SECTION 31 EDUCATIONAL TELEVISION COMMISSION Total Funds General Funds I. INTERNAL ADMINISTRATION: PERSONAL SERVICE: PRESIDENT & GENERAL MGR. 75,015 75,015 (1.00) (1.00) SECTION 31 EDUCATIONAL TELEVISION COMMISSION Total Funds General Funds CLASSIFIED POSITIONS 1,242,426 996,740 (57.05) (47.05) UNCLASSIFIED POSITIONS 68,905 68,905 (1.00) (1.00) OTHER PERSONAL SERVICES: TEMPORARY POSITIONS 10,556 556 PER DIEM 4,000 1,334 SPECIAL CONTRACT EMPLOYEE 66,000 TOTAL PERSONAL SERVICES 1,466,902 1,142,550 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 899,600 507,933 SUPPLIES AND MATERIALS 370,000 194,461 FIXED CHGS. & CONTRIB. 1,277,480 517,623 TRAVEL 50,000 20,000 EQUIPMENT 225,414 134,414 SALES TAX PAID 65,000 23,000 LIGHT/POWER/HEAT 63,500 51,081 TRANSPORTATION 61,500 58,975 TOTAL OTHER OPERATING EXPENSES 3,012,494 1,507,487 SPECIAL ITEMS TOTAL INTERNAL ADMINISTRATION 4,479,396 2,650,037 =========== ============ II. ED. ASSESSMENT & PROGRAM DEVELOP. PERSONAL SERVICE CLASSIFIED POSITIONS 742,744 658,291 (25.47) (22.00) NEW POSITIONS ADDED BY THE BUDGET AND CONTROL BOARD AND THE JOINT LEGISLATIVE COMMITTEE ON PERSONAL SERVICE FINANCING AND BUDGETING ASSOCIATE PRODUCER (.13) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 478 478 TOTAL PERSONAL SERVICE 743,222 658,769 SECTION 31 EDUCATIONAL TELEVISION COMMISSION Total Funds General Funds OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 2,263,875 28,000 SUPPLIES AND MATERIALS 5,000 1,000 TRAVEL 60,000 5,500 TOTAL OTHER OPERATING EXPENSES 2,328,875 34,500 TOTAL ED. ASSESS. & PROG. DEVEL. 3,072,097 693,269 =========== ============ III. TV, RADIO & OTHER PRODUCTION PERSONAL SERVICES CLASSIFIED POSITIONS 4,143,167 3,665,782 (182.25) (160.25) NEW POSITIONS: STUDIO TECH. II 16,000 16,000 (1.00) (1.00) COMPUTER TECH. 18,000 18,000 (1.00) (1.00) MAINTENANCE TECH. 43,000 43,000 (2.00) (2.00) PRODUCTION DIRECTOR 21,201 21,201 (1.00) (1.00) CAMERA OPS. 44,685 44,685 (3.00) (3.00) PROD. ASST. II 14,895 14,895 (1.00) (1.00) VT EDITORS 56,547 56,547 (3.00) (3.00) RECORD ROOM TECH. 44,685 44,685 (3.00) (3.00) FIELD AV TECH. 18,849 18,849 (1.00) (1.00) STUDIO AV TECH. 37,698 37,698 (2.00) (2.00) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 7,768 1,768 TOTAL PERSONAL SERVICE 4,466,495 3,983,110 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 357,000 142,588 SUPPLIES AND MATERIALS 613,500 298,217 SECTION 31 EDUCATIONAL TELEVISION COMMISSION Total Funds General Funds FIXED CHGS. & CONTRIB. 14,000 6,310 TRAVEL 160,000 53,525 EQUIPMENT 1,018,000 319,442 LIGHT/POWER/HEAT 185,000 144,239 TOTAL OTHER OPERATING EXPENSES 2,347,500 964,321 TOTAL TV, RADIO & OTHER PRODUCTION 6,813,995 4,947,431 =========== ============ IV. TRANSMISSION & RECEPTION PERSONAL SERVICE CLASSIFIED POSITIONS 2,017,796 1,925,437 (98.65) (92.15) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 4,768 1,768 TOTAL PERSONAL SERVICE 2,022,564 1,927,205 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 2,421,964 2,402,564 SUPPLIES AND MATERIALS 283,502 183,813 TRAVEL 55,488 45,488 EQUIPMENT 428,775 428,775 LIGHT/POWER/HEAT 650,000 554,436 TOTAL OTHER OPERATING EXPENSES 3,839,729 3,615,076 DEBT SERVICES PRINCIPAL - IPP NOTE 590,863 590,863 INTEREST - IPP NOTE 885,748 885,748 TOTAL DEBT SERVICES 1,476,611 1,476,611 TOTAL TRANSMISSION & RECEPTION 7,338,904 7,018,892 =========== ============ V. EMPLOYEE BENEFITS BASE PAY INCREASE 26,996 TOTAL PERSONAL SERVICE 26,996 TOTAL BASE PAY INCREASE 26,996 =========== ============ C. STATE EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 1,717,355 1,526,435 SECTION 31 EDUCATIONAL TELEVISION COMMISSION Total Funds General Funds TOTAL FRINGE BENEFITS 1,717,355 1,526,435 TOTAL STATE EMPLOYER CONTRIBUTIONS 1,717,355 1,526,435 =========== ============ TOTAL EMPLOYEE BENEFITS 1,744,351 1,526,435 =========== ============ TOTAL EDUCATIONAL TELEVISION COMMISSION 23,448,743 16,836,064 =========== ============ TOTAL AUTHORIZED FTE POSITIONS (383.55) (341.45) =========== ============ 31.1. The Educational Television Commission shall be permitted to carry forward any funds derived from grant awards or designated contributions and any state funds necessary to match such funds, provided that these funds be expended for the programs which they were originally designated. 31.2. The Educational Television Commission shall annually report the cost of providing production services to governmental agencies by including a summary of these projects in the Commission's annual report to the Legislature. The information reported in this summary shall include the direct and indirect costs including in kind costs incurred by the Commission by category of the production services provided to governmental agencies. 31.3. Of the funds appropriated to ETV for transmission and reception equipment, $150,000 must be used exclusively to purchase school reception equipment. SECTION 32 WIL LOU GRAY OPPORTUNITY SCHOOL Total Funds General Funds I. ADMINISTRATION: PERSONAL SERVICE: SUPERINTENDENT 45,583 45,583 (1.00) (1.00) CLASSIFIED POSITIONS 227,159 200,992 (10.00) (9.82) OTHER PERSONAL SERVICE: PER DIEM 3,000 2,000 TOTAL PERSONAL SERVICE 275,742 248,575 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 15,448 12,829 SUPPLIES AND MATERIALS 18,400 15,000 FIXED CHGS. & CONTRIB. 7,667 3,167 TRAVEL 7,500 4,500 EQUIPMENT 13,000 4,000 TOTAL OTHER OPERATING EXPENSES 62,015 39,496 TOTAL ADMINISTRATION 337,757 288,071 =========== ============ II. EDUCATIONAL PROGRAM A. ACADEMIC PROGRAM PERSONAL SERVICE: CLASSIFIED POSITIONS 111,175 96,927 (3.00) (2.63) UNCLASSIFIED POSITIONS 497,538 337,265 (14.71) (10.63) TOTAL PERSONAL SERVICE 608,713 434,192 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 7,600 6,500 SUPPLIES AND MATERIALS 44,172 37,155 FIXED CHGS. & CONTRIB. 3,100 TRAVEL 3,500 3,500 EQUIPMENT 23,500 23,500 TOTAL OTHER OPERATING EXPENSES 81,872 70,655 TOTAL ACADEMIC PROGRAM 690,585 504,847 =========== ============ II. EDUCATIONAL PROGRAM: B. VOCATIONAL EDUCATION: PERSONAL SERVICE: UNCLASSIFIED POSITIONS 167,430 102,699 SECTION 32 WIL LOU GRAY OPPORTUNITY SCHOOL Total Funds General Funds (6.62) (4.04) TOTAL PERSONAL SERVICE 167,430 102,699 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 64,535 64,535 SUPPLIES AND MATERIALS 18,612 15,550 TRAVEL 3,500 3,500 EQUIPMENT 23,008 18,495 TOTAL OPERATING EXPENSES 109,655 102,080 TOTAL VOCATIONAL EDUCATION 277,085 204,779 =========== ============ II. EDUCATIONAL PROGRAM: C. LIBRARY: PERSONAL SERVICE: UNCLASSIFIED POSITIONS 32,155 27,566 (.87) (.71) TOTAL PERSONAL SERVICE 32,155 27,566 OTHER OPERATING EXPENSES: SUPPLIES AND MATERIALS 7,500 3,000 EQUIPMENT 1,000 1,000 TOTAL OTHER OPERATING EXPENSES 8,500 4,000 TOTAL LIBRARY 40,655 31,566 =========== ============ TOTAL EDUCATIONAL PROGRAM 1,008,325 741,192 =========== ============ III. STUDENT SERVICES: PERSONAL SERVICES CLASSIFIED POSITIONS 497,932 479,910 (31.27) (30.56) TOTAL PERSONAL SERVICE 497,932 479,910 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 8,655 8,000 SUPPLIES AND MATERIALS 27,100 24,500 FIXED CHGS. & CONTRIB. 200 200 TRAVEL 4,200 4,000 EQUIPMENT 31,500 31,500 SCHOLARSHIP-NON-STATE EMP 12,000 TOTAL OPERATING EXPENSES 83,655 68,200 TOTAL STUDENT SERVICES 581,587 548,110 =========== ============ SECTION 32 WIL LOU GRAY OPPORTUNITY SCHOOL Total Funds General Funds IV. SUPPORT SERVICES: PERSONAL SERVICE: CLASSIFIED POSITIONS 292,404 292,404 (21.13) (21.13) TEMPORARY POSITIONS 25,000 25,000 TOTAL PERSONAL SERVICE 317,404 317,404 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 125,074 74,634 SUPPLIES AND MATERIALS 192,914 77,042 FIXED CHGS. & CONTRIB. 33,090 28,090 TRAVEL 2,000 2,000 LIGHT/POWER/HEAT 172,408 167,000 TRANSPORTATION 6,000 6,000 TOTAL OPERATING EXPENSES 531,486 354,766 TOTAL SUPPORT SERVICES 848,890 672,170 =========== ============ V. EMPLOYEE BENEFITS B. BASE PAY INCREASE PERSONAL SERVICE BASE PAY INCREASE 8,389 TOTAL PERSONAL SERVICE 8,389 TOTAL BASE PAY INCREASE 8,389 =========== ============ C. STATE EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 392,678 337,580 TOTAL FRINGE BENEFITS 392,678 337,580 TOTAL STATE EMPLOYER CONTRIBUTIONS 392,678 337,580 =========== ============ TOTAL EMPLOYEE BENEFITS 401,067 337,580 =========== ============ TOTAL WIL LOU GRAY OPPORTUNITY SCH. 3,177,626 2,587,123 =========== ============ TOTAL AUTHORIZED FTE POSITIONS (88.60) (80.52) =========== ============ 32.1. The Opportunity School will incorporate into its program services for students, ages 15 and SECTION 32 WIL LOU GRAY OPPORTUNITY SCHOOL over, who are deemed truant; and will cooperate with the Department of Youth Services, the Family Courts, and School districts to encourage the removal of truant students to the Opportunity School when such students can be served appropriately by the Opportunity School's program. 32.2. The Wil Lou Gray Opportunity School may upgrade counselor positions to an unclassified scale in order to recruit and retain counselors certified by the State Department of Education. SECTION 33 VOCATIONAL REHABILITATION Total Funds General Funds I. ADMINSTRATION: PERSONAL SERVICE: COMMISSIONER/S 71,434 71,434 (1.00) (1.00) CLASSIFIED POSITIONS 1,702,142 1,036,604 (67.00) (40.08) UNCLASSIFIED POSITIONS 141,984 71,763 (5.00) (1.20) OTHER PERSONAL SERVICES: TEMPORARY POSITIONS 10,000 PER DIEM 4,000 2,080 TOTAL PERSONAL SERVICES 1,929,560 1,181,881 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 310,000 49,600 SUPPLIES AND MATERIALS 130,000 20,800 FIXED CHGS. & CONTRIB. 75,000 12,000 TRAVEL 36,000 5,760 EQUIPMENT 185,000 29,600 LIGHT/POWER/HEAT 65,000 10,400 TRANSPORTATION 5,000 800 TOTAL OTHER OPERATING EXPENSES 806,000 128,960 TOTAL ADMINSTRATION 2,735,560 1,310,841 =========== ============ SECTION 33 VOCATIONAL REHABILITATION Total Funds General Funds II. VOCATIONAL REHAB. PROGRAMS A. BASIC SERVICE PROGRAM PERSONAL SERVICE CLASSIFIED POSITIONS 15,443,912 8,743,759 (754.00) (415.12) UNCLASSIFIED POSITIONS 135,000 (9.70) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 315,000 TOTAL PERSONAL SERVICE 15,893,912 8,743,759 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 2,220,000 271,200 SUPPLIES AND MATERIALS 825,000 124,000 FIXED CHGS. & CONTRIB. 550,000 88,000 TRAVEL 365,000 58,400 EQUIPMENT 1,300,000 208,000 LIGHT/POWER/HEAT 510,000 81,600 TRANSPORTATION 125,000 20,000 TOTAL OPERATING EXPENSES 5,895,000 851,200 CASE SERVICES CASE SERVICES 8,419,947 1,218,100 TOTAL CASE SERVICES 8,419,947 1,218,100 TOTAL BASIC SERVICE PROGRAM 30,208,859 10,813,059 =========== ============ B. SPECIAL PROJECTS PERSONAL SERVICE CLASSIFIED POSITIONS 369,300 59,183 (16.00) (3.00) NEW POSITIONS: B & C BOARD AND JOINT LEGISLATIVE COMMITTEE ON PERSONAL SERVICE FINANCING AND BUDGETING REHAB. ASST. II 72,216 (6.00) REHAB. ASSOC. 84,492 (6.00) SECTION 33 VOCATIONAL REHABILITATION Total Funds General Funds UNCLASSIFIED POSITIONS 38,172 (1.00) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 23,700 11,700 TOTAL PERSONAL SERVICE 587,880 70,883 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 182,583 5,000 SUPPLIES AND MATERIALS 96,199 10,000 FIXED CHGS. & CONTRIB. 4,420 1,000 TRAVEL 89,916 3,000 EQUIPMENT 14,000 10,000 LIGHT/POWER/HEAT 25,500 25,500 TRANSPORTATION 13,500 13,500 TOTAL OTHER OPERATING EXPENSES 426,118 68,000 CASE SERVICES CASE SERVICES 270,184 40,684 TOTAL CASE SERVICES 270,184 40,684 TOTAL SPECIAL PROJECTS 1,284,182 179,567 =========== ============ C. WORKSHOP PRODUCTION OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 170,000 SUPPLIES AND MATERIALS 194,000 FIXED CHGS. & CONTRIB. 110,000 EQUIPMENT 220,000 PURCHASE FOR RESALE 2,800,000 SALES TAX PAID 2,000 TRANSPORTATION 50,000 STIPEND 4,454,000 TOTAL OTHER OPERATING EXPENSES 8,000,000 TOTAL WORKSHOP PRODUCTION 8,000,000 =========== ============ TOTAL VOCATIONAL REHAB. PROGRAM 39,493,041 10,992,626 =========== ============ SECTION 33 VOCATIONAL REHABILITATION Total Funds General Funds III. DISABILITY DETERMINATION DIV. PERSONAL SERVICE CLASSIFIED POSITIONS 6,013,438 (269.00) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 110,000 TOTAL PERSONAL SERVICE 6,123,438 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 750,000 SUPPLIES AND MATERIALS 330,000 FIXED CHGS. & CONTRIB. 580,000 TRAVEL 75,000 EQUIPMENT 200,000 TOTAL OTHER OPERATING EXPENSES 1,935,000 CASE SERVICES CASE SERVICES 5,088,217 TOTAL CASE SERVICES 5,088,217 TOTAL DISABILITY DETERMINATION DIV. 13,146,655 =========== ============ IV. OTHER AUXILIARY PROGRAMS A. JTPA PERSONAL SERVICE CLASSIFIED POSITIONS 42,260 (2.00) OTHER PERSONAL SERVICE TOTAL PERSONAL SERVICE 42,260 OTHER OPERATING EXPENSE TRAVEL 500 TOTAL OTHER OPERATING EXPENSE 500 TOTAL JTPA 42,760 =========== ============ B. WORK ACTIVITY CENTERS PERSONAL SERVICE CLASSIFIED POSITIONS 441,391 (26.00) SECTION 33 VOCATIONAL REHABILITATION Total Funds General Funds OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 40,000 TOTAL PERSONAL SERVICE 481,391 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 70,700 SUPPLIES AND MATERIALS 17,800 FIXED CHGS. & CONTRIB. 86,200 TRAVEL 3,000 EQUIPMENT 1,500 LIGHT/POWER/HEAT 45,000 TRANSPORTATION 9,000 TOTAL OTHER OPERATING EXPENSES 233,200 TOTAL WORK ACTIVITY CENTERS 714,591 =========== ============ TOTAL OTHER AUXILIARY PROGRAMS 757,351 =========== ============ V. EMPLOYEE BENEFITS BASE PAY INCREASE 437,191 TOTAL PERSONAL SERVICE 437,191 TOTAL BASE PAY INCREASE 437,191 =========== ============ C. STATE EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 5,343,007 2,055,636 TOTAL FRINGE BENEFITS 5,343,007 2,055,636 TOTAL STATE EMPLOYER CONTRIBUTIONS 5,343,007 2,055,636 =========== ============ TOTAL EMPLOYEE BENEFITS 5,780,198 2,055,636 =========== ============ TOTAL VOCATIONAL REHABILITATION 61,912,805 14,359,103 =========== ============ TOTAL AUTHORIZED FTE POSITIONS (1162.70) (460.40) =========== ============ SECTION 33 VOCATIONAL REHABILITATION 33.1. All revenues derived from production contracts earned by the handicapped trainees of the Evaluation and Training Facilities (Workshops) may be retained by the State Agency of Vocational Rehabilitation and used in the facilities for Client Wages and any other production costs; and further, any excess funds derived from these production contracts be used for other operating expenses and/or permanent improvements of these facilities. 33.2. To maximize utilization of federal funding and prevent the loss of such funding to other states in the Basic Service Program, the State Agency of Vocational Rehabilitation be allowed to budget reallotment and other funds received in excess of original projections in following State fiscal years. 