South Carolina General Assembly
118th Session, 2009-2010

H. 3560
General Appropriations Bill for fiscal year 2009-2010
Ryberg Davis Senate Amendment

Hint: To avoid truncation when printing, be sure your software is set to print in Landscape Orientation. Adjust font size as needed.

     SEC.  49-0001                                              SECTION  49                                                 PAGE 0201
                                                        DEPARTMENT OF PUBLIC SAFETY
                                          ---- 2008-2009 ----  ------------------- 2009-2010 ------------------
                                              APPROPRIATED           HOUSE BILL               SENATE BILL
                                            TOTAL      STATE      TOTAL       STATE        TOTAL       STATE
                                            FUNDS      FUNDS      FUNDS       FUNDS        FUNDS       FUNDS
                                             (1)        (2)        (3)         (4)          (5)         (6)

   1 I.  ADMINISTRATIVE SERVICES
   2  PERSONAL SERVICE
   3   DIRECTOR                           143,000     114,400     143,000     114,400     143,000     114,400
   4                                       (1.00)       (.80)      (1.00)       (.80)      (1.00)       (.80)
   5   CLASSIFIED POSITIONS             6,350,522   4,737,122   4,058,243   3,910,743   4,419,048   4,271,548
   6                                     (181.75)    (141.07)    (119.00)    (109.44)    (119.00)    (109.44)
   7   UNCLASSIFIED POSITIONS             106,801     106,801     112,000     112,000     112,000     112,000
   8                                       (1.00)      (1.00)      (1.00)      (1.00)      (1.00)      (1.00)
   9   OTHER PERSONAL SERVICES            452,800                  47,300      36,000      87,300      76,000
                                     ________________________________________________________________________________________________
  10  TOTAL PERSONAL SERVICE            7,053,123   4,958,323   4,360,543   4,173,143   4,761,348   4,573,948
  11                                     (183.75)    (142.87)    (121.00)    (111.24)    (121.00)    (111.24)
  12  OTHER OPERATING EXPENSES          9,913,972     519,293   3,458,993      60,619   3,629,230     230,856
  13  DEBT SERVICE
  14   DEBT SERVICE                     2,257,400               2,257,400               2,257,400
                                     ________________________________________________________________________________________________
  15  TOTAL DEBT SERVICE                2,257,400               2,257,400               2,257,400
  16  DISTRIBUTION TO SUBDIVISIONS
  17   ALLOC MUN - RESTRICTED           4,055,000
  18   ALLOC CNTY-RESTRICTED            5,162,000
  19   ALLOC OTHER STATE AGENCIES       3,290,945
  20   ALLOC OTHER ENTITIES             6,343,000
                                     ________________________________________________________________________________________________
  21  TOTAL DIST SUBDIVISIONS          18,850,945
  22                                 ================================================================================================
  23 TOTAL ADMINISTRATIVE SERVICES     38,075,440   5,477,616  10,076,936   4,233,762  10,647,978   4,804,804
  24                                     (183.75)    (142.87)    (121.00)    (111.24)    (121.00)    (111.24)
  25                                 ================================================================================================
  26 II. PROGRAMS AND SERVICES
  27  A. HIGHWAY PATROL
  28   PERSONAL SERVICE
  29    CLASSIFIED POSITIONS           46,738,687  44,676,984  43,366,816  39,305,113  45,771,630  41,709,927
  30                                    (1293.00)   (1210.45)   (1311.00)   (1186.45)   (1311.00)   (1186.45)
  31    UNCLASSIFIED POSITIONS            115,562     115,562      90,000      90,000      90,000      90,000
  32                                       (1.00)      (1.00)      (1.00)      (1.00)      (1.00)      (1.00)
  33    OTHER PERSONAL SERVICES         1,520,000               2,120,000     400,000   2,320,000     600,000
                                     ________________________________________________________________________________________________
  34   TOTAL PERSONAL SERVICE          48,374,249  44,792,546  45,576,816  39,795,113  48,181,630  42,399,927
  35                                    (1294.00)   (1211.45)   (1312.00)   (1187.45)   (1312.00)   (1187.45)
  36   OTHER OPERATING EXPENSES        23,763,101   2,321,080  16,097,518   2,216,661  15,095,215   1,214,358
                                     ________________________________________________________________________________________________
  37  TOTAL HIGHWAY PATROL             72,137,350  47,113,626  61,674,334  42,011,774  63,276,845  43,614,285
  38                                    (1294.00)   (1211.45)   (1312.00)   (1187.45)   (1312.00)   (1187.45)
  39                                 ================================================================================================


