1 SEC. 1 DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS ______________ _____________ I. SUPERINTENDENT OF EDUCATION PERSONAL SERVICE STATE SUPER. OF EDUCATION 80,764 80,764 (1.00) (1.00) CLASSIFIED POSITIONS 1,226,786 983,007 (28.00) (25.25) UNCLASSIFIED POSITIONS 184,337 184,337 OTHER PERSONAL SERVICES 88,800 _______________________________ TOTAL PERSONAL SERVICE 1,580,687 1,248,108 (29.00) (26.25) OTHER OPERATING EXPENSES 987,768 151,025 =============================== TOTAL SUPT OF EDUCATION 2,568,455 1,399,133 (29.00) (26.25) =============================== II. BOARD OF EDUCATION PERSONAL SERVICE OTHER PERSONAL SERVICES 4,787 4,787 _______________________________ TOTAL PERSONAL SERVICE 4,787 4,787 OTHER OPERATING EXPENSES 32,406 32,406 =============================== TOTAL BOARD OF EDUCATION 37,193 37,193 =============================== IV. ACCOUNTABILITY A. ACCOUNTABILITY PERSONAL SERVICE CLASSIFIED POSITIONS 3,572,400 1,416,939 (75.00) (47.25) OTHER PERSONAL SERVICES 311,007 15,709 _______________________________ TOTAL PERSONAL SERVICE 3,883,407 1,432,648 (75.00) (47.25) OTHER OPERATING EXPENSES 9,860,759 210,255 SPECIAL ITEMS EDUCATION AND ECONOMIC DEV 7,315,832 7,315,832 _______________________________ TOTAL SPECIAL ITEMS 7,315,832 7,315,832 _______________________________ TOTAL ACCOUNTABILITY 21,059,998 8,958,735 (75.00) (47.25) =============================== B. SCOICC PERSONAL SERVICES _______________________________ TOTAL SCOICC =============================== TOTAL ACCOUNTABILITY 21,059,998 8,958,735 (75.00) (47.25) =============================== PAGE: 1
1 SEC. 1 DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS ______________ _____________ V. STANDARDS AND LEARNING PERSONAL SERVICE CLASSIFIED POSITIONS 4,358,855 1,237,335 (135.76) (75.70) OTHER PERSONAL SERVICES 546,879 8,751 _______________________________ TOTAL PERSONAL SERVICE 4,905,734 1,246,086 (135.76) (75.70) OTHER OPERATING EXPENSES 14,203,588 253,212 SPECIAL ITEMS PHYSICAL EDUCATION 7,141,688 7,141,688 MATH & SCIENCE CENTERS 305,905 305,905 HIGH SCHOOL READ INITIATIVE 729,340 729,340 SAT IMPROVEMENT 169,487 169,487 HIGH SCHOOLS THAT WORK 1,403,145 1,403,145 _______________________________ TOTAL SPECIAL ITEMS 9,749,565 9,749,565 =============================== TOTAL STANDARDS & LEARNING 28,858,887 11,248,863 (135.76) (75.70) =============================== VII. DIV OF EDUCATOR QUALITY AND LEADERSHIP PERSONAL SERVICE CLASSIFIED POSITIONS 755,420 577,148 (31.75) (22.35) OTHER PERSONAL SERVICES 47,001 _______________________________ TOTAL PERSONAL SERVICE 802,421 577,148 (31.75) (22.35) OTHER OPERATING EXPENSES 2,517,103 598,134 =============================== TOTAL EDUCATOR QUALITY & LEADERSHIP 3,319,524 1,175,282 (31.75) (22.35) =============================== VIII. FINANCE & OPERATIONS A. FINANCE AND OPERATIONS PERSONAL SERVICE CLASSIFIED POSITIONS 3,238,946 2,643,316 (82.02) (72.52) OTHER PERSONAL SERVICES 44,201 4,201 _______________________________ TOTAL PERSONAL SERVICE 3,283,147 2,647,517 (82.02) (72.52) OTHER OPERATING EXPENSES 1,177,672 813,605 DISTRIBUTION TO SUBDIVISIONS PAGE: 2
