) (281.14) (203.40)
36 NEW POSITIONS
37 LAW ENFORCMNT OFFICER I 167,640 167,640 167,640 167,640
38 (5.00) (5.00) (5.00) (5.00)
39 OTHER PERSONAL SERVICES 286,951 286,951 286,951
SEC. 47-0006 SECTION 47 PAGE 0157
DEPT OF NATURAL RESOURCES
---- 2014-2015 ---- ------------------- 2015-2016 ------------------
APPROPRIATED WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6)
________________________________________________________________________________________________
1 TOTAL PERSONAL SERVICE 11,317,397 8,025,407 11,681,969 8,389,979 11,681,969 8,389,979
2 (281.14) (203.40) (286.14) (208.40) (286.14) (208.40)
3 OTHER OPERATING EXPENSES 5,445,394 995,394 5,512,094 1,062,094 6,039,828 1,589,828
________________________________________________________________________________________________
4 TOTAL CONSERVATION ENFORCEMENT 16,762,791 9,020,801 17,194,063 9,452,073 17,721,797 9,979,807
5 (281.14) (203.40) (286.14) (208.40) (286.14) (208.40)
6 ================================================================================================
7 2. BOATING SAFETY
8 PERSONAL SERVICE
9 CLASSIFIED POSITIONS 224,576 785,493 785,493
10 (18.00) (18.00) (18.00)
11 UNCLASSIFIED POSITIONS 22,000 102,590 102,590
12 (1.00) (1.00) (1.00)
13 OTHER PERSONAL SERVICES 73,000 156,213 156,213
________________________________________________________________________________________________
14 TOTAL PERSONAL SERVICE 319,576 1,044,296 1,044,296
15 (19.00) (19.00) (19.00)
16 OTHER OPERATING EXPENSES 1,163,661 2,408,157 2,408,157
________________________________________________________________________________________________
17 TOTAL BOATING SAFETY 1,483,237 3,452,453 3,452,453
18 (19.00) (19.00) (19.00)
19 ================================================================================================
20 3. HUNTER SAFETY
21 PERSONAL SERVICE
22 CLASSIFIED POSITIONS 398,771 741,662 741,662
23 (9.00) (9.00) (9.00)
24 OTHER PERSONAL SERVICES 68,088 226,062 226,062
________________________________________________________________________________________________
25 TOTAL PERSONAL SERVICE 466,859 967,724 967,724
26 (9.00) (9.00) (9.00)
27 OTHER OPERATING EXPENSES 1,643,873 2,454,619 2,454,619
________________________________________________________________________________________________
28 TOTAL HUNTER SAFETY 2,110,732 3,422,343 3,422,343
29 (9.00) (9.00) (9.00)
30 ================================================================================================
31 TOTAL LAW ENFORCEMENT 20,356,760 9,020,801 24,068,859 9,452,073 24,596,593 9,979,807
32 (309.14) (203.40) (314.14) (208.40) (314.14) (208.40)
33 ================================================================================================
34 F. MARINE RESOURCES
35 1. CONSERVATION & MGMT
36 PERSONAL SERVICE
37 CLASSIFIED POSITIONS 2,733,516 620,000 2,784,561 637,334 2,784,561 637,334
38 (67.44) (11.52) (67.44) (11.52) (67.44) (11.52)
39 UNCLASSIFIED POSITIONS 139,055 60,998 127,231 62,676 127,231 62,676
40 (1.55) (.60) (1.55) (.60) (1.55) (.60)
SEC. 47-0007 SECTION 47 PAGE 0158
DEPT OF NATURAL RESOURCES
---- 2014-2015 ---- ------------------- 2015-2016 ------------------
APPROPRIATED WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6)
1 OTHER PERSONAL SERVICES 911,020 890,811 890,811
________________________________________________________________________________________________
2 TOTAL PERSONAL SERVICE 3,783,591 680,998 3,802,603 700,010 3,802,603 700,010
3 (68.99) (12.12) (68.99) (12.12) (68.99) (12.12)
4 OTHER OPERATING EXPENSES 4,078,883 4,078,883 4,078,883
5 SPECIAL ITEMS:
6 ATLANTIC MARINE FISHERIES
7 COMMISSION 34,980 34,980 34,980
________________________________________________________________________________________________
8 TOTAL SPECIAL ITEMS 34,980 34,980 34,980
________________________________________________________________________________________________
9 TOTAL MARINE CONSERVATION &
10 MGMT 7,897,454 680,998 7,916,466 700,010 7,916,466 700,010
11 (68.99) (12.12) (68.99) (12.12) (68.99) (12.12)
12 ================================================================================================
13 2. MARINE RESEARCH &
14 MONITORING
15 PERSONAL SERVICE
16 CLASSIFIED POSITIONS 866,099 185,175 1,097,791 416,867 1,097,791 416,867
17 (28.04) (4.00) (28.04) (4.00) (28.04) (4.00)
18 UNCLASSIFIED POSITIONS 337,634 319,563 337,634 319,563 337,634 319,563
19 (6.45) (3.90) (6.45) (3.90) (6.45) (3.90)
20 OTHER PERSONAL SERVICES 1,248,940 1,248,940 1,248,940
