H630 | Sec. 1-1 | SECTION 1 DEPARTMENT OF EDUCATION |
pg. 1 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | I. SUPERINTENDENT OF EDUCATION | ||||||||
2 | STATE SUPERINTENDENT OF | 92,007 | 92,007 | 92,007 | 92,007 | 92,007 | 92,007 | 92,007 | 92,007 |
3 | EDUCATION | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) |
4 | CLASSIFIED POSITIONS | 1,391,706 | 1,147,927 | 1,391,706 | 1,147,927 | 1,391,706 | 1,147,927 | 1,391,706 | 1,147,927 |
5 | (25.00) | (21.25) | (25.00) | (21.25) | (25.00) | (21.25) | (25.00) | (21.25) | |
6 | UNCLASSIFIED POSITIONS | 123,247 | 123,247 | 123,247 | 123,247 | 123,247 | 123,247 | 123,247 | 123,247 |
7 | OTHER PERSONAL SERVICES | 88,800 | 88,800 | 88,800 | 88,800 | ||||
8 | OTHER OPERATING EXPENSES | 987,768 | 151,025 | 987,768 | 151,025 | 987,768 | 151,025 | 987,768 | 151,025 |
9 | TOTAL I. SUPERINTENDENT OF | 2,683,528 | 1,514,206 | 2,683,528 | 1,514,206 | 2,683,528 | 1,514,206 | 2,683,528 | 1,514,206 |
10 | EDUCATION | (26.00) | (22.25) | (26.00) | (22.25) | (26.00) | (22.25) | (26.00) | (22.25) |
11 | |||||||||
12 | II. BOARD OF EDUCATION | ||||||||
13 | OTHER PERSONAL SERVICES | 4,787 | 4,787 | 4,787 | 4,787 | 4,787 | 4,787 | 4,787 | 4,787 |
14 | OTHER OPERATING EXPENSES | 53,247 | 53,247 | 53,247 | 53,247 | 53,247 | 53,247 | 53,247 | 53,247 |
15 | TOTAL II. BOARD OF EDUCATION | 58,034 | 58,034 | 58,034 | 58,034 | 58,034 | 58,034 | 58,034 | 58,034 |
16 | |||||||||
17 | III. ACCOUNTABILITY | ||||||||
18 | A. OPERATIONS | ||||||||
19 | CLASSIFIED POSITIONS | 6,922,125 | 2,387,936 | 6,922,125 | 2,387,936 | 6,922,125 | 2,387,936 | 6,922,125 | 2,387,936 |
20 | (83.02) | (34.25) | (83.02) | (34.25) | (83.02) | (34.25) | (83.02) | (34.25) | |
21 | UNCLASSIFIED POSITIONS | 122,868 | 122,868 | 122,868 | 122,868 | 122,868 | 122,868 | 122,868 | 122,868 |
22 | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | |
23 | OTHER PERSONAL SERVICES | 473,732 | 15,709 | 473,732 | 15,709 | 473,732 | 15,709 | 473,732 | 15,709 |
24 | OTHER OPERATING EXPENSES | 20,019,972 | 210,254 | 20,019,972 | 210,254 | 20,019,972 | 210,254 | 20,019,972 | 210,254 |
25 | TOTAL A. OPERATIONS | 27,538,697 | 2,736,767 | 27,538,697 | 2,736,767 | 27,538,697 | 2,736,767 | 27,538,697 | 2,736,767 |
26 | (84.02) | (35.25) | (84.02) | (35.25) | (84.02) | (35.25) | (84.02) | (35.25) | |
27 | |||||||||
28 | B. EDUCATIONAL ACCOUNTABILITY ACT | ||||||||
29 | CLASSIFIED POSITIONS | 244,236 | 244,236 | 244,236 | 244,236 | 244,236 | 244,236 | 244,236 | 244,236 |
30 | OTHER OPERATING EXPENSES | 64,811 | 64,811 | 64,811 | 64,811 | 64,811 | 64,811 | 64,811 | 64,811 |
31 | TOTAL B. EDUCATIONAL | 309,047 | 309,047 | 309,047 | 309,047 | 309,047 | 309,047 | 309,047 | 309,047 |
32 | ACCOUNTABILITY ACT | ||||||||
33 | |||||||||
34 | C. SCOICC |
H630 | Sec. 1-2 | SECTION 1 DEPARTMENT OF EDUCATION |
pg. 2 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | CLASSIFIED POSITIONS | 259,102 | 259,102 | 259,102 | 259,102 | 259,102 | 259,102 | 259,102 | 259,102 |
2 | (4.00) | (4.00) | (4.00) | (4.00) | (4.00) | (4.00) | (4.00) | (4.00) | |
3 | OTHER PERSONAL SERVICES | 44,882 | 44,882 | 44,882 | 44,882 | 44,882 | 44,882 | 44,882 | 44,882 |
4 | OTHER OPERATING EXPENSES | 32,973 | 32,973 | 32,973 | 32,973 | 32,973 | 32,973 | 32,973 | 32,973 |
5 | TOTAL C. SCOICC | 336,957 | 336,957 | 336,957 | 336,957 | 336,957 | 336,957 | 336,957 | 336,957 |
6 | (4.00) | (4.00) | (4.00) | (4.00) | (4.00) | (4.00) | (4.00) | (4.00) | |
7 | |||||||||
8 | TOTAL III. ACCOUNTABILITY | 28,184,701 | 3,382,771 | 28,184,701 | 3,382,771 | 28,184,701 | 3,382,771 | 28,184,701 | 3,382,771 |
9 | (88.02) | (39.25) | (88.02) | (39.25) | (88.02) | (39.25) | (88.02) | (39.25) | |
10 | |||||||||
11 | IV. CHIEF INFORMATION OFFICE | ||||||||
12 | CLASSIFIED POSITIONS | 1,695,821 | 1,665,821 | 1,695,821 | 1,665,821 | 1,695,821 | 1,665,821 | 1,695,821 | 1,665,821 |
13 | (22.51) | (16.76) | (22.51) | (16.76) | (22.51) | (16.76) | (22.51) | (16.76) | |
14 | OTHER OPERATING EXPENSES | 2,024,656 | 2,019,656 | 2,024,656 | 2,019,656 | 2,024,656 | 2,019,656 | 2,024,656 | 2,019,656 |
15 | TOTAL IV. CHIEF INFORMATION | 3,720,477 | 3,685,477 | 3,720,477 | 3,685,477 | 3,720,477 | 3,685,477 | 3,720,477 | 3,685,477 |
16 | OFFICE | (22.51) | (16.76) | (22.51) | (16.76) | (22.51) | (16.76) | (22.51) | (16.76) |
17 | |||||||||
18 | V. SCHOOL EFFECTIVENESS & VIRTUALSC | ||||||||
19 | CLASSIFIED POSITIONS | 5,691,872 | 4,770,807 | 5,691,872 | 4,770,807 | 5,691,872 | 4,770,807 | 5,691,872 | 4,770,807 |
20 | (102.49) | (78.05) | (102.49) | (78.05) | (102.49) | (78.05) | (102.49) | (78.05) | |
21 | UNCLASSIFIED POSITIONS | 795,025 | 795,025 | 795,025 | 795,025 | 795,025 | 795,025 | 795,025 | 795,025 |
22 | (15.00) | (15.00) | (15.00) | (15.00) | (15.00) | (15.00) | (15.00) | (15.00) | |
23 | OTHER PERSONAL SERVICES | 892,155 | 469,751 | 892,155 | 469,751 | 892,155 | 469,751 | 892,155 | 469,751 |
24 | OTHER OPERATING EXPENSES | 12,350,276 | 4,640,146 | 12,350,276 | 4,640,146 | 12,350,276 | 4,640,146 | 12,350,276 | 4,640,146 |
25 | TOTAL V. SCHOOL | 19,729,328 | 10,675,729 | 19,729,328 | 10,675,729 | 19,729,328 | 10,675,729 | 19,729,328 | 10,675,729 |
26 | EFFECTIVENESS & VIRTUALSC | (117.49) | (93.05) | (117.49) | (93.05) | (117.49) | (93.05) | (117.49) | (93.05) |
27 | |||||||||
28 | VI. CHIEF FINANCE OPERATIONS | ||||||||
29 | A. FINANCE & OPERATIONS | ||||||||
30 | CLASSIFIED POSITIONS | 1,997,686 | 1,432,056 | 1,997,686 | 1,432,056 | 1,997,686 | 1,432,056 | 1,997,686 | 1,432,056 |
31 | (48.02) | (41.02) | (48.02) | (41.02) | (48.02) | (41.02) | (48.02) | (41.02) | |
32 | OTHER PERSONAL SERVICES | 44,201 | 4,201 | 44,201 | 4,201 | 44,201 | 4,201 | 44,201 | 4,201 |
33 | OTHER OPERATING EXPENSES | 1,202,672 | 843,605 | 1,202,672 | 843,605 | 1,202,672 | 843,605 | 1,202,672 | 843,605 |
34 | AID TO OTHER ENTITIES | 5,617 | 5,617 | 5,617 | 5,617 | 5,617 | 5,617 | 5,617 | 5,617 |
H630 | Sec. 1-3 | SECTION 1 DEPARTMENT OF EDUCATION |
pg. 3 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | TOTAL A. FINANCE & | 3,250,176 | 2,285,479 | 3,250,176 | 2,285,479 | 3,250,176 | 2,285,479 | 3,250,176 | 2,285,479 |
2 | OPERATIONS | (48.02) | (41.02) | (48.02) | (41.02) | (48.02) | (41.02) | (48.02) | (41.02) |
3 | |||||||||
4 | B. INSTRUCTIONAL MATERIALS | ||||||||
5 | CLASSIFIED POSITIONS | 161,064 | 161,064 | 161,064 | 161,064 | ||||
6 | (2.00) | (2.00) | (2.00) | (2.00) | |||||
7 | OTHER PERSONAL SERVICES | 30,000 | 30,000 | 30,000 | 30,000 | ||||
8 | OTHER OPERATING EXPENSES | 1,336,838 | 1,336,838 | 1,336,838 | 1,336,838 | ||||
9 | TOTAL B. INSTRUCTIONAL | 1,527,902 | 1,527,902 | 1,527,902 | 1,527,902 | ||||
10 | MATERIALS | (2.00) | (2.00) | (2.00) | (2.00) | ||||
11 | |||||||||
12 | TOTAL VI. CHIEF FINANCE | 4,778,078 | 2,285,479 | 4,778,078 | 2,285,479 | 4,778,078 | 2,285,479 | 4,778,078 | 2,285,479 |
13 | OPERATIONS | (50.02) | (41.02) | (50.02) | (41.02) | (50.02) | (41.02) | (50.02) | (41.02) |
14 | |||||||||
15 | VII. OPERATIONS AND SUPPORT | ||||||||
16 | A. SUPPORT OPERATIONS | ||||||||
17 | CLASSIFIED POSITIONS | 5,115,998 | 3,706,759 | 5,115,998 | 3,706,759 | 5,115,998 | 3,706,759 | 5,115,998 | 3,706,759 |
18 | (106.00) | (53.15) | (106.00) | (53.15) | (106.00) | (53.15) | (106.00) | (53.15) | |
19 | OTHER PERSONAL SERVICES | 1,878,625 | 634 | 1,878,625 | 634 | 1,878,625 | 634 | 1,878,625 | 634 |
20 | OTHER OPERATING EXPENSES | 10,180,329 | 1,218,609 | 20,180,329 | 1,218,609 | 20,180,329 | 1,218,609 | 20,180,329 | 1,218,609 |
21 | AID SCHOOL DISTRICTS | 23,698 | 23,698 | 23,698 | 23,698 | 23,698 | 23,698 | 23,698 | 23,698 |
22 | TOTAL A. SUPPORT OPERATIONS | 17,198,650 | 4,949,700 | 27,198,650 | 4,949,700 | 27,198,650 | 4,949,700 | 27,198,650 | 4,949,700 |
23 | (106.00) | (53.15) | (106.00) | (53.15) | (106.00) | (53.15) | (106.00) | (53.15) | |
24 | |||||||||
25 | B. BUS SHOPS | ||||||||
26 | CLASSIFIED POSITIONS | 16,604,855 | 11,604,855 | 16,604,855 | 11,604,855 | 16,604,855 | 11,604,855 | 16,604,855 | 11,604,855 |
27 | (457.62) | (376.02) | (457.62) | (376.02) | (457.62) | (376.02) | (457.62) | (376.02) | |
28 | OTHER PERSONAL SERVICES | 485,624 | 98,102 | 485,624 | 98,102 | 485,624 | 98,102 | 485,624 | 98,102 |
29 | OTHER OPERATING EXPENSES | 57,227,331 | 50,552,331 | 57,227,331 | 50,552,331 | 28,030,508 | 21,355,508 | 28,604,202 | 21,929,202 |
30 | AID TO DISTRICTS | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 |
31 | AID SCHL DIST - BUS DRIVERS' | 2,996,195 | 2,996,195 | 2,996,195 | 2,996,195 | 2,996,195 | 2,996,195 | 2,996,195 | 2,996,195 |
32 | WORKERS' COMP | ||||||||
33 | AID SCH DISTRICT - DRIVER | 56,611,213 | 56,611,213 | 56,611,213 | 56,611,213 | 56,611,213 | 56,611,213 | 56,611,213 | 56,611,213 |
34 | SALARY/F |
H630 | Sec. 1-4 | SECTION 1 DEPARTMENT OF EDUCATION |
pg. 4 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | AID SCH DISTRICT - CONTRACT | 1,023,062 | 1,023,062 | 1,023,062 | 1,023,062 | 1,023,062 | 1,023,062 | 1,023,062 | 1,023,062 |
2 | DRIVERS | ||||||||
3 | BUS DRV AIDE | 129,548 | 129,548 | 129,548 | 129,548 | 129,548 | 129,548 | 129,548 | 129,548 |
4 | AID OTHER STATE AGENCIES | 69,751 | 69,751 | 69,751 | 69,751 | 69,751 | 69,751 | 69,751 | 69,751 |
5 | TOTAL B. BUS SHOPS | 135,647,579 | 123,585,057 | 135,647,579 | 123,585,057 | 106,450,756 | 94,388,234 | 107,024,450 | 94,961,928 |
6 | (457.62) | (376.02) | (457.62) | (376.02) | (457.62) | (376.02) | (457.62) | (376.02) | |
7 | |||||||||
8 | C. BUSES | ||||||||
9 | EAA TRANSPORTATION | 3,153,136 | 3,153,136 | 3,153,136 | 3,153,136 | 3,153,136 | 3,153,136 | 3,153,136 | 3,153,136 |
10 | EEDA TRANSPORTATION | 608,657 | 608,657 | 608,657 | 608,657 | 608,657 | 608,657 | 608,657 | 608,657 |
11 | BUS PURCHASES | 3,015,506 | 3,015,506 | 3,015,506 | 3,015,506 | 5,015,506 | 5,015,506 | 5,015,506 | 5,015,506 |
12 | TOTAL C. BUSES | 6,777,299 | 6,777,299 | 6,777,299 | 6,777,299 | 8,777,299 | 8,777,299 | 8,777,299 | 8,777,299 |
13 | |||||||||
14 | D. OFFICE OF FIRST STEPS TO SCHOOL READINESS | ||||||||
15 | CLASSIFIED POSITIONS | 761,621 | 67,621 | 696,621 | 2,621 | ||||
16 | (6.00) | (1.00) | (5.00) | ||||||
17 | OTHER PERSONAL SERVICES | 275,000 | 275,000 | ||||||
18 | OTHER OPERATING EXPENSES | 5,003,392 | 5,003,392 | ||||||
19 | BABYNET | 8,331,000 | 750,000 | ||||||
20 | CDEPP | 6,424,200 | 6,424,200 | ||||||
21 | EMPLOYER CONTRIBUTIONS | 240,439 | 29,689 | 211,159 | 409 | ||||
22 | TOTAL D. OFFICE OF FIRST | 21,035,652 | 7,271,510 | 6,186,172 | 3,030 | ||||
23 | STEPS TO SCHOOL READINESS | (6.00) | (1.00) | (5.00) | |||||
24 | |||||||||
25 | TOTAL VII. OPERATIONS AND | 180,659,180 | 142,583,566 | 175,809,700 | 135,315,086 | 142,426,705 | 108,115,233 | 143,000,399 | 108,688,927 |
26 | SUPPORT | (569.62) | (430.17) | (568.62) | (429.17) | (563.62) | (429.17) | (563.62) | (429.17) |
27 | |||||||||
28 | VIII. EDUCATION IMPROVEMENT ACT | ||||||||
29 | A. STANDARDS,TEACHING,LEARNING | ||||||||
30 | 1. STUDENT LEARNING | ||||||||
31 | CLASSIFIED POSITIONS | 58,629 | 58,629 | 58,629 | 58,629 | ||||
32 | OTHER OPERATING EXPENSES | 136,739 | 136,739 | 136,739 | 136,739 | ||||
33 | MODERNIZE VOCATIONAL | 13,798,983 | |||||||
34 | EQUIPMENT |
H630 | Sec. 1-5 | SECTION 1 DEPARTMENT OF EDUCATION |
pg. 5 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | HIGH SCHOOLS THAT WORK | 2,146,499 | |||||||
2 | ADULT EDUCATION | 15,073,736 | 15,073,736 | 15,073,736 | 15,073,736 | ||||
3 | TECH PREP | 3,021,348 | |||||||
4 | AID TO DISTRICTS | 37,386,600 | 14,386,600 | 14,386,600 | 14,386,600 | ||||
5 | AID TO DISTRICTS-TECHNOLOGY | 12,000,000 | 12,000,000 | 12,000,000 | |||||
6 | STUDENT AT RISK OF SCHOOL | 79,551,723 | 82,651,723 | 79,551,723 | 79,551,723 | ||||
7 | FAILURE | ||||||||
8 | STUDENT HEALTH AND FITNESS | 6,000,000 | |||||||
9 | ACT - NURSES | ||||||||
10 | ALLOC EIA - ARTS CURRICULA | 1,487,571 | 1,487,571 | 1,487,571 | 1,487,571 | ||||
11 | CAREER & TECHNOLOGY EDUCATION | 18,966,830 | 18,966,830 | 18,966,830 | |||||
12 | SUMMER READING CAMPS | 1,500,000 | 7,500,000 | 7,500,000 | 7,500,000 | ||||
13 | READING COACHES | 9,922,556 | 9,922,556 | 9,922,556 | 9,922,556 | ||||
14 | EEDA | 8,413,832 | 8,413,832 | 8,413,832 | 8,413,832 | ||||
15 | TOTAL 1. STUDENT LEARNING | 178,498,216 | 170,598,216 | 167,498,216 | 167,498,216 | ||||
16 | |||||||||
17 | 2. STUDENT TESTING | ||||||||
18 | CLASSIFIED POSITIONS | 548,518 | 548,518 | 548,518 | 548,518 | ||||
19 | (9.00) | (9.00) | (9.00) | (9.00) | |||||
20 | OTHER OPERATING EXPENSES | 678,748 | 678,748 | 678,748 | 678,748 | ||||
21 | ASSESSMENT/TESTING | 27,261,400 | 24,161,400 | 27,261,400 | 27,261,400 | ||||
22 | TOTAL 2. STUDENT TESTING | 28,488,666 | 25,388,666 | 28,488,666 | 28,488,666 | ||||
23 | (9.00) | (9.00) | (9.00) | (9.00) | |||||
24 | |||||||||
25 | 3. CURRICULUM & STANDARDS | ||||||||
26 | CLASSIFIED POSITIONS | 126,232 | 126,232 | 126,232 | 126,232 | ||||
27 | (2.00) | (2.00) | (2.00) | (2.00) | |||||
28 | OTHER PERSONAL SERVICES | 4,736 | 4,736 | 4,736 | 4,736 | ||||
29 | OTHER OPERATING EXPENSES | 41,987 | 41,987 | 41,987 | 41,987 | ||||
30 | READING | 6,542,052 | 6,542,052 | 6,542,052 | 6,542,052 | ||||
31 | INSTRUCTIONAL MATERIALS | 20,922,839 | 20,922,839 | 20,922,839 | 20,922,839 | ||||
32 | TOTAL 3. CURRICULUM & | 27,637,846 | 27,637,846 | 27,637,846 | 27,637,846 | ||||
33 | STANDARDS | (2.00) | (2.00) | (2.00) | (2.00) | ||||
34 |
H630 | Sec. 1-6 | SECTION 1 DEPARTMENT OF EDUCATION |
pg. 6 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | 4. ASSIST, INTERVENTION & REWARD | ||||||||
2 | CLASSIFIED POSITIONS | 1,236,436 | 1,236,436 | 1,236,436 | 1,236,436 | ||||
3 | (28.35) | (28.35) | (28.35) | (28.35) | |||||
4 | OTHER OPERATING EXPENSES | 1,374,752 | 1,374,752 | 1,374,752 | 1,374,752 | ||||
5 | EAA TECHNICAL ASSISTANCE | 12,801,301 | 12,801,301 | 12,801,301 | 12,801,301 | ||||
6 | POWER SCHOOLS/DATA COLLECTION | 7,500,000 | 7,500,000 | 7,500,000 | 7,500,000 | ||||
7 | SCHOOL VALUE ADDED INSTRUMENT | 1,400,000 | 1,400,000 | 1,400,000 | |||||
8 | TOTAL 4. ASSIST, | 22,912,489 | 24,312,489 | 24,312,489 | 24,312,489 | ||||
9 | INTERVENTION & REWARD | (28.35) | (28.35) | (28.35) | (28.35) | ||||
10 | |||||||||
11 | TOTAL A. | 257,537,217 | 247,937,217 | 247,937,217 | 247,937,217 | ||||
12 | STANDARDS,TEACHING,LEARNING | (39.35) | (39.35) | (39.35) | (39.35) | ||||
13 | |||||||||
14 | B. EARLY CHILDHOOD EDUCATION | ||||||||
