1 SEC. 1 DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS ______________ _____________ I. SUPERINTENDENT OF EDUCATION PERSONAL SERVICE STATE SUPER. OF EDUCATION 92,007 92,007 (1.00) (1.00) CLASSIFIED POSITIONS 1,060,543 816,764 (21.00) (18.25) UNCLASSIFIED POSITIONS 184,337 184,337 OTHER PERSONAL SERVICES 88,800 _______________________________ TOTAL PERSONAL SERVICE 1,425,687 1,093,108 (22.00) (19.25) OTHER OPERATING EXPENSES 987,768 151,025 =============================== TOTAL SUPT OF EDUCATION 2,413,455 1,244,133 (22.00) (19.25) =============================== 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 PERSONAL SERVICE CLASSIFIED POSITIONS 4,414,900 2,259,439 (74.00) (46.25) OTHER PERSONAL SERVICES 311,007 15,709 _______________________________ TOTAL PERSONAL SERVICE 4,725,907 2,275,148 (74.00) (46.25) 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 21,902,498 9,801,235 (74.00) (46.25) =============================== V. STANDARDS AND LEARNING PERSONAL SERVICE CLASSIFIED POSITIONS 6,228,855 3,107,335 (123.76) (58.70) OTHER PERSONAL SERVICES 546,879 8,751 PAGE: 1
1 SEC. 1 DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS ______________ _____________ + _______________________________ TOTAL PERSONAL SERVICE 6,775,734 3,116,086 (123.76) (58.70) OTHER OPERATING EXPENSES 14,203,588 253,212 SPECIAL ITEMS 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 2,607,877 2,607,877 =============================== TOTAL STANDARDS & LEARNING 23,587,199 5,977,175 (123.76) (58.70) =============================== VII. DIV OF EDUCATOR QUALITY AND LEADERSHIP PERSONAL SERVICE CLASSIFIED POSITIONS 1,000,420 822,148 (31.75) (15.35) OTHER PERSONAL SERVICES 508,001 461,000 _______________________________ TOTAL PERSONAL SERVICE 1,508,421 1,283,148 (31.75) (15.35) OTHER OPERATING EXPENSES 2,517,103 598,134 =============================== TOTAL EDUCATOR QUALITY & LEADERSHIP 4,025,524 1,881,282 (31.75) (15.35) =============================== VIII. FINANCE & OPERATIONS A. FINANCE AND OPERATIONS PERSONAL SERVICE CLASSIFIED POSITIONS 3,238,946 2,643,316 (75.02) (65.52) OTHER PERSONAL SERVICES 44,201 4,201 _______________________________ TOTAL PERSONAL SERVICE 3,283,147 2,647,517 (75.02) (65.52) OTHER OPERATING EXPENSES 1,177,672 813,605 DISTRIBUTION TO SUBDIVISIONS AID TO OTHER ENTITIES 5,617 5,617 _______________________________ TOTAL DIST SUBDIVISIONS 5,617 5,617 _______________________________ TOTAL FINANCE & OPERATIONS 4,466,436 3,466,739 (75.02) (65.52) =============================== B. INSTRUCTIONAL MATERIALS PAGE: 2
1 SEC. 1 DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS ______________ _____________ PERSONAL SERVICE CLASSIFIED POSITIONS 161,064 (2.00) OTHER PERSONAL SERVICES 30,000 _______________________________ TOTAL PERSONAL SERVICE 191,064 (2.00) OTHER OPERATING EXPENSES 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 (77.02) (65.52) =============================== IX. INNOVATION AND SUPPORT A. SUPPORT OPERATIONS PERSONAL SERVICE CLASSIFIED POSITIONS 4,106,730 2,697,491 (93.00) (40.15) OTHER PERSONAL SERVICES 1,878,625 634 _______________________________ TOTAL PERSONAL SERVICE 5,985,355 2,698,125 (93.00) (40.15) OTHER OPERATING EXPENSES 7,130,329 1,168,609 SPECIAL ITEMS DISTRIBUTIONS TO SUBDIVISIONS AID SCHOOL DISTRICTS 23,698 23,698 _______________________________ TOTAL DIST SUBDIVISIONS 23,698 23,698 _______________________________ TOTAL SUPPORT OPERATIONS 13,139,382 3,890,432 (93.00) (40.15) =============================== B. BUS SHOPS PERSONAL SERVICE CLASSIFIED POSITIONS 15,912,205 10,912,205 (466.62) (379.02) OTHER PERSONAL SERVICES 485,624 98,102 _______________________________ TOTAL PERSONAL SERVICE 16,397,829 11,010,307 (466.62) (379.02) 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 PAGE: 3