33.3. The General Assembly hereby directs the Department of Vocational Rehabilitation to complete a reconciliation of the cost to operate the Basic Support program related to the combination of State and Federal funds available following the close of each Federal fiscal year. Such reconciliation shall begin with the Federal fiscal year ending September 30, 1989. Federal funds participation for that period shall be applied at the maximum allowable percentage and the level of those funds on hand which have resulted from the overparticipation of State funds shall be remitted to the General Fund within 120 days following the close of the Federal fiscal year. This reconciliation and subsequent remission to the General Fund shall be reviewed by the State Auditor to ensure that appropriate Federal/State percentages are applied. It is the intent of the General Assembly that Federal/State percentages budgeted and appropriated shall in no way be construed as authorization for the Department to retain the Federal funds involved. SECTION 34 SCHOOL FOR THE DEAF AND THE BLIND Total Funds General Funds I. ADMINISTRATION AND PHYSICAL SUPP.: PERSONAL SERVICE: PRESIDENT 55,978 55,978 (1.00) (1.00) CLASSIFIED POSITIONS 1,315,557 1,219,571 (77.15) (69.47) OTHER PERSONAL SERVICES: TEMPORARY POSITIONS 195,000 195,000 PER DIEM 2,000 2,000 TOTAL PERSONAL SERVICES 1,568,535 1,472,549 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 240,988 195,000 SUPPLIES AND MATERIALS 382,777 369,627 FIXED CHGS. & CONTRIB. 78,000 78,000 TRAVEL 37,572 35,000 EQUIPMENT 115,085 94,860 LIB BOOKS, MAPS & FILMS 5,000 5,000 LIGHT/POWER/HEAT 387,000 387,000 TRANSPORTATION 50,000 50,000 SCHOLARSHIP-NON-STATE EMP 1,000 TOTAL OTHER OPERATING EXPENSES 1,297,422 1,214,487 SPECIAL ITEM: S.C. ASSOCIATION OF DEAF MISCELLANEOUS OPERATIONS 122,000 122,000 TOTAL SPECIAL ITEM 122,000 122,000 PUBLIC ASSISTANCE PAYMENTS CASE SERVICES 500 TOTAL PUBLIC ASSIST. PAYMENTS 500 TOTAL ADMINISTRATION & PHYS. SUPPORT 2,988,457 2,809,036 =========== ============ II. EDUCATIONAL SUPPORT SERVICE PERSONAL SERVICE: CLASSIFIED POSITIONS 1,470,151 1,383,526 (94.15) (86.48) UNCLASSIFIED POSITIONS 859,203 602,202 (27.76) (20.84) SECTION 34 SCHOOL FOR THE DEAF AND THE BLIND Total Funds General Funds NEW POSITIONS: TEACHER 67,000 67,000 (3.00) (3.00) TEACHERS AIDE 24,200 24,200 (2.00) (2.00) DORM COUNSELOR 9,800 9,800 (1.00) (1.00) OTHER PERSONAL SERVICES: TEMPORARY POSITIONS 72,230 72,230 O.T. & SHIFT DIFFER. 28,100 28,100 STUDENT EARNINGS 10,000 TOTAL PERSONAL SERVICES 2,540,684 2,187,058 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 91,405 64,000 SUPPLIES AND MATERIALS 91,792 49,225 FIXED CHGS. & CONTRIB. 2,437 2,137 TRAVEL 7,572 5,000 EQUIPMENT 13,235 10,000 TOTAL OTHER OPERATING EXPENSES 206,441 130,362 PUBLIC ASSISTANCE PAYMENTS CASE SERVICES 52,000 52,000 TOTAL PUBLIC ASSISTANCE PAY 52,000 52,000 TOTAL EDUCATIONAL SUPPORT SERVICES 2,799,125 2,369,420 =========== ============ III. MULTIHANDICAPPED PERSONAL SERVICE: CLASSIFIED POSITIONS 876,716 874,570 (49.27) (49.23) NEW POSITIONS ADDED BY THE BUDGET AND CONTROL BOARD AND THE JOINT LEGISLATIVE COMM ON PERSONAL SERVICE FINANCING AND BUDGETING TEACHERS (9.11) UNCLASSIFIED POSITIONS 646,879 484,532 (26.74) (21.20) SECTION 34 SCHOOL FOR THE DEAF AND THE BLIND Total Funds General Funds OTHER PERSONAL SERVICES: TEMPORARY POSITIONS 12,550 12,550 O.T. & SHIFT DIFFER. 20,000 20,000 TOTAL PERSONAL SERVICES 1,556,145 1,391,652 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 20,700 18,400 SUPPLIES AND MATERIALS 35,300 21,500 FIXED CHGS. & CONTRIB. 400 400 TRAVEL 4,472 1,900 TOTAL OTHER OPERATING EXPENSES 60,872 42,200 SPECIAL ITEM PUBLIC ASSISTANCE PAYMENTS TOTAL MULTI-HANDICAPPED 1,617,017 1,433,852 =========== ============ IV. DEAF SCHOOL PERSONAL SERVICE: CLASSIFIED POSITIONS 407,136 248,272 (12.09) (11.17) NEW POSITIONS ADDED BY THE BUDGET AND CONTROL BOARD AND THE JOINT LEGISLATIVE COMMITTEE ON PERSONAL SERVICES, FINANCING AND BUDGETING TEACHERS (4.17) UNCLASSIFIED POSITIONS 816,646 632,700 (32.83) (27.03) NEW POSITIONS: PROGRAM COORDINATOR 28,855 28,855 (1.00) (1.00) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 46,140 12,000 TOTAL PERSONAL SERVICE 1,298,777 921,827 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 75,223 8,380 SUPPLIES AND MATERIALS 47,117 16,500 FIXED CHGS. & CONTRIB. 400 400 TRAVEL 9,532 3,900 SECTION 34 SCHOOL FOR THE DEAF AND THE BLIND Total Funds General Funds EQUIPMENT 5,078 SCHOLARSHIP-NON-STATE EMP 2,300 2,300 TOTAL OTHER OPERATING EXPENSES 139,650 31,480 SPECIAL ITEM: DEAF SCHOOL PRE-SCHOOL 256,079 256,079 TOTAL DEAF PRE-SCHOOL 256,079 256,079 TOTAL DEAF SCHOOL 1,694,506 1,209,386 =========== ============ V. BLIND SCHOOL PERSONAL SERVICE: CLASSIFIED POSITIONS 116,617 114,435 (6.08) (6.02) UNCLASSIFIED POSITIONS 565,126 418,011 (17.56) (12.95) OTHER PERSONAL SERVICE TEMPORARY POSITIONS 6,400 6,400 TOTAL PERSONAL SERVICE 688,143 538,846 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 4,265 765 SUPPLIES AND MATERIALS 16,950 3,000 FIXED CHGS. & CONTRIB. 135 135 TRAVEL 4,072 1,500 SCHOLARSHIP-NON-STATE EMP 700 700 TOTAL OTHER OPERATING EXPENSES 26,122 6,100 DISTRIBUTION TO SUB- DIVISIONS AID OTHER STATE AGENCIES 4,760 4,760 TOTAL DISTRIBUTION TO SUB-DIVISIONS 4,760 4,760 TOTAL BLIND SCHOOL 719,025 549,706 =========== ============ VI. EMPLOYEE BENEFITS B. BASE PAY INCREASE BASE PAY INCREASE 33,912 TOTAL PERSONAL SERVICE 33,912 TOTAL BASE PAY INCREASE 33,912 =========== ============ SECTION 34 SCHOOL FOR THE DEAF AND THE BLIND Total Funds General Funds C. STATE EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 1,602,440 1,359,748 TOTAL FRINGE BENEFITS 1,602,440 1,359,748 TOTAL STATE EMPLOYER CONTRIBUTIONS 1,602,440 1,359,748 =========== ============ TOTAL EMPLOYEE BENEFITS 1,636,352 1,359,748 =========== ============ VII. NON-RECURRING APPROPRIATONS TOTAL SC SCHOOL FOR DEAF & BLIND 11,454,482 9,731,148 =========== ============ TOTAL AUTHORIZED FTE POSITIONS (364.91) (312.39) =========== ============ 34.1. The amount appropriated in this Section for "Blind Placement Bureau" is conditional upon the receipt of federal matching funds in the amount of $15,000. 34.2. The School for the Deaf and Blind is authorized to contract for the services of a physician and to provide office space for the physician to be used to treat both students of the school and private patients; the School shall charge the physician a fair market rental value for the office space. 34.3. The School for the Deaf and Blind is authorized to charge to the parents of students at the school a student activity fee, differentiated according to the income of the family. The required student activity fee shall not exceed $40.00. 34.4. The School for the Deaf and Blind is authorized to charge local school districts a fee equal to the required district share through the Education Finance Act of the weighted student cost of each new student entering the multi-handicapped school. This charge shall be levied only for new students accepted into the multi-handicapped school SECTION 34 SCHOOL FOR THE DEAF AND THE BLIND after June 1, 1982, with the recommendation of the local school district. 34.5. The School for the Deaf and Blind shall receive through the Education Finance Act the average State share of the required weighted student cost for each student newly admitted into the multi-handicapped school with the recommendation of the local school district. The estimated State share shall come directly from the State Board of Education at the beginning of the fiscal year to be adjusted at the end of the fiscal year. This shall include any students admitted into the Re-education program for emotionally handicapped students. 34.6. Deaf, blind, multi-handicapped and other handicapped students identified by the Board of Commissioners as target groups for admission to the South Carolina School for the Deaf and Blind may be admitted by the School either through direct application by parents or on referral from the local school district. The Board of Commissioners shall define the appropriate admissions criteria including mental capacity, degree of disability, functioning level, age, and other factors deemed necessary by the Board. All placement hearings for admission to the South Carolina School for the Deaf and the Blind shall be organized by the School. The South Carolina School for the Deaf and the Blind shall obtain information from the local school district concerning the needs of the student and shall prepare an Individualized Education Plan for each student admitted. All parents applying for admission of their children must sign a statement certifying that they feel the South Carolina School for the Deaf and the Blind is the most appropriate placement which constitutes the least restrictive environment for the individual student, based upon needs identified in the placement meeting and the Individualized Education Plan. The decision concerning placement and least restrictive environment shall be reviewed annually at the IEP Conference. SECTION 34 SCHOOL FOR THE DEAF AND THE BLIND 34.7. The School for the Deaf and the Blind is authorized to charge appropriate tuition, room and board, and other fees to students accepted into the Adult Vocational Program after July 1, 1986. Such fees will be determined by the school Board of Commissioners. 34.8. The School for the Deaf and Blind is authorized to charge a fee for the services of a mobility instructor to provide service on a contractual basis to various school districts in the state. 34.9. The School for the Deaf and the Blind is authorized to charge appropriate fees for housing of hearing impaired adults who receive vocational education services by the Vocational Rehabilitation Facility located on the SCSDB campus. Fees will be determined by the SCSDB Board of Commissioners, and such revenue shall be retained by the School to offset the additional operating costs of housing, meals and supervision. 34.10. Any funds appropriated to the School for the Deaf and Blind for "Track Field" which are not expended at the end of 1987-88 may be carried forward into 1988-89 to be spent for the same purpose as originally appropriated. 34.11. All revenues generated from cafeteria operations may be retained and expended by the institution for the purpose of covering actual expenses in cafeteria operations. 34.12. The school buses of the South Carolina School for the Deaf and Blind are authorized to travel at speeds up to 55 miles per hour, not to exceed posted limit. No funds appropriated herein for equipment shall be used for the purchase of governors for school buses of the South Carolina School for the Deaf and Blind. 34.13. The sum of $40,000 must be allocated within the funds appropriated herein for funding the presently existing three positions of coordination of community education. 34.14. It is the intent of the General Assembly to direct the School for the Deaf and the Blind to SECTION 34 SCHOOL FOR THE DEAF AND THE BLIND develop its budget in a program format and to allow the School to realign its Fiscal Year 1988-89 appropriations into the revised program format during the first quarter of the fiscal year. SECTION 35 DEPARTMENT OF ARCHIVES AND HISTORY Total Funds General Funds I. ADMINISTRATION: DIRECTOR 53,960 53,960 (1.00) (1.00) CLASSIFIED POSITIONS 219,814 219,814 (11.00) (11.00) UNCLASSIFIED POSITIONS 48,768 48,768 (1.00) (1.00) OTHER PERSONAL SERVICES: TEMPORARY POSITIONS 1,000 1,000 PER DIEM 1,000 1,000 TOTAL PERSONAL SERVICES 324,542 324,542 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 74,794 65,682 SUPPLIES AND MATERIALS 45,900 14,565 FIXED CHGS. & CONTRIB. 287,500 287,500 TRAVEL 22,300 22,300 EQUIPMENT 16,151 10,151 TRANSPORTATION 2,500 2,500 TOTAL OTHER OPERATING EXPENSES 449,145 402,698 SPECIAL ITEM: BICENTENNIAL COMMISSION 15,000 15,000 TOTAL SPECIAL ITEM 15,000 15,000 DISTRIBUTION TO SUBDIVISION TOTAL ADMINISTRATION 788,687 742,240 =========== ============ II. RECORDS MANAGEMENT: CLASSIFIED POSITIONS 798,309 721,198 (44.00) (40.00) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 4,000 TOTAL PERSONAL SERVICE 802,309 721,198 SECTION 35 DEPARTMENT OF ARCHIVES AND HISTORY Total Funds General Funds OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 67,680 26,680 SUPPLIES AND MATERIALS 110,010 27,000 FIXED CHGS. & CONTRIB. 179,050 178,900 TRAVEL 12,800 10,000 EQUIPMENT 15,391 8,500 LIB BOOKS, MAPS & FILMS 971 821 TOTAL OTHER OPERATING EXPENSES 385,902 251,901 TOTAL RECORDS MANAGEMENT 1,188,211 973,099 =========== ============ III. ARCHIVES AND PUBLICATIONS: CLASSIFIED POSITIONS 767,358 767,358 (36.50) (36.50) TOTAL PERSONAL SERVICE 767,358 767,358 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 37,800 SUPPLIES AND MATERIALS 15,700 6,900 TRAVEL 9,500 7,500 EQUIPMENT 100 100 LIB BOOKS, MAPS & FILMS 9,350 9,350 TOTAL OTHER OPERATING EXPENSES 72,450 23,850 TOTAL ARCHIVES AND PUBLICATIONS 839,808 791,208 =========== ============ IV. HISTORICAL PROGRAMS CLASSIFIED POSITIONS 503,806 503,806 (24.00) (24.00) NEW POSITIONS: ASSISTANT EDITOR OTHER PERSONAL SERVICE: PER DIEM 700 700 TOTAL PERSONAL SERVICE 504,506 504,506 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 17,082 17,082 SUPPLIES AND MATERIALS 3,230 3,230 FIXED CHGS. & CONTRIB. 3,170 3,170 SECTION 35 DEPARTMENT OF ARCHIVES AND HISTORY Total Funds General Funds CONTRIBUTIONS 100 100 TRAVEL 14,798 14,798 EQUIPMENT 1,485 1,485 LIB BOOKS, MAPS & FILMS 790 790 PURCHASE FOR RESALE 4,500 TOTAL OTHER OPERATING EXPENSES 45,155 40,655 SPECIAL ITEM: STATE HISTORIC GRANT FUND 343,440 TOTAL SPECIAL ITEM 343,440 DISTRIBUTIONS TO SUBDIVISIONS ALLOC MUN-RESTRICTED 60,000 ALLOC CNTY-RESTRICTED 20,000 ALLOC OTHER STATE AGENCIES 28,000 ALLOC-PRIVATE SECTOR 50,000 ALLOC PLANNING DIST 1,000 TOTAL DISTRIBUTION TO SUBDIVISIONS 159,000 TOTAL HISTORICAL PROGRAMS 1,052,101 545,161 =========== ============ V. COMPUTER SERVICES CLASSIFIED POSITIONS 112,881 112,881 (6.00) (6.00) TOTAL PERSONAL SERVICE 112,881 112,881 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 17,229 17,229 SUPPLIES AND MATERIALS 2,500 2,500 TRAVEL 2,000 2,000 EQUIPMENT 72,739 72,739 TOTAL OTHER OPERATING EXPENSES 94,468 94,468 TOTAL COMPUTER SERVICES 207,349 207,349 =========== ============ IV. EMPLOYEE BENEFITS C. STATE EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 501,569 481,285 SECTION 35 DEPARTMENT OF ARCHIVES AND HISTORY Total Funds General Funds TOTAL FRINGE BENEFITS 501,569 481,285 TOTAL STATE EMPLOYER CONTRIBUTIONS 501,569 481,285 =========== ============ TOTAL EMPLOYEE BENEFITS 501,569 481,285 =========== ============ V. NON-RECURRING APPROP. SPECIAL ITEM: U.S. BICENT. COMM- CHARLESTON 25,000 25,000 TOTAL SPECIAL ITEM 25,000 25,000 TOTAL NON-RECURRING APPROP. 25,000 25,000 =========== ============ TOTAL ARCHIVES AND HISTORY 4,602,725 3,765,342 =========== ============ TOTAL AUTHORIZED FTE POSITIONS (123.50) (119.50) =========== ============ 35.1. The Commission is authorized to supply one free copy of each new publication to the libraries of all institutions of higher learning in the State, and to each member of the Commission and its Directors; to the State Library; to each Public Library which is approved for a cash allotment by the South Carolina State Library. 