15 | CLASSIFIED POSITIONS | 831,246 | 831,246 | 831,246 | 831,246 | ||||
16 | (13.50) | (13.50) | (13.50) | (13.50) | |||||
17 | OTHER OPERATING EXPENSES | 556,592 | 556,592 | 556,592 | 556,592 | ||||
18 | ALLOC EIA - 4 YR EARLY | 15,513,846 | 15,513,846 | 15,513,846 | 15,513,846 | ||||
19 | CHILDHOOD | ||||||||
20 | CDEPP - SCDE | 34,324,437 | 34,324,437 | 34,324,437 | 34,324,437 | ||||
21 | TOTAL B. EARLY CHILDHOOD | 51,226,121 | 51,226,121 | 51,226,121 | 51,226,121 | ||||
22 | EDUCATION | (13.50) | (13.50) | (13.50) | (13.50) | ||||
23 | |||||||||
24 | C. TEACHER QUALITY | ||||||||
25 | 1. CERTIFICATION | ||||||||
26 | CLASSIFIED POSITIONS | 1,068,102 | 1,068,102 | 1,068,102 | 1,068,102 | ||||
27 | (25.25) | (25.25) | (25.25) | (25.25) | |||||
28 | OTHER PERSONAL SERVICES | 1,579 | 1,579 | 1,579 | 1,579 | ||||
29 | OTHER OPERATING EXPENSES | 638,999 | 638,999 | 638,999 | 638,999 | ||||
30 | TOTAL 1. CERTIFICATION | 1,708,680 | 1,708,680 | 1,708,680 | 1,708,680 | ||||
31 | (25.25) | (25.25) | (25.25) | (25.25) | |||||
32 | |||||||||
33 | 2. RETENTION & REWARD | ||||||||
34 | TEACHER OF THE YEAR | 155,000 | 155,000 | 155,000 | 155,000 |
H630 | Sec. 1-7 | SECTION 1 DEPARTMENT OF EDUCATION |
pg. 7 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | TEACHER QUALITY COMMISSION | 372,724 | 372,724 | 372,724 | 372,724 | ||||
2 | ALLOC EIA - TEACHER SALARIES | 150,823,453 | 150,823,453 | 150,823,453 | 150,823,453 | ||||
3 | TEACHER SUPPLIES | 14,346,000 | 14,721,500 | 14,721,500 | 14,721,500 | ||||
4 | ALLOC EIA - EMPLOYER | 18,266,752 | 22,521,917 | 26,777,082 | 22,521,917 | ||||
5 | CONTRIBUTIONS | ||||||||
6 | INCENTIVE FOR COMPUTER | 100,000 | 100,000 | 100,000 | |||||
7 | CODING TEACHERS | ||||||||
8 | NATIONAL BOARD CERTIFICATION | 54,000,000 | 51,000,000 | 51,000,000 | 51,000,000 | ||||
9 | RURAL TEACHER RECRUITMENT | 9,748,392 | 9,748,392 | 9,748,392 | 9,748,392 | ||||
10 | TOTAL 2. RETENTION & REWARD | 247,712,321 | 249,442,986 | 253,698,151 | 249,442,986 | ||||
11 | |||||||||
12 | 3. PROFESSIONAL DEVELOPMENT | ||||||||
13 | PROFESSIONAL DEVELOPMENT | 9,515,911 | 9,515,911 | 9,515,911 | 9,515,911 | ||||
14 | ADEPT | 873,909 | 873,909 | 873,909 | 873,909 | ||||
15 | TOTAL 3. PROFESSIONAL | 10,389,820 | 10,389,820 | 10,389,820 | 10,389,820 | ||||
16 | DEVELOPMENT | ||||||||
17 | |||||||||
18 | 4. ADEPT | ||||||||
19 | CLASSIFIED POSITIONS | 65,000 | 65,000 | 65,000 | 65,000 | ||||
20 | (1.00) | (1.00) | (1.00) | (1.00) | |||||
21 | TOTAL 4. ADEPT | 65,000 | 65,000 | 65,000 | 65,000 | ||||
22 | (1.00) | (1.00) | (1.00) | (1.00) | |||||
23 | |||||||||
24 | TOTAL C. TEACHER QUALITY | 259,875,821 | 261,606,486 | 265,861,651 | 261,606,486 | ||||
25 | (26.25) | (26.25) | (26.25) | (26.25) | |||||
26 | |||||||||
27 | D. LEADERSHIP | ||||||||
28 | CLASSIFIED POSITIONS | 82,049 | 82,049 | 82,049 | 82,049 | ||||
29 | (10.77) | (10.77) | (10.77) | (10.77) | |||||
30 | OTHER PERSONAL SERVICES | 83,121 | 83,121 | 83,121 | 83,121 | ||||
31 | OTHER OPERATING EXPENSES | 279,032 | 279,032 | 279,032 | 279,032 | ||||
32 | TECHNOLOGY | 12,271,826 | 12,271,826 | 12,271,826 | 12,271,826 | ||||
33 | EMPLOYER CONTRIBUTIONS | 1,249,821 | |||||||
34 | TOTAL D. LEADERSHIP | 13,965,849 | 12,716,028 | 12,716,028 | 12,716,028 |
H630 | Sec. 1-8 | SECTION 1 DEPARTMENT OF EDUCATION |
pg. 8 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | (10.77) | (10.77) | (10.77) | (10.77) | |||||
2 | |||||||||
3 | E. EIA EMPLOYER CONTRIBUTIONS | ||||||||
4 | EMPLOYER CONTRIBUTIONS | 1,249,821 | 1,249,821 | 1,249,821 | |||||
5 | TOTAL E. EIA EMPLOYER | 1,249,821 | 1,249,821 | 1,249,821 | |||||
6 | CONTRIBUTIONS | ||||||||
7 | |||||||||
8 | F. PARTNERSHIPS | ||||||||
9 | ETV - K-12 PUBLIC EDUCATION | 3,394,281 | 3,394,281 | 3,576,409 | 3,576,409 | ||||
10 | (H670) | ||||||||
11 | ETV - INFRASTRUCTURE (H670) | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | ||||
12 | LITERACY & DISTANCE LEARNING | 415,000 | 415,000 | 415,000 | 415,000 | ||||
13 | (P360) | ||||||||
14 | REACH OUT & READ (A850) | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | ||||
15 | SC YOUTH CHALLENGE ACADEMY | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | ||||
16 | (E240) | ||||||||
17 | ARTS EDUCATION PROG ( H910) | 1,000,000 | 1,070,000 | 1,070,000 | 1,070,000 | ||||
18 | TEACHER PAY (F300) | 73,861 | |||||||
19 | EDUCATION OVERSIGHT | 1,793,242 | 1,793,242 | 1,793,242 | 1,793,242 | ||||
20 | COMMITTEE (A850) | ||||||||
21 | SCIENCE PLUS (A850) | 563,406 | 563,406 | 563,406 | 563,406 | ||||
22 | STEM CENTERS SC (H120) | 1,750,000 | 1,750,000 | 1,750,000 | 1,750,000 | ||||
23 | TEACH FOR AMERICA SC (A850) | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | ||||
24 | GOVERNOR'S SCHOOL FOR ARTS & | 1,192,439 | 1,355,672 | 1,355,672 | 1,355,672 | ||||
25 | HUMANITIES (H630) | ||||||||
26 | WIL LOU GRAY OPPORTUNITY | 605,294 | 651,383 | 651,383 | 651,383 | ||||
27 | SCHOOL (H710) | ||||||||
28 | SCHOOL FOR DEAF & BLIND | 7,439,286 | 7,557,223 | 7,557,223 | 7,557,223 | ||||
29 | (H750) | ||||||||
30 | DIABILITIES & SPECIAL NEEDS | 548,653 | 548,653 | 548,653 | 548,653 | ||||
31 | (J160) | ||||||||
32 | SC COUNCIL ON ECONOMIC | 300,000 | 300,000 | 300,000 | |||||
33 | EDUCATION (H270) | ||||||||
34 | JOHN DE LA HOWE SC (L120) | 417,734 | 417,734 | 417,734 |
H630 | Sec. 1-9 | SECTION 1 DEPARTMENT OF EDUCATION |
pg. 9 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | CLEMSON AGRICULTURE | 989,758 | 989,758 | 989,758 | 989,758 | ||||
2 | EDUCATION TEACHERS (P200) | ||||||||
3 | CENTER FOR EDUCATIONAL | 715,933 | 715,933 | 715,933 | 715,933 | ||||
4 | PARTNERSHIPS (H270) | ||||||||
5 | QUAVER MUSIC(SDE) | 100,000 | 100,000 | 100,000 | |||||
6 | CENTERS OF EXCELLENCE (H030) | 1,137,526 | 350,000 | 1,137,526 | 1,137,526 | ||||
7 | TEACHER RECRUIT PROGRAM | 4,243,527 | 4,243,527 | 4,243,527 | 4,243,527 | ||||
8 | (H030) | ||||||||
9 | TEACHER LOAN PROGRAM (E160) | 5,089,881 | 5,089,881 | 5,089,881 | 5,089,881 | ||||
10 | BABYNET AUTISM THERAPY (J020) | 3,926,408 | 3,926,408 | 3,926,408 | |||||
11 | REGIONAL EDUCATION CENTERS | 1,802,000 | 1,952,000 | 1,952,000 | 1,952,000 | ||||
12 | (P320) | ||||||||
13 | FAMILY CONNECTION SC (H630) | 300,000 | 300,000 | 300,000 | 300,000 | ||||
14 | GOV SCHOOL FOR MATH & | 719,425 | 860,442 | 860,442 | 860,442 | ||||
15 | SCIENCE (H630) | ||||||||
16 | CENTER FOR EDUC RECRUIT, | 531,680 | 531,680 | 531,680 | 531,680 | ||||
17 | RETEN, & ADV (CERRA) (H470) | ||||||||
18 | TOTAL F. PARTNERSHIPS | 42,022,926 | 45,158,489 | 46,845,877 | 46,845,877 | ||||
19 | |||||||||
20 | G. TRANSPORTATION | ||||||||
21 | OTHER OPERATING EXPENSES | 12,575,684 | 12,575,684 | 41,772,506 | 41,198,813 | ||||
22 | TOTAL G. TRANSPORTATION | 12,575,684 | 12,575,684 | 41,772,506 | 41,198,813 | ||||
23 | |||||||||
24 | H. CHARTER SCHOOL DISTRICT | ||||||||
25 | CHARTER SCHOOL DISTRICT | 81,118,747 | 100,556,551 | 100,556,551 | 100,556,551 | ||||
26 | TOTAL H. CHARTER SCHOOL | 81,118,747 | 100,556,551 | 100,556,551 | 100,556,551 | ||||
27 | DISTRICT | ||||||||
28 | |||||||||
29 | I. FIRST STEPS TO SCHOOL READINESS | ||||||||
30 | CLASSIFIED POSITIONS | 2,179,885 | 2,179,885 | 2,179,885 | 2,179,885 | ||||
31 | (84.50) | (26.50) | (26.50) | (26.50) | |||||
32 | UNCLASSIFIED POSITIONS | 121,540 | 121,540 | 121,540 | 121,540 | ||||
33 | (1.00) | (1.00) | (1.00) | (1.00) | |||||
34 | OTHER PERSONAL SERVICES | 150,000 | 150,000 | 150,000 | 150,000 |
H630 | Sec. 1-10 | SECTION 1 DEPARTMENT OF EDUCATION |
pg. 10 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | OTHER OPERATING EXPENSES | 1,906,225 | 1,906,225 | 1,906,225 | 1,906,225 | ||||
2 | COUNTY PARTNERSHIPS | 14,435,228 | 14,435,228 | 14,435,228 | 14,435,228 | ||||
3 | CDEPP | 9,767,864 | 9,767,864 | 9,767,864 | 9,767,864 | ||||
4 | BABYNET AUTISM THERAPY | 3,686,408 | |||||||
5 | EMPLOYER CONTRIBUTIONS | 1,015,485 | 775,485 | 775,485 | 775,485 | ||||
6 | TOTAL I. FIRST STEPS TO | 33,262,635 | 29,336,227 | 29,336,227 | 29,336,227 | ||||
7 | SCHOOL READINESS | (85.50) | (27.50) | (27.50) | (27.50) | ||||
8 | |||||||||
9 | J. ABBEVILLE EQUITY SCHOOL DISTRICTS CAPITAL IMPROVEMENTS | ||||||||
10 | ABBEVILLE EQUITY SCH DIST | 35,139,376 | 1 | 4,828,859 | |||||
11 | CAPITAL IMPROVEMENTS (NR) | ||||||||
12 | TOTAL J. ABBEVILLE EQUITY | 35,139,376 | 1 | 4,828,859 | |||||
13 | SCHOOL DISTRICTS CAPITAL IM | ||||||||
14 | |||||||||
15 | TOTAL VIII. EDUCATION | 751,585,000 | 797,502,000 | 797,502,000 | 797,502,000 | ||||
16 | IMPROVEMENT ACT | (175.37) | (117.37) | (117.37) | (117.37) | ||||
17 | |||||||||
18 | IX. GOVERNORS SCH SCIENCE & MATH | ||||||||
19 | CLASSIFIED POSITIONS | 2,600,068 | 2,600,068 | 2,600,068 | 2,600,068 | 2,600,068 | 2,600,068 | 2,600,068 | 2,600,068 |
20 | (59.30) | (59.30) | (59.30) | (59.30) | (59.30) | (59.30) | (59.30) | (59.30) | |
21 | UNCLASSIFIED POSITIONS | 3,575,711 | 3,465,711 | 3,575,711 | 3,465,711 | 3,575,711 | 3,465,711 | 3,575,711 | 3,465,711 |
22 | (29.79) | (29.02) | (29.79) | (29.02) | (29.79) | (29.02) | (29.79) | (29.02) | |
23 | NEW POSITION CERTIFIED | 172,500 | 172,500 | 172,500 | 172,500 | 172,500 | 172,500 | ||
24 | TEACHER | (3.00) | (3.00) | (3.00) | (3.00) | (3.00) | (3.00) | ||
25 | OTHER PERSONAL SERVICES | 171,100 | 68,600 | 171,100 | 68,600 | 171,100 | 68,600 | 171,100 | 68,600 |
26 | OTHER OPERATING EXPENSES | 4,694,985 | 4,215,985 | 4,709,485 | 4,230,485 | 4,709,485 | 4,230,485 | 4,709,485 | 4,230,485 |
27 | ALLOC OTHER ENTITIES | 13,200 | 13,200 | 13,200 | 13,200 | ||||
28 | EMPLOYER CONTRIBUTIONS | 1,968,538 | 1,926,738 | 2,037,513 | 1,995,713 | 2,037,513 | 1,995,713 | 2,037,513 | 1,995,713 |
29 | TOTAL IX. GOVERNORS SCH | 13,023,602 | 12,277,102 | 13,279,577 | 12,533,077 | 13,279,577 | 12,533,077 | 13,279,577 | 12,533,077 |
30 | SCIENCE & MATH | (89.09) | (88.32) | (92.09) | (91.32) | (92.09) | (91.32) | (92.09) | (91.32) |
31 | |||||||||
32 | X. AID TO SCHOOL DISTRICTS | ||||||||
33 | A. DISTRIBUTION TO SUBDIVISIONS | ||||||||
34 | CDEPP - SCDE | 13,099,665 | 13,099,665 | 13,099,665 | 13,099,665 | 13,099,665 | 13,099,665 | 13,099,665 | 13,099,665 |
H630 | Sec. 1-11 | SECTION 1 DEPARTMENT OF EDUCATION |
pg. 11 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | ALLOC SCHOOL DIST | 808,180,265 | 808,180,265 | 808,180,265 | 808,180,265 | ||||
2 | ALLOC OTHER STATE AGENCIES | 14,597,340 | 14,597,340 | 14,597,340 | 14,597,340 | ||||
3 | ALLOC OTHER ENTITIES | 13,560,038 | 13,560,038 | 13,560,038 | 13,560,038 | ||||
4 | TEACHER SUPPLY | 600,000 | 600,000 | 600,000 | 600,000 | 600,000 | 600,000 | 600,000 | 600,000 |
5 | SUMMER READING CAMPS | 6,000,000 | 6,000,000 | ||||||
6 | ADULT ED | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 |
7 | AID SCHOOL DISTRICTS | 89,839 | 89,839 | 89,839 | 89,839 | 89,839 | 89,839 | 89,839 | 89,839 |
8 | STUDENT HEALTH AND FITNESS | 20,297,502 | 20,297,502 | 26,297,502 | 26,297,502 | 26,297,502 | 26,297,502 | 26,297,502 | 26,297,502 |
9 | READING COACHES | 29,483,100 | 29,483,100 | 29,483,100 | 29,483,100 | 29,483,100 | 29,483,100 | 29,483,100 | 29,483,100 |
10 | LUNCH PROGRAM | 25,800 | 25,800 | 25,800 | 25,800 | 25,800 | 25,800 | 25,800 | 25,800 |
11 | EMPLOYER CONTRIBUTIONS - EFA | 741,906,879 | 741,906,879 | 748,791,496 | 748,791,496 | 754,439,942 | 754,439,942 | 752,826,100 | 752,826,100 |
12 | EDUCATION FINANCE ACT | 1,728,148,671 | 1,728,148,671 | 1,759,392,393 | 1,759,392,393 | 1,785,026,138 | 1,785,026,138 | 1,777,702,211 | 1,777,702,211 |
13 | GUIDANCE/CAREER SPECIALIST | 31,362,113 | 31,362,113 | 31,362,113 | 31,362,113 | 31,362,113 | 31,362,113 | 31,362,113 | 31,362,113 |
14 | AID SCHOOL DISTRICT - | 136,796,735 | 136,796,735 | 136,796,735 | 136,796,735 | 136,796,735 | 136,796,735 | 136,796,735 | 136,796,735 |
15 | RETIREE INS | ||||||||
16 | TOTAL A. DISTRIBUTION TO | 3,544,647,947 | 2,708,310,304 | 3,582,776,286 | 2,746,438,643 | 3,614,058,477 | 2,777,720,834 | 3,605,120,708 | 2,768,783,065 |
17 | SUBDIVISIONS | ||||||||
18 | |||||||||
19 | B. SPECIAL ALLOCATIONS | ||||||||
20 | STATE MUSEUM (H950) | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 |
21 | VOCATIONAL EQUIPMENT (H710) | 39,978 | 39,978 | 39,978 | 39,978 | 39,978 | 39,978 | 39,978 | 39,978 |
22 | ARCHIVES AND HISTORY (H790) | 22,377 | 22,377 | 22,377 | 22,377 | 22,377 | 22,377 | 22,377 | 22,377 |
23 | STATUS OFFENDER (L120) | 346,473 | 346,473 | 346,473 | 346,473 | 346,473 | 346,473 | ||
24 | HANDICAPPED - PROFOUNDLY | 85,286 | 85,286 | 85,286 | 85,286 | 85,286 | 85,286 | 85,286 | 85,286 |
25 | MENTALLY | ||||||||
26 | STUDENT LOAN CORP - CAREER | 1,065,125 | 1,065,125 | 1,065,125 | 1,065,125 | 1,065,125 | 1,065,125 | 1,065,125 | 1,065,125 |
27 | CHANGERS | ||||||||
28 | SC COUNCIL ON HOLOCAUST | 54,264 | 54,264 | 54,264 | 54,264 | 150,000 | 150,000 | 150,000 | 150,000 |
29 | ARCHIBALD RUTLEDGE | 10,478 | 10,478 | 10,478 | 10,478 | 10,478 | 10,478 | 10,478 | 10,478 |
30 | SCHOLARSHIPS | ||||||||
31 | TOTAL B. SPECIAL ALLOCATIONS | 1,898,981 | 1,898,981 | 1,552,508 | 1,552,508 | 1,994,717 | 1,994,717 | 1,994,717 | 1,994,717 |
32 | |||||||||
33 | TOTAL X. AID TO SCHOOL | 3,546,546,928 | 2,710,209,285 | 3,584,328,794 | 2,747,991,151 | 3,616,053,194 | 2,779,715,551 | 3,607,115,425 | 2,770,777,782 |
34 | DISTRICTS |
H630 | Sec. 1-12 | SECTION 1 DEPARTMENT OF EDUCATION |
pg. 12 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | |||||||||
2 | XI. GOV SCHL FOR ARTS & HUMANITIES | ||||||||
3 | CLASSIFIED POSITIONS | 2,027,979 | 1,962,979 | 2,027,979 | 1,962,979 | 2,027,979 | 1,962,979 | 2,027,979 | 1,962,979 |
4 | (43.02) | (42.52) | (43.02) | (42.52) | (43.02) | (42.52) | (43.02) | (42.52) | |
5 | NEW POSITION PROGRAM | 40,000 | 40,000 | 40,000 | 40,000 | ||||
6 | COORDINATOR II | (1.00) | (1.00) | (1.00) | (1.00) | ||||
7 | UNCLASSIFIED POSITIONS | 2,706,820 | 2,637,820 | 2,706,820 | 2,637,820 | 2,706,820 | 2,637,820 | 2,706,820 | 2,637,820 |
8 | (33.33) | (32.58) | (33.33) | (32.58) | (33.33) | (32.58) | (33.33) | (32.58) | |
9 | OTHER PERSONAL SERVICES | 845,106 | 526,835 | 845,106 | 526,835 | 845,106 | 526,835 | 845,106 | 526,835 |
10 | OTHER OPERATING EXPENSES | 1,496,826 | 1,046,826 | 1,624,826 | 1,174,826 | 1,624,826 | 1,174,826 | 1,624,826 | 1,174,826 |
11 | EMPLOYER CONTRIBUTIONS | 1,946,162 | 1,843,662 | 1,946,162 | 1,843,662 | 1,959,762 | 1,857,262 | 1,959,762 | 1,857,262 |
12 | TOTAL XI. GOV SCHL FOR ARTS | 9,022,893 | 8,018,122 | 9,150,893 | 8,146,122 | 9,204,493 | 8,199,722 | 9,204,493 | 8,199,722 |
