H630 | Sec. 1-1 | SECTION 1 DEPARTMENT OF EDUCATION |
pg. 1 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. SUPERINTENDENT OF EDUCATION | ||||||
2 | STATE SUPERINTENDENT OF | 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) |
4 | CLASSIFIED POSITIONS | 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) | |
6 | UNCLASSIFIED POSITIONS | 123,247 | 123,247 | 123,247 | 123,247 | 123,247 | 123,247 |
7 | OTHER PERSONAL SERVICES | 88,800 | 88,800 | 88,800 | |||
8 | OTHER OPERATING EXPENSES | 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 |
10 | EDUCATION | (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 |
14 | OTHER OPERATING EXPENSES | 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 |
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 |
20 | (83.02) | (34.25) | (84.02) | (34.25) | (84.02) | (34.25) | |
21 | UNCLASSIFIED POSITIONS | 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) | |
23 | OTHER PERSONAL SERVICES | 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 |
25 | TOTAL A. OPERATIONS | 27,538,697 | 2,736,767 | 27,538,697 | 2,736,767 | 27,538,697 | 2,736,767 |
26 | (84.02) | (35.25) | (85.02) | (35.25) | (85.02) | (35.25) | |
27 | |||||||
28 | B. EDUCATIONAL ACCOUNTABILITY ACT | ||||||
29 | CLASSIFIED POSITIONS | 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 |
31 | TOTAL B. EDUCATIONAL | 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 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | CLASSIFIED POSITIONS | 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) | |
3 | OTHER PERSONAL SERVICES | 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 |
5 | TOTAL C. SCOICC | 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) | |
7 | |||||||
8 | TOTAL III. ACCOUNTABILITY | 28,184,701 | 3,382,771 | 28,184,701 | 3,382,771 | 28,184,701 | 3,382,771 |
9 | (88.02) | (39.25) | (89.02) | (39.25) | (89.02) | (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 |
13 | (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 |
15 | TOTAL IV. CHIEF INFORMATION | 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) |
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 |
20 | (102.49) | (78.05) | (104.49) | (79.05) | (104.49) | (79.05) | |
21 | UNCLASSIFIED POSITIONS | 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) | |
23 | OTHER PERSONAL SERVICES | 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 |
25 | TOTAL V. SCHOOL | 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) | (119.49) | (94.05) | (119.49) | (94.05) |
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 |
31 | (48.02) | (41.02) | (48.02) | (41.02) | (48.02) | (41.02) | |
32 | NEW POSITION AUDITOR IV | 113,894 | 113,894 | ||||
33 | (2.00) | (2.00) | |||||
34 | NEW POSITION | 56,947 | 56,947 |
H630 | Sec. 1-3 | SECTION 1 DEPARTMENT OF EDUCATION |
pg. 3 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | ACCOUNTANT/FISCAL ANALYST II | (1.00) | (1.00) | ||||
2 | OTHER PERSONAL SERVICES | 44,201 | 4,201 | 44,201 | 4,201 | 134,201 | 94,201 |
3 | OTHER OPERATING EXPENSES | 1,202,672 | 843,605 | 1,202,672 | 843,605 | 1,215,722 | 856,655 |
4 | AID TO OTHER ENTITIES | 5,617 | 5,617 | 5,617 | 5,617 | 5,617 | 5,617 |
5 | TOTAL A. FINANCE & | 3,250,176 | 2,285,479 | 3,250,176 | 2,285,479 | 3,524,067 | 2,559,370 |
6 | OPERATIONS | (48.02) | (41.02) | (48.02) | (41.02) | (51.02) | (44.02) |
7 | |||||||
8 | B. INSTRUCTIONAL MATERIALS | ||||||
9 | CLASSIFIED POSITIONS | 161,064 | 161,064 | 161,064 | |||
10 | (2.00) | (2.00) | (2.00) | ||||
11 | OTHER PERSONAL SERVICES | 30,000 | 30,000 | 30,000 | |||
12 | OTHER OPERATING EXPENSES | 1,336,838 | 1,336,838 | 1,336,838 | |||
13 | TOTAL B. INSTRUCTIONAL | 1,527,902 | 1,527,902 | 1,527,902 | |||
14 | MATERIALS | (2.00) | (2.00) | (2.00) | |||
15 | |||||||
16 | TOTAL VI. CHIEF FINANCE | 4,778,078 | 2,285,479 | 4,778,078 | 2,285,479 | 5,051,969 | 2,559,370 |
17 | OPERATIONS | (50.02) | (41.02) | (50.02) | (41.02) | (53.02) | (44.02) |
18 | |||||||
19 | VII. OPERATIONS AND SUPPORT | ||||||
20 | A. SUPPORT OPERATIONS | ||||||
21 | CLASSIFIED POSITIONS | 5,115,998 | 3,706,759 | 5,115,998 | 3,706,759 | 5,115,998 | 3,706,759 |
22 | (106.00) | (53.15) | (109.00) | (53.15) | (109.00) | (53.15) | |
23 | OTHER PERSONAL SERVICES | 1,878,625 | 634 | 1,878,625 | 634 | 1,878,625 | 634 |
24 | OTHER OPERATING EXPENSES | 20,180,329 | 1,218,609 | 20,180,329 | 1,218,609 | 20,180,329 | 1,218,609 |
25 | AID SCHOOL DISTRICTS | 23,698 | 23,698 | 23,698 | 23,698 | 23,698 | 23,698 |
26 | TOTAL A. SUPPORT OPERATIONS | 27,198,650 | 4,949,700 | 27,198,650 | 4,949,700 | 27,198,650 | 4,949,700 |
27 | (106.00) | (53.15) | (109.00) | (53.15) | (109.00) | (53.15) | |
28 | |||||||
29 | B. BUS SHOPS | ||||||
30 | CLASSIFIED POSITIONS | 16,604,855 | 11,604,855 | 16,604,855 | 11,604,855 | 16,604,855 | 11,604,855 |
31 | (457.62) | (376.02) | (457.62) | (376.02) | (457.62) | (376.02) | |
32 | OTHER PERSONAL SERVICES | 485,624 | 98,102 | 485,624 | 98,102 | 485,624 | 98,102 |
33 | OTHER OPERATING EXPENSES | 28,604,202 | 21,929,202 | 47,886,721 | 41,211,721 | 47,770,820 | 41,095,820 |
34 | AID TO DISTRICTS | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 |
H630 | Sec. 1-4 | SECTION 1 DEPARTMENT OF EDUCATION |
pg. 4 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | AID SCHL DIST - BUS DRIVERS' | 2,996,195 | 2,996,195 | 2,996,195 | 2,996,195 | 2,996,195 | 2,996,195 |
2 | WORKERS' COMP | ||||||
3 | AID SCH DISTRICT - DRIVER | 56,611,213 | 56,611,213 | 56,611,213 | 56,611,213 | 56,611,213 | 56,611,213 |
4 | SALARY/F | ||||||
5 | AID SCH DISTRICT - CONTRACT | 1,023,062 | 1,023,062 | 1,023,062 | 1,023,062 | 1,023,062 | 1,023,062 |
6 | DRIVERS | ||||||
7 | BUS DRV AIDE | 129,548 | 129,548 | 129,548 | 129,548 | 129,548 | 129,548 |
8 | AID OTHER STATE AGENCIES | 69,751 | 69,751 | 69,751 | 69,751 | 69,751 | 69,751 |
9 | TOTAL B. BUS SHOPS | 107,024,450 | 94,961,928 | 126,306,969 | 114,244,447 | 126,191,068 | 114,128,546 |
10 | (457.62) | (376.02) | (457.62) | (376.02) | (457.62) | (376.02) | |
11 | |||||||
12 | C. BUSES | ||||||
13 | EAA TRANSPORTATION | 3,153,136 | 3,153,136 | 3,153,136 | 3,153,136 | 3,153,136 | 3,153,136 |
14 | EEDA TRANSPORTATION | 608,657 | 608,657 | 608,657 | 608,657 | 608,657 | 608,657 |
15 | BUS PURCHASES | 5,015,506 | 5,015,506 | 5,015,506 | 5,015,506 | 5,015,506 | 5,015,506 |
16 | BUS LEASES | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | ||
17 | TOTAL C. BUSES | 8,777,299 | 8,777,299 | 11,777,299 | 11,777,299 | 11,777,299 | 11,777,299 |
18 | |||||||
19 | TOTAL VII. OPERATIONS AND | 143,000,399 | 108,688,927 | 165,282,918 | 130,971,446 | 165,167,017 | 130,855,545 |
20 | SUPPORT | (563.62) | (429.17) | (566.62) | (429.17) | (566.62) | (429.17) |
21 | |||||||
22 | VIII. EDUCATION IMPROVEMENT ACT | ||||||
23 | A. STANDARDS,TEACHING,LEARNING | ||||||
24 | 1. STUDENT LEARNING | ||||||
25 | CLASSIFIED POSITIONS | 58,629 | 58,629 | 58,629 | |||
26 | OTHER OPERATING EXPENSES | 136,739 | 136,739 | 136,739 | |||
27 | INDUSTRY | 550,000 | |||||
28 | CERTIFICATIONS/CREDENTIALS | ||||||
29 | ADULT EDUCATION | 15,073,736 | 15,073,736 | 15,073,736 | |||
30 | AID TO DISTRICTS | 14,386,600 | 36,401,779 | 24,401,779 | |||
31 | STUDENT AT RISK OF SCHOOL | 79,551,723 | 79,551,723 | 79,551,723 | |||
32 | FAILURE | ||||||
33 | ALLOC EIA - ARTS CURRICULA | 1,487,571 | 1,487,571 | 1,487,571 | |||
34 | CAREER & TECHNOLOGY EDUCATION | 18,966,830 | 20,966,830 | 18,966,830 |
H630 | Sec. 1-5 | SECTION 1 DEPARTMENT OF EDUCATION |
pg. 5 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | AID TO DISTRICTS-TECHNOLOGY | 12,000,000 | 12,000,000 | ||||
2 | SUMMER READING CAMPS | 7,500,000 | 7,500,000 | 7,500,000 | |||
3 | READING COACHES | 9,922,556 | 9,922,556 | 9,922,556 | |||
4 | EEDA | 8,413,832 | 8,413,832 | 8,413,832 | |||
5 | TOTAL 1. STUDENT LEARNING | 167,498,216 | 179,513,395 | 178,063,395 | |||
6 | |||||||
7 | 2. STUDENT TESTING | ||||||
8 | CLASSIFIED POSITIONS | 548,518 | 548,518 | 548,518 | |||
9 | (9.00) | (9.00) | (9.00) | ||||
10 | OTHER OPERATING EXPENSES | 678,748 | 678,748 | 678,748 | |||
11 | ASSESSMENT/TESTING | 27,261,400 | 27,261,400 | 27,261,400 | |||
12 | TOTAL 2. STUDENT TESTING | 28,488,666 | 28,488,666 | 28,488,666 | |||
13 | (9.00) | (9.00) | (9.00) | ||||
14 | |||||||
15 | 3. CURRICULUM & STANDARDS | ||||||
16 | CLASSIFIED POSITIONS | 126,232 | 126,232 | 126,232 | |||
17 | (2.00) | (2.00) | (2.00) | ||||
18 | OTHER PERSONAL SERVICES | 4,736 | 4,736 | 4,736 | |||
19 | OTHER OPERATING EXPENSES | 41,987 | 41,987 | 41,987 | |||
20 | READING | 6,542,052 | 3,271,026 | 3,271,026 | |||
21 | INSTRUCTIONAL MATERIALS | 20,922,839 | 20,922,839 | 20,922,839 | |||
22 | TOTAL 3. CURRICULUM & | 27,637,846 | 24,366,820 | 24,366,820 | |||
23 | STANDARDS | (2.00) | (2.00) | (2.00) | |||
24 | |||||||
25 | 4. ASSIST, INTERVENTION & REWARD | ||||||
26 | CLASSIFIED POSITIONS | 1,236,436 | 1,236,436 | 1,236,436 | |||
27 | (28.35) | (29.10) | (29.10) | ||||
28 | OTHER OPERATING EXPENSES | 1,374,752 | 1,374,752 | 1,374,752 | |||
29 | EAA TECHNICAL ASSISTANCE | 12,801,301 | 23,801,301 | 23,801,301 | |||
30 | POWER SCHOOLS/DATA COLLECTION | 7,500,000 | 7,500,000 | 8,605,305 | |||
31 | SCHOOL VALUE ADDED INSTRUMENT | 1,400,000 | 1,400,000 | 1,400,000 | |||
32 | TOTAL 4. ASSIST, | 24,312,489 | 35,312,489 | 36,417,794 | |||
33 | INTERVENTION & REWARD | (28.35) | (29.10) | (29.10) | |||
34 |
H630 | Sec. 1-6 | SECTION 1 DEPARTMENT OF EDUCATION |
pg. 6 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | TOTAL A. | 247,937,217 | 267,681,370 | 267,336,675 | |||
2 | STANDARDS,TEACHING,LEARNING | (39.35) | (40.10) | (40.10) | |||
3 | |||||||
4 | B. EARLY CHILDHOOD EDUCATION | ||||||
5 | CLASSIFIED POSITIONS | 831,246 | 831,246 | 831,246 | |||
6 | (13.50) | (13.50) | (13.50) | ||||
7 | OTHER OPERATING EXPENSES | 556,592 | 556,592 | 556,592 | |||
8 | ALLOC EIA - 4 YR EARLY | 15,513,846 | 15,513,846 | 15,513,846 | |||
9 | CHILDHOOD | ||||||
10 | CDEPP - SCDE | 34,324,437 | 34,324,437 | 34,324,437 | |||
11 | TOTAL B. EARLY CHILDHOOD | 51,226,121 | 51,226,121 | 51,226,121 | |||
12 | EDUCATION | (13.50) | (13.50) | (13.50) | |||
13 | |||||||
14 | C. TEACHER QUALITY | ||||||
15 | 1. CERTIFICATION | ||||||
16 | CLASSIFIED POSITIONS | 1,068,102 | 1,068,102 | 1,068,102 | |||
17 | (25.25) | (25.25) | (25.25) | ||||
18 | NEW POSITION EDUCATION | - | |||||
19 | ASSOCIATE | (2.00) | |||||
20 | OTHER PERSONAL SERVICES | 1,579 | 1,579 | 1,579 | |||
21 | OTHER OPERATING EXPENSES | 638,999 | 638,999 | 638,999 | |||
22 | TOTAL 1. CERTIFICATION | 1,708,680 | 1,708,680 | 1,708,680 | |||
23 | (25.25) | (25.25) | (27.25) | ||||
24 | |||||||
25 | 2. RETENTION & REWARD | ||||||
26 | TEACHER OF THE YEAR | 155,000 | 155,000 | 155,000 | |||
27 | TEACHER QUALITY COMMISSION | 372,724 | 372,724 | 372,724 | |||
28 | NEW POSITION EDUCATION | - | |||||
29 | ASSOCIATE | (1.00) | |||||
30 | ALLOC EIA - TEACHER SALARIES | 150,823,453 | 183,323,453 | 181,230,766 | |||
31 | TEACHER SUPPLIES | 14,721,500 | 14,721,500 | 14,721,500 | |||
32 | ALLOC EIA - EMPLOYER | 22,521,917 | 34,397,332 | 35,269,769 | |||
33 | CONTRIBUTIONS | ||||||
34 | INCENTIVE FOR COMPUTER | 100,000 | 100,000 | 100,000 |
H630 | Sec. 1-7 | SECTION 1 DEPARTMENT OF EDUCATION |
pg. 7 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | CODING TEACHERS | ||||||
2 | NATIONAL BOARD CERTIFICATION | 51,000,000 | 44,000,000 | 44,500,000 | |||
3 | RURAL TEACHER RECRUITMENT | 9,748,392 | 9,748,392 | 9,748,392 | |||
4 | TOTAL 2. RETENTION & REWARD | 249,442,986 | 286,818,401 | 286,098,151 | |||
5 | (1.00) | ||||||
6 | |||||||
7 | 3. PROFESSIONAL DEVELOPMENT | ||||||
8 | PROFESSIONAL DEVELOPMENT | 9,515,911 | 2,771,758 | 2,771,758 | |||
9 | ADEPT | 873,909 | 873,909 | 873,909 | |||
10 | TOTAL 3. PROFESSIONAL | 10,389,820 | 3,645,667 | 3,645,667 | |||
11 | DEVELOPMENT | ||||||
12 | |||||||
13 | 4. ADEPT | ||||||
14 | CLASSIFIED POSITIONS | 65,000 | 65,000 | 65,000 | |||
15 | (1.00) | (1.00) | (1.00) | ||||
16 | TOTAL 4. ADEPT | 65,000 | 65,000 | 65,000 | |||
17 | (1.00) | (1.00) | (1.00) | ||||
18 | |||||||
19 | TOTAL C. TEACHER QUALITY | 261,606,486 | 292,237,748 | 291,517,498 | |||
20 | (26.25) | (26.25) | (29.25) | ||||
21 | |||||||
22 | D. LEADERSHIP | ||||||
23 | CLASSIFIED POSITIONS | 82,049 | 82,049 | 82,049 | |||
24 | (10.77) | (10.77) | (10.77) | ||||
25 | OTHER PERSONAL SERVICES | 83,121 | 83,121 | 83,121 | |||
26 | OTHER OPERATING EXPENSES | 279,032 | 279,032 | 279,032 | |||
27 | TECHNOLOGY | 12,271,826 | 12,271,826 | 12,271,826 | |||
28 | TOTAL D. LEADERSHIP | 12,716,028 | 12,716,028 | 12,716,028 | |||
29 | (10.77) | (10.77) | (10.77) | ||||
30 | |||||||
31 | E. EIA EMPLOYER CONTRIBUTIONS | ||||||
32 | EMPLOYER CONTRIBUTIONS | 1,249,821 | 1,249,821 | 1,249,821 | |||
33 | TOTAL E. EIA EMPLOYER | 1,249,821 | 1,249,821 | 1,249,821 | |||
34 | CONTRIBUTIONS |
H630 | Sec. 1-8 | SECTION 1 DEPARTMENT OF EDUCATION |
pg. 8 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | |||||||
2 | F. PARTNERSHIPS | ||||||
3 | ETV - K-12 PUBLIC EDUCATION | 3,576,409 | 3,576,409 | 3,576,409 | |||
4 | (H670) | ||||||
5 | ETV - INFRASTRUCTURE (H670) | 2,000,000 | 2,000,000 | 2,150,000 | |||
6 | LITERACY & DISTANCE LEARNING | 415,000 | 415,000 | 415,000 | |||
7 | (P360) | ||||||
8 | REACH OUT & READ (A850) | 1,000,000 | 1,000,000 | 1,000,000 | |||
9 | SC YOUTH CHALLENGE ACADEMY | 1,000,000 | 1,000,000 | 1,000,000 | |||
10 | (E240) | ||||||
11 | ARTS EDUCATION PROG ( H910) | 1,070,000 | 1,070,000 | 1,170,000 | |||
12 | EDUCATION OVERSIGHT | 1,793,242 | 1,793,242 | 1,793,242 | |||
13 | COMMITTEE (A850) | ||||||
14 | SCIENCE PLUS (A850) | 563,406 | 563,406 | 563,406 | |||
15 | STEM CENTERS SC (H120) | 1,750,000 | 1,750,000 | 1,750,000 | |||
16 | TEACH FOR AMERICA SC (A850) | 3,000,000 | 3,000,000 | 3,000,000 | |||
17 | GOVERNOR'S SCHOOL FOR ARTS & | 1,355,672 | 1,483,819 | 1,449,647 | |||
18 | HUMANITIES (H630) | ||||||