35.2. The proceeds of sales of publications, reproductions of documents, repair of documents, and the proceeds of sales of National Register of Historic Places certificates and plaques by the Archives Department shall be deposited in a special account in the State Treasury, and may be used by this department to cover the cost of additional publication, reproduction expenses, repair expenses, and National Register of Historic Places certificates and plaques. 35.3. The funds earned from the United States Department of Interior by the South Carolina Department of Archives and History for administering the National Historic Preservation SECTION 35 DEPARTMENT OF ARCHIVES AND HISTORY Program in this State, with the exception of the appropriate amount of indirect cost reimbursement to the General Fund, must be deposited in a special account in the State Treasury, to be used by this department for a Historic Preservation Grants program that will assist historic properties throughout South Carolina. 35.4. The amount appropriated in this section for Celebration of the Bicentennial of the United States Constitution at Charleston must be remitted to the Charleston Commission on the Bicentennial of the United States Constitution to be used along with other public and private funds for a bicentennial celebration to be conducted by the commission. SECTION 36 CONFEDERATE RELIC ROOM Total Funds General Funds I. ADMINISTRATION: DIRECTOR 30,656 30,656 (1.00) (1.00) CLASSIFIED POSITIONS 75,208 75,208 (4.00) (4.00) TOTAL PERSONAL SERVICE 105,864 105,864 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 5,410 5,410 SUPPLIES AND MATERIALS 3,000 3,000 FIXED CHGS. & CONTRIB. 34,917 34,917 TRAVEL 4,540 4,540 EQUIPMENT 7,550 7,550 EXHIBITS AND COLLECTIONS 9,444 9,444 TOTAL OTHER OPERATING EXPENSES 64,861 64,861 TOTAL ADMINISTRATION 170,725 170,725 =========== ============ II. EMPLOYEE BENEFITS C. STATE EMPLOYER CONTRIBUTIONS FRINGE BENEFITS EMPLOYER CONTRIBUTIONS 24,722 24,722 TOTAL FRINGE BENEFITS 24,722 24,722 SECTION 36 CONFEDERATE RELIC ROOM Total Funds General Funds TOTAL STATE EMPLOYER CONTRIBUTIONS 24,722 24,722 =========== ============ TOTAL EMPLOYEE BENEFITS 24,722 24,722 =========== ============ TOTAL CONFEDERATE RELIC ROOM 195,447 195,447 =========== ============ TOTAL AUTHORIZED FTE POSITIONS (5.00) (5.00) =========== ============ 36.1. No artifacts in the collection and exhibits of the Confederate Relic Room shall be permanently removed or disposed of except by a Concurrent Resolution of the General Assembly. 36.2. Notwithstanding Act 313 of 1919 and Section 59-117-60, Code of Laws of 1976, the War Memorial Building erected at the corner of Sumter and Pendleton Streets in the City of Columbia shall continue to be used by the Confederate Relic Room and further utilization of the building shall be arranged between the University of South Carolina and the Director of the Confederate Relic Room. SECTION 37 S.C. STATE LIBRARY Total Funds General Funds I. ADMINISTRATION: STATE LIBRARIAN 48,910 48,910 (1.00) (1.00) CLASSIFIED POSITIONS 151,336 135,875 (8.00) (7.00) UNCLASSIFIED POSITIONS 83,279 83,279 (2.00) (2.00) OTHER PERSONAL SERVICES: TEMPORARY POSITIONS 15,575 PER DIEM 1,470 1,470 TOTAL PERSONAL SERVICES 300,570 269,534 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 51,926 7,129 SECTION 37 S.C. STATE LIBRARY Total Funds General Funds SUPPLIES AND MATERIALS 17,691 5,691 FIXED CHGS. & CONTRIB. 286,308 278,308 TRAVEL 6,000 1,500 TOTAL OTHER OPERATING EXPENSES 361,925 292,628 TOTAL ADMINISTRATION 662,495 562,162 =========== ============ II. TECHNICAL SERVICES: CLASSIFIED POSITIONS 112,097 112,097 (6.00) (6.00) TOTAL PERSONAL SERVICE 112,097 112,097 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 41,686 21,686 SUPPLIES AND MATERIALS 5,020 20 TOTAL OTHER OPERATING EXPENSES 46,706 21,706 SPECIAL ITEM: LIB BOOKS, MAPS & FILMS 209,000 134,000 TOTAL SPECIAL ITEM 209,000 134,000 TOTAL TECHNICAL SERVICES 367,803 267,803 =========== ============ III. FIELD SERVICES: CLASSIFIED POSITIONS 199,351 185,675 (7.00) (6.00) TOTAL PERSONAL SERVICE 199,351 185,675 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 29,385 1,400 SUPPLIES AND MATERIALS 11,500 TRAVEL 5,100 1,600 EQUIPMENT 10,000 TRANSPORTATION 2,538 2,538 TOTAL OTHER OPERATING EXPENSES 58,523 5,538 SPECIAL ITEMS: LIBRARY BOOKS, MAPS, AND FILM 54,000 SCHOLARSHIP-NON-STATE EMP 8,000 TOTAL SPECIAL ITEMS 62,000 SECTION 37 S.C. STATE LIBRARY Total Funds General Funds DISTRIBUTION TO SUBDIVISIONS: ALLOC CNTY LIBRARIES 1,166,001 AID CNTY-LIBRARIES 3,124,024 3,124,024 TOTAL DISTRIBUTION TO SUBDIVISIONS 4,290,025 3,124,024 TOTAL FIELD SERVICES 4,609,899 3,315,237 =========== ============ IV. READER SERVICES: CLASSIFIED POSITIONS 306,185 269,279 (14.00) (12.00) TOTAL PERSONAL SERVICE 306,185 269,279 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 252,700 108,200 SUPPLIES AND MATERIALS 65,000 25,000 TRAVEL 4,500 500 EQUIPMENT 25,475 5,475 TOTAL OTHER OPERATING EXPENSES 347,675 139,175 TOTAL READER SERVICES 653,860 408,454 =========== ============ V. BLIND AND HANDICAPPED: CLASSIFIED POSITIONS 190,612 151,013 (11.00) (8.00) NEW POSITION: VOLUNTEER SERVICE COORDINATOR 20,856 20,856 (1.00) (1.00) TOTAL PERSONAL SERVICE 211,468 171,869 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 40,814 8,801 SUPPLIES AND MATERIALS 8,700 700 FIXED CHGS. & CONTRIB. 369,166 369,166 TRAVEL 1,100 100 EQUIPMENT 5,000 TRANSPORTATION 400 400 TOTAL OTHER OPERATING EXPENSES 425,180 379,167 SPECIAL ITEMS: TOTAL BLIND AND HANDICAPPED 636,648 551,036 =========== ============ SECTION 37 S.C. STATE LIBRARY Total Funds General Funds VI. INSTITUTIONAL SERVICES: CLASSIFIED POSITIONS 23,911 (1.00) TOTAL PERSONAL SERVICE 23,911 OTHER OPERATING EXPENSE: CONTRACTUAL SERVICES 3,000 TOTAL OTHER OPERATING EXPENSE 3,000 DISTRIBUTION TO SUBDIVISIONS: ALLOC OTHER STATE AGENCIES 42,000 TOTAL DISTRIBUTION TO SUBDIVISIONS 42,000 TOTAL INSTITUTIONAL SERVICES 68,911 =========== ============ VII. EMPLOYEE BENEFITS C. STATE EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 221,889 191,415 TOTAL FRINGE BENEFITS 221,889 191,415 TOTAL STATE EMPLOYER CONTRIBUTIONS 221,889 191,415 =========== ============ TOTAL EMPLOYEE BENEFITS 221,889 191,415 =========== ============ VIII. NON-RECURRING APPROP: A. SUPPLEMENTAL NON-REC: TOTAL SC STATE LIBRARY 7,221,505 5,296,107 =========== ============ TOTAL AUTHORIZED FTE POSITIONS (51.00) (43.00) =========== ============ 37.1. The amount appropriated in this section for "Aid to County Libraries" shall be allotted to each county on a per capita basis according to the official United States Census for 1980, as aid to the County Library. No county shall be allocated less than $10,000 under this provision. 37.2. The State Library shall charge fees for actual costs of "on-line reference services" and SECTION 37 S.C. STATE LIBRARY retain the fees to offset the costs of the services. These fees may be waived for county libraries. SECTION 38 S.C. ARTS COMMISSION Total Funds General Funds I. ADMINISTRATION: DIRECTOR 48,172 48,172 (1.00) (1.00) CLASSIFIED POSITIONS 413,651 328,951 (18.81) (14.81) APPROVED BY THE JOINT LEGISLATIVE COMMITTEE ON PERSONAL SERVICE, FINANCING AND BUDGETING, AND THE BUDGET AND CONTROL BOARD PROGRAM INFO COORDINATOR (.25) OTHER PERSONAL SERVICES: TEMPORARY POSITIONS 42,534 6,589 PER DIEM 8,800 8,800 TOTAL PERSONAL SERVICES 513,157 392,512 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 67,405 22,948 SUPPLIES AND MATERIALS 22,690 11,525 FIXED CHGS. & CONTRIB. 268,195 257,443 TRAVEL 31,516 15,754 EQUIPMENT 27,854 23,854 TOTAL OTHER OPERATING EXPENSES 417,660 331,524 DEBT SERVICE: TOTAL ADMINISTRATION 930,817 724,036 =========== ============ II. STATEWIDE ARTS SERVICE: CLASSIFIED POSITIONS 479,513 388,281 (21.50) (17.02) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 16,500 13,200 TOTAL PERSONAL SERVICE 496,013 401,481 SECTION 38 S.C. ARTS COMMISSION Total Funds General Funds OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 395,694 223,813 SUPPLIES AND MATERIALS 26,750 25,710 FIXED CHGS. & CONTRIB. 8,161 5,161 TRAVEL 40,910 40,910 EQUIPMENT 39,147 825 LIB BOOKS, MAPS & FILMS 8,350 2,350 EXHIBITS AND COLLECTIONS 5,500 5,500 SCHOLARSHIP-NON-STATE EMP 25,000 25,000 TOTAL OTHER OPERATING EXPENSES 549,512 329,269 SPECIAL ITEMS: ARTIST DEVELOPMENT 50,000 50,000 SPOLETO FESTIVAL 193,200 193,200 PENN COMMUNITY CENTER 48,300 48,300 TOTAL SPECIAL ITEMS 291,500 291,500 DISTRIBUTION TO SUBDIVISIONS: ALLOC CNTY-RESTRICTED 23,500 ALLOC SCHOOL DIST 34,000 ALLOC OTHER STATE AGENCIES 15,000 ALLOC-PRIVATE SECTOR 284,100 TOTAL ALLOCATIONS 356,600 STATE AID: AID MUN-RESTRICTED 35,050 35,050 AID CNTY-RESTRICTED 25,000 25,000 AID CNTY-LIBRARIES 500 500 AID SCHOOL DISTRICTS 223,384 223,384 AID OTHER STATE AGENCIES 33,450 33,450 AID TO PRIVATE SECTOR 906,975 906,975 TOTAL STATE AID 1,224,359 1,224,359 TOTAL STATEWIDE ARTS SERVICES 2,917,984 2,246,609 =========== ============ III. EMPLOYEE BENEFITS C. STATE EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 183,044 148,057 TOTAL FRINGE BENEFITS 183,044 148,057 TOTAL STATE EMPLOYER CONTRIBUTIONS 183,044 148,057 =========== ============ SECTION 38 S.C. ARTS COMMISSION Total Funds General Funds TOTAL EMPLOYEE BENEFITS 183,044 148,057 =========== ============ TOTAL SCAC 4,031,845 3,118,702 =========== ============ TOTAL AUTHORIZED FTE POSITIONS (41.56) (32.83) =========== ============ 38.1. Where practicable, all professional artists employed by the Arts Commission in the fields of music, theater, dance, literature, musical arts, craft, media arts and environmental arts shall be hired on a contractual basis as independent contractors. Where such a contractual arrangement is not feasible employees in these fields may be unclassified, however, the approval of their salaries shall be in accord with the provisions of Section 129.8 of this Act. 38.2. Any income derived from Arts Commission sponsored arts events or by gift, contributions, or bequest now in possession of the Arts Commission including any federal or other funds balance remaining at the end of Fiscal Year 1988, shall be retained by the Commission and placed in a special revolving account for the Commission to use solely for the purpose of supporting the programs provided herein. Any such funds shall be subject to the review procedures as set forth in Act 651 of 1978. SECTION 39 STATE MUSEUM COMMISSION Total Funds General Funds I. ADMINISTRATION: PERSONAL SERVICES: DIRECTOR 46,123 46,123 (1.00) (1.00) CLASSIFIED POSITIONS 191,529 191,529 (10.00) (10.00) SECTION 39 STATE MUSEUM COMMISSION Total Funds General Funds NEW POSITIONS: PURCHASING COORDINATOR 15,101 15,101 (1.00) (1.00) EDITORIAL ASSISTANT 15,788 15,788 (1.00) (1.00) COMPUTER ASSISTANT 19,110 19,110 (1.00) (1.00) OTHER PERSONAL SERVICES: TEMPORARY POSITIONS 10,300 10,300 PER DIEM 2,940 2,940 TOTAL PERSONAL SERVICES 300,891 300,891 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 80,342 80,342 SUPPLIES AND MATERIALS 16,515 16,515 FIXED CHGS. & CONTRIB. 2,746,966 2,746,966 TRAVEL 6,523 6,523 EQUIPMENT 6,000 6,000 LIB BOOKS, MAPS & FILMS 3,500 3,500 TOTAL OTHER OPERATING EXPENSES 2,859,846 2,859,846 TOTAL ADMINISTRATION 3,160,737 3,160,737 =========== ============ II. OPERATIONS PERSONAL SERVICES: CLASSIFIED POSITIONS 128,367 128,367 (11.00) (11.00) NEW POSITIONS: POSTAL SUPPLY CLERK 10,850 10,850 (1.00) (1.00) GALLERY GUARDS 78,988 78,988 (7.00) (7.00) CUSTODIAL WORKERS 32,980 32,980 (4.00) (4.00) ASSISTANT STORE MANAGER 13,728 13,728 (1.00) (1.00) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 142,008 98,208 TOTAL PERSONAL SERVICE 406,921 363,121 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 23,898 23,898 SUPPLIES AND MATERIALS 21,100 21,100 SECTION 39 STATE MUSEUM COMMISSION Total Funds General Funds FIXED CHGS. & CONTRIB. 10,120 10,120 TRAVEL 911 911 EQUIPMENT 10,000 10,000 LIB BOOKS, MAPS & FILMS 3,453 3,453 PURCHASE FOR RESALE 200,000 TOTAL OTHER OPERATING EXPENSES 269,482 69,482 TOTAL OPERATIONS 676,403 432,603 =========== ============ III. COLLECTION PERSONAL SERVICES CLASSIFIED POSITIONS 223,898 223,898 (10.00) (10.00) TOTAL PERSONAL SERVICES 223,898 223,898 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 90,888 85,888 SUPPLIES AND MATERIALS 24,241 24,241 FIXED CHGS. & CONTRIB. 17,500 17,500 TRAVEL 13,968 13,968 EQUIPMENT 6,000 6,000 LIB BOOKS, MAPS & FILMS 1,000 1,000 EXHIBITS AND COLLECTIONS 60,000 50,000 LIGHT/POWER/HEAT 2,900 2,900 TOTAL OTHER OPERATING EXPENSES 216,497 201,497 TOTAL COLLECTION 440,395 425,395 =========== ============ IV. EXHIBITION PERSONAL SERVICES CLASSIFIED POSITIONS 356,347 230,449 (16.00) (12.00) NEW POSITIONS: GRAPHIC DESIGNER 16,594 16,594 (1.00) (1.00) SENIOR DESIGNER 20,191 20,191 (1.00) (1.00) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 7,093 7,093 TOTAL PERSONAL SERVICE 400,225 274,327 SECTION 39 STATE MUSEUM COMMISSION Total Funds General Funds OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 380,722 59,722 SUPPLIES AND MATERIALS 117,480 40,439 FIXED CHGS. & CONTRIB. 16,680 3,760 TRAVEL 8,781 3,456 EQUIPMENT 16,000 11,000 LIB BOOKS, MAPS & FILMS 3,175 2,675 TRANSPORTATION 1,400 1,400 TOTAL OTHER OPERATING EXPENSES 544,238 122,452 TOTAL EXHIBITION 944,463 396,779 =========== ============ V. EDUCATION PERSONAL SERVICES CLASSIFIED POSITIONS 102,320 102,320 (3.00) (3.00) NEW POSITIONS: EDUCATION STUDY SPECIALIST 22,164 22,164 (1.00) (1.00) EDUCATION PROGRAM SPECIALIST 22,164 22,164 (1.00) (1.00) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 33,670 33,670 TOTAL PERSONAL SERVICE 180,318 180,318 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 32,838 30,230 SUPPLIES AND MATERIALS 19,502 19,502 FIXED CHGS. & CONTRIB. 2,068 2,068 TRAVEL 7,886 7,886 EQUIPMENT 2,500 2,500 LIB BOOKS, MAPS & FILMS 3,000 3,000 TOTAL OTHER OPERATING EXPENSES 67,794 65,186 TOTAL EDUCATION 248,112 245,504 =========== ============ VI. STATEWIDE SERVICES PERSONAL SERVICES CLASSIFIED POSITIONS 40,236 40,236 (2.00) (2.00) TOTAL PERSONAL SERVICES 40,236 40,236 SECTION 39 STATE MUSEUM COMMISSION Total Funds General Funds OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 7,973 7,973 SUPPLIES AND MATERIALS 8,498 8,498 FIXED CHGS. & CONTRIB. 240 240 TRAVEL 2,602 2,602 LIB BOOKS, MAPS & FILMS 500 500 TOTAL OTHER OPERATING EXPENSES 19,813 19,813 TOTAL STATEWIDE SERVICES 60,049 60,049 =========== ============ VII. EMPLOYEE BENEFITS B. BASE PAY INCREASE BASE PAY INCREASE 3,776 TOTAL PERSONAL SERVICE 3,776 TOTAL BASE PAY INCREASE 3,776 =========== ============ C. STATE EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 308,861 278,755 TOTAL FRINGE BENEFITS 308,861 278,755 TOTAL STATE EMPLOYER CONTRIBUTIONS 308,861 278,755 =========== ============ TOTAL EMPLOYEE BENEFITS 312,637 278,755 =========== ============ VIII. NON-RECURRING OTHER OPERATING EXPENSES: TOTAL STATE MUSEUM COMMISSION 5,842,796 4,999,822 =========== ============ TOTAL AUTHORIZED FTE POSITIONS (73.00) (69.00) =========== ============ 39.1. The Commission may give natural history materials in its possession to educational institutions, such materials being less than museum quality or duplicative of materials owned by the Museum Commission. 