________________________________________________________________________________________________
21 TOTAL PERSONAL SERVICE 2,452,673 504,738 2,684,365 736,430 2,684,365 736,430
22 (34.49) (7.90) (34.49) (7.90) (34.49) (7.90)
23 OTHER OPERATING EXPENSES 2,261,809 2,398,853 137,044 2,398,853 137,044
24 SPECIAL ITEMS:
25 WADDELL MARICULTURE CENTER 353,202 353,202
________________________________________________________________________________________________
26 TOTAL SPECIAL ITEMS 353,202 353,202
________________________________________________________________________________________________
27 TOTAL MARINE RESEARCH &
28 MONITORING 5,067,684 857,940 5,083,218 873,474 5,083,218 873,474
29 (34.49) (7.90) (34.49) (7.90) (34.49) (7.90)
30 ================================================================================================
31 TOTAL MARINE RESOURCES 12,965,138 1,538,938 12,999,684 1,573,484 12,999,684 1,573,484
32 (103.48) (20.02) (103.48) (20.02) (103.48) (20.02)
33 ================================================================================================
34 G. LAND, WATER & CONSERVATION
35 1. EARTH SCIENCE
36 PERSONAL SERVICE
37 CLASSIFIED POSITIONS 1,244,530 935,640 1,263,469 954,579 1,263,469 954,579
38 (27.66) (16.32) (27.66) (16.32) (27.66) (16.32)
39 UNCLASSIFIED POSITIONS 99,910 99,910 102,630 102,630 102,630 102,630
40 (1.00) (1.00) (1.00) (1.00) (1.00) (1.00)
SEC. 47-0008 SECTION 47 PAGE 0159
DEPT OF NATURAL RESOURCES
---- 2014-2015 ---- ------------------- 2015-2016 ------------------
APPROPRIATED WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6)
1 OTHER PERSONAL SERVICES 142,300 142,300 142,300
________________________________________________________________________________________________
2 TOTAL PERSONAL SERVICE 1,486,740 1,035,550 1,508,399 1,057,209 1,508,399 1,057,209
3 (28.66) (17.32) (28.66) (17.32) (28.66) (17.32)
4 OTHER OPERATING EXPENSES 1,121,209 415,357 1,121,209 415,357 1,121,209 415,357
________________________________________________________________________________________________
5 TOTAL EARTH SCIENCE 2,607,949 1,450,907 2,629,608 1,472,566 2,629,608 1,472,566
6 (28.66) (17.32) (28.66) (17.32) (28.66) (17.32)
7 ================================================================================================
8 2. CONSERVATION
9 PERSONAL SERVICE
10 CLASSIFIED POSITIONS 294,965 198,728 299,265 203,028 299,265 203,028
11 (12.39) (5.89) (12.39) (5.89) (12.39) (5.89)
12 OTHER PERSONAL SERVICES 89,000 89,000 89,000
________________________________________________________________________________________________
13 TOTAL PERSONAL SERVICE 383,965 198,728 388,265 203,028 388,265 203,028
14 (12.39) (5.89) (12.39) (5.89) (12.39) (5.89)
15 OTHER OPERATING EXPENSES 2,039,252 80,200 2,039,252 80,200 2,039,252 80,200
16 AID TO SUBDIVISIONS:
17 AID TO CONSERVATION
18 DISTRICTS 1,208,698 690,000 1,208,698 690,000 1,208,698 690,000
________________________________________________________________________________________________
19 TOTAL DIST SUBDIVISIONS 1,208,698 690,000 1,208,698 690,000 1,208,698 690,000
________________________________________________________________________________________________
20 TOTAL CONSERVATION 3,631,915 968,928 3,636,215 973,228 3,636,215 973,228
21 (12.39) (5.89) (12.39) (5.89) (12.39) (5.89)
22 ================================================================================================
23 3. HERITAGE TRUST
24 PERSONAL SERVICE
25 CLASSIFIED POSITIONS 413,373 413,373 413,373
26 (7.71) (7.71) (7.71)
27 OTHER PERSONAL SERVICES 57,850 57,850 57,850
________________________________________________________________________________________________
28 TOTAL PERSONAL SERVICE 471,223 471,223 471,223
29 (7.71) (7.71) (7.71)
30 OTHER OPERATING EXPENSES 949,343 949,343 949,343
________________________________________________________________________________________________
31 TOTAL HERITAGE TRUST 1,420,566 1,420,566 1,420,566
32 (7.71) (7.71) (7.71)
33 ================================================================================================
________________________________________________________________________________________________
34 TOTAL LAND, WATER &
35 CONSERVATION 7,660,430 2,419,835 7,686,389 2,445,794 7,686,389 2,445,794
36 (48.76) (23.21) (48.76) (23.21) (48.76) (23.21)
37 ================================================================================================
38 TOTAL PROGRAMS AND SERVICES 73,562,040 14,823,736 79,968,240 15,699,960 80,495,974 16,227,694
39 (715.03) (269.06) (720.03) (274.56) (720.03) (274.56)
