South Carolina General Assembly
116th Session, 2005-2006

H. 4810
General Appropriations Bill for fiscal year 2006-2007
As Enacted by the General Assembly

                              SECTION 63
                     F03-BUDGET AND CONTROL BOARD

                                        TOTAL FUNDS    GENERAL FUNDS
                                     ______________    _____________

I. OFF OF EXECUTIVE DIRECTOR
A. BOARD ADMINISTRATION
PERSONAL SERVICE:
EXECUTIVE DIRECTOR                          146,076        146,076
                                             (1.00)         (1.00)
CLASSIFIED POSITIONS                        120,136         35,059
                                             (2.75)          (.83)
UNCLASSIFIED POSITIONS                      251,382         73,361
                                             (2.50)         (1.10)
OTHER PERSONAL SERVICES                      20,350         20,350
                                     _______________________________
TOTAL PERSONAL SERVICE                      537,944        274,846
                                             (6.25)         (2.93)
OTHER OPER EXPENSES                         146,645        114,434
SPECIAL ITEMS:
BRANDENBURG                                  11,354         11,354
BASE CLOSURE FUND                           574,716        574,716
CIVIL CONTINGENT FUND                       161,902        161,902
                                     _______________________________
TOTAL SPECIAL ITEMS                         747,972        747,972
                                     _______________________________
TOTAL BOARD ADMIN                         1,432,561      1,137,252
                                             (6.25)         (2.93)
                                     ===============================
B. GENERAL COUNSEL
PERSONAL SERVICE:
CLASSIFIED POSITIONS                        117,000
                                             (3.00)
UNCLASSIFIED POSITIONS                      585,000
                                             (7.00)
                                     _______________________________
TOTAL PERSONAL SERVICE                      702,000
                                            (10.00)
OTHER OPER EXPENSES                         214,290
                                     _______________________________
TOTAL GENERAL COUNSEL                       916,290
                                            (10.00)
                                     ===============================
TOT OFF OF EXECUTIVE
DIRECTOR                                  2,348,851      1,137,252
                                            (16.25)         (2.93)
                                     ===============================
II. OPER AND EXECUTIVE
TRAINING
A. AGENCY SUPPORT
PERSONAL SERVICE:
CLASSIFIED POSITIONS                        260,687         75,267
                                             (4.00)         (1.20)
UNCLASSIFIED POSITIONS                       99,002         29,701
                                             (2.00)          (.51)
                                     _______________________________
TOTAL PERSONAL SERVICE                      359,689        104,968
                                             (6.00)         (1.71)
OTHER OPER EXPENSES                          20,942          6,286
                                     _______________________________
TOTAL AGENCY SUPPORT                        380,631        111,254
                                             (6.00)         (1.71)
                                     ===============================
B. INTERNAL OPERATIONS
PERSONAL SERVICE:
CLASSIFIED POSITIONS                      1,909,169        638,455
                                            (46.37)        (17.03)
UNCLASSIFIED POSITIONS                       84,010            703
                                             (1.00)          (.30)
                                     _______________________________
TOTAL PERSONAL SERVICE                    1,993,179        639,158
                                            (47.37)        (17.33)
OTHER OPER EXPENSES                       1,793,731      1,207,662
                                     _______________________________
TOTAL INTERNAL OPERATIONS                 3,786,910      1,846,820
                                            (47.37)        (17.33)
                                     ===============================
C. EXECUTIVE INSTITUTE
PERSONAL SERVICE:
CLASSIFIED POSITIONS                        166,262        166,262
                                             (3.00)         (3.00)
OTHER PERSONAL SERVICES                      25,000
                                     _______________________________
TOTAL PERSONAL SERVICE                      191,262        166,262
                                             (3.00)         (3.00)
OTHER OPER EXPENSES                         128,089        110,789
                                     _______________________________
TOTAL EXECUTIVE INSTITUTE                   319,351        277,051
                                             (3.00)         (3.00)
                                     ===============================
TOT OPER AND EXECUTIVE
TRAINING                                  4,486,892      2,235,125
                                            (56.37)        (22.04)
                                     ===============================
III. INTERNAL AUDIT &
PERFORMANCE REVIEW
PERSONAL SERVICE:
CLASSIFIED POSITIONS                        310,415         91,600
                                             (7.00)         (2.80)
                                     _______________________________
TOTAL PERSONAL SERVICE                      310,415         91,600
                                             (7.00)         (2.80)
OTHER OPER EXPENSES                          76,316         26,871
                                     ===============================
TOTAL INTERNAL AUDIT AND
PERFORMANCE REVIEW                          386,731        118,471
                                             (7.00)         (2.80)
                                     ===============================
IV. BUDGET AND ANALYSES DIV
A. OFFICE OF STATE BUDGET
PERSONAL SERVICE:
CLASSIFIED POSITIONS                      1,133,329      1,133,329
                                            (23.00)        (23.00)
NEW POSITIONS
ACCTG/FISCAL MANAGER I                      125,000        125,000
                                             (2.00)         (2.00)
UNCLASSIFIED POSITIONS                      413,364        413,364
                                             (4.00)         (4.00)
OTHER PERSONAL SERVICES                      18,000         18,000
                                     _______________________________
TOTAL PERSONAL SERVICE                    1,689,693      1,689,693
                                            (29.00)        (29.00)
OTHER OPER EXPENSES                         599,465        599,465
                                     _______________________________
TOTAL OFF OF STATE BUDGET                 2,289,158      2,289,158
                                            (29.00)        (29.00)
                                     ===============================
B. OFFICE OF RESEARCH &
STATISTICS
1. ADMINISTRATION
PERSONAL SERVICE:
CLASSIFIED POSITIONS                        463,290        176,313
                                             (8.00)         (4.00)
UNCLASSIFIED POSITIONS                      114,018        114,018
                                             (1.00)         (1.00)
OTHER PERSONAL SERVICES                      30,000
                                     _______________________________
TOTAL PERSONAL SERVICE                      607,308        290,331
                                             (9.00)         (5.00)
OTHER OPER EXPENSES                         310,635        126,205
                                     _______________________________
TOTAL ADMINISTRATION                        917,943        416,536
                                             (9.00)         (5.00)
                                     ===============================
2. ECONOMIC RESEARCH
PERSONAL SERVICE:
CLASSIFIED POSITIONS                        204,389        204,389
                                             (4.00)         (4.00)
UNCLASSIFIED POSITIONS                      110,392        110,392
                                             (1.00)         (1.00)
                                     _______________________________
TOTAL PERSONAL SERVICE                      314,781        314,781
                                             (5.00)         (5.00)
OTHER OPER EXPENSES                         104,713        104,713
                                     _______________________________
TOTAL ECONOMIC RESEARCH                     419,494        419,494
                                             (5.00)         (5.00)
                                     ===============================
3. HLTH AND DEMOGRAPHIC
STATISTICS
PERSONAL SERVICE:
CLASSIFIED POSITIONS                        969,429        494,036
                                            (23.75)         (9.00)
OTHER PERSONAL SERVICES                   1,030,812
                                     _______________________________
TOTAL PERSONAL SERVICE                    2,000,241        494,036
                                            (23.75)         (9.00)
OTHER OPER EXPENSES                         617,942        177,900
                                     _______________________________
TOT HLTH AND DEMOGRAPHIC
STATISTICS                                2,618,183        671,936
                                            (23.75)         (9.00)
                                     ===============================
4. DIGITAL CARTOGRAPHY
PERSONAL SERVICE:
CLASSIFIED POSITIONS                        121,231        121,231
                                             (2.00)         (2.00)
                                     _______________________________
TOTAL PERSONAL SERVICE                      121,231        121,231
                                             (2.00)         (2.00)
OTHER OPER EXPENSES                          76,000         76,000
                                     _______________________________
TOT DIGITAL CARTOGRAPHY                     197,231        197,231
                                             (2.00)         (2.00)
                                     ===============================
5. GEODETIC & MAPPING SURVEY
PERSONAL SERVICE:
CLASSIFIED POSITIONS                        466,030        435,912
                                            (10.00)        (10.00)
OTHER PERSONAL SERVICES                      60,328
                                     _______________________________
TOTAL PERSONAL SERVICE                      526,358        435,912
                                            (10.00)        (10.00)
OTHER OPER EXPENSES                         407,943         86,950
SPECIAL ITEM:
MAPPING                                     307,216        307,216
                                     _______________________________
TOTAL SPECIAL ITEMS                         307,216        307,216
                                     _______________________________
TOTAL GEODETIC & MAPPING
SURVEY                                    1,241,517        830,078
                                            (10.00)        (10.00)
                                     ===============================
6. SUCCESSFUL CHILDREN'S
PROJECT
PERSONAL SERVICE:
UNCLASSIFIED POSITIONS                      111,630
                                             (1.00)
OTHER PERSONAL SERVICES                      43,680
                                     _______________________________
TOTAL PERSONAL SERVICE                      155,310
                                             (1.00)
OTHER OPER EXPENSES                         234,858
                                     _______________________________
TOT SUCCESSFUL CHILDREN'S
PROJECT                                     390,168
                                             (1.00)
                                     ===============================
                                     _______________________________
TOTAL OFFICE OF RESEARCH
& STATISTICS                              5,784,536      2,535,275
                                            (50.75)        (31.00)
                                     ===============================
C. BD OF ECONOMIC ADVISORS
PERSONAL SERVICE:
CLASSIFIED POSITIONS                        321,087        321,087
                                             (5.00)         (5.00)
                                     _______________________________
TOTAL PERSONAL SERVICE                      321,087        321,087
                                             (5.00)         (5.00)
OTHER OPER EXPENSES                          71,226         71,226
SPECIAL ITEMS:
CHAIRMAN'S ALLOWANCE                         10,000         10,000
APPOINTEE ALLOWANCE                          16,000         16,000
                                     _______________________________
TOTAL SPECIAL ITEMS                          26,000         26,000
                                     _______________________________
TOTAL BOARD OF ECONOMIC
ADVISERS                                    418,313        418,313
                                             (5.00)         (5.00)
                                     ===============================
D. OFF OF HUMAN RESOURCES
1. ADMINISTRATION
PERSONAL SERVICE:
CLASSIFIED POSITIONS                        183,000        183,000
                                             (5.00)         (5.00)
UNCLASSIFIED POSITIONS                      105,530        105,530
                                             (1.00)         (1.00)
                                     _______________________________
TOTAL PERSONAL SERVICE                      288,530        288,530
                                             (6.00)         (6.00)
OTHER OPER EXPENSES                         139,289        139,289
                                     _______________________________
TOTAL ADMINISTRATION                        427,819        427,819
                                             (6.00)         (6.00)
                                     ===============================
2. HUMAN RESOURCE CONSULT
PERSONAL SERVICE:
CLASSIFIED POSITIONS                        972,377        972,377
                                            (20.75)        (20.75)
UNCLASSIFIED POSITIONS                       63,337         63,337
                                              (.67)          (.67)
OTHER PERSONAL SERVICES                       1,010          1,010
                                     _______________________________
TOTAL PERSONAL SERVICE                    1,036,724      1,036,724
                                            (21.42)        (21.42)
OTHER OPER EXPENSES                         683,803        683,803
                                     _______________________________
TOTAL HUMAN RESOURCE
CONSULTING                                1,720,527      1,720,527
                                            (21.42)        (21.42)
                                     ===============================
3. HUMAN RESOURCE DEV
PERSONAL SERVICE:
CLASSIFIED POSITIONS                        467,701        193,098
                                             (8.75)         (3.50)
UNCLASSIFIED POSITIONS                       91,248         91,248
                                             (1.00)         (1.00)
OTHER PERSONAL SERVICES                   1,824,066
                                     _______________________________
TOTAL PERSONAL SERVICE                    2,383,015        284,346
                                             (9.75)         (4.50)
OTHER OPER EXPENSES                         338,989        152,769
                                     _______________________________
TOTAL HUMAN RESOURCE
DEVELOPMENT SERVICES                      2,722,004        437,115
                                             (9.75)         (4.50)
                                     ===============================
                                     _______________________________
TOT OFF OF HUMAN RESOURCES                4,870,350      2,585,461
                                            (37.17)        (31.92)
                                     ===============================
E. SC CONFEDERATE RELIC
ROOM & MILITARY MUSEUM
PERSONAL SERVICE:
CLASSIFIED POSITIONS                        188,000        188,000
                                             (5.00)         (5.00)
UNCLASSIFIED POSITIONS                       64,204         64,204
                                             (1.00)         (1.00)
OTHER PERSONAL SERVICES                      23,531         23,531
                                     _______________________________
TOTAL PERSONAL SERVICE                      275,735        275,735
                                             (6.00)         (6.00)
OTHER OPER EXPENSES                         498,359        470,259
                                     _______________________________
TOT S.C. CONFEDERATE RELIC
ROOM AND MILITARY MUSEUM                    774,094        745,994
                                             (6.00)         (6.00)
                                     ===============================
TOTAL BUDGET AND
ANALYSES DIVISION                        14,136,451      8,574,201
                                           (127.92)       (102.92)
                                     ===============================
V. OFFICE OF GENERAL SRVCS
A. BUSINESS OPERATIONS
1. BUSINESS OPERATIONS
PERSONAL SERVICE:
CLASSIFIED POSITIONS                        991,922         61,502
                                            (22.33)          (.75)
UNCLASSIFIED POSITIONS                      218,370
                                             (2.15)
OTHER PERSONAL SERVICES                      41,000
                                     _______________________________
TOTAL PERSONAL SERVICE                    1,251,292         61,502
                                            (24.48)          (.75)
OTHER OPER EXPENSES                         339,000
                                     _______________________________
TOTAL BUSINESS OPER                       1,590,292         61,502
                                            (24.48)          (.75)
                                     ===============================
2. PARKING
PERSONAL SERVICE:
CLASSIFIED POSITIONS                        116,246         65,521
                                             (4.00)         (3.00)
                                     _______________________________
TOTAL PERSONAL SERVICE                      116,246         65,521
                                             (4.00)         (3.00)
OTHER OPER EXPENSES                         289,251         84,251
                                     _______________________________
TOTAL PARKING                               405,497        149,772
                                             (4.00)         (3.00)
                                     ===============================
3. PRINT SHOP
PERSONAL SERVICE:
CLASSIFIED POSITIONS                        242,000
                                             (8.00)
OTHER PERSONAL SERVICES                       3,000
                                     _______________________________
TOTAL PERSONAL SERVICE                      245,000
                                             (8.00)
OTHER OPER EXPENSES                         450,000
                                     _______________________________
TOTAL PRINT SHOP                            695,000
                                             (8.00)
                                     ===============================
                                     _______________________________
TOTAL BUSINESS OPER                       2,690,789        211,274
                                            (36.48)         (3.75)
                                     ===============================
B. FACILITIES MANAGEMENT
1. FACILITIES MANAGEMENT
PERSONAL SERVICE:
CLASSIFIED POSITIONS                      4,760,100
                                           (160.73)
UNCLASSIFIED POSITIONS                       87,442
                                             (1.00)
OTHER PERSONAL SERVICES                     357,500
                                     _______________________________
TOTAL PERSONAL SERVICE                    5,205,042
                                           (161.73)
OTHER OPER EXPENSES                      12,606,200
SPECIAL ITEMS:
CAPITAL COMPLEX RENT                      1,260,720      1,260,720
STATE HOUSE MAINT &
OPERATIONS & RENOVATI                       851,243        851,243
                                     _______________________________
TOTAL SPECIAL ITEMS                       2,111,963      2,111,963
PERMANENT IMPRVMNTS:
PERMANENT IMPRVMNTS                       2,700,000
                                     _______________________________
TOTAL PERM IMPRVMNTS                      2,700,000
DEBT SERVICE:
PRINCIPAL                                   192,991
INTEREST                                      9,135
                                     _______________________________
TOTAL DEBT SERVICE                          202,126
                                     _______________________________
TOTAL FACILITIES MGMT                    22,825,331      2,111,963
                                           (161.73)
                                     ===============================
2. MANSION AND GROUNDS
OTHER OPER EXPENSES                         281,569        241,569
                                     _______________________________
TOTAL MANSION & GROUNDS                     281,569        241,569
                                     ===============================
3. STATEWIDE BUILDINGS
PERSONAL SERVICE:
CLASSIFIED POSITIONS                        180,000
                                             (4.00)
OTHER PERSONAL SERVICES                     210,000
                                     _______________________________
TOTAL PERSONAL SERVICE                      390,000
                                             (4.00)
OTHER OPER EXPENSES                       3,193,836
                                     _______________________________
TOT STATEWIDE BUILDINGS                   3,583,836
                                             (4.00)
                                     ===============================
                                     _______________________________
TOTAL FACILITIES MGMT                    26,690,736      2,353,532
                                           (165.73)
                                     ===============================
C. AGENCY MAIL, SUPPLY
AND PROPERTY DISPOSAL
1. SURPLUS PROPERTY
PERSONAL SERVICE:
CLASSIFIED POSITIONS                        728,000
                                            (24.42)
OTHER PERSONAL SERVICES                      73,000
                                     _______________________________
TOTAL PERSONAL SERVICE                      801,000
                                            (24.42)
OTHER OPER EXPENSES                         300,000
                                     _______________________________
TOTAL SURPLUS PROPERTY                    1,101,000
                                            (24.42)
                                     ===============================
3. INTRA STATE MAIL
PERSONAL SERVICE:
CLASSIFIED POSITIONS                        400,000
                                            (14.00)
OTHER PERSONAL SERVICES                     254,000
                                     _______________________________
TOTAL PERSONAL SERVICE                      654,000
                                            (14.00)
OTHER OPER EXPENSES                         245,000
                                     _______________________________
TOTAL INTRA STATE MAIL                      899,000
                                            (14.00)
                                     ===============================
                                     _______________________________
TOTAL AGENCY MAIL, SUPPLY
& PROPERTY DISPOSAL                       2,000,000
                                            (38.42)
                                     ===============================
D. STATE BLDG & PROPERTY
SERVICES
PERSONAL SERVICE:
CLASSIFIED POSITIONS                        343,613
                                             (7.00)
OTHER PERSONAL SERVICES                      31,000
                                     _______________________________
TOTAL PERSONAL SERVICE                      374,613
                                             (7.00)
OTHER OPER EXPENSES                         681,700
                                     _______________________________
TOTAL STATE BUILDING &
PROPERTY SERVICES                         1,056,313
                                             (7.00)
                                     ===============================
E. STATE FLEET MANAGEMENT
PERSONAL SERVICE:
CLASSIFIED POSITIONS                      1,066,180
                                            (35.00)
UNCLASSIFIED POSITIONS                       70,000
                                             (1.00)
OTHER PERSONAL SERVICES                      63,000
                                     _______________________________
TOTAL PERSONAL SERVICE                    1,199,180
                                            (36.00)
OTHER OPER EXPENSES                      19,081,000
                                     _______________________________
TOTAL STATE FLEET MGMT                   20,280,180
                                            (36.00)
                                     ===============================
TOTAL OFF OF GENERAL SRVCS               52,718,018      2,564,806
                                           (283.63)         (3.75)
                                     ===============================
VI. PROCUREMENT SERVICES
DIVISION
PERSONAL SERVICE:
CLASSIFIED POSITIONS                      1,871,888      1,704,116
                                            (39.00)        (35.00)
NEW POSITIONS
PROCUREMENT MANAGER I                        36,790         36,790
                                             (1.00)         (1.00)
ADMINISTRATIVE SPECIALIST                    24,848         24,848
                                             (1.00)         (1.00)
UNCLASSIFIED POSITIONS                      145,033        145,033
                                             (1.50)         (1.50)
OTHER PERSONAL SERVICES                      42,600
                                     _______________________________
TOTAL PERSONAL SERVICE                    2,121,159      1,910,787
                                            (42.50)        (38.50)
OTHER OPER EXPENSES                         619,080         36,980
                                     ===============================
TOTAL PROCUREMENT SRVCS
DIVISION                                  2,740,239      1,947,767
                                            (42.50)        (38.50)
                                     ===============================
VII. INSURANCE AND GRANTS DIV
A. OFFICE OF INSURANCE
RESERVE FUND
PERSONAL SERVICE:
CLASSIFIED POSITIONS                      2,894,703
                                            (59.35)
UNCLASSIFIED POSITIONS                      269,624
                                             (2.54)
OTHER PERSONAL SERVICES                      18,000
                                     _______________________________
TOTAL PERSONAL SERVICE                    3,182,327
                                            (61.89)
OTHER OPER EXPENSES                       1,782,773
                                     _______________________________
TOTAL OFFICE OF INSURANCE
RESERVE FUND                              4,965,100
                                            (61.89)
                                     ===============================
B. EMPLOYEE INSURANCE
PERSONAL SERVICE:
CLASSIFIED POSITIONS                      3,750,000
                                            (85.45)
UNCLASSIFIED POSITIONS                      186,500
                                             (1.65)
OTHER PERSONAL SERVICES                     210,000
                                     _______________________________
TOTAL PERSONAL SERVICE                    4,146,500
                                            (87.10)
