SECTION 31 J12-DEPARTMENT OF MENTAL HEALTH TOTAL FUNDS GENERAL FUNDS I. GENERAL ADMINISTRATION PERSONAL SERVICE DIRECTOR 114,948 114,948 (1.00) (1.00) CLASSIFIED POSITIONS 6,409,818 6,147,333 (228.96) (220.96) UNCLASSIFIED POSITIONS 442,963 442,963 (6.00) (6.00) OTHER PERSONAL SERVICE 1,163,920 999,517 TOTAL PERSONAL SERVICE 8,131,649 7,704,761 (235.96) (227.96) *OTHER OPERATING EXPENSES 1,778,639 1,423,347 TOTAL GENERAL ADMINISTRATION 9,910,288 9,128,108 (235.96) (227.96) II. COMMUNITY MENTAL HEALTH COMMUNITY MENTAL HEALTH PERSONAL SERVICE CLASSIFIED POSITIONS 43,530,371 15,757,364 (1,297.08) (499.21) UNCLASSIFIED POSITIONS 4,397,270 2,708,492 (58.00) (47.00) OTHER PERSONAL SERVICE 1,283,146 561,788 TOTAL PERSONAL SERVICE 49,210,787 19,027,644 (1,355.08) (546.21) OTHER OPERATING EXPENSES 34,512,412 6,649,300 SPECIAL ITEMS GATEWAY HOUSE 96,700 96,700 PALMETTO PATHWAYS 50,000 S.C. SHARE 250,000 NEW DAY CLUBHOUSE 50,000 _________ TOTAL SPECIAL ITEMS 446,700 96,700 PUBLIC ASSISTANCE PAYMENTS CASE SERVICES 2,429,875 529,999 TOTAL CASE SRVC/PUB ASST 2,429,875 529,999 TOTAL COMM. MENTAL HEALTH 86,599,774 26,303,643 (1,355.08) (546.21) III. COMMUNITY SERVICES TO CHILD PERSONAL SERVICE CLASSIFIED POSITIONS 10,415,148 3,938,982 (347.36) (72.81) UNCLASSIFIED POSITIONS 942,233 457,344 (4.00) (2.00) *OTHER PERSONAL SERVICE 626,524 61,495 TOTAL PERSONAL SERVICE 11,983,905 4,457,821 (351.36) (74.81) OTHER OPERATING EXPENSES 6,512,543 1,042,839 SPECIAL ITEM *PROJECT STRIDE 46,416 46,416 TOTAL SPECIAL ITEMS 46,416 46,416 PUBLIC ASSISTANCE PAYMENTS CASE SERVICES 3,599,611 1,326,346 TOTAL CASE SRVC/PUB ASST 3,599,611 1,326,346 TOTAL COMMUNITY SERVICES TO CHILDREN 22,142,475 6,873,422 (351.36) (74.81) IV. INPATIENT PSYCHIATRIC SERVIC PERSONAL SERVICE CLASSIFIED POSITIONS 64,525,691 49,476,913 (3,161.90) (2,572.84) UNCLASSIFIED POSITIONS 8,245,518 6,451,399 (166.00) (159.00) OTHER PERSONAL SERVICE 5,383,988 4,457,448 TOTAL PERSONAL SERVICE 78,155,197 60,385,760 (3,327.90) (2,731.84) OTHER OPERATING EXPENSES 25,564,881 13,166,205 PUBLIC ASISTANCE PAYMENTS CASE SERVICES 1,560,045 1,012,990 TOTAL CASE SRVC/PUB ASST 1,560,045 1,012,990 TOTAL INPATIENT PSYCHIATRIC 105,280,123 74,564,955 (3,327.90) (2,731.84) V.ICF/SKILLED NURSING CARE PERSONAL SERVICE CLASSIFIED POSITIONS 12,157,882 6,371,406 (612.08) (359.08) UNCLASSIFIED POSITIONS 369,793 69,223 (14.00) (9.00) OTHER PERSONAL SERVICE 780,157 468,500 TOTAL PERSONAL SERVICE 13,307,832 6,909,129 (626.08) (368.08) OTHER OPERATING EXPENSES 12,067,150 3,887,991 SPECIAL ITEMS CAMPBELL VETERANS HOME 7,352,464 3,052,464 TOTAL SPECIAL ITEMS 7,352,464 3,052,464 DEBT SERVICE DEBT SERVICE 54,908 _________ TOTAL DEBT SERVICE 54,908 PUBLIC ASSISTANCE PAYMENTS CASE SERVICES 37,212 15,167 *TOTAL CASE SRVC/PUB ASST 37,212 15,167 TOT. ICF SKILLED NURSING CARE 32,819,566 13,864,751 (626.08) (368.08) VI. ALCOHOL & DRUG PERSONAL SERVICE CLASSIFIED POSITIONS 7,054,037 5,197,256 (328.89) (259.56) UNCLASSIFIED POSITIONS 556,924 556,924 (10.00) (10.00) OTHER PERSONAL SERVICE 600,017 527,006 TOTAL PERSONAL SERVICE 8,210,978 6,281,186 (338.89) (269.56) *OTHER OPERATING EXPENSES 1,855,127 775,418 PUBLIC ASSISTANCE PAYMENTS CASE SERVICES 121,504 106,973 TOTAL CASE SRVC/PUB ASST 121,504 106,973 TOTAL ALCOHOL & DRUG 10,187,609 7,163,577 (338.89) (269.56) VII. DEVELOPMENTALLY DISABLED PERSONAL SERVICE CLASSIFIED POSITIONS 1,823,227 677,426 (120.19) (29.99) OTHER PERSONAL SERVICE 274,301 170,301 TOTAL PERSONAL SERVICE 2,097,528 847,727 (120.19) (29.99) OTHER OPERATING EXPENSES 595,698 421,019 PUBLIC ASSISTANCE PAYMENTS CASE SERVICES 3,000 1,000 TOTAL CASE SRVC/PUB ASST 3,000 1,000 TOTAL DEVELOPMENT. DISABLED 2,696,226 1,269,746 (120.19) (29.99) VIII. DIV OF ALCOHOL & OTHER DRUG ABUSE SERV A. ADMINISTRATION PERSONAL SERVICE TOTAL ADMINISTRATION B. PROGRAM SUPPORT PERSONAL SERVICE SPECIAL ITEMS: DISTRIBUTION TO SUBDIVISION TOTAL PROGRAM SUPPORT C. PROGRAMS AND SERVICES PERSONAL SERVICE NEW POSITIONS DISTRIBUTION TO SUBDIVISION TOTAL PROGRAM SERVICES TOTAL DIV OF ALCOHOL & OTHER DRUG ABUSE SERVI IX. EMPLOYEE BENEFITS C. STATE EMPLOYER CONTRIBUTIONS RETIREMENT SPPL-STATE EMP 46,026,139 28,279,190 TOTAL FRINGE BENEFITS 46,026,139 28,279,190 TOTAL DEPARTMENT OF MENTAL HEALTH 315,662,200 167,447,392 TOTAL AUTHORIZED FTE POSITIONS (6,355.46) (4,248.45)