SECTION 43 N12-DEPARTMENT OF JUVENILE JUSTICE TOTAL FUNDS GENERAL FUNDS I. OFFICE OF THE DIRECTOR: PERSONAL SERVICE DIRECTOR/S 80,455 80,455 (1.00) (1.00) CLASSIFIED POSITIONS 458,291 458,291 (16.00) (16.00) TOTAL PERSONAL SERVICE 538,746 538,746 (17.00) (17.00) OTHER OPERATING EXPENSES 96,834 96,834 TOTAL OFFICE OF THE DIRECTOR 635,580 635,580 (17.00) (17.00) II. PAROLE DIVISION PERSONAL SERVICE CLASSIFIED POSITIONS 391,647 354,029 (14.50) (13.50) UNCLASSIFIED POSITIONS 49,065 49,065 (1.00) (1.00) OTHER PERSONAL SERVICES 22,700 15,700 TOTAL PERSONAL SERVICE 463,412 418,794 (15.50) (14.50) OTHER OPERATING EXPENSES 144,045 142,849 TOTAL PAROLE PROGRAMS 607,457 561,643 (15.50) (14.50) III. ADMINISTRATION DIVISION PERSONAL SERVICE CLASSIFIED POSITIONS 1,673,923 1,554,902 (63.50) (58.50) UNCLASSIFIED POSITIONS 56,316 56,316 (1.00) (1.00) OTHER PERSONAL SERVICE 48,280 48,280 TOTAL PERSONAL SERVICE 1,778,519 1,659,498 (64.50) (59.50) OTHER OPERATING EXPENSES 889,704 855,593 SPECIAL ITEMS: CLIENT TRACKING SYSTEM 247,350 247,350 TOTAL SPECIAL ITEMS 247,350 247,350 TOTAL ADMINISTRATIVE DIVISION 2,915,573 2,762,441 (64.50) (59.50) IV. OPERATIONS DIVISION PERSONAL SERVICE CLASSIFIED POSITIONS 17,344,281 15,017,975 (808.50) (732.87) NEW POSITIONS ADDED BY THE BUDGET AND CONTROL BOARD AND THE JOINT LEGISLATIVE COMMITTEE ON PERSONAL SERVICE, FINANCING AND BUDGETING ADMIN. SPEC. A (8.00) COMM. SPEC. A (22.00) NEW POSITIONS JUVENILE CORRECTIONAL OFFICER 928,000 928,000 (55.00) (55.00) MEDICAL SERVICES 90,000 90,000 (3.00) (3.00) CLASSROOM TEACHERS 108,000 108,000 (4.00) (4.00) UNCLASSIFIED POSITIONS 143,937 59,893 (3.00) (1.00) OTHER PERSONAL SERVICE 1,462,529 1,249,848 TOTAL PERSONAL SERVICE 20,076,747 17,453,716 (903.50) (795.87) OTHER OPERATING EXPENSES 5,899,519 4,113,297 PUBLIC ASSISTANCE PAYMENTS CASE SERVICES 2,723,201 2,616,439 TOTAL CASE SRVC/PUB ASST 2,723,201 2,616,439 SPECIAL ITEM JUVENILE RESTITUTION-CHARLESTON 128,700 128,700 RESIDENTIAL TRTMT-EMOTIONALLY HA 52,121 52,121 PIEDMONT MARINE INSTITUTE 780,677 466,610 GEORGETOWN MARINE INSTITUTE 763,423 647,466 PEE DEE MARINE INSTITUTE 906,098 689,400 CHARLESTON MARINE INSTITUTE 388,200 388,200 RICHLAND MARINE INSTITUTE 366,200 366,200 BEAUFORT MARINE INSTITUTE 906,098 689,400 12 & 13 YEAR OLD PLACEMENT 275,390 275,390 TOTAL SPECIAL ITEMS 4,566,907 3,703,487 TOTAL OPERATIONS DIVISION 33,266,374 27,886,939 (903.50) (795.87) V. PROGRAMS DIVISION PERSONAL SERVICE CLASSIFIED POSITIONS 2,369,820 1,575,621 (73.42) (52.63) NEW POSITIONS PSYCHOLOGISTS 87,840 87,840 (3.00) (3.00) UNCLASSIFIED POSITIONS 2,525,708 1,072,077 (78.58) (35.81) OTHER PERSONAL SERVICE 144,255 27,816 TOTAL PERSONAL SERVICE 5,127,623 2,763,354 (155.00) (91.44) OTHER OPERATING EXPENSES 448,251 29,250 PUBLIC ASSISTANCE PAYMENTS CASE SERVICES 247,637 242,137 TOTAL CASE SRVC/PUB ASST 247,637 242,137 SPECIAL ITEMS JUVENILE ARBITRATION BOARD 35,000 35,000 CHILDREN'S CASE RESOLUTIONS 47,383 47,383 VOCATIONAL REHABILITATION 82,322 82,322 TOTAL SPECIAL ITEMS 164,705 164,705 TOTAL PROGRAMS DIVISION 5,988,216 3,199,446 (155.00) (91.44) VI. EMPLOYEE BENEFITS C. STATE EMPLOYER CONTRIBUTIONS EMPLOYER CONTRIBUTIONS 7,712,766 6,200,549 TOTAL FRINGE BENEFITS 7,712,766 6,200,549 TOTAL EMPLOYEE BENEFITS 7,712,766 6,200,549 VII. NON-RECURRING APPROPRIATIONS TOTAL NON-RECURRING TOTAL DEPARTMENT OF JUVENILE JUSTICE 51,125,966 41,246,598 TOTAL AUTHORIZED FTE POSITIONS (1,155.50) (978.31)