13 | & HUMANITIES | (76.35) | (75.10) | (76.35) | (75.10) | (77.35) | (76.10) | (77.35) | (76.10) |
14 | |||||||||
15 | XII. FIRST STEPS TO SCH READINESS | ||||||||
16 | CLASSIFIED POSITIONS | 65,000 | 65,000 | 761,621 | 67,621 | 761,621 | 67,621 | ||
17 | (1.00) | (1.00) | (6.00) | (1.00) | (6.00) | (1.00) | |||
18 | OTHER PERSONAL SERVICES | 275,000 | 275,000 | ||||||
19 | OTHER OPERATING EXPENSES | 5,003,392 | 5,003,392 | ||||||
20 | FIRST STEPS TO SCH READINESS | 29,280 | 29,280 | 240,439 | 29,689 | 240,439 | 29,689 | ||
21 | CDEPP-PRIVATE | 6,424,200 | 6,424,200 | 6,424,200 | 6,424,200 | 6,424,200 | 6,424,200 | ||
22 | TOTAL XII. FIRST STEPS TO | 6,518,480 | 6,518,480 | 12,704,652 | 6,521,510 | 12,704,652 | 6,521,510 | ||
23 | SCH READINESS | (1.00) | (1.00) | (6.00) | (1.00) | (6.00) | (1.00) | ||
24 | |||||||||
25 | XIII. EMPLOYEE BENEFITS | ||||||||
26 | EMPLOYER CONTRIBUTIONS | 16,225,526 | 11,012,709 | 16,225,526 | 11,012,709 | 16,225,526 | 11,012,709 | 16,225,526 | 11,012,709 |
27 | TOTAL XIII. EMPLOYEE | 16,225,526 | 11,012,709 | 16,225,526 | 11,012,709 | 16,225,526 | 11,012,709 | 16,225,526 | 11,012,709 |
28 | BENEFITS | ||||||||
29 | |||||||||
30 | TOTAL DEPARTMENT OF | 4,576,217,275 | 2,905,702,480 | 4,661,969,116 | 2,943,118,321 | 4,666,550,293 | 2,947,699,498 | 4,658,186,218 | 2,939,335,423 |
31 | EDUCATION | (1,214.47) | (805.92) | (1,159.47) | (808.92) | (1,160.47) | (809.92) | (1,160.47) | (809.92) |
H660 | Sec. 3-1 | SECTION 3 LOTTERY EXPENDITURE ACCOUNT |
pg. 13 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | I. LOTTERY EXPENDITURE ACCOUNT | ||||||||
2 | LOTTERY EXPENDITURES | 400,675,000 | 383,865,355 | 383,865,355 | 383,865,355 | ||||
3 | UNCLAIMED PRIZES | 18,000,000 | 17,000,000 | 17,000,000 | 17,000,000 | ||||
4 | TOTAL I. LOTTERY | 418,675,000 | 400,865,355 | 400,865,355 | 400,865,355 | ||||
5 | EXPENDITURE ACCOUNT | ||||||||
6 | |||||||||
7 | TOTAL LOTTERY EXPENDITURE | 418,675,000 | 400,865,355 | 400,865,355 | 400,865,355 |
A850 | Sec. 4-1 | SECTION 4 EDUCATION OVERSIGHT COMMITTEE |
pg. 14 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | I. ADMINISTRATION | ||||||||
2 | EXECUTIVE DIRECTOR | 99,600 | 99,600 | 99,600 | 99,600 | ||||
3 | (1.00) | (1.00) | (1.00) | (1.00) | |||||
4 | UNCLASSIFIED LEGISLATIVE | 330,000 | 330,000 | 330,000 | 330,000 | ||||
5 | MISC (P) | (9.00) | (9.00) | (9.00) | (9.00) | ||||
6 | TAXABLE SUBSISTENCE | 2,000 | 2,000 | 2,000 | 2,000 | ||||
7 | OTHER PERSONAL SERVICES | 130,000 | 130,000 | 130,000 | 130,000 | ||||
8 | OTHER OPERATING EXPENSES | 1,101,642 | 1,101,642 | 1,101,642 | 1,101,642 | ||||
9 | TOTAL I. ADMINISTRATION | 1,663,242 | 1,663,242 | 1,663,242 | 1,663,242 | ||||
10 | (10.00) | (10.00) | (10.00) | (10.00) | |||||
11 | |||||||||
12 | II. EMPLOYEE BENEFITS | ||||||||
13 | EMPLOYER CONTRIBUTIONS | 130,000 | 130,000 | 130,000 | 130,000 | ||||
14 | TOTAL II. EMPLOYEE BENEFITS | 130,000 | 130,000 | 130,000 | 130,000 | ||||
15 | |||||||||
16 | TOTAL EDUCATION OVERSIGHT | 1,793,242 | 1,793,242 | 1,793,242 | 1,793,242 | ||||
17 | COMMITTEE | (10.00) | (10.00) | (10.00) | (10.00) |
H710 | Sec. 5-1 | SECTION 5 WIL LOU GRAY OPPORTUNITY SCHOOL |
pg. 15 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | I. ADMINISTRATION | ||||||||
2 | SUPERINTENDENT | 79,070 | 79,070 | 90,140 | 90,140 | 90,140 | 90,140 | 90,140 | 90,140 |
3 | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | |
4 | CLASSIFIED POSITIONS | 194,090 | 194,090 | 183,020 | 183,020 | 183,020 | 183,020 | 183,020 | 183,020 |
5 | (4.00) | (4.00) | (4.00) | (4.00) | (4.00) | (4.00) | (4.00) | (4.00) | |
6 | NEW POSITION HUMAN RESOURCE | 45,000 | 45,000 | 45,000 | 45,000 | 45,000 | 45,000 | ||
7 | MANAGER I | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | ||
8 | OTHER PERSONAL SERVICES | 4,085 | 4,085 | 4,085 | 4,085 | 4,085 | 4,085 | 4,085 | 4,085 |
9 | OTHER OPERATING EXPENSES | 24,419 | 24,419 | 24,419 | 24,419 | 24,419 | 24,419 | 24,419 | 24,419 |
10 | TOTAL I. ADMINISTRATION | 301,664 | 301,664 | 346,664 | 346,664 | 346,664 | 346,664 | 346,664 | 346,664 |
11 | (5.00) | (5.00) | (6.00) | (6.00) | (6.00) | (6.00) | (6.00) | (6.00) | |
12 | |||||||||
13 | II. EDUCATIONAL PROGRAM | ||||||||
14 | A. ACADEMIC PROGRAM | ||||||||
15 | CLASSIFIED POSITIONS | 609,773 | 609,773 | 609,773 | 609,773 | 609,773 | 609,773 | 609,773 | 609,773 |
16 | (15.62) | (15.36) | (15.62) | (15.36) | (15.62) | (15.36) | (15.62) | (15.36) | |
17 | UNCLASSIFIED POSITIONS | 489,426 | 394,426 | 489,426 | 394,426 | 489,426 | 394,426 | 489,426 | 394,426 |
18 | (11.55) | (6.45) | (11.55) | (6.45) | (11.55) | (6.45) | (11.55) | (6.45) | |
19 | OTHER PERSONAL SERVICES | 38,770 | 38,770 | 38,770 | 38,770 | 38,770 | 38,770 | 38,770 | 38,770 |
20 | OTHER OPERATING EXPENSES | 181,589 | 171,589 | 216,589 | 171,589 | 216,589 | 171,589 | 216,589 | 171,589 |
21 | TOTAL A. ACADEMIC PROGRAM | 1,319,558 | 1,214,558 | 1,354,558 | 1,214,558 | 1,354,558 | 1,214,558 | 1,354,558 | 1,214,558 |
22 | (27.17) | (21.81) | (27.17) | (21.81) | (27.17) | (21.81) | (27.17) | (21.81) | |
23 | |||||||||
24 | B. VOCATIONAL EDUCATION | ||||||||
25 | UNCLASSIFIED POSITIONS | 91,854 | 91,854 | 91,854 | 91,854 | 91,854 | 91,854 | 91,854 | 91,854 |
26 | (4.43) | (3.50) | (4.43) | (3.50) | (4.43) | (3.50) | (4.43) | (3.50) | |
27 | OTHER OPERATING EXPENSES | 127,040 | 102,040 | 127,040 | 102,040 | 127,040 | 102,040 | 127,040 | 102,040 |
28 | TOTAL B. VOCATIONAL | 218,894 | 193,894 | 218,894 | 193,894 | 218,894 | 193,894 | 218,894 | 193,894 |
29 | EDUCATION | (4.43) | (3.50) | (4.43) | (3.50) | (4.43) | (3.50) | (4.43) | (3.50) |
30 | |||||||||
31 | C. LIBRARY | ||||||||
32 | UNCLASSIFIED POSITIONS | 28,436 | 28,436 | 28,436 | 28,436 | 28,436 | 28,436 | 28,436 | 28,436 |
33 | (0.81) | (0.61) | (0.81) | (0.61) | (0.81) | (0.61) | (0.81) | (0.61) | |
34 | OTHER OPERATING EXPENSES | 2,837 | 2,837 | 2,837 | 2,837 | 2,837 | 2,837 | 2,837 | 2,837 |
H710 | Sec. 5-2 | SECTION 5 WIL LOU GRAY OPPORTUNITY SCHOOL |
pg. 16 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | TOTAL C. LIBRARY | 31,273 | 31,273 | 31,273 | 31,273 | 31,273 | 31,273 | 31,273 | 31,273 |
2 | (0.81) | (0.61) | (0.81) | (0.61) | (0.81) | (0.61) | (0.81) | (0.61) | |
3 | |||||||||
4 | TOTAL II. EDUCATIONAL | 1,569,725 | 1,439,725 | 1,604,725 | 1,439,725 | 1,604,725 | 1,439,725 | 1,604,725 | 1,439,725 |
5 | PROGRAM | (32.41) | (25.92) | (32.41) | (25.92) | (32.41) | (25.92) | (32.41) | (25.92) |
6 | |||||||||
7 | III. STUDENT SERVICES | ||||||||
8 | CLASSIFIED POSITIONS | 1,356,301 | 1,356,301 | 1,356,301 | 1,356,301 | 1,356,301 | 1,356,301 | 1,356,301 | 1,356,301 |
9 | (41.39) | (41.39) | (41.39) | (41.39) | (41.39) | (41.39) | (41.39) | (41.39) | |
10 | OTHER PERSONAL SERVICES | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 |
11 | OTHER OPERATING EXPENSES | 158,000 | 125,000 | 158,000 | 125,000 | 158,000 | 125,000 | 158,000 | 125,000 |
12 | TOTAL III. STUDENT SERVICES | 1,529,301 | 1,496,301 | 1,529,301 | 1,496,301 | 1,529,301 | 1,496,301 | 1,529,301 | 1,496,301 |
13 | (41.39) | (41.39) | (41.39) | (41.39) | (41.39) | (41.39) | (41.39) | (41.39) | |
14 | |||||||||
15 | IV. SUPPORT SERVICES | ||||||||
16 | CLASSIFIED POSITIONS | 631,982 | 535,982 | 631,982 | 535,982 | 631,982 | 535,982 | 631,982 | 535,982 |
17 | (18.61) | (15.84) | (18.61) | (15.84) | (18.61) | (15.84) | (18.61) | (15.84) | |
18 | OTHER PERSONAL SERVICES | 55,000 | 25,000 | 55,000 | 25,000 | 55,000 | 25,000 | 55,000 | 25,000 |
19 | OTHER OPERATING EXPENSES | 1,904,233 | 1,057,912 | 1,904,233 | 1,057,912 | 1,904,233 | 1,057,912 | 1,904,233 | 1,057,912 |
20 | TOTAL IV. SUPPORT SERVICES | 2,591,215 | 1,618,894 | 2,591,215 | 1,618,894 | 2,591,215 | 1,618,894 | 2,591,215 | 1,618,894 |
21 | (18.61) | (15.84) | (18.61) | (15.84) | (18.61) | (15.84) | (18.61) | (15.84) | |
22 | |||||||||
23 | V. EMPLOYEE BENEFITS | ||||||||
24 | EMPLOYER CONTRIBUTIONS | 1,298,902 | 1,243,902 | 1,328,902 | 1,273,902 | 1,328,902 | 1,273,902 | 1,328,902 | 1,273,902 |
25 | TOTAL V. EMPLOYEE BENEFITS | 1,298,902 | 1,243,902 | 1,328,902 | 1,273,902 | 1,328,902 | 1,273,902 | 1,328,902 | 1,273,902 |
26 | |||||||||
27 | TOTAL WIL LOU GRAY | 7,290,807 | 6,100,486 | 7,400,807 | 6,175,486 | 7,400,807 | 6,175,486 | 7,400,807 | 6,175,486 |
28 | OPPORTUNITY SCHOOL | (97.41) | (88.15) | (98.41) | (89.15) | (98.41) | (89.15) | (98.41) | (89.15) |
H750 | Sec. 6-1 | SECTION 6 SCHOOL FOR THE DEAF AND THE BLIND |
pg. 17 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | I. ADMINISTRATION | ||||||||
2 | PRESIDENT | 118,000 | 118,000 | 122,720 | 122,720 | 122,720 | 122,720 | 122,720 | 122,720 |
3 | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | |
4 | CLASSIFIED POSITIONS | 1,208,613 | 1,122,351 | 1,403,893 | 1,117,631 | 1,403,893 | 1,117,631 | 1,403,893 | 1,117,631 |
5 | (23.50) | (22.00) | (23.50) | (22.00) | (23.50) | (22.00) | (23.50) | (22.00) | |
6 | UNCLASSIFIED POSITIONS | 88,900 | 88,900 | 88,900 | 88,900 | ||||
7 | (1.00) | (1.00) | (1.00) | (1.00) | |||||
8 | OTHER PERSONAL SERVICES | 176,779 | 162,668 | 176,779 | 162,668 | 176,779 | 162,668 | 176,779 | 162,668 |
9 | OTHER OPERATING EXPENSES | 3,576,775 | 3,497,586 | 3,576,775 | 3,497,586 | 3,576,775 | 3,497,586 | 3,576,775 | 3,497,586 |
10 | DEBT SERVICE CHARGES | 110,000 | 110,000 | 110,000 | 110,000 | 110,000 | 110,000 | 110,000 | 110,000 |
11 | INTEREST - MASTER LEASE | 10,855 | 10,855 | 10,855 | 10,855 | 10,855 | 10,855 | 10,855 | 10,855 |
12 | PROGRAM | ||||||||
13 | S C ASSOC FOR THE BLIND | 138,256 | 138,256 | 138,256 | 138,256 | 138,256 | 138,256 | 138,256 | 138,256 |
14 | TOTAL I. ADMINISTRATION | 5,428,178 | 5,159,716 | 5,628,178 | 5,159,716 | 5,628,178 | 5,159,716 | 5,628,178 | 5,159,716 |
15 | (25.50) | (23.00) | (25.50) | (23.00) | (25.50) | (23.00) | (25.50) | (23.00) | |
16 | |||||||||
17 | II. EDUCATION | ||||||||
18 | A. DEAF EDUCATION | ||||||||
19 | CLASSIFIED POSITIONS | 120,054 | 120,054 | 120,054 | 120,054 | 120,054 | 120,054 | 120,054 | 120,054 |
20 | (4.00) | (5.00) | (5.00) | (5.00) | (5.00) | (5.00) | (5.00) | (5.00) | |
21 | UNCLASSIFIED POSITIONS | 226,252 | 226,252 | 226,252 | 226,252 | 226,252 | 226,252 | 226,252 | 226,252 |
22 | (14.00) | (4.20) | (14.00) | (4.20) | (14.00) | (4.20) | (14.00) | (4.20) | |
23 | OTHER PERSONAL SERVICES | 86,674 | 86,674 | 86,674 | 86,674 | 86,674 | 86,674 | 86,674 | 86,674 |
24 | OTHER OPERATING EXPENSES | 339,805 | 333,990 | 339,805 | 333,990 | 339,805 | 333,990 | 339,805 | 333,990 |
25 | TOTAL A. DEAF EDUCATION | 772,785 | 766,970 | 772,785 | 766,970 | 772,785 | 766,970 | 772,785 | 766,970 |
26 | (18.00) | (9.20) | (19.00) | (9.20) | (19.00) | (9.20) | (19.00) | (9.20) | |
27 | |||||||||
28 | B. BLIND EDUCATION | ||||||||
29 | CLASSIFIED POSITIONS | 108,093 | 108,093 | 108,093 | 108,093 | 108,093 | 108,093 | 108,093 | 108,093 |
30 | (4.00) | (4.00) | (4.00) | (4.00) | (4.00) | (4.00) | (4.00) | (4.00) | |
31 | UNCLASSIFIED POSITIONS | 206,644 | 206,644 | 206,644 | 206,644 | 206,644 | 206,644 | 206,644 | 206,644 |
32 | (13.00) | (3.90) | (13.00) | (3.90) | (13.00) | (3.90) | (13.00) | (3.90) | |
33 | OTHER PERSONAL SERVICES | 87,649 | 87,649 | 87,649 | 87,649 | 87,649 | 87,649 | 87,649 | 87,649 |
34 | OTHER OPERATING EXPENSES | 396,728 | 392,423 | 396,728 | 392,423 | 396,728 | 392,423 | 396,728 | 392,423 |
H750 | Sec. 6-2 | SECTION 6 SCHOOL FOR THE DEAF AND THE BLIND |
pg. 18 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | AID OTHER STATE AGENCIES | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
2 | TOTAL B. BLIND EDUCATION | 849,114 | 844,809 | 849,114 | 844,809 | 849,114 | 844,809 | 849,114 | 844,809 |
3 | (17.00) | (7.90) | (17.00) | (7.90) | (17.00) | (7.90) | (17.00) | (7.90) | |
4 | |||||||||
5 | C. MULTIHANDICAPPED EDUCATION | ||||||||
6 | CLASSIFIED POSITIONS | 285,938 | 285,938 | 285,938 | 285,938 | 285,938 | 285,938 | 285,938 | 285,938 |
7 | (13.00) | (13.00) | (13.00) | (13.00) | (13.00) | (13.00) | (13.00) | (13.00) | |
8 | UNCLASSIFIED POSITIONS | 218,109 | 218,109 | 218,109 | 218,109 | 218,109 | 218,109 | 218,109 | 218,109 |
9 | (13.00) | (3.90) | (12.30) | (3.90) | (12.30) | (3.90) | (12.30) | (3.90) | |
10 | OTHER PERSONAL SERVICES | 39,810 | 39,810 | 39,810 | 39,810 | 39,810 | 39,810 | 39,810 | 39,810 |
11 | OTHER OPERATING EXPENSES | 338,300 | 333,421 | 338,300 | 333,421 | 338,300 | 333,421 | 338,300 | 333,421 |
12 | TOTAL C. MULTIHANDICAPPED | 882,157 | 877,278 | 882,157 | 877,278 | 882,157 | 877,278 | 882,157 | 877,278 |
13 | EDUCATION | (26.00) | (16.90) | (25.30) | (16.90) | (25.30) | (16.90) | (25.30) | (16.90) |
14 | |||||||||
15 | TOTAL II. EDUCATION | 2,504,056 | 2,489,057 | 2,504,056 | 2,489,057 | 2,504,056 | 2,489,057 | 2,504,056 | 2,489,057 |
16 | (61.00) | (34.00) | (61.30) | (34.00) | (61.30) | (34.00) | (61.30) | (34.00) | |
17 | |||||||||
18 | III. STUDENT SUPPORT SERVICES | ||||||||
19 | CLASSIFIED POSITIONS | 1,124,209 | 360,425 | 1,274,209 | 360,425 | 1,274,209 | 360,425 | 1,274,209 | 360,425 |
20 | (16.02) | (8.69) | (16.02) | (8.69) | (16.02) | (8.69) | (16.02) | (8.69) | |
21 | UNCLASSIFIED POSITIONS | 790,435 | 559,182 | 790,435 | 559,182 | 790,435 | 559,182 | 790,435 | 559,182 |
22 | (20.50) | (5.06) | (20.50) | (5.06) | (20.50) | (5.06) | (20.50) | (5.06) | |
23 | OTHER PERSONAL SERVICES | 1,019,721 | 115,633 | 1,019,721 | 115,633 | 1,019,721 | 115,633 | 1,019,721 | 115,633 |
24 | OTHER OPERATING EXPENSES | 2,537,891 | 542,201 | 2,737,891 | 542,201 | 2,737,891 | 542,201 | 2,737,891 | 542,201 |
25 | TOTAL III. STUDENT SUPPORT | 5,472,256 | 1,577,441 | 5,822,256 | 1,577,441 | 5,822,256 | 1,577,441 | 5,822,256 | 1,577,441 |
26 | SERVICES | (36.52) | (13.75) | (36.52) | (13.75) | (36.52) | (13.75) | (36.52) | (13.75) |
27 | |||||||||
28 | IV. RESIDENTIAL LIFE | ||||||||
29 | CLASSIFIED POSITIONS | 652,370 | 652,370 | 652,370 | 652,370 | 652,370 | 652,370 | 652,370 | 652,370 |
30 | (100.85) | (100.85) | (100.85) | (100.85) | (100.85) | (100.85) | (100.85) | (100.85) | |
31 | UNCLASSIFIED POSITIONS | 102,906 | 102,906 | 102,906 | 102,906 | 102,906 | 102,906 | 102,906 | 102,906 |
32 | (6.30) | (2.10) | (6.30) | (2.10) | (6.30) | (2.10) | (6.30) | (2.10) | |
33 | OTHER PERSONAL SERVICES | 1,055,409 | 1,055,409 | 1,055,409 | 1,055,409 | 1,055,409 | 1,055,409 | 1,055,409 | 1,055,409 |
