SECTION 18M H51-MEDICAL UNIVERSITY OF SOUTH CAROLINA TOTAL FUNDS GENERAL FUNDS I. INSTRUCTION A. MEDICINE I. GENERAL PERSONAL SERVICE CLASSIFIED POSITIONS 5,693,573 3,045,553 (267.55) (165.47) UNCLASSIFIED POSITIONS 37,646,912 24,367,882 (375.65) (216.68) OTHER PERSONAL SERVICE 1,545,502 747,177 TOTAL PERSONAL SERVICE 44,885,987 28,160,612 (643.20) (382.15) OTHER OPERATING EXPENSES 7,780,747 1,835,256 2. RESTRICTED PERSONAL SERVICE CLASSIFIED POSITIONS 339,408 (4.09) UNCLASSIFIED POSITIONS 443,141 (12.07) OTHER PERSONAL SERVICE 60,799 _________ TOTAL PERSONAL SERVICE 843,348 (16.16) OTHER OPERATING EXPENSES 853,764 _________ TOTAL MEDICINE 54,363,846 29,995,868 (659.36) (382.15) B.OTHER COLLEGES 1. GENERAL PERSONAL SERVICE CLASSIFIED POSITIONS 3,052,902 2,124,201 (124.87) (101.27) UNCLASSIFIED POSITIONS 12,650,951 8,239,859 (213.41) (147.81) OTHER PERSONAL SERVICE 792,082 288,555 TOTAL PERSONAL SERVICE 16,495,935 10,652,615 (338.28) (249.08) OTHER OPERATING EXPENSES 5,786,373 79,112 2. RESTRICTED PERSONAL SERVICE CLASSIFIED POSITIONS 112,989 (6.60) UNCLASSIFIED POSITIONS 383,344 (8.20) OTHER PERSONAL SERVICE 136,987 _________ TOTAL PERSONAL SERVICE 633,320 (14.80) OTHER OPERATING EXPENSES 721,376 _________ TOTAL OTHER COLLEGES 23,637,004 10,731,727 (353.08) (249.08) TOTAL INSTRUCTION 78,000,850 40,727,595 (1,012.44) (631.23) II. RESEARCH A. GENERAL PERSONAL SERVICE CLASSIFIED POSITIONS 3,603,635 340,175 (147.46) (15.50) UNCLASSIFIED POSITIONS 6,342,368 957,974 (112.87) (14.42) OTHER PERSONAL SERVICE 881,380 80,545 TOTAL PERSONAL SERVICE 10,827,383 1,378,694 (260.33) (29.92) OTHER OPERATING EXPENSES 13,423,348 _________ TOTAL RESEARCH-GENERAL 24,250,731 1,378,694 (260.33) (29.92) B.RESTRICTED PERSONAL SERVICE CLASSIFIED POSITIONS 4,206,711 (158.36) UNCLASSIFIED POSITIONS 12,430,969 (251.77) OTHER PERSONAL SERVICE 4,814,592 _________ TOTAL PERSONAL SERVICE 21,452,272 (410.13) OTHER OPERATING EXPENSES 35,059,543 _________ TOTAL RESEARCH-RESTRICTED 56,511,815 (410.13) TOTAL RESEARCH 80,762,546 1,378,694 (670.46) (29.92) III. PUBLIC SERVICE A. HEALTH COMM. NETWORK PERSONAL SERVICE CLASSIFIED POSITIONS 460,624 377,071 (18.00) (13.00) UNCLASSIFIED POSITIONS 110,935 74,393 (1.86) (1.00) OTHER PERSONAL SERVICE 8,477 _________ TOTAL PERSONAL SERVICE 580,036 451,464 (19.86) (14.00) OTHER OPERATING EXPENSES 692,811 _________ TOTAL HLTH COMM NETWORK 1,272,847 451,464 (19.86) (14.00) B.OTHER PUBLIC SERVICE 1. GENERAL PERSONAL SERVICE CLASSIFIED POSITIONS 678,656 103,745 (34.48) (3.40) UNCLASSIFIED POSITIONS 2,388,953 57,591 (39.23) (1.00) OTHER PERSONAL SERVICE 330,483 21,438 TOTAL PERSONAL SERVICE 3,398,092 182,774 (73.71) (4.40) OTHER OPERATING EXPENSES 3,566,551 2. RESTRICTED PERSONAL SERVICE CLASSIFIED POSITIONS 359,241 (16.41) UNCLASSIFIED POSITIONS 244,072 (6.60) OTHER PERSONAL SERVICE 255,420 _________ TOTAL PERSONAL SERVICE 858,733 (23.01) OTHER OPERATING EXPENSES 1,790,703 _________ TOTAL PUB SERV-OTHER PUB SERV 9,614,079 182,774 (96.72) (4.40) TOTAL PUBLIC SERVICE 10,886,926 634,238 (116.58) (18.40) IV. ACADEMIC SUPPORT A. LIBRARY PERSONAL SERVICE CLASSIFIED POSITIONS 532,242 405,790 (32.00) (22.00) UNCLASSIFIED