39.2. Upon prior approval of the Budget and Control Board, the Commission may remove objects SECTION 39 STATE MUSEUM COMMISSION from its museum collections by gift to another public or nonprofit institution, by trade with another public or nonprofit institution, by sale at public auction; or as a last resort, by intentional destruction on the condition that the objects so removed meet with one or more of the following criteria: (1) they fall outside the scope of the S. C. Museum Commission's collections as defined in the Master Plan dated January, 1980, (2) they are unsuitable for exhibition or research, (3) they are inferior duplicates of other objects in the collection, or (4) they are forgeries or were acquired on the basis of false information; funds from the sale of such objects will be placed in a special revolving account for the Commission to use solely for the purpose of purchasing objects for the collections of the State Museum. Each county delegation and all organizations which belong to the South Carolina Federation of Museums must be notified and provided a list of the objects requested for removal. 39.3. The Museum Commission shall establish and administer a museum store in the State Museum. This store may produce, acquire, and sell merchandise relating to historical, scientific, and cultural sources. All profits received from the sale of such merchandise shall be retained by the Museum Commission in a restricted fund and shall be used for store operations, publications, acquisitions, educational programs, and exhibit production provided that the expenditures for such expenses are approved by the General Assembly in the annual appropriations act. 39.4. The Museum Commission may charge a fee for Traveling Exhibits and seminars and that the Commission may retain such funds and use them to offset the cost of maintaining, promoting, and improving the Statewide Services Program. 39.5. For 1988-89 the Museum Commission may retain and expend funds received from the Museum for the care of Museum exhibits which have been donated to the State Museum. When said property is SECTION 39 STATE MUSEUM COMMISSION no longer in use by the Museum Commission, the remaining funds may be used to support the children's program of the Museum Commission. 39.6. For 1988-89 any income received from State Museum sponsored tours and seminars shall be retained by the Commission and used to offset the cost of providing such events and that any surplus may be used to further develop such programs. 39.7. Funds authorized in Part III of Act 540 of 1986 for the Charles H. Townes Center may be carried forward and no funds shall be expended until such time as the S. C. State Museum provides documentation to the Comptroller General that there is a match of non-state funds in the form of cash, pledges, goods or services equal to the appropriated amount. 39.8. The Museum Commission may retain revenue received from the sale of admission and from program and rental fees and may expend such revenue for general operating expenses during the following fiscal year provided that the expenditures for such expenses are approved by the General Assembly in the annual appropriations act. SECTION 40 STATE HEALTH & HUMAN SERVICES FINANCE COMMSN Total Funds General Funds I. ADMINISTRATION: EXECUTIVE DIRECTOR 74,333 74,333 (1.00) (1.00) CLASSIFIED POSITIONS 2,498,188 1,180,201 (100.00) (49.20) NEW POSITIONS: PROCURE. OFF. 9,060 (1.00) (.50) INVENTORY OFFICER 8,377 (1.00) (.50) ADMIN. SPECIALIST 7,447 (1.00) (.50) OTHER PERSONAL SERVICE: PER DIEM 12,000 6,000 SECTION 40 STATE HEALTH & HUMAN SERVICES FINANCE COMMSN Total Funds General Funds TOTAL PERSONAL SERVICE 2,609,405 1,260,534 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 989,648 494,824 SUPPLIES AND MATERIALS 163,694 81,847 FIXED CHGS. & CONTRIB. 1,094,530 535,474 TRAVEL 108,270 54,135 EQUIPMENT 76,072 38,036 TRANSPORTATION 1,000 500 TOTAL OTHER OPERATING EXPENSES 2,433,214 1,204,816 TOTAL ADMINISTRATION 5,042,619 2,465,350 =========== ============ II. HUMAN SERVICES: A. HUMAN SERVICES MANAGEMENT: CLASSIFIED POSITIONS 789,867 197,473 (28.00) (7.00) TOTAL PERSONAL SERVICE 789,867 197,473 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 3,187 823 SUPPLIES AND MATERIALS 3,771 978 FIXED CHGS. & CONTRIB. 18 5 TRAVEL 37,973 9,493 EQUIPMENT 20,000 5,000 TRANSPORTATION 16 4 TOTAL OTHER OPERATING EXPENSES 64,965 16,303 TOTAL HUMAN SERVICES MANAGEMENT 854,832 213,776 =========== ============ B. CONTRACT SERVICES: OTHER OPERATING EXPENSE: CONTRACTUAL SERVICES 2,387,672 2,387,672 TOTAL OTHER OPERATING EXPENSE 2,387,672 2,387,672 PUBLIC ASSISTANCE PAYMENTS: CASE SERVICES 88,048 22,012 TOTAL PUBLIC ASSISTANCE PAYMENTS 88,048 22,012 SECTION 40 STATE HEALTH & HUMAN SERVICES FINANCE COMMSN Total Funds General Funds DISTRIBUTIONS TO SUBDIVISIONS: ALLOC CNTY-RESTRICTED 1,131,496 ALLOC SCHOOL DIST 1,687,150 ALLOC OTHER STATE AGENCIES 37,354,843 ALLOC OTHER ENTITIES 7,096,981 TOTAL DISTRIBUTIONS TO SUBDIVISIONS 47,270,470 TOTAL CONTRACT SERVICES 49,746,190 2,409,684 =========== ============ C. ALCOHOL & DRUG ABUSE DISTRIBUTIONS TO SUBDIVISIONS: ALLOC OTHER STATE AGENCIES 9,328,000 TOTAL DISTRIBUTIONS TO SUBDIVISIONS 9,328,000 TOTAL ALCOHOL & DRUG ABUSE 9,328,000 =========== ============ TOTAL HUMAN SERVICES 59,929,022 2,623,460 =========== ============ III. HEALTH SERVICES: A. MEDICAL MANAGEMENT: 1. MEDICAL MANAGEMENT-SHHSFC: CLASSIFIED POSITIONS 3,399,150 1,191,460 (157.00) (60.59) NEW POSITIONS ADDED BY BUDGET AND CONTROL BOARD AND JOINT LEGISLATIVE COMMITTEE ON PERSONAL SERVICES,FINANCES,AND BUDGETING RECOUPMENT SPECIALIST (1.00) SENIOR ACCOUNTANT (3.00) PER DIEM 49,100 28,550 TOTAL PERSONAL SERVICE 3,448,250 1,220,010 SECTION 40 STATE HEALTH & HUMAN SERVICES FINANCE COMMSN Total Funds General Funds OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 233,310 111,378 SUPPLIES AND MATERIALS 127,789 62,493 FIXED CHGS. & CONTRIB. 1,480 740 TRAVEL 95,507 35,586 EQUIPMENT 54,904 24,726 TOTAL OTHER OPERATING EXPENSES 512,990 234,923 SPECIAL ITEMS MEDICAL SUPPORT CONTRACTS 2,125,076 630,882 HEALTH CONTRACTS COL. 533,300 266,650 EPSDT CONTRACTS 2,140,695 832,570 TOTAL SPECIAL ITEMS 4,799,071 1,730,102 TOTAL MEDICAL MANAGEMENT-SHHSFC 8,760,311 3,185,035 =========== ============ 2. MEDICAL MANAGEMENT-DSS DISTRIBUTIONS TO SUBDIVISIONS: ALLOC OTHER STATE AGENCIES 12,400,000 TOTAL DISTRIBUTIONS TO SUBDIVISIONS 12,400,000 TOTAL MEDICAL MANAGEMENT-DSS 12,400,000 =========== ============ 3. MMIS-HHSFC SPECIAL ITEMS: CONTRACTUAL SERVICES 3,861,143 976,536 TOTAL SPECIAL ITEMS 3,861,143 976,536 DISTRIBUTION TO SUB DIVISIONS TOTAL MMIS-HHSFC 3,861,143 976,536 =========== ============ 4. HOME HEALTH AIDE-DSS DISTRIB. TO SUBDIVISIONS: ALLOC OTHER STATE AGENCIES 209,964 TOTAL DISTRIBUTION TO SUBDIVISIONS 209,964 SECTION 40 STATE HEALTH & HUMAN SERVICES FINANCE COMMSN Total Funds General Funds TOTAL HOME HEALTH AIDE-DSS 209,964 =========== ============ 5. MEDICAID VEHICLE REPLACEMENT FUNDS TOTAL MEDICAL MANAGEMENT 25,231,418 4,161,571 ============ ============ B. ASSISTANCE PAYMENTS-SHHSFC HOSPITAL INPATIENT 114,013,161 23,509,752 HOSPITAL OUTPATIENT 16,393,708 4,396,792 SWING BEDS 830,540 222,750 NURSING HOME PROVIDER 103,528,048 27,766,223 NURSING HOME-EXT CARE A. 1,036,856 278,085 PHYSICIAN SERVICES 44,110,265 11,830,373 DENTAL SERVICES 6,717,928 1,801,748 DRUGS 37,508,223 10,059,705 DRUGS-DISPENSING FEE 7,470,746 2,003,654 SUPPLY & DME 5,032,902 1,349,825 HOME HEALTH 5,288,817 1,418,461 AFDC SCREENING 2,757,429 739,542 OPTOMETRIST 989,185 265,299 PODIATRIST 143,183 38,402 TRANSPORTATION-AMBULANCE 8,379,469 2,247,373 FAMILY PLANNING 3,102,378 310,238 SMI-REGULAR 17,532,013 4,702,086 SMI-MAO 2,431,149 2,431,149 TOTAL ASSISTANCE PAYMENTS 377,266,000 95,371,457 TOTAL ASSISTANCE PAYMENTS-SHHSFC 377,266,000 95,371,457 =========== ============ C. ASST. PAYMENTS-OTHER AGENCIES PUBLIC ASSISTANCE PAYMENTS DEPARTMENT OF MENTAL HEALTH 34,302,042 DEPARTMENT OF MENTAL RETARDATION 81,563,673 NURSING HOME - BABCOCK 3,226,567 865,365 DEPARTMENT OF DHEC-OTHER 656,872 SECTION 40 STATE HEALTH & HUMAN SERVICES FINANCE COMMSN Total Funds General Funds MUSC - TRANSPLANT 1,118,568 USC-WOODROW ICF 550,664 147,688 TOTAL PUBLIC ASSISTANCE PAYMENTS 121,418,386 1,013,053 TOTAL PUB. ASST. PAYMENTS- OTHER AGENCIES 121,418,386 1,013,053 =========== ============ D. ASSISTANCE PAYMENTS AGED AND DISABLED 2,237,137 E. COMMUNITY LONG TERM CARE: I. CLTC MANAGEMENT CLASSIFIED POSITIONS 673,498 336,755 (24.00) (9.80) TOTAL PERSONAL SERVICE 673,498 336,755 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 86,506 43,003 SUPPLIES AND MATERIALS 23,396 11,573 TRAVEL 44,068 15,424 EQUIPMENT 30,144 15,072 TOTAL OTHER OPERATING EXPENSES 184,114 85,072 SPECIAL ITEMS MEDICAL CONTRACTS CLTC: MEDICAL SUPPORT CONTR. 3,872,017 1,275,045 TOTAL SPECIAL ITEMS 3,872,017 1,275,045 TOTAL CLTC MANAGEMENT 6,966,766 1,696,872 =========== ============ 2. CLTC-HOME & COMMUNITY SERVICES: PUBLIC ASSISTANCE PAYMENTS: CASE SERVICES 22,128,193 5,934,781 TOTAL PUBLIC ASSISTANCE PAYMENTS 22,128,193 5,934,781 TOTAL CLTC-HOME & COMMUNITY SERVICES 22,128,193 5,934,781 ============ ============ TOTAL COMMUNITY LONG TERM CARE 29,094,959 7,631,653 ============ ============ SECTION 40 STATE HEALTH & HUMAN SERVICES FINANCE COMMSN Total Funds General Funds F. MEDICALLY INDIGENT PROGRAM: 1. MEDICALLY INDIGENT MANAGEMENT CLASSIFIED POSITIONS 308,796 229,420 (12.00) (12.00) TOTAL PERSONAL SERVICE 308,796 229,420 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 3,600 2,000 SUPPLIES AND MATERIALS 22,380 20,380 FIXED CHGS. & CONTRIB. 7,344 TRAVEL 28,546 7,090 EQUIPMENT 13,420 13,420 TOTAL OTHER OPERATING EXPENSES 75,290 42,890 SPECIAL ITEMS (MEDICAL CONTRACTS MIAF) MEDICAL SUPPORT CONTRACTS 163,000 163,000 TOTAL SPECIAL ITEMS 163,000 163,000 TOTAL MEDICAL INDIGENT-MANAGEMENT 547,086 435,310 =========== ============ 2. MEDICAL INDIGENT ASSISTANCE PAYMENTS ASSISTANCE PAYMENTS CASE SERVICES 14,863,854 TOTAL ASSISTANCE PAYMENTS 14,863,854 TOTAL MEDICAL INDIGENT ASSISTANCE PAYMENTS 14,863,854 ============ ============ TOTAL MEDICALLY INDIGENT PROGRAM 15,410,940 435,310 ============ ============ TOTAL HEALTH SERVICES 568,421,703 108,613,044 ============= ============ IV. EMPLOYEE BENEFITS C. STATE EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 1,657,770 550,942 TOTAL FRINGE BENEFITS 1,657,770 550,942 SECTION 40 STATE HEALTH & HUMAN SERVICES FINANCE COMMSN Total Funds General Funds TOTAL STATE EMPLOYER CONTRIBUTIONS 1,657,770 550,942 =========== ============ TOTAL EMPLOYEE BENEFITS 1,657,770 550,942 =========== ============ TOTAL STATE HLTH & HUMAN SVCS FIN COMMISSION 635,051,114 114,252,796 ============= ============ TOTAL AUTHORIZED FTE POSITIONS (329.00) (141.09) ============= ============ 40.1. The State Health and Human Services Finance Commission shall recoup all refunds and identified program overpayments and all such overpayments shall be recouped in accordance with established collection policy. Further, the Health and Human Services Finance Commission is authorized to maintain a restricted fund, on deposit with the State Treasurer, to be used to pay for Medicaid and Social Services Block Grant Federal liabilities. The restricted fund will derive from prior year program refunds. The restricted fund shall not exceed one-half of one percent of the Medicaid and Social Services Block Grant total appropriation authorization for the current year. Amounts in excess of one-half of one percent will be remitted to the General Fund. Provided, further that the Health and Human Services Finance Commission, with the approval of the Budget and Control Board, may authorize collection to be terminated and permit "write-off" of any debt or claim due the Commission, pursuant to existing guidelines. The Commission shall not exercise this authority with respect to a debt or claim if there is any indication of violation of penal laws. 40.2. The Commission, in calculating a reimbursement rate for long term care facility providers, shall obtain for each contract period an inflation factor, developed by the Budget and Control Board, Research and Statistical Services SECTION 40 STATE HEALTH & HUMAN SERVICES FINANCE COMMSN Division. Data obtained from Medicaid cost reporting records applicable to long term care providers will be supplied to the Budget and Control Board, Research and Statistical Services Division. A composite index, developed by the Budget and Control Board, Research and Statistical Services Division will be used to reflect the respective costs of the components of the Medicaid program expenditures in computing the maximum inflation factor to be used in long term care contractual arrangements involving reimbursement of providers. The Research and Statistical Services Division of the Budget and Control Board shall update the composite index so as to have the index available for each contract renewal. The Commission may apply the inflation factor in calculating the reimbursement rate for the new contract period from zero percent (0%) up to the inflation factor developed by the Research and Statistical Services Division. 40.3. Medicaid reimbursements related to allowable travel costs shall be limited to reimbursement rates established by the Budget and Control Board for State Employees. The reimbursement shall not be based on a depreciation schedule. 40.4. The State Health and Human Services Finance Commission shall remit to the General Fund an amount representing fifty percent (allowable Federal Financial Participation) of the cost of the Medical Assistance Audit Program included in Program II as established in the State Auditor's Office of the Budget and Control Board Section 16L. Such amount shall also include appropriated salary adjustments and employer contributions allocable to the Medical Assistance Audit Program. Such remittance to the General Fund shall be made monthly and based on invoices as provided by the State Auditor's Office of the Budget and Control Board. 40.5. Subject to the approval by the Attorney General, the State Health and Human Services SECTION 40 STATE HEALTH & HUMAN SERVICES FINANCE COMMSN Finance Commission may contract for legal services from private counsel on an as needed basis at an hourly rate. The approval by the Attorney General must be in writing and include the reasons why there is a need for the Commission to contract for the services and the manner in which the counsel must be chosen by the Commission. 