34 | OTHER OPERATING EXPENSES | 63,897 | 16,245 | 63,897 | 16,245 | 63,897 | 16,245 | 63,897 | 16,245 |
H750 | Sec. 6-3 | SECTION 6 SCHOOL FOR THE DEAF AND THE BLIND |
pg. 19 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | TOTAL IV. RESIDENTIAL LIFE | 1,874,582 | 1,826,930 | 1,874,582 | 1,826,930 | 1,874,582 | 1,826,930 | 1,874,582 | 1,826,930 |
2 | (107.15) | (102.95) | (107.15) | (102.95) | (107.15) | (102.95) | (107.15) | (102.95) | |
3 | |||||||||
4 | V. OUTREACH SERVICES | ||||||||
5 | CLASSIFIED POSITIONS | 974,175 | 1,174,175 | 1,174,175 | 1,174,175 | ||||
6 | (10.69) | (10.39) | (10.39) | (10.39) | |||||
7 | UNCLASSIFIED POSITIONS | 1,079,157 | 1,079,157 | 1,079,157 | 1,079,157 | ||||
8 | (45.45) | (45.45) | (45.45) | (45.45) | |||||
9 | OTHER PERSONAL SERVICES | 443,135 | 443,135 | 443,135 | 443,135 | ||||
10 | OTHER OPERATING EXPENSES | 1,903,305 | 2,003,305 | 2,003,305 | 2,003,305 | ||||
11 | TOTAL V. OUTREACH SERVICES | 4,399,772 | 4,699,772 | 4,699,772 | 4,699,772 | ||||
12 | (56.14) | (55.84) | (55.84) | (55.84) | |||||
13 | |||||||||
14 | VI. PHYSICAL SUPPORT | ||||||||
15 | CLASSIFIED POSITIONS | 274,253 | 274,253 | 274,253 | 274,253 | 274,253 | 274,253 | 274,253 | 274,253 |
16 | (6.18) | (6.18) | (6.18) | (6.18) | (6.18) | (6.18) | (6.18) | (6.18) | |
17 | OTHER PERSONAL SERVICES | 226,780 | 226,780 | 226,780 | 226,780 | 226,780 | 226,780 | 226,780 | 226,780 |
18 | OTHER OPERATING EXPENSES | 937,096 | 703,176 | 937,096 | 703,176 | 937,096 | 703,176 | 937,096 | 703,176 |
19 | TOTAL VI. PHYSICAL SUPPORT | 1,438,129 | 1,204,209 | 1,438,129 | 1,204,209 | 1,438,129 | 1,204,209 | 1,438,129 | 1,204,209 |
20 | (6.18) | (6.18) | (6.18) | (6.18) | (6.18) | (6.18) | (6.18) | (6.18) | |
21 | |||||||||
22 | VII. EMPLOYEE BENEFITS | ||||||||
23 | EMPLOYER CONTRIBUTIONS | 4,261,040 | 2,711,205 | 4,411,040 | 2,711,205 | 4,411,040 | 2,711,205 | 4,411,040 | 2,711,205 |
24 | TOTAL VII. EMPLOYEE BENEFITS | 4,261,040 | 2,711,205 | 4,411,040 | 2,711,205 | 4,411,040 | 2,711,205 | 4,411,040 | 2,711,205 |
25 | |||||||||
26 | TOTAL SCHOOL FOR THE DEAF | 25,378,013 | 14,968,558 | 26,378,013 | 14,968,558 | 26,378,013 | 14,968,558 | 26,378,013 | 14,968,558 |
27 | AND THE BLIND | (292.49) | (179.88) | (292.49) | (179.88) | (292.49) | (179.88) | (292.49) | (179.88) |
L120 | Sec. 7-1 | SECTION 7 JOHN DE LA HOWE SCHOOL |
pg. 20 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | I. ADMINISTRATION | ||||||||
2 | SUPERINTENDENT | 79,070 | 79,070 | 85,791 | 85,791 | 85,791 | 85,791 | 85,791 | 85,791 |
3 | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | |
4 | CLASSIFIED POSITIONS | 201,410 | 201,410 | 194,689 | 194,689 | 194,689 | 194,689 | 194,689 | 194,689 |
5 | (6.00) | (6.00) | (4.00) | (4.00) | (4.00) | (4.00) | (4.00) | (4.00) | |
6 | OTHER PERSONAL SERVICES | 20,761 | 1,952 | 20,761 | 1,952 | 20,761 | 1,952 | 20,761 | 1,952 |
7 | OTHER OPERATING EXPENSES | 39,600 | 14,600 | 39,600 | 14,600 | 39,600 | 14,600 | 39,600 | 14,600 |
8 | TOTAL I. ADMINISTRATION | 340,841 | 297,032 | 340,841 | 297,032 | 340,841 | 297,032 | 340,841 | 297,032 |
9 | (7.00) | (7.00) | (5.00) | (5.00) | (5.00) | (5.00) | (5.00) | (5.00) | |
10 | |||||||||
11 | II. EDUCATION | ||||||||
12 | CLASSIFIED POSITIONS | 81,845 | 47,508 | 81,845 | 47,508 | 81,845 | 47,508 | 81,845 | 47,508 |
13 | (3.35) | (1.90) | (3.35) | (1.90) | (3.35) | (1.90) | (3.35) | (1.90) | |
14 | UNCLASSIFIED POSITIONS | 444,143 | 418,924 | 444,143 | 418,924 | 444,143 | 418,924 | 444,143 | 418,924 |
15 | (18.25) | (7.74) | (15.82) | (6.56) | (15.82) | (6.56) | (15.82) | (6.56) | |
16 | OTHER PERSONAL SERVICES | 83,000 | 53,000 | 83,000 | 53,000 | 83,000 | 53,000 | 83,000 | 53,000 |
17 | OTHER OPERATING EXPENSES | 382,293 | 10,076 | 382,293 | 10,076 | 382,293 | 10,076 | 382,293 | 10,076 |
18 | TOTAL II. EDUCATION | 991,281 | 529,508 | 991,281 | 529,508 | 991,281 | 529,508 | 991,281 | 529,508 |
19 | (21.60) | (9.64) | (19.17) | (8.46) | (19.17) | (8.46) | (19.17) | (8.46) | |
20 | |||||||||
21 | III. CHILDREN'S SERVICES | ||||||||
22 | A. RESIDENTIAL SERVICES | ||||||||
23 | CLASSIFIED POSITIONS | 942,686 | 942,686 | 942,686 | 942,686 | 942,686 | 942,686 | 942,686 | 942,686 |
24 | (30.34) | (30.34) | (28.48) | (28.48) | (28.48) | (28.48) | (28.48) | (28.48) | |
25 | OTHER PERSONAL SERVICES | 1,064 | 1,064 | 1,064 | 1,064 | 1,064 | 1,064 | 1,064 | 1,064 |
26 | OTHER OPERATING EXPENSES | 295,731 | 106,094 | 295,731 | 106,094 | 295,731 | 106,094 | 295,731 | 106,094 |
27 | CASE SERVICES | 2,000 | 2,000 | 2,000 | 2,000 | ||||
28 | TOTAL A. RESIDENTIAL | 1,241,481 | 1,049,844 | 1,241,481 | 1,049,844 | 1,241,481 | 1,049,844 | 1,241,481 | 1,049,844 |
29 | SERVICES | (30.34) | (30.34) | (28.48) | (28.48) | (28.48) | (28.48) | (28.48) | (28.48) |
30 | |||||||||
31 | B. BEHAVIORAL HEALTH | ||||||||
32 | CLASSIFIED POSITIONS | 275,678 | 275,678 | 275,678 | 275,678 | 275,678 | 275,678 | 275,678 | 275,678 |
33 | (10.40) | (9.72) | (10.40) | (9.72) | (10.40) | (9.72) | (10.40) | (9.72) | |
34 | OTHER OPERATING EXPENSES | 102,516 | 44,641 | 102,516 | 44,641 | 102,516 | 44,641 | 102,516 | 44,641 |
L120 | Sec. 7-2 | SECTION 7 JOHN DE LA HOWE SCHOOL |
pg. 21 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | TOTAL B. BEHAVIORAL HEALTH | 378,194 | 320,319 | 378,194 | 320,319 | 378,194 | 320,319 | 378,194 | 320,319 |
2 | (10.40) | (9.72) | (10.40) | (9.72) | (10.40) | (9.72) | (10.40) | (9.72) | |
3 | |||||||||
4 | C. EXPERIMENTAL LEARNING | ||||||||
5 | CLASSIFIED POSITIONS | 181,432 | 181,432 | 181,432 | 181,432 | 181,432 | 181,432 | 181,432 | 181,432 |
6 | (7.00) | (7.00) | (6.27) | (6.27) | (6.27) | (6.27) | (6.27) | (6.27) | |
7 | OTHER OPERATING EXPENSES | 50,000 | 5,000 | 50,000 | 5,000 | 50,000 | 5,000 | 50,000 | 5,000 |
8 | TOTAL C. EXPERIMENTAL | 231,432 | 186,432 | 231,432 | 186,432 | 231,432 | 186,432 | 231,432 | 186,432 |
9 | LEARNING | (7.00) | (7.00) | (6.27) | (6.27) | (6.27) | (6.27) | (6.27) | (6.27) |
10 | |||||||||
11 | D. WILDERNESS CAMP | ||||||||
12 | CLASSIFIED POSITIONS | 382,176 | 382,176 | 382,176 | 382,176 | 382,176 | 382,176 | 382,176 | 382,176 |
13 | (11.07) | (11.07) | (11.07) | (11.07) | (11.07) | (11.07) | (11.07) | (11.07) | |
14 | OTHER OPERATING EXPENSES | 213,700 | 138,700 | 213,700 | 138,700 | 213,700 | 138,700 | 213,700 | 138,700 |
15 | TOTAL D. WILDERNESS CAMP | 595,876 | 520,876 | 595,876 | 520,876 | 595,876 | 520,876 | 595,876 | 520,876 |
16 | (11.07) | (11.07) | (11.07) | (11.07) | (11.07) | (11.07) | (11.07) | (11.07) | |
17 | |||||||||
18 | TOTAL III. CHILDREN'S | 2,446,983 | 2,077,471 | 2,446,983 | 2,077,471 | 2,446,983 | 2,077,471 | 2,446,983 | 2,077,471 |
19 | SERVICES | (58.81) | (58.13) | (56.22) | (55.54) | (56.22) | (55.54) | (56.22) | (55.54) |
20 | |||||||||
21 | IV. SUPPORT SERVICES | ||||||||
22 | CLASSIFIED POSITIONS | 412,464 | 412,464 | 412,464 | 412,464 | 412,464 | 412,464 | 412,464 | 412,464 |
23 | (19.00) | (18.75) | (18.00) | (17.75) | (18.00) | (17.75) | (18.00) | (17.75) | |
24 | OTHER OPERATING EXPENSES | 339,842 | 133,865 | 339,842 | 133,865 | 339,842 | 133,865 | 339,842 | 133,865 |
25 | TOTAL IV. SUPPORT SERVICES | 752,306 | 546,329 | 752,306 | 546,329 | 752,306 | 546,329 | 752,306 | 546,329 |
26 | (19.00) | (18.75) | (18.00) | (17.75) | (18.00) | (17.75) | (18.00) | (17.75) | |
27 | |||||||||
28 | V. EMPLOYEE BENEFITS | ||||||||
29 | EMPLOYER CONTRIBUTIONS | 1,356,573 | 1,300,370 | 1,356,573 | 1,300,370 | 1,356,573 | 1,300,370 | 1,356,573 | 1,300,370 |
30 | TOTAL V. EMPLOYEE BENEFITS | 1,356,573 | 1,300,370 | 1,356,573 | 1,300,370 | 1,356,573 | 1,300,370 | 1,356,573 | 1,300,370 |
31 | |||||||||
32 | TOTAL JOHN DE LA HOWE SCHOOL | 5,887,984 | 4,750,710 | 5,887,984 | 4,750,710 | 5,887,984 | 4,750,710 | 5,887,984 | 4,750,710 |
33 | (106.41) | (93.52) | (98.39) | (86.75) | (98.39) | (86.75) | (98.39) | (86.75) |
H670 | Sec. 8-1 | SECTION 8 EDUCATIONAL TELEVISION COMMISSION |
pg. 22 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | I. INTERNAL ADMINISTRATION | ||||||||
2 | PRESIDENT & GENERAL MANAGER | 136,708 | 142,176 | 142,176 | 142,176 | ||||
3 | (1.00) | (1.00) | (1.00) | (1.00) | |||||
4 | CLASSIFIED POSITIONS | 876,792 | 871,324 | 871,324 | 871,324 | ||||
5 | (18.00) | (18.00) | (18.00) | (18.00) | |||||
6 | OTHER PERSONAL SERVICES | 225,000 | 225,000 | 225,000 | 225,000 | ||||
7 | OTHER OPERATING EXPENSES | 645,000 | 645,000 | 645,000 | 645,000 | ||||
8 | TOTAL I. INTERNAL | 1,883,500 | 1,883,500 | 1,883,500 | 1,883,500 | ||||
9 | ADMINISTRATION | (19.00) | (19.00) | (19.00) | (19.00) | ||||
10 | |||||||||
11 | II. PROGRAM AND SERVICES | ||||||||
12 | A. TOWERNET | ||||||||
13 | 1. ENGINEERING ADMINISTRATION | ||||||||
14 | CLASSIFIED POSITIONS | 480,000 | 480,000 | 480,000 | 480,000 | ||||
15 | (9.00) | (9.00) | (9.00) | (9.00) | |||||
16 | OTHER OPERATING EXPENSES | 13,500 | 13,500 | 13,500 | 13,500 | ||||
17 | TOTAL 1. ENGINEERING | 493,500 | 493,500 | 493,500 | 493,500 | ||||
18 | ADMINISTRATION | (9.00) | (9.00) | (9.00) | (9.00) | ||||
19 | |||||||||
20 | 2. TRANSMISSIONS & RECEPTION | ||||||||
21 | CLASSIFIED POSITIONS | 2,010,000 | 110,000 | 2,010,000 | 110,000 | 2,010,000 | 110,000 | 2,010,000 | 110,000 |
22 | (38.00) | (38.00) | (38.00) | (38.00) | |||||
23 | OTHER PERSONAL SERVICES | 55,000 | 55,000 | 55,000 | 55,000 | ||||
24 | OTHER OPERATING EXPENSES | 2,181,989 | 30,989 | 2,181,989 | 30,989 | 2,181,989 | 30,989 | 2,181,989 | 30,989 |
25 | TOTAL 2. TRANSMISSIONS & | 4,246,989 | 140,989 | 4,246,989 | 140,989 | 4,246,989 | 140,989 | 4,246,989 | 140,989 |
26 | RECEPTION | (38.00) | (38.00) | (38.00) | (38.00) | ||||
27 | |||||||||
28 | 3. COMMUNICATIONS | ||||||||
29 | CLASSIFIED POSITIONS | 125,000 | 125,000 | 125,000 | 125,000 | ||||
30 | (4.00) | (4.00) | (4.00) | (4.00) | |||||
31 | OTHER PERSONAL SERVICES | 60,000 | 60,000 | 60,000 | 60,000 | ||||
32 | OTHER OPERATING EXPENSES | 75,000 | 75,000 | 75,000 | 75,000 | ||||
33 | TOTAL 3. COMMUNICATIONS | 260,000 | 260,000 | 260,000 | 260,000 | ||||
34 | (4.00) | (4.00) | (4.00) | (4.00) |
H670 | Sec. 8-2 | SECTION 8 EDUCATIONAL TELEVISION COMMISSION |
pg. 23 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | |||||||||
2 | TOTAL A. TOWERNET | 5,000,489 | 140,989 | 5,000,489 | 140,989 | 5,000,489 | 140,989 | 5,000,489 | 140,989 |
3 | (51.00) | (51.00) | (51.00) | (51.00) | |||||
4 | |||||||||
5 | B. DIGITAL EDUCATION | ||||||||
6 | 1. PRE-K EDUCATION | ||||||||
7 | CLASSIFIED POSITIONS | 40,000 | 40,000 | 40,000 | 40,000 | ||||
8 | (1.00) | (1.00) | (1.00) | (1.00) | |||||
9 | OTHER OPERATING EXPENSES | 60,000 | 60,000 | 60,000 | 60,000 | ||||
10 | TOTAL 1. PRE-K EDUCATION | 100,000 | 100,000 | 100,000 | 100,000 | ||||
11 | (1.00) | (1.00) | (1.00) | (1.00) | |||||
12 | |||||||||
13 | 2. K-12 EDUCATION | ||||||||
14 | CLASSIFIED POSITIONS | 297,000 | 297,000 | 297,000 | 297,000 | ||||
15 | (10.00) | (10.00) | (10.00) | (10.00) | |||||
16 | NEW POSITION CURRICULUM | - | - | ||||||
17 | COORDINATOR II | (2.00) | (2.00) | ||||||
18 | OTHER PERSONAL SERVICES | 36,000 | 36,000 | 36,000 | 36,000 | ||||
19 | OTHER OPERATING EXPENSES | 1,055,000 | 1,055,000 | 1,055,000 | 1,055,000 | ||||
20 | TOTAL 2. K-12 EDUCATION | 1,388,000 | 1,388,000 | 1,388,000 | 1,388,000 | ||||
21 | (10.00) | (10.00) | (12.00) | (12.00) | |||||
22 | |||||||||
23 | 3. HIGHER EDUCATION | ||||||||
24 | CLASSIFIED POSITIONS | 208,000 | 208,000 | 208,000 | 208,000 | ||||
25 | (6.00) | (6.00) | (6.00) | (6.00) | |||||
26 | OTHER OPERATING EXPENSES | 150,000 | 150,000 | 150,000 | 150,000 | ||||
27 | TOTAL 3. HIGHER EDUCATION | 358,000 | 358,000 | 358,000 | 358,000 | ||||
28 | (6.00) | (6.00) | (6.00) | (6.00) | |||||
29 | |||||||||
30 | 4. AGENCY, LOCAL & OTHER EDUCATION SERVICES | ||||||||
31 | CLASSIFIED POSITIONS | 435,000 | 435,000 | 435,000 | 435,000 | ||||
32 | (8.00) | (8.00) | (8.00) | (8.00) | |||||
33 | OTHER OPERATING EXPENSES | 570,000 | 570,000 | 570,000 | 570,000 | ||||
34 | TOTAL 4. AGENCY, LOCAL & | 1,005,000 | 1,005,000 | 1,005,000 | 1,005,000 |
H670 | Sec. 8-3 | SECTION 8 EDUCATIONAL TELEVISION COMMISSION |
pg. 24 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | OTHER EDUCATION SERVICES | (8.00) | (8.00) | (8.00) | (8.00) | ||||
2 | |||||||||
3 | 5. TRAINING AND ASSESSMENT | ||||||||
4 | CLASSIFIED POSITIONS | 105,000 | 105,000 | 105,000 | 105,000 | ||||
5 | (3.00) | (3.00) | (3.00) | (3.00) | |||||
6 | OTHER PERSONAL SERVICES | 30,000 | 30,000 | 30,000 | 30,000 | ||||
7 | OTHER OPERATING EXPENSES | 50,000 | 50,000 | 50,000 | 50,000 | ||||
8 | TOTAL 5. TRAINING AND | 185,000 | 185,000 | 185,000 | 185,000 | ||||
9 | ASSESSMENT | (3.00) | (3.00) | (3.00) | (3.00) | ||||
10 | |||||||||
11 | TOTAL B. DIGITAL EDUCATION | 3,036,000 | 3,036,000 | 3,036,000 | 3,036,000 | ||||
12 | (28.00) | (28.00) | (30.00) | (30.00) | |||||
13 | |||||||||
14 | C. RADIO CONTENT | ||||||||
15 | CLASSIFIED POSITIONS | 300,000 | 300,000 | 300,000 | 300,000 | ||||
16 | (8.00) | (8.00) | (8.00) | (8.00) | |||||
17 | NEW POSITION PRODUCTION | - | - | ||||||
18 | MANAGER I | (2.00) | (2.00) | ||||||
19 | OTHER PERSONAL SERVICES | 45,000 | 45,000 | 45,000 | 45,000 | ||||
20 | OTHER OPERATING EXPENSES | 1,150,000 | 1,150,000 | 1,150,000 | 1,150,000 | ||||
21 | TOTAL C. RADIO CONTENT | 1,495,000 | 1,495,000 | 1,495,000 | 1,495,000 | ||||
22 | (8.00) | (8.00) | (10.00) | (10.00) | |||||
23 | |||||||||
24 | D. TELEVISION CONTENT | ||||||||
25 | 1. NATIONAL | ||||||||
26 | CLASSIFIED POSITIONS | 92,000 | 92,000 | 92,000 | 92,000 | ||||
27 | (2.00) | (2.00) | (2.00) | (2.00) | |||||
28 | OTHER OPERATING EXPENSES | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | ||||
29 | TOTAL 1. NATIONAL | 2,092,000 | 2,092,000 | 2,092,000 | 2,092,000 | ||||
30 | (2.00) | (2.00) | (2.00) | (2.00) | |||||
31 | |||||||||
32 | 2. LOCAL & TRANSPARENCY | ||||||||
33 | CLASSIFIED POSITIONS | 1,005,000 | 1,005,000 | 1,005,000 | 1,005,000 | ||||
34 | (23.20) | (23.20) | (23.20) | (23.20) |
H670 | Sec. 8-4 | SECTION 8 EDUCATIONAL TELEVISION COMMISSION |
pg. 25 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | OTHER PERSONAL SERVICES | 150,000 | 45,000 | 150,000 | 45,000 | 150,000 | 45,000 | 150,000 | 45,000 |
2 | OTHER OPERATING EXPENSES | 1,483,600 | 55,000 | 1,483,600 | 55,000 | 1,483,600 | 55,000 | 1,483,600 | 55,000 |
3 | TOTAL 2. LOCAL & | 2,638,600 | 100,000 | 2,638,600 | 100,000 | 2,638,600 | 100,000 | 2,638,600 | 100,000 |