SEC. 49-0002 SECTION 49 PAGE 0202 DEPARTMENT OF PUBLIC SAFETY ---- 2008-2009 ---- ------------------- 2009-2010 ------------------ APPROPRIATED HOUSE BILL SENATE BILL TOTAL STATE TOTAL STATE TOTAL STATE FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS (1) (2) (3) (4) (5) (6) 1 B. STATE TRANSPORT POLICE 2 PERSONAL SERVICE 3 CLASSIFIED POSITIONS 6,197,702 2,842,622 6,152,108 2,522,468 6,406,659 2,777,019 4 (158.75) (76.65) (166.75) (76.65) (166.75) (76.65) 5 UNCLASSIFIED POSITIONS 104,319 104,319 104,319 104,319 104,319 104,319 6 (1.00) (1.00) (1.00) (1.00) (1.00) (1.00) 7 OTHER PERSONAL SERVICES 85,828 151,827 151,827 ________________________________________________________________________________________________ 8 TOTAL PERSONAL SERVICE 6,387,849 2,946,941 6,408,254 2,626,787 6,662,805 2,881,338 9 (159.75) (77.65) (167.75) (77.65) (167.75) (77.65) 10 OTHER OPERATING EXPENSES 3,725,444 3,610,921 3,610,921 ________________________________________________________________________________________________ 11 TOTAL STATE TRANSPORT POLICE 10,113,293 2,946,941 10,019,175 2,626,787 10,273,726 2,881,338 12 (159.75) (77.65) (167.75) (77.65) (167.75) (77.65) 13 ================================================================================================ 14 C. BUREAU OF PROTECTIVE 15 SERVICES 16 PERSONAL SERVICE 17 CLASSIFIED POSITIONS 2,806,581 1,405,674 3,038,506 1,631,286 3,075,534 1,668,314 18 (84.00) (46.03) (89.00) (51.03) (89.00) (51.03) 19 OTHER PERSONAL SERVICES 42,800 66,900 66,900 ________________________________________________________________________________________________ 20 TOTAL PERSONAL SERVICE 2,849,381 1,405,674 3,105,406 1,631,286 3,142,434 1,668,314 21 (84.00) (46.03) (89.00) (51.03) (89.00) (51.03) 22 OTHER OPERATING EXPENSES 2,280,080 322,412 1,124,202 1,251,876 127,674 ________________________________________________________________________________________________ 23 TOTAL BUREAU OF PROTECTIVE 24 SERVICES 5,129,461 1,728,086 4,229,608 1,631,286 4,394,310 1,795,988 25 (84.00) (46.03) (89.00) (51.03) (89.00) (51.03) 26 ================================================================================================ 27 D. HALL OF FAME 28 PERSONAL SERVICE 29 CLASSIFIED POSITIONS 112,000 137,000 137,000 30 (3.00) (3.00) (3.00) ________________________________________________________________________________________________ 31 TOTAL PERSONAL SERVICE 112,000 137,000 137,000 32 (3.00) (3.00) (3.00) 33 OTHER OPERATING EXPENSES 149,000 175,000 175,000 ________________________________________________________________________________________________ 34 TOTAL HALL OF FAME 261,000 312,000 312,000 35 (3.00) (3.00) (3.00) 36 ================================================================================================ 37 E. SAFETY AND GRANTS 38 PERSONAL SERVICE 39 CLASSIFIED POSITIONS 1,940,999 572,049 1,880,139 511,189 40 (31.75) (11.63) (31.75) (11.63)


SEC. 49-0003 SECTION 49 PAGE 0203 DEPARTMENT OF PUBLIC SAFETY ---- 2008-2009 ---- ------------------- 2009-2010 ------------------ APPROPRIATED HOUSE BILL SENATE BILL TOTAL STATE TOTAL STATE TOTAL STATE FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS (1) (2) (3) (4) (5) (6) 1 OTHER PERSONAL SERVICES 566,000 1,000 566,000 1,000 ________________________________________________________________________________________________ 2 TOTAL PERSONAL SERVICE 2,506,999 573,049 2,446,139 512,189 3 (31.75) (11.63) (31.75) (11.63) 4 OTHER OPERATING EXPENSES 10,204,661 128,934 10,204,661 128,934 5 DISTRIBUTION TO SUBDIVISIONS 6 ALLOC MUN - RESTRICTED 5,127,913 5,127,913 7 ALLOC CNTY-RESTRICTED 5,629,244 5,629,244 8 ALLOC OTHER STATE AGENCIES 4,250,000 4,250,000 9 ALLOC OTHER ENTITIES 6,471,365 6,471,365 ________________________________________________________________________________________________ 10 TOTAL DIST SUBDIVISIONS 21,478,522 21,478,522 ________________________________________________________________________________________________ 11 TOTAL SAFETY AND GRANTS 34,190,182 701,983 34,129,322 641,123 12 (31.75) (11.63) (31.75) (11.63) 13 ================================================================================================ 14 TOTAL PROGRAMS AND SERVICES 87,641,104 51,788,653 110,425,299 46,971,830 112,386,203 48,932,734 15 (1540.75) (1335.13) (1603.50) (1327.76) (1603.50) (1327.76) 16 ================================================================================================ 17 III. EMPLOYEE BENEFITS 18 C. STATE EMPLOYER CONTRIBUTIONS 19 EMPLOYER CONTRIBUTIONS 24,587,094 20,131,245 22,487,873 18,017,829 24,493,181 20,023,137 ________________________________________________________________________________________________ 20 TOTAL FRINGE BENEFITS 24,587,094 20,131,245 22,487,873 18,017,829 24,493,181 20,023,137 21 ================================================================================================ 22 TOTAL EMPLOYEE BENEFITS 24,587,094 20,131,245 22,487,873 18,017,829 24,493,181 20,023,137 23 ================================================================================================ 24 DEPARTMENT OF PUBLIC SAFETY 25 26 TOTAL FUNDS AVAILABLE 150,303,638 77,397,514 142,990,108 69,223,421 147,527,362 73,760,675 27 TOTAL AUTHORIZED FTE POSITIONS (1724.50) (1478.00) (1724.50) (1439.00) (1724.50) (1439.00) 28 ================================================================================================


This web page was last updated on Monday, April 27, 2009 at 4:36 PM