40.6. Pursuant to subsection (B) of Section 44-6-150, as amended, S.C. Code of Laws, the total amount of the South Carolina Medically Indigent Assistance Fund is $15 million for Fiscal Year 1988-89. 40.7. On the first day of each quarter of FY 88-89, each county shall remit one-fourth of its total assessment to the State Treasurer for deposit into the Medicaid Program and the South Carolina Medically Indigent Assistance Fund in accordance with Section 44-6-150, as amended, S.C. Code of Laws. Further that on the first day of each quarter of FY 88-89, each general hospital shall remit one-quarter of its total assessment to the State Treasurer for deposit into the South Carolina Medically Indigent Assistance Fund in accordance with Section 44-6-150, as amended, S.C. Code of Laws. 40.8. It is the intent of the General Assembly that the State Health and Human Services Finance Commission move from the direct operation of child development and day care services as provided by the Department of Social Services to the provision of such services on a contractual basis so as to realize greater efficiencies in the child care program. However, this statement of intent shall not be construed as directing the elimination of direct day care services in counties which do not have suitable contract providers. In determining greater efficiencies consideration must be given to the loss of employment and the resulting cost to the State in unemployment compensation. The State Health and Human Services Finance Commission shall assess the feasibility on utilizing services in SECTION 40 STATE HEALTH & HUMAN SERVICES FINANCE COMMSN Direct Operation Programs if doing so would reduce the unit cost or total cost of the program. 40.9. The State Health and Human Services Finance Commission shall be the administering agency for the Alcohol and Drug Abuse/Mental Health Block Grant and shall contract with the South Carolina Department of Mental Health and the South Carolina Commission on Alcohol and Drug Abuse for the provision of services funded through this Block Grant. 40.10. The income limitation for the Medicaid Program shall continue to be three hundred percent of the SSI single payment maximum. 40.11. The Health and Human Services Finance Commission shall implement a Drug Utilization Review (DUR) Program and funding for the DUR Program will come from the Drug line item in the Medicaid Budget. 40.12. Every applicant or recipient, only to the extent of the amount of the medical assistance paid by the Medically Indigent Assistance Fund, shall be deemed to have assigned his rights to recover such amounts so paid by the Fund from any third party or private insurer to the State Health and Human Services Finance Commission. The State Health and Human Services Finance Commission shall be automatically subrogated, only to the extent of the amount of medical assistance paid by the Fund, to the rights an applicant or recipient may have to recover such amounts so paid by the Fund from any third party or private insurer. The applicant or recipient shall cooperate fully with the State Health and Human Services Finance Commission in its efforts to enforce its assignment and subrogation rights. Every applicant or recipient is considered to have authorized all persons, including insurance companies and providers of medical care, to release to the Commission all information needed to enforce the assignment and subrogation rights of the Commission. The Commission is authorized to enforce these rights pursuant to Section 4 of Act 516 of 1986. SECTION 40 STATE HEALTH & HUMAN SERVICES FINANCE COMMSN 40.13. The State Health and Human Services Finance Commission is authorized to provide Medicaid coverage to pregnant women and infants whose family income is under the federal poverty level and who meet other eligibility requirements established by state and federal laws, regulations, and Title XIX State Plan. A pregnant woman is eligible throughout the term of her pregnancy. Infants are eligible up to age one. 40.14. The Health and Human Services Finance Commission is allowed to fund the net costs of contracting for any Special Third Party Liability collection efforts from the monies collected in that effort. 40.15. The State Health & Human Services Finance Commission is directed to study and develop a plan that will lead to the alleviation of the 1981 moratorium on cost of capital for nursing care facilities. The Commission may, in its discretion, use the services of the Property Management Division of the Division of General Services. Such plan shall be developed on or before January 1, 1989. Resources for such plan shall come from existing funds. 40.16. The HHSFC shall conduct a study of the prospective pricing system used to reimburse hospitals & physicians participating in the Medicaid program. The objective of the study will be to determine the adequacy of payment rates, the extent to which hospital physicians are reimbursed their costs incurred in treating different types of patients, and whether payment amounts are adequately weighted to allow for the costs of medical education and primary, secondary, and tertiary care considerations. The Commission shall report its findings to the General Assembly no later than January 15, 1989. SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds I. ADMINISTRATION: A. GENERAL ADMINISTRATION: PERSONAL SERVICE: COMMISSIONER/S 87,327 87,327 (1.00) (1.00) CLASSIFIED POSITIONS 4,275,931 4,076,337 (197.60) (187.10) UNCLASSIFIED POSITIONS 230,954 185,691 (3.60) (3.00) OTHER PERSONAL SERVICES: TEMPORARY POSITIONS 42,437 13,437 PER DIEM 10,442 8,803 TOTAL PERSONAL SERVICES 4,647,091 4,371,595 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 931,188 376,447 SUPPLIES AND MATERIALS 684,607 280,248 FIXED CHGS. & CONTRIB. 4,047,793 3,365,257 TRAVEL 124,897 40,680 EQUIPMENT 278,539 LIB BOOKS, MAPS & FILMS 4,650 LIGHT/POWER/HEAT 5,500 1,000 TRANSPORTATION 116,985 12,000 EMPLOYEE SUGGESTION AWARD 1,000 TOTAL OTHER OPERATING EXPENSES 6,195,159 4,075,632 TOTAL GENERAL ADMINISTRATION 10,842,250 8,447,227 =========== ============ B. VITAL RECORDS PERSONAL SERVICE CLASSIFIED POSITIONS 872,092 373,815 (51.00) (19.14) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 6,000 TOTAL PERSONAL SERVICE 878,092 373,815 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 323,063 13 SUPPLIES AND MATERIALS 87,400 919 FIXED CHGS. & CONTRIB. 30,620 TRAVEL 19,453 EQUIPMENT 204,542 SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds LIGHT/POWER/HEAT 3,000 TRANSPORTATION 5,500 TOTAL OTHER OPERATING EXPENSES 673,578 932 TOTAL VITAL RECORDS 1,551,670 374,747 =========== ============ C. DATA SYSTEMS PERSONAL SERVICE CLASSIFIED POSITIONS 1,704,206 1,031,163 (79.00) (46.69) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 8,000 TOTAL PERSONAL SERVICE 1,712,206 1,031,163 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 432,832 187,369 SUPPLIES AND MATERIALS 143,206 FIXED CHGS. & CONTRIB. 236,787 7,018 TRAVEL 18,334 EQUIPMENT 640,948 LIGHT/POWER/HEAT 1,250 500 TRANSPORTATION 4,500 250 TOTAL OTHER OPERATING EXPENSES 1,477,857 195,137 TOTAL DATA SYSTEMS 3,190,063 1,226,300 =========== ============ D. STATE PARK MAINTENANCE PERSONAL SERVICE CLASSIFIED POSITIONS 201,563 201,563 (9.00) (9.00) TOTAL PERSONAL SERVICE 201,563 201,563 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 71,469 11,000 SUPPLIES AND MATERIALS 16,331 11,249 FIXED CHGS. & CONTRIB. 13,840 13,840 LIGHT/POWER/HEAT 542,199 83,750 TRANSPORTATION 12,800 3,800 TOTAL OTHER OPERATING EXPENSES 656,639 123,639 TOTAL STATE PARK MAINTENANCE 858,202 325,202 =========== ============ SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds TOTAL ADMINISTRATION 16,442,185 10,373,476 =========== ============ II. HEALTH PROTECTION A. MANAGEMENT PERSONAL SERVICE CLASSIFIED POSITIONS 141,605 59,356 (4.00) (3.00) UNCLASSIFIED POSITIONS 81,842 81,842 (1.00) (1.00) TOTAL PERSONAL SERVICE 223,447 141,198 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 144,524 10,277 SUPPLIES AND MATERIALS 1,910 1,910 FIXED CHGS. & CONTRIB. 3,206 3,206 TRAVEL 6,348 6,348 EQUIPMENT 500 500 TOTAL OTHER OPERATING EXPENSES 156,488 22,241 TOTAL MANAGEMENT 379,935 163,439 =========== ============ B. HOME HEALTH SERVICES 1. MANAGEMENT CLASSIFIED POSITIONS 73,797 52,807 (2.41) (1.84) TOTAL PERSONAL SERVICE 73,797 52,807 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 9,200 SUPPLIES AND MATERIALS 3,767 TRAVEL 1,500 EQUIPMENT 5,100 TRANSPORTATION 1,000 TOTAL OTHER OPERATING EXPENSES 20,567 TOTAL MANAGEMENT 94,364 52,807 =========== ============ 2. HOME HEALTH SERVICES PERSONAL SERVICE CLASSIFIED POSITIONS 12,061,831 419,578 (540.58) (18.22) SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 711,893 TOTAL PERSONAL SERVICE 12,773,724 419,578 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 1,053,739 239,465 SUPPLIES AND MATERIALS 382,893 87,100 FIXED CHGS. & CONTRIB. 345,835 5,135 TRAVEL 1,357,972 279,275 EQUIPMENT 308,864 1,500 LIGHT/POWER/HEAT 71,252 3,000 TRANSPORTATION 6,690 537 TOTAL OTHER OPERATING EXPENSES 3,527,245 616,012 PUBLIC ASSISTANCE PAYMENTS CASE SERVICES 2,643,178 262,335 TOTAL PUBLIC ASSISTANCE PAYMENTS 2,643,178 262,335 TOTAL HOME HEALTH SERVICES 18,944,147 1,297,925 ========== ============ 3. COMMUNITY LONG TERM CARE-SP ITEM SPECIAL ITEMS 4. COMMUNITY LONG TERM CARE-GENERAL PERSONAL SERVICE CLASSIFIED POSITIONS 3,369,972 (180.66) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 2,080,427 TOTAL PERSONAL SERVICE 5,450,399 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 361,093 SUPPLIES AND MATERIALS 168,652 FIXED CHGS. & CONTRIB. 232,870 TRAVEL 818,571 EQUIPMENT 24,865 LIGHT/POWER/HEAT 34,526 TRANSPORTATION 3,000 TOTAL OTHER OPERATING EXPENSES 1,643,577 SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds TOTAL COMMUNITY LONG TERM CARE-GEN 7,093,976 =========== ============ 5. R W JOHNSON IN-HOME SUPPORT SVCS PERSONAL SERVICE CLASSIFIED POSITIONS 146,175 (6.20) TOTAL PERSONAL SERVICE 146,175 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 152,737 SUPPLIES AND MATERIALS 4,600 FIXED CHGS. & CONTRIB. 10,000 TRAVEL 9,330 LIGHT/POWER/HEAT 2,000 TOTAL OTHER OPERATING EXPENSES 178,667 TOTAL R W JOHNSON IN-HOME SUPP SVCS 324,842 =========== ============ TOTAL HOME HLTH SVCS & LONG TERM CARE 26,457,329 1,350,732 =========== ============ C. PREVENTIVE HEALTH SERVICES 1. MANAGEMENT PERSONAL SERVICE CLASSIFIED POSITIONS 206,683 131,650 (5.00) (4.00) OTHER PERSONAL SERVICE: TOTAL PERSONAL SERVICE 206,683 131,650 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 7,900 5,700 SUPPLIES AND MATERIALS 1,400 FIXED CHGS. & CONTRIB. 920 TRAVEL 3,791 986 EQUIPMENT 1,440 TOTAL OTHER OPERATING EXPENSES 15,451 6,686 TOTAL MANAGEMENT 222,134 138,336 =========== ============ SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds 2. HEALTH HAZARD EVALUATION PERSONAL SERVICE CLASSIFIED POSITIONS 174,257 169,436 (5.00) (4.83) TOTAL PERSONAL SERVICE 174,257 169,436 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 8,700 SUPPLIES AND MATERIALS 4,800 FIXED CHGS. & CONTRIB. 500 TRAVEL 5,000 EQUIPMENT 8,500 TOTAL OTHER OPERATING EXPENSES 27,500 TOTAL HEALTH HAZARD EVALUATION 201,757 169,436 =========== ============ 3. CHRONIC DISEASE CONTROL A. CHRONIC DISEASE PREV. & DETECTION PERSONAL SERVICE CLASSIFIED POSITIONS 1,282,070 645,132 (64.44) (30.15) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 128,159 TOTAL PERSONAL SERVICE 1,410,229 645,132 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 380,480 22,560 SUPPLIES AND MATERIALS 58,782 19,315 FIXED CHGS. & CONTRIB. 3,300 TRAVEL 76,250 18,350 EQUIPMENT 54,500 LIB BOOKS, MAPS & FILMS 3,500 LIGHT/POWER/HEAT 3,000 TRANSPORTATION 1,900 TOTAL OTHER OPERATING EXPENSES 581,712 60,225 PUBLIC ASSISTANCE PAYMENTS CASE SERVICES 20,115 10,115 TOTAL PUBLIC ASSISTANCE PAYMENTS 20,115 10,115 SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds TOTAL CHRONIC DIS PREV & DETECTION 2,012,056 715,472 =========== ============ B. CHRONIC DISEASE TREATMENT-CANCER PERSONAL SERVICE CLASSIFIED POSITIONS 263,961 263,961 (14.85) (14.85) TOTAL PERSONAL SERVICE 263,961 263,961 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 3,000 3,000 SUPPLIES AND MATERIALS 5,000 5,000 FIXED CHGS. & CONTRIB. 200 200 TRAVEL 2,688 2,688 EQUIPMENT 3,959 3,959 TOTAL OTHER OPERATING EXPENSES 14,847 14,847 PUBLIC ASSISTANCE PAYMENTS CASE SERVICES 1,386,890 1,351,890 TOTAL PUBLIC ASSISTANCE PAYMENTS 1,386,890 1,351,890 TOTAL CHRONIC DIS TREATMENT-CANCER 1,665,698 1,630,698 =========== ============ TOTAL CHRONIC DISEASE CONTROL 3,677,754 2,346,170 =========== ============ 4. COMMUNICABLE DISEASE CONTROL A. VENEREAL DISEASE CONTROL PERSONAL SERVICE CLASSIFIED POSITIONS 2,788,729 1,860,852 (167.90) (91.74) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 31,984 TOTAL PERSONAL SERVICE 2,820,713 1,860,852 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 1,020,689 804,795 SUPPLIES AND MATERIALS 357,824 171,645 FIXED CHGS. & CONTRIB. 1,450 950 TRAVEL 273,621 162,424 SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds EQUIPMENT 97,200 75,700 LIB BOOKS, MAPS & FILMS 1,000 TOTAL OTHER OPERATING EXPENSES 1,751,784 1,215,514 PUBLIC ASSISTANCE PAYMENTS CASE SERVICES 78,482 58,482 TOTAL PUBLIC ASSISTANCE PAYMENTS 78,482 58,482 TOTAL VENEREAL DISEASE CONTROL 4,650,979 3,134,848 =========== ============ B. DISEASE SURV & INVESTIGATION PERSONAL SERVICE CLASSIFIED POSITIONS 398,836 125,814 (21.31) (3.28) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 3,000 TOTAL PERSONAL SERVICE 401,836 125,814 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 50,646 2,400 SUPPLIES AND MATERIALS 1,657,646 1,173,815 FIXED CHGS. & CONTRIB. 900 900 TRAVEL 42,183 4,436 EQUIPMENT 5,000 TOTAL OTHER OPERATING EXPENSES 1,756,375 1,181,551 TOTAL DISEASE SURV & INVESTIGATION 2,158,211 1,307,365 =========== ============ C. TUBERCULOSIS CONTROL PERSONAL SERVICE CLASSIFIED POSITIONS 1,016,226 882,282 (45.73) (39.26) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 25,468 13,048 TOTAL PERSONAL SERVICE 1,041,694 895,330 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 455,056 399,556 SUPPLIES AND MATERIALS 10,400 5,500 SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds FIXED CHGS. & CONTRIB. 100 100 TRAVEL 20,760 EQUIPMENT 17,258 14,758 TOTAL OTHER OPERATING EXPENSES 503,574 419,914 PUBLIC ASSISTANCE PAYMENTS CASE SERVICES 882,861 870,861 TOTAL PUBLIC ASSISTANCE PAYMENTS 882,861 870,861 TOTAL TUBERCULOSIS CONTROL 2,428,129 2,186,105 =========== ============ D. PALMETTO AIDS LIFE SUPPORT SPECIAL ITEMS PALMETTO AIDS LIFE SUPPORT 25,000 25,000 TOTAL SPECIAL ITEMS 25,000 25,000 TOTAL PALMETTO AIDS LIFE SUPPORT 25,000 25,000 =========== ============ TOTAL COMMUNICABLE DISEASE CONTROL 9,262,319 6,653,318 =========== ============ TOTAL PREVENTIVE HEALTH SERVICES 13,363,964 9,307,260 =========== ============ D. MATERNAL AND CHILD CARE 1. MANAGEMENT PERSONAL SERVICE CLASSIFIED POSITIONS 179,469 (6.91) OTHER PERSONAL SERVICES: TEMPORARY POSITIONS 9,274 PER DIEM 2,000 TOTAL PERSONAL SERVICES 190,743 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 534,540 SUPPLIES AND MATERIALS 29,444 FIXED CHGS. & CONTRIB. 