4 | TRANSPARENCY | (23.20) | (23.20) | (23.20) | (23.20) | ||||
5 | |||||||||
6 | 3. REGIONAL OPERATIONS | ||||||||
7 | CLASSIFIED POSITIONS | 255,000 | 255,000 | 255,000 | 255,000 | ||||
8 | (8.00) | (8.00) | (8.00) | (8.00) | |||||
9 | NEW POSITION PROGRAM MANAGER | - | - | ||||||
10 | I | (1.00) | (1.00) | ||||||
11 | OTHER PERSONAL SERVICES | 25,000 | 25,000 | 25,000 | 25,000 | ||||
12 | OTHER OPERATING EXPENSES | 125,000 | 125,000 | 125,000 | 125,000 | ||||
13 | TOTAL 3. REGIONAL OPERATIONS | 405,000 | 405,000 | 405,000 | 405,000 | ||||
14 | (8.00) | (8.00) | (9.00) | (9.00) | |||||
15 | |||||||||
16 | TOTAL D. TELEVISION CONTENT | 5,135,600 | 100,000 | 5,135,600 | 100,000 | 5,135,600 | 100,000 | 5,135,600 | 100,000 |
17 | (33.20) | (33.20) | (34.20) | (34.20) | |||||
18 | |||||||||
19 | E. ENTERPRISE ACTIVITIES | ||||||||
20 | 1. FUNDRAISING | ||||||||
21 | CLASSIFIED POSITIONS | 120,000 | 120,000 | 120,000 | 120,000 | ||||
22 | (1.00) | (1.00) | (1.00) | (1.00) | |||||
23 | OTHER OPERATING EXPENSES | 115,000 | 115,000 | 115,000 | 115,000 | ||||
24 | TOTAL 1. FUNDRAISING | 235,000 | 235,000 | 235,000 | 235,000 | ||||
25 | (1.00) | (1.00) | (1.00) | (1.00) | |||||
26 | |||||||||
27 | 2. UNDERWRITING | ||||||||
28 | CLASSIFIED POSITIONS | 180,000 | 180,000 | 180,000 | 180,000 | ||||
29 | (5.00) | (5.00) | (5.00) | (5.00) | |||||
30 | OTHER OPERATING EXPENSES | 20,000 | 20,000 | 20,000 | 20,000 | ||||
31 | TOTAL 2. UNDERWRITING | 200,000 | 200,000 | 200,000 | 200,000 | ||||
32 | (5.00) | (5.00) | (5.00) | (5.00) | |||||
33 | |||||||||
34 | 3. MARKETING |
H670 | Sec. 8-5 | SECTION 8 EDUCATIONAL TELEVISION COMMISSION |
pg. 26 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | OTHER OPERATING EXPENSES | 60,000 | 60,000 | 60,000 | 60,000 | ||||
2 | TOTAL 3. MARKETING | 60,000 | 60,000 | 60,000 | 60,000 | ||||
3 | |||||||||
4 | TOTAL E. ENTERPRISE | 495,000 | 495,000 | 495,000 | 495,000 | ||||
5 | ACTIVITIES | (6.00) | (6.00) | (6.00) | (6.00) | ||||
6 | |||||||||
7 | TOTAL II. PROGRAM AND | 15,162,089 | 240,989 | 15,162,089 | 240,989 | 15,162,089 | 240,989 | 15,162,089 | 240,989 |
8 | SERVICES | (126.20) | (126.20) | (131.20) | (131.20) | ||||
9 | |||||||||
10 | III. EMPLOYEE BENEFITS | ||||||||
11 | EMPLOYER CONTRIBUTIONS | 2,152,213 | 41,813 | 2,152,213 | 41,813 | 2,152,213 | 41,813 | 2,152,213 | 41,813 |
12 | TOTAL III. EMPLOYEE BENEFITS | 2,152,213 | 41,813 | 2,152,213 | 41,813 | 2,152,213 | 41,813 | 2,152,213 | 41,813 |
13 | |||||||||
14 | IV. NON-RECURRING APPROPRIATIONS | ||||||||
15 | RUTLEDGE MOVE | 452,000 | 452,000 | ||||||
16 | TOWER INSPECTIONS/REPAIRS | 100,000 | 100,000 | ||||||
17 | TCC HVAC REPLACEMENT YEAR ONE | 627,000 | 627,000 | ||||||
18 | STUDIO UPGRADES/REMOTE | 946,000 | 946,000 | ||||||
19 | TRUCKS UPGRADE | ||||||||
20 | MASTER CONTROL (KIDS | 600,000 | 600,000 | ||||||
21 | EDUCATIONAL CHANNEL) | ||||||||
22 | ATSC 3.0 UPGRADES | 475,000 | 475,000 | ||||||
23 | FCC REQUIRED CHANNEL | 8,000,000 | 8,000,000 | ||||||
24 | REASSIGNMENT | ||||||||
25 | TOTAL IV. NON-RECURRING | 11,200,000 | 11,200,000 | ||||||
26 | APPROPRIATIONS | ||||||||
27 | |||||||||
28 | TOTAL EDUCATIONAL | 19,197,802 | 282,802 | 19,197,802 | 282,802 | 30,397,802 | 282,802 | 30,397,802 | 282,802 |
29 | TELEVISION COMMISSION | (145.20) | (145.20) | (150.20) | (150.20) |
H030 | Sec. 11-1 | SECTION 11 COMMISSION ON HIGHER EDUCATION |
pg. 27 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | I. ADMINISTRATION | ||||||||
2 | EXECUTIVE DIRECTOR | 170,572 | 170,572 | 170,572 | 170,572 | 170,572 | 170,572 | 170,572 | 170,572 |
3 | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | |
4 | CLASSIFIED POSITIONS | 1,419,490 | 1,419,490 | 1,419,490 | 1,419,490 | 1,419,490 | 1,419,490 | 1,419,490 | 1,419,490 |
5 | (37.00) | (26.95) | (37.00) | (26.95) | (37.00) | (26.95) | (37.00) | (26.95) | |
6 | UNCLASSIFIED POSITIONS | - | - | - | - | - | - | - | - |
7 | (1.70) | (1.15) | (1.70) | (1.15) | (1.70) | (1.15) | (1.70) | (1.15) | |
8 | OTHER PERSONAL SERVICES | 60,765 | 60,765 | 60,765 | 60,765 | 60,765 | 60,765 | 60,765 | 60,765 |
9 | OTHER OPERATING EXPENSES | 285,520 | 285,520 | 285,520 | 285,520 | 372,000 | 372,000 | 285,520 | 285,520 |
10 | TOTAL I. ADMINISTRATION | 1,936,347 | 1,936,347 | 1,936,347 | 1,936,347 | 2,022,827 | 2,022,827 | 1,936,347 | 1,936,347 |
11 | (39.70) | (29.10) | (39.70) | (29.10) | (39.70) | (29.10) | (39.70) | (29.10) | |
12 | |||||||||
13 | II. OTHER AGENCIES AND ENTITIES | ||||||||
14 | GREENVILLE TC - UNIVERSITY | 594,390 | 594,390 | 594,390 | 594,390 | 594,390 | 594,390 | 594,390 | 594,390 |
15 | CNT | ||||||||
16 | UNIVERSITY CNTR OF | 1,084,899 | 1,084,899 | 1,084,899 | 1,084,899 | 1,094,899 | 1,094,899 | 1,084,899 | 1,084,899 |
17 | GRNVILLE-OPERATIONS | ||||||||
18 | ACADEMIC ENDOWMENT | 160,592 | 160,592 | 160,592 | 160,592 | 160,592 | 160,592 | 160,592 | 160,592 |
19 | EPSCOR | 161,314 | 161,314 | 161,314 | 161,314 | 161,314 | 161,314 | 161,314 | 161,314 |
20 | AFRICAN AMERICAN LOAN PROGRAM | 119,300 | 119,300 | 119,300 | 119,300 | 119,300 | 119,300 | 119,300 | 119,300 |
21 | PERFORMANCE FUNDING | 1,397,520 | 1,397,520 | 1,397,520 | 1,397,520 | 1,397,520 | 1,397,520 | 1,397,520 | 1,397,520 |
22 | STATE ELECTRONIC LIBRARY | 3,350,866 | 164,289 | 3,350,866 | 164,289 | 3,350,866 | 164,289 | 3,350,866 | 164,289 |
23 | PROFESSOR OF THE YEAR | 15,000 | 15,000 | ||||||
24 | TOTAL II. OTHER AGENCIES | 6,868,881 | 3,682,304 | 6,868,881 | 3,682,304 | 6,893,881 | 3,707,304 | 6,868,881 | 3,682,304 |
25 | AND ENTITIES | ||||||||
26 | |||||||||
27 | III. LICENSING | ||||||||
28 | CLASSIFIED POSITIONS | 239,534 | 47,972 | 239,534 | 47,972 | 239,534 | 47,972 | 239,534 | 47,972 |
29 | (3.00) | (0.60) | (3.00) | (0.60) | (3.00) | (0.60) | (3.00) | (0.60) | |
30 | OTHER OPERATING EXPENSES | 59,929 | 59,929 | 109,929 | 109,929 | ||||
31 | TOTAL III. LICENSING | 299,463 | 47,972 | 299,463 | 47,972 | 349,463 | 47,972 | 349,463 | 47,972 |
32 | (3.00) | (0.60) | (3.00) | (0.60) | (3.00) | (0.60) | (3.00) | (0.60) | |
33 | |||||||||
34 | IV. STATE APPROVING SECTION |
H030 | Sec. 11-2 | SECTION 11 COMMISSION ON HIGHER EDUCATION |
pg. 28 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | UNCLASSIFIED POSITIONS | 32,788 | 32,788 | 32,788 | 32,788 | ||||
2 | (0.30) | (0.30) | (0.30) | (0.30) | |||||
3 | OTHER PERSONAL SERVICES | 162,129 | 162,129 | 162,129 | 162,129 | ||||
4 | OTHER OPERATING EXPENSES | 66,723 | 66,723 | 66,723 | 66,723 | ||||
5 | TOTAL IV. STATE APPROVING | 261,640 | 261,640 | 261,640 | 261,640 | ||||
6 | SECTION | (0.30) | (0.30) | (0.30) | (0.30) | ||||
7 | |||||||||
8 | V. CHE GRANT & OTHER HIGHER EDUC COLLABORATION | ||||||||
9 | EEDA | 1,180,576 | 1,180,576 | 1,180,576 | 1,180,576 | 1,180,576 | 1,180,576 | 1,180,576 | 1,180,576 |
10 | IMPROVING TEACHER QUALITY | 876,879 | 876,879 | 876,879 | 876,879 | ||||
11 | (ITQ) | ||||||||
12 | GEAR UP | 3,620,801 | 177,201 | 3,620,801 | 177,201 | 3,620,801 | 177,201 | 3,620,801 | 177,201 |
13 | COLLEGE GOAL SUNDAY | 41,000 | 41,000 | 41,000 | 41,000 | ||||
14 | SMARTSTATE PROGRAM | 885,284 | 885,284 | 885,284 | 885,284 | ||||
15 | ADMINISTRATION | ||||||||
16 | TOTAL V. CHE GRANT & OTHER | 6,604,540 | 1,357,777 | 6,604,540 | 1,357,777 | 6,604,540 | 1,357,777 | 6,604,540 | 1,357,777 |
17 | HIGHER EDUC COLLABORATION | ||||||||
18 | |||||||||
19 | VI. EMPLOYEE BENEFITS | ||||||||
20 | EMPLOYER CONTRIBUTIONS | 777,412 | 574,863 | 777,412 | 574,863 | 777,412 | 574,863 | 777,412 | 574,863 |
21 | TOTAL VI. EMPLOYEE BENEFITS | 777,412 | 574,863 | 777,412 | 574,863 | 777,412 | 574,863 | 777,412 | 574,863 |
22 | |||||||||
23 | VII. SCHOLARSHIPS & ASSISTANCE | ||||||||
24 | NATIONAL GUARD TUITION | 89,968 | 89,968 | 89,968 | 89,968 | 89,968 | 89,968 | ||
25 | SREB CONTRACT PROGRAM & | 3,785,183 | 3,785,183 | 3,785,183 | 3,785,183 | 3,785,183 | 3,785,183 | 3,785,183 | 3,785,183 |
26 | ASSESSMENTS | ||||||||
27 | EDUCATIONAL ENDOWMENT | 24,000,000 | 24,000,000 | 24,000,000 | 24,000,000 | 24,000,000 | 24,000,000 | 24,000,000 | 24,000,000 |
28 | NEEDS BASED GRANTS | 350,000 | 350,000 | 350,000 | 350,000 | 1,650,000 | 1,650,000 | 850,000 | 850,000 |
29 | TOTAL VII. SCHOLARSHIPS & | 28,225,151 | 28,225,151 | 28,225,151 | 28,225,151 | 29,435,183 | 29,435,183 | 28,725,151 | 28,725,151 |
30 | ASSISTANCE | ||||||||
31 | |||||||||
32 | TOTAL COMMISSION ON HIGHER | 44,973,434 | 35,824,414 | 44,973,434 | 35,824,414 | 46,344,946 | 37,145,926 | 45,523,434 | 36,324,414 |
33 | EDUCATION | (43.00) | (29.70) | (43.00) | (29.70) | (43.00) | (29.70) | (43.00) | (29.70) |
H060 | Sec. 12-1 | SECTION 12 HIGHER EDUCATION TUITION GRANTS COMMISSION |
pg. 29 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | I. ADMINISTRATION | ||||||||
2 | DIRECTOR | 70,492 | 70,492 | 73,698 | 73,698 | 73,698 | 73,698 | 73,698 | 73,698 |
3 | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | |
4 | CLASSIFIED POSITIONS | 136,312 | 136,312 | 133,106 | 133,106 | 133,106 | 133,106 | 133,106 | 133,106 |
5 | (4.00) | (4.00) | (4.00) | (4.00) | (4.00) | (4.00) | (4.00) | (4.00) | |
6 | OTHER OPERATING EXPENSES | 10,608 | 10,608 | 26,608 | 26,608 | 26,608 | 26,608 | 26,608 | 26,608 |
7 | TOTAL I. ADMINISTRATION | 217,412 | 217,412 | 233,412 | 233,412 | 233,412 | 233,412 | 233,412 | 233,412 |
8 | (5.00) | (5.00) | (5.00) | (5.00) | (5.00) | (5.00) | (5.00) | (5.00) | |
9 | |||||||||
10 | II. TUITION GRANTS | ||||||||
11 | OTHER OPERATING EXPENSES | 30,958,624 | 25,958,624 | 30,958,624 | 25,958,624 | 31,258,624 | 26,258,624 | 30,958,624 | 25,958,624 |
12 | TOTAL II. TUITION GRANTS | 30,958,624 | 25,958,624 | 30,958,624 | 25,958,624 | 31,258,624 | 26,258,624 | 30,958,624 | 25,958,624 |
13 | |||||||||
14 | III. EMPLOYEE BENEFITS | ||||||||
15 | EMPLOYER CONTRIBUTIONS | 84,512 | 84,512 | 84,512 | 84,512 | 84,512 | 84,512 | 84,512 | 84,512 |
16 | TOTAL III. EMPLOYEE BENEFITS | 84,512 | 84,512 | 84,512 | 84,512 | 84,512 | 84,512 | 84,512 | 84,512 |
17 | |||||||||
18 | TOTAL HIGHER EDUCATION | 31,260,548 | 26,260,548 | 31,276,548 | 26,276,548 | 31,576,548 | 26,576,548 | 31,276,548 | 26,276,548 |
19 | TUITION GRANTS COMMISSION | (5.00) | (5.00) | (5.00) | (5.00) | (5.00) | (5.00) | (5.00) | (5.00) |
H090 | Sec. 13-1 | SECTION 13 THE CITADEL |
pg. 30 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | I. EDUCATION & GENERAL | ||||||||
2 | A. E&G-UNRESTRICTED | ||||||||
3 | PRESIDENT | 187,530 | 187,530 | 195,031 | 195,031 | 195,031 | 195,031 | 195,031 | 195,031 |
4 | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | |
5 | CLASSIFIED POSITIONS | 15,393,320 | 3,512,353 | 15,385,819 | 3,504,852 | 15,385,819 | 3,504,852 | 15,385,819 | 3,504,852 |
6 | (381.05) | (170.71) | (381.05) | (170.71) | (381.05) | (170.71) | (381.05) | (170.71) | |
7 | UNCLASSIFIED POSITIONS | 17,747,843 | 3,457,420 | 17,747,843 | 3,457,420 | 17,747,843 | 3,457,420 | 17,747,843 | 3,457,420 |
8 | (157.50) | (95.93) | (157.50) | (95.93) | (157.50) | (95.93) | (157.50) | (95.93) | |
9 | NEW POSITION ASSISTANT | 215,000 | 215,000 | 179,834 | 179,834 | ||||
10 | PROFESSOR | (2.00) | (2.00) | (2.00) | (2.00) | ||||
11 | OTHER PERSONAL SERVICES | 5,521,551 | 5,521,551 | 5,521,551 | 5,521,551 | ||||
12 | OTHER OPERATING EXPENSES | 16,575,583 | 1,017,599 | 18,575,583 | 1,017,599 | 18,575,583 | 1,017,599 | 18,575,583 | 1,017,599 |
13 | TOTAL A. E&G-UNRESTRICTED | 55,425,827 | 8,174,902 | 57,425,827 | 8,174,902 | 57,640,827 | 8,389,902 | 57,605,661 | 8,354,736 |
14 | (539.55) | (267.64) | (539.55) | (267.64) | (541.55) | (269.64) | (541.55) | (269.64) | |
15 | |||||||||
16 | B. E&G-RESTRICTED | ||||||||
17 | OTHER PERSONAL SERVICES | 3,029,402 | 3,029,402 | 3,029,402 | 3,029,402 | ||||
18 | OTHER OPERATING EXPENSES | 47,830,904 | 47,830,904 | 47,830,904 | 47,830,904 | ||||
19 | TOTAL B. E&G-RESTRICTED | 50,860,306 | 50,860,306 | 50,860,306 | 50,860,306 | ||||
20 | |||||||||
21 | TOTAL I. EDUCATION & GENERAL | 106,286,133 | 8,174,902 | 108,286,133 | 8,174,902 | 108,501,133 | 8,389,902 | 108,465,967 | 8,354,736 |
22 | (539.55) | (267.64) | (539.55) | (267.64) | (541.55) | (269.64) | (541.55) | (269.64) | |
23 | |||||||||
24 | II. AUXILIARY ENTERPRISES | ||||||||
25 | CLASSIFIED POSITIONS | 2,058,237 | 2,058,237 | 2,058,237 | 2,058,237 | ||||
26 | (95.20) | (95.20) | (95.20) | (95.20) | |||||
27 | UNCLASSIFIED POSITIONS | 2,951,807 | 2,951,807 | 2,951,807 | 2,951,807 | ||||
28 | (28.00) | (28.00) | (28.00) | (28.00) | |||||
29 | OTHER PERSONAL SERVICES | 1,301,054 | 1,301,054 | 1,301,054 | 1,301,054 | ||||
30 | OTHER OPERATING EXPENSES | 20,340,914 | 20,340,914 | 20,340,914 | 20,340,914 | ||||
31 | TOTAL II. AUXILIARY | 26,652,012 | 26,652,012 | 26,652,012 | 26,652,012 | ||||
32 | ENTERPRISES | (123.20) | (123.20) | (123.20) | (123.20) | ||||
33 | |||||||||
34 | III. EMPLOYEE BENEFITS |
H090 | Sec. 13-2 | SECTION 13 THE CITADEL |
pg. 31 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | EMPLOYER CONTRIBUTIONS | 14,371,918 | 2,267,098 | 14,371,918 | 2,267,098 | 14,371,918 | 2,267,098 | 14,371,918 | 2,267,098 |
2 | TOTAL III. EMPLOYEE BENEFITS | 14,371,918 | 2,267,098 | 14,371,918 | 2,267,098 | 14,371,918 | 2,267,098 | 14,371,918 | 2,267,098 |
3 | |||||||||
4 | TOTAL THE CITADEL | 147,310,063 | 10,442,000 | 149,310,063 | 10,442,000 | 149,525,063 | 10,657,000 | 149,489,897 | 10,621,834 |
5 | (662.75) | (267.64) | (662.75) | (267.64) | (664.75) | (269.64) | (664.75) | (269.64) |
H120 | Sec. 14-1 | SECTION 14 CLEMSON UNIVERSITY - EDUCATION & GENERAL |
pg. 32 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | I. EDUCATION & GENERAL | ||||||||
2 | A. E&G-UNRESTRICTED | ||||||||
3 | PRESIDENT | 300,510 | 300,510 | 312,530 | 312,530 | 312,530 | 312,530 | 312,530 | 312,530 |
4 | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | |
5 | CLASSIFIED POSITIONS | 81,777,051 | 1,541,590 | 85,163,984 | 1,529,570 | 85,163,984 | 1,529,570 | 85,163,984 | 1,529,570 |
6 | (1,533.32) | (1,001.85) | (1,533.32) | (1,001.85) | (1,533.32) | (1,001.85) | (1,533.32) | (1,001.85) | |
7 | NEW POSITION ASST ACADEMIC | - | - | - | |||||
8 | PROGRAM DIRECTOR | (7.00) | (7.00) | (7.00) | |||||
9 | NEW POSITION RESEARCH | - | - | - | |||||
10 | ASSOCIATE | (1.00) | (1.00) | (1.00) | |||||
11 | NEW POSITION ADMINISTRATIVE | - | - | - | |||||
12 | ASSISTANT I | (1.00) | (1.00) | (1.00) | |||||
13 | NEW POSITION ACCOUNTING/FIS | - | - | - | |||||
14 | ANALYST II | (2.00) | (2.00) | (2.00) | |||||
