SECTION 19 H63-DEPARTMENT OF EDUCATION TOTAL FUNDS GENERAL FUNDS I. SUPERINTENDENT OF EDUCATION PERSONAL SERVICE STATE SUPER. OF EDUCATION 92,007 92,007 (1.00) (1.00) CLASSIFIED POSITIONS 1,172,775 984,720 (35.00) (29.55) *OTHER PERSONAL SERVICE 9,000 9,000 TOTAL PERSONAL SERVICE 1,273,782 1,085,727 (36.00) (30.55) OTHER OPERATING EXPENSES 424,485 355,223 DISTRIBUTION TO SUBD TOTAL STATE SUPT OF EDUCATION 1,698,267 1,440,950 (36.00) (30.55) II. STATE BOARD OF EDUCATION PERSONAL SERVICE OTHER PERSONAL SERVICE 15,295 15,295 TOTAL PERSONAL SERVICE 15,295 15,295 OTHER OPERATING EXPENSES 51,495 51,495 TOTAL STATE BOARD OF EDUCATION 66,790 66,790 III. DIVISION OF POLICY PERSONAL SERVICE CLASSIFIED POSITIONS 2,199,468 2,060,692 (71.97) (66.86) OTHER PERSONAL SERVICE 17,500 17,500 TOTAL PERSONAL SERVICE 2,216,968 2,078,192 (71.97) (66.86) OTHER OPERATING EXPENSES 2,174,339 1,612,839 DISTRIBUTION TO SUBD TOTAL DIVISION OF POLICY 4,391,307 3,691,031 (71.97) (66.86) IV. DIVISION OF DEVELOPMENT A. ADMINISTRATION PERSONAL SERVICE CLASSIFIED POSITIONS 2,351,920 1,838,710 (67.22) (53.09) OTHER PERSONAL SERVICE 67,969 52,969 TOTAL PERSONAL SERVICE 2,419,889 1,891,679 (67.22) (53.09) OTHER OPERATING EXPENSES 5,044,959 399,383 DISTRIBUTION TO SUBDIVISIONS TOTAL ADMINISTRATION 7,464,848 2,291,062 (67.22) (53.09) B. TEXTBOOKS AND AV LIBRARY PERSONAL SERVICE CLASSIFIED POSITIONS 454,163 454,163 (20.00) (20.00) OTHER PERSONAL SERVICES 8,700 _________ TOTAL PERSONAL SERVICE 462,863 454,163 (20.00) (20.00) *OTHER OPERATING EXPENSES 1,720,252 52,871 SPECIAL ITEMS INSTRUCTIONAL MATERIALS 17,140,722 17,140,722 TOTAL SPECIAL ITEMS 17,140,722 17,140,722 TOTAL TEXTBKS. AND AV LIBRARY 19,323,837 17,647,756 (20.00) (20.00) TOTAL DIV. OF DEVELOPMENT 26,788,685 19,938,818 (87.22) (73.09) V. DIVISION OF COLLABORATION PERSONAL SERVICE CLASSIFIED POSITIONS 2,669,827 682,309 (77.33) (20.85) OTHER PERSONAL SERVICE 23,780 _________ TOTAL PERSONAL SERVICE 2,693,607 682,309 (77.33) (20.85) *OTHER OPERATING EXPENSES 3,253,657 143,913 DISTRIBUTION TO SUBDIVISIONS TOTAL DIV. OF COLLABORATION 5,947,264 826,222 (77.33) (20.85) VI. DIVISION OF CURRICULUM PERSONAL SERVICE CLASSIFIED POSITIONS 3,131,234 1,830,984 (86.50) (50.68) OTHER PERSONAL SERVICE 2,200 _________ TOTAL PERSONAL SERVICE 3,133,434 1,830,984 (86.50) (50.68) OTHER OPERATING EXPENSES 2,560,702 228,235 CASE SERVICES CASE SERVICES 172,100 _________ TOTAL CASE SRVC/PUB ASST 172,100 