SECTION 30 J04-DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL TOTAL FUNDS GENERAL FUNDS I. ADMINISTRATION A. ADMINISTRATION-GENERAL PERSONAL SERVICE COMMISSIONER/S 104,776 104,776 (1.00) (1.00) CLASSIFIED POSITIONS 7,054,497 5,478,758 (313.01) (231.37) UNCLASSIFIED POSITIONS 142,088 142,088 (2.00) (2.00) OTHER PERSONAL SERVICE 158,377 16,238 TOTAL PERSONAL SERVICE 7,459,738 5,741,860 (316.01) (234.37) *OTHER OPERATING EXPENSES 8,367,953 1,731,467 TOTAL ADMINISTRATION 15,827,691 7,473,327 (316.01) (234.37) B. DIVISION OF MINORITY HEALTH PERSONAL SERVICE CLASSIFIED POSITIONS 181,490 119,869 (6.00) (4.15) OTHER PERSONAL SERVICES 46,018 _________ TOTAL PERSONAL SERVICE 227,508 119,869 (6.00) (4.15) OTHER OPERATING EXPENSES 46,427 5,906 PUBLIC ASSISTANCE PAYMENTS CASE SERVICES 18,239 _________ TOTAL CASE SRVC/PUB ASST 18,239 _________ TOTAL DIVISION OF MINORITY HEALTH 292,174 125,775 (6.00) (4.15) C. DRUG CONTROL: PERSONAL SERVICE CLASSIFIED POSITIONS 786,073 248,261 (21.00) (5.54) OTHER PERSONAL SERVICE 33,224 _________ TOTAL PERSONAL SERVICE 819,297 248,261 (21.00) (5.54) OTHER OPERATING EXPENSES 938,357 _________ TOTAL DRUG CONTROL 1,757,654 248,261 (21.00) (5.54) TOTAL ADMINISTRATION 17,877,519 7,847,363 (343.01) (244.06) II. HEALTH SERVICES: A. MANAGEMENT: PERSONAL SERVICE CLASSIFIED POSITIONS 443,659 275,431 (39.00) (12.00) UNCLASSIFIED POSITIONS 103,146 103,146 (1.00) (1.00) OTHER PERSONAL SERVICE 30,555 _________ TOTAL PERSONAL SERVICE 577,360 378,577 (40.00) (13.00) OTHER OPERATING EXPENSES 2,748,559 1,175,039 TOTAL MANAGEMENT 3,325,919 1,553,616 (40.00) (13.00) B.HEALTH PROMOTION PERSONAL SERVICE CLASSIFIED POSITIONS 2,470,984 1,064,159 (84.45) (39.80) OTHER PERSONAL SERVICE 142,794 7,817 TOTAL PERSONAL SERVICE 2,613,778 1,071,976 (84.45) (39.80) OTHER OPERATING EXPENSES 5,412,400 56,431 PUBLIC ASSISTANCE PAYMENTS: CASE SERVICES 1,017,986 962,039 TOTAL CASE SRVC/PUB ASST 1,017,986 962,039 DIST TO SUBDIVISIONS ALLOC OTHER ENTITIES 204,182 _________ TOTAL DIST SUBDIVISIONS 204,182 _________ TOTAL HEALTH PROMOTION 9,248,346 2,090,446 (84.45) (39.80) C. PRIMARY CARE: PERSONAL SERVICE CLASSIFIED POSITIONS 214,610 72,560 (6.50) (3.95) OTHER PERSONAL SERVICE 15,450 _________ TOTAL PERSONAL SERVICE 230,060 72,560 (6.50) (3.95) OTHER OPERATING EXPENSES 175,090 4,348 PUBLIC ASSISTANCE PAYMENTS: CASE SERVICES 784,437 681,787 TOTAL CASE SRVC/PUB ASST 784,437 681,787 DISTRIBUTION TO SUBDIVISIONS AID TO OTHER ENTITIES 18,943 18,943 TOTAL DIST SUBDIVISIONS 18,943 18,943 TOTAL PRIMARY CARE 1,208,530 777,638 (6.50) (3.95) D. HOME HEALTH SVCS & LONG TER PERSONAL SERVICE CLASSIFIED POSITIONS 22,220,344 36,995 (975.06) (2.05) OTHER PERSONAL SERVICE 18,766,697 _________ TOTAL PERSONAL SERVICE 40,987,041 36,995 (975.06) (2.05) OTHER OPERATING EXPENSES 13,635,662 225,107 PUBLIC ASSISTANCE