15 | NEW POSITION ACCOUNTANT/FIS | - | - | - | |||||
16 | ANALYST III | (1.00) | (1.00) | (1.00) | |||||
17 | NEW POSITION ADMINISTRATIVE | - | - | - | |||||
18 | COORDINATOR I | (1.00) | (1.00) | (1.00) | |||||
19 | NEW POSITION PROGRAM | - | - | - | |||||
20 | ASSISTANT | (1.00) | (1.00) | (1.00) | |||||
21 | NEW POSITION PROGRAM | 55,000 | 55,000 | 55,000 | 55,000 | ||||
22 | COORDINATOR II | (2.00) | (3.00) | (1.00) | (3.00) | (1.00) | |||
23 | NEW POSITION SENIOR | - | - | - | |||||
24 | CONSULTANT | (1.00) | (1.00) | (1.00) | |||||
25 | NEW POSITION PROGRAM MANAGER | - | - | - | |||||
26 | I | (3.00) | (3.00) | (3.00) | |||||
27 | NEW POSITION PROGRAM MANAGER | - | - | - | |||||
28 | II | (1.00) | (1.00) | (1.00) | |||||
29 | NEW POSITION SENIOR SOFTWARE | - | - | - | |||||
30 | ENGINEER | (1.00) | (1.00) | (1.00) | |||||
31 | NEW POSITION SYSTEMS | - | - | - | |||||
32 | PROGRAMMER II | (2.00) | (2.00) | (2.00) | |||||
33 | NEW POSITION INFO RESOURCE | - | - | - | |||||
34 | COORDINATOR | (1.00) | (1.00) | (1.00) |
H120 | Sec. 14-2 | SECTION 14 CLEMSON UNIVERSITY - EDUCATION & GENERAL |
pg. 33 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | NEW POSITION DATA BASE | - | - | - | |||||
2 | ADMINISTRATOR I | (1.00) | (1.00) | (1.00) | |||||
3 | NEW POSITION GRANTS | - | - | - | |||||
4 | ADMINISTRATOR II | (1.00) | (1.00) | (1.00) | |||||
5 | NEW POSITION STUDENT SVCS | - | - | - | |||||
6 | PROG COORD II | (17.00) | (17.00) | (17.00) | |||||
7 | NEW POSITION STUDENT | - | - | - | |||||
8 | SERVICES MANAGER I | (3.00) | (3.00) | (3.00) | |||||
9 | NEW POSITION HUMAN SERVICES | - | - | - | |||||
10 | COORDINATOR I | (1.00) | (1.00) | (1.00) | |||||
11 | NEW POSITION ENG/ASSOC ENG | - | - | - | |||||
12 | III | (2.00) | (2.00) | (2.00) | |||||
13 | NEW POSITION INVESTIGATOR IV | - | - | - | |||||
14 | (1.00) | (1.00) | (1.00) | ||||||
15 | NEW POSITION LAW ENFORCEMENT | - | - | - | |||||
16 | OFFICER II | (2.00) | (2.00) | (2.00) | |||||
17 | NEW POSITION LAW ENFORCEMENT | - | - | - | |||||
18 | OFFICER III | (1.00) | (1.00) | (1.00) | |||||
19 | NEW POSITION FIRE SAFETY | - | - | - | |||||
20 | OFFICER II | (3.00) | (3.00) | (3.00) | |||||
21 | NEW POSITION | - | - | - | |||||
22 | BUILDING/GROUNDS SPEC II | (1.00) | (1.00) | (1.00) | |||||
23 | NEW POSITION TRADES | - | - | - | |||||
24 | SPECIALIST IV | (6.00) | (6.00) | (6.00) | |||||
25 | NEW POSITION INFORMATION | - | - | - | |||||
26 | SYSTEMS/BUSINESS ANALYST II | (1.00) | (1.00) | (1.00) | |||||
27 | NEW POSITION CURRICULUM | 65,000 | 65,000 | 65,000 | 65,000 | ||||
28 | COORDINATOR II | (1.00) | (1.00) | (1.00) | (1.00) | ||||
29 | UNCLASSIFIED POSITIONS | 151,124,765 | 54,274,248 | 157,814,421 | 54,274,248 | 157,814,421 | 54,274,248 | 157,814,421 | 54,274,248 |
30 | (969.62) | (298.86) | (969.62) | (298.86) | (969.62) | (298.86) | (969.62) | (298.86) | |
31 | NEW POSITION LECTURER | - | - | - | |||||
32 | (22.00) | (22.00) | (22.00) | ||||||
33 | NEW POSITION PROFESSOR | 200,000 | 200,000 | 200,000 | 200,000 | ||||
34 | (15.00) | (17.00) | (2.00) | (17.00) | (2.00) |
H120 | Sec. 14-3 | SECTION 14 CLEMSON UNIVERSITY - EDUCATION & GENERAL |
pg. 34 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | NEW POSITION SCIENTIST | - | - | - | |||||
2 | (5.00) | (5.00) | (5.00) | ||||||
3 | NEW POSITION CHIEF OF | - | - | - | |||||
4 | STAFF-EXEC COMP | (1.00) | (1.00) | (1.00) | |||||
5 | NEW POSITION ASST | - | - | - | |||||
6 | DIRECTOR-EXEC COMP | (1.00) | (1.00) | (1.00) | |||||
7 | NEW POSITION VICE PRESIDENT | - | - | - | |||||
8 | (1.00) | (1.00) | (1.00) | ||||||
9 | NEW POSITION ASSISTANT | 90,000 | 90,000 | 90,000 | 90,000 | ||||
10 | PROFESSOR | (1.00) | (1.00) | (1.00) | (1.00) | ||||
11 | OTHER PERSONAL SERVICES | 29,866,387 | 909,117 | 32,171,244 | 909,117 | 32,171,244 | 909,117 | 32,171,244 | 909,117 |
12 | OTHER OPERATING EXPENSES | 139,504,105 | 3,580,578 | 140,291,578 | 3,580,578 | 141,631,578 | 4,920,578 | 141,345,343 | 4,634,343 |
13 | SCHOLARSHIPS | 29,405,323 | 31,220,276 | 31,220,276 | 31,220,276 | ||||
14 | TOTAL A. E&G-UNRESTRICTED | 431,978,141 | 60,606,043 | 446,974,033 | 60,606,043 | 448,724,033 | 62,356,043 | 448,437,798 | 62,069,808 |
15 | (2,503.94) | (1,301.71) | (2,613.94) | (1,301.71) | (2,618.94) | (1,306.71) | (2,618.94) | (1,306.71) | |
16 | |||||||||
17 | B. E&G-RESTRICTED | ||||||||
18 | CLASSIFIED POSITIONS | 2,890,434 | 2,796,723 | 2,796,723 | 2,796,723 | ||||
19 | (57.33) | (57.33) | (57.33) | (57.33) | |||||
20 | UNCLASSIFIED POSITIONS | 17,995,849 | 17,268,628 | 17,268,628 | 17,268,628 | ||||
21 | (107.83) | (107.83) | (107.83) | (107.83) | |||||
22 | OTHER PERSONAL SERVICES | 26,488,343 | 25,229,987 | 25,229,987 | 25,229,987 | ||||
23 | OTHER OPERATING EXPENSES | 73,860,810 | 67,316,580 | 67,316,580 | 67,316,580 | ||||
24 | SCHOLARSHIPS | 112,074,295 | 112,660,042 | 112,660,042 | 112,660,042 | ||||
25 | TOTAL B. E&G-RESTRICTED | 233,309,731 | 225,271,960 | 225,271,960 | 225,271,960 | ||||
26 | (165.16) | (165.16) | (165.16) | (165.16) | |||||
27 | |||||||||
28 | TOTAL I. EDUCATION & GENERAL | 665,287,872 | 60,606,043 | 672,245,993 | 60,606,043 | 673,995,993 | 62,356,043 | 673,709,758 | 62,069,808 |
29 | (2,669.10) | (1,301.71) | (2,779.10) | (1,301.71) | (2,784.10) | (1,306.71) | (2,784.10) | (1,306.71) | |
30 | |||||||||
31 | II. AUXILIARY ENTERPRISES | ||||||||
32 | CLASSIFIED POSITIONS | 20,468,572 | 22,288,089 | 22,288,089 | 22,288,089 | ||||
33 | (332.59) | (332.59) | (332.59) | (332.59) | |||||
34 | NEW POSITION STUDENT SVCS | - | - | - |
H120 | Sec. 14-4 | SECTION 14 CLEMSON UNIVERSITY - EDUCATION & GENERAL |
pg. 35 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | PROG COORD II | (2.00) | (2.00) | (2.00) | |||||
2 | NEW POSITION HUMAN SERVICES | - | - | - | |||||
3 | COORDINATOR I | (1.00) | (1.00) | (1.00) | |||||
4 | NEW POSITION ATHLETIC | - | - | - | |||||
5 | ADMINISTRATOR | (3.00) | (3.00) | (3.00) | |||||
6 | NEW POSITION INFORMATION | - | - | - | |||||
7 | SYSTEMS/BUSINESS ANALYST II | (1.00) | (1.00) | (1.00) | |||||
8 | UNCLASSIFIED POSITIONS | 24,443,864 | 28,351,520 | 28,351,520 | 28,351,520 | ||||
9 | (142.38) | (142.38) | (142.38) | (142.38) | |||||
10 | OTHER PERSONAL SERVICES | 6,459,704 | 8,206,336 | 8,206,336 | 8,206,336 | ||||
11 | OTHER OPERATING EXPENSES | 102,913,529 | 117,437,861 | 117,437,861 | 117,437,861 | ||||
12 | DEBT SERVICE | 6,879,163 | 6,879,163 | 6,879,163 | 6,879,163 | ||||
13 | PRINCIPAL - LOAN NOTE | 1,142,605 | 2,030,389 | 2,030,389 | 2,030,389 | ||||
14 | INT PAYMENT - CLEMSON STOCK | 1,341,318 | 2,472,624 | 2,472,624 | 2,472,624 | ||||
15 | SCHOLARSHIPS | 8,921,659 | 10,477,800 | 10,477,800 | 10,477,800 | ||||
16 | TOTAL II. AUXILIARY | 172,570,414 | 198,143,782 | 198,143,782 | 198,143,782 | ||||
17 | ENTERPRISES | (474.97) | (481.97) | (481.97) | (481.97) | ||||
18 | |||||||||
19 | III. EMPLOYEE BENEFITS | ||||||||
20 | EMPLOYER CONTRIBUTIONS | 113,599,193 | 19,425,084 | 118,955,636 | 19,425,084 | 118,955,636 | 19,425,084 | 118,955,636 | 19,425,084 |
21 | TOTAL III. EMPLOYEE BENEFITS | 113,599,193 | 19,425,084 | 118,955,636 | 19,425,084 | 118,955,636 | 19,425,084 | 118,955,636 | 19,425,084 |
22 | |||||||||
23 | TOTAL CLEMSON UNIVERSITY - | 951,457,479 | 80,031,127 | 989,345,411 | 80,031,127 | 991,095,411 | 81,781,127 | 990,809,176 | 81,494,892 |
24 | EDUCATION & GENERAL | (3,144.07) | (1,301.71) | (3,261.07) | (1,301.71) | (3,266.07) | (1,306.71) | (3,266.07) | (1,306.71) |
H150 | Sec. 15-1 | SECTION 15 UNIVERSITY OF CHARLESTON |
pg. 36 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | I. EDUCATION & GENERAL | ||||||||
2 | PRESIDENT | 197,400 | 197,400 | 205,296 | 205,296 | 205,296 | 205,296 | 205,296 | 205,296 |
3 | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | |
4 | CLASSIFIED POSITIONS | 39,488,549 | 5,047,012 | 43,480,653 | 5,039,116 | 43,480,653 | 5,039,116 | 43,480,653 | 5,039,116 |
5 | (746.94) | (248.47) | (746.94) | (248.47) | (746.94) | (248.47) | (746.94) | (248.47) | |
6 | UNCLASSIFIED POSITIONS | 58,822,245 | 11,244,682 | 58,822,245 | 11,244,682 | 58,822,245 | 11,244,682 | 58,822,245 | 11,244,682 |
7 | (562.49) | (238.91) | (562.49) | (238.91) | (562.49) | (238.91) | (562.49) | (238.91) | |
8 | OTHER PERSONAL SERVICES | 17,670,896 | 17,670,896 | 17,670,896 | 17,670,896 | ||||
9 | OTHER OPERATING EXPENSES | 73,872,473 | 2,670,066 | 77,872,473 | 2,670,066 | 78,372,473 | 3,170,066 | 78,290,691 | 3,088,284 |
10 | LOWCOUNTRY GRAD CENTER | 785,099 | 785,099 | 785,099 | 785,099 | 785,099 | 785,099 | 785,099 | 785,099 |
11 | TOTAL I. EDUCATION & GENERAL | 190,836,662 | 19,944,259 | 198,836,662 | 19,944,259 | 199,336,662 | 20,444,259 | 199,254,880 | 20,362,477 |
12 | (1,310.43) | (488.38) | (1,310.43) | (488.38) | (1,310.43) | (488.38) | (1,310.43) | (488.38) | |
13 | |||||||||
14 | II. AUXILIARY SERVICES | ||||||||
15 | CLASSIFIED POSITIONS | 2,797,790 | 2,797,790 | 2,797,790 | 2,797,790 | ||||
16 | (77.50) | (77.50) | (77.50) | (77.50) | |||||
17 | UNCLASSIFIED POSITIONS | 2,056,206 | 2,056,206 | 2,056,206 | 2,056,206 | ||||
18 | (26.25) | (26.25) | (26.25) | (26.25) | |||||
19 | OTHER PERSONAL SERVICES | 2,500,264 | 2,500,264 | 2,500,264 | 2,500,264 | ||||
20 | OTHER OPERATING EXPENSES | 33,257,925 | 33,257,925 | 33,257,925 | 33,257,925 | ||||
21 | TOTAL II. AUXILIARY SERVICES | 40,612,185 | 40,612,185 | 40,612,185 | 40,612,185 | ||||
22 | (103.75) | (103.75) | (103.75) | (103.75) | |||||
23 | |||||||||
24 | III. EMPLOYEE BENEFITS | ||||||||
25 | EMPLOYER CONTRIBUTIONS | 28,065,383 | 5,007,195 | 28,065,383 | 5,007,195 | 28,065,383 | 5,007,195 | 28,065,383 | 5,007,195 |
26 | TOTAL III. EMPLOYEE BENEFITS | 28,065,383 | 5,007,195 | 28,065,383 | 5,007,195 | 28,065,383 | 5,007,195 | 28,065,383 | 5,007,195 |
27 | |||||||||
28 | TOTAL UNIVERSITY OF | 259,514,230 | 24,951,454 | 267,514,230 | 24,951,454 | 268,014,230 | 25,451,454 | 267,932,448 | 25,369,672 |
29 | CHARLESTON | (1,414.18) | (488.38) | (1,414.18) | (488.38) | (1,414.18) | (488.38) | (1,414.18) | (488.38) |
H170 | Sec. 16-1 | SECTION 16 COASTAL CAROLINA UNIVERSITY |
pg. 37 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | I. EDUCATION & GENERAL | ||||||||
2 | A. E&G-UNRESTRICTED | ||||||||
3 | PRESIDENT | 197,400 | 197,400 | 205,296 | 205,296 | 205,296 | 205,296 | 205,296 | 205,296 |
4 | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | |
5 | CLASSIFIED POSITIONS | 26,177,647 | 1,396,855 | 30,169,751 | 1,388,959 | 30,169,751 | 1,388,959 | 30,169,751 | 1,388,959 |
6 | (650.90) | (55.83) | (650.90) | (55.83) | (650.90) | (55.83) | (650.90) | (55.83) | |
7 | UNCLASSIFIED POSITIONS | 38,878,747 | 5,520,175 | 43,378,747 | 5,520,175 | 43,978,747 | 6,120,175 | 43,880,609 | 6,022,037 |
8 | (536.56) | (130.91) | (536.56) | (130.91) | (536.56) | (140.91) | (536.56) | (140.91) | |
9 | OTHER PERSONAL SERVICES | 19,400,000 | 22,727,452 | 2,327,452 | 22,727,452 | 2,327,452 | 22,727,452 | 2,327,452 | |
10 | OTHER OPERATING EXPENSES | 45,383,382 | 2,327,452 | 34,555,930 | 34,555,930 | 34,555,930 | |||
11 | SCHOLARSHIPS | 8,000,000 | 12,000,000 | 12,000,000 | 12,000,000 | ||||
12 | TOTAL A. E&G-UNRESTRICTED | 138,037,176 | 9,441,882 | 143,037,176 | 9,441,882 | 143,637,176 | 10,041,882 | 143,539,038 | 9,943,744 |
13 | (1,188.46) | (187.74) | (1,188.46) | (187.74) | (1,188.46) | (197.74) | (1,188.46) | (197.74) | |
14 | |||||||||
15 | B. E&G-RESTRICTED | ||||||||
16 | CLASSIFIED POSITIONS | 248,500 | 248,500 | 248,500 | 248,500 | ||||
17 | (3.50) | (3.50) | (3.50) | (3.50) | |||||
18 | UNCLASSIFIED POSITIONS | 80,585 | 80,585 | 80,585 | 80,585 | ||||
19 | (7.12) | (7.12) | (7.12) | (7.12) | |||||
20 | OTHER PERSONAL SERVICES | 1,242,869 | 1,242,869 | 1,242,869 | 1,242,869 | ||||
21 | OTHER OPERATING EXPENSES | 2,632,589 | 10,332,589 | 10,332,589 | 10,332,589 | ||||
22 | SCHOLARSHIPS | 18,060,000 | 18,060,000 | 18,060,000 | 18,060,000 | ||||
23 | TOTAL B. E&G-RESTRICTED | 22,264,543 | 29,964,543 | 29,964,543 | 29,964,543 | ||||
24 | (10.62) | (10.62) | (10.62) | (10.62) | |||||
25 | |||||||||
26 | TOTAL I. EDUCATION & GENERAL | 160,301,719 | 9,441,882 | 173,001,719 | 9,441,882 | 173,601,719 | 10,041,882 | 173,503,581 | 9,943,744 |
27 | (1,199.08) | (187.74) | (1,199.08) | (187.74) | (1,199.08) | (197.74) | (1,199.08) | (197.74) | |
28 | |||||||||
29 | II. AUXILIARY ENTERPRISES | ||||||||
30 | CLASSIFIED POSITIONS | 830,653 | 1,830,653 | 1,830,653 | 1,830,653 | ||||
31 | (22.00) | (22.00) | (22.00) | (22.00) | |||||
32 | OTHER PERSONAL SERVICES | 2,530,000 | 3,530,000 | 3,530,000 | 3,530,000 | ||||
33 | OTHER OPERATING EXPENSES | 9,789,347 | 11,789,347 | 11,789,347 | 11,789,347 | ||||
34 | TOTAL II. AUXILIARY | 13,150,000 | 17,150,000 | 17,150,000 | 17,150,000 |
H170 | Sec. 16-2 | SECTION 16 COASTAL CAROLINA UNIVERSITY |
pg. 38 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | ENTERPRISES | (22.00) | (22.00) | (22.00) | (22.00) | ||||
2 | |||||||||
3 | III. EMPLOYEE BENEFITS | ||||||||
4 | EMPLOYER CONTRIBUTIONS | 28,593,452 | 2,726,246 | 28,593,452 | 2,726,246 | 28,593,452 | 2,726,246 | 28,593,452 | 2,726,246 |
5 | TOTAL III. EMPLOYEE BENEFITS | 28,593,452 | 2,726,246 | 28,593,452 | 2,726,246 | 28,593,452 | 2,726,246 | 28,593,452 | 2,726,246 |
6 | |||||||||
7 | TOTAL COASTAL CAROLINA | 202,045,171 | 12,168,128 | 218,745,171 | 12,168,128 | 219,345,171 | 12,768,128 | 219,247,033 | 12,669,990 |
8 | UNIVERSITY | (1,221.08) | (187.74) | (1,221.08) | (187.74) | (1,221.08) | (197.74) | (1,221.08) | (197.74) |
H180 | Sec. 17-1 | SECTION 17 FRANCIS MARION UNIVERSITY |
pg. 39 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | I. EDUCATION AND GENERAL | ||||||||
2 | A. E&G-UNRESTRICTED | ||||||||
3 | PRESIDENT | 178,343 | 178,343 | 185,477 | 185,477 | 185,477 | 185,477 | 185,477 | 185,477 |
4 | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | |
5 | CLASSIFIED POSITIONS | 9,110,193 | 3,536,257 | 11,162,040 | 3,529,123 | 11,162,040 | 3,529,123 | 11,162,040 | 3,529,123 |
6 | (236.07) | (163.19) | (236.07) | (163.19) | (236.07) | (163.19) | (236.07) | (163.19) | |
7 | UNCLASSIFIED POSITIONS | 20,230,802 | 6,560,600 | 18,285,251 | 6,560,600 | 18,285,251 | 6,560,600 | 18,285,251 | 6,560,600 |
8 | (215.04) | (130.99) | (215.04) | (130.99) | (215.04) | (130.99) | (215.04) | (130.99) | |
9 | OTHER PERSONAL SERVICES | 553,614 | 553,614 | 553,614 | 553,614 | ||||