1 SEC. 1 DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS ______________ _____________ AID SCHL DIST - BUS DRIVERS' WORKERS' COM 2,996,195 2,996,195 _______________________________ TOTAL DIST SUBDIVISIONS 38,668,382 38,668,382 _______________________________ TOTAL BUS SHOPS 96,057,404 83,994,882 (466.62) (379.02) =============================== 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 112,974,085 91,662,613 (559.62) (419.17) =============================== X. S.C. PUBLIC CHARTER SCHOOL DISTRICT SPECIAL ITEMS: PUBLIC CHARTER SCHOOL DISTRICT 25,343,146 25,343,146 _______________________________ TOTAL SPECIAL ITEMS 25,343,146 25,343,146 =============================== TOTAL SC PUBLIC CHARTER SCHOOL DISTRICT 25,343,146 25,343,146 =============================== 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: ALLOC EIA-SRVC STUDENTS W/DISABILITIES 3,045,778 HIGH ACHIEVING STUDENTS 26,628,246 AID TO DISTRICTS 37,736,600 AID TO DISTRICTS (NON-RECURRING) 30,514,235 PAGE: 4
1 SEC. 1 DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS ______________ _____________ STUDENT HEALTH AND FITNESS ACT - NURSES 6,000,000 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 264,438,514 _______________________________ TOTAL STUDENT LEARNING 264,633,882 (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 13,761,587 _______________________________ TOTAL SPECIAL ITEMS 20,303,639 _______________________________ TOTAL CURRICULUM & STANDARDS 20,476,594 (3.00) =============================== PAGE: 5
1 SEC. 1 DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS ______________ _____________ 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 6,000,000 REPORT CARDS 722,385 PALMETTO GOLD & SILVER AWARDS 2,230,061 POWER SCHOOLS/DATA COLLECTION 5,000,000 _______________________________ TOTAL SPECIAL ITEMS 13,952,446 AID TO SUBDIVISIONS OTHER AGENCIES 121,276 _______________________________ TOTAL DIST SUBDIVISIONS 121,276 _______________________________ TOTAL ASSISTANCE, INTERVENTION, REWARD 16,484,910 (38.35) =============================== _______________________________ TOTAL STANDARDS, TEACHING, LEARNING, ACCOUNT 320,069,476 (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 _______________________________ TOTAL EARLY CHILDHOOD EDUCATION 34,046,684 (7.50) =============================== C. TEACHER QUALITY 1. CERTIFICATION PAGE: 6
1 SEC. 1 DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS ______________ _____________ 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 155,000 TEACHER QUALITY COMMISSION 372,724 _______________________________ TOTAL SPECIAL ITEMS 527,724 DIST SUBDIVISIONS ALLOC EIA-TEACHER SLRS 77,061,350 ALLOC EIA-EMPLYR CONTRIB 15,766,752 NATIONAL BOARD CERTIFICATION 68,564,000 TEACHER SUPPLIES 12,999,520 _______________________________ TOTAL DIST SUBDIVISIONS 174,391,622 _______________________________ TOTAL RETENTION & REWARD 174,919,346 =============================== 3. PROFESSIONAL DEVELOPMENT SPECIAL ITEMS: PROFESSIONAL DEVELOPMENT 6,515,911 ADEPT 873,909 _______________________________ TOTAL SPECIAL ITEMS 7,389,820 _______________________________ TOTAL PROFESSIONAL DEVELOPMENT 7,389,820 =============================== _______________________________ TOTAL TEACHER QUALITY 184,017,846 (14.75) =============================== E. LEADERSHIP 1. SCHOOLS PERSONAL SERVICE CLASSIFIED POSITIONS (12.50) _______________________________ TOTAL PERSONAL SERVICE (12.50) _______________________________ TOTAL PERSONAL SERVICE _______________________________ TOTAL SCHOOL (12.50) =============================== PAGE: 7
