South Carolina General Assembly
116th Session, 2005-2006

H. 4810
General Appropriations Bill for fiscal year 2006-2007
As Ratified by the General Assembly

                               SECTION 6
                 H67-EDUCATIONAL TELEVISION COMMISSION

                                        TOTAL FUNDS    GENERAL FUNDS
                                     ______________    _____________

I. INTERNAL ADMINISTRATION
PERSONAL SERVICE
PRESIDENT & GENERAL MGR.                    120,681        120,681
                                             (1.00)         (1.00)
CLASSIFIED POSITIONS                      1,338,969      1,338,969
                                            (33.00)        (33.00)
OTHER PERSONAL SERVICES                     131,750         86,750
                                     _______________________________
TOTAL PERSONAL SERVICE                    1,591,400      1,546,400
                                            (34.00)        (34.00)
OTHER OPER EXPENSES                       1,550,000        500,000
DEBT SERVICE
PRINCIPAL                                   735,598        735,598
INTEREST                                     49,191         49,191
                                     _______________________________
TOTAL DEBT SERVICE                          784,789        784,789
                                     ===============================
TOTAL INTERNAL ADMIN                      3,926,189      2,831,189
                                            (34.00)        (34.00)
                                     ===============================
II. PROGRAM AND SERVICES
A.PUBLIC EDUCATION
1.EARLY CHILDHOOD
OTHER OPER EXPENSES                          75,000
                                     _______________________________
TOTAL EARLY CHILDHOOD                        75,000
                                     ===============================
2.SCHOOL SERVICES
PERSONAL SERVICE
CLASSIFIED POSITIONS                        145,750        145,750
                                             (5.00)         (5.00)
OTHER PERSONAL SERVICES                      10,800         10,800
                                     _______________________________
TOTAL PERSONAL SERVICE                      156,550        156,550
                                             (5.00)         (5.00)
OTHER OPER EXPENSES                         235,000         20,000
                                     _______________________________
TOTAL SCHOOL SERVICES                       391,550        176,550
                                             (5.00)         (5.00)
                                     ===============================
3.GENERAL SUPPORT & SRVCS
PERSONAL SERVICE
CLASSIFIED POSITIONS                      2,135,000      2,060,000
                                            (70.00)        (70.00)
OTHER PERSONAL SERVICES                     532,500        127,500
                                     _______________________________
TOTAL PERSONAL SERVICE                    2,667,500      2,187,500
                                            (70.00)        (70.00)
OTHER OPER EXPENSES                       2,269,000        759,000
                                     _______________________________
TOTAL GENERAL SUPPORT &
SERVICES                                  4,936,500      2,946,500
                                            (70.00)        (70.00)
                                     ===============================
                                     _______________________________
TOTAL PUBLIC EDUCATION                    5,403,050      3,123,050
                                            (75.00)        (75.00)
                                     ===============================
B. HIGHER EDUCATION
PERSONAL SERVICE
CLASSIFIED POSITIONS                        500,000        500,000
                                            (16.00)        (16.00)
OTHER PERSONAL SERVICES                      32,000         32,000
                                     _______________________________
TOTAL PERSONAL SERVICE                      532,000        532,000
                                            (16.00)        (16.00)
OTHER OPER EXPENSES                         380,500        368,500
                                     _______________________________
TOTAL HIGHER EDUCATION                      912,500        900,500
                                            (16.00)        (16.00)
                                     ===============================
C. AGENCY SERVICES
1.LOCAL GOVT. & BUS. SRVCS
PERSONAL SERVICE
CLASSIFIED POSITIONS                        303,500        133,500
                                             (8.00)         (2.00)
                                     _______________________________
TOTAL PERSONAL SERVICE                      303,500        133,500
                                             (8.00)         (2.00)
OTHER OPER EXPENSES                          21,626          9,626
                                     _______________________________
TOTAL LOCAL GOVERNMENT &
BUSINESS SERVICES                           325,126        143,126
                                             (8.00)         (2.00)
                                     ===============================
2.GENERAL SUPPORT &
SERVICES
PERSONAL SERVICE
CLASSIFIED POSITIONS                        725,000        725,000
                                            (19.00)        (19.00)
OTHER PERSONAL SERVICES                      20,000
                                     _______________________________
TOTAL PERSONAL SERVICE                      745,000        725,000
                                            (19.00)        (19.00)
OTHER OPER EXPENSES                         520,000        150,000
                                     _______________________________
TOTAL GENERAL SUPPORT &
SERVICES                                  1,265,000        875,000
                                            (19.00)        (19.00)
                                     ===============================
                                     _______________________________
TOTAL AGENCY SERVICES                     1,590,126      1,018,126
                                            (27.00)        (21.00)
                                     ===============================
D. COMMUNITY EDUCATION
PERSONAL SERVICE
CLASSIFIED POSITIONS                      1,680,000      1,100,000
                                            (42.00)        (26.00)
OTHER PERSONAL SERVICES                     200,250        110,250
                                     _______________________________
TOTAL PERSONAL SERVICE                    1,880,250      1,210,250
                                            (42.00)        (26.00)
OTHER OPER EXPENSES                       2,531,000        550,000
                                     _______________________________
TOT COMMUNITY EDUCATION                   4,411,250      1,760,250
                                            (42.00)        (26.00)
                                     ===============================
E. PUBLIC AFFAIRS
PERSONAL SERVICE
CLASSIFIED POSITIONS                        951,500        891,500
                                            (28.20)        (26.20)
                                     _______________________________
TOTAL PERSONAL SERVICE                      951,500        891,500
                                            (28.20)        (26.20)
OTHER OPER EXPENSES                         660,000        210,000
                                     _______________________________
TOTAL PUBLIC AFFAIRS                      1,611,500      1,101,500
                                            (28.20)        (26.20)
                                     ===============================
F. CULTURAL & PERFORM ARTS
PERSONAL SERVICE
CLASSIFIED POSITIONS                        307,500        252,500
                                             (7.00)         (6.00)
                                     _______________________________
TOTAL PERSONAL SERVICE                      307,500        252,500
                                             (7.00)         (6.00)
OTHER OPER EXPENSES                         610,000        150,000
                                     _______________________________
TOT CULTURAL & PERFORM
ARTS                                        917,500        402,500
                                             (7.00)         (6.00)
                                     ===============================
TOTAL PROGRAM AND SRVCS                  14,845,926      8,305,926
                                           (195.20)       (170.20)
                                     ===============================
III. EMPLOYEE BENEFITS
C. STATE EMPLOYER CONTRIB
EMPLOYER CONTRIB                          2,749,016      2,284,016
                                     _______________________________
TOTAL FRINGE BENEFITS                     2,749,016      2,284,016
                                     ===============================

TOTAL EMPLOYEE BENEFITS                   2,749,016      2,284,016
                                     ===============================
EDUCATIONAL TELEVISION
COMMISSION

TOTAL FUNDS AVAILABLE                    21,521,131     13,421,131
TOTAL AUTH FTE POSITIONS                   (229.20)       (204.20)
                                     ===============================

This web page was last updated on Tuesday, June 23, 2009 at 11:50 A.M.