10 | OTHER OPERATING EXPENSES | 4,616,036 | 1,698,230 | 4,633,818 | 1,698,230 | 5,133,818 | 2,198,230 | 5,052,036 | 2,116,448 |
11 | TOTAL A. E&G-UNRESTRICTED | 34,688,988 | 11,973,430 | 34,820,200 | 11,973,430 | 35,320,200 | 12,473,430 | 35,238,418 | 12,391,648 |
12 | (452.11) | (295.18) | (452.11) | (295.18) | (452.11) | (295.18) | (452.11) | (295.18) | |
13 | |||||||||
14 | B. E&G-RESTRICTED | ||||||||
15 | CLASSIFIED POSITIONS | 68,412 | 68,412 | 68,412 | |||||
16 | (1.25) | (1.25) | (1.25) | (1.25) | |||||
17 | UNCLASSIFIED POSITIONS | 545,489 | 685,942 | 685,942 | 685,942 | ||||
18 | (5.00) | (5.00) | (5.00) | (5.00) | |||||
19 | OTHER PERSONAL SERVICES | 690,434 | 690,434 | 690,434 | 690,434 | ||||
20 | OTHER OPERATING EXPENSES | 19,290,085 | 19,081,220 | 19,081,220 | 19,081,220 | ||||
21 | TOTAL B. E&G-RESTRICTED | 20,526,008 | 20,526,008 | 20,526,008 | 20,526,008 | ||||
22 | (6.25) | (6.25) | (6.25) | (6.25) | |||||
23 | |||||||||
24 | TOTAL I. EDUCATION AND | 55,214,996 | 11,973,430 | 55,346,208 | 11,973,430 | 55,846,208 | 12,473,430 | 55,764,426 | 12,391,648 |
25 | GENERAL | (458.36) | (295.18) | (458.36) | (295.18) | (458.36) | (295.18) | (458.36) | (295.18) |
26 | |||||||||
27 | II. AUXILIARY SERVICES | ||||||||
28 | CLASSIFIED POSITIONS | 9,804 | 9,804 | 9,804 | 9,804 | ||||
29 | (7.00) | (7.00) | (7.00) | (7.00) | |||||
30 | OTHER PERSONAL SERVICES | 4,864 | 4,864 | 4,864 | 4,864 | ||||
31 | OTHER OPERATING EXPENSES | 227,903 | 1,035,704 | 1,035,704 | 1,035,704 | ||||
32 | TOTAL II. AUXILIARY SERVICES | 242,571 | 1,050,372 | 1,050,372 | 1,050,372 | ||||
33 | (7.00) | (7.00) | (7.00) | (7.00) | |||||
34 |
H180 | Sec. 17-2 | SECTION 17 FRANCIS MARION UNIVERSITY |
pg. 40 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | III. EMPLOYEE BENEFITS | ||||||||
2 | EMPLOYER CONTRIBUTIONS | 9,651,399 | 3,073,273 | 10,438,619 | 3,073,273 | 10,438,619 | 3,073,273 | 10,438,619 | 3,073,273 |
3 | TOTAL III. EMPLOYEE BENEFITS | 9,651,399 | 3,073,273 | 10,438,619 | 3,073,273 | 10,438,619 | 3,073,273 | 10,438,619 | 3,073,273 |
4 | |||||||||
5 | TOTAL FRANCIS MARION | 65,108,966 | 15,046,703 | 66,835,199 | 15,046,703 | 67,335,199 | 15,546,703 | 67,253,417 | 15,464,921 |
6 | UNIVERSITY | (465.36) | (295.18) | (465.36) | (295.18) | (465.36) | (295.18) | (465.36) | (295.18) |
H210 | Sec. 18-1 | SECTION 18 LANDER UNIVERSITY |
pg. 41 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | I. EDUCATION & GENERAL | ||||||||
2 | PRESIDENT | 160,000 | 160,000 | 166,400 | 166,400 | 166,400 | 166,400 | 166,400 | 166,400 |
3 | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | |
4 | CLASSIFIED POSITIONS | 13,380,374 | 79,216 | 17,017,947 | 2,909,179 | 17,017,947 | 2,909,179 | 17,017,947 | 2,909,179 |
5 | (101.85) | (193.60) | (91.75) | (193.60) | (91.75) | (193.60) | (91.75) | ||
6 | NEW POSITION DIRECTOR | 65,000 | 65,000 | 65,000 | |||||
7 | (1.00) | (1.00) | (1.00) | ||||||
8 | NEW POSITION ACCOUNTING/FIS | 42,000 | 42,000 | 42,000 | |||||
9 | ANALYST I | (1.00) | (1.00) | (1.00) | |||||
10 | NEW POSITION PROGRAM MANAGER | 62,000 | 62,000 | 62,000 | |||||
11 | I | (1.00) | (1.00) | (1.00) | |||||
12 | NEW POSITION INFO RESOURCE | 66,686 | 66,686 | 66,686 | |||||
13 | CONSULTANT I | (1.00) | (1.00) | (1.00) | |||||
14 | NEW POSITION STUDENT SVCS | 87,806 | 87,806 | 87,806 | |||||
15 | PROG COORD I | (2.00) | (2.00) | (2.00) | |||||
16 | NEW POSITION STUDENT SVCS | 87,007 | 87,007 | 87,007 | |||||
17 | PROG COORD II | (2.00) | (2.00) | (2.00) | |||||
18 | NEW POSITION LAW ENFORCEMENT | 70,000 | 70,000 | 70,000 | |||||
19 | OFFICER I | (2.00) | (2.00) | (2.00) | |||||
20 | UNCLASSIFIED POSITIONS | 9,568,191 | 4,755,469 | 8,125,099 | 2,596,194 | 8,125,099 | 2,596,194 | 8,125,099 | 2,596,194 |
21 | (287.06) | (171.70) | (195.31) | (79.95) | (195.31) | (79.95) | (195.31) | (79.95) | |
22 | NEW POSITION ASSISTANT | 360,000 | 360,000 | 360,000 | |||||
23 | PROFESSOR | (6.00) | (6.00) | (6.00) | |||||
24 | NEW POSITION PROFESSOR | 100,000 | 100,000 | 100,000 | |||||
25 | (1.00) | (1.00) | (1.00) | ||||||
26 | OTHER PERSONAL SERVICES | 2,085,055 | 2,085,055 | 2,085,055 | 2,085,055 | ||||
27 | OTHER OPERATING EXPENSES | 26,009,970 | 850,196 | 26,521,140 | 26,696,140 | 175,000 | 26,667,516 | 146,376 | |
28 | TOTAL I. EDUCATION & GENERAL | 51,203,590 | 5,844,881 | 54,856,140 | 5,671,773 | 55,031,140 | 5,846,773 | 55,002,516 | 5,818,149 |
29 | (389.91) | (172.70) | (406.91) | (172.70) | (406.91) | (172.70) | (406.91) | (172.70) | |
30 | |||||||||
31 | II. AUXILIARY ENTERPRISES | ||||||||
32 | CLASSIFIED POSITIONS | 564,915 | 644,415 | 644,415 | 644,415 | ||||
33 | (11.00) | (11.00) | (11.00) | (11.00) | |||||
34 | UNCLASSIFIED POSITIONS | 70,500 | 70,500 | 70,500 |
H210 | Sec. 18-2 | SECTION 18 LANDER UNIVERSITY |
pg. 42 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | OTHER PERSONAL SERVICES | 371,420 | 371,420 | 371,420 | 371,420 | ||||
2 | OTHER OPERATING EXPENSES | 14,543,224 | 15,683,654 | 15,683,654 | 15,683,654 | ||||
3 | TOTAL II. AUXILIARY | 15,479,559 | 16,769,989 | 16,769,989 | 16,769,989 | ||||
4 | ENTERPRISES | (11.00) | (11.00) | (11.00) | (11.00) | ||||
5 | |||||||||
6 | III. EMPLOYEE BENEFITS | ||||||||
7 | EMPLOYER CONTRIBUTIONS | 7,019,198 | 1,802,817 | 7,543,797 | 1,975,925 | 7,543,797 | 1,975,925 | 7,543,797 | 1,975,925 |
8 | TOTAL III. EMPLOYEE BENEFITS | 7,019,198 | 1,802,817 | 7,543,797 | 1,975,925 | 7,543,797 | 1,975,925 | 7,543,797 | 1,975,925 |
9 | |||||||||
10 | TOTAL LANDER UNIVERSITY | 73,702,347 | 7,647,698 | 79,169,926 | 7,647,698 | 79,344,926 | 7,822,698 | 79,316,302 | 7,794,074 |
11 | (400.91) | (172.70) | (417.91) | (172.70) | (417.91) | (172.70) | (417.91) | (172.70) |
H240 | Sec. 19-1 | SECTION 19 SOUTH CAROLINA STATE UNIVERSITY |
pg. 43 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | I. EDUCATION & GENERAL | ||||||||
2 | A. E&G-UNRESTRICTED | ||||||||
3 | PRESIDENT | 173,400 | 173,400 | 195,000 | 195,000 | 195,000 | 195,000 | 195,000 | 195,000 |
4 | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | |
5 | CLASSIFIED POSITIONS | 7,006,330 | 3,296,769 | 6,984,730 | 3,275,169 | 6,984,730 | 3,275,169 | 6,984,730 | 3,275,169 |
6 | (63.87) | (36.82) | (11.51) | (10.16) | (11.51) | (10.16) | (11.51) | (10.16) | |
7 | UNCLASSIFIED POSITIONS | 11,611,737 | 6,259,429 | 11,611,737 | 6,259,429 | 11,611,737 | 6,259,429 | 11,611,737 | 6,259,429 |
8 | (299.47) | (203.12) | (299.47) | (203.12) | (299.47) | (203.12) | (299.47) | (203.12) | |
9 | OTHER PERSONAL SERVICES | 2,049,280 | 2,049,280 | 2,049,280 | 2,049,280 | ||||
10 | OTHER OPERATING EXPENSES | 13,143,459 | 303,849 | 13,143,459 | 303,849 | 13,243,459 | 403,849 | 13,227,103 | 387,493 |
11 | TRANSPORTATION CENTER | 1,334,489 | 1,334,489 | 1,334,489 | 1,334,489 | ||||
12 | TEACHER TRAINING & | 51,506 | 51,506 | 51,506 | 51,506 | ||||
13 | DEVELOPMENT | ||||||||
14 | TOTAL A. E&G-UNRESTRICTED | 35,370,201 | 10,033,447 | 35,370,201 | 10,033,447 | 35,470,201 | 10,133,447 | 35,453,845 | 10,117,091 |
15 | (364.34) | (240.94) | (311.98) | (214.28) | (311.98) | (214.28) | (311.98) | (214.28) | |
16 | |||||||||
17 | B. E&G-RESTRICTED | ||||||||
18 | CLASSIFIED POSITIONS | 549,426 | 549,426 | 549,426 | 549,426 | ||||
19 | (0.07) | (0.07) | (0.07) | (0.07) | |||||
20 | UNCLASSIFIED POSITIONS | 7,048,782 | 7,048,782 | 7,048,782 | 7,048,782 | ||||
21 | (0.20) | (0.20) | (0.20) | (0.20) | |||||
22 | OTHER PERSONAL SERVICES | 4,676,603 | 4,676,603 | 4,676,603 | 4,676,603 | ||||
23 | OTHER OPERATING EXPENSES | 45,511,798 | 45,511,798 | 45,511,798 | 45,511,798 | ||||
24 | EIA-TEACHER RECRUITMENT | 467,000 | 467,000 | 467,000 | 467,000 | ||||
25 | TOTAL B. E&G-RESTRICTED | 58,253,609 | 58,253,609 | 58,253,609 | 58,253,609 | ||||
26 | (0.27) | (0.27) | (0.27) | (0.27) | |||||
27 | |||||||||
28 | TOTAL I. EDUCATION & GENERAL | 93,623,810 | 10,033,447 | 93,623,810 | 10,033,447 | 93,723,810 | 10,133,447 | 93,707,454 | 10,117,091 |
29 | (364.61) | (240.94) | (312.25) | (214.28) | (312.25) | (214.28) | (312.25) | (214.28) | |
30 | |||||||||
31 | II. AUXILIARY ENTERPRISES | ||||||||
32 | CLASSIFIED POSITIONS | 842,970 | 842,970 | 842,970 | 842,970 | ||||
33 | (72.39) | (62.73) | (62.73) | (62.73) | |||||
34 | OTHER PERSONAL SERVICES | 1,094,336 | 1,094,336 | 1,094,336 | 1,094,336 |
H240 | Sec. 19-2 | SECTION 19 SOUTH CAROLINA STATE UNIVERSITY |
pg. 44 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | OTHER OPERATING EXPENSES | 10,322,914 | 10,322,914 | 10,322,914 | 10,322,914 | ||||
2 | TOTAL II. AUXILIARY | 12,260,220 | 12,260,220 | 12,260,220 | 12,260,220 | ||||
3 | ENTERPRISES | (72.39) | (62.73) | (62.73) | (62.73) | ||||
4 | |||||||||
5 | III. EMPLOYEE BENEFITS | ||||||||
6 | EMPLOYER CONTRIBUTIONS | 14,094,857 | 3,688,138 | 14,094,857 | 3,688,138 | 14,094,857 | 3,688,138 | 14,094,857 | 3,688,138 |
7 | TOTAL III. EMPLOYEE BENEFITS | 14,094,857 | 3,688,138 | 14,094,857 | 3,688,138 | 14,094,857 | 3,688,138 | 14,094,857 | 3,688,138 |
8 | |||||||||
9 | TOTAL SOUTH CAROLINA STATE | 119,978,887 | 13,721,585 | 119,978,887 | 13,721,585 | 120,078,887 | 13,821,585 | 120,062,531 | 13,805,229 |
10 | UNIVERSITY | (437.00) | (240.94) | (374.98) | (214.28) | (374.98) | (214.28) | (374.98) | (214.28) |
H270 | Sec. 20A-1 | SECTION 20A UNIVERSITY OF SOUTH CAROLINA |
pg. 45 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | I. UNIVERSITY OF SOUTH CAROLINA | ||||||||
2 | A. USC-NON-MED UNRESTRICTED E&G | ||||||||
3 | PRESIDENT | 312,530 | 312,530 | 325,031 | 325,031 | 325,031 | 325,031 | 325,031 | 325,031 |
4 | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | |
5 | CLASSIFIED POSITIONS | 91,318,945 | 22,202,644 | 91,306,444 | 22,190,143 | 91,306,444 | 22,190,143 | 91,306,444 | 22,190,143 |
6 | (2,309.47) | (1,540.57) | (2,289.47) | (1,540.57) | (2,289.47) | (1,540.57) | (2,289.47) | (1,540.57) | |
7 | NEW POSITION ACCOUNTING/FIS | - | - | - | |||||
8 | ANALYST II | (2.00) | (2.00) | (2.00) | |||||
9 | NEW POSITION PROGRAM | - | - | - | |||||
10 | ASSISTANT | (2.00) | (2.00) | (2.00) | |||||
11 | NEW POSITION PROJECT MANAGER | - | - | - | |||||
12 | I | (4.00) | (4.00) | (4.00) | |||||
13 | NEW POSITION PROJECT MANAGER | - | - | - | |||||
14 | II | (1.00) | (1.00) | (1.00) | |||||
15 | NEW POSITION STUDENT SVCS | 275,000 | 275,000 | 275,000 | 275,000 | ||||
16 | PROG COORD II | (5.00) | (5.00) | (5.00) | (5.00) | ||||
17 | NEW POSITION STUDENT | 328,000 | 328,000 | 328,000 | 328,000 | ||||
18 | SERVICES MANAGER I | (5.00) | (5.00) | (5.00) | (5.00) | ||||
19 | UNCLASSIFIED POSITIONS | 165,469,397 | 58,175,610 | 170,669,397 | 63,375,610 | 170,669,397 | 63,375,610 | 170,669,397 | 63,375,610 |
20 | (1,279.89) | (908.81) | (1,294.89) | (908.81) | (1,294.89) | (908.81) | (1,294.89) | (908.81) | |
21 | NEW POSITION INSTRUCTOR | - | - | - | |||||
22 | (18.00) | (18.00) | (18.00) | ||||||
23 | NEW POSITION ASSISTANT | - | - | - | |||||
24 | PROFESSOR | (35.00) | (35.00) | (35.00) | |||||
25 | NEW POSITION ASSOCIATE | 1,225,000 | 1,225,000 | 1,225,000 | 1,225,000 | ||||
26 | PROFESSOR | (15.00) | (15.00) | (15.00) | (15.00) | ||||
27 | OTHER PERSONAL SERVICES | 35,520,863 | 35,520,863 | 35,520,863 | 35,520,863 | ||||
28 | OTHER OPERATING EXPENSES | 219,137,231 | 6,500,000 | 212,637,231 | 212,712,231 | 75,000 | 212,637,231 | ||
29 | LAW LIBRARY | 344,076 | 344,076 | 344,076 | 344,076 | 344,076 | 344,076 | 344,076 | 344,076 |
30 | SMALL BUSINESS DEVELOP CTR | 791,734 | 791,734 | 791,734 | 791,734 | 791,734 | 791,734 | 791,734 | 791,734 |
31 | PALMETTO POISON CENTER | 251,763 | 251,763 | 251,763 | 251,763 | 351,763 | 351,763 | 351,763 | 351,763 |
32 | TOTAL A. USC-NON-MED | 513,146,539 | 88,578,357 | 511,846,539 | 87,278,357 | 513,849,539 | 89,281,357 | 513,774,539 | 89,206,357 |
33 | UNRESTRICTED E&G | (3,590.36) | (2,450.38) | (3,647.36) | (2,450.38) | (3,672.36) | (2,475.38) | (3,672.36) | (2,475.38) |
34 |
H270 | Sec. 20A-2 | SECTION 20A UNIVERSITY OF SOUTH CAROLINA |
pg. 46 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | B. USC-NON-MED-RESTRICTED E&G | ||||||||
2 | CLASSIFIED POSITIONS | 3,163,925 | 3,163,925 | 3,163,925 | 3,163,925 | ||||
3 | (119.09) | (119.09) | (119.09) | (119.09) | |||||
4 | UNCLASSIFIED POSITIONS | 33,617,643 | 33,617,643 | 33,617,643 | 33,617,643 | ||||
5 | (222.82) | (222.82) | (222.82) | (222.82) | |||||
6 | OTHER PERSONAL SERVICES | 19,453,772 | 19,453,772 | 19,453,772 | 19,453,772 | ||||
7 | OTHER OPERATING EXPENSES | 161,213,051 | 161,213,051 | 161,213,051 | 161,213,051 | ||||
8 | EIA-SCHOOL IMPROVEMENT | 127,303 | 127,303 | 127,303 | 127,303 | ||||
9 | COUNCIL | ||||||||
10 | TOTAL B. | 217,575,694 | 217,575,694 | 217,575,694 | 217,575,694 | ||||
11 | USC-NON-MED-RESTRICTED E&G | (341.91) | (341.91) | (341.91) | (341.91) | ||||
12 | |||||||||
13 | C. USC-NON-MED AUXILIARY | ||||||||
14 | CLASSIFIED POSITIONS | 16,333,515 | 16,333,515 | 16,333,515 | 16,333,515 | ||||
15 | (223.08) | (223.08) | (223.08) | (223.08) | |||||
16 | NEW POSITION MEDIA RESOURCES | - | - | - | |||||
17 | SPECIALIST II | (1.00) | (1.00) | (1.00) | |||||
18 | NEW POSITION STUDENT SVCS | - | - | - | |||||
19 | PROG COORD II | (6.00) | (6.00) | (6.00) | |||||
20 | NEW POSITION STUDENT | - | - | - | |||||
21 | SERVICES MANAGER I | (4.00) | (4.00) | (4.00) | |||||
22 | NEW POSITION LAW ENFORCEMENT | - | - | - | |||||
23 | OFFICER III | (2.00) | (2.00) | (2.00) | |||||
24 | NEW POSITION | - | - | - | |||||
25 | BUILDING/GROUNDS SPEC III | (2.00) | (2.00) | (2.00) | |||||
26 | NEW POSITION ATHLETIC | - | - | - | |||||
27 | ADMINISTRATOR | (3.00) | (3.00) | (3.00) | |||||
28 | UNCLASSIFIED POSITIONS | 21,137,961 | 21,137,961 | 21,137,961 | 21,137,961 | ||||
29 | (112.00) | (112.00) | (112.00) | (112.00) | |||||
30 | OTHER PERSONAL SERVICES | 15,192,182 | 15,192,182 | 15,192,182 | 15,192,182 | ||||
31 | OTHER OPERATING EXPENSES | 101,989,879 | 101,989,879 | 101,989,879 | 101,989,879 | ||||
32 | TOTAL C. USC-NON-MED | 154,653,537 | 154,653,537 | 154,653,537 | 154,653,537 | ||||
33 | AUXILIARY | (335.08) | (353.08) | (353.08) | (353.08) | ||||
34 |
H270 | Sec. 20A-3 | SECTION 20A UNIVERSITY OF SOUTH CAROLINA |
pg. 47 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | TOTAL I. UNIVERSITY OF | 885,375,770 | 88,578,357 | 884,075,770 | 87,278,357 | 886,078,770 | 89,281,357 | 886,003,770 | 89,206,357 |
2 | SOUTH CAROLINA | (4,267.35) | (2,450.38) | (4,342.35) | (2,450.38) | (4,367.35) | (2,475.38) | (4,367.35) | (2,475.38) |