19,225 TRAVEL 10,000 EQUIPMENT 35,567 TRANSPORTATION 1,500 SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds TOTAL OTHER OPERATING EXPENSES 630,276 TOTAL MANAGEMENT 821,019 =========== ============ 2. FAMILY PLANNING PERSONAL SERVICE CLASSIFIED POSITIONS 4,363,292 2,272,508 (232.21) (121.17) OTHER PERSONAL SERVICES: TEMPORARY POSITIONS 72,144 PER DIEM 4,650 TOTAL PERSONAL SERVICES 4,440,086 2,272,508 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 249,686 SUPPLIES AND MATERIALS 159,836 33,173 FIXED CHGS. & CONTRIB. 23,137 TRAVEL 93,044 EQUIPMENT 31,381 900 LIGHT/POWER/HEAT 38,229 TRANSPORTATION 3,500 TOTAL OTHER OPERATING EXPENSES 598,813 34,073 PUBLIC ASSISTANCE PAYMENTS CASE SERVICES 1,425,668 418,361 TOTAL PUBLIC ASSISTANCE PAYMENTS 1,425,668 418,361 TOTAL FAMILY PLANNING 6,464,567 2,724,942 =========== ============ 3. MATERNAL AND CHILD HEALTH PERSONAL SERVICE CLASSIFIED POSITIONS 6,183,186 1,077,912 (338.60) (64.42) OTHER PERSONAL SERVICES: TEMPORARY POSITIONS 209,738 PER DIEM 1,272 TOTAL PERSONAL SERVICES 6,394,196 1,077,912 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 885,519 340,193 SUPPLIES AND MATERIALS 392,255 19,782 FIXED CHGS. & CONTRIB. 55,524 SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds TRAVEL 301,172 18,271 EQUIPMENT 190,353 7,704 LIB BOOKS, MAPS & FILMS 3,048 LIGHT/POWER/HEAT 35,037 1,000 TRANSPORTATION 4,432 TOTAL OTHER OPERATING EXPENSES 1,867,340 386,950 PUBLIC ASSISTANCE PAYMENTS CASE SERVICES 5,739,346 3,576,726 TOTAL PUBLIC ASSISTANCE PAYMENTS 5,739,346 3,576,726 TOTAL MATERNAL AND CHILD HEALTH 14,000,882 5,041,588 =========== ============ 4. WOMEN, INFANTS & CHILDREN CLASSIFIED POSITIONS 4,457,360 (273.41) UNCLASSIFIED POSITIONS 5,094 (.36) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 102,114 TOTAL PERSONAL SERVICE 4,564,568 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 876,428 SUPPLIES AND MATERIALS 268,323 FIXED CHGS. & CONTRIB. 41,050 TRAVEL 201,229 EQUIPMENT 90,521 LIB BOOKS, MAPS & FILMS 27,735 EVIDENCE 1,200 PETTY CASH FUND 200 LIGHT/POWER/HEAT 41,569 TRANSPORTATION 10,773 TOTAL OTHER OPERATING EXPENSES 1,559,028 PUBLIC ASSISTANCE PAYMENTS CASE SERVICES 30,503,214 SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds TOTAL PUBLIC ASSISTANCE PAYMENTS 30,503,214 TOTAL WOMEN, INFANTS & CHILDREN 36,626,810 ============ ============ 5. CHILDREN'S REHABILITATIVE SERVICES A. CHILDREN'S REHAB SERVICES-GENERAL PERSONAL SERVICE CLASSIFIED POSITIONS 2,133,270 998,766 (111.94) (51.64) UNCLASSIFIED POSITIONS 37,710 29,110 (1.62) (1.32) OTHER PERSONAL SERVICES: TEMPORARY POSITIONS 33,918 3,150 PER DIEM 1,300 TOTAL PERSONAL SERVICES 2,206,198 1,031,026 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 818,659 10,500 SUPPLIES AND MATERIALS 134,645 5,500 FIXED CHGS. & CONTRIB. 12,166 TRAVEL 88,760 4,480 EQUIPMENT 37,803 LIB BOOKS, MAPS & FILMS 1,500 LIGHT/POWER/HEAT 11,072 TRANSPORTATION 3,950 TOTAL OTHER OPERATING EXPENSES 1,108,555 20,480 PUBLIC ASSISTANCE PAYMENTS CASE SERVICES 2,750,642 1,563,370 TOTAL PUBLIC ASSISTANCE PAYMENTS 2,750,642 1,563,370 TOTAL CHILDREN'S REHAB SERVICES-GEN 6,065,395 2,614,876 =========== ============ B. BURNT GIN SUMMER CAMP - SPEC ITEM SPECIAL ITEM BURNT GIN SUMMER CAMP 199,500 199,500 SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds TOTAL SPECIAL ITEMS 199,500 199,500 TOTAL BURNT GIN SUMM CAMP - SPEC ITEM 199,500 199,500 =========== ============ C. BURNT GIN SUMMER CAMP - GENERAL OTHER OPERATING EXPENSES: SUPPLIES AND MATERIALS 15,635 EQUIPMENT 9,883 TOTAL OTHER OPERATING EXPENSES 25,518 TOTAL BURNT GIN SUMMER CAMP - GENERAL 25,518 =========== ============ D. ADULT CYSTIC FIBROSIS PUBLIC ASSISTANCE PAYMENTS CASE SERVICES 100,000 50,000 TOTAL PUBLIC ASSISTANCE PAYMENTS 100,000 50,000 TOTAL ADULT CYSTIC FIBROSIS 100,000 50,000 =========== ============ E. HEMOPHILIA PUBLIC ASSISTANCE PAYMENTS CASE SERVICES 108,920 80,920 TOTAL PUBLIC ASSISTANCE PAYMENTS 108,920 80,920 TOTAL HEMOPHILIA 108,920 80,920 =========== ============ F. SICKLE CELL PERSONAL SERVICE CLASSIFIED POSITIONS 45,819 45,819 (2.68) (2.68) TOTAL PERSONAL SERVICE 45,819 45,819 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 21,313 21,313 TRAVEL 986 986 TOTAL OTHER OPERATING EXPENSES 22,299 22,299 PUBLIC ASSISTANCE PAYMENTS CASE SERVICES 442,061 436,155 SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds TOTAL PUBLIC ASSISTANCE PAYMENTS 442,061 436,155 TOTAL SICKLE CELL 510,179 504,273 =========== ============ TOTAL CHILDREN'S REHABILITATIVE SVCS 7,009,512 3,449,569 =========== ============ TOTAL MATERNAL AND CHILD CARE 64,922,790 11,216,099 ============ ============ E. PUBLIC HEALTH DISTRICTS 1. DISTRICT SERVICES PERSONAL HEALTH PERSONAL SERVICE CLASSIFIED POSITIONS 3,782,163 3,473,033 (128.10) (115.99) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 3,889 1,500 TOTAL PERSONAL SERVICE 3,786,052 3,474,533 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 144,013 57,180 SUPPLIES AND MATERIALS 70,007 19,071 FIXED CHGS. & CONTRIB. 28,215 10,406 TRAVEL 104,368 74,623 EQUIPMENT 23,291 LIB BOOKS, MAPS & FILMS 750 PETTY CASH FUND 250 LIGHT/POWER/HEAT 12,812 TRANSPORTATION 3,025 300 TOTAL OTHER OPERATING EXPENSES 386,731 161,580 PUBLIC ASSISTANCE PAYMENTS CASE SERVICES 37,194 TOTAL PUBLIC ASSISTANCE PAYMENTS 37,194 TOTAL DISTRICT SVCS PERSONAL HEALTH 4,209,977 3,636,113 =========== ============ SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds 2. COMMUNITY HEALTH SERVICES PERSONAL SERVICE CLASSIFIED POSITIONS 15,429,864 15,170,622 (839.25) (825.86) OTHER PERSONAL SERVICES: TEMPORARY POSITIONS 84,065 54,065 PER DIEM 1,100 TOTAL PERSONAL SERVICES 15,515,029 15,224,687 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 1,633,058 384,018 SUPPLIES AND MATERIALS 1,071,098 270,261 FIXED CHGS. & CONTRIB. 119,387 15,537 TRAVEL 665,174 632,505 EQUIPMENT 310,303 39,368 PETTY CASH FUND 30,100 25 LIGHT/POWER/HEAT 356,481 9,500 TRANSPORTATION 31,232 3,200 TOTAL OTHER OPERATING EXPENSES 4,216,833 1,354,414 PUBLIC ASSISTANCE PAYMENTS CASE SERVICES 143,135 45,135 TOTAL PUBLIC ASSISTANCE PAYMENTS 143,135 45,135 DISTRIBUTION TO SUBDIVISIONS TOTAL COMMUNITY HEALTH SERVICES 19,874,997 16,624,236 =========== ============ 3. PRIMARY CARE PERSONAL SERVICE CLASSIFIED POSITIONS 144,792 36,329 (6.00) (1.00) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 87,935 TOTAL PERSONAL SERVICE 232,727 36,329 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 33,022 SUPPLIES AND MATERIALS 2,089 FIXED CHGS. & CONTRIB. 4,149 TRAVEL 13,110 SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds EQUIPMENT 6,000 TOTAL OTHER OPERATING EXPENSES 58,370 TOTAL PRIMARY CARE 291,097 36,329 =========== ============ 4. COUNTY HLTH DEPT RENOV-SPEC ITEM SPECIAL ITEM 5. FAMILY HEALTH CENTERS SPECIAL ITEM FAMILY HEALTH CENTERS 200,000 200,000 TOTAL SPECIAL ITEM 200,000 200,000 TOTAL FAMILY HEALTH CENTERS 200,000 200,000 =========== ============ TOTAL PUBLIC HEALTH DISTRICTS 24,576,071 20,496,678 =========== ============ F. DRUG CONTROL: PERSONAL SERVICE: CLASSIFIED POSITIONS 643,317 336,590 (19.00) (9.00) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 2,032 TOTAL PERSONAL SERVICE 645,349 336,590 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 37,000 SUPPLIES AND MATERIALS 14,865 FIXED CHGS. & CONTRIB. 6,800 TRAVEL 20,192 1,792 EQUIPMENT 88,816 EVIDENCE 2,000 TRANSPORTATION 35,577 TOTAL OTHER OPERATING EXPENSES 205,250 1,792 TOTAL DRUG CONTROL 850,599 338,382 =========== ============ G. LABORATORIES: PERSONAL SERVICE: CLASSIFIED POSITIONS 1,903,388 1,263,810 (95.89) (58.30) SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 12,022 TOTAL PERSONAL SERVICE 1,915,410 1,263,810 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 433,674 31,507 SUPPLIES AND MATERIALS 1,072,305 186,943 FIXED CHGS. & CONTRIB. 1,039,356 945,098 TRAVEL 34,275 5,841 EQUIPMENT 110,050 16,603 LIGHT/POWER/HEAT 2,250 TRANSPORTATION 3,950 TOTAL OTHER OPERATING EXPENSES 2,695,860 1,185,992 TOTAL LABORATORIES 4,611,270 2,449,802 =========== ============ H. ENVIRONMENTAL SANITATION: PERSONAL SERVICE: CLASSIFIED POSITIONS 3,026,939 2,125,324 (154.33) (85.29) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 34,966 22,818 TOTAL PERSONAL SERVICE 3,061,905 2,148,142 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 525,426 216,155 SUPPLIES AND MATERIALS 371,097 17,665 FIXED CHGS. & CONTRIB. 41,342 20,970 TRAVEL 264,878 102,063 EQUIPMENT 188,828 400 LIGHT/POWER/HEAT 2,374 2,374 TRANSPORTATION 28,000 15,000 TOTAL OTHER OPERATING EXPENSES 1,421,945 374,627 TOTAL ENVIRONMENTAL SANITATION 4,483,850 2,522,769 =========== ============ TOTAL HEALTH PROTECTION 139,645,808 47,845,161 =========== ============ SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds III. HLTH FACILITIES & SVCS REGULATIONS A. MANAGEMENT: PERSONAL SERVICE: CLASSIFIED POSITIONS 71,349 71,349 (2.00) (2.00) UNCLASSIFIED POSITIONS 64,221 64,221 (1.00) (1.00) TOTAL PERSONAL SERVICE 135,570 135,570 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 3,700 3,700 SUPPLIES AND MATERIALS 300 300 TRAVEL 1,000 1,000 TOTAL OTHER OPERATING EXPENSES 5,000 5,000 TOTAL MANAGEMENT 140,570 140,570 =========== ============ B. HLTH FACILITIES & SVCS DEVELOPMENT: 1. HLTH FACILITIES & SVCS DEV-GEN: PERSONAL SERVICES: CLASSIFIED POSITIONS 419,546 419,546 (10.00) (10.00) TOTAL PERSONAL SERVICE 419,546 419,546 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 25,000 25,000 SUPPLIES AND MATERIALS 3,500 3,500 FIXED CHGS. & CONTRIB. 8,500 8,500 EQUIPMENT 6,000 TOTAL OTHER OPERATING EXPENSES 43,000 37,000 TOTAL HLTH FACILITIES & SVCS DEV-GEN 462,546 456,546 =========== ============ 2. RURAL HEALTH: A. MANAGEMENT: PERSONAL SERVICE: CLASSIFIED POSITIONS 86,061 86,061 (6.15) (6.15) TOTAL PERSONAL SERVICE 86,061 86,061 SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 150 150 SUPPLIES AND MATERIALS 1,350 1,350 TRAVEL 2,700 2,700 TRANSPORTATION 1,000 1,000 TOTAL OTHER OPERATING EXPENSES 5,200 5,200 TOTAL MANAGEMENT 91,261 91,261 =========== ============ B. MEDICAL & DENTAL SCHOLARSHIPS: OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 24,530 4,530 SUPPLIES AND MATERIALS 16,411 200 FIXED CHGS. & CONTRIB. 700 700 TRAVEL 21,423 500 TOTAL OTHER OPERATING EXPENSES 63,064 5,930 SPECIAL ITEMS: SCHOLARSHIP-NON-STATE EMP 203,000 112,000 TOTAL SPECIAL ITEMS 203,000 112,000 TOTAL MEDICAL & DENTAL SCHOLARSHIPS 266,064 117,930 =========== ============ C. MIGRANT HEALTH: PERSONAL SERVICE: CLASSIFIED POSITIONS 14,449 (.69) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 18,927 TOTAL PERSONAL SERVICE 33,376 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 28,889 SUPPLIES AND MATERIALS 8,346 FIXED CHGS. & CONTRIB. 1,000 TRAVEL 13,801 EQUIPMENT 2,838 TRANSPORTATION 800 TOTAL OTHER OPERATING EXPENSES 55,674 SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds PUBLIC ASSISTANCE PAYMENTS: CASE SERVICES 40,935 TOTAL PUBLIC ASSISTANCE PAYMENTS 40,935 TOTAL MIGRANT HEALTH 129,985 =========== ============ D. RURAL HEALTH - GENERAL: OTHER OPERATING EXPENSE: CONTRACTUAL SERVICES 60,656 TOTAL OTHER OPERATING EXPENSE 60,656 PUBLIC ASSISTANCE PAYMENTS: CASE SERVICES 205,551 166,024 TOTAL PUBLIC ASSISTANCE PAYMENTS 205,551 166,024 TOTAL RURAL HEALTH - GENERAL 266,207 166,024 =========== ============ TOTAL RURAL HEALTH 753,517 375,215 =========== ============ TOTAL HLTH FACILITIES & SVCS DEVELMT 1,216,063 831,761 =========== ============ C. HLTH FACILITIES CONSTR, LIC & CERT: 1. HLTH FAC CONSTR, LIC & CERT - GEN: PERSONAL SERVICE: CLASSIFIED POSITIONS 1,983,165 535,704 (77.20) (21.28) UNCLASSIFIED POSITIONS 29,163 (.40) OTHER PERSONAL SERVICES: TEMPORARY POSITIONS 20,923 PER DIEM 500 500 TOTAL PERSONAL SERVICES 2,033,751 536,204 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 174,719 30,472 SUPPLIES AND MATERIALS 30,856 3,009 SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds FIXED CHGS. & CONTRIB. 5,000 TRAVEL 279,935 32,531 EQUIPMENT 40,160 TOTAL OTHER OPERATING EXPENSES 530,670 66,012 TOTAL HLTH FAC CONST, LIC & CERT-GEN 2,564,421 602,216 =========== ============ 2. EMERGENCY MEDICAL SERVICES: PERSONAL SERVICE: CLASSIFIED POSITIONS 410,614 354,021 (18.80) (16.00) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 10,259 TOTAL PERSONAL SERVICE 420,873 354,021 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 445,798 54,924 SUPPLIES AND MATERIALS 22,439 1,503 FIXED CHGS. & CONTRIB. 3,103 1,369 TRAVEL 27,597 6,597 EQUIPMENT 22,949 814 LIB BOOKS, MAPS & FILMS 1,525 TOTAL OTHER OPERATING EXPENSES 523,411 65,207 DISTRIBUTION TO SUBDIVISIONS: AID CNTY-RESTRICTED 294,423 294,423 AID EMS-REGIONAL COUNCILS 359,848 359,848 TOTAL DISTRIBUTION TO SUBDIVISIONS 654,271 654,271 TOTAL EMERGENCY MEDICAL SERVICE 1,598,555 1,073,499 =========== ============ TOTAL HLTH FAC CONST, LIC & CERT 4,162,976 1,675,715 =========== ============ D. HEARING AID BOARD: PERSONAL SERVICE: OTHER PERSONAL SERVICE: PER DIEM 500 500 SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds TOTAL PERSONAL SERVICE 500 500 OTHER OPERATING EXPENSE: TRAVEL 500 500 TOTAL OTHER OPERATING EXPENSE 500 500 TOTAL HEARING AID BOARD 1,000 1,000 =========== ============ TOTAL HLTH FACILITIES & SVCS REGS 5,520,609 2,649,046 =========== ============ IV. ENVIRONMENTAL QUALITY CONTROL: A. MANAGEMENT: 1. MANAGEMENT - GENERAL: PERSONAL SERVICE: CLASSIFIED POSITIONS 363,245 235,665 (14.00) (9.00) UNCLASSIFIED POSITIONS 68,587 68,587 (1.00) (1.00) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 18,814 4,000 TOTAL PERSONAL SERVICE 450,646 308,252 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 723,326 155,000 SUPPLIES AND MATERIALS 107,874 6,695 FIXED CHGS. & CONTRIB. 163,450 72,150 TRAVEL 60,316 14,316 EQUIPMENT 128,225 18,224 LIGHT/POWER/HEAT 24,133 6,990 TRANSPORTATION 35,000 1,000 TOTAL OTHER OPERATING EXPENSES 1,242,324 274,375 TOTAL MANAGEMENT - GENERAL 1,692,970 582,627 =========== ============ 2. RURAL WATER & SEW GRTS - SP ITEM: SPECIAL ITEMS: RURAL WATER & SEWER GRANT 168,282 168,282 TOTAL SPECIAL ITEMS 168,282 168,282 SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds TOTAL RURAL WAT & SEW GRTS - SP ITEM 168,282 168,282 =========== ============ TOTAL MANAGEMENT 1,861,252 750,909 =========== ============ B. AIR QUALITY CONTROL: PERSONAL SERVICE: CLASSIFIED POSITIONS 841,299 535,501 (26.00) (17.00) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 5,000 TOTAL PERSONAL SERVICE 846,299 535,501 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 77,337 9,544 SUPPLIES AND MATERIALS 47,674 5,000 FIXED CHGS. & CONTRIB. 