19 | WIL LOU GRAY OPPORTUNITY | 651,383 | 695,335 | 681,998 | |||
20 | SCHOOL (H710) | ||||||
21 | SCHOOL FOR DEAF & BLIND | 7,557,223 | 7,679,341 | 7,618,282 | |||
22 | (H750) | ||||||
23 | DIABILITIES & SPECIAL NEEDS | 548,653 | 468,653 | 468,653 | |||
24 | (J160) | ||||||
25 | SC COUNCIL ON ECONOMIC | 300,000 | 300,000 | 300,000 | |||
26 | EDUCATION (H270) | ||||||
27 | JOHN DE LA HOWE SC (L120) | 417,734 | 417,734 | 417,734 | |||
28 | CLEMSON AGRICULTURE | 989,758 | 1,020,328 | 1,008,253 | |||
29 | EDUCATION TEACHERS (P200) | ||||||
30 | CENTER FOR EDUCATIONAL | 715,933 | 715,933 | 715,933 | |||
31 | PARTNERSHIPS (H270) | ||||||
32 | CENTERS OF EXCELLENCE (H030) | 1,137,526 | 1,137,526 | 1,137,526 | |||
33 | TEACHER RECRUIT PROGRAM | 4,243,527 | 4,243,527 | 4,243,527 | |||
34 | (H030) |
H630 | Sec. 1-9 | SECTION 1 DEPARTMENT OF EDUCATION |
pg. 9 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | TEACHER LOAN PROGRAM (E160) | 5,089,881 | 5,089,881 | 5,089,881 | |||
2 | QUAVER MUSIC (SDE) | 100,000 | 100,000 | 100,000 | |||
3 | BABYNET AUTISM THERAPY (J020) | 3,926,408 | 3,926,408 | 3,926,408 | |||
4 | CALL ME MISTER (H120) | 500,000 | |||||
5 | REGIONAL EDUCATION CENTERS | 1,952,000 | 1,952,000 | 1,952,000 | |||
6 | (P320) | ||||||
7 | FAMILY CONNECTION SC (H630) | 300,000 | 300,000 | 300,000 | |||
8 | GOV SCHOOL FOR MATH & | 860,442 | 1,066,319 | 1,032,006 | |||
9 | SCIENCE (H630) | ||||||
10 | CENTER FOR EDUC RECRUIT, | 531,680 | 531,680 | 531,680 | |||
11 | RETEN, & ADV (CERRA) (H470) | ||||||
12 | TOTAL F. PARTNERSHIPS | 46,845,877 | 47,296,541 | 47,891,585 | |||
13 | |||||||
14 | G. TRANSPORTATION | ||||||
15 | OTHER OPERATING EXPENSES | 41,198,813 | 21,916,294 | 22,032,195 | |||
16 | TOTAL G. TRANSPORTATION | 41,198,813 | 21,916,294 | 22,032,195 | |||
17 | |||||||
18 | H. CHARTER SCHOOL DISTRICT | ||||||
19 | CHARTER SCHOOL DISTRICT | 100,556,551 | |||||
20 | SOUTH CAROLINA PUBLIC | 113,680,850 | 113,680,850 | ||||
21 | CHARTER SCHOOLS | ||||||
22 | TOTAL H. CHARTER SCHOOL | 100,556,551 | 113,680,850 | 113,680,850 | |||
23 | DISTRICT | ||||||
24 | |||||||
25 | I. FIRST STEPS TO SCHOOL READINESS | ||||||
26 | CLASSIFIED POSITIONS | 2,179,885 | 2,179,885 | 2,179,885 | |||
27 | (26.50) | (31.50) | (31.50) | ||||
28 | NEW POSITION ADMINISTRATIVE | - | |||||
29 | ASSISTANT | (2.00) | |||||
30 | NEW POSITION FISCAL | - | |||||
31 | TECHNICIAN II | (1.00) | |||||
32 | NEW POSITION SENIOR | - | |||||
33 | CONSULTANT | (1.00) | |||||
34 | NEW POSITION INFO RESOURCE | - |
H630 | Sec. 1-10 | SECTION 1 DEPARTMENT OF EDUCATION |
pg. 10 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | CONSULTANT I | (1.00) | |||||
2 | NEW POSITION EDUCATION | - | |||||
3 | ASSOCIATE | (2.00) | |||||
4 | UNCLASSIFIED POSITIONS | 121,540 | 121,540 | 121,540 | |||
5 | (1.00) | (1.00) | (1.00) | ||||
6 | OTHER PERSONAL SERVICES | 150,000 | 150,000 | 150,000 | |||
7 | OTHER OPERATING EXPENSES | 1,906,225 | 1,906,225 | 1,906,225 | |||
8 | COUNTY PARTNERSHIPS | 14,435,228 | 14,435,228 | 14,435,228 | |||
9 | CDEPP | 9,767,864 | 9,767,864 | 9,767,864 | |||
10 | EMPLOYER CONTRIBUTIONS | 775,485 | 775,485 | 775,485 | |||
11 | TOTAL I. FIRST STEPS TO | 29,336,227 | 29,336,227 | 29,336,227 | |||
12 | SCHOOL READINESS | (27.50) | (32.50) | (39.50) | |||
13 | |||||||
14 | TOTAL VIII. EDUCATION | 792,673,141 | 837,341,000 | 836,987,000 | |||
15 | IMPROVEMENT ACT | (117.37) | (123.12) | (133.12) | |||
16 | |||||||
17 | IX. GOVERNORS SCH SCIENCE & MATH | ||||||
18 | CLASSIFIED POSITIONS | 2,600,068 | 2,600,068 | 2,600,068 | 2,600,068 | 2,600,068 | 2,600,068 |
19 | (59.30) | (59.30) | (59.30) | (59.30) | (59.30) | (59.30) | |
20 | NEW POSITION HUMAN RESOURCES | 50,000 | 50,000 | 50,000 | 50,000 | ||
21 | SPECIALIST | (1.00) | (1.00) | (1.00) | (1.00) | ||
22 | UNCLASSIFIED POSITIONS | 3,748,211 | 3,638,211 | 3,748,211 | 3,638,211 | 3,748,211 | 3,638,211 |
23 | (32.79) | (32.02) | (32.79) | (32.02) | (32.79) | (32.02) | |
24 | OTHER PERSONAL SERVICES | 171,100 | 68,600 | 171,100 | 68,600 | 171,100 | 68,600 |
25 | OTHER OPERATING EXPENSES | 4,709,485 | 4,230,485 | 4,765,485 | 4,286,485 | 4,765,485 | 4,286,485 |
26 | ALLOC OTHER ENTITIES | 13,200 | 13,200 | 13,200 | |||
27 | EMPLOYER CONTRIBUTIONS | 2,129,590 | 2,087,790 | 2,147,590 | 2,105,790 | 2,147,590 | 2,105,790 |
28 | TOTAL IX. GOVERNORS SCH | 13,371,654 | 12,625,154 | 13,495,654 | 12,749,154 | 13,495,654 | 12,749,154 |
29 | SCIENCE & MATH | (92.09) | (91.32) | (93.09) | (92.32) | (93.09) | (92.32) |
30 | |||||||
31 | X. AID TO SCHOOL DISTRICTS | ||||||
32 | A. DISTRIBUTION TO SUBDIVISIONS | ||||||
33 | CDEPP - SCDE | 13,099,665 | 13,099,665 | 13,099,665 | 13,099,665 | 13,099,665 | 13,099,665 |
34 | ALLOC SCHOOL DIST | 808,180,265 | 808,180,265 | 808,180,265 |
H630 | Sec. 1-11 | SECTION 1 DEPARTMENT OF EDUCATION |
pg. 11 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | ALLOC OTHER STATE AGENCIES | 14,597,340 | 14,597,340 | 14,597,340 | |||
2 | ALLOC OTHER ENTITIES | 13,560,038 | 13,560,038 | 13,560,038 | |||
3 | TEACHER SUPPLY | 600,000 | 600,000 | 600,000 | 600,000 | 600,000 | 600,000 |
4 | ADULT ED | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 |
5 | AID SCHOOL DISTRICTS | 89,839 | 89,839 | ||||
6 | STUDENT HEALTH AND FITNESS | 26,297,502 | 26,297,502 | 26,297,502 | 26,297,502 | 26,297,502 | 26,297,502 |
7 | READING COACHES | 29,483,100 | 29,483,100 | 29,483,100 | 29,483,100 | 29,483,100 | 29,483,100 |
8 | LUNCH PROGRAM | 25,800 | 25,800 | ||||
9 | EMPLOYER CONTRIBUTIONS - EFA | 777,778,389 | 777,778,389 | 788,764,958 | 788,764,958 | 790,465,219 | 790,465,219 |
10 | EDUCATION FINANCE ACT | 1,777,702,211 | 1,777,702,211 | 1,823,096,181 | 1,823,096,181 | 1,829,729,825 | 1,829,729,825 |
11 | GUIDANCE/CAREER SPECIALIST | 31,362,113 | 31,362,113 | 31,362,113 | 31,362,113 | 31,362,113 | 31,362,113 |
12 | AID SCHOOL DISTRICT - | 146,664,513 | 146,664,513 | 146,664,513 | 146,664,513 | 146,664,513 | 146,664,513 |
13 | RETIREE INS | ||||||
14 | TOTAL A. DISTRIBUTION TO | 3,639,940,775 | 2,803,603,132 | 3,696,205,675 | 2,859,868,032 | 3,704,539,580 | 2,868,201,937 |
15 | SUBDIVISIONS | ||||||
16 | |||||||
17 | B. SPECIAL ALLOCATIONS | ||||||
18 | STATE MUSEUM (H950) | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 | 275,000 |
19 | VOCATIONAL EQUIPMENT (H710) | 39,978 | 39,978 | 39,978 | 39,978 | 39,978 | 39,978 |
20 | ARCHIVES AND HISTORY (H790) | 22,377 | 22,377 | 22,377 | 22,377 | 22,377 | 22,377 |
21 | STATUS OFFENDER (L120) | 346,473 | 346,473 | 346,473 | 346,473 | 346,473 | 346,473 |
22 | HANDICAPPED - PROFOUNDLY | 85,286 | 85,286 | 85,286 | 85,286 | 85,286 | 85,286 |
23 | MENTALLY | ||||||
24 | STUDENT LOAN CORP - CAREER | 1,065,125 | 1,065,125 | 1,065,125 | 1,065,125 | 1,065,125 | 1,065,125 |
25 | CHANGERS | ||||||
26 | SC COUNCIL ON HOLOCAUST | 150,000 | 150,000 | 150,000 | 150,000 | 150,000 | 150,000 |
27 | ARCHIBALD RUTLEDGE | 10,478 | 10,478 | 10,478 | 10,478 | 10,478 | 10,478 |
28 | SCHOLARSHIPS | ||||||
29 | TOTAL B. SPECIAL ALLOCATIONS | 1,994,717 | 1,994,717 | 1,994,717 | 1,994,717 | 1,994,717 | 1,994,717 |
30 | |||||||
31 | TOTAL X. AID TO SCHOOL | 3,641,935,492 | 2,805,597,849 | 3,698,200,392 | 2,861,862,749 | 3,706,534,297 | 2,870,196,654 |
32 | DISTRICTS | ||||||
33 | |||||||
34 | XI. GOV SCHL FOR ARTS & HUMANITIES |
H630 | Sec. 1-12 | SECTION 1 DEPARTMENT OF EDUCATION |
pg. 12 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | CLASSIFIED POSITIONS | 2,067,979 | 2,002,979 | 2,067,979 | 2,002,979 | 2,067,979 | 2,002,979 |
2 | (44.02) | (43.52) | (46.02) | (45.52) | (46.02) | (45.52) | |
3 | NEW POSITION ACADEMIC | 67,100 | 67,100 | ||||
4 | PROGRAM DIRECTOR | (1.00) | (1.00) | ||||
5 | UNCLASSIFIED POSITIONS | 2,706,820 | 2,637,820 | 2,706,820 | 2,637,820 | 2,706,820 | 2,637,820 |
6 | (33.33) | (32.58) | (36.33) | (35.58) | (36.33) | (35.58) | |
7 | OTHER PERSONAL SERVICES | 845,106 | 526,835 | 845,106 | 526,835 | 845,106 | 526,835 |
8 | OTHER OPERATING EXPENSES | 1,624,826 | 1,174,826 | 1,624,826 | 1,174,826 | 1,624,826 | 1,174,826 |
9 | EMPLOYER CONTRIBUTIONS | 2,030,772 | 1,928,272 | 2,030,772 | 1,928,272 | 2,050,772 | 1,948,272 |
10 | TOTAL XI. GOV SCHL FOR ARTS | 9,275,503 | 8,270,732 | 9,275,503 | 8,270,732 | 9,362,603 | 8,357,832 |
11 | & HUMANITIES | (77.35) | (76.10) | (82.35) | (81.10) | (83.35) | (82.10) |
12 | |||||||
13 | XII. FIRST STEPS TO SCH READINESS | ||||||
14 | CLASSIFIED POSITIONS | 761,621 | 67,621 | 761,621 | 67,621 | 761,621 | 67,621 |
15 | (6.00) | (1.00) | (6.00) | (1.00) | (6.00) | (1.00) | |
16 | OTHER PERSONAL SERVICES | 275,000 | 275,000 | 275,000 | |||
17 | OTHER OPERATING EXPENSES | 5,003,392 | 5,003,392 | 5,003,392 | |||
18 | EMPLOYER CONTRIBUTIONS | 240,439 | 29,689 | 240,439 | 29,689 | 240,439 | 29,689 |
19 | CDEPP-PRIVATE | 6,424,200 | 6,424,200 | 6,424,200 | 6,424,200 | 6,424,200 | 6,424,200 |
20 | TOTAL XII. FIRST STEPS TO | 12,704,652 | 6,521,510 | 12,704,652 | 6,521,510 | 12,704,652 | 6,521,510 |
21 | SCH READINESS | (6.00) | (1.00) | (6.00) | (1.00) | (6.00) | (1.00) |
22 | |||||||
23 | XIII. EMPLOYEE BENEFITS | ||||||
24 | EMPLOYER CONTRIBUTIONS | 16,688,302 | 11,475,485 | 16,688,302 | 11,475,485 | 16,798,554 | 11,585,737 |
25 | TOTAL XIII. EMPLOYEE | 16,688,302 | 11,475,485 | 16,688,302 | 11,475,485 | 16,798,554 | 11,585,737 |
26 | BENEFITS | ||||||
27 | |||||||
28 | TOTAL DEPARTMENT OF | 4,688,803,289 | 2,974,781,353 | 4,812,142,567 | 3,053,452,772 | 4,820,477,814 | 3,062,142,019 |
29 | EDUCATION | (1,160.47) | (809.92) | (1,178.22) | (816.92) | (1,192.22) | (820.92) |
H660 | Sec. 3-1 | SECTION 3 LOTTERY EXPENDITURE ACCOUNT |
pg. 13 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. LOTTERY EXPENDITURE ACCOUNT | ||||||
2 | LOTTERY EXPENDITURES | 383,865,355 | 442,000,000 | 461,781,526 | |||
3 | UNCLAIMED PRIZES | 17,000,000 | 19,000,000 | 19,000,000 | |||
4 | TOTAL I. LOTTERY | 400,865,355 | 461,000,000 | 480,781,526 | |||
5 | EXPENDITURE ACCOUNT | ||||||
6 | |||||||
7 | TOTAL LOTTERY EXPENDITURE | 400,865,355 | 461,000,000 | 480,781,526 |
A850 | Sec. 4-1 | SECTION 4 EDUCATION OVERSIGHT COMMITTEE |
pg. 14 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. ADMINISTRATION | ||||||
2 | EXECUTIVE DIRECTOR | 99,600 | 99,600 | 99,600 | |||
3 | (1.00) | (1.00) | (1.00) | ||||
4 | UNCLASSIFIED LEGISLATIVE | 330,000 | 330,000 | 330,000 | |||
5 | MISC (P) | (9.00) | (9.00) | (9.00) | |||
6 | TAXABLE SUBSISTENCE | 2,000 | 2,000 | 2,000 | |||
7 | OTHER PERSONAL SERVICES | 130,000 | 130,000 | 130,000 | |||
8 | OTHER OPERATING EXPENSES | 1,101,642 | 1,101,642 | 1,101,642 | |||
9 | TOTAL I. ADMINISTRATION | 1,663,242 | 1,663,242 | 1,663,242 | |||
10 | (10.00) | (10.00) | (10.00) | ||||
11 | |||||||
12 | II. EMPLOYEE BENEFITS | ||||||
13 | EMPLOYER CONTRIBUTIONS | 130,000 | 130,000 | 130,000 | |||
14 | TOTAL II. EMPLOYEE BENEFITS | 130,000 | 130,000 | 130,000 | |||
15 | |||||||
16 | TOTAL EDUCATION OVERSIGHT | 1,793,242 | 1,793,242 | 1,793,242 | |||
17 | COMMITTEE | (10.00) | (10.00) | (10.00) |
H710 | Sec. 5-1 | SECTION 5 WIL LOU GRAY OPPORTUNITY SCHOOL |
pg. 15 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. ADMINISTRATION | ||||||
2 | SUPERINTENDENT | 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) | |
4 | CLASSIFIED POSITIONS | 228,020 | 228,020 | 228,020 | 228,020 | 228,020 | 228,020 |
5 | (5.00) | (5.00) | (5.00) | (5.00) | (5.00) | (5.00) | |
6 | OTHER PERSONAL SERVICES | 4,085 | 4,085 | 4,085 | 4,085 | 4,085 | 4,085 |
7 | OTHER OPERATING EXPENSES | 24,419 | 24,419 | 24,419 | 24,419 | 24,419 | 24,419 |
8 | TOTAL I. ADMINISTRATION | 346,664 | 346,664 | 346,664 | 346,664 | 346,664 | 346,664 |
9 | (6.00) | (6.00) | (6.00) | (6.00) | (6.00) | (6.00) | |
10 | |||||||
11 | II. EDUCATIONAL PROGRAM | ||||||
12 | A. ACADEMIC PROGRAM | ||||||
13 | CLASSIFIED POSITIONS | 609,773 | 609,773 | 609,773 | 609,773 | 609,773 | 609,773 |
14 | (15.62) | (15.36) | (15.62) | (15.36) | (15.62) | (15.36) | |
15 | UNCLASSIFIED POSITIONS | 489,426 | 394,426 | 489,426 | 394,426 | 489,426 | 394,426 |
16 | (11.55) | (6.45) | (11.55) | (6.45) | (11.55) | (6.45) | |
17 | OTHER PERSONAL SERVICES | 38,770 | 38,770 | 38,770 | 38,770 | 38,770 | 38,770 |
18 | OTHER OPERATING EXPENSES | 216,589 | 171,589 | 216,589 | 171,589 | 216,589 | 171,589 |
19 | TOTAL A. ACADEMIC PROGRAM | 1,354,558 | 1,214,558 | 1,354,558 | 1,214,558 | 1,354,558 | 1,214,558 |
20 | (27.17) | (21.81) | (27.17) | (21.81) | (27.17) | (21.81) | |
21 | |||||||
22 | B. VOCATIONAL EDUCATION | ||||||
23 | UNCLASSIFIED POSITIONS | 91,854 | 91,854 | 91,854 | 91,854 | 91,854 | 91,854 |
24 | (4.43) | (3.50) | (4.43) | (3.50) | (4.43) | (3.50) | |
25 | OTHER OPERATING EXPENSES | 127,040 | 102,040 | 127,040 | 102,040 | 127,040 | 102,040 |
26 | TOTAL B. VOCATIONAL | 218,894 | 193,894 | 218,894 | 193,894 | 218,894 | 193,894 |
27 | EDUCATION | (4.43) | (3.50) | (4.43) | (3.50) | (4.43) | (3.50) |
28 | |||||||
29 | C. LIBRARY | ||||||
30 | UNCLASSIFIED POSITIONS | 28,436 | 28,436 | 28,436 | 28,436 | 28,436 | 28,436 |
31 | (0.81) | (0.61) | (0.81) | (0.61) | (0.81) | (0.61) | |
32 | OTHER OPERATING EXPENSES | 2,837 | 2,837 | 2,837 | 2,837 | 2,837 | 2,837 |
33 | TOTAL C. LIBRARY | 31,273 | 31,273 | 31,273 | 31,273 | 31,273 | 31,273 |
34 | (0.81) | (0.61) | (0.81) | (0.61) | (0.81) | (0.61) |
H710 | Sec. 5-2 | SECTION 5 WIL LOU GRAY OPPORTUNITY SCHOOL |
pg. 16 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | |||||||
2 | TOTAL II. EDUCATIONAL | 1,604,725 | 1,439,725 | 1,604,725 | 1,439,725 | 1,604,725 | 1,439,725 |
3 | PROGRAM | (32.41) | (25.92) | (32.41) | (25.92) | (32.41) | (25.92) |
4 | |||||||
5 | III. STUDENT SERVICES | ||||||
6 | CLASSIFIED POSITIONS | 1,356,301 | 1,356,301 | 1,356,301 | 1,356,301 | 1,356,301 | 1,356,301 |
7 | (41.39) | (41.39) | (41.39) | (41.39) | (41.39) | (41.39) | |
8 | OTHER PERSONAL SERVICES | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 |
9 | OTHER OPERATING EXPENSES | 158,000 | 125,000 | 158,000 | 125,000 | 158,000 | 125,000 |