AID TO SUBDIVISIONS TOTAL DIVISION OF CURRICULUM 5,866,236 2,059,219 (86.50) (50.68) VII. DIVISION OF BUSINESS PERSONAL SERVICE CLASSIFIED POSITIONS 1,926,057 1,710,501 (70.78) (63.35) *OTHER PERSONAL SERVICE 9,500 2,000 TOTAL PERSONAL SERVICE 1,935,557 1,712,501 (70.78) (63.35) OTHER OPERATING EXPENSES 813,479 766,775 TOTAL DIVISION OF BUSINESS 2,749,036 2,479,276 (70.78) (63.35) VIII. DIVISION OF COMMUNICATION PERSONAL SERVICE CLASSIFIED POSITIONS 304,676 304,676 (9.00) (9.00) TOTAL PERSONAL SERVICE 304,676 304,676 (9.00) (9.00) OTHER OPERATING EXPENSES 130,825 72,825 TOTAL DIV OF COMMUNICATIONS 435,501 377,501 (9.00) (9.00) IX. DIVISION OF SUPPORT SERVICE A. ADMINISTRATION PERSONAL SERVICE CLASSIFIED POSITIONS 2,135,589 1,331,618 (64.00) (40.65) OTHER PERSONAL SERVICE 10,000 _________ TOTAL PERSONAL SERVICE 2,145,589 1,331,618 (64.00) (40.65) OTHER OPERATING EXPENSES 1,338,657 383,311 DISTRIBUTION TO SUBDIVISIONS TOTAL ADMINISTRATION 3,484,246 1,714,929 (64.00) (40.65) B. BUS SHOPS AND TRANSPORTATION PERSONAL SERVICE CLASSIFIED POSITIONS 10,006,201 9,081,722 (458.00) (411.20) OTHER PERSONAL SERVICE 234,635 129,635 TOTAL PERSONAL SERVICE 10,240,836 9,211,357 (458.00) (411.20) OTHER OPERATING EXPENSES 16,516,090 14,916,090 DISTRIBUTION TO SUBDIVISIONS AID SCHL DIST-DRVRS SLRY/F 28,549,473 28,549,473 AID SCHL DIST-CONTRACT DRI 394,303 394,303 AID SCHL DIST-BUS DRV AIDE 159,670 159,670 AID OTHER STATE AGENCIES 102,703 102,703 TOTAL DIST SUBDIVISIONS 29,206,149 29,206,149 TOTAL BUS SHOPS AND TRANSPORTATION 55,963,075 53,333,596 (458.00) (411.20) TOTAL DIV OF SUPPORT SERVICES 59,447,321 55,048,525 (522.00) (451.85) X. EDUCATION IMPROVEMENT ACT A. RAISE ACADEMIC STANDARDS PERSONAL SERVICE OTHER PERSONAL SERVICE 2,000 _________ TOTAL PERSONAL SERVICE 2,000 OTHER OPERATING EXPENSES 42,900 AID TO SUBDIVISIONS ALLOC EIA-CREDITS HS DIPL 5,532,800 ALLOC EIA-ADV PLACEMENT 2,000,000 ALLOC EIA-GIFT/TALENT PRG 23,000,000 ALLOC EIA-MOD VOC EQUIP 8,060,000 ALLOC EIA-HNDCAP STD SRVC 3,447,493 ALLOC EIA-SCH DIST JR SCHOLARS 54,302 ALLOC EIA-ADULT EDUCATION 9,204,958 ALLOC EIA-OTHER ENTITIES 31,500 ALLOC-EIA-OTHER 158,500 _________ TOTAL DIST SUBDIVISIONS 51,489,553 _________ TOTAL RAISE ACAD. STANDARDS 51,534,453 B. ACT 135 OF 1993 1. ADMINISTRATION PERSONAL SERVICE CLASSIFIED POSITIONS 209,533 (6.00) OTHER PERSONAL SERVICE 16,400 _________ TOTAL PERSONAL SERVICE 225,933 (6.00) OTHER OPERATING EXPENSES 2,005,014 