223 TRAVEL 50,826 17,501 EQUIPMENT 72,050 LIGHT/POWER/HEAT 8,000 3,000 TRANSPORTATION 7,903 3,074 TOTAL OTHER OPERATING EXPENSES 264,013 38,119 TOTAL AIR QUALITY CONTROL 1,110,312 573,620 =========== ============ C. WATER POLLUTION CONTROL: PERSONAL SERVICE: CLASSIFIED POSITIONS 2,331,193 1,249,653 (94.00) (44.50) NEW POSITIONS: ENV. ENG. III 66,322 66,322 (2.00) (2.00) ADMIN. SPEC. B 16,367 16,367 (1.00) (1.00) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 47,751 14,041 TOTAL PERSONAL SERVICE 2,461,633 1,346,383 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 395,480 49,851 SUPPLIES AND MATERIALS 42,566 12,755 FIXED CHGS. & CONTRIB. 6,832 2,832 TRAVEL 70,763 23,626 SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds EQUIPMENT 149,143 13,500 LIGHT/POWER/HEAT 1,244 944 TRANSPORTATION 36,907 12,000 TOTAL OTHER OPERATING EXPENSES 702,935 115,508 TOTAL WATER POLLUTION CONTROL 3,164,568 1,461,891 =========== ============ D. SOLID & HAZARDOUS WASTE MANAGEMENT: 1. SOLID & HAZD WASTE MGMT - GENERAL PERSONAL SERVICE: CLASSIFIED POSITIONS 1,449,799 683,887 (66.00) (26.00) NEW POSITIONS: E.Q. MGR. III 54,510 54,510 (2.00) (2.00) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 22,128 TOTAL PERSONAL SERVICE 1,526,437 738,397 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 2,953,149 262,034 SUPPLIES AND MATERIALS 57,897 21,459 FIXED CHGS. & CONTRIB. 11,153 253 TRAVEL 75,114 32,140 EQUIPMENT 159,856 25,203 LIGHT/POWER/HEAT 11,500 1,500 TRANSPORTATION 25,118 3,000 TOTAL OTHER OPERATING EXPENSES 3,293,787 345,589 TOTAL SOLID & HAZD WASTE MGMT - GEN 4,820,224 1,083,986 =========== ============ 2. OIL & HAZD WASTE EMERG RESPONSE: PERSONAL SERVICE: CLASSIFIED POSITIONS 223,805 200,195 (9.00) (8.00) TOTAL PERSONAL SERVICE 223,805 200,195 SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 23,308 23,308 SUPPLIES AND MATERIALS 17,317 17,317 TRAVEL 20,422 20,422 EQUIPMENT 53,000 53,000 LIB BOOKS, MAPS & FILMS 1,000 1,000 LIGHT/POWER/HEAT 3,500 3,500 TRANSPORTATION 1,300 1,300 TOTAL OTHER OPERATING EXPENSES 119,847 119,847 TOTAL OIL & HAZD WASTE EMERG RESPONSE 343,652 320,042 =========== ============ 3. HAZARDOUS WASTE CONTINGENCY FUND: SPECIAL ITEMS: HAZARDOUS WASTE CONTINGENCY FUND 250,000 250,000 TOTAL SPECIAL ITEMS 250,000 250,000 TOTAL HAZD WASTE CONTINGENCY FUND 250,000 250,000 =========== ============ 4. HAZARDOUS WASTE TASK FORCE: PERSONAL SERVICE: CLASSIFIED POSITIONS 105,324 105,324 (5.00) (5.00) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 5,078 5,078 TOTAL PERSONAL SERVICE 110,402 110,402 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 37,000 37,000 SUPPLIES AND MATERIALS 5,500 5,500 TRAVEL 13,126 13,126 EQUIPMENT 10,000 10,000 TOTAL OTHER OPERATING EXPENSES 65,626 65,626 TOTAL HAZARDOUS WASTE TASK FORCE 176,028 176,028 =========== ============ SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds TOTAL SOLID & HAZARDOUS WASTE MGMT 5,589,904 1,830,056 =========== ============ E. WATER SUPPLY: 1. WATER SUPPLY GENERAL: PERSONAL SERVICE: CLASSIFIED POSITIONS 1,281,767 550,046 (48.00) (22.00) UNCLASSIFIED POSITIONS OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 70,406 5,675 TOTAL PERSONAL SERVICE 1,352,173 555,721 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 341,491 41,812 SUPPLIES AND MATERIALS 32,906 14,333 FIXED CHGS. & CONTRIB. 1,012 1,012 TRAVEL 71,482 17,501 EQUIPMENT 106,849 LIB BOOKS, MAPS & FILMS 2,500 2,500 LIGHT/POWER/HEAT 2,000 2,000 TRANSPORTATION 8,000 8,000 TOTAL OTHER OPERATING EXPENSES 566,240 87,158 TOTAL WATER SUPPLY GENERAL 1,918,413 642,879 =========== ============ 2. S.C. RURAL WATER & SEWER GRANTS: PERSONAL SERVICE: CLASSIFIED POSITIONS 28,789 28,789 (1.00) (1.00) TOTAL PERSONAL SERVICE 28,789 28,789 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 200 200 SUPPLIES AND MATERIALS 1,300 1,300 TRAVEL 2,500 2,500 TOTAL OTHER OPERATING EXPENSES 4,000 4,000 DISTRIBUTION TO SUBDIVISIONS: AID MUN-RESTRICTED 60,000 60,000 SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds TOTAL DISTRIBUTION TO SUBDIVISIONS 60,000 60,000 TOTAL S.C. RURAL WATER & SEWER GRANTS 92,789 92,789 =========== ============ 3. PUBLIC WATER SYSTEM PERSONAL SERVICE NEW POSITIONS: CHEMIST III 28,341 28,341 (1.00) (1.00) EQC MGR. II 27,255 27,255 (1.00) (1.00) CHEMIST I 107,700 107,700 (5.00) (5.00) DATA COORDINATOR I 18,427 18,427 (1.00) (1.00) CLERICAL SPEC. B 12,937 12,937 (1.00) (1.00) ENVIR. TECH. III 141,624 141,624 (8.00) (8.00) ADMIN. SPEC. B 16,368 16,368 (1.00) (1.00) TOTAL PERSONAL SERVICE 352,652 352,652 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 30,922 30,922 SUPPLIES AND MATERIALS 103,309 103,309 FIXED CHGS. & CONTRIB. 4,658 4,658 TRAVEL 36,000 36,000 EQUIPMENT 268,938 268,938 TOTAL OTHER OPERATING EXPENSES 443,827 443,827 TOTAL PUBLIC WATER SYSTEM 796,479 796,479 =========== ============ TOTAL WATER SUPPLY 2,807,681 1,532,147 =========== ============ F. SHELLFISH - GENERAL: OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 2,854 2,854 SUPPLIES AND MATERIALS 4,006 4,006 FIXED CHGS. & CONTRIB. 1,267 1,267 TRAVEL 4,460 4,460 SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds EVIDENCE 100 100 LIGHT/POWER/HEAT 50 50 TRANSPORTATION 4,200 4,200 TOTAL OTHER OPERATING EXPENSES 16,937 16,937 TOTAL SHELLFISH - GENERAL 16,937 16,937 =========== ============ TOTAL SHELLFISH 16,937 16,937 =========== ============ G. RECREATIONAL WATERS: PERSONAL SERVICE: CLASSIFIED POSITIONS 247,423 247,423 (8.00) (8.00) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 41,366 41,366 TOTAL PERSONAL SERVICE 288,789 288,789 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 4,611 4,611 SUPPLIES AND MATERIALS 3,600 3,600 TRAVEL 17,501 17,501 TOTAL OTHER OPERATING EXPENSES 25,712 25,712 TOTAL RECREATIONAL WATERS 314,501 314,501 =========== ============ H. DISTRICT SERVICES/EQC: PERSONAL SERVICE: CLASSIFIED POSITIONS 3,219,760 2,403,439 (140.00) (101.00) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 42,470 31,776 TOTAL PERSONAL SERVICE 3,262,230 2,435,215 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 235,468 160,468 SUPPLIES AND MATERIALS 57,150 37,150 FIXED CHGS. & CONTRIB. 31,400 31,400 TRAVEL 61,197 60,197 EQUIPMENT 176,290 175,000 LIGHT/POWER/HEAT 26,400 26,400 TRANSPORTATION 70,840 70,840 SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds TOTAL OTHER OPERATING EXPENSES 658,745 561,455 TOTAL DISTRICT SERVICES/EQC 3,920,975 2,996,670 =========== ============ I. ANALYTICAL & BIOLOGICAL SERVICES: PERSONAL SERVICE: CLASSIFIED POSITIONS 1,386,912 935,399 (63.80) (37.09) OTHER PERSONAL SERVICE: TEMPORARY POSITIONS 5,254 3,817 TOTAL PERSONAL SERVICE 1,392,166 939,216 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 7,026 7,026 SUPPLIES AND MATERIALS 322,459 322,034 FIXED CHGS. & CONTRIB. 14,489 13,783 TRAVEL 23,255 22,680 EQUIPMENT 203,205 203,205 LIB BOOKS, MAPS & FILMS 500 500 LIGHT/POWER/HEAT 40 40 TRANSPORTATION 3,740 3,740 TOTAL OTHER OPERATING EXPENSES 574,714 573,008 TOTAL ANALYTICAL & BIOLOGICAL SVCS 1,966,880 1,512,224 =========== ============ J. SAVANNAH RIVER PLANT PROJECT: PERSONAL SERVICE: CLASSIFIED POSITIONS 279,075 279,075 (13.00) (13.00) OTHER PERSONAL SERVICE: TOTAL PERSONAL SERVICE 279,075 279,075 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 93,099 93,099 SUPPLIES AND MATERIALS 174,542 174,542 FIXED CHGS. & CONTRIB. 14,560 14,560 TRAVEL 22,275 22,275 EQUIPMENT 90,742 90,742 SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds LIGHT/POWER/HEAT 2,450 2,450 TRANSPORTATION 9,474 9,474 TOTAL OTHER OPERATING EXPENSES 407,142 407,142 TOTAL SAVANNAH RIVER PLANT PROJECT 686,217 686,217 =========== ============ K. RADIOLOIGICAL HEALTH: PERSONAL SERVICE: CLASSIFIED POSITIONS 719,203 700,456 (29.00) (28.00) NEW POSITIONS: ADMIN. ASST. I 19,723 19,723 (1.00) (1.00) ENV. ENG. ASSOC. I 25,693 25,693 (1.00) (1.00) OTHER PERSONAL SERVICES: TEMPORARY POSITIONS 4,194 PER DIEM 420 420 TOTAL PERSONAL SERVICES 769,233 746,292 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 54,435 37,466 SUPPLIES AND MATERIALS 43,000 31,000 FIXED CHGS. & CONTRIB. 6,500 3,500 TRAVEL 28,376 20,376 EQUIPMENT 105,400 65,400 LIGHT/POWER/HEAT 4,189 1,189 TRANSPORTATION 9,349 5,000 TOTAL OTHER OPERATING EXPENSES 251,249 163,931 TOTAL RADIOLOGICAL HEALTH 1,020,482 910,223 =========== ============ L. MONITOR COMPLIANCE NUC WASTE COMP: PERSONAL SERVICE: CLASSIFIED POSITIONS 75,510 75,510 (4.00) (4.00) TOTAL PERSONAL SERVICE 75,510 75,510 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 5,000 5,000 SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds SUPPLIES AND MATERIALS 10,000 10,000 TRAVEL 10,675 10,675 TOTAL OTHER OPERATING EXPENSES 25,675 25,675 TOTAL MONITOR COMP NUC WAST COMP 101,185 101,185 =========== ============ TOTAL ENVIRONMENTAL QUALITY CONTROL 22,560,894 12,686,580 =========== ============ V. EMPLOYEE BENEFITS BASE PAY INCREASE 1,203,169 TOTAL PERSONAL SERVICE 1,203,169 TOTAL BASE PAY INCREASE 1,203,169 =========== ============ C. STATE EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 19,040,331 9,653,348 TOTAL FRINGE BENEFITS 19,040,331 9,653,348 TOTAL STATE EMPLOYER CONTRIBUTIONS 19,040,331 9,653,348 ============ ============ TOTAL EMPLOYEE BENEFITS 20,243,500 9,653,348 ============ ============ VI. NON-RECURRING APPROPRIATIONS: A. SUPPLEMENTAL NON-RECURRING: OTHER OPERATING EXPENSES: B. OTHER NON-RECURRING: OTHER OPERATING EXPENSES: SOUTHEAST WASTE EXCHANGE 10,000 10,000 TOTAL OTHER OPERATING EXPENSES 10,000 10,000 =========== ============ TOTAL OTHER NON-RECURRING 10,000 10,000 =========== ============ TOTAL NON-RECURRING APPROPRIATIONS 10,000 10,000 =========== ============ SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Total Funds General Funds TOTAL S C DEPT HLTH & ENV CONTROL 204,422,996 83,217,611 ============= ============ TOTAL AUTHORIZED FTE POSITIONS (4273.62) (2220.79) ============= ============ 41.1. The amount appropriated in this Section under Program 3 for "Community Long-Term Care" shall be used as State matching money for Title XIX to design, implement, (and administer), a comprehensive needs assessment process and to provide appropriate services for the impaired and disabled individuals seeking institutional or noninstitutional longterm care. The Long-Term Care Policy Council shall provide overall policy direction. 41.2. Out of the appropriation provided in this section for "Public Health Districts, Community Health Services", the sum of $25,000.00 shall be distributed to the county health departments by the Commissioner, with the approval of the Board of Department of Health and Environmental Control, for the following purposes: 1.To insure the provision of a reasonably adequate public health program in each county. 2.To provide funds to combat special health problems that may exist in certain counties. 3.To establish and maintain demonstration projects in improved public health methods in one or more counties in the promotion of better public health service throughout the State. 4.To encourage and promote local participation in financial support of the county health departments. 5.To meet emergency situations which may arise in local areas. 6.To fit funds available to amounts budgeted when small differences occur. The provisions of this proviso shall not supersede or suspend the provisions of Section 13-7-30 of the 1976 Code. SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL 41.3. Counties may continue to fund special projects in conjunction with the County Health Departments. Salaries for county special project employees, including merit increases and fringe benefits, shall be totally funded by the county(s) involved. County special project employees shall not be under the state merit system or state compensation plan and they shall receive their compensation directly from the county(s). 41.4. The Department of Health and Environmental Control shall be authorized to continue treatment of those persons with Cystic Fibrosis who have reached the age of 18 years and continue such treatment for the life of the patient. The state funds appropriated in this section for such treatment will be used solely for Cystic Fibrosis patients of any age. 41.5. Federal funds made available to the Department of Health and Environmental Control for the allocation to the counties of the State for operation of county health units be allotted on a basis approved by the Board of the Department of Health and Environmental Control and the amount of State funds appropriated herein for "Public Health Districts, Community Health Services", except for salary increases, shall be allocated on a basis such that no county shall receive less than the amount received in Fiscal Year 1987-88. 41.6. Private donations or contributions for capital improvements at Camp Burnt Gin shall be deposited in a restricted account and carried forward until sufficient amounts are available for such improvements. Any expenditures from the account must first be approved by the Budget and Control Board and the Joint Bond Review Committee. 41.7. The Children's Rehabilitative Services shall be required to utilize any available financial resources including insurance benefits and/or governmental assistance programs, to which the child may otherwise be entitled in providing and/or arranging for medical care and related services to physically handicapped children SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL eligible for such services, as a prerequisite to the child receiving such services. 41.8. Notwithstanding any other provisions of this act, the funds appropriated herein for "Cancer" and "Hemophilia Assistance" shall not be transferred to other programs within the agency and when instructed by the Budget and Control Board or the General Assembly to reduce funds within the Department by a certain percentage, the Department may not act unilaterally to reduce the funds for any "Cancer" and "Hemophilia Assistance" program provided for herein greater than such stipulated percentage. 41.9. Any unexpended balance on June 30, 1988, of the amount appropriated in Acts 517 and 519 of 1980 for "Rural Water & Sewer Grants" may be carried forward and expended on those projects for which commitments have been made. 41.10. The Department of Health and Environmental Control shall utilize so much of the funds appropriated in this section as may be necessary to continue the Speech and Hearing programs. Any reductions in the Children's Rehabilitative Services shall be prorated among the various subprograms. 41.11. Notwithstanding any other provision of this act, the funds appropriated for "Community Long-Term Care" shall not be transferred to other programs within the agency and when instructed by the Budget and Control Board or the General Assembly to reduce funds within the Department by a certain percentage, the Department may not act to reduce the funds for "Community Long-Term Care" greater than such stipulated percentage. 