10 | TOTAL III. STUDENT SERVICES | 1,529,301 | 1,496,301 | 1,529,301 | 1,496,301 | 1,529,301 | 1,496,301 |
11 | (41.39) | (41.39) | (41.39) | (41.39) | (41.39) | (41.39) | |
12 | |||||||
13 | IV. SUPPORT SERVICES | ||||||
14 | CLASSIFIED POSITIONS | 631,982 | 535,982 | 631,982 | 535,982 | 631,982 | 535,982 |
15 | (18.61) | (15.84) | (18.61) | (15.84) | (18.61) | (15.84) | |
16 | OTHER PERSONAL SERVICES | 55,000 | 25,000 | 55,000 | 25,000 | 55,000 | 25,000 |
17 | OTHER OPERATING EXPENSES | 1,904,233 | 1,057,912 | 1,904,233 | 1,057,912 | 1,904,233 | 1,057,912 |
18 | TOTAL IV. SUPPORT SERVICES | 2,591,215 | 1,618,894 | 2,591,215 | 1,618,894 | 2,591,215 | 1,618,894 |
19 | (18.61) | (15.84) | (18.61) | (15.84) | (18.61) | (15.84) | |
20 | |||||||
21 | V. EMPLOYEE BENEFITS | ||||||
22 | EMPLOYER CONTRIBUTIONS | 1,380,721 | 1,325,721 | 1,380,721 | 1,325,721 | 1,380,721 | 1,325,721 |
23 | TOTAL V. EMPLOYEE BENEFITS | 1,380,721 | 1,325,721 | 1,380,721 | 1,325,721 | 1,380,721 | 1,325,721 |
24 | |||||||
25 | TOTAL WIL LOU GRAY | 7,452,626 | 6,227,305 | 7,452,626 | 6,227,305 | 7,452,626 | 6,227,305 |
26 | OPPORTUNITY SCHOOL | (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 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. ADMINISTRATION | ||||||
2 | PRESIDENT | 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) | |
4 | CLASSIFIED POSITIONS | 1,403,893 | 1,117,631 | 1,366,553 | 1,347,179 | 1,366,553 | 1,347,179 |
5 | (23.50) | (22.00) | (26.62) | (26.12) | (26.62) | (26.12) | |
6 | UNCLASSIFIED POSITIONS | 88,900 | 77,057 | 39,691 | 77,057 | 39,691 | |
7 | (1.00) | (3.00) | (0.50) | (3.00) | (0.50) | ||
8 | OTHER PERSONAL SERVICES | 176,779 | 162,668 | 134,084 | 1,200 | 134,084 | 1,200 |
9 | OTHER OPERATING EXPENSES | 3,576,775 | 3,497,586 | 3,702,807 | 2,673,144 | 3,702,807 | 2,673,144 |
10 | DEBT SERVICE CHARGES | 110,000 | 110,000 | ||||
11 | INTEREST - MASTER LEASE | 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 |
14 | TOTAL I. ADMINISTRATION | 5,628,178 | 5,159,716 | 5,541,477 | 4,322,190 | 5,541,477 | 4,322,190 |
15 | (25.50) | (23.00) | (30.62) | (27.62) | (30.62) | (27.62) | |
16 | |||||||
17 | II. EDUCATION | ||||||
18 | A. DEAF EDUCATION | ||||||
19 | CLASSIFIED POSITIONS | 120,054 | 120,054 | 432,980 | 432,980 | 432,980 | 432,980 |
20 | (5.00) | (5.00) | (9.20) | (9.20) | (9.20) | (9.20) | |
21 | UNCLASSIFIED POSITIONS | 226,252 | 226,252 | 282,618 | 282,618 | ||
22 | (14.00) | (4.20) | (10.24) | (10.24) | |||
23 | NEW POSITION CERTIFIED | - | - | ||||
24 | TEACHER | (0.24) | (0.24) | ||||
25 | NEW POSITION SPECIAL | - | - | ||||
26 | EDUCATION TEACHER | (3.79) | (3.79) | ||||
27 | NEW POSITION PRINCIPAL | - | - | ||||
28 | (0.27) | (0.27) | |||||
29 | OTHER PERSONAL SERVICES | 86,674 | 86,674 | ||||
30 | OTHER OPERATING EXPENSES | 339,805 | 333,990 | 333,990 | 333,990 | 333,990 | 333,990 |
31 | TOTAL A. DEAF EDUCATION | 772,785 | 766,970 | 1,049,588 | 766,970 | 1,049,588 | 766,970 |
32 | (19.00) | (9.20) | (23.74) | (9.20) | (23.74) | (9.20) | |
33 | |||||||
34 | B. BLIND EDUCATION |
H750 | Sec. 6-2 | SECTION 6 SCHOOL FOR THE DEAF AND THE BLIND |
pg. 18 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | CLASSIFIED POSITIONS | 108,093 | 108,093 | 402,386 | 402,386 | 402,386 | 402,386 |
2 | (4.00) | (4.00) | (7.90) | (7.90) | (7.90) | (7.90) | |
3 | UNCLASSIFIED POSITIONS | 206,644 | 206,644 | 229,258 | 229,258 | ||
4 | (13.00) | (3.90) | (6.92) | (6.92) | |||
5 | NEW POSITION SPECIAL | - | - | ||||
6 | EDUCATION TEACHER | (3.47) | (3.47) | ||||
7 | NEW POSITION PRINCIPAL | - | - | ||||
8 | (0.30) | (0.30) | |||||
9 | OTHER PERSONAL SERVICES | 87,649 | 87,649 | ||||
10 | OTHER OPERATING EXPENSES | 396,728 | 392,423 | 392,423 | 392,423 | 392,423 | 392,423 |
11 | AID OTHER STATE AGENCIES | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
12 | TOTAL B. BLIND EDUCATION | 849,114 | 844,809 | 1,074,067 | 844,809 | 1,074,067 | 844,809 |
13 | (17.00) | (7.90) | (18.59) | (7.90) | (18.59) | (7.90) | |
14 | |||||||
15 | C. MULTIHANDICAPPED EDUCATION | ||||||
16 | CLASSIFIED POSITIONS | 285,938 | 285,938 | 543,857 | 543,857 | 543,857 | 543,857 |
17 | (13.00) | (13.00) | (16.90) | (16.90) | (16.90) | (16.90) | |
18 | UNCLASSIFIED POSITIONS | 218,109 | 218,109 | 320,679 | 320,679 | ||
19 | (12.30) | (3.90) | (8.86) | (8.86) | |||
20 | NEW POSITION CERTIFIED | - | - | ||||
21 | TEACHER | (0.24) | (0.24) | ||||
22 | NEW POSITION SPECIAL | - | - | ||||
23 | EDUCATION TEACHER | (3.39) | (3.39) | ||||
24 | NEW POSITION PRINCIPAL | - | - | ||||
25 | (0.30) | (0.30) | |||||
26 | OTHER PERSONAL SERVICES | 39,810 | 39,810 | ||||
27 | OTHER OPERATING EXPENSES | 338,300 | 333,421 | 333,421 | 333,421 | 333,421 | 333,421 |
28 | TOTAL C. MULTIHANDICAPPED | 882,157 | 877,278 | 1,197,957 | 877,278 | 1,197,957 | 877,278 |
29 | EDUCATION | (25.30) | (16.90) | (29.69) | (16.90) | (29.69) | (16.90) |
30 | |||||||
31 | TOTAL II. EDUCATION | 2,504,056 | 2,489,057 | 3,321,612 | 2,489,057 | 3,321,612 | 2,489,057 |
32 | (61.30) | (34.00) | (72.02) | (34.00) | (72.02) | (34.00) | |
33 | |||||||
34 | III. STUDENT SUPPORT SERVICES |
H750 | Sec. 6-3 | SECTION 6 SCHOOL FOR THE DEAF AND THE BLIND |
pg. 19 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | CLASSIFIED POSITIONS | 1,274,209 | 360,425 | 546,236 | 257,194 | 546,236 | 257,194 |
2 | (16.02) | (8.69) | (27.15) | (13.35) | (27.15) | (13.35) | |
3 | UNCLASSIFIED POSITIONS | 790,435 | 559,182 | 576,924 | 513,110 | 576,924 | 513,110 |
4 | (20.50) | (5.06) | (24.05) | (7.76) | (24.05) | (7.76) | |
5 | OTHER PERSONAL SERVICES | 1,019,721 | 115,633 | 499,003 | 14,823 | 499,003 | 14,823 |
6 | OTHER OPERATING EXPENSES | 2,737,891 | 542,201 | 1,828,831 | 373,039 | 1,828,831 | 373,039 |
7 | TOTAL III. STUDENT SUPPORT | 5,822,256 | 1,577,441 | 3,450,994 | 1,158,166 | 3,450,994 | 1,158,166 |
8 | SERVICES | (36.52) | (13.75) | (51.20) | (21.11) | (51.20) | (21.11) |
9 | |||||||
10 | IV. RESIDENTIAL LIFE | ||||||
11 | CLASSIFIED POSITIONS | 652,370 | 652,370 | 1,496,580 | 1,496,580 | 1,496,580 | 1,496,580 |
12 | (100.85) | (100.85) | (69.67) | (69.67) | (69.67) | (69.67) | |
13 | UNCLASSIFIED POSITIONS | 102,906 | 102,906 | 61,520 | 61,520 | 61,520 | 61,520 |
14 | (6.30) | (2.10) | (4.36) | (2.10) | (4.36) | (2.10) | |
15 | OTHER PERSONAL SERVICES | 1,055,409 | 1,055,409 | 331,596 | 331,596 | 331,596 | 331,596 |
16 | OTHER OPERATING EXPENSES | 63,897 | 16,245 | 555,000 | 255,000 | 555,000 | 255,000 |
17 | TOTAL IV. RESIDENTIAL LIFE | 1,874,582 | 1,826,930 | 2,444,696 | 2,144,696 | 2,444,696 | 2,144,696 |
18 | (107.15) | (102.95) | (74.03) | (71.77) | (74.03) | (71.77) | |
19 | |||||||
20 | V. OUTREACH SERVICES | ||||||
21 | CLASSIFIED POSITIONS | 1,174,175 | 1,556,329 | 116,144 | 1,556,329 | 116,144 | |
22 | (10.39) | (33.02) | (2.50) | (33.02) | (2.50) | ||
23 | UNCLASSIFIED POSITIONS | 1,079,157 | 439,504 | 439,504 | |||
24 | (45.45) | (31.61) | (31.61) | ||||
25 | OTHER PERSONAL SERVICES | 443,135 | 863,173 | 863,173 | |||
26 | OTHER OPERATING EXPENSES | 2,003,305 | 1,781,910 | 1,781,910 | |||
27 | TOTAL V. OUTREACH SERVICES | 4,699,772 | 4,640,916 | 116,144 | 4,640,916 | 116,144 | |
28 | (55.84) | (64.63) | (2.50) | (64.63) | (2.50) | ||
29 | |||||||
30 | VI. PHYSICAL SUPPORT | ||||||
31 | CLASSIFIED POSITIONS | 274,253 | 274,253 | 925,387 | 925,387 | 925,387 | 925,387 |
32 | (6.18) | (6.18) | (22.88) | (22.88) | (22.88) | (22.88) | |
33 | OTHER PERSONAL SERVICES | 226,780 | 226,780 | 18,500 | 18,500 | 18,500 | 18,500 |
34 | OTHER OPERATING EXPENSES | 937,096 | 703,176 | 1,378,525 | 1,378,525 | 1,378,525 | 1,378,525 |
H750 | Sec. 6-4 | SECTION 6 SCHOOL FOR THE DEAF AND THE BLIND |
pg. 20 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | TOTAL VI. PHYSICAL SUPPORT | 1,438,129 | 1,204,209 | 2,322,412 | 2,322,412 | 2,322,412 | 2,322,412 |
2 | (6.18) | (6.18) | (22.88) | (22.88) | (22.88) | (22.88) | |
3 | |||||||
4 | VII. EMPLOYEE BENEFITS | ||||||
5 | EMPLOYER CONTRIBUTIONS | 4,497,362 | 2,797,527 | 4,742,228 | 2,502,215 | 4,742,228 | 2,502,215 |
6 | TOTAL VII. EMPLOYEE BENEFITS | 4,497,362 | 2,797,527 | 4,742,228 | 2,502,215 | 4,742,228 | 2,502,215 |
7 | |||||||
8 | TOTAL SCHOOL FOR THE DEAF | 26,464,335 | 15,054,880 | 26,464,335 | 15,054,880 | 26,464,335 | 15,054,880 |
9 | AND THE BLIND | (292.49) | (179.88) | (315.38) | (179.88) | (315.38) | (179.88) |
L120 | Sec. 7-1 | SECTION 7 JOHN DE LA HOWE SCHOOL |
pg. 21 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. ADMINISTRATION | ||||||
2 | SUPERINTENDENT | 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) | |
4 | CLASSIFIED POSITIONS | 194,689 | 194,689 | 194,689 | 194,689 | 194,689 | 194,689 |
5 | (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 |
7 | OTHER OPERATING EXPENSES | 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 |
9 | (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 |
13 | (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 |
15 | (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 |
17 | OTHER OPERATING EXPENSES | 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 |
19 | (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 |
24 | (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 |
26 | OTHER OPERATING EXPENSES | 295,731 | 106,094 | 295,731 | 106,094 | 295,731 | 106,094 |
27 | CASE SERVICES | 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 |
29 | SERVICES | (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 |
33 | (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 |
L120 | Sec. 7-2 | SECTION 7 JOHN DE LA HOWE SCHOOL |
pg. 22 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | TOTAL B. BEHAVIORAL HEALTH | 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) | |
3 | |||||||
4 | C. EXPERIMENTAL LEARNING | ||||||
5 | CLASSIFIED POSITIONS | 181,432 | 181,432 | 181,432 | 181,432 | 181,432 | 181,432 |
6 | (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 |
8 | TOTAL C. EXPERIMENTAL | 231,432 | 186,432 | 231,432 | 186,432 | 231,432 | 186,432 |
9 | LEARNING | (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 |
13 | (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 |
15 | TOTAL D. WILDERNESS CAMP | 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) | |
17 | |||||||
18 | TOTAL III. CHILDREN'S | 2,446,983 | 2,077,471 | 2,446,983 | 2,077,471 | 2,446,983 | 2,077,471 |
19 | SERVICES | (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 |
23 | (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 |
25 | TOTAL IV. SUPPORT SERVICES | 752,306 | 546,329 | 752,306 | 546,329 | 752,306 | 546,329 |
26 | (18.00) | (17.75) | (18.00) | (17.75) | (18.00) | (17.75) | |
27 | |||||||
28 | V. EMPLOYEE BENEFITS | ||||||
29 | EMPLOYER CONTRIBUTIONS | 1,401,536 | 1,345,333 | 1,401,536 | 1,345,333 | 1,401,536 | 1,345,333 |
30 | TOTAL V. EMPLOYEE BENEFITS | 1,401,536 | 1,345,333 | 1,401,536 | 1,345,333 | 1,401,536 | 1,345,333 |
31 | |||||||
32 | TOTAL JOHN DE LA HOWE SCHOOL | 5,932,947 | 4,795,673 | 5,932,947 | 4,795,673 | 5,932,947 | 4,795,673 |
33 | (98.39) | (86.75) | (98.39) | (86.75) | (98.39) | (86.75) |
H670 | Sec. 8-1 | SECTION 8 EDUCATIONAL TELEVISION COMMISSION |
pg. 23 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. INTERNAL ADMINISTRATION | ||||||
2 | PRESIDENT & GENERAL MANAGER | 142,176 | 142,176 | 142,176 | |||
3 | (1.00) | (1.00) | (1.00) | ||||
4 | CLASSIFIED POSITIONS | 871,324 | 871,324 | 871,324 | |||
5 | (18.00) | (18.00) | (18.00) | ||||
6 | OTHER PERSONAL SERVICES | 225,000 | 225,000 | 225,000 | |||
7 | OTHER OPERATING EXPENSES | 645,000 | 645,000 | 645,000 | |||
8 | TOTAL I. INTERNAL | 1,883,500 | 1,883,500 | 1,883,500 | |||
9 | ADMINISTRATION | (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 | |||
15 | (9.00) | (9.00) | (9.00) | ||||
16 | OTHER OPERATING EXPENSES | 13,500 | 13,500 | 13,500 | |||
17 | TOTAL 1. ENGINEERING | 493,500 | 493,500 | 493,500 | |||
18 | ADMINISTRATION | (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 |
22 | (38.00) | (38.00) | (38.00) | ||||
23 | OTHER PERSONAL SERVICES | 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 |
25 | TOTAL 2. TRANSMISSIONS & | 4,246,989 | 140,989 | 4,246,989 | 140,989 | 4,246,989 | 140,989 |
26 | RECEPTION | (38.00) | (38.00) | (38.00) | |||
27 | |||||||
28 | 3. COMMUNICATIONS | ||||||
29 | CLASSIFIED POSITIONS | 125,000 | 125,000 | 125,000 | |||
30 | (4.00) | (4.00) | (4.00) | ||||
31 | OTHER PERSONAL SERVICES | 60,000 | 60,000 | 60,000 | |||
32 | OTHER OPERATING EXPENSES | 75,000 | 75,000 | 75,000 | |||
33 | TOTAL 3. COMMUNICATIONS | 260,000 | 260,000 | 260,000 | |||
34 | (4.00) | (4.00) | (4.00) |
H670 | Sec. 8-2 | SECTION 8 EDUCATIONAL TELEVISION COMMISSION |
pg. 24 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | |||||||
2 | TOTAL A. TOWERNET | 5,000,489 | 140,989 | 5,000,489 | 140,989 | 5,000,489 | 140,989 |
3 | (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 | |||
8 | (1.00) | (1.00) | (1.00) | ||||
9 | OTHER OPERATING EXPENSES | 60,000 | 60,000 | 60,000 | |||
10 | TOTAL 1. PRE-K EDUCATION | 100,000 | 100,000 | 100,000 | |||
11 | (1.00) | (1.00) | (1.00) | ||||
12 | |||||||
13 | 2. K-12 EDUCATION | ||||||
14 | CLASSIFIED POSITIONS | 297,000 | 297,000 | 297,000 | |||
15 | (12.00) | (12.00) | (12.00) | ||||
16 | OTHER PERSONAL SERVICES | 36,000 | 36,000 | 36,000 | |||
17 | OTHER OPERATING EXPENSES | 1,055,000 | 1,055,000 | 1,055,000 | |||
18 | TOTAL 2. K-12 EDUCATION | 1,388,000 | 1,388,000 | 1,388,000 | |||
19 | (12.00) | (12.00) | (12.00) | ||||
20 | |||||||
21 | 3. HIGHER EDUCATION | ||||||
22 | CLASSIFIED POSITIONS | 208,000 | 208,000 | 208,000 | |||
23 | (6.00) | (6.00) | (6.00) | ||||
24 | OTHER OPERATING EXPENSES | 150,000 | 150,000 | 150,000 | |||
25 | TOTAL 3. HIGHER EDUCATION | 358,000 | 358,000 | 358,000 | |||
26 | (6.00) | (6.00) | (6.00) | ||||
27 | |||||||
28 | 4. AGENCY, LOCAL & OTHER EDUCATION SERVICES | ||||||