AID TO SUBDIVISIONS ALLOC EIA-BASIC SKILL TEST 5,274 ALLOC EIA-4 YR EARLY CHILD 19,559,481 ALLOC EIA-ACADEMIC ASSISTANCE AC 94,319,696 ALLOC EIA-SCHOOL BUS DRIVERS SAL 497,343 ALLOC EIA-OTHER AGENCIES 180,000 _________ TOTAL DIST SUBDIVISIONS 114,561,794 2. TESTING OTHER OPERATING EXPENSES 392,000 3. EARLY CHILDHOOD ASSESSMENT PERSONAL SERVICE CLASSIFIED POSITIONS 91,981 (2.20) _________ TOTAL PERSONAL SERVICE 91,981 (2.20) OTHER OPERATING EXPENSES 57,204 4. EARLY CHILDHOOD ACADEMIC ASSI PERSONAL SERVICE CLASSIFIED POSITIONS 58,731 (2.00) _________ TOTAL PERSONAL SERVICE 58,731 (2.00) OTHER OPERATING EXPENSES 11,431 _________ TOTAL BASIC SKILLS 117,404,088 (10.20) C. TEACHING PROFESSION 1. ADMINISTRATION PERSONAL SERVICE CLASSIFIED POSITIONS 788,509 (22.12) TOTAL PERSONAL SERVICE 788,509 (22.12) OTHER OPERATING EXPENSES 1,535,743 AID TO SUBDIVISIONS TEACHER SALARIES - SPECIAL 13,750,000 ALLOC EIA-TEACHER SLRS 102,886,100 EMPLOYER CONTRIBUTIONS- SPECIAL 3,786,498 ALLOC EIA-EMPLYR CONTRIB 17,904,239 ALLOC EIA-PROFESSIONAL DEVELOPME 2,411,421 ALLOC EIA-COMP TCHR GRANTS 1,220,000 ALLOC EIA-CRIT TEACH NEEDS 635,000 ALLOC EIA-PROF DEV-NSF GRANTS 1,800,000 ALLOC EIA-TECHNOLOGY 3,250,000 ALLOC EIA-TECH PREP 3,500,000 _________ TOTAL DIST SUBDIVISIONS 151,143,258 2. TEACHING EDUCATION OTHER OPERATING EXPENSES 21,125 3. PROF TEACHING CERTIFICATES OTHER OPERATING EXPENSES 398,620 4. TUITION REIMBURSEMENT AID TO SUBDIVISIONS 5. BLACK HISTORY & SC HISTORY PERSONAL SERVICE CLASSIFIED POSITIONS 46,606 (1.00) OTHER PERSONAL SERVICES 9,000 _________ TOTAL PERSONAL SERVICE 55,606 (1.00) OTHER OPERATING EXPENSES 47,161 AID TO SUBDIVISIONS ALLOC EIA-REIMB SCH DIST 3,000 ALLOC EIA-OTHER AGENCIES 45,500 _________ TOTAL DIST SUBDIVISIONS 48,500 6. TEACHER EVALUATION SYSTEM PERSONAL SERVICE OTHER PERSONAL SERVICE 9,000 _________ OTAL PERSONAL SERVICE 9,000 OTHER OPERATING EXPENSES 101,108 7. CAMPUS INCENTIVE PROGRAM PERSONAL SERVICE TOTAL TEACHING PROFESSION 154,148,630 (23.12) D. LEADERSHIP MANAGEMENT & EFF 1. LEADERSHIP MANAGEMENT PERSONAL SERVICE CLASSIFIED POSITIONS 344,772 (9.45) _________ TOTAL PERSONAL SERVICE 344,772 (9.45) OTHER OPERATING EXPENSES 357,183 AID TO SUBDIVISIONS ALLOC EIA-SLRY SUPP PRINCI 2,772,375 _________ TOTAL DIST SUBDIVISIONS 2,772,375 2. SCHOOL ADMINISTRATORS PERSONAL SERVICE OTHER PERSONAL SERVICE 35,499 _________ TOTAL PERSONAL SERVICE 35,499 OTHER OPERATING EXPENSES 72,008 _________ TOTAL LEADERSHIP MGMT& EFFICIENCY 3,581,837 (9.45) E. QUALITY CONTROL& PRODUCTION 1. SCHOOL IMPROVEMENT PERSONAL SERVICE CLASSIFIED POSITIONS 84,132 (2.25) _________ TOTAL PERSONAL SERVICE 84,132 (2.25) OTHER OPERATING EXPENSES 21,986 2. SCHOOL INCENTIVE GRANTS PERSONAL SERVICE CLASSIFIED POSITIONS 51,372 (1.00) OTHER PERSONAL SERVICE 2,500 _________ TOTAL PERSONAL SERVICE 53,872 (1.00) OTHER OPERATING EXPENSES 87,031 DIST SUBDIVISIONS ALLOC ED IMPV-INCENTIVE GRANTS 5,000,000 _________ TOTAL DIST SUBDIVISIONS 5,000,000 _________ TOTAL QUALITY CONTROL & PRODUCTION 5,247,021 (3.25) F. SCHOOL BUILDING AID AID TO SUBDIVISIONS ALLOC EIA-CONSTR & RENV 15,416,909 _________ TOTAL DIST SUBDIVISIONS 15,416,909 _________ TOTAL SCHOOL BUILDING AID 15,416,909 G. SCHOOL INTERVENTION PERSONAL SERVICE CLASSIFIED POSITIONS 340,022 (9.25) _________ TOTAL PERSONAL SERVICE 340,022 (9.25) OTHER OPERATING EXPENSES 198,125 AID TO SUBDIVISIONS ALLOC EIA-IMPAIRED DIST 200,000 _________ TOTAL DIST SUBDIVISIONS 200,000 _________ TOTAL SCHOOL INTERVENTION 738,147 (9.25) H. EIA IMPLEMENTATION 1. ADMINISTRATION OTHER OPERATING EXPENSES 630,601 2. DIVISION OF ACCOUNTING PERSONAL SERVICE CLASSIFIED POSITIONS 178,423 (5.23) _________ TOTAL PERSONAL SERVICE 178,423 (5.23) OTHER OPERATING EXPENSES 73,844 3. DIVISION OF AUDITS PERSONAL SERVICE CLASSIFIED POSITIONS 165,724 (5.50) _________ TOTAL PERSONAL SERVICE 165,724 (5.50) OTHER OPERATING EXPENSES 51,255 _________ TOTAL EIA IMPLEMENTATION 1,099,847 (10.73) I. EFFECTIVE PARTNERSHIP 1. EFFECTIVE PARTNERS PERSONAL SERVICE CLASSIFIED POSITIONS 71,515 (2.00) _________ TOTAL PERSONAL SERVICE 71,515 (2.00) OTHER OPERATING EXPENSES 11,480 AID TO SUBDIVISIONS 2. BUSINESS INDUSTRY INVOLVEMENT PERSONAL SERVICE OTHER PERSONAL SERVICE 1,800 _________ TOTAL PERSONAL SERVICE 1,800 OTHER OPERATING EXPENSES 22,558 3. COMMUNITY INVOLVEMENT OTHER OPERATING EXPENSES 25,001 _________ TOTAL EFFECTIVE PARTNERSHIP 132,354 (2.00) J. EIA STATE EMP. CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 672,289 _________ TOTAL FRINGE BENEFITS 672,289 _________ TOTAL EIA ST EMPLOYER CONTRIB 672,289 K. OTHER STATE AGENCIES AND ENTI SELECT COMM (A01) 105,000 TEACHER/OTHER PAY (F30) 326,809 WIL LOU GRAY OPPORTUNITY (H71) 359,377 SCH DEAF & BLIND (H75) 2,454,329 DEPT DISB & SPECIAL NEEDS (J16) 1,067,531 ALCHOL/DRUG ABUSE (J12) 1,104,921 JH DE LA HOWE SCH (L12) 258,165 CENTERS OF EXCELLENCE (H03) 387,850 TCHR