POSITIONS 707,708 534,160 (21.48) (15.98) OTHER PERSONAL SERVICE 109,134 100,031 TOTAL PERSONAL SERVICE 1,349,084 1,039,981 (53.48) (37.98) OTHER OPERATING EXPENSES 2,049,182 433,528 TOTAL ACAD SUPP-LIBRARY 3,398,266 1,473,509 (53.48) (37.98) B.OTHER ACADEMIC SUPPORT 1. GENERAL PERSONAL SERVICE CLASSIFIED POSITIONS 2,660,423 1,754,249 (141.57) (96.60) UNCLASSIFIED POSITIONS 2,899,644 1,937,946 (48.34) (29.70) OTHER PERSONAL SERVICES 255,640 72,404 TOTAL PERSONAL SERVICE 5,815,707 3,764,599 (189.91) (126.30) OTHER OPERATING EXPENSES 4,261,515 189,342 TOTAL ACAD SUPP-OTHER ACAD SUPPORT 10,077,222 3,953,941 (189.91) (126.30) TOTAL ACADEMIC SUPPORT 13,475,488 5,427,450 (243.39) (164.28) V.STUDENT SERVICES A. GENERAL PERSONAL SERVICE CLASSIFIED POSITIONS 1,510,714 793,126 (64.43) (30.13) UNCLASSIFIED POSITIONS 642,574 307,948 (10.85) (3.85) OTHER PERSONAL SERVICE 225,804 11,495 TOTAL PERSONAL SERVICE 2,379,092 1,112,569 (75.28) (33.98) OTHER OPERATING EXPENSES 2,518,742 _________ TOTAL PERSONAL SERVICE: 4,897,834 1,112,569 (75.28) (33.98) B.RESTRICTED PERSONAL SERVICE CLASSIFIED POSITIONS 29,485 (1.00) UNCLASSIFIED POSITIONS 56,599 (1.50) OTHER PERSONAL SERVICE 66,636 _________ TOTAL PERSONAL SERVICE 152,720 (2.50) OTHER OPERATING EXPENSES 149,924 _________ TOTAL RESTRICTED 302,644 (2.50) TOTAL STUDENT SERVICES 5,200,478 1,112,569 (77.78) (33.98) VI. INSTITUTIONAL SUPPORT A. GENERAL PERSONAL SERVICE PRESIDENT 131,605 131,605 (1.00) (1.00) CLASSIFIED POSITIONS 13,598,351 5,432,175 (625.37) (232.68) UNCLASSIFIED POSITIONS 1,730,902 1,343,015 (27.50) (19.00) OTHER PERSONAL SERVICE 966,907 276,329 TOTAL PERSONAL SERVICE 16,427,765 7,183,124 (653.87) (252.68) OTHER OPERATING EXPENSES 32,212,237 DEBT SERVICE DEBT SERVICE 1,295 1,295 TOTAL DEBT SERVICE 1,295 1,295 TOTAL INSTIT. SUPPORT-GEN 48,641,297 7,184,419 (653.87) (252.68) B.RESTRICTED PERSONAL SERVICE OTHER PERSONAL SERVICE 179,079 _________ TOTAL PERSONAL SERVICE 179,079 OTHER OPERATING EXPENSES 13,674 _________ TOTAL INSTITUTIONAL SUPPORT-RES 192,753 TOTAL INSTITUTIONAL SUPPORT 48,834,050 7,184,419 (653.87) (252.68) VII. OPERATIONS AND MAINTENANCE PERSONAL SERVICE CLASSIFIED POSITIONS 7,786,369 4,353,478 (329.50) (212.50) UNCLASSIFIED POSITIONS 98,431 86,963 (1.25) (1.00) OTHER PERSONAL SERVICE 1,759,453 498,665 TOTAL PERSONAL SERVICE 9,644,253 4,939,106 (330.75) (213.50) OTHER OPERATING EXPENSES 15,095,409 187,794 TOTAL OPER. & MAINTENANCE 24,739,662 5,126,900 (330.75) (213.50) VIII. SCHOLARSHIPS & FELLOWSHIPS A. GENERAL OTHER OPERATING EXPENSES 1,140,591 _________ TOTAL SCHOLAR. & FELLOW-GEN 1,140,591 B. RESTRICTED OTHER OPERATING EXPENSES 1,417,364 _________ TOTAL SCHOLAR. & FELLOW-RES 1,417,364 TOTAL SCHOLAR. & FELLOWSHIPS 2,557,955 IX. AUXILIARY ENTERPRISES PERSONAL SERVICE CLASSIFIED POSITIONS 348,884 (18.35) OTHER PERSONAL SERVICE 73,698 _________ TOTAL PERSONAL SERVICE 422,582 (18.35) OTHER OPERATING EXPENSES 695,494 TOTAL AUXILIARY ENTERPRISES 1,118,076 (18.35) X. EMPLOYEE BENEFITS C. STATE EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 28,974,999 12,959,165 TOTAL FRINGE BENEFITS 28,974,999 12,959,165 TOTAL EMPLOYEE