29 | CLASSIFIED POSITIONS | 435,000 | 435,000 | 435,000 | |||
30 | (8.00) | (8.00) | (8.00) | ||||
31 | OTHER OPERATING EXPENSES | 570,000 | 570,000 | 570,000 | |||
32 | TOTAL 4. AGENCY, LOCAL & | 1,005,000 | 1,005,000 | 1,005,000 | |||
33 | OTHER EDUCATION SERVICES | (8.00) | (8.00) | (8.00) | |||
34 |
H670 | Sec. 8-3 | SECTION 8 EDUCATIONAL TELEVISION COMMISSION |
pg. 25 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | 5. TRAINING AND ASSESSMENT | ||||||
2 | CLASSIFIED POSITIONS | 105,000 | 105,000 | 105,000 | |||
3 | (3.00) | (3.00) | (3.00) | ||||
4 | OTHER PERSONAL SERVICES | 30,000 | 30,000 | 30,000 | |||
5 | OTHER OPERATING EXPENSES | 50,000 | 50,000 | 50,000 | |||
6 | TOTAL 5. TRAINING AND | 185,000 | 185,000 | 185,000 | |||
7 | ASSESSMENT | (3.00) | (3.00) | (3.00) | |||
8 | |||||||
9 | TOTAL B. DIGITAL EDUCATION | 3,036,000 | 3,036,000 | 3,036,000 | |||
10 | (30.00) | (30.00) | (30.00) | ||||
11 | |||||||
12 | C. RADIO CONTENT | ||||||
13 | CLASSIFIED POSITIONS | 300,000 | 300,000 | 300,000 | |||
14 | (10.00) | (10.00) | (10.00) | ||||
15 | OTHER PERSONAL SERVICES | 45,000 | 45,000 | 45,000 | |||
16 | OTHER OPERATING EXPENSES | 1,150,000 | 1,150,000 | 1,150,000 | |||
17 | TOTAL C. RADIO CONTENT | 1,495,000 | 1,495,000 | 1,495,000 | |||
18 | (10.00) | (10.00) | (10.00) | ||||
19 | |||||||
20 | D. TELEVISION CONTENT | ||||||
21 | 1. NATIONAL | ||||||
22 | CLASSIFIED POSITIONS | 92,000 | 92,000 | 92,000 | |||
23 | (2.00) | (2.00) | (2.00) | ||||
24 | OTHER OPERATING EXPENSES | 2,000,000 | 2,000,000 | 2,000,000 | |||
25 | TOTAL 1. NATIONAL | 2,092,000 | 2,092,000 | 2,092,000 | |||
26 | (2.00) | (2.00) | (2.00) | ||||
27 | |||||||
28 | 2. LOCAL & TRANSPARENCY | ||||||
29 | CLASSIFIED POSITIONS | 1,005,000 | 1,005,000 | 1,005,000 | |||
30 | (23.20) | (23.20) | (23.20) | ||||
31 | OTHER PERSONAL SERVICES | 150,000 | 45,000 | 150,000 | 45,000 | 150,000 | 45,000 |
32 | OTHER OPERATING EXPENSES | 1,483,600 | 55,000 | 1,483,600 | 55,000 | 1,483,600 | 55,000 |
33 | TOTAL 2. LOCAL & | 2,638,600 | 100,000 | 2,638,600 | 100,000 | 2,638,600 | 100,000 |
34 | TRANSPARENCY | (23.20) | (23.20) | (23.20) |
H670 | Sec. 8-4 | SECTION 8 EDUCATIONAL TELEVISION COMMISSION |
pg. 26 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | |||||||
2 | 3. REGIONAL OPERATIONS | ||||||
3 | CLASSIFIED POSITIONS | 255,000 | 255,000 | 255,000 | |||
4 | (9.00) | (9.00) | (9.00) | ||||
5 | OTHER PERSONAL SERVICES | 25,000 | 25,000 | 25,000 | |||
6 | OTHER OPERATING EXPENSES | 125,000 | 125,000 | 125,000 | |||
7 | TOTAL 3. REGIONAL OPERATIONS | 405,000 | 405,000 | 405,000 | |||
8 | (9.00) | (9.00) | (9.00) | ||||
9 | |||||||
10 | TOTAL D. TELEVISION CONTENT | 5,135,600 | 100,000 | 5,135,600 | 100,000 | 5,135,600 | 100,000 |
11 | (34.20) | (34.20) | (34.20) | ||||
12 | |||||||
13 | E. ENTERPRISE ACTIVITIES | ||||||
14 | 1. FUNDRAISING | ||||||
15 | CLASSIFIED POSITIONS | 120,000 | 120,000 | 120,000 | |||
16 | (1.00) | (1.00) | (1.00) | ||||
17 | OTHER OPERATING EXPENSES | 115,000 | 115,000 | 115,000 | |||
18 | TOTAL 1. FUNDRAISING | 235,000 | 235,000 | 235,000 | |||
19 | (1.00) | (1.00) | (1.00) | ||||
20 | |||||||
21 | 2. UNDERWRITING | ||||||
22 | CLASSIFIED POSITIONS | 180,000 | 180,000 | 180,000 | |||
23 | (5.00) | (5.00) | (5.00) | ||||
24 | OTHER OPERATING EXPENSES | 20,000 | 20,000 | 20,000 | |||
25 | TOTAL 2. UNDERWRITING | 200,000 | 200,000 | 200,000 | |||
26 | (5.00) | (5.00) | (5.00) | ||||
27 | |||||||
28 | 3. MARKETING | ||||||
29 | OTHER OPERATING EXPENSES | 60,000 | 60,000 | 60,000 | |||
30 | TOTAL 3. MARKETING | 60,000 | 60,000 | 60,000 | |||
31 | |||||||
32 | TOTAL E. ENTERPRISE | 495,000 | 495,000 | 495,000 | |||
33 | ACTIVITIES | (6.00) | (6.00) | (6.00) | |||
34 |
H670 | Sec. 8-5 | SECTION 8 EDUCATIONAL TELEVISION COMMISSION |
pg. 27 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | TOTAL II. PROGRAM AND | 15,162,089 | 240,989 | 15,162,089 | 240,989 | 15,162,089 | 240,989 |
2 | SERVICES | (131.20) | (131.20) | (131.20) | |||
3 | |||||||
4 | III. EMPLOYEE BENEFITS | ||||||
5 | EMPLOYER CONTRIBUTIONS | 2,153,668 | 43,268 | 2,153,668 | 43,268 | 2,153,668 | 43,268 |
6 | TOTAL III. EMPLOYEE BENEFITS | 2,153,668 | 43,268 | 2,153,668 | 43,268 | 2,153,668 | 43,268 |
7 | |||||||
8 | IV. NON-RECURRING APPROPRIATIONS | ||||||
9 | FCC REQUIRED CHANNEL | 7,000,000 | 7,000,000 | ||||
10 | REASSIGNMENT | ||||||
11 | INFRASTRUCTURE PLAN FUNDING | 10,000,000 | 10,000,000 | ||||
12 | TOTAL IV. NON-RECURRING | 17,000,000 | 17,000,000 | ||||
13 | APPROPRIATIONS | ||||||
14 | |||||||
15 | TOTAL EDUCATIONAL | 19,199,257 | 284,257 | 36,199,257 | 284,257 | 36,199,257 | 284,257 |
16 | TELEVISION COMMISSION | (150.20) | (150.20) | (150.20) |
H030 | Sec. 11-1 | SECTION 11 COMMISSION ON HIGHER EDUCATION |
pg. 28 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. ADMINISTRATION | ||||||
2 | EXECUTIVE DIRECTOR | 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) | |
4 | CLASSIFIED POSITIONS | 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) | |
6 | NEW POSITION PROGRAM MANAGER | 277,156 | 277,156 | ||||
7 | I | (4.00) | (4.00) | ||||
8 | UNCLASSIFIED POSITIONS | - | - | - | - | - | - |
9 | (1.70) | (1.15) | (1.70) | (1.15) | (1.70) | (1.15) | |
10 | OTHER PERSONAL SERVICES | 60,765 | 60,765 | 60,765 | 60,765 | 60,765 | 60,765 |
11 | OTHER OPERATING EXPENSES | 285,520 | 285,520 | 285,520 | 285,520 | 289,520 | 289,520 |
12 | TOTAL I. ADMINISTRATION | 1,936,347 | 1,936,347 | 1,936,347 | 1,936,347 | 2,217,503 | 2,217,503 |
13 | (39.70) | (29.10) | (39.70) | (29.10) | (43.70) | (33.10) | |
14 | |||||||
15 | II. OTHER AGENCIES AND ENTITIES | ||||||
16 | GREENVILLE TC - UNIVERSITY | 594,390 | 594,390 | 594,390 | 594,390 | 594,390 | 594,390 |
17 | CNT | ||||||
18 | UNIVERSITY CNTR OF | 1,084,899 | 1,084,899 | 1,084,899 | 1,084,899 | 1,084,899 | 1,084,899 |
19 | GRNVILLE-OPERATIONS | ||||||
20 | ACADEMIC ENDOWMENT | 160,592 | 160,592 | 160,592 | 160,592 | 160,592 | 160,592 |
21 | EPSCOR | 161,314 | 161,314 | 161,314 | 161,314 | 161,314 | 161,314 |
22 | AFRICAN AMERICAN LOAN PROGRAM | 119,300 | 119,300 | 119,300 | 119,300 | 119,300 | 119,300 |
23 | PERFORMANCE FUNDING | 1,397,520 | 1,397,520 | 1,397,520 | 1,397,520 | 1,397,520 | 1,397,520 |
24 | STATE ELECTRONIC LIBRARY | 3,350,866 | 164,289 | 4,350,866 | 164,289 | 4,350,866 | 164,289 |
25 | TOTAL II. OTHER AGENCIES | 6,868,881 | 3,682,304 | 7,868,881 | 3,682,304 | 7,868,881 | 3,682,304 |
26 | AND ENTITIES | ||||||
27 | |||||||
28 | III. LICENSING | ||||||
29 | CLASSIFIED POSITIONS | 239,534 | 47,972 | 239,534 | 47,972 | 239,534 | 47,972 |
30 | (3.00) | (0.60) | (3.00) | (0.60) | (3.00) | (0.60) | |
31 | OTHER OPERATING EXPENSES | 109,929 | 109,929 | 109,929 | |||
32 | TOTAL III. LICENSING | 349,463 | 47,972 | 349,463 | 47,972 | 349,463 | 47,972 |
33 | (3.00) | (0.60) | (3.00) | (0.60) | (3.00) | (0.60) | |
34 |
H030 | Sec. 11-2 | SECTION 11 COMMISSION ON HIGHER EDUCATION |
pg. 29 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | IV. STATE APPROVING SECTION | ||||||
2 | UNCLASSIFIED POSITIONS | 32,788 | 32,788 | 32,788 | |||
3 | (0.30) | (0.30) | (0.30) | ||||
4 | OTHER PERSONAL SERVICES | 162,129 | 162,129 | 162,129 | |||
5 | OTHER OPERATING EXPENSES | 66,723 | 66,723 | 66,723 | |||
6 | TOTAL IV. STATE APPROVING | 261,640 | 261,640 | 261,640 | |||
7 | SECTION | (0.30) | (0.30) | (0.30) | |||
8 | |||||||
9 | V. CHE GRANT & OTHER HIGHER EDUC COLLABORATION | ||||||
10 | EEDA | 1,180,576 | 1,180,576 | 1,180,576 | 1,180,576 | 1,180,576 | 1,180,576 |
11 | IMPROVING TEACHER QUALITY | 876,879 | 876,879 | 876,879 | |||
12 | (ITQ) | ||||||
13 | GEAR UP | 3,620,801 | 177,201 | 3,620,801 | 177,201 | 3,620,801 | 177,201 |
14 | COLLEGE GOAL SUNDAY | 41,000 | 41,000 | 41,000 | |||
15 | SMARTSTATE PROGRAM | 885,284 | 885,284 | 885,284 | |||
16 | ADMINISTRATION | ||||||
17 | TOTAL V. CHE GRANT & OTHER | 6,604,540 | 1,357,777 | 6,604,540 | 1,357,777 | 6,604,540 | 1,357,777 |
18 | HIGHER EDUC COLLABORATION | ||||||
19 | |||||||
20 | VI. EMPLOYEE BENEFITS | ||||||
21 | EMPLOYER CONTRIBUTIONS | 802,255 | 599,706 | 802,255 | 599,706 | 897,700 | 695,151 |
22 | TOTAL VI. EMPLOYEE BENEFITS | 802,255 | 599,706 | 802,255 | 599,706 | 897,700 | 695,151 |
23 | |||||||
24 | VII. SCHOLARSHIPS & ASSISTANCE | ||||||
25 | NATIONAL GUARD TUITION | 89,968 | 89,968 | 89,968 | 89,968 | ||
26 | SREB CONTRACT PROGRAM & | 3,785,183 | 3,785,183 | 3,785,183 | 3,785,183 | 3,785,183 | 3,785,183 |
27 | ASSESSMENTS | ||||||
28 | EDUCATIONAL ENDOWMENT | 24,000,000 | 24,000,000 | 24,000,000 | 24,000,000 | 24,000,000 | 24,000,000 |
29 | NEEDS BASED GRANTS | 850,000 | 850,000 | 850,000 | 850,000 | ||
30 | TOTAL VII. SCHOLARSHIPS & | 28,725,151 | 28,725,151 | 28,725,151 | 28,725,151 | 27,785,183 | 27,785,183 |
31 | ASSISTANCE | ||||||
32 | |||||||
33 | TOTAL COMMISSION ON HIGHER | 45,548,277 | 36,349,257 | 46,548,277 | 36,349,257 | 45,984,910 | 35,785,890 |
34 | EDUCATION | (43.00) | (29.70) | (43.00) | (29.70) | (47.00) | (33.70) |
H060 | Sec. 12-1 | SECTION 12 HIGHER EDUCATION TUITION GRANTS COMMISSION |
pg. 30 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. ADMINISTRATION | ||||||
2 | DIRECTOR | 73,698 | 73,698 | 76,000 | 76,000 | 76,000 | 76,000 |
3 | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | |
4 | CLASSIFIED POSITIONS | 133,106 | 133,106 | 130,804 | 130,804 | 139,712 | 139,712 |
5 | (4.00) | (4.00) | (4.00) | (4.00) | (4.00) | (4.00) | |
6 | OTHER OPERATING EXPENSES | 26,608 | 26,608 | 26,608 | 26,608 | 26,608 | 26,608 |
7 | TOTAL I. ADMINISTRATION | 233,412 | 233,412 | 233,412 | 233,412 | 242,320 | 242,320 |
8 | (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 | 31,508,624 | 25,958,624 | 31,508,624 | 25,958,624 |
12 | TOTAL II. TUITION GRANTS | 30,958,624 | 25,958,624 | 31,508,624 | 25,958,624 | 31,508,624 | 25,958,624 |
13 | |||||||
14 | III. EMPLOYEE BENEFITS | ||||||
15 | EMPLOYER CONTRIBUTIONS | 87,796 | 87,796 | 87,796 | 87,796 | 87,796 | 87,796 |
16 | TOTAL III. EMPLOYEE BENEFITS | 87,796 | 87,796 | 87,796 | 87,796 | 87,796 | 87,796 |
17 | |||||||
18 | TOTAL HIGHER EDUCATION | 31,279,832 | 26,279,832 | 31,829,832 | 26,279,832 | 31,838,740 | 26,288,740 |
19 | TUITION GRANTS COMMISSION | (5.00) | (5.00) | (5.00) | (5.00) | (5.00) | (5.00) |
H090 | Sec. 13-1 | SECTION 13 THE CITADEL |
pg. 31 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. EDUCATION & GENERAL | ||||||
2 | A. E&G-UNRESTRICTED | ||||||
3 | PRESIDENT | 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) | |
5 | CLASSIFIED POSITIONS | 15,385,819 | 3,504,852 | 15,385,819 | 3,504,852 | 15,385,819 | 3,504,852 |
6 | (381.05) | (170.71) | (384.05) | (170.71) | (384.05) | (170.71) | |
7 | UNCLASSIFIED POSITIONS | 17,927,677 | 3,637,254 | 17,927,677 | 3,637,254 | 18,301,792 | 4,011,369 |
8 | (159.50) | (97.93) | (159.50) | (97.93) | (159.50) | (97.93) | |
9 | NEW POSITION ASSISTANT | - | |||||
10 | PROFESSOR | (2.00) | |||||
11 | NEW POSITION ASSOCIATE | - | |||||
12 | PROFESSOR | (2.00) | |||||
13 | OTHER PERSONAL SERVICES | 5,521,551 | 5,521,551 | 5,521,551 | |||
14 | OTHER OPERATING EXPENSES | 18,575,583 | 1,017,599 | 18,575,583 | 1,017,599 | 18,575,583 | 1,017,599 |
15 | TOTAL A. E&G-UNRESTRICTED | 57,605,661 | 8,354,736 | 57,605,661 | 8,354,736 | 57,979,776 | 8,728,851 |
16 | (541.55) | (269.64) | (544.55) | (269.64) | (548.55) | (269.64) | |
17 | |||||||
18 | B. E&G-RESTRICTED | ||||||
19 | OTHER PERSONAL SERVICES | 3,029,402 | 3,029,402 | 3,029,402 | |||
20 | OTHER OPERATING EXPENSES | 47,830,904 | 47,830,904 | 47,830,904 | |||
21 | TOTAL B. E&G-RESTRICTED | 50,860,306 | 50,860,306 | 50,860,306 | |||
22 | |||||||
23 | TOTAL I. EDUCATION & GENERAL | 108,465,967 | 8,354,736 | 108,465,967 | 8,354,736 | 108,840,082 | 8,728,851 |
24 | (541.55) | (269.64) | (544.55) | (269.64) | (548.55) | (269.64) | |
25 | |||||||
26 | II. AUXILIARY ENTERPRISES | ||||||
27 | CLASSIFIED POSITIONS | 2,058,237 | 2,058,237 | 2,058,237 | |||
28 | (95.20) | (95.20) | (95.20) | ||||
29 | UNCLASSIFIED POSITIONS | 2,951,807 | 2,951,807 | 2,951,807 | |||
30 | (28.00) | (28.00) | (28.00) | ||||
31 | OTHER PERSONAL SERVICES | 1,301,054 | 1,301,054 | 1,301,054 | |||
32 | OTHER OPERATING EXPENSES | 20,340,914 | 20,340,914 | 20,340,914 | |||
33 | TOTAL II. AUXILIARY | 26,652,012 | 26,652,012 | 26,652,012 | |||
34 | ENTERPRISES | (123.20) | (123.20) | (123.20) |
H090 | Sec. 13-2 | SECTION 13 THE CITADEL |
pg. 32 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | |||||||
2 | III. EMPLOYEE BENEFITS | ||||||
3 | EMPLOYER CONTRIBUTIONS | 14,500,528 | 2,395,708 | 14,500,528 | 2,395,708 | 14,500,528 | 2,395,708 |
4 | TOTAL III. EMPLOYEE BENEFITS | 14,500,528 | 2,395,708 | 14,500,528 | 2,395,708 | 14,500,528 | 2,395,708 |
5 | |||||||
6 | TOTAL THE CITADEL | 149,618,507 | 10,750,444 | 149,618,507 | 10,750,444 | 149,992,622 | 11,124,559 |
7 | (664.75) | (269.64) | (667.75) | (269.64) | (671.75) | (269.64) |
H120 | Sec. 14-1 | SECTION 14 CLEMSON UNIVERSITY - EDUCATION & GENERAL |
pg. 33 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. EDUCATION & GENERAL | ||||||
2 | A. E&G-UNRESTRICTED | ||||||
3 | PRESIDENT | 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) | |
5 | CLASSIFIED POSITIONS | 85,283,984 | 1,649,570 | 89,272,855 | 1,649,570 | 89,272,855 | 1,649,570 |
6 | (1,600.32) | (1,003.85) | (1,707.66) | (1,003.85) | (1,707.66) | (1,003.85) | |
7 | NEW POSITION ASST ACADEMIC | - | - | ||||
8 | PROGRAM DIRECTOR | (3.00) | (3.00) | ||||
9 | NEW POSITION RESEARCH | - | - | ||||
10 | ASSOCIATE | (2.00) | (2.00) | ||||
11 | NEW POSITION PROCUREMENT | - | - | ||||
12 | MANAGER II | (1.00) | (1.00) | ||||
13 | NEW POSITION | - | - | ||||
14 | ACCOUNTANT/FISCAL ANALYST I | (1.00) | (1.00) | ||||
15 | NEW POSITION | - | - | ||||
16 | ACCOUNTING/FISCAL MANAGER I | (1.00) | (1.00) | ||||
17 | NEW POSITION ADMINISTRATIVE | - | - | ||||
18 | COORDINATOR I | (1.00) | (1.00) | ||||
19 | NEW POSITION ADMINISTRATIVE | - | - | ||||