PAYMENTS: CASE SERVICES 4,444,108 63,765 TOTAL CASE SRVC/PUB ASST 4,444,108 63,765 TOTAL HOME HLTH SVCS & LONG TERM 59,066,811 325,867 (975.06) (2.05) E. PREVENTIVE HEALTH SERVICES: PERSONAL SERVICE CLASSIFIED POSITIONS 7,422,448 4,224,951 (346.12) (175.38) OTHER PERSONAL SERVICE 354,460 42,885 TOTAL PERSONAL SERVICE 7,776,908 4,267,836 (346.12) (175.38) OTHER OPERATING EXPENSES 9,668,763 4,650,536 PUBLIC ASSISTANCE CASE SERVICES 949,305 706,138 TOTAL CASE SRVC/PUB ASST 949,305 706,138 SPECIAL ITEMS PALMETTO AIDS LIFE SUPPORT 23,683 23,683 TOTAL SPECIAL ITEMS 23,683 23,683 TOTAL PREVENTIVE HLTH SVCS 18,418,659 9,648,193 (346.12) (175.38) F. MATERNAL AND CHILD CARE: PERSONAL SERVICE CLASSIFIED POSITIONS 33,012,303 6,274,691 (1,676.17) (270.97) NEW POSITIONS OTHER PERSONAL SERVICE 3,957,264 320,239 TOTAL PERSONAL SERVICE 36,969,567 6,594,930 (1,676.17) (270.97) OTHER OPERATING EXPENSES 19,421,980 2,891,285 PERMANENT IMPROVEMENTS PERMANENT IMPROVEMENTS 45,000 _________ TOTAL PERM IMPROVEMENTS 45,000 PUBLIC ASSISTANCE PAYMENTS: CASE SERVICES 71,692,300 6,945,271 TOTAL CASE SRVC/PUB ASST 71,692,300 6,945,271 AID TO SUBDIVISIONS ALLOCATION TO OTHER ENTITIES - S 614,249 _________ TOTAL DIST SUBDIVISIONS 614,249 SPECIAL ITEMS BURNT GINN SUMMER CAMP 187,976 187,976 TOTAL SPECIAL ITEMS 187,976 187,976 TOTAL MAT. AND CHILD CARE 128,931,072 16,619,462 (1,676.17) (270.97) G. PUBLIC HEALTH DISTRICTS: PERSONAL SERVICE CLASSIFIED POSITIONS 22,483,204 21,217,815 (883.24) (821.02) OTHER PERSONAL SERVICE 695,460 30,330 TOTAL PERSONAL SERVICE 23,178,664 21,248,145 (883.24) (821.02) OTHER OPERATING EXPENSES 3,143,579 923,449 PUBLIC ASSISTANCE PAYMENTS: CASE SERVICES 382,098 18,619 TOTAL CASE SRVC/PUB ASST 382,098 18,619 SPECIAL ITEMS PUBLIC HEALTH DIST-SPECIAL ITEM 2,781,963 COMMUNITY HLTH CENTER-SPECIAL IT 853,153 853,153 TOTAL SPECIAL ITEMS 3,635,116 853,153 DIST SUBDIVISIONS ALLOCATION OTHER ENTITIES 120,603 _________ TOTAL DIST SUBDIVISIONS 120,603 TOTAL PUBLIC HEALTH DISTRICTS 30,460,060 23,043,366 (883.24) (821.02) H. LABORATORIES: PERSONAL SERVICE CLASSIFIED POSITIONS 2,799,784 1,566,374 (96.30) (48.00) OTHER PERSONAL SERVICE 98,388 _________ TOTAL PERSONAL SERVICE 2,898,172 1,566,374 (96.30) (48.00) OTHER OPERATING EXPENSES 4,959,410 1,020,665 TOTAL LABORATORIES 7,857,582 2,587,039 (96.30) (48.00) I. ENVIRONMENTAL HEALTH: PERSONAL SERVICE CLASSIFIED POSITIONS 3,668,459 2,500,858 (131.38) (81.59) OTHER PERSONAL SERVICE 148,051 13,484 TOTAL PERSONAL SERVICE 3,816,510 2,514,342 (131.38) (81.59) OTHER OPERATING EXPENSES 1,386,421 113,903 TOTAL ENVIRONMENTAL HEALTH 5,202,931 2,628,245 (131.38) (81.59) J. VITAL RECORDS: PERSONAL SERVICE CLASSIFIED POSITIONS 1,436,459 (66.00) OTHER PERSONAL SERVICE 106,097 _________ TOTAL PERSONAL SERVICE 1,542,556 (66.00) OTHER OPERATING EXPENSES 945,605 _________ TOTAL VITAL RECORDS 2,488,161 (66.00) TOTAL HEALTH SERVICES 266,208,071 59,273,872 (4,305.22) (1,455.76) III. HEALTH REGULATIONS A. MANAGEMENT PERSONAL SERVICE CLASSIFIED POSITIONS 132,619 132,619 (2.00) (2.00) UNCLASSIFIED POSITIONS 76,668 76,668 (1.00) (1.00) TOTAL PERSONAL SERVICE 209,287 209,287 (3.00) (3.00) OTHER OPERATING EXPENSES 197,315 160,063 TOTAL MANAGEMENT 406,602 369,350 (3.00) (3.00) B.HEALTH FACILITIES & SERVICES PERSONAL SERVICE CLASSIFIED POSITIONS 368,219 326,094 (12.37) (10.87) OTHER PERSONAL SERVICE 9,100 9,100 TOTAL PERSONAL SERVICE 377,319 335,194 (12.37) (10.87) OTHER OPERATING EXPENSES 99,024 29,994 TOTAL HEALTH FACILITIES & SERVICES DEVELOPMENT 476,343 365,188 (12.37) (10.87) C. HEALTH FACILITIES REGULATION PERSONAL SERVICE CLASSIFIED POSITIONS 4,540,142 1,383,178 (164.36) (53.04) NEW POSITIONS PUBLIC HEALTH ANALYST II 53,932 53,932 (2.00) (2.00) OTHER PERSONAL SERVICE 34,175 500 TOTAL PERSONAL SERVICE 4,628,249 1,437,610 (166.36) (55.04) OTHER OPERATING EXPENSES 2,331,339 163,788 DISTRIBUTION TO SUBDIVISIONS AID CNTY-RESTRICTED 1,049,263 1,049,263 AID EMS-REGIONAL COUNCILS 431,592 431,592 TOTAL DIST SUBDIVISIONS 1,480,855 1,480,855 TOTAL HLTH FAC REGULATIONS 8,440,443 3,082,253 (166.36) (55.04) D.TANNING FACILITIES PERSONAL SERVICE CLASSIFIED POSITIONS 99,508 99,508 (4.00) (4.00) TOTAL PERSONAL SERVICE 99,508 99,508 (4.00) (4.00) OTHER OPERATING EXPENSES 116,857 56,857 TOTAL TANNING FACILITIES 216,365 156,365 (4.00) (4.00) E. RADIOLOGICAL HEALTH: PERSONAL SERVICE CLASSIFIED POSITIONS 833,078 599,610 (22.00) (20.27) OTHER PERSONAL SERVICE 22,088 3,300 TOTAL PERSONAL SERVICE 855,166 602,910 (22.00) (20.27) OTHER OPERATING EXPENSES 439,695 169,748 TOTAL RADIOLOGICAL HEALTH 1,294,861 772,658 (22.00) (20.27) TOTAL HEALTH REGULATIONS 10,834,614 4,745,814 (207.73) (93.18) IV. ENVIRONMENTAL QUALITY CONTRO A. MANAGEMENT: 1. MANAGEMENT - GENERAL: PERSONAL SERVICE CLASSIFIED POSITIONS 1,087,785 674,679 (76.17) (24.17) UNCLASSIFIED POSITIONS 92,313 92,313 (1.00) (1.00) OTHER PERSONAL SERVICE 32,314 _________ TOTAL PERSONAL SERVICE 1,212,412 766,992 (77.17) (25.17) OTHER OPERATING EXPENSES 3,744,781 1,096,471 SPECIAL ITEMS SAVANNAH RIVER PLANT 89,461 89,461 TOTAL SPECIAL ITEMS 89,461 89,461 TOTAL MANAGEMENT 5,046,654 1,952,924 (77.17) (25.17) B. AIR QUALITY CONTROL: PERSONAL SERVICE CLASSIFIED POSITIONS 4,480,336 217,427 (109.17) (8.00) OTHER PERSONAL SERVICE 47,400 TOTAL PERSONAL SERVICE 4,527,736 217,427 (109.17) (8.00) *OTHER OPERATING EXPENSES 3,422,035 44,703 TOTAL AIR QUALITY CONTROL 7,949,771 262,130 (109.17) (8.00) C. WATER POLLUTION CONTROL: 1. WATER POLLUTION CONT.