1 SEC. 1 DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS ______________ _____________ AID TO OTHER ENTITIES 5,617 5,617 _______________________________ TOTAL DIST SUBDIVISIONS 5,617 5,617 _______________________________ TOTAL FINANCE & OPERATIONS 4,466,436 3,466,739 (82.02) (72.52) =============================== B. INSTRUCTIONAL MATERIALS PERSONAL SERVICE CLASSIFIED POSITIONS 161,064 (2.00) OTHER PERSONAL SERVICES 30,000 _______________________________ TOTAL PERSONAL SERVICE 191,064 (2.00) INSTRUCTIONAL MATERIALS 22,225,421 20,888,583 _______________________________ TOTAL INSTRUCTIONAL MATERIALS 22,416,485 20,888,583 (2.00) =============================== TOTAL FINANCE & OPERATIONS 26,882,921 24,355,322 (84.02) (72.52) =============================== IX. INNOVATION AND SUPPORT A. SUPPORT OPERATIONS PERSONAL SERVICE CLASSIFIED POSITIONS 4,424,730 3,015,491 (95.00) (51.15) OTHER PERSONAL SERVICES 1,878,625 634 _______________________________ TOTAL PERSONAL SERVICE 6,303,355 3,016,125 (95.00) (51.15) OTHER OPERATING EXPENSES 7,498,201 1,536,481 SPECIAL ITEMS CHARACTER EDUCATION 176,988 176,988 _______________________________ TOTAL SPECIAL ITEMS 176,988 176,988 DIST SUBDIVISIONS AID SCHOOL DISTRICTS 23,698 23,698 _______________________________ TOTAL DIST SUBDIVISIONS 23,698 23,698 _______________________________ TOTAL SUPPORT OPERATIONS 14,002,242 4,753,292 (95.00) (51.15) =============================== B. BUS SHOPS PERSONAL SERVICE CLASSIFIED POSITIONS 18,170,205 13,170,205 (466.62) (466.02) OTHER PERSONAL SERVICES 485,624 98,102 _______________________________ TOTAL PERSONAL SERVICE 18,655,829 13,268,307 (466.62) (466.02) PAGE: 3
1 SEC. 1 DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS ______________ _____________ OTHER OPERATING EXPENSES 40,991,193 34,316,193 DISTRIBUTIONS TO SUBDIVISIONS AID SCHL DIST-DRVRS SLRY/F 35,178,181 35,178,181 AID SCHL DIST-CONTRACT DRI 298,390 298,390 BUS DRV AIDE 125,865 125,865 AID OTHER STATE AGENCIES 69,751 69,751 AID SCHL DIST - BUS DRIVERS' WORKERS' COMP 2,996,195 2,996,195 _______________________________ TOTAL DIST SUBDIVISIONS 38,668,382 38,668,382 _______________________________ TOTAL BUS SHOPS 98,315,404 86,252,882 (466.62) (466.02) =============================== C. BUSES SPECIAL ITEMS EAA TRANSPORTATION 3,153,136 3,153,136 EEDA TRANSPORTATION 608,657 608,657 BUS PURCHASES 15,506 15,506 _______________________________ TOTAL SPECIAL ITEMS 3,777,299 3,777,299 _______________________________ TOTAL BUSES 3,777,299 3,777,299 =============================== TOTAL INNOVATION & SUPPORT 116,094,945 94,783,473 (561.62) (517.17) =============================== X. S.C. PUBLIC CHARTER SCHOOL DISTRICT SPECIAL ITEMS: PUBLIC CHARTER SCHOOL DISTRICT 343,146 343,146 _______________________________ TOTAL SPECIAL ITEMS 343,146 343,146 =============================== TOTAL SC PUBLIC CHARTER SCHOOL DISTRICT 343,146 343,146 =============================== XI. EDUCATION IMPROVEMENT ACT A. STANDARDS, TEACHING, LEARNING, ACCOUNT. 1. STUDENT LEARNING PERSONAL SERVICE CLASSIFIED POSITIONS 58,629 (2.00) _______________________________ TOTAL PERSONAL SERVICE 58,629 (2.00) OTHER OPERATING EXPENSES 136,739 AID TO SUBDIVISIONS: PAGE: 4