20 | MANAGER I | (1.00) | (1.00) | ||||
21 | NEW POSITION PROGRAM MANAGER | - | - | ||||
22 | I | (1.00) | (1.00) | ||||
23 | NEW POSITION PROGRAM MANAGER | - | - | ||||
24 | II | (1.00) | (1.00) | ||||
25 | NEW POSITION PROJECT | - | - | ||||
26 | COORDINATOR | (1.00) | (1.00) | ||||
27 | NEW POSITION PROJECT MANAGER | - | - | ||||
28 | I | (1.00) | (1.00) | ||||
29 | NEW POSITION PUBLIC | - | - | ||||
30 | INFORMATION DIRECTOR II | (2.00) | (2.00) | ||||
31 | NEW POSITION CURRICULUM | - | - | ||||
32 | COORDINATOR II | (2.00) | (2.00) | ||||
33 | NEW POSITION STUDENT SVCS | - | - | ||||
34 | PROG COORD II | (11.00) | (11.00) |
H120 | Sec. 14-2 | SECTION 14 CLEMSON UNIVERSITY - EDUCATION & GENERAL |
pg. 34 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | NEW POSITION | - | - | ||||
2 | ENVIRONMENTAL/HEALTH MGR I | (1.00) | (1.00) | ||||
3 | NEW POSITION | - | - | ||||
4 | ENVIRONMENTAL/HEALTH MGR II | (1.00) | (1.00) | ||||
5 | NEW POSITION LAW ENFORCEMENT | - | - | ||||
6 | OFFICER I | (6.00) | (6.00) | ||||
7 | NEW POSITION FIRE SAFETY | - | - | ||||
8 | OFFICER I | (3.00) | (3.00) | ||||
9 | NEW POSITION ACADEMIC | - | - | ||||
10 | PROGRAM DIRECTOR | (2.00) | (2.00) | ||||
11 | NEW POSITION CLINICAL | - | - | ||||
12 | INSTRUCTOR | (2.00) | (2.00) | ||||
13 | NEW POSITION INFORMATION | - | - | ||||
14 | SYSTEMS/BUSINESS ANALYST II | (1.00) | (1.00) | ||||
15 | NEW POSITION INFORMATION | - | - | ||||
16 | SYSTEMS/BUSINESS ANALYST III | (1.00) | (1.00) | ||||
17 | UNCLASSIFIED POSITIONS | 158,104,421 | 54,564,248 | 165,945,914 | 54,564,248 | 168,814,654 | 57,432,988 |
18 | (1,017.62) | (301.86) | (1,024.62) | (301.86) | (1,024.62) | (301.86) | |
19 | NEW POSITION ASSOCIATE VICE | - | - | ||||
20 | PRESIDENT | (1.00) | (1.00) | ||||
21 | NEW POSITION PROFESSOR | - | - | ||||
22 | (18.00) | (18.00) | |||||
23 | NEW POSITION SCIENTIST | - | - | ||||
24 | (1.00) | (1.00) | |||||
25 | NEW POSITION SENIOR | - | - | ||||
26 | CONSULTANT | (2.00) | (2.00) | ||||
27 | NEW POSITION DATA BASE | - | - | ||||
28 | ADMINISTRATOR I | (1.00) | (1.00) | ||||
29 | NEW POSITION DIRECTOR OF | - | - | ||||
30 | INFO SVCS | (1.00) | (1.00) | ||||
31 | OTHER PERSONAL SERVICES | 32,171,244 | 909,117 | 34,812,401 | 909,117 | 34,812,401 | 909,117 |
32 | OTHER OPERATING EXPENSES | 141,345,343 | 4,634,343 | 151,332,558 | 4,634,343 | 151,332,558 | 4,634,343 |
33 | SCHOLARSHIPS | 31,220,276 | 34,032,933 | 34,032,933 | |||
34 | TOTAL A. E&G-UNRESTRICTED | 448,437,798 | 62,069,808 | 475,709,191 | 62,069,808 | 478,577,931 | 64,938,548 |
H120 | Sec. 14-3 | SECTION 14 CLEMSON UNIVERSITY - EDUCATION & GENERAL |
pg. 35 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | (2,618.94) | (1,306.71) | (2,803.28) | (1,306.71) | (2,803.28) | (1,306.71) | |
2 | |||||||
3 | B. E&G-RESTRICTED | ||||||
4 | CLASSIFIED POSITIONS | 2,796,723 | 2,866,874 | 2,866,874 | |||
5 | (57.33) | (60.33) | (60.33) | ||||
6 | UNCLASSIFIED POSITIONS | 17,268,628 | 17,865,671 | 17,865,671 | |||
7 | (107.83) | (117.83) | (117.83) | ||||
8 | OTHER PERSONAL SERVICES | 25,229,987 | 26,460,650 | 26,460,650 | |||
9 | OTHER OPERATING EXPENSES | 67,316,580 | 73,278,727 | 73,278,727 | |||
10 | SCHOLARSHIPS | 112,660,042 | 120,273,957 | 120,273,957 | |||
11 | TOTAL B. E&G-RESTRICTED | 225,271,960 | 240,745,879 | 240,745,879 | |||
12 | (165.16) | (178.16) | (178.16) | ||||
13 | |||||||
14 | TOTAL I. EDUCATION & GENERAL | 673,709,758 | 62,069,808 | 716,455,070 | 62,069,808 | 719,323,810 | 64,938,548 |
15 | (2,784.10) | (1,306.71) | (2,981.44) | (1,306.71) | (2,981.44) | (1,306.71) | |
16 | |||||||
17 | II. AUXILIARY ENTERPRISES | ||||||
18 | CLASSIFIED POSITIONS | 22,288,089 | 24,566,600 | 24,566,600 | |||
19 | (339.59) | (346.59) | (346.59) | ||||
20 | NEW POSITION | - | - | ||||
21 | ACCOUNTING/FISCAL MANAGER I | (1.00) | (1.00) | ||||
22 | NEW POSITION PROGRAM | - | - | ||||
23 | COORDINATOR II | (1.00) | (1.00) | ||||
24 | NEW POSITION GRAPHIC ARTIST I | - | - | ||||
25 | (1.00) | (1.00) | |||||
26 | NEW POSITION STUDENT SVCS | - | - | ||||
27 | PROG COORD II | (1.00) | (1.00) | ||||
28 | NEW POSITION | - | - | ||||
29 | BUILDING/GROUNDS SPEC II | (11.00) | (11.00) | ||||
30 | NEW POSITION | - | - | ||||
31 | BUILDING/GROUNDS SUPV I | (1.00) | (1.00) | ||||
32 | NEW POSITION TRADES | - | - | ||||
33 | SPECIALIST IV | (4.00) | (4.00) | ||||
34 | UNCLASSIFIED POSITIONS | 28,351,520 | 33,780,271 | 33,780,271 |
H120 | Sec. 14-4 | SECTION 14 CLEMSON UNIVERSITY - EDUCATION & GENERAL |
pg. 36 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | (142.38) | (143.38) | (143.38) | ||||
2 | OTHER PERSONAL SERVICES | 8,206,336 | 9,467,789 | 9,467,789 | |||
3 | OTHER OPERATING EXPENSES | 117,437,861 | 132,902,325 | 132,902,325 | |||
4 | DEBT SERVICE | 6,879,163 | 6,879,163 | 6,879,163 | |||
5 | PRINCIPAL - LOAN NOTE | 2,030,389 | 3,226,856 | 3,226,856 | |||
6 | INT PAYMENT - CLEMSON STOCK | 2,472,624 | 4,701,713 | 4,701,713 | |||
7 | SCHOLARSHIPS | 10,477,800 | 12,575,447 | 12,575,447 | |||
8 | TOTAL II. AUXILIARY | 198,143,782 | 228,100,164 | 228,100,164 | |||
9 | ENTERPRISES | (481.97) | (509.97) | (509.97) | |||
10 | |||||||
11 | III. EMPLOYEE BENEFITS | ||||||
12 | EMPLOYER CONTRIBUTIONS | 119,895,815 | 20,365,263 | 137,351,393 | 20,365,263 | 137,351,393 | 20,365,263 |
13 | TOTAL III. EMPLOYEE BENEFITS | 119,895,815 | 20,365,263 | 137,351,393 | 20,365,263 | 137,351,393 | 20,365,263 |
14 | |||||||
15 | TOTAL CLEMSON UNIVERSITY - | 991,749,355 | 82,435,071 | 1,081,906,627 | 82,435,071 | 1,084,775,367 | 85,303,811 |
16 | EDUCATION & GENERAL | (3,266.07) | (1,306.71) | (3,491.41) | (1,306.71) | (3,491.41) | (1,306.71) |
H150 | Sec. 15-1 | SECTION 15 UNIVERSITY OF CHARLESTON |
pg. 37 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. EDUCATION & GENERAL | ||||||
2 | PRESIDENT | 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) | |
4 | CLASSIFIED POSITIONS | 43,480,653 | 5,039,116 | 44,653,287 | 6,211,750 | 44,653,287 | 6,211,750 |
5 | (746.94) | (248.47) | (746.94) | (248.47) | (746.94) | (248.47) | |
6 | UNCLASSIFIED POSITIONS | 58,822,245 | 11,244,682 | 59,523,063 | 11,945,500 | 60,415,913 | 12,838,350 |
7 | (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 | |||
9 | OTHER OPERATING EXPENSES | 78,290,691 | 3,088,284 | 76,181,582 | 979,175 | 76,181,582 | 979,175 |
10 | LOWCOUNTRY GRAD CENTER | 785,099 | 785,099 | 785,099 | 785,099 | 785,099 | 785,099 |
11 | TOTAL I. EDUCATION & GENERAL | 199,254,880 | 20,362,477 | 199,019,223 | 20,126,820 | 199,912,073 | 21,019,670 |
12 | (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 | |||
16 | (77.50) | (77.50) | (77.50) | ||||
17 | UNCLASSIFIED POSITIONS | 2,056,206 | 2,056,206 | 2,056,206 | |||
18 | (26.25) | (26.25) | (26.25) | ||||
19 | OTHER PERSONAL SERVICES | 2,500,264 | 2,500,264 | 2,500,264 | |||
20 | OTHER OPERATING EXPENSES | 33,257,925 | 33,257,925 | 33,257,925 | |||
21 | TOTAL II. AUXILIARY SERVICES | 40,612,185 | 40,612,185 | 40,612,185 | |||
22 | (103.75) | (103.75) | (103.75) | ||||
23 | |||||||
24 | III. EMPLOYEE BENEFITS | ||||||
25 | EMPLOYER CONTRIBUTIONS | 28,352,334 | 5,294,146 | 28,587,991 | 5,529,803 | 28,587,991 | 5,529,803 |
26 | TOTAL III. EMPLOYEE BENEFITS | 28,352,334 | 5,294,146 | 28,587,991 | 5,529,803 | 28,587,991 | 5,529,803 |
27 | |||||||
28 | TOTAL UNIVERSITY OF | 268,219,399 | 25,656,623 | 268,219,399 | 25,656,623 | 269,112,249 | 26,549,473 |
29 | CHARLESTON | (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. 38 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. EDUCATION & GENERAL | ||||||
2 | A. E&G-UNRESTRICTED | ||||||
3 | PRESIDENT | 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) | |
5 | CLASSIFIED POSITIONS | 30,169,751 | 1,388,959 | 30,669,751 | 1,388,959 | 30,669,751 | 1,388,959 |
6 | (650.90) | (55.83) | (794.20) | (55.83) | (794.20) | (55.83) | |
7 | NEW POSITION APPLICATIONS | - | - | ||||
8 | ANALYST II | (2.00) | (2.00) | ||||
9 | UNCLASSIFIED POSITIONS | 43,880,609 | 6,022,037 | 44,900,609 | 6,022,037 | 45,346,101 | 6,467,529 |
10 | (536.56) | (140.91) | (536.56) | (140.91) | (536.56) | (140.91) | |
11 | NEW POSITION LECTURER | - | - | ||||
12 | (9.00) | (9.00) | |||||
13 | NEW POSITION PROFESSOR | - | - | ||||
14 | (3.00) | (3.00) | |||||
15 | NEW POSITION ACADEMIC | - | - | ||||
16 | PROGRAM MANAGER | (6.00) | (6.00) | ||||
17 | OTHER PERSONAL SERVICES | 22,727,452 | 2,327,452 | 24,672,452 | 2,327,452 | 24,672,452 | 2,327,452 |
18 | OTHER OPERATING EXPENSES | 34,555,930 | 37,007,630 | 37,007,630 | |||
19 | SCHOLARSHIPS | 12,000,000 | 12,000,000 | 12,000,000 | |||
20 | TOTAL A. E&G-UNRESTRICTED | 143,539,038 | 9,943,744 | 149,455,738 | 9,943,744 | 149,901,230 | 10,389,236 |
21 | (1,188.46) | (197.74) | (1,351.76) | (197.74) | (1,351.76) | (197.74) | |
22 | |||||||
23 | B. E&G-RESTRICTED | ||||||
24 | CLASSIFIED POSITIONS | 248,500 | 248,500 | 248,500 | |||
25 | (3.50) | (3.50) | (3.50) | ||||
26 | UNCLASSIFIED POSITIONS | 80,585 | 80,585 | 80,585 | |||
27 | (7.12) | (7.12) | (7.12) | ||||
28 | OTHER PERSONAL SERVICES | 1,242,869 | 1,242,869 | 1,242,869 | |||
29 | OTHER OPERATING EXPENSES | 10,332,589 | 10,332,589 | 10,332,589 | |||
30 | SCHOLARSHIPS | 18,060,000 | 18,060,000 | 18,060,000 | |||
31 | TOTAL B. E&G-RESTRICTED | 29,964,543 | 29,964,543 | 29,964,543 | |||
32 | (10.62) | (10.62) | (10.62) | ||||
33 | |||||||
34 | TOTAL I. EDUCATION & GENERAL | 173,503,581 | 9,943,744 | 179,420,281 | 9,943,744 | 179,865,773 | 10,389,236 |
H170 | Sec. 16-2 | SECTION 16 COASTAL CAROLINA UNIVERSITY |
pg. 39 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | (1,199.08) | (197.74) | (1,362.38) | (197.74) | (1,362.38) | (197.74) | |
2 | |||||||
3 | II. AUXILIARY ENTERPRISES | ||||||
4 | CLASSIFIED POSITIONS | 1,830,653 | 1,830,653 | 1,830,653 | |||
5 | (22.00) | (85.92) | (85.92) | ||||
6 | OTHER PERSONAL SERVICES | 3,530,000 | 3,530,000 | 3,530,000 | |||
7 | OTHER OPERATING EXPENSES | 11,789,347 | 11,789,347 | 11,789,347 | |||
8 | TOTAL II. AUXILIARY | 17,150,000 | 17,150,000 | 17,150,000 | |||
9 | ENTERPRISES | (22.00) | (85.92) | (85.92) | |||
10 | |||||||
11 | III. EMPLOYEE BENEFITS | ||||||
12 | EMPLOYER CONTRIBUTIONS | 28,724,965 | 2,857,759 | 47,840,365 | 2,857,759 | 47,840,365 | 2,857,759 |
13 | TOTAL III. EMPLOYEE BENEFITS | 28,724,965 | 2,857,759 | 47,840,365 | 2,857,759 | 47,840,365 | 2,857,759 |
14 | |||||||
15 | TOTAL COASTAL CAROLINA | 219,378,546 | 12,801,503 | 244,410,646 | 12,801,503 | 244,856,138 | 13,246,995 |
16 | UNIVERSITY | (1,221.08) | (197.74) | (1,448.30) | (197.74) | (1,448.30) | (197.74) |
H180 | Sec. 17-1 | SECTION 17 FRANCIS MARION UNIVERSITY |
pg. 40 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. EDUCATION AND GENERAL | ||||||
2 | A. E&G-UNRESTRICTED | ||||||
3 | PRESIDENT | 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) | |
5 | CLASSIFIED POSITIONS | 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) | |
7 | NEW POSITION ADMINISTRATIVE | - | |||||
8 | COORDINATOR II | (1.00) | |||||
9 | UNCLASSIFIED POSITIONS | 18,285,251 | 6,560,600 | 18,285,251 | 6,560,600 | 18,829,699 | 7,105,048 |
10 | (215.04) | (130.99) | (215.04) | (130.99) | (215.04) | (130.99) | |
11 | NEW POSITION ASSISTANT | - | |||||
12 | PROFESSOR | (4.00) | |||||
13 | NEW POSITION ASSOCIATE | - | |||||
14 | PROFESSOR | (1.00) | |||||
15 | OTHER PERSONAL SERVICES | 553,614 | 553,614 | 553,614 | |||
16 | OTHER OPERATING EXPENSES | 5,052,036 | 2,116,448 | 5,052,036 | 2,116,448 | 5,052,036 | 2,116,448 |
17 | TOTAL A. E&G-UNRESTRICTED | 35,238,418 | 12,391,648 | 35,238,418 | 12,391,648 | 35,782,866 | 12,936,096 |
18 | (452.11) | (295.18) | (452.11) | (295.18) | (458.11) | (295.18) | |
19 | |||||||
20 | B. E&G-RESTRICTED | ||||||
21 | CLASSIFIED POSITIONS | 68,412 | 68,412 | 68,412 | |||
22 | (1.25) | (1.25) | (1.25) | ||||
23 | UNCLASSIFIED POSITIONS | 685,942 | 685,942 | 685,942 | |||
24 | (5.00) | (5.00) | (5.00) | ||||
25 | OTHER PERSONAL SERVICES | 690,434 | 690,434 | 690,434 | |||
26 | OTHER OPERATING EXPENSES | 19,081,220 | 19,081,220 | 19,081,220 | |||
27 | TOTAL B. E&G-RESTRICTED | 20,526,008 | 20,526,008 | 20,526,008 | |||
28 | (6.25) | (6.25) | (6.25) | ||||
29 | |||||||
30 | TOTAL I. EDUCATION AND | 55,764,426 | 12,391,648 | 55,764,426 | 12,391,648 | 56,308,874 | 12,936,096 |
31 | GENERAL | (458.36) | (295.18) | (458.36) | (295.18) | (464.36) | (295.18) |
32 | |||||||
33 | II. AUXILIARY SERVICES | ||||||
34 | CLASSIFIED POSITIONS | 9,804 | 9,804 | 9,804 |
H180 | Sec. 17-2 | SECTION 17 FRANCIS MARION UNIVERSITY |
pg. 41 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | (7.00) | (7.00) | (7.00) | ||||
2 | OTHER PERSONAL SERVICES | 4,864 | 4,864 | 4,864 | |||
3 | OTHER OPERATING EXPENSES | 1,035,704 | 1,035,704 | 1,035,704 | |||
4 | TOTAL II. AUXILIARY SERVICES | 1,050,372 | 1,050,372 | 1,050,372 | |||
5 | (7.00) | (7.00) | (7.00) | ||||
6 | |||||||
7 | III. EMPLOYEE BENEFITS | ||||||
8 | EMPLOYER CONTRIBUTIONS | 10,618,746 | 3,253,400 | 10,618,746 | 3,253,400 | 10,618,746 | 3,253,400 |
9 | TOTAL III. EMPLOYEE BENEFITS | 10,618,746 | 3,253,400 | 10,618,746 | 3,253,400 | 10,618,746 | 3,253,400 |
10 | |||||||
11 | TOTAL FRANCIS MARION | 67,433,544 | 15,645,048 | 67,433,544 | 15,645,048 | 67,977,992 | 16,189,496 |
12 | UNIVERSITY | (465.36) | (295.18) | (465.36) | (295.18) | (471.36) | (295.18) |
H210 | Sec. 18-1 | SECTION 18 LANDER UNIVERSITY |
pg. 42 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. EDUCATION & GENERAL | ||||||
2 | PRESIDENT | 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) | |
4 | CLASSIFIED POSITIONS | 17,498,446 | 2,909,179 | 17,498,446 | 2,909,179 | 17,498,446 | 2,909,179 |
5 | (203.60) | (91.75) | (203.60) | (91.75) | (203.60) | (91.75) | |
6 | UNCLASSIFIED POSITIONS | 8,585,099 | 2,596,194 | 8,585,099 | 2,596,194 | 8,859,708 | 2,870,803 |
7 | (202.31) | (79.95) | (202.31) | (79.95) | (202.31) | (79.95) | |
8 | NEW POSITION INSTRUCTOR | 120,000 | 120,000 | ||||