40 ================================================================================================
SEC. 47-0009 SECTION 47 PAGE 0160
DEPT OF NATURAL RESOURCES
---- 2014-2015 ---- ------------------- 2015-2016 ------------------
APPROPRIATED WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6)
1 III. EMPLOYEE BENEFITS
2 C. STATE EMPLOYER CONTRIBUTIONS
3 EMPLOYER CONTRIBUTIONS 12,162,516 4,773,649 12,837,645 5,018,903 12,837,645 5,018,903
________________________________________________________________________________________________
4 TOTAL FRINGE BENEFITS 12,162,516 4,773,649 12,837,645 5,018,903 12,837,645 5,018,903
5 ================================================================================================
6 TOTAL EMPLOYEE BENEFITS 12,162,516 4,773,649 12,837,645 5,018,903 12,837,645 5,018,903
7 ================================================================================================
8 IV. NON-RECURRING APPROPRIATIONS
9 RV PALMETTO ENGINE REPLACEMENT 400,000
________________________________________________________________________________________________
10 TOTAL NON-RECURRING APPRO. 400,000
11 ================================================================================================
12 TOTAL NON-RECURRING 400,000
13 ================================================================================================
14 DEPT OF NATURAL RESOURCES
15 TOTAL RECURRING BASE 88,824,484 21,222,910 95,959,730 22,398,305 96,487,464 22,926,039
16
17 TOTAL FUNDS AVAILABLE 89,224,484 21,222,910 95,959,730 22,398,305 96,487,464 22,926,039
18 TOTAL AUTHORIZED FTE POSITIONS (759.20) (294.56) (764.20) (300.06) (764.20) (300.06)
19 ================================================================================================
SEC. 47-0001 SECTION 47 PAGE 0152
DEPT OF NATURAL RESOURCES
---- 2014-2015 ---- ------------------- 2015-2016 ------------------
APPROPRIATED WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6)
1 I. ADMINISTRATION
2 PERSONAL SERVICE
3 EXECUTIVE DIRECTOR 129,877 129,877 129,877 129,877 129,877 129,877
4 (1.00) (1.00) (1.00) (1.00) (1.00) (1.00)
5 CLASSIFIED POSITIONS 2,375,277 1,345,113 2,429,194 1,399,030 2,429,194 1,399,030
6 (42.17) (23.50) (42.17) (23.50) (42.17) (23.50)
7 UNCLASSIFIED POSITIONS 184,076 89,579 184,076 89,579 184,076 89,579
8 (1.00) (1.00) (1.00) (1.00) (1.00) (1.00)
9 OTHER PERSONAL SERVICES 32,956 32,956 32,956
________________________________________________________________________________________________
10 TOTAL PERSONAL SERVICE 2,722,186 1,564,569 2,776,103 1,618,486 2,776,103 1,618,486
11 (44.17) (25.50) (44.17) (25.50) (44.17) (25.50)
12 OTHER OPERATING EXPENSES 327,742 60,956 327,742 60,956 327,742 60,956
13 AID TO SUBDIVISIONS:
14 ALLOC OTHER ENTITIES 50,000 50,000 50,000
________________________________________________________________________________________________
15 TOTAL DIST SUBDIVISIONS 50,000 50,000 50,000
16 ================================================================================================
17 TOTAL ADMINISTRATION 3,099,928 1,625,525 3,153,845 1,679,442 3,153,845 1,679,442
18 (44.17) (25.50) (44.17) (25.50) (44.17) (25.50)
19 ================================================================================================
20 II. PROGRAMS & SERVICES
21 A. CONSERVATION EDUCATION
22 1.OUTREACH PROGRAMS
23 PERSONAL SERVICE
24 CLASSIFIED POSITIONS 468,326 412,819 500,100 444,593 500,100 444,593
25 (15.10) (9.60) (15.10) (9.60) (15.10) (9.60)
26 UNCLASSIFIED POSITIONS 92,266 92,266 92,266
27 (1.00) (1.00) (1.00)
________________________________________________________________________________________________
28 TOTAL PERSONAL SERVICE 560,592 412,819 592,366 444,593 592,366 444,593
29 (16.10) (9.60) (16.10) (9.60) (16.10) (9.60)
30 OTHER OPERATING EXPENSES 537,000 500,000 537,000 500,000 537,000 500,000
________________________________________________________________________________________________
31 TOTAL OUTREACH PROGRAMS 1,097,592 912,819 1,129,366 944,593 1,129,366 944,593
32 (16.10) (9.60) (16.10) (9.60) (16.10) (9.60)
33 ================================================================================================
34 2. MAGAZINE
35 PERSONAL SERVICE
36 CLASSIFIED POSITIONS 268,250 268,250 268,250
37 (4.15) (4.15) (4.15)
________________________________________________________________________________________________
38 TOTAL PERSONAL SERVICE 268,250 268,250 268,250
39 (4.15) (4.15) (4.15)
This web page was last updated on Wednesday, March 18, 2015 at 10:48 AM