RECRUIT PROG (H03) 1,359,736 TCHR LOAN PROG (E16) 3,016,250 CONTINUUM CARE (D17) 6,929,663 BUSINESS ED PARTNERSHIP (H47) 108,189 STATUS OFFENDER (L12) 650,000 GOV SCH FOR MATH & SCIENCE (H63) 45,989 TCHR LEADERSHIP (H03) 365,000 _________ TOTAL DIST SUBDIVISIONS 18,538,809 _________ TOTAL OTHER STATE AGYS& ENTITIES 18,538,809 L. NEW INITIATIVES OTHER OPERATING EXPENSES 59,100 AID TO SUBDIVISIONS ALLOC EIA-OTHER ENTITIES 500 ALLOC EIA-OTHER STATE AGENCIES 16,475 ALLOC EIA-ARTS CURRICULA 1,232,614 ALLOC EIA-CONT IMPRV/INNOVA 3,300,000 _________ TOTAL DIST SUBDIVISIONS 4,549,589 _________ TOTAL NEW INITIATIVES 4,608,689 M. NEW INITIATIVES-DROPOUT PREVE PERSONAL SERVICE CLASSIFIED POSITIONS 43,418 (1.00) _________ TOTAL PERSONAL SERVICE 43,418 (1.00) OTHER OPERATING EXPENSES 136,243 AID TO SUBDIVISIONS TOTAL NEW INITIATIVES-DROPOUT PREVENTION 179,661 (1.00) N. NEW INITIATIVES-PARENTING PRO PERSONAL SERVICE CLASSIFIED POSITIONS 45,908 (1.00) _________ TOTAL PERSONAL SERVICE 45,908 (1.00) OTHER OPERATING EXPENSES 35,501 AID TO SUBDIVISIONS ALLOC EIA-PARENT SUPPORT 6,856,158 _________ TOTAL DIST SUBDIVISIONS 6,856,158 _________ TOTAL NEW INITIATIVES-PARENTING PRO. 6,937,567 (1.00) O. PROBLEM SOLVING SKILLS PERSONAL SERVICE CLASSIFIED POSITIONS 46,316 (1.00) _________ TOTAL PERSONAL SERVICE 46,316 (1.00) OTHER OPERATING EXPENSES 336,067 AID TO SUBDIVISIONS ALLOC EIA-PROBLEM SOLVING SKILLS 1,012,393 _________ TOTAL DIST SUBDIVISIONS 1,012,393 _________ TOTAL PROBLEM SOLVING SKILLS 1,394,776 (1.00) P. NEW INITIATIVES-SCHOOL FLEX G PERSONAL SERVICE CLASSIFIED POSITIONS 43,686 (1.00) OTHER PERSONAL SERVICE 3,500 _________ TOTAL PERSONAL SERVICE 47,186 (1.00) OTHER OPERATING EXPENSES 13,726 _________ TOTAL NEW INITIATIVES-SCHOOL FLEX GRANTS 60,912 (1.00) R. SCHOOLHOUSE SAFETY RESOURCE C AID TO SUBDIVISIONS TOTAL SCHOOLHOUSE SAFETY RESOURCE CENTER TOTAL EDUC. IMPROV. ACT 381,695,989 (72.00) XI. DIVISION OF REGIONAL SERVICES AND PARTN PERSONAL SERVICE CLASSIFIED POSITIONS 544,042 341,033 (15.00) (9.03) TOTAL PERSONAL SERVICE 544,042 341,033 (15.00) (9.03) OTHER OPERATING EXPENSES 355,273 20,610 DISTRIBUTION TO SUBDIVISIONS TOTAL DIV OF REGIONAL SERVICES 899,315 361,643 (15.00) (9.03) XII. GOVERNOR'S SCHOOL MATH/SCIE PERSONAL SERVICE CLASSIFIED POSITIONS 173,754 173,754 (7.00) (7.00) UNCLASSIFIED POSITIONS 751,268 702,858 (19.00) (18.00) OTHER PERSONAL SERVICE 68,250 53,664 TOTAL PERSONAL SERVICE 993,272 930,276 (26.00) (25.00) OTHER OPERATING EXPENSES 1,122,140 959,902 DISTRIBUTION TO SUBDIVISIONS AID TO OTHER ENTITIES 13,200 _________ TOTAL DIST SUBDIVISIONS 13,200 EMPLOYER CONTRIBUTIONS 235,662 219,153 TOTAL FRINGE BENEFITS 235,662 219,153 TOTAL GOV'S SCH MATH & SCI 2,364,274 2,109,331 (26.00) (25.00) XIII. DIRECT AID TO SCHOOL DIST A. DISTRIBUTION TO SUBDIVISIONS AID SCHL DIST-ACT 187 280,956 280,956 AID SCHL DIST-TESTING 86,250 86,250 ALLOC SCHOOL DIST 305,054,165 ALLOC OTHER STATE AGENCIES 12,634,747 ALLOC OTHER ENTITIES 3,984,493 AID SCHOOL DISTRICTS 5,563 5,563 AID SCHL DIST-BASIC SKILLS 2,536 2,536 AID SCHL DIST-EMPLR CONTRI 245,180,243 245,180,243 AID SCHL DIST-EDUC FIN ACT 901,429,197 901,429,197 AID SCHL DIST-ADULT EDUC 2,579,549 2,579,549 AID SCHL DIST-DAY CARE CNT 1,188,421 1,188,421 AID SCHLDIST-NURSE PROG 605,126 605,126 AID SCHL DIST-12 MNTH AGRI 479,234 479,234 AID CNTY-ATTENDANCE SUPER 532,966 532,966 AID CNTY-SCHL LUNCH SUPER 532,966 532,966 AID SCHL DIST-LUNCH PRGM 413,606 413,606 AID SCHL DIST-PL99-457 1,281,484 1,281,484 AID OTHER STATE AGY-ADULT 586,695 586,695 AID OTHER STATE AGY-VOC ED 25,204 25,204 AID SCHOOL DISTRICTS 136,331 136,331 AID SCHL DIST-PILOT EXT YEAR 51,125 51,125 AID SCHL DIST-RETIREE INS 31,293,916 31,293,916 TOTAL DIST SUBDIVISIONS 1,508,364,773 1,186,691,368 TOTAL DISTRIBUTION TO SUBDIVISIONS 1,508,364,773 1,186,691,368 B. GOVERNOR'S WORKFORCE INITIAT AID SCHOOL DISTRICTS 213,018 213,018 TOTAL DIST SUBDIVISIONS 213,018 213,018 TOTAL GOVERNOR'S WORKFORCE INITIATIVE 213,018 213,018 C. GOVERNOR'S SCHOOL FOR ARTS AID TO OTHER ENTITIES 49,488 49,488 TOTAL DIST SUBDIVISIONS 49,488 49,488 TOTAL GOV'S SCHOOL FOR ARTS 49,488 49,488 D. SPECIAL ALLOCATIONS SC COUNCIL ON HOLOCAUST 19,883 19,883 YMCA - YOUTH IN GOVERNMENT 22,714 22,714 ARCHIBALD RUTLEDGE SCHOLAR. 19,147 19,147 HANDICAPPED - PROFOUNDLY MENTALLY 160,000 160,000 SC STATE - FELTON LAB 204,000 204,000 TOTAL DIST SUBDIVISIONS 425,744 425,744 TOTAL SPECIAL ALLOCATION 425,744 425,744 TOTAL DIRECT AID-SCH. DIST 1,509,053,023 1,187,379,618 XIV. EMPLOYEE BENEFITS C. STATE EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 7,696,348 6,124,183 TOTAL FRINGE BENEFITS 7,696,348 6,124,183 TOTAL EMPLOYEE BENEFITS 7,696,348 6,124,183 XV. NON-RECURRING MISCELLANEOUS OPERATIONS AID TO SCHOOL DISTRICTS TOTAL NON-RECURRING TOTAL DEPT OF EDUCATION 2,009,099,356 1,281,903,107 TOTAL AUTHORIZED FTE POSITIONS (1,073.80) (800.26)