BENEFITS 28,974,999 12,959,165 XI. SPECIAL ITEMS DIABETES CENTER 159,000 159,000 TOTAL SPECIAL ITEMS 159,000 159,000 TOTAL SPECIAL ITEMS 159,000 159,000 XII. NON-RECURRING TOTAL NON-RECURRING TOTAL MEDICAL UNIVERSITY OF SOUTH CAROLINA 294,710,030 74,710,030 TOTAL AUTH. FTE POSITIONS (3,123.62) (1,343.99) SECTION 18MB H52-MEDICAL UNIVERSITY OF S C HOSPITAL TOTAL FUNDS GENERAL FUNDS I. MEDICAL CENTER A. GENERAL PERSONAL SERVICE CLASSIFIED POSITIONS 94,297,768 3,917,143 (3,912.73) (203.88) UNCLASSIFIED POSITIONS 10,654,189 1,398,877 (207.79) (30.12) OTHER PERSONAL SERVICE 23,552,932 1,217,697 TOTAL PERSONAL SERVICE 128,504,889 6,533,717 (4,120.52) (234.00) OTHER OPERATING EXPENSES 288,326,029 9,401,435 SPECIAL ITEMS _________ _________ TOTAL MEDICAL CTR-GENERAL 416,830,918 15,935,152 (4,120.52) (234.00) I.MEDICAL CENTER B. RESTRICTED OTHER OPERATING EXPENSES 500,000 _________ TOTAL MEDICAL CENTER-RESTRICTED 500,000 TOTAL MEDICAL CENTER 417,330,918 15,935,152 (4,120.52) (234.00) II. EMPLOYEE BENEFITS C. STATE EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 30,596,819 1,492,585 TOTAL FRINGE BENEFITS 30,596,819 1,492,585 TOTAL EMPLOYEE BENEFITS 30,596,819 1,492,585 III. SPECIAL ITEMS TOTAL SPECIAL ITEMS IV. NON-RECURRING TOTAL NON-RECURRING TOTAL MEDICAL UNIVERSITY OF SC HOSPITAL 447,927,737 17,427,737 TOTAL AUTH. FTE POSITIONS (4,120.52) (234.00) SECTION 18MC H53-CONSORTIUM OF COMM. TEACHING HOSPITALS TOTAL FUNDS GENERAL FUNDS I. CONSORTIUM A. GENERAL PERSONAL SERVICE CLASSIFIED POSITIONS 222,723 222,723 (9.20) (9.20) UNCLASSIFIED POSITIONS 300,656 300,656 (5.92) (5.92) OTHER PERSONAL SERVICE 27,645 27,645 TOTAL PERSONAL SERVICE 551,024 551,024 (15.12) (15.12) OTHER OPERATING EXPENSES 747,774 626,457 TOTAL CONSORTIUM-GENERAL 1,298,798 1,177,481 (15.12) (15.12) B.RESTRICTED PERSONAL SERVICE CLASSIFIED POSITIONS 33,000 (1.55) UNCLASSIFIED POSITIONS 82,800 (1.75) _________ TOTAL PERSONAL SERVICE 115,800 (3.30) OTHER OPERATING EXPENSES 552,400 _________ TOTAL CONSORTIUM-RESTRICTED 668,200 (3.30) TOTAL CONSORTIUM 1,966,998 1,177,481 (18.42) (15.12) II. FAMILY PRACTICE PERSONAL SERVICE CLASSIFIED POSITIONS 159,855 159,855 (7.67) (7.67) UNCLASSIFIED POSITIONS 616,234 616,234 (3.30) (3.30) OTHER PERSONAL SERVICE 15,000 15,000 TOTAL PERSONAL SERVICE 791,089 791,089 (10.97) (10.97) OTHER OPERATING EXPENSES 1,348,810 1,082,549 TOTAL FAMILY PRACTICE 2,139,899 1,873,638 (10.97) (10.97) III. GRADUATE DOCTOR EDUCATION OTHER OPERATING EXPENSES 1,990,844 1,778,422 TOTAL GRADUATE DOCTOR EDUC. 1,990,844 1,778,422 IV. EMPLOYEE BENEFITS C. STATE EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 301,801 270,001 TOTAL FRINGE BENEFITS 301,801 270,001 TOTAL EMPLOYEE BENEFITS 301,801 270,001 V. SPECIAL ITEMS SPECIAL ITEMS RURAL PHYSICIAN PROGRAM 886,506 886,506 NURSE RECRUITMENT & RETENTION 39,638 39,638 TOTAL SPECIAL ITEMS 926,144 926,144 TOTAL SPECIAL ITEMS 926,144 926,144 VI. NON-RECURRING TOTAL NON-RECURRING TOTAL CONSORTIUM OF COMM. TEACHING HOSPITALS 7,325,686 6,025,686 TOTAL AUTHORIZED FTE POSITIONS (29.39) (26.09) TOTAL MEDICAL UNIV. OF SC 749,963,453 98,163,453 TOTAL AUTH. FTE POSITIONS (7,273.53) (1,604.08)