9 | (3.00) | (3.00) | |||||
10 | NEW POSITION ASSISTANT | 504,000 | 504,000 | ||||
11 | PROFESSOR | (9.00) | (9.00) | ||||
12 | NEW POSITION ASSOCIATE | 57,000 | 57,000 | ||||
13 | PROFESSOR | (1.00) | (1.00) | ||||
14 | NEW POSITION LIBRARY MANAGER | 97,000 | 97,000 | ||||
15 | I | (2.00) | (2.00) | ||||
16 | OTHER PERSONAL SERVICES | 2,085,055 | 2,085,055 | 2,085,055 | |||
17 | OTHER OPERATING EXPENSES | 26,667,516 | 146,376 | 26,667,516 | 146,376 | 26,667,516 | 146,376 |
18 | TOTAL I. EDUCATION & GENERAL | 55,002,516 | 5,818,149 | 55,780,516 | 5,818,149 | 56,055,125 | 6,092,758 |
19 | (406.91) | (172.70) | (421.91) | (172.70) | (421.91) | (172.70) | |
20 | |||||||
21 | II. AUXILIARY ENTERPRISES | ||||||
22 | CLASSIFIED POSITIONS | 644,415 | 644,415 | 644,415 | |||
23 | (11.00) | (11.00) | (11.00) | ||||
24 | UNCLASSIFIED POSITIONS | 70,500 | 70,500 | 70,500 | |||
25 | OTHER PERSONAL SERVICES | 371,420 | 371,420 | 371,420 | |||
26 | OTHER OPERATING EXPENSES | 15,683,654 | 15,683,654 | 15,683,654 | |||
27 | TOTAL II. AUXILIARY | 16,769,989 | 16,769,989 | 16,769,989 | |||
28 | ENTERPRISES | (11.00) | (11.00) | (11.00) | |||
29 | |||||||
30 | III. EMPLOYEE BENEFITS | ||||||
31 | EMPLOYER CONTRIBUTIONS | 7,640,780 | 2,072,908 | 7,866,633 | 2,072,908 | 7,866,633 | 2,072,908 |
32 | TOTAL III. EMPLOYEE BENEFITS | 7,640,780 | 2,072,908 | 7,866,633 | 2,072,908 | 7,866,633 | 2,072,908 |
33 | |||||||
34 | TOTAL LANDER UNIVERSITY | 79,413,285 | 7,891,057 | 80,417,138 | 7,891,057 | 80,691,747 | 8,165,666 |
H210 | Sec. 18-2 | SECTION 18 LANDER UNIVERSITY |
pg. 43 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | (417.91) | (172.70) | (432.91) | (172.70) | (432.91) | (172.70) |
H240 | Sec. 19-1 | SECTION 19 SOUTH CAROLINA STATE UNIVERSITY |
pg. 44 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. EDUCATION & GENERAL | ||||||
2 | A. E&G-UNRESTRICTED | ||||||
3 | PRESIDENT | 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) | |
5 | CLASSIFIED POSITIONS | 6,984,730 | 3,275,169 | 6,984,730 | 3,275,169 | 6,984,730 | 3,275,169 |
6 | (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 | 12,097,897 | 6,745,589 |
8 | (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 | |||
10 | OTHER OPERATING EXPENSES | 13,227,103 | 387,493 | 13,227,103 | 387,493 | 13,227,103 | 387,493 |
11 | TRANSPORTATION CENTER | 1,334,489 | 1,334,489 | 1,334,489 | |||
12 | TEACHER TRAINING & | 51,506 | 51,506 | 51,506 | |||
13 | DEVELOPMENT | ||||||
14 | TOTAL A. E&G-UNRESTRICTED | 35,453,845 | 10,117,091 | 35,453,845 | 10,117,091 | 35,940,005 | 10,603,251 |
15 | (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 | |||
19 | (0.07) | (0.07) | (0.07) | ||||
20 | UNCLASSIFIED POSITIONS | 7,048,782 | 7,048,782 | 7,048,782 | |||
21 | (0.20) | (0.20) | (0.20) | ||||
22 | OTHER PERSONAL SERVICES | 4,676,603 | 4,676,603 | 4,676,603 | |||
23 | OTHER OPERATING EXPENSES | 45,511,798 | 45,511,798 | 45,511,798 | |||
24 | EIA-TEACHER RECRUITMENT | 467,000 | 467,000 | 467,000 | |||
25 | TOTAL B. E&G-RESTRICTED | 58,253,609 | 58,253,609 | 58,253,609 | |||
26 | (0.27) | (0.27) | (0.27) | ||||
27 | |||||||
28 | TOTAL I. EDUCATION & GENERAL | 93,707,454 | 10,117,091 | 93,707,454 | 10,117,091 | 94,193,614 | 10,603,251 |
29 | (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 | |||
33 | (62.73) | (62.73) | (62.73) | ||||
34 | OTHER PERSONAL SERVICES | 1,094,336 | 1,094,336 | 1,094,336 |
H240 | Sec. 19-2 | SECTION 19 SOUTH CAROLINA STATE UNIVERSITY |
pg. 45 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | OTHER OPERATING EXPENSES | 10,322,914 | 10,322,914 | 10,322,914 | |||
2 | TOTAL II. AUXILIARY | 12,260,220 | 12,260,220 | 12,260,220 | |||
3 | ENTERPRISES | (62.73) | (62.73) | (62.73) | |||
4 | |||||||
5 | III. EMPLOYEE BENEFITS | ||||||
6 | EMPLOYER CONTRIBUTIONS | 14,259,756 | 3,853,037 | 14,259,756 | 3,853,037 | 14,259,756 | 3,853,037 |
7 | TOTAL III. EMPLOYEE BENEFITS | 14,259,756 | 3,853,037 | 14,259,756 | 3,853,037 | 14,259,756 | 3,853,037 |
8 | |||||||
9 | TOTAL SOUTH CAROLINA STATE | 120,227,430 | 13,970,128 | 120,227,430 | 13,970,128 | 120,713,590 | 14,456,288 |
10 | UNIVERSITY | (374.98) | (214.28) | (374.98) | (214.28) | (374.98) | (214.28) |
H270 | Sec. 20A-1 | SECTION 20A UNIVERSITY OF SOUTH CAROLINA |
pg. 46 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. UNIVERSITY OF SOUTH CAROLINA | ||||||
2 | A. USC-NON-MED UNRESTRICTED E&G | ||||||
3 | PRESIDENT | 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) | |
5 | CLASSIFIED POSITIONS | 91,909,444 | 22,793,143 | 106,909,444 | 22,793,143 | 106,909,444 | 22,793,143 |
6 | (2,308.47) | (1,550.57) | (2,349.47) | (1,550.57) | (2,349.47) | (1,550.57) | |
7 | UNCLASSIFIED POSITIONS | 171,894,397 | 64,600,610 | 246,894,397 | 64,600,610 | 251,460,478 | 69,166,691 |
8 | (1,362.89) | (923.81) | (1,463.89) | (923.81) | (1,463.89) | (923.81) | |
9 | OTHER PERSONAL SERVICES | 35,520,863 | 30,520,863 | 30,520,863 | |||
10 | OTHER OPERATING EXPENSES | 212,637,231 | 147,637,231 | 147,637,231 | |||
11 | LAW LIBRARY | 344,076 | 344,076 | 344,076 | 344,076 | 344,076 | 344,076 |
12 | SMALL BUSINESS DEVELOP CTR | 791,734 | 791,734 | 791,734 | 791,734 | 791,734 | 791,734 |
13 | PALMETTO POISON CENTER | 351,763 | 351,763 | 351,763 | 351,763 | 351,763 | 351,763 |
14 | TOTAL A. USC-NON-MED | 513,774,539 | 89,206,357 | 533,774,539 | 89,206,357 | 538,340,620 | 93,772,438 |
15 | UNRESTRICTED E&G | (3,672.36) | (2,475.38) | (3,814.36) | (2,475.38) | (3,814.36) | (2,475.38) |
16 | |||||||
17 | B. USC-NON-MED-RESTRICTED E&G | ||||||
18 | CLASSIFIED POSITIONS | 3,163,925 | 3,663,925 | 3,663,925 | |||
19 | (119.09) | (44.09) | (44.09) | ||||
20 | UNCLASSIFIED POSITIONS | 33,617,643 | 51,617,643 | 51,617,643 | |||
21 | (222.82) | (205.82) | (205.82) | ||||
22 | OTHER PERSONAL SERVICES | 19,453,772 | 19,453,772 | 19,453,772 | |||
23 | OTHER OPERATING EXPENSES | 161,213,051 | 187,213,051 | 187,213,051 | |||
24 | EIA-SCHOOL IMPROVEMENT | 127,303 | 127,303 | 127,303 | |||
25 | COUNCIL | ||||||
26 | TOTAL B. | 217,575,694 | 262,075,694 | 262,075,694 | |||
27 | USC-NON-MED-RESTRICTED E&G | (341.91) | (249.91) | (249.91) | |||
28 | |||||||
29 | C. USC-NON-MED AUXILIARY | ||||||
30 | CLASSIFIED POSITIONS | 16,333,515 | 16,333,515 | 16,333,515 | |||
31 | (241.08) | (251.08) | (251.08) | ||||
32 | UNCLASSIFIED POSITIONS | 21,137,961 | 29,137,961 | 29,137,961 | |||
33 | (112.00) | (112.00) | (112.00) | ||||
34 | OTHER PERSONAL SERVICES | 15,192,182 | 17,692,182 | 17,692,182 |
H270 | Sec. 20A-2 | SECTION 20A UNIVERSITY OF SOUTH CAROLINA |
pg. 47 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | OTHER OPERATING EXPENSES | 101,989,879 | 101,989,879 | 101,989,879 | |||
2 | TOTAL C. USC-NON-MED | 154,653,537 | 165,153,537 | 165,153,537 | |||
3 | AUXILIARY | (353.08) | (363.08) | (363.08) | |||
4 | |||||||
5 | TOTAL I. UNIVERSITY OF | 886,003,770 | 89,206,357 | 961,003,770 | 89,206,357 | 965,569,851 | 93,772,438 |
6 | SOUTH CAROLINA | (4,367.35) | (2,475.38) | (4,427.35) | (2,475.38) | (4,427.35) | (2,475.38) |
7 | |||||||
8 | II. USC-MEDICINE | ||||||
9 | A. USC-MEDICINE UNRESTRICTED | ||||||
10 | CLASSIFIED POSITIONS | 6,747,850 | 1,320,503 | 6,317,850 | 890,503 | 6,317,850 | 890,503 |
11 | (168.55) | (86.70) | (168.55) | (86.70) | (168.55) | (86.70) | |
12 | UNCLASSIFIED POSITIONS | 15,025,925 | 9,899,171 | 17,025,925 | 9,899,171 | 17,025,925 | 9,899,171 |
13 | (187.13) | (127.30) | (187.13) | (127.30) | (187.13) | (127.30) | |
14 | OTHER PERSONAL SERVICES | 1,015,541 | 1,015,541 | 1,015,541 | |||
15 | OTHER OPERATING EXPENSES | 8,200,935 | 408,409 | 5,792,526 | 5,792,526 | ||
16 | CHILD ABUSE & NEGLECT | 2,075,000 | 2,075,000 | 2,075,000 | 2,075,000 | ||
17 | MEDICAL RESPONSE PROGRAM | ||||||
18 | TOTAL A. USC-MEDICINE | 30,990,251 | 11,628,083 | 32,226,842 | 12,864,674 | 32,226,842 | 12,864,674 |
19 | UNRESTRICTED | (355.68) | (214.00) | (355.68) | (214.00) | (355.68) | (214.00) |
20 | |||||||
21 | B. USC-MEDICINE RESTRICTED | ||||||
22 | CLASSIFIED POSITIONS | 2,316,700 | 2,316,700 | 2,316,700 | |||
23 | (141.58) | (136.58) | (136.58) | ||||
24 | UNCLASSIFIED POSITIONS | 14,179,419 | 14,579,419 | 14,579,419 | |||
25 | (114.84) | (111.84) | (111.84) | ||||
26 | OTHER PERSONAL SERVICES | 1,467,010 | 1,467,010 | 1,467,010 | |||
27 | OTHER OPERATING EXPENSES | 15,356,490 | 16,356,490 | 16,356,490 | |||
28 | TOTAL B. USC-MEDICINE | 33,319,619 | 34,719,619 | 34,719,619 | |||
29 | RESTRICTED | (256.42) | (248.42) | (248.42) | |||
30 | |||||||
31 | C. USC-MEDICINE: EMPLOYEE BENEFITS | ||||||
32 | EMPLOYER CONTRIBUTIONS | 12,004,359 | 3,213,750 | 11,992,768 | 3,102,159 | 11,992,768 | 3,102,159 |
33 | TOTAL C. USC-MEDICINE: | 12,004,359 | 3,213,750 | 11,992,768 | 3,102,159 | 11,992,768 | 3,102,159 |
34 | EMPLOYEE BENEFITS |
H270 | Sec. 20A-3 | SECTION 20A UNIVERSITY OF SOUTH CAROLINA |
pg. 48 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | |||||||
2 | TOTAL II. USC-MEDICINE | 76,314,229 | 14,841,833 | 78,939,229 | 15,966,833 | 78,939,229 | 15,966,833 |
3 | (612.10) | (214.00) | (604.10) | (214.00) | (604.10) | (214.00) | |
4 | |||||||
5 | III. USC GREENVILLE SCHOOL OF MEDICINE | ||||||
6 | A. UNRESTRICTED | ||||||
7 | CLASSIFIED POSITIONS | 2,375,000 | 2,375,000 | 2,375,000 | |||
8 | (13.00) | (15.00) | (15.00) | ||||
9 | UNCLASSIFIED POSITIONS | 3,700,000 | 3,700,000 | 3,700,000 | |||
10 | (30.00) | (30.00) | (30.00) | ||||
11 | OTHER OPERATING EXPENSES | 15,286,743 | 15,286,743 | 15,286,743 | |||
12 | TOTAL A. UNRESTRICTED | 21,361,743 | 21,361,743 | 21,361,743 | |||
13 | (43.00) | (45.00) | (45.00) | ||||
14 | |||||||
15 | B. RESTRICTED | ||||||
16 | CLASSIFIED POSITIONS | 480,000 | 480,000 | 480,000 | |||
17 | (5.00) | (5.00) | (5.00) | ||||
18 | UNCLASSIFIED POSITIONS | - | - | - | |||
19 | (1.00) | (1.00) | (1.00) | ||||
20 | OTHER OPERATING EXPENSES | 5,490,000 | 3,990,000 | 3,990,000 | |||
21 | TOTAL B. RESTRICTED | 5,970,000 | 4,470,000 | 4,470,000 | |||
22 | (6.00) | (6.00) | (6.00) | ||||
23 | |||||||
24 | C. GREENVILLE-MEDICINE: EMPLOYEE BENEFITS | ||||||
25 | EMPLOYER CONTRIBUTIONS | 780,000 | 780,000 | 780,000 | |||
26 | TOTAL C. | 780,000 | 780,000 | 780,000 | |||
27 | GREENVILLE-MEDICINE: EMPLO | ||||||
28 | |||||||
29 | TOTAL III. USC GREENVILLE | 28,111,743 | 26,611,743 | 26,611,743 | |||
30 | SCHOOL OF MEDICINE | (49.00) | (51.00) | (51.00) | |||
31 | |||||||
32 | IV. EMPLOYEE BENEFITS | ||||||
33 | EMPLOYER CONTRIBUTIONS | 134,912,456 | 27,161,034 | 154,912,456 | 27,161,034 | 154,912,456 | 27,161,034 |
34 | TOTAL IV. EMPLOYEE BENEFITS | 134,912,456 | 27,161,034 | 154,912,456 | 27,161,034 | 154,912,456 | 27,161,034 |
H270 | Sec. 20A-4 | SECTION 20A UNIVERSITY OF SOUTH CAROLINA |
pg. 49 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | |||||||
2 | TOTAL UNIVERSITY OF SOUTH | 1,125,342,198 | 131,209,224 | 1,221,467,198 | 132,334,224 | 1,226,033,279 | 136,900,305 |
3 | CAROLINA | (5,028.45) | (2,689.38) | (5,082.45) | (2,689.38) | (5,082.45) | (2,689.38) |
H290 | Sec. 20B-1 | SECTION 20B USC - AIKEN CAMPUS |
pg. 50 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
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 |
4 | (184.80) | (49.06) | (184.80) | (49.06) | (184.80) | (49.06) | |
5 | UNCLASSIFIED POSITIONS | 13,923,524 | 5,648,524 | 15,530,588 | 5,755,588 | 15,928,446 | 6,153,446 |
6 | (164.42) | (106.82) | (166.42) | (106.82) | (166.42) | (106.82) | |
7 | OTHER PERSONAL SERVICES | 1,300,000 | 1,600,000 | 1,600,000 | |||
8 | OTHER OPERATING EXPENSES | 7,662,569 | 133,830 | 5,728,739 | 5,728,739 | ||
9 | TOTAL A. EDUCATION & | 28,545,636 | 6,436,897 | 28,518,870 | 6,410,131 | 28,916,728 | 6,807,989 |
10 | GENERAL-UNRESTRICTED | (349.22) | (155.88) | (351.22) | (155.88) | (351.22) | (155.88) |
11 | |||||||
12 | B. EDUC & GENERAL-RESTRICTED | ||||||
13 | CLASSIFIED POSITIONS | 64,471 | 89,471 | 89,471 | |||
14 | (5.44) | (5.44) | (5.44) | ||||
15 | UNCLASSIFIED POSITIONS | 587,302 | 587,302 | 587,302 | |||
16 | (8.85) | (6.85) | (6.85) | ||||
17 | OTHER PERSONAL SERVICES | 371,877 | 550,270 | 550,270 | |||
18 | OTHER OPERATING EXPENSES | 17,580,364 | 18,680,364 | 18,680,364 | |||
19 | TOTAL B. EDUC & | 18,604,014 | 19,907,407 | 19,907,407 | |||
20 | GENERAL-RESTRICTED | (14.29) | (12.29) | (12.29) | |||
21 | |||||||
22 | TOTAL I. EDUCATION & GENERAL | 47,149,650 | 6,436,897 | 48,426,277 | 6,410,131 | 48,824,135 | 6,807,989 |
23 | (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 | |||
27 | (13.75) | (13.75) | (13.75) | ||||
28 | UNCLASSIFIED POSITIONS | 20,000 | 20,000 | ||||
29 | OTHER PERSONAL SERVICES | 200,000 | 180,000 | 180,000 | |||
30 | OTHER OPERATING EXPENSES | 3,002,789 | 3,002,789 | 3,002,789 | |||
31 | TOTAL II. AUXILIARY SERVICES | 3,727,502 | 3,727,502 | 3,727,502 | |||
32 | (13.75) | (13.75) | (13.75) | ||||
33 | |||||||
34 | III. EMPLOYEE BENEFITS |
H290 | Sec. 20B-2 | SECTION 20B USC - AIKEN CAMPUS |
pg. 51 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | EMPLOYER CONTRIBUTIONS | 8,054,236 | 1,840,522 | 8,081,002 | 1,867,288 | 8,081,002 | 1,867,288 |
2 | TOTAL III. EMPLOYEE BENEFITS | 8,054,236 | 1,840,522 | 8,081,002 | 1,867,288 | 8,081,002 | 1,867,288 |
3 | |||||||
4 | TOTAL USC - AIKEN CAMPUS | 58,931,388 | 8,277,419 | 60,234,781 | 8,277,419 | 60,632,639 | 8,675,277 |
5 | (377.26) | (155.88) | (377.26) | (155.88) | (377.26) | (155.88) |
H340 | Sec. 20C-1 | SECTION 20C USC - UPSTATE |
pg. 52 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. EDUCATION & GENERAL | ||||||
2 | A. EDUC & GENERAL-UNRESTRICTED | ||||||
3 | CLASSIFIED POSITIONS | 9,447,307 | 1,298,799 | 10,697,307 | 1,298,799 | 10,697,307 | 1,298,799 |
4 | (252.72) | (53.81) | (252.72) | (53.81) | (252.72) | (53.81) | |
5 | UNCLASSIFIED POSITIONS | 22,945,793 | 7,433,064 | 23,589,660 | 7,576,931 | 23,987,518 | 7,974,789 |
6 | (247.21) | (131.01) | (249.21) | (131.01) | (249.21) | (131.01) | |
7 | OTHER PERSONAL SERVICES | 2,528,044 | 2,528,044 | 2,528,044 | |||