41.12. Any unexpended balance on June 30, 1988, of the amount appropriated in this Section under Program II F, 2 for Community Health Services shall be carried forward in FY 1988-89 to meet the intent and purpose of Section 125 (Aid to Subdivisions). Payment shall be made to each County Treasurer in one annual payment which shall be made as soon after the close of the previous fiscal year as SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL practical, but no later than August 31, 1988. The portion of the carry forward that is not derived from income tax adjustments shall be credited to the General Fund, no later than August 31, 1988. 41.13. The Department of Health and Environmental Control is authorized to budget and expend monies resulting from insurance refunds for prior year operations for case services in the following programs: Children's Rehabilitative Services, Maternal and Child Health, Family Planning, Hemophilia, Sickle Cell, Cancer and Tuberculosis Control. 41.14. No county shall supplement the salary of any DHEC employee during Fiscal Year 1988-89 except for those DHEC employees which received a salary supplement during Fiscal Year 1987-88. 41.15. Funds appropriated herein for Emergency Medical Services, shall be allocated to the Counties for the purpose of improving or upgrading the system, and shall be allocated to the EMS-Regional Councils for administration of training programs and technical assistance to the local EMS units and the funds shall be allocated by a ratio of 45 percent to the counties and 55 percent to the EMS Regional Councils. The Department of Health and Environmental Control shall develop guidelines and administer the system to make allocations within each region based on demonstrated need and local match. Funds appropriated to Emergency Medical Services shall not be transferred to other programs within the Department's budget. In addition, when instructed by the Budget and Control Board or the General Assembly to reduce funds by a certain percentage, the Department may not reduce the funds appropriated for EMS Regional Councils or Aid to Counties greater than such stipulated percentage. 41.16. Of the amounts appropriated in Rural Health-Case Services, $166,024 shall be used for rape crisis centers around the state. 41.17. $16,000 appropriated in the Sickle Cell Program for Blood Sample Analysis shall be used by SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL the Department to analyze blood samples submitted by the four existing regional programs - Region I, Barksdale Sickle Cell Anemia Foundation in Spartanburg; Region II, Clark Sickle Cell Anemia Foundation in Columbia; Region III, Committee on Better Racial Assurance Hemoglobinopathy Program in Charleston; and the Orangeburg Area Sickle Cell Anemia Foundation. 41.18. Of the amounts appropriated for CASE SERVICES (Sickle Cell) $60,000 must be divided equally among the existing community based sickle cell programs located in Spartanburg and Columbia for providing preventative programs of education, testing, and counseling. $65,375 is for the community based program in Charleston. 41.19. No funds appropriated for ongoing or newly established sickle cell programs and services may be diverted to other budget categories within the DHEC budget. 41.20. The sum of $300,000 appearing under the Maternal and Child Health Section of this Act shall be appropriated to and administered by the Department of Health and Environmental Control for the purpose of providing appropriate genetic services to medically needy and underserved persons. Such funds shall be used by the Department to administer the program and to contract with appropriate providers of genetic services. Such services will include genetic screening, laboratory testing, counseling, and other services as may be deemed beneficial by the Department, and these funds shall be divided equally among the three Regional Genetic Centers of South Carolina, composed of units from the Medical University of South Carolina, the University of South Carolina School of Medicine, and the Greenwood Genetic Center. 41.21. The Department of Health and Environmental Control shall assign a full-time health inspector to serve at commercial hazardous waste treatment, storage, and disposal facilities located in South Carolina for the purpose of assuring the protection SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL of the health and safety of the public by monitoring the receipt and handling of hazardous waste at these sites. The Department shall implement a fee schedule to cover the costs of implementing this inspection program to be collected from such inspected facilities. 41.22. The Department of Health & Environmental Control is hereby authorized to collect, expend and carry forward revenues in the following programs: Sale of Goods (confiscated goods, arm patches, etc.), sale of meals at Camp Burnt Gin, sale of publications, brochures, photo copies and certificate forms, including but not limited to, pet rabies vaccination certificate books, sale of listings and labels, sale of State Code and Supplements, sale of films and slides, sale of maps, sale of items to be recycled, including used motor oil and batteries, etc., and collection of registration fees for non-DHEC employees. 41.23. The $10,000 appropriation to the Southeast Waste Exchange as contained in this section must be used as a contribution to this Exchange which is a nonprofit organization based in Charlotte, North Carolina, which serves both North and South Carolina. 41.24. The Department of Health and Environmental Control shall be exempted from the requirements of Section 40-43-370 of the 1976 Code of Laws, as amended, as it relates to the requirement that a pharmacist employed by the Department may supervise no more than two adjacent districts. The Department of Health and Environmental Control shall not be exempt from any other provisions of Section 40-43-370. 41.25. Notwithstanding the provisions of Section 44-61-30(b) and Section 44-61-80(a) and any regulations promulgated thereunder, a registered nurse may assist an EMT in attending a patient during transport from one health care facility to another health care facility when the care of the patient is beyond the limit of certification of the EMT. SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL 41.26. That the Department is hereby authorized to sell surplus real property in Florence County and use the proceeds of such sale, less the expenses required for the sale, to provide necessary physical plant and facilities for the county and district Health Department as well as other health services agencies located in Florence County. 41.27. The Department shall implement an annual fee schedule for the inspection of public swimming pools not to exceed the cost of operating the Recreational Water Program in Fiscal Year 1988-89. All revenue collected in this program shall be deposited to the General Fund. Type of Facility Fee Type Fee ($) Wading, kiddie, Construction Permit $200 plus spraying, swimming, $0.20 per diving, treatment, square ft. therapeutic, spa, of surface hot tub pools area Sliding, floating, Construction Permit $500 per rafting pools flume Wading, kiddie, Operating Permit $90 first spraying, swimming, pool plus diving, treatment, $50 each therapeutic, spa, add'l pool* hot tub pools Sliding, floating Operating Permit $50 per rafting pools flume * The $90 base fee for first pool must be applied to each property unless such property is contiguous or separated only by a street, alleyway, walk-way, highway or other public right of way. 41.28. The Department of Health and Environmental Control is hereby granted authority to charge annually for environmental permits, licenses, or certificates required by the Department under the Pollution Control Act, the Safe Drinking Water Act, the Hazardous Waste Management Act, the Oil and Gas Act or Department regulations. SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Type of Facility Permit Fee ($) WASTEWATER TREATMENT --Major Facility $800 (Flow greater than 2,000,000 gal/day) --Major Facility 600 (Flow 1,000,000 - 2,000,000 gal/day) --Minor Facility 500 (Flow 500,000 - 999,999 gal/day) --Minor Facility 400 (Flow 100,000 - 499,999 gal/day) --Minor Facility 300 (Flow 50,000 - 99,999 gal/day) Multiple Discharge Permits 600 Plus 300/Discharge (Greater than 5 Discharge Points) Over 5 WATER SUPPLY OPERATING PERMIT --Major Facility 800 (Serving more than 10,000 people) --Major Facility 600 (Serving 5,000 - 10,000 people) --Minor Facility 150 (Serving 1,000 - 4,999 people) --Minor Facility 50 (Serving less than 1,000 people) AIR QUALITY PERMITS --Major Facility 800 (Greater than 1,000 tons/year) --Major Facility 600 (250 - 1,000 tons/year) --Minor Facility 400 (100 - 249 tons/year) --Minor Facility 300 (50 - 99 tons/year) --Minor Facility 100 (Less than 50 tons/year) Fees charged to Cotton Gins shall be prorated on the basis of time of operation per fiscal year. Fees charged to Grain Storage Elevators shall be prorated on the basis of time of operation per fiscal year. Hazardous Waste Units 600 SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Fees and Expenses collected by this process shall be deposited in the General Fund. 41.29. The Department of Health and Environmental Control may charge and collect fees to cover the cost of operating the certificate of need program. The fee for review of certificate of need projects is $500 plus .25 percent of the total project cost, not to exceed $7,500, except as provided below. The fee is payable by the applicant upon submission of a complete application and all the fees must be deposited to the credit of the general fund of the state. For an applicant whose application fee would exceed $7,500 except for the cap, an additional fee of $7,500 is imposed if the applicant is awarded a certificate of need, to be paid at the time of the award. 41.30. Provided that the Department of Health and Environmental Control shall not be required to undertake any treatment, medical management or health care follow-up for any person with sickle cell disease identified through any neonatal testing program, beyond the level of services supported by funds now or subsequently appropriated for such services. 41.31. Appropriations in this section in the amount of $2,303,991 are predicated on revenue collections from fees in the Certificate of Need program, recreational water program, safe water drinking program, and the environmental quality control program. The Department is directed to cooperate with the Budget Division of the Budget and Control Board to monitor revenue collections and, if indicated, to reduce budget authorization by an amount proportionate to any expected shortfall. All revenue collected shall be deposited in the General Fund on a monthly basis, not later than the fifteenth day of each month. 41.32. The Department of Health and Environmental Control is authorized to charge each public water system requesting the Department's assistance an annual user fee for chemical monitoring and reporting requirements as prescribed in the 1986 SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL Safe Drinking Water Act Amendments in accordance with the following schedule. A public water system which conducts its own monitoring is not subject to the annual user fee. Population Served Annual User Fee 150,001 - 250,000 $4,000 100,001 - 150,000 3,500 50,001 - 100,000 3,250 25,001 - 50,000 3,000 10,001 - 25,000 2,750 3,301 - 10,000 2,500 1,001 - 3,300 1,500 501 - 1,000 1,000 101 - 500 500 51 - 100 300 25 - 50 200 41.33. Pursuant to Section 44-7-84(A) of the 1976 Code, the maximum number of Medicaid patient days for which the Department of Health and Environmental Control is authorized to issue Medicaid nursing home permits is 2,971,811. 41.34. Any unexpended balance, not to exceed $40,000, on June 30, 1988 of funds appropriated under Program II D.5.F. -Sickle Cellmay be carried forward and expended for the purpose of purchasing High Pressure Liquid Chromatography equipment for the Sickle Cell program in FY 88-89. 41.35. Funds from the Hazardous Waste Contingency Fund created pursuant to Section 44-56-160 of the 1976 Code, other than dedicated funds in Section 44-56-160(A), in an amount not exceeding one hundred fifty thousand dollars must be used to conduct a geohydrological investigation of the Lake Marion area in order to determine the vulnerability of the area to ground water and surface water contamination. 41.36. The Department of Health and Environmental Control shall assign full-time health inspectors to serve at commercial incinerators which dispose of infectious waste for the purpose of assuring the protection of the health and safety of the public by monitoring the receipt, handling and disposal of SECTION 41 DEPT OF HEALTH & ENVIRONMENTAL CONTROL infectious waste at these sites. The Department shall implement a fee of up to $5.00 per ton of infectious waste to cover the costs of implementing this inspection program, not to exceed $150,000, to be collected quarterly from such inspected facilities to be deposited in the General Fund. SECTION 42 DEPARTMENT OF MENTAL HEALTH Total Funds General Funds VIII. GENERAL ADMINISTRATION: PERSONAL SERVICE: COMMISSIONER/S 88,863 88,863 (1.00) (1.00) CLASSIFIED POSITIONS 4,881,115 4,762,370 (211.00) (205.00) UNCLASSIFIED POSITIONS 307,030 307,030 (5.00) (5.00) OTHER PERSONAL SERVICES: TEMPORARY POSITIONS 35,000 35,000 PER DIEM 8,500 8,500 O.T. & SHIFT DIFFER. 5,002 5,000 SPECIAL CONTRACT EMPLOYEE 30,000 30,000 TOTAL PERSONAL SERVICES 5,355,510 5,236,763 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 518,025 488,000 SUPPLIES AND MATERIALS 260,780 225,000 FIXED CHGS. & CONTRIB. 172,285 172,285 TRAVEL 43,839 41,839 EQUIPMENT 100,000 100,000 LIB BOOKS, MAPS & FILMS 2,500 2,500 LIGHT/POWER/HEAT 112,000 112,000 TOTAL OTHER OPERATING EXPENSES 1,209,429 1,141,624 TOTAL GENERAL ADMINISTRATION 6,564,939 6,378,387 =========== ============ SECTION 42 DEPARTMENT OF MENTAL HEALTH Total Funds General Funds IX. GENERAL PATIENT CARE SERVICES A. INSTITUTIONAL OPERATIONAL SUPPORT PERSONAL SERVICE CLASSIFIED POSITIONS 13,735,140 11,664,215 (801.00) (668.00) UNCLASSIFIED POSITIONS 683,247 683,247 (12.00) (12.00) OTHER PERSONAL SERVICES: TEMPORARY POSITIONS 83,259 65,759 O.T. & SHIFT DIFFER. 38,295 33,483 PATIENT EARNINGS 91,200 91,200 OFFICER OF DAY AND NIGHT 79,734 79,734 TOTAL PERSONAL SERVICES 14,710,875 12,617,638 OTHER OPERATING EXPENSES: CONTRACTUAL SERVICES 2,444,738 2,313,658 SUPPLIES AND MATERIALS 946,450 747,657 FIXED CHGS. & CONTRIB. 1,668,331 432,766 TRAVEL 74,743 49,734 EQUIPMENT 241,699 130,244 LIB BOOKS, MAPS & FILMS 48,580 46,580 PURCHASE FOR RESALE 81,440 LIGHT/POWER/HEAT 3,481,918 3,150,746 TOTAL OTHER OPERATING EXPENSES 8,987,899 6,871,385 DEBT SERVICE: PRINCIPAL 30,000 30,000 INTEREST 25,000 25,000 TOTAL DEBT SERVICE 55,000 55,000 PUBLIC ASSISTANCE PAYMENTS CASE SERVICES 9,200 9,200 TOTAL PUBLIC ASSISTANCE PAYMENTS 9,200 9,200 TOTAL INSTITUTIONAL OPERATIONAL SUPPORT 23,762,974 19,553,223 ============ ============