1 SEC. 1 DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS ______________ _____________ ALLOC EIA-SRVC STUDENTS W/DISABILITIES 3,045,778 HIGH ACHIEVING STUDENTS 26,628,246 OTHER AGENCIES 106,790 TECH PREP 3,021,348 MODERNIZE VOCATIONAL EQUIPMENT 2,946,296 ALLOC EIA-ARTS CURRICULA 1,187,571 P.L. 99-457 PRESCHOOL CHILDREN W/DISABILI 2,878,146 ADULT EDUCATION 13,573,736 STUDENTS AT RISK OF SCHOOL FAILURE 136,163,204 HIGH SCHOOLS THAT WORK 743,354 _______________________________ TOTAL DIST SUBDIVISIONS 190,294,469 _______________________________ TOTAL STUDENT LEARNING 190,489,837 (2.00) =============================== 2. STUDENT TESTING PERSONAL SERVICE CLASSIFIED POSITIONS 488,518 (8.00) _______________________________ TOTAL PERSONAL SERVICE 488,518 (8.00) OTHER OPERATING EXPENSES 332,948 SPECIAL ITEMS ASSESSMENT / TESTING 17,652,624 _______________________________ TOTAL SPECIAL ITEMS 17,652,624 _______________________________ TOTAL STUDENT TESTING 18,474,090 (8.00) =============================== 3. CURRICULUM AND STANDARDS PERSONAL SERVICE CLASSIFIED POSITIONS 126,232 (3.00) OTHER PERSONAL SERVICES 4,736 _______________________________ TOTAL PERSONAL SERVICE 130,968 (3.00) OTHER OPERATING EXPENSES 41,987 SPECIAL ITEMS: READING 6,542,052 INSTRUCTIONAL MATERIALS 10,761,587 _______________________________ TOTAL SPECIAL ITEMS 17,303,639 PAGE: 5
1 SEC. 1 DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS ______________ _____________ AID TO SUBDIVISIONS _______________________________ TOTAL CURRICULUM & STANDARDS 17,476,594 (3.00) =============================== 4. ASSISTANCE, INTERVENTION & REWARD PERSONAL SERVICE CLASSIFIED POSITIONS 1,236,436 (38.35) _______________________________ TOTAL PERSONAL SERVICE 1,236,436 (38.35) OTHER OPERATING EXPENSES 1,174,752 SPECIAL ITEMS: EAA TECHNICAL ASSISTANCE 57,430,445 REPORT CARDS 722,385 PALMETTO GOLD & SILVER AWARDS 2,230,061 STUDENT IDENTIFIER 987,203 DATA COLLECTION 1,217,947 _______________________________ TOTAL SPECIAL ITEMS 62,588,041 AID TO SUBDIVISIONS OTHER AGENCIES 121,276 _______________________________ TOTAL DIST SUBDIVISIONS 121,276 _______________________________ TOTAL ASSISTANCE, INTERVENTION, REWARD 65,120,505 (38.35) =============================== _______________________________ TOTAL STANDARDS, TEACHING, LEARNING, ACCOUN 291,561,026 (51.35) =============================== B. EARLY CHILDHOOD PERSONAL SERVICE CLASSIFIED POSITIONS 376,246 (7.50) _______________________________ TOTAL PERSONAL SERVICE 376,246 (7.50) OTHER OPERATING EXPENSES 556,592 AID TO SUBDIVISIONS CDDEP - SCDE 17,300,000 ALLOC EIA-4 YR EARLY CHILD 15,813,846 _______________________________ TOTAL DIST SUBDIVISIONS 33,113,846 PAGE: 6