8 | OTHER OPERATING EXPENSES | 16,034,228 | 179,834 | 14,104,394 | 14,104,394 | ||
9 | TOTAL A. EDUC & | 50,955,372 | 8,911,697 | 50,919,405 | 8,875,730 | 51,317,263 | 9,273,588 |
10 | GENERAL-UNRESTRICTED | (499.93) | (184.82) | (501.93) | (184.82) | (501.93) | (184.82) |
11 | |||||||
12 | B. EDUC & GENERAL-RESTRICTED | ||||||
13 | CLASSIFIED POSITIONS | 69,092 | 94,092 | 94,092 | |||
14 | (2.54) | (0.54) | (0.54) | ||||
15 | UNCLASSIFIED POSITIONS | 507,063 | 507,063 | 507,063 | |||
16 | (1.53) | (1.53) | (1.53) | ||||
17 | OTHER PERSONAL SERVICES | 395,290 | 395,290 | 395,290 | |||
18 | OTHER OPERATING EXPENSES | 24,943,866 | 24,918,866 | 24,918,866 | |||
19 | TOTAL B. EDUC & | 25,915,311 | 25,915,311 | 25,915,311 | |||
20 | GENERAL-RESTRICTED | (4.07) | (2.07) | (2.07) | |||
21 | |||||||
22 | TOTAL I. EDUCATION & GENERAL | 76,870,683 | 8,911,697 | 76,834,716 | 8,875,730 | 77,232,574 | 9,273,588 |
23 | (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 | |||
27 | (12.00) | (12.00) | (12.00) | ||||
28 | OTHER PERSONAL SERVICES | 354,480 | 354,480 | 354,480 | |||
29 | OTHER OPERATING EXPENSES | 3,430,750 | 3,430,750 | 3,430,750 | |||
30 | TOTAL II. AUXILIARY SERVICES | 4,253,487 | 4,253,487 | 4,253,487 | |||
31 | (12.00) | (12.00) | (12.00) | ||||
32 | |||||||
33 | III. EMPLOYEE BENEFITS | ||||||
34 | EMPLOYER CONTRIBUTIONS | 13,435,507 | 2,521,000 | 13,471,474 | 2,556,967 | 13,471,474 | 2,556,967 |
H340 | Sec. 20C-2 | SECTION 20C USC - UPSTATE |
pg. 53 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | TOTAL III. EMPLOYEE BENEFITS | 13,435,507 | 2,521,000 | 13,471,474 | 2,556,967 | 13,471,474 | 2,556,967 |
2 | |||||||
3 | TOTAL USC - UPSTATE | 94,559,677 | 11,432,697 | 94,559,677 | 11,432,697 | 94,957,535 | 11,830,555 |
4 | (516.00) | (184.82) | (516.00) | (184.82) | (516.00) | (184.82) |
H360 | Sec. 20D-1 | SECTION 20D USC - BEAUFORT CAMPUS |
pg. 54 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. EDUCATION & GENERAL | ||||||
2 | A. EDUC & GENERAL-UNRESTRICTED | ||||||
3 | CLASSIFIED POSITIONS | 3,958,681 | 225,552 | 4,158,681 | 225,552 | 4,158,681 | 225,552 |
4 | (101.49) | (28.74) | (128.49) | (28.74) | (128.49) | (28.74) | |
5 | UNCLASSIFIED POSITIONS | 8,539,596 | 2,822,567 | 9,847,143 | 2,880,114 | 10,245,001 | 3,277,972 |
6 | (106.60) | (22.75) | (108.60) | (22.75) | (108.60) | (22.75) | |
7 | OTHER PERSONAL SERVICES | 2,215,027 | 2,215,027 | 2,215,027 | |||
8 | OTHER OPERATING EXPENSES | 4,111,119 | 71,934 | 4,664,185 | 4,664,185 | ||
9 | TOTAL A. EDUC & | 18,824,423 | 3,120,053 | 20,885,036 | 3,105,666 | 21,282,894 | 3,503,524 |
10 | GENERAL-UNRESTRICTED | (208.09) | (51.49) | (237.09) | (51.49) | (237.09) | (51.49) |
11 | |||||||
12 | B. EDUC & GENERAL-RESTRICTED | ||||||
13 | CLASSIFIED POSITIONS | 102,532 | 102,532 | 102,532 | |||
14 | (2.00) | (2.00) | |||||
15 | UNCLASSIFIED POSITIONS | 271,918 | 371,918 | 371,918 | |||
16 | (3.75) | (1.75) | (1.75) | ||||
17 | OTHER PERSONAL SERVICES | 77,292 | 152,292 | 152,292 | |||
18 | OTHER OPERATING EXPENSES | 8,493,157 | 9,243,157 | 9,243,157 | |||
19 | TOTAL B. EDUC & | 8,944,899 | 9,869,899 | 9,869,899 | |||
20 | GENERAL-RESTRICTED | (3.75) | (3.75) | (3.75) | |||
21 | |||||||
22 | TOTAL I. EDUCATION & GENERAL | 27,769,322 | 3,120,053 | 30,754,935 | 3,105,666 | 31,152,793 | 3,503,524 |
23 | (211.84) | (51.49) | (240.84) | (51.49) | (240.84) | (51.49) | |
24 | |||||||
25 | II. AUXILIARY SERVICES | ||||||
26 | CLASSIFIED POSITIONS | - | - | - | |||
27 | (5.00) | (5.00) | (5.00) | ||||
28 | OTHER OPERATING EXPENSES | 30,000 | 30,000 | 30,000 | |||
29 | TOTAL II. AUXILIARY SERVICES | 30,000 | 30,000 | 30,000 | |||
30 | (5.00) | (5.00) | (5.00) | ||||
31 | |||||||
32 | III. EMPLOYEE BENEFITS | ||||||
33 | EMPLOYER CONTRIBUTIONS | 5,167,663 | 562,006 | 5,682,050 | 576,393 | 5,682,050 | 576,393 |
34 | TOTAL III. EMPLOYEE BENEFITS | 5,167,663 | 562,006 | 5,682,050 | 576,393 | 5,682,050 | 576,393 |
H360 | Sec. 20D-2 | SECTION 20D USC - BEAUFORT CAMPUS |
pg. 55 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | |||||||
2 | TOTAL USC - BEAUFORT CAMPUS | 32,966,985 | 3,682,059 | 36,466,985 | 3,682,059 | 36,864,843 | 4,079,917 |
3 | (216.84) | (51.49) | (245.84) | (51.49) | (245.84) | (51.49) |
H370 | Sec. 20E-1 | SECTION 20E USC - LANCASTER CAMPUS |
pg. 56 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. EDUCATION & GENERAL | ||||||
2 | A. EDUC & GENERAL-UNRESTRICTED | ||||||
3 | CLASSIFIED POSITIONS | 1,843,069 | 77,080 | 1,843,069 | 77,080 | 1,843,069 | 77,080 |
4 | (51.03) | (5.41) | (53.03) | (5.41) | (53.03) | (5.41) | |
5 | UNCLASSIFIED POSITIONS | 5,058,871 | 1,713,346 | 5,203,407 | 1,857,882 | 5,303,407 | 1,957,882 |
6 | (45.50) | (21.25) | (45.50) | (21.25) | (45.50) | (21.25) | |
7 | OTHER PERSONAL SERVICES | 1,411,481 | 1,411,481 | 1,411,481 | |||
8 | OTHER OPERATING EXPENSES | 1,764,450 | 180,670 | 1,583,780 | 1,583,780 | ||
9 | TOTAL A. EDUC & | 10,077,871 | 1,971,096 | 10,041,737 | 1,934,962 | 10,141,737 | 2,034,962 |
10 | GENERAL-UNRESTRICTED | (96.53) | (26.66) | (98.53) | (26.66) | (98.53) | (26.66) |
11 | |||||||
12 | B. EDUC & GENERAL-RESTRICTED | ||||||
13 | CLASSIFIED POSITIONS | 11,376 | 11,376 | 11,376 | |||
14 | UNCLASSIFIED POSITIONS | 279,434 | 284,434 | 284,434 | |||
15 | OTHER PERSONAL SERVICES | 56,228 | 56,228 | 56,228 | |||
16 | OTHER OPERATING EXPENSES | 7,289,933 | 7,284,933 | 7,284,933 | |||
17 | TOTAL B. EDUC & | 7,636,971 | 7,636,971 | 7,636,971 | |||
18 | GENERAL-RESTRICTED | ||||||
19 | |||||||
20 | TOTAL I. EDUCATION & GENERAL | 17,714,842 | 1,971,096 | 17,678,708 | 1,934,962 | 17,778,708 | 2,034,962 |
21 | (96.53) | (26.66) | (98.53) | (26.66) | (98.53) | (26.66) | |
22 | |||||||
23 | II. AUXILIARY SERVICES | ||||||
24 | OTHER OPERATING EXPENSES | 15,000 | 15,000 | 15,000 | |||
25 | TOTAL II. AUXILIARY SERVICES | 15,000 | 15,000 | 15,000 | |||
26 | |||||||
27 | III. EMPLOYEE BENEFITS | ||||||
28 | EMPLOYER CONTRIBUTIONS | 2,600,729 | 484,974 | 2,636,863 | 521,108 | 2,636,863 | 521,108 |
29 | TOTAL III. EMPLOYEE BENEFITS | 2,600,729 | 484,974 | 2,636,863 | 521,108 | 2,636,863 | 521,108 |
30 | |||||||
31 | TOTAL USC - LANCASTER CAMPUS | 20,330,571 | 2,456,070 | 20,330,571 | 2,456,070 | 20,430,571 | 2,556,070 |
32 | (96.53) | (26.66) | (98.53) | (26.66) | (98.53) | (26.66) |
H380 | Sec. 20F-1 | SECTION 20F USC - SALKEHATCHIE CAMPUS |
pg. 57 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. EDUCATION & GENERAL | ||||||
2 | A. EDUC & GENERAL-UNRESTRICTED | ||||||
3 | CLASSIFIED POSITIONS | 969,137 | 110,204 | 1,019,137 | 110,204 | 1,019,137 | 110,204 |
4 | (34.75) | (3.00) | (34.75) | (3.00) | (34.75) | (3.00) | |
5 | UNCLASSIFIED POSITIONS | 2,573,873 | 1,187,814 | 2,634,900 | 1,248,841 | 2,734,900 | 1,348,841 |
6 | (24.02) | (21.24) | (24.02) | (21.24) | (24.02) | (21.24) | |
7 | OTHER PERSONAL SERVICES | 721,818 | 721,818 | 721,818 | |||
8 | OTHER OPERATING EXPENSES | 2,199,383 | 76,283 | 2,073,100 | 2,073,100 | ||
9 | SALKEHATCHIE LEADERSHIP | 100,460 | 100,460 | 100,460 | 100,460 | 100,460 | 100,460 |
10 | CENTER | ||||||
11 | TOTAL A. EDUC & | 6,564,671 | 1,474,761 | 6,549,415 | 1,459,505 | 6,649,415 | 1,559,505 |
12 | GENERAL-UNRESTRICTED | (58.77) | (24.24) | (58.77) | (24.24) | (58.77) | (24.24) |
13 | |||||||
14 | B. EDUC & GENERAL-RESTRICTED | ||||||
15 | CLASSIFIED POSITIONS | 20,779 | 20,779 | 20,779 | |||
16 | UNCLASSIFIED POSITIONS | 175,265 | 175,265 | 175,265 | |||
17 | (1.00) | (1.00) | (1.00) | ||||
18 | OTHER PERSONAL SERVICES | 112,310 | 112,310 | 112,310 | |||
19 | OTHER OPERATING EXPENSES | 5,436,801 | 5,436,801 | 5,436,801 | |||
20 | TOTAL B. EDUC & | 5,745,155 | 5,745,155 | 5,745,155 | |||
21 | GENERAL-RESTRICTED | (1.00) | (1.00) | (1.00) | |||
22 | |||||||
23 | TOTAL I. EDUCATION & GENERAL | 12,309,826 | 1,474,761 | 12,294,570 | 1,459,505 | 12,394,570 | 1,559,505 |
24 | (59.77) | (24.24) | (59.77) | (24.24) | (59.77) | (24.24) | |
25 | |||||||
26 | II. AUXILIARY | ||||||
27 | CLASSIFIED POSITIONS | 46,437 | 46,437 | 46,437 | |||
28 | OTHER PERSONAL SERVICES | 15,000 | 15,000 | ||||
29 | OTHER OPERATING EXPENSES | 256,756 | 241,756 | 241,756 | |||
30 | TOTAL II. AUXILIARY | 303,193 | 303,193 | 303,193 | |||
31 | |||||||
32 | III. EMPLOYEE BENEFITS | ||||||
33 | EMPLOYER CONTRIBUTIONS | 1,467,318 | 351,577 | 1,482,574 | 366,833 | 1,482,574 | 366,833 |
34 | TOTAL III. EMPLOYEE BENEFITS | 1,467,318 | 351,577 | 1,482,574 | 366,833 | 1,482,574 | 366,833 |
H380 | Sec. 20F-2 | SECTION 20F USC - SALKEHATCHIE CAMPUS |
pg. 58 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | |||||||
2 | TOTAL USC - SALKEHATCHIE | 14,080,337 | 1,826,338 | 14,080,337 | 1,826,338 | 14,180,337 | 1,926,338 |
3 | CAMPUS | (59.77) | (24.24) | (59.77) | (24.24) | (59.77) | (24.24) |
H390 | Sec. 20G-1 | SECTION 20G USC - SUMTER CAMPUS |
pg. 59 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. EDUCATION & GENERAL | ||||||
2 | A. EDUC & GENERAL-UNRESTRICTED | ||||||
3 | CLASSIFIED POSITIONS | 1,797,967 | 423,484 | 1,797,967 | 423,484 | 1,797,967 | 423,484 |
4 | (32.00) | (12.29) | (33.00) | (12.29) | (33.00) | (12.29) | |
5 | UNCLASSIFIED POSITIONS | 3,717,808 | 1,971,946 | 3,747,786 | 2,001,924 | 3,847,786 | 2,101,924 |
6 | (33.10) | (14.11) | (34.10) | (14.11) | (34.10) | (14.11) | |
7 | OTHER PERSONAL SERVICES | 417,816 | 417,816 | 417,816 | |||
8 | OTHER OPERATING EXPENSES | 2,202,370 | 37,472 | 2,164,898 | 2,164,898 | ||
9 | TOTAL A. EDUC & | 8,135,961 | 2,432,902 | 8,128,467 | 2,425,408 | 8,228,467 | 2,525,408 |
10 | GENERAL-UNRESTRICTED | (65.10) | (26.40) | (67.10) | (26.40) | (67.10) | (26.40) |
11 | |||||||
12 | B. EDUC & GENERAL-RESTRICTED | ||||||
13 | CLASSIFIED POSITIONS | 32,881 | 32,881 | 32,881 | |||
14 | (1.46) | (1.46) | (1.46) | ||||
15 | UNCLASSIFIED POSITIONS | 579,988 | 579,988 | 579,988 | |||
16 | (1.00) | ||||||
17 | OTHER PERSONAL SERVICES | 272,731 | 287,731 | 287,731 | |||
18 | OTHER OPERATING EXPENSES | 4,095,653 | 4,080,653 | 4,080,653 | |||
19 | TOTAL B. EDUC & | 4,981,253 | 4,981,253 | 4,981,253 | |||
20 | GENERAL-RESTRICTED | (2.46) | (1.46) | (1.46) | |||
21 | |||||||
22 | TOTAL I. EDUCATION & GENERAL | 13,117,214 | 2,432,902 | 13,109,720 | 2,425,408 | 13,209,720 | 2,525,408 |
23 | (67.56) | (26.40) | (68.56) | (26.40) | (68.56) | (26.40) | |
24 | |||||||
25 | II. AUXILIARY SERVICES | ||||||
26 | CLASSIFIED POSITIONS | 67,342 | 67,342 | 67,342 | |||
27 | (3.00) | (4.00) | (4.00) | ||||
28 | OTHER PERSONAL SERVICES | 25,416 | 40,416 | 40,416 | |||
29 | OTHER OPERATING EXPENSES | 427,089 | 412,089 | 412,089 | |||
30 | TOTAL II. AUXILIARY SERVICES | 519,847 | 519,847 | 519,847 | |||
31 | (3.00) | (4.00) | (4.00) | ||||
32 | |||||||
33 | III. EMPLOYEE BENEFITS | ||||||
34 | EMPLOYER CONTRIBUTIONS | 2,128,615 | 706,671 | 2,136,109 | 714,165 | 2,136,109 | 714,165 |
H390 | Sec. 20G-2 | SECTION 20G USC - SUMTER CAMPUS |
pg. 60 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | TOTAL III. EMPLOYEE BENEFITS | 2,128,615 | 706,671 | 2,136,109 | 714,165 | 2,136,109 | 714,165 |
2 | |||||||
3 | TOTAL USC - SUMTER CAMPUS | 15,765,676 | 3,139,573 | 15,765,676 | 3,139,573 | 15,865,676 | 3,239,573 |
4 | (70.56) | (26.40) | (72.56) | (26.40) | (72.56) | (26.40) |
H400 | Sec. 20H-1 | SECTION 20H USC - UNION CAMPUS |
pg. 61 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. EDUCATION & GENERAL | ||||||
2 | A. EDUC & GENERAL-UNRESTRICTED | ||||||
3 | CLASSIFIED POSITIONS | 616,300 | 91,533 | 786,300 | 91,533 | 786,300 | 91,533 |
4 | (25.76) | (6.54) | (26.76) | (6.54) | (26.76) | (6.54) | |
5 | UNCLASSIFIED POSITIONS | 1,289,313 | 568,556 | 1,346,432 | 600,675 | 1,446,432 | 700,675 |
6 | (11.06) | (11.06) | (11.06) | (11.06) | (11.06) | (11.06) | |
7 | OTHER PERSONAL SERVICES | 215,000 | 280,000 | 280,000 | |||
8 | OTHER OPERATING EXPENSES | 688,285 | 40,149 | 648,136 | 648,136 | ||
9 | TOTAL A. EDUC & | 2,808,898 | 700,238 | 3,060,868 | 692,208 | 3,160,868 | 792,208 |
10 | GENERAL-UNRESTRICTED | (36.82) | (17.60) | (37.82) | (17.60) | (37.82) | (17.60) |
11 | |||||||
12 | B. EDUC & GENERAL-RESTRICTED | ||||||
13 | CLASSIFIED POSITIONS | 11,416 | 1,416 | 1,416 | |||
14 | UNCLASSIFIED POSITIONS | 134,456 | 134,456 | 134,456 | |||
15 | OTHER PERSONAL SERVICES | 40,220 | 40,220 | 40,220 | |||
16 | OTHER OPERATING EXPENSES | 2,818,820 | 2,568,820 | 2,568,820 | |||
17 | TOTAL B. EDUC & | 3,004,912 | 2,744,912 | 2,744,912 | |||
18 | GENERAL-RESTRICTED | ||||||
19 | |||||||
20 | TOTAL I. EDUCATION & GENERAL | 5,813,810 | 700,238 | 5,805,780 | 692,208 | 5,905,780 | 792,208 |
21 | (36.82) | (17.60) | (37.82) | (17.60) | (37.82) | (17.60) | |
22 | |||||||
23 | II. AUXILIARY SERVICES | ||||||
24 | CLASSIFIED POSITIONS | 41,472 | 41,472 | 41,472 | |||
25 | (1.00) | (1.00) | (1.00) | ||||
26 | OTHER PERSONAL SERVICES | 10,667 | 10,667 | 10,667 | |||
27 | OTHER OPERATING EXPENSES | 210,000 | 210,000 | 210,000 | |||
28 | TOTAL II. AUXILIARY SERVICES | 262,139 | 262,139 | 262,139 | |||
29 | (1.00) | (1.00) | (1.00) | ||||
30 | |||||||
31 | III. EMPLOYEE BENEFITS | ||||||
32 | EMPLOYER CONTRIBUTIONS | 894,559 | 180,957 | 902,589 | 188,987 | 902,589 | 188,987 |
33 | TOTAL III. EMPLOYEE BENEFITS | 894,559 | 180,957 | 902,589 | 188,987 | 902,589 | 188,987 |
34 |
H400 | Sec. 20H-2 | SECTION 20H USC - UNION CAMPUS |
pg. 62 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | TOTAL USC - UNION CAMPUS | 6,970,508 | 881,195 | 6,970,508 | 881,195 | 7,070,508 | 981,195 |
2 | (37.82) | (17.60) | (38.82) | (17.60) | (38.82) | (17.60) |
H470 | Sec. 21-1 | SECTION 21 WINTHROP UNIVERSITY |
pg. 63 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. EDUCATION & GENERAL | ||||||
2 | PRESIDENT | 180,960 | 180,960 | 180,960 | 180,960 | 180,960 | 180,960 |
3 | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | |
4 | CLASSIFIED POSITIONS | 16,416,731 | 4,439,731 | 16,416,731 | 4,439,731 | 16,416,731 | 4,439,731 |