1 SEC. 1 DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS ______________ _____________ 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: _______________________________ TOTAL STATE 11,701,249 (13.77) =============================== _______________________________ TOTAL LEADERSHIP 11,701,249 (26.27) =============================== F. PARTNERSHIPS 1. BUSINESS AND COMMUNITY PERSONAL SERVICE _______________________________ TOTAL BUSINESS & COMMUNITY =============================== 2. OTHER AGENCIES AND ENTITIES DIST SUBDIVISIONS TEACHER PAY (F30) 209,381 WRITING IMPROVEMENT NETWORK (H27) 182,761 EDUCATION OVERSIGHT COMMITTEE (A85) 1,193,242 S.C. GEOGRAPHIC ALLIANCE - USC (H27) 155,869 SCIENCE PLUS 150,000 GOVERNOR'S SCHOOL FOR ARTS AND HUMANITIE 775,454 WIL LOU GRAY OPPORTUNITY SCHOOL (H71) 605,294 SCH DEAF & BLIND (H75) 7,176,110 DISB & SPECIAL NEEDS (J16) 763,653 PAGE: 8
1 SEC. 1 DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS ______________ _____________ JH DE LA HOWE SC(L12) 363,734 SCHOOL IMPROVEMENT COUNCIL PROJECT (H27) 127,303 CLEMSON AGRICULTURE EDUCATION TEACHERS ( 758,627 CENTERS OF EXCELLENCE (H03) 887,526 TCHR RECRUIT PROG (H03) 4,243,527 CENTER FOR EDUC RECRUIT, RETEN, & ADV (C 31,680 TCHR LOAN PROG(E16) 4,000,722 GOV SCHOOL FOR MATH AND SCIENCE (H63) 416,784 SCIENCE SOUTH 500,000 CDDEP - OFS 2,484,628 FIRST STEPS TO SCHOOL READINESS 1,490,847 SC YOUTH CHALLENGE ACADEMY 1,000,000 _______________________________ TOTAL DIST SUBDIVISIONS 27,517,142 _______________________________ TOTAL OTHER AGENCIES & ENTITIES 27,517,142 =============================== _______________________________ TOTAL PARTNERSHIPS 27,517,142 =============================== G. TRANSPORTATION/BUSES OTHER OPERATING EXPENSES 17,462,672 NON-RECURRING TRANSPORTATION OTHER OPERATI 3,301,850 _______________________________ TOTAL NON-RECURRING APPRO. 3,301,850 _______________________________ TOTAL TRANSPORTATION 20,764,522 =============================== TOTAL EDUCATION IMPROVEMENT ACT 598,116,919 (99.87) =============================== XII. GOVERNOR'S SCHOOL SCIENCE/MATH PERSONAL SERVICE CLASSIFIED POSITIONS 833,826 833,826 (11.30) (11.30) UNCLASSIFIED POSITIONS 2,059,794 1,949,794 (21.62) (20.85) OTHER PERSONAL SERVICES 171,100 68,600 _______________________________ TOTAL PERSONAL SERVICE 3,064,720 2,852,220 (32.92) (32.15) PAGE: 9
1 SEC. 1 DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS ______________ _____________ OTHER OPERATING EXPENSES 2,210,525 1,731,525 DISTRIBUTION TO SUBDIVISIONS ALLOC OTHER ENTITIES 13,200 _______________________________ TOTAL DIST SUBDIVISIONS 13,200 EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 737,133 695,333 _______________________________ TOTAL FRINGE BENEFITS 737,133 695,333 =============================== TOTAL GOVERNOR'S SCH SCIENCE & MATHEMATICS 6,025,578 5,279,078 (32.92) (32.15) =============================== XIII. AID TO SCHOOL DISTRICTS A. AID TO SCHOOL DISTRICTS SPECIAL ITEMS ALLOC SCHOOL DIST 638,300,683 ALLOC OTHER STATE AGENCIES 16,495,528 ALLOC OTHER ENTITIES 11,877,867 EMPLOYER CONTRIB - EFA 495,526,651 495,526,651 EDUCATION FINANCE ACT 1,109,394,001 1,109,394,001 LUNCH PROGRAM 25,800 25,800 STUDENT HEALTH AND FITNESS 20,297,502 20,297,502 AID SCHOOL DISTRICTS 89,839 89,839 AID SCHL DIST-PILOT EXT YEAR 34,146 34,146 AID SCHL DIST-RETIREE INS 97,604,695 97,604,695 GUIDANCE/CAREER SPECIALISTS 21,362,113 21,362,113 MODERNIZE VOCATIONAL EQUIPMENT 3,736,110 3,736,110 **ETV - K-12 TEACHER TRAINING 4,829,281 4,829,281 _______________________________ TOTAL DIST SUBDIVISIONS 2,419,574,216 1,752,900,138 _______________________________ TOTAL DISTRIBUTION TO SUBDIVISIONS 2,419,574,216 1,752,900,138 =============================== B. GOVERNOR'S WORKFORCE INITIATIVE DIST. TO SUBDIVISIONS _______________________________ TOTAL GOVERNOR'S WORKFORCE INITIATIVE =============================== C. SPECIAL ALLOCATIONS DISTRIBUTION TO SUBDIVISIONS SC COUNCIL ON HOLOCAUST 54,264 54,264 PAGE: 10