1 SEC. 1 DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS ______________ _____________ + _______________________________ TOTAL EARLY CHILDHOOD EDUCATION 34,046,684 (7.50) =============================== C. TEACHER QUALITY 1. CERTIFICATION PERSONAL SERVICE CLASSIFIED POSITIONS 1,068,102 (14.75) OTHER PERSONAL SERVICES 1,579 _______________________________ TOTAL PERSONAL SERVICE 1,069,681 (14.75) OTHER OPERATING EXPENSES 638,999 _______________________________ TOTAL CERTIFICATION 1,708,680 (14.75) =============================== 2. RETENTION AND REWARD SPECIAL ITEMS TEACHER OF THE YEAR 123,473 TEACHER QUALITY COMMISSION 404,251 _______________________________ TOTAL SPECIAL ITEMS 527,724 DIST SUBDIVISIONS ALLOC EIA-TEACHER SLRS 77,061,350 ALLOC EIA-EMPLYR CONTRIB 15,766,752 NATIONAL BOARD CERTIFICATION 43,212,993 TEACHER SUPPLIES 12,999,520 _______________________________ TOTAL DIST SUBDIVISIONS 149,040,615 _______________________________ TOTAL RETENTION & REWARD 149,568,339 =============================== 3. PROFESSIONAL DEVELOPMENT SPECIAL ITEMS: PROFESSIONAL DEVELOPMENT 6,515,911 _______________________________ TOTAL SPECIAL ITEMS 6,515,911 _______________________________ TOTAL PROFESSIONAL DEVELOPMENT 6,515,911 =============================== _______________________________ TOTAL TEACHER QUALITY 157,792,930 (14.75) =============================== E. LEADERSHIP 1. SCHOOLS PERSONAL SERVICE PAGE: 7
1 SEC. 1 DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS ______________ _____________ CLASSIFIED POSITIONS 618,740 (12.50) OTHER PERSONAL SERVICES 26,518 _______________________________ TOTAL PERSONAL SERVICE 645,258 (12.50) OTHER OPERATING EXPENSES 285,629 SPECIAL ITEMS: AID TO SUBDIVSIONS _______________________________ TOTAL SCHOOL 930,887 (12.50) =============================== 2. STATE PERSONAL SERVICE CLASSIFIED POSITIONS 82,049 (13.77) OTHER PERSONAL SERVICES 83,121 _______________________________ TOTAL PERSONAL SERVICE 165,170 (13.77) OTHER OPERATING EXPENSES 300,032 DIST SUBDIVISIONS TECHNOLOGY 10,171,826 _______________________________ TOTAL DIST SUBDIVISIONS 10,171,826 EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 1,064,221 _______________________________ TOTAL FRINGE BENEFITS 1,064,221 SPECIAL ITEMS: EOC PUBLIC RELATIONS 168,438 _______________________________ TOTAL SPECIAL ITEMS 168,438 _______________________________ TOTAL STATE 11,869,687 (13.77) =============================== _______________________________ TOTAL LEADERSHIP 12,800,574 (26.27) =============================== F. PARTNERSHIPS 1. BUSINESS AND COMMUNITY PERSONAL SERVICE OTHER PERSONAL SERVICES 1,496 _______________________________ TOTAL PERSONAL SERVICE 1,496 OTHER OPERATING EXPENSES 64,034 _______________________________ TOTAL BUSINESS & COMMUNITY 65,530 =============================== PAGE: 8
1 SEC. 1 DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS ______________ _____________ 2. OTHER AGENCIES AND ENTITIES DIST SUBDIVISIONS TEACHER PAY (F30) 209,381 WRITING IMPROVEMENT NETWORK (H27) 215,013 EDUCATION OVERSIGHT COMMITTEE (A85) 1,016,289 S.C. GEOGRAPHIC ALLIANCE - USC (H27) 183,375 GOVERNOR'S SCHOOL FOR ARTS AND HUMANITI 775,454 WIL LOU GRAY OPPORTUNITY SCHOOL (H71) 605,294 SCH DEAF & BLIND (H75) 7,176,110 DISB & SPECIAL NEEDS (J16) 763,653 JH DE LA