-GEN. PERSONAL SERVICE CLASSIFIED POSITIONS 5,555,059 1,995,451 (127.00) (64.17) OTHER PERSONAL SERVICES 109,999 _________ TOTAL PERSONAL SERVICE 5,665,058 1,995,451 (127.00) (64.17) *OTHER OPERATING EXPENSES 3,509,903 260,662 2. LAND RESOURCES CONSERVATION OTHER OPERATING EXPENSES 97,800 _________ TOTAL WATER POLLUTION CONTROL 9,272,761 2,256,113 (127.00) (64.17) D. SOLID & HAZARDOUS WASTE PERSONAL SERVICE CLASSIFIED POSITIONS 7,072,573 1,635,229 (219.52) (55.71) OTHER PERSONAL SERVICE 151,532 _________ TOTAL PERSONAL SERVICE 7,224,105 1,635,229 (219.52) (55.71) OTHER OPERATING EXPENSES 5,462,864 536,306 PUBLIC ASSISTANCE PAYMENTS CASE SERVICES 66 66 TOTAL CASE SRVC/PUB ASST 66 66 SPECIAL ITEMS HAZARDOUS WASTE CONTI 104,173 104,173 TOTAL SPECIAL ITEMS 104,173 104,173 AID TO SUBDIVISIONS ALLOC MUN-RESTRICTED 629,375 ALLOCATION TO COUNTIES 4,873,286 ALLOC SCHOOL DIST 250,000 ALLOCATION TO OTHER ENTITIES - S 63,122 ALLOCATION OTHER ENTITIES 125,000 ALLOCATION PRIVATE SECTOR 485,250 TOTAL DIST SUBDIVISIONS 6,426,033 _________ TOTAL SOLID & HAZARDOUS WASTE MGMT 19,217,241 2,275,774 (219.52) (55.71) E. WATER SUPPLY: PERSONAL SERVICE CLASSIFIED POSITIONS 4,381,387 782,031 (124.00) (26.00) OTHER PERSONAL SERVICE 286,427 95,742 TOTAL PERSONAL SERVICE 4,667,814 877,773 (124.00) (26.00) *OTHER OPERATING EXPENSES 6,497,637 152,513 TOTAL WATER SUPPLY 11,165,451 1,030,286 (124.00) (26.00) F. DISTRICT SERVICES/EQC: PERSONAL SERVICE CLASSIFIED POSITIONS 5,871,314 3,531,136 (215.50) (118.42) OTHER PERSONAL SERVICE 89,770 14,876 TOTAL PERSONAL SERVICE 5,961,084 3,546,012 (215.50) (118.42) OTHER OPERATING EXPENSES 1,528,114 414,835 TOTAL DISTRICT SERVICES EQC 7,489,198 3,960,847 (215.50) (118.42) G. ANALYTICAL & BIOLOGICAL SE PERSONAL SERVICE CLASSIFIED POSITIONS 2,957,996 1,461,327 (101.30) (46.05) OTHER PERSONAL SERVICE 35,290 2,847 TOTAL PERSONAL SERVICE 2,993,286 1,464,174 (101.30) (46.05) OTHER OPERATING EXPENSES 2,593,418 664,359 TOTAL ANALYTICAL & BIOLOGICAL SERV 5,586,704 2,128,533 (101.30) (46.05) TOTAL ENVIRONMENTAL QUALITY CONTROL 65,727,780 13,866,607 (973.66) (343.52) V. COASTAL COUNCIL: A. MANAGEMENT AND OPERATIONS PERSONAL SERVICE CLASSIFIED POSITIONS 1,286,417 526,777 (40.00) (17.50) UNCLASSIFIED POSITIONS 142,454 74,957 (2.00) (1.00) OTHER PERSONAL SERVICES 163,889 57,036 TOTAL PERSONAL SERVICE 1,592,760 658,770 (42.00) (18.50) OTHER OPERATING EXPENSES 1,827,923 494,990 SPECIAL ITEMS COASTAL ZONE EDUC. CENTER 85,500 85,500 CHARLESTON HARBOR S.A.M.P. 1,250,000 NAT'L EST. RESER.RES. 345,000 _________ TOTAL SPECIAL ITEMS 1,680,500 85,500 TOTAL COASTAL COUNCIL 5,101,183 1,239,260 (42.00) (18.50) VI.EMPLOYEE BENEFITS C. STATE EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 38,712,640 14,729,564 TOTAL FRINGE BENEFITS 38,712,640 14,729,564 TOTAL EMPLOYEE BENEFITS 38,712,640 14,729,564 VII. NON-RECURRING APPROPRIATION TOTAL NON-RECURRING TOTAL DEPARTMENT OF HEALTH & ENVIRONMENTAL CO 404,461,807 101,702,480 TOTAL AUTHORIZED FTE POSITIONS (5,871.62) (2,155.02)