1 SEC. 1 DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS ______________ _____________ 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 1,732,717 1,732,717 _______________________________ TOTAL SPECIAL ALLOCATIONS 1,732,717 1,732,717 =============================== TOTAL DIRECT AID TO SCHOOL DISTRICTS 2,421,306,933 1,754,632,855 =============================== XIV. GOV. SCHL FOR ARTS/HUMANITIES PERSONAL SERVICE CLASSIFIED POSITIONS 1,766,103 1,701,103 (49.35) (48.60) UNCLASSIFIED POSITIONS 2,447,600 2,378,600 (34.99) (33.24) OTHER PERSONAL SERVICES 845,106 526,835 _______________________________ TOTAL PERSONAL SERVICE 5,058,809 4,606,538 (84.34) (81.84) OTHER OPERATING EXPENSES 1,331,826 881,826 FRINGE BENEFITS EMPLOYER CONTRIBUTIONS 1,444,920 1,342,420 _______________________________ TOTAL FRINGE BENEFITS 1,444,920 1,342,420 =============================== TOTAL GOVERNOR'S SCHOOL FOR THE ARTS AND HUMA 7,835,555 6,830,784 (84.34) (81.84) =============================== XV. EDUCATION ACCOUNTABILITY ACT PERSONAL SERVICE CLASSIFIED POSITIONS 229,658 229,658 (5.00) (5.00) _______________________________ TOTAL PERSONAL SERVICE 229,658 229,658 (5.00) (5.00) OTHER OPERATING EXPENSES 64,811 64,811 SPECIAL ITEMS PAGE: 11
1 SEC. 1 DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS ______________ _____________ 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 (5.00) (5.00) =============================== XVI. FIRST STEPS TO SCHOOL READINESS A. FIRST STEPS TO SCHOOL READINESS PERSONAL SERVICE CLASSIFIED POSITIONS 904,143 606,320 (30.00) UNCLASSIFIED POSITIONS 118,000 118,000 (1.00) _______________________________ TOTAL PERSONAL SERVICE 1,022,143 724,320 (31.00) OTHER OPERATING EXPENSES 1,772,657 1,476,257 SPECIAL ITEMS: S.C. FIRST STEPS 11,529,024 9,771,367 _______________________________ TOTAL SPECIAL ITEMS 11,529,024 9,771,367 _______________________________ TOTAL FIRST STEPS TO SCHOOL READINESS 14,323,824 11,971,944 (31.00) =============================== B. FIRST STEPS EARLY CHILDHOOD INITIATIVE PERSONAL SERVICES CLASSIFIED POSITIONS 350,000 (6.00) _______________________________ TOTAL PERSONAL SERVICE 350,000 (6.00) OTHER OPERATING EXPENSES 5,417,057 _______________________________ TOTAL FIRST STEPS EARLY CHILDHOOD INITIATIVE 5,767,057 (6.00) =============================== TOTAL FIRST STEPS TO SCHOOL READINESS 20,090,881 11,971,944 (37.00) =============================== XVII. EMPLOYEE BENEFITS PAGE: 12
1 SEC. 1 DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS ______________ _____________ C. STATE EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 12,323,358 7,110,541 _______________________________ TOTAL FRINGE BENEFITS 12,323,358 7,110,541 =============================== TOTAL EMPLOYEE BENEFITS 12,323,358 7,110,541 =============================== XVIII. NON-RECURRING APPROPRIATIONS =============================== TOTAL NON-RECURRING =============================== DEPARTMENT OF EDUCATION T TOTAL FUNDS AVAILABLE 3,290,268,490 1,953,530,546 TOTAL AUTHORIZED FTE POSITIONS (1,147.28) (743.23) =============================== PAGE: 13
|