3 | |||||||||
4 | II. USC-MEDICINE | ||||||||
5 | A. USC-MEDICINE UNRESTRICTED | ||||||||
6 | CLASSIFIED POSITIONS | 5,947,850 | 1,320,503 | 6,747,850 | 1,320,503 | 6,747,850 | 1,320,503 | 6,747,850 | 1,320,503 |
7 | (170.55) | (86.70) | (168.55) | (86.70) | (168.55) | (86.70) | (168.55) | (86.70) | |
8 | UNCLASSIFIED POSITIONS | 13,025,925 | 9,899,171 | 15,025,925 | 9,899,171 | 15,025,925 | 9,899,171 | 15,025,925 | 9,899,171 |
9 | (187.13) | (127.30) | (187.13) | (127.30) | (187.13) | (127.30) | (187.13) | (127.30) | |
10 | OTHER PERSONAL SERVICES | 1,015,541 | 1,015,541 | 1,015,541 | 1,015,541 | ||||
11 | OTHER OPERATING EXPENSES | 7,800,935 | 208,409 | 8,000,935 | 208,409 | 8,200,935 | 408,409 | 8,200,935 | 408,409 |
12 | TOTAL A. USC-MEDICINE | 27,790,251 | 11,428,083 | 30,790,251 | 11,428,083 | 30,990,251 | 11,628,083 | 30,990,251 | 11,628,083 |
13 | UNRESTRICTED | (357.68) | (214.00) | (355.68) | (214.00) | (355.68) | (214.00) | (355.68) | (214.00) |
14 | |||||||||
15 | B. USC-MEDICINE RESTRICTED | ||||||||
16 | CLASSIFIED POSITIONS | 2,316,700 | 2,316,700 | 2,316,700 | 2,316,700 | ||||
17 | (141.58) | (141.58) | (141.58) | (141.58) | |||||
18 | UNCLASSIFIED POSITIONS | 13,679,419 | 14,179,419 | 14,179,419 | 14,179,419 | ||||
19 | (114.84) | (114.84) | (114.84) | (114.84) | |||||
20 | OTHER PERSONAL SERVICES | 1,467,010 | 1,467,010 | 1,467,010 | 1,467,010 | ||||
21 | OTHER OPERATING EXPENSES | 13,356,490 | 15,356,490 | 15,356,490 | 15,356,490 | ||||
22 | TOTAL B. USC-MEDICINE | 30,819,619 | 33,319,619 | 33,319,619 | 33,319,619 | ||||
23 | RESTRICTED | (256.42) | (256.42) | (256.42) | (256.42) | ||||
24 | |||||||||
25 | C. USC-MEDICINE: EMPLOYEE BENEFITS | ||||||||
26 | EMPLOYER CONTRIBUTIONS | 12,004,359 | 3,213,750 | 12,004,359 | 3,213,750 | 12,004,359 | 3,213,750 | 12,004,359 | 3,213,750 |
27 | TOTAL C. USC-MEDICINE: | 12,004,359 | 3,213,750 | 12,004,359 | 3,213,750 | 12,004,359 | 3,213,750 | 12,004,359 | 3,213,750 |
28 | EMPLOYEE BENEFITS | ||||||||
29 | |||||||||
30 | TOTAL II. USC-MEDICINE | 70,614,229 | 14,641,833 | 76,114,229 | 14,641,833 | 76,314,229 | 14,841,833 | 76,314,229 | 14,841,833 |
31 | (614.10) | (214.00) | (612.10) | (214.00) | (612.10) | (214.00) | (612.10) | (214.00) | |
32 | |||||||||
33 | III. USC GREENVILLE SCHOOL OF MEDICINE | ||||||||
34 | A. UNRESTRICTED |
H270 | Sec. 20A-4 | SECTION 20A UNIVERSITY OF SOUTH CAROLINA |
pg. 48 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | CLASSIFIED POSITIONS | 2,375,000 | 2,375,000 | 2,375,000 | 2,375,000 | ||||
2 | (11.00) | (13.00) | (13.00) | (13.00) | |||||
3 | UNCLASSIFIED POSITIONS | 1,200,000 | 3,700,000 | 3,700,000 | 3,700,000 | ||||
4 | (27.00) | (27.00) | (27.00) | (27.00) | |||||
5 | NEW POSITION ASSOCIATE | - | - | - | |||||
6 | PROFESSOR | (3.00) | (3.00) | (3.00) | |||||
7 | OTHER OPERATING EXPENSES | 15,286,743 | 15,286,743 | 15,286,743 | 15,286,743 | ||||
8 | TOTAL A. UNRESTRICTED | 18,861,743 | 21,361,743 | 21,361,743 | 21,361,743 | ||||
9 | (38.00) | (43.00) | (43.00) | (43.00) | |||||
10 | |||||||||
11 | B. RESTRICTED | ||||||||
12 | CLASSIFIED POSITIONS | 480,000 | 480,000 | 480,000 | 480,000 | ||||
13 | (5.00) | (5.00) | (5.00) | (5.00) | |||||
14 | UNCLASSIFIED POSITIONS | - | - | - | - | ||||
15 | (1.00) | (1.00) | (1.00) | (1.00) | |||||
16 | OTHER OPERATING EXPENSES | 5,490,000 | 5,490,000 | 5,490,000 | 5,490,000 | ||||
17 | TOTAL B. RESTRICTED | 5,970,000 | 5,970,000 | 5,970,000 | 5,970,000 | ||||
18 | (6.00) | (6.00) | (6.00) | (6.00) | |||||
19 | |||||||||
20 | C. GREENVILLE-MEDICINE: EMPLOYEE BENEFITS | ||||||||
21 | EMPLOYER CONTRIBUTIONS | 780,000 | 780,000 | 780,000 | 780,000 | ||||
22 | TOTAL C. | 780,000 | 780,000 | 780,000 | 780,000 | ||||
23 | GREENVILLE-MEDICINE: EMPLO | ||||||||
24 | |||||||||
25 | TOTAL III. USC GREENVILLE | 25,611,743 | 28,111,743 | 28,111,743 | 28,111,743 | ||||
26 | SCHOOL OF MEDICINE | (44.00) | (49.00) | (49.00) | (49.00) | ||||
27 | |||||||||
28 | IV. EMPLOYEE BENEFITS | ||||||||
29 | EMPLOYER CONTRIBUTIONS | 131,767,717 | 24,016,295 | 133,067,717 | 25,316,295 | 133,539,717 | 25,788,295 | 133,226,255 | 25,474,833 |
30 | TOTAL IV. EMPLOYEE BENEFITS | 131,767,717 | 24,016,295 | 133,067,717 | 25,316,295 | 133,539,717 | 25,788,295 | 133,226,255 | 25,474,833 |
31 | |||||||||
32 | TOTAL UNIVERSITY OF SOUTH | 1,113,369,459 | 127,236,485 | 1,121,369,459 | 127,236,485 | 1,124,044,459 | 129,911,485 | 1,123,655,997 | 129,523,023 |
33 | CAROLINA | (4,925.45) | (2,664.38) | (5,003.45) | (2,664.38) | (5,028.45) | (2,689.38) | (5,028.45) | (2,689.38) |
H290 | Sec. 20B-1 | SECTION 20B USC - AIKEN CAMPUS |
pg. 49 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | I. EDUCATION & GENERAL | ||||||||
2 | A. EDUCATION & GENERAL-UNRESTRICTED | ||||||||
3 | CLASSIFIED POSITIONS | 5,659,543 | 654,543 | 5,659,543 | 654,543 | 5,659,543 | 654,543 | 5,659,543 | 654,543 |
4 | (184.80) | (49.06) | (184.80) | (49.06) | (184.80) | (49.06) | (184.80) | (49.06) | |
5 | UNCLASSIFIED POSITIONS | 13,603,524 | 5,328,524 | 13,923,524 | 5,648,524 | 13,923,524 | 5,648,524 | 13,923,524 | 5,648,524 |
6 | (164.42) | (106.82) | (164.42) | (106.82) | (164.42) | (106.82) | (164.42) | (106.82) | |
7 | OTHER PERSONAL SERVICES | 1,300,000 | 1,300,000 | 1,300,000 | 1,300,000 | ||||
8 | OTHER OPERATING EXPENSES | 7,928,739 | 400,000 | 7,528,739 | 7,688,739 | 160,000 | 7,662,569 | 133,830 | |
9 | TOTAL A. EDUCATION & | 28,491,806 | 6,383,067 | 28,411,806 | 6,303,067 | 28,571,806 | 6,463,067 | 28,545,636 | 6,436,897 |
10 | GENERAL-UNRESTRICTED | (349.22) | (155.88) | (349.22) | (155.88) | (349.22) | (155.88) | (349.22) | (155.88) |
11 | |||||||||
12 | B. EDUC & GENERAL-RESTRICTED | ||||||||
13 | CLASSIFIED POSITIONS | 64,471 | 64,471 | 64,471 | 64,471 | ||||
14 | (5.44) | (5.44) | (5.44) | (5.44) | |||||
15 | UNCLASSIFIED POSITIONS | 487,302 | 587,302 | 587,302 | 587,302 | ||||
16 | (8.85) | (8.85) | (8.85) | (8.85) | |||||
17 | OTHER PERSONAL SERVICES | 221,877 | 371,877 | 371,877 | 371,877 | ||||
18 | OTHER OPERATING EXPENSES | 16,830,364 | 17,580,364 | 17,580,364 | 17,580,364 | ||||
19 | TOTAL B. EDUC & | 17,604,014 | 18,604,014 | 18,604,014 | 18,604,014 | ||||
20 | GENERAL-RESTRICTED | (14.29) | (14.29) | (14.29) | (14.29) | ||||
21 | |||||||||
22 | TOTAL I. EDUCATION & GENERAL | 46,095,820 | 6,383,067 | 47,015,820 | 6,303,067 | 47,175,820 | 6,463,067 | 47,149,650 | 6,436,897 |
23 | (363.51) | (155.88) | (363.51) | (155.88) | (363.51) | (155.88) | (363.51) | (155.88) | |
24 | |||||||||
25 | II. AUXILIARY SERVICES | ||||||||
26 | CLASSIFIED POSITIONS | 524,713 | 524,713 | 524,713 | 524,713 | ||||
27 | (13.75) | (13.75) | (13.75) | (13.75) | |||||
28 | OTHER PERSONAL SERVICES | 200,000 | 200,000 | 200,000 | 200,000 | ||||
29 | OTHER OPERATING EXPENSES | 3,002,789 | 3,002,789 | 3,002,789 | 3,002,789 | ||||
30 | TOTAL II. AUXILIARY SERVICES | 3,727,502 | 3,727,502 | 3,727,502 | 3,727,502 | ||||
31 | (13.75) | (13.75) | (13.75) | (13.75) | |||||
32 | |||||||||
33 | III. EMPLOYEE BENEFITS | ||||||||
34 | EMPLOYER CONTRIBUTIONS | 7,867,552 | 1,653,838 | 7,947,552 | 1,733,838 | 7,947,552 | 1,733,838 | 7,947,552 | 1,733,838 |
H290 | Sec. 20B-2 | SECTION 20B USC - AIKEN CAMPUS |
pg. 50 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | TOTAL III. EMPLOYEE BENEFITS | 7,867,552 | 1,653,838 | 7,947,552 | 1,733,838 | 7,947,552 | 1,733,838 | 7,947,552 | 1,733,838 |
2 | |||||||||
3 | TOTAL USC - AIKEN CAMPUS | 57,690,874 | 8,036,905 | 58,690,874 | 8,036,905 | 58,850,874 | 8,196,905 | 58,824,704 | 8,170,735 |
4 | (377.26) | (155.88) | (377.26) | (155.88) | (377.26) | (155.88) | (377.26) | (155.88) |
H340 | Sec. 20C-1 | SECTION 20C USC - UPSTATE |
pg. 51 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | I. EDUCATION & GENERAL | ||||||||
2 | A. EDUC & GENERAL-UNRESTRICTED | ||||||||
3 | CLASSIFIED POSITIONS | 9,447,307 | 1,298,799 | 9,447,307 | 1,298,799 | 9,447,307 | 1,298,799 | 9,447,307 | 1,298,799 |
4 | (252.72) | (53.81) | (252.72) | (53.81) | (252.72) | (53.81) | (252.72) | (53.81) | |
5 | UNCLASSIFIED POSITIONS | 22,545,793 | 7,033,064 | 22,945,793 | 7,433,064 | 22,945,793 | 7,433,064 | 22,945,793 | 7,433,064 |
6 | (247.21) | (131.01) | (247.21) | (131.01) | (247.21) | (131.01) | (247.21) | (131.01) | |
7 | OTHER PERSONAL SERVICES | 2,528,044 | 2,528,044 | 2,528,044 | 2,528,044 | ||||
8 | OTHER OPERATING EXPENSES | 16,354,394 | 500,000 | 15,854,394 | 16,069,394 | 215,000 | 16,034,228 | 179,834 | |
9 | TOTAL A. EDUC & | 50,875,538 | 8,831,863 | 50,775,538 | 8,731,863 | 50,990,538 | 8,946,863 | 50,955,372 | 8,911,697 |
10 | GENERAL-UNRESTRICTED | (499.93) | (184.82) | (499.93) | (184.82) | (499.93) | (184.82) | (499.93) | (184.82) |
11 | |||||||||
12 | B. EDUC & GENERAL-RESTRICTED | ||||||||
13 | CLASSIFIED POSITIONS | 69,092 | 69,092 | 69,092 | 69,092 | ||||
14 | (2.54) | (2.54) | (2.54) | (2.54) | |||||
15 | UNCLASSIFIED POSITIONS | 507,063 | 507,063 | 507,063 | 507,063 | ||||
16 | (1.53) | (1.53) | (1.53) | (1.53) | |||||
17 | OTHER PERSONAL SERVICES | 395,290 | 395,290 | 395,290 | 395,290 | ||||
18 | OTHER OPERATING EXPENSES | 24,943,866 | 24,943,866 | 24,943,866 | 24,943,866 | ||||
19 | TOTAL B. EDUC & | 25,915,311 | 25,915,311 | 25,915,311 | 25,915,311 | ||||
20 | GENERAL-RESTRICTED | (4.07) | (4.07) | (4.07) | (4.07) | ||||
21 | |||||||||
22 | TOTAL I. EDUCATION & GENERAL | 76,790,849 | 8,831,863 | 76,690,849 | 8,731,863 | 76,905,849 | 8,946,863 | 76,870,683 | 8,911,697 |
23 | (504.00) | (184.82) | (504.00) | (184.82) | (504.00) | (184.82) | (504.00) | (184.82) | |
24 | |||||||||
25 | II. AUXILIARY SERVICES | ||||||||
26 | CLASSIFIED POSITIONS | 468,257 | 468,257 | 468,257 | 468,257 | ||||
27 | (12.00) | (12.00) | (12.00) | (12.00) | |||||
28 | OTHER PERSONAL SERVICES | 354,480 | 354,480 | 354,480 | 354,480 | ||||
29 | OTHER OPERATING EXPENSES | 3,430,750 | 3,430,750 | 3,430,750 | 3,430,750 | ||||
30 | TOTAL II. AUXILIARY SERVICES | 4,253,487 | 4,253,487 | 4,253,487 | 4,253,487 | ||||
31 | (12.00) | (12.00) | (12.00) | (12.00) | |||||
32 | |||||||||
33 | III. EMPLOYEE BENEFITS | ||||||||
34 | EMPLOYER CONTRIBUTIONS | 13,192,373 | 2,277,866 | 13,292,373 | 2,377,866 | 13,292,373 | 2,377,866 | 13,292,373 | 2,377,866 |
H340 | Sec. 20C-2 | SECTION 20C USC - UPSTATE |
pg. 52 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | TOTAL III. EMPLOYEE BENEFITS | 13,192,373 | 2,277,866 | 13,292,373 | 2,377,866 | 13,292,373 | 2,377,866 | 13,292,373 | 2,377,866 |
2 | |||||||||
3 | TOTAL USC - UPSTATE | 94,236,709 | 11,109,729 | 94,236,709 | 11,109,729 | 94,451,709 | 11,324,729 | 94,416,543 | 11,289,563 |
4 | (516.00) | (184.82) | (516.00) | (184.82) | (516.00) | (184.82) | (516.00) | (184.82) |
H360 | Sec. 20D-1 | SECTION 20D USC - BEAUFORT CAMPUS |
pg. 53 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | I. EDUCATION & GENERAL | ||||||||
2 | A. EDUC & GENERAL-UNRESTRICTED | ||||||||
3 | CLASSIFIED POSITIONS | 3,958,681 | 225,552 | 3,958,681 | 225,552 | 3,958,681 | 225,552 | 3,958,681 | 225,552 |
4 | (104.99) | (28.74) | (99.49) | (28.74) | (99.49) | (28.74) | (99.49) | (28.74) | |
5 | NEW POSITION PROGRAM | - | - | - | |||||
6 | ASSISTANT | (1.00) | (1.00) | (1.00) | |||||
7 | NEW POSITION DIRECTOR OF | - | - | - | |||||
8 | LIBRARIES | (1.00) | (1.00) | (1.00) | |||||
9 | UNCLASSIFIED POSITIONS | 8,219,596 | 2,502,567 | 8,539,596 | 2,822,567 | 8,539,596 | 2,822,567 | 8,539,596 | 2,822,567 |
10 | (88.10) | (22.75) | (98.60) | (22.75) | (98.60) | (22.75) | (98.60) | (22.75) | |
11 | NEW POSITION INSTRUCTOR | - | - | - | |||||
12 | (8.00) | (8.00) | (8.00) | ||||||
13 | OTHER PERSONAL SERVICES | 2,215,027 | 2,215,027 | 2,215,027 | 2,215,027 | ||||
14 | OTHER OPERATING EXPENSES | 4,439,185 | 400,000 | 4,039,185 | 4,125,185 | 86,000 | 4,111,119 | 71,934 | |
15 | TOTAL A. EDUC & | 18,832,489 | 3,128,119 | 18,752,489 | 3,048,119 | 18,838,489 | 3,134,119 | 18,824,423 | 3,120,053 |
16 | GENERAL-UNRESTRICTED | (193.09) | (51.49) | (208.09) | (51.49) | (208.09) | (51.49) | (208.09) | (51.49) |
17 | |||||||||
18 | B. EDUC & GENERAL-RESTRICTED | ||||||||
19 | CLASSIFIED POSITIONS | 102,532 | 102,532 | 102,532 | 102,532 | ||||
20 | UNCLASSIFIED POSITIONS | 271,918 | 271,918 | 271,918 | 271,918 | ||||
21 | (3.75) | (3.75) | (3.75) | (3.75) | |||||
22 | OTHER PERSONAL SERVICES | 77,292 | 77,292 | 77,292 | 77,292 | ||||
23 | OTHER OPERATING EXPENSES | 7,893,157 | 8,493,157 | 8,493,157 | 8,493,157 | ||||
24 | TOTAL B. EDUC & | 8,344,899 | 8,944,899 | 8,944,899 | 8,944,899 | ||||
25 | GENERAL-RESTRICTED | (3.75) | (3.75) | (3.75) | (3.75) | ||||
26 | |||||||||
27 | TOTAL I. EDUCATION & GENERAL | 27,177,388 | 3,128,119 | 27,697,388 | 3,048,119 | 27,783,388 | 3,134,119 | 27,769,322 | 3,120,053 |
28 | (196.84) | (51.49) | (211.84) | (51.49) | (211.84) | (51.49) | (211.84) | (51.49) | |
29 | |||||||||
30 | II. AUXILIARY SERVICES | ||||||||
31 | NEW POSITION STUDENT SVCS | - | - | - | |||||
32 | PROG COORD II | (2.00) | (2.00) | (2.00) | |||||
33 | NEW POSITION LAW ENFORCEMENT | - | - | - | |||||
34 | OFFICER I | (2.00) | (2.00) | (2.00) |
H360 | Sec. 20D-2 | SECTION 20D USC - BEAUFORT CAMPUS |
pg. 54 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | NEW POSITION | - | - | - | |||||
2 | BUILDING/GROUNDS SPEC III | (1.00) | (1.00) | (1.00) | |||||
3 | OTHER OPERATING EXPENSES | 30,000 | 30,000 | 30,000 | 30,000 | ||||
4 | TOTAL II. AUXILIARY SERVICES | 30,000 | 30,000 | 30,000 | 30,000 | ||||
5 | (5.00) | (5.00) | (5.00) | ||||||
6 | |||||||||
7 | III. EMPLOYEE BENEFITS | ||||||||
8 | EMPLOYER CONTRIBUTIONS | 5,039,685 | 434,028 | 5,119,685 | 514,028 | 5,119,685 | 514,028 | 5,119,685 | 514,028 |
9 | TOTAL III. EMPLOYEE BENEFITS | 5,039,685 | 434,028 | 5,119,685 | 514,028 | 5,119,685 | 514,028 | 5,119,685 | 514,028 |
10 | |||||||||
11 | TOTAL USC - BEAUFORT CAMPUS | 32,247,073 | 3,562,147 | 32,847,073 | 3,562,147 | 32,933,073 | 3,648,147 | 32,919,007 | 3,634,081 |
12 | (196.84) | (51.49) | (216.84) | (51.49) | (216.84) | (51.49) | (216.84) | (51.49) |
H370 | Sec. 20E-1 | SECTION 20E USC - LANCASTER CAMPUS |
pg. 55 | ||||||
2016-2017 | 2017-2018 | 2017-2018 | 2017-2018 | ||||||
APPROPRIATION | HOUSE AMENDED | SENATE | CONFERENCE COMMITTEE | ||||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
TOTAL FUNDS (7) |
GENERAL FUNDS (8) |
||
1 | I. EDUCATION & GENERAL | ||||||||
2 | A. EDUC & GENERAL-UNRESTRICTED | ||||||||
3 |