5 | (353.67) | (215.73) | (353.67) | (215.73) | (353.67) | (215.73) | |
6 | UNCLASSIFIED POSITIONS | 26,997,476 | 6,855,976 | 26,997,476 | 6,855,976 | 27,566,991 | 7,425,491 |
7 | (390.00) | (226.23) | (390.00) | (226.23) | (390.00) | (226.23) | |
8 | OTHER PERSONAL SERVICES | 7,840,000 | 7,840,000 | 7,840,000 | |||
9 | OTHER OPERATING EXPENSES | 73,123,076 | 1,238,076 | 82,123,076 | 1,238,076 | 82,123,076 | 1,238,076 |
10 | ALLOC EIA-TCHR RECRUIT PROG | 3,968,320 | 3,968,320 | 3,968,320 | |||
11 | TOTAL I. EDUCATION & GENERAL | 128,526,563 | 12,714,743 | 137,526,563 | 12,714,743 | 138,096,078 | 13,284,258 |
12 | (744.67) | (442.96) | (744.67) | (442.96) | (744.67) | (442.96) | |
13 | |||||||
14 | II. AUXILIARY ENTERPRISES | ||||||
15 | CLASSIFIED POSITIONS | 2,374,000 | 2,374,000 | 2,374,000 | |||
16 | (60.11) | (60.11) | (60.11) | ||||
17 | UNCLASSIFIED POSITIONS | 355,500 | 355,500 | 355,500 | |||
18 | (3.00) | (3.00) | (3.00) | ||||
19 | OTHER PERSONAL SERVICES | 760,500 | 760,500 | 760,500 | |||
20 | OTHER OPERATING EXPENSES | 9,545,000 | 9,545,000 | 9,545,000 | |||
21 | TOTAL II. AUXILIARY | 13,035,000 | 13,035,000 | 13,035,000 | |||
22 | ENTERPRISES | (63.11) | (63.11) | (63.11) | |||
23 | |||||||
24 | III. EMPLOYEE BENEFITS | ||||||
25 | EMPLOYER CONTRIBUTIONS | 16,458,498 | 3,650,638 | 16,458,498 | 3,650,638 | 16,458,498 | 3,650,638 |
26 | TOTAL III. EMPLOYEE BENEFITS | 16,458,498 | 3,650,638 | 16,458,498 | 3,650,638 | 16,458,498 | 3,650,638 |
27 | |||||||
28 | TOTAL WINTHROP UNIVERSITY | 158,020,061 | 16,365,381 | 167,020,061 | 16,365,381 | 167,589,576 | 16,934,896 |
29 | (807.78) | (442.96) | (807.78) | (442.96) | (807.78) | (442.96) |
H510 | Sec. 23-1 | SECTION 23 MEDICAL UNIVERSITY OF SOUTH CAROLINA |
pg. 64 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. EDUCATIONAL & GENERAL | ||||||
2 | A. E&G-UNRESTRICTED | ||||||
3 | PRESIDENT | 276,945 | 276,945 | 276,945 | 276,945 | 276,945 | 276,945 |
4 | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | |
5 | CLASSIFIED POSITIONS | 62,105,879 | 17,806,154 | 63,107,390 | 17,806,154 | 63,107,390 | 17,806,154 |
6 | (1,642.85) | (789.76) | (1,642.85) | (789.76) | (1,642.85) | (789.76) | |
7 | NEW POSITION CLINICAL | - | - | ||||
8 | ASSOCIATE | (1.00) | (1.00) | ||||
9 | NEW POSITION ADMINISTRATIVE | - | - | ||||
10 | ASSISTANT | (22.00) | (22.00) | ||||
11 | NEW POSITION | - | - | ||||
12 | ACCOUNTANT/FISCAL ANALYST I | (3.00) | (3.00) | ||||
13 | NEW POSITION | - | - | ||||
14 | ACCOUNTANT/FISCAL ANALYST II | (1.00) | (1.00) | ||||
15 | NEW POSITION ADMINISTRATIVE | - | - | ||||
16 | COORDINATOR I | (3.00) | (3.00) | ||||
17 | NEW POSITION PROGRAM | - | - | ||||
18 | COORDINATOR II | (4.00) | (4.00) | ||||
19 | NEW POSITION PROGRAM MANAGER | - | - | ||||
20 | I | (1.00) | (1.00) | ||||
21 | NEW POSITION PROGRAM MANAGER | - | - | ||||
22 | II | (4.00) | (4.00) | ||||
23 | NEW POSITION COMPUTER | - | - | ||||
24 | PROGRAMMER I | (1.00) | (1.00) | ||||
25 | NEW POSITION SYSTEMS | - | - | ||||
26 | PROGRAMMER II | (2.00) | (2.00) | ||||
27 | NEW POSITION DATA BASE | - | - | ||||
28 | ADMINISTRATOR II | (2.00) | (2.00) | ||||
29 | NEW POSITION STATISTICAL & | - | - | ||||
30 | RESRCH ANALYT II | (1.00) | (1.00) | ||||
31 | NEW POSITION GRANTS | - | - | ||||
32 | ADMINISTRATOR I | (10.00) | (10.00) | ||||
33 | NEW POSITION GRANTS | - | - | ||||
34 | ADMINISTRATOR II | (2.00) | (2.00) |
H510 | Sec. 23-2 | SECTION 23 MEDICAL UNIVERSITY OF SOUTH CAROLINA |
pg. 65 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | NEW POSITION STUDENT SVCS | - | - | ||||
2 | PROG COORD I | (1.00) | (1.00) | ||||
3 | NEW POSITION REGISTERED | - | - | ||||
4 | NURSE II | (3.00) | (3.00) | ||||
5 | NEW POSITION DRAFTER III | - | - | ||||
6 | (2.00) | (2.00) | |||||
7 | NEW POSITION ENG/ASSOC ENG | - | - | ||||
8 | III | (1.00) | (1.00) | ||||
9 | NEW POSITION ENG/ASSOC ENG IV | - | - | ||||
10 | (5.00) | (5.00) | |||||
11 | NEW POSITION TRADES | - | - | ||||
12 | SPECIALIST II | (1.00) | (1.00) | ||||
13 | NEW POSITION TRADES | - | - | ||||
14 | SPECIALIST V | (50.00) | (50.00) | ||||
15 | NEW POSITION TRADES MANAGER | - | - | ||||
16 | (3.00) | (3.00) | |||||
17 | NEW POSITION | - | - | ||||
18 | AGRICULTURAL/ANIMAL ASST I | (1.00) | (1.00) | ||||
19 | NEW POSITION | - | - | ||||
20 | AGRICULTURAL/ANIMAL ASST II | (1.00) | (1.00) | ||||
21 | NEW POSITION | - | - | ||||
22 | AGRICULTURAL/ANIMAL ASSOC II | (1.00) | (1.00) | ||||
23 | NEW POSITION INFORMATION | - | - | ||||
24 | SYSTEMS/BUSINESS ANALYST III | (2.00) | (2.00) | ||||
25 | UNCLASSIFIED POSITIONS | 101,443,532 | 24,800,587 | 103,231,723 | 24,800,587 | 103,231,723 | 24,800,587 |
26 | (1,236.82) | (328.93) | (1,236.82) | (328.93) | (1,236.82) | (328.93) | |
27 | NEW POSITION ASSISTANT | - | - | ||||
28 | PROFESSOR | (66.00) | (66.00) | ||||
29 | NEW POSITION ASSOCIATE | - | - | ||||
30 | PROFESSOR | (4.00) | (4.00) | ||||
31 | NEW POSITION PROFESSOR | - | - | ||||
32 | (5.00) | (5.00) | |||||
33 | OTHER PERSONAL SERVICES | 11,661,098 | 11,933,168 | 11,933,168 | |||
34 | OTHER OPERATING EXPENSES | 243,802,667 | 2,550,000 | 259,409,547 | 10,050,000 | 254,438,423 | 5,078,876 |
H510 | Sec. 23-3 | SECTION 23 MEDICAL UNIVERSITY OF SOUTH CAROLINA |
pg. 66 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | DIABETES CENTER | 123,470 | 123,470 | 123,470 | 123,470 | 123,470 | 123,470 |
2 | SCHOLARSHIPS & FELLOWSHIPS | 1,356,224 | 1,356,224 | 1,356,224 | |||
3 | RURAL DENTISTS INCENTIVE | 176,101 | 176,101 | 176,101 | 176,101 | 176,101 | 176,101 |
4 | HYPERTENSION INITIATIVE | 240,433 | 240,433 | 240,433 | 240,433 | 240,433 | 240,433 |
5 | HOSPITAL AUTHORITY - | 12,000,000 | 4,000,000 | 12,000,000 | 4,000,000 | 12,000,000 | 4,000,000 |
6 | TELEMEDICINE PROGRAM | ||||||
7 | HOSPITAL AUTHORITY-ADULT | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 |
8 | BURN UNIT | ||||||
9 | INSTITUTE OF MEDICINE | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 |
10 | TOTAL A. E&G-UNRESTRICTED | 436,286,349 | 53,073,690 | 454,955,001 | 60,573,690 | 449,983,877 | 55,602,566 |
11 | (2,880.67) | (1,119.69) | (3,083.67) | (1,119.69) | (3,083.67) | (1,119.69) | |
12 | |||||||
13 | B. E&G-RESTRICTED | ||||||
14 | CLASSIFIED POSITIONS | 20,863,316 | 21,056,961 | 21,056,961 | |||
15 | (142.59) | (142.59) | (142.59) | ||||
16 | NEW POSITION PROGRAM | - | - | ||||
17 | COORDINATOR I | (1.00) | (1.00) | ||||
18 | NEW POSITION DATA BASE | - | - | ||||
19 | ADMINISTRATOR II | (1.00) | (1.00) | ||||
20 | NEW POSITION PROJECT | - | - | ||||
21 | COORDINATOR | (1.00) | (1.00) | ||||
22 | NEW POSITION INFORMATION | - | - | ||||
23 | SYSTEMS/BUSINESS ANALYST II | (1.00) | (1.00) | ||||
24 | UNCLASSIFIED POSITIONS | 56,989,184 | 57,541,880 | 57,541,880 | |||
25 | (364.16) | (364.16) | (364.16) | ||||
26 | OTHER PERSONAL SERVICES | 24,547,232 | 24,775,629 | 24,775,629 | |||
27 | OTHER OPERATING EXPENSES | 60,025,230 | 60,815,767 | 60,815,767 | |||
28 | SCHOLARSHIPS & FELLOWSHIPS | 1,353,905 | 1,353,905 | 1,353,905 | |||
29 | TOTAL B. E&G-RESTRICTED | 163,778,867 | 165,544,142 | 165,544,142 | |||
30 | (506.75) | (510.75) | (510.75) | ||||
31 | |||||||
32 | TOTAL I. EDUCATIONAL & | 600,065,216 | 53,073,690 | 620,499,143 | 60,573,690 | 615,528,019 | 55,602,566 |
33 | GENERAL | (3,387.42) | (1,119.69) | (3,594.42) | (1,119.69) | (3,594.42) | (1,119.69) |
34 |
H510 | Sec. 23-4 | SECTION 23 MEDICAL UNIVERSITY OF SOUTH CAROLINA |
pg. 67 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | II. AUXILIARY ENTERPRISES | ||||||
2 | CLASSIFIED POSITIONS | 1,259,562 | 1,259,562 | 1,259,562 | |||
3 | (64.75) | (64.75) | (64.75) | ||||
4 | UNCLASSIFIED POSITIONS | 6,924 | 6,924 | 6,924 | |||
5 | (1.00) | (1.00) | (1.00) | ||||
6 | OTHER PERSONAL SERVICES | 112,294 | 112,294 | 112,294 | |||
7 | OTHER OPERATING EXPENSES | 11,853,816 | 11,986,670 | 11,986,670 | |||
8 | TOTAL II. AUXILIARY | 13,232,596 | 13,365,450 | 13,365,450 | |||
9 | ENTERPRISES | (65.75) | (65.75) | (65.75) | |||
10 | |||||||
11 | III. EMPLOYEE BENEFITS | ||||||
12 | EMPLOYER CONTRIBUTIONS | 55,709,064 | 16,721,606 | 57,438,997 | 16,721,606 | 57,438,997 | 16,721,606 |
13 | TOTAL III. EMPLOYEE BENEFITS | 55,709,064 | 16,721,606 | 57,438,997 | 16,721,606 | 57,438,997 | 16,721,606 |
14 | |||||||
15 | TOTAL MEDICAL UNIVERSITY OF | 669,006,876 | 69,795,296 | 691,303,590 | 77,295,296 | 686,332,466 | 72,324,172 |
16 | SOUTH CAROLINA | (3,453.17) | (1,119.69) | (3,660.17) | (1,119.69) | (3,660.17) | (1,119.69) |
H530 | Sec. 24-1 | SECTION 24 AREA HEALTH EDUCATION CONSORTIUM |
pg. 68 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. CONSORTIUM | ||||||
2 | A. CONSORTIUM-GENERAL | ||||||
3 | CLASSIFIED POSITIONS | 917,275 | 781,294 | 917,275 | 781,294 | 917,275 | 781,294 |
4 | (7.67) | (7.39) | (7.67) | (7.39) | (7.67) | (7.39) | |
5 | UNCLASSIFIED POSITIONS | 1,641,882 | 1,413,571 | 1,641,882 | 1,413,571 | 1,641,882 | 1,413,571 |
6 | (5.87) | (5.35) | (5.87) | (5.35) | (5.87) | (5.35) | |
7 | OTHER PERSONAL SERVICES | 228,044 | 217,528 | 228,044 | 217,528 | 228,044 | 217,528 |
8 | OTHER OPERATING EXPENSES | 3,894,928 | 1,744,535 | 3,894,928 | 1,744,535 | 3,894,928 | 1,744,535 |
9 | RURAL PHYSICIANS PROGRAM | 667,287 | 667,287 | 667,287 | 667,287 | 667,287 | 667,287 |
10 | NURSING RECRUITMENT | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
11 | HEALTH PROFESSIONS RURAL | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 | 400,000 |
12 | INFRASTRUCTURE PROGRAM | ||||||
13 | TOTAL A. CONSORTIUM-GENERAL | 7,769,416 | 5,244,215 | 7,769,416 | 5,244,215 | 7,769,416 | 5,244,215 |
14 | (13.54) | (12.74) | (13.54) | (12.74) | (13.54) | (12.74) | |
15 | |||||||
16 | B. CONSORTIUM-RESTRICTED | ||||||
17 | CLASSIFIED POSITIONS | 39,740 | 6,740 | 39,740 | 6,740 | 39,740 | 6,740 |
18 | (0.40) | (0.40) | (0.40) | ||||
19 | UNCLASSIFIED POSITIONS | 134,631 | 44,831 | 134,631 | 44,831 | 134,631 | 44,831 |
20 | (1.35) | (1.35) | (1.35) | ||||
21 | OTHER OPERATING EXPENSES | 694,100 | 694,100 | 694,100 | |||
22 | TOTAL B. | 868,471 | 51,571 | 868,471 | 51,571 | 868,471 | 51,571 |
23 | CONSORTIUM-RESTRICTED | (1.75) | (1.75) | (1.75) | |||
24 | |||||||
25 | TOTAL I. CONSORTIUM | 8,637,887 | 5,295,786 | 8,637,887 | 5,295,786 | 8,637,887 | 5,295,786 |
26 | (15.29) | (12.74) | (15.29) | (12.74) | (15.29) | (12.74) | |
27 | |||||||
28 | II. FAMILY PRACTICE | ||||||
29 | CLASSIFIED POSITIONS | 269,863 | 269,863 | 269,863 | 269,863 | 269,863 | 269,863 |
30 | (2.77) | (2.77) | (2.77) | (2.77) | (2.77) | (2.77) | |
31 | UNCLASSIFIED POSITIONS | 1,728,383 | 1,728,383 | 1,728,383 | 1,728,383 | 1,728,383 | 1,728,383 |
32 | (8.26) | (8.26) | (8.26) | (8.26) | (8.26) | (8.26) | |
33 | OTHER PERSONAL SERVICES | 445 | 445 | 445 | 445 | 445 | 445 |
34 | OTHER OPERATING EXPENSES | 2,193,756 | 1,992,085 | 2,193,756 | 1,992,085 | 2,193,756 | 1,992,085 |
H530 | Sec. 24-2 | SECTION 24 AREA HEALTH EDUCATION CONSORTIUM |
pg. 69 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | TOTAL II. FAMILY PRACTICE | 4,192,447 | 3,990,776 | 4,192,447 | 3,990,776 | 4,192,447 | 3,990,776 |
2 | (11.03) | (11.03) | (11.03) | (11.03) | (11.03) | (11.03) | |
3 | |||||||
4 | III. GRADUATE DOCTOR EDUCATION | ||||||
5 | OTHER OPERATING EXPENSES | 82,055 | 82,055 | 82,055 | |||
6 | TOTAL III. GRADUATE DOCTOR | 82,055 | 82,055 | 82,055 | |||
7 | EDUCATION | ||||||
8 | |||||||
9 | IV. EMPLOYEE BENEFITS | ||||||
10 | EMPLOYER CONTRIBUTIONS | 1,392,207 | 1,364,407 | 1,392,207 | 1,364,407 | 1,392,207 | 1,364,407 |
11 | TOTAL IV. EMPLOYEE BENEFITS | 1,392,207 | 1,364,407 | 1,392,207 | 1,364,407 | 1,392,207 | 1,364,407 |
12 | |||||||
13 | TOTAL AREA HEALTH EDUCATION | 14,304,596 | 10,650,969 | 14,304,596 | 10,650,969 | 14,304,596 | 10,650,969 |
14 | CONSORTIUM | (26.32) | (23.77) | (26.32) | (23.77) | (26.32) | (23.77) |
H590 | Sec. 25-1 | SECTION 25 STATE BOARD FOR TECHNICAL & COMPREHENSIVE EDUCATION |
pg. 70 | ||||
2017-2018 | 2018-2019 | 2018-2019 | |||||
APPROPRIATIONS | HOUSE | SENATE | |||||
TOTAL FUNDS (1) |
GENERAL FUNDS (2) |
TOTAL FUNDS (3) |
GENERAL FUNDS (4) |
TOTAL FUNDS (5) |
GENERAL FUNDS (6) |
||
1 | I. ADMINISTRATION | ||||||
2 | A. PRESIDENT'S OFFICE | ||||||
3 | EXECUTIVE DIRECTOR | 221,287 | 221,287 | 221,287 | 221,287 | 221,287 | 221,287 |
4 | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | (1.00) | |
5 | CLASSIFIED POSITIONS | 292,198 | 292,198 | 663,000 | 663,000 | 663,000 | 663,000 |
6 | (11.00) | (11.00) | (11.00) | (11.00) | (11.00) | (11.00) | |
7 | UNCLASSIFIED POSITIONS | 168,000 | 168,000 | 168,000 | 168,000 | ||
8 | OTHER PERSONAL SERVICES | 68,500 | 68,500 | 20,000 | 20,000 | 20,000 | 20,000 |
9 | OTHER OPERATING EXPENSES | 95,000 | 95,000 | 100,000 | 100,000 | 100,000 | 100,000 |
10 | TOTAL A. PRESIDENT'S OFFICE | 676,985 | 676,985 | 1,172,287 | 1,172,287 | 1,172,287 | 1,172,287 |
11 | (12.00) | (12.00) | (12.00) | (12.00) | (12.00) | (12.00) | |
12 | |||||||
13 | B. FINANCE AND HUMAN RESOURCES | ||||||
14 | CLASSIFIED POSITIONS | 862,237 | 862,237 | 987,490 | 987,490 | 987,490 | 987,490 |
15 | (18.00) | (18.00) | (18.00) | (18.00) | (18.00) | (18.00) | |
16 | UNCLASSIFIED POSITIONS | 261,338 | 261,338 | 265,763 | 265,763 | 265,763 | 265,763 |
17 | (2.00) | (2.00) | (2.00) | (2.00) | (2.00) | (2.00) | |
18 | OTHER PERSONAL SERVICES | 94,771 | 94,771 | 10,000 | 10,000 | 10,000 | 10,000 |
19 | OTHER OPERATING EXPENSES | 1,120,000 | 645,000 | 1,311,027 | 836,027 | 1,311,027 | 836,027 |
20 | TOTAL B. FINANCE AND HUMAN | 2,338,346 | 1,863,346 | 2,574,280 | 2,099,280 | 2,574,280 | 2,099,280 |
21 | RESOURCES | (20.00) | (20.00) | (20.00) | (20.00) | (20.00) | (20.00) |
22 | |||||||
23 | C. INFORMATION TECHNOLOGY | ||||||
24 | CLASSIFIED POSITIONS | 627,591 | 577,591 | 876,047 | 826,047 | 876,047 | 826,047 |
25 | (16.00) | (15.00) | (16.00) | (15.00) | (16.00) | (15.00) | |
26 | UNCLASSIFIED POSITIONS | 141,822 | 141,822 | 160,000 | 160,000 | 160,000 | 160,000 |
27 | (1.00) | (1.00) | (1.00) | (1.00) |