HOWE SC(L12) 363,734 SCHOOL IMPROVEMENT COUNCIL PROJECT (H27 149,768 CLEMSON AGRICULTURE EDUCATION TEACHERS 758,627 CENTERS OF EXCELLENCE (H03) 537,526 TCHR RECRUIT PROG (H03) 4,376,394 CENTER FOR EDUC RECRUIT, RETEN, & ADV ( 37,271 TCHR LOAN PROG(E16) 4,000,722 EOC 4 YEAR OLD EVALUATION 296,678 GOV SCHOOL FOR MATH AND SCIENCE (H63) 416,784 EOC FAMILY INVOLVEMENT 33,781 SOUTH CAROLINA PUBLIC CHARTER SCHOOL DI 372,712 CDDEP - OFS 2,187,950 FIRST STEPS TO SCHOOL READINESS 1,490,847 _______________________________ TOTAL DIST SUBDIVISIONS 25,967,363 _______________________________ TOTAL OTHER AGENCIES & ENTITIES 25,967,363 =============================== _______________________________ TOTAL PARTNERSHIPS 26,032,893 =============================== TOTAL EDUCATION IMPROVEMENT ACT 522,234,107 (99.87) =============================== PAGE: 9
1 SEC. 1 DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS ______________ _____________ XII. GOVERNOR'S SCHOOL SCIENCE/MATH PERSONAL SERVICE CLASSIFIED POSITIONS 497,826 497,826 (11.30) (11.30) UNCLASSIFIED POSITIONS 1,275,794 1,165,794 (21.62) (20.85) OTHER PERSONAL SERVICES 171,100 68,600 _______________________________ TOTAL PERSONAL SERVICE 1,944,720 1,732,220 (32.92) (32.15) OTHER OPERATING EXPENSES 1,110,525 631,525 DISTRIBUTION TO SUBDIVISIONS ALLOC OTHER ENTITIES 13,200 _______________________________ TOTAL DIST SUBDIVISIONS 13,200 EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 436,949 395,149 _______________________________ TOTAL FRINGE BENEFITS 436,949 395,149 =============================== TOTAL GOVERNOR'S SCH SCIENCE & MATHEMATICS 3,505,394 2,758,894 (32.92) (32.15) =============================== XIII. AID TO SCHOOL DISTRICTS A. DISTRIBUTION TO SUBDIVISIONS AID TO SUBDIVISION - APT/ADEPT 1,747,818 1,747,818 ALLOC SCHOOL DIST 638,300,683 ALLOC OTHER STATE AGENCIES 16,495,528 ALLOC OTHER ENTITIES 11,877,867 EMPLOYER CONTRIB - EFA 482,943,402 482,943,402 EDUCATION FINANCE ACT 1,004,394,001 1,004,394,001 AID SCHL DIST-NURSE PROG 471,049 471,049 LUNCH PROGRAM 326,039 326,039 AID SCHOOL DISTRICTS 89,839 89,839 AID SCHL DIST-PILOT EXT YEAR 34,146 34,146 AID SCHL DIST-RETIREE INS 77,734,905 77,734,905 NATIONAL BOARD CERTIFICATION 19,231,405 19,231,405 PHYSICAL EDUCATION - NURSES 19,090,667 19,090,667 GUIDANCE/CAREER SPECIALISTS 21,362,113 21,362,113 MODERNIZE VOCATIONAL EQUIPMENT 3,736,110 3,736,110 CONSOLIDATED FUNDS 21,956,313 21,956,313 CHILDREN'S EDUCATION ENDOWMENT FUND 10,300,000 _______________________________ TOTAL DIST SUBDIVISIONS 2,330,091,885 1,653,117,807 PAGE: 10
1 SEC. 1 DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS ______________ _____________ + _______________________________ TOTAL DISTRIBUTION TO SUBDIVISIONS 2,330,091,885 1,653,117,807 =============================== B. GOVERNOR'S WORKFORCE INITIATIVE DIST. TO SUBDIVISIONS AID SCHOOL DISTRICTS 127,684 127,684 _______________________________ TOTAL DIST SUBDIVISIONS 127,684 127,684 _______________________________ TOTAL GOVERNOR'S WORKFORCE INITIATIVE 127,684 127,684 =============================== C. SPECIAL ALLOCATIONS DISTRIBUTION TO SUBDIVISIONS SC COUNCIL ON HOLOCAUST 31,174 31,174 ARCHIBALD RUTLEDGE SCHOLARSHIPS 10,478 10,478 HANDICAPPED - PROFOUNDLY MENTALLY 85,286 85,286 SC STATE - FELTON LAB 108,736 108,736 STUDENT LOAN CORP-CAREER CHANGERS 1,065,125 1,065,125 VOCATIONAL EQUIPMENT (H71) 39,978 39,978 ARCHIVES AND HISTORY (H79) 22,377 22,377 STATUS OFFENDER (L12) 346,473 346,473 _______________________________ TOTAL DIST SUBDIVISIONS 1,709,627 1,709,627 _______________________________ TOTAL SPECIAL ALLOCATIONS 1,709,627 1,709,627 =============================== TOTAL DIRECT AID TO SCHOOL DISTRICTS 2,331,929,196 1,654,955,118 =============================== XIV. GOV. SCHL FOR ARTS/HUMANITIES PERSONAL SERVICE CLASSIFIED POSITIONS 1,403,103 1,338,103 (49.35) (48.60) UNCLASSIFIED POSITIONS 1,802,600 1,733,600 (36.99) (35.24) OTHER PERSONAL SERVICES 845,106 526,835 _______________________________ TOTAL PERSONAL SERVICE 4,050,809 3,598,538 (86.34) (83.84) OTHER OPERATING EXPENSES 1,172,466 722,466 FRINGE BENEFITS EMPLOYER CONTRIBUTIONS 1,075,012 972,512 PAGE: 11
1 SEC. 1 DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS ______________ _____________ + _______________________________ TOTAL FRINGE BENEFITS 1,075,012 972,512 =============================== TOTAL GOVERNOR'S SCHOOL FOR THE ARTS AND HUMA 6,298,287 5,293,516 (86.34) (83.84) =============================== XV. EDUCATION ACCOUNTABILITY ACT PERSONAL SERVICE CLASSIFIED POSITIONS 229,658 229,658 (6.00) (6.00) _______________________________ TOTAL PERSONAL SERVICE 229,658 229,658 (6.00) (6.00) OTHER OPERATING EXPENSES 64,811 64,811 SPECIAL ITEMS ASSESSMENT 4,012,495 4,012,495 FORMATIVE ASSESSMENT 3,096,281 3,096,281 _______________________________ TOTAL SPECIAL ITEMS 7,108,776 7,108,776 =============================== TOTAL EDUCATION ACCT ACT 7,403,245 7,403,245 (6.00) (6.00) =============================== XVI. FIRST STEPS TO SCHOOL READINESS PERSONAL SERVICE CLASSIFIED POSITIONS 645,828 348,005 (36.00) UNCLASSIFIED POSITIONS 74,336 74,336 (1.00) _______________________________ TOTAL PERSONAL SERVICE 720,164 422,341 (37.00) OTHER OPERATING EXPENSES 296,400 SPECIAL ITEMS: S.C. FIRST STEPS 14,549,603 11,549,603 _______________________________ TOTAL SPECIAL ITEMS 14,549,603 11,549,603 =============================== TOTAL FIRST STEPS TO SCHOOL READINESS 15,566,167 11,971,944 (37.00) =============================== XVII. EMPLOYEE BENEFITS C. STATE EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 11,922,651 6,819,834 _______________________________ TOTAL FRINGE BENEFITS 11,922,651 6,819,834 PAGE: 12
1 SEC. 1 DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS ______________ _____________ =============================== TOTAL EMPLOYEE BENEFITS 11,922,651 6,819,834 =============================== XVIII. NON-RECURRING APPROPRIATIONS =============================== TOTAL NON-RECURRING =============================== DEPARTMENT OF EDUCATION T TOTAL FUNDS AVAILABLE 3,098,024,116 1,831,503,698 TOTAL AUTHORIZED FTE POSITIONS (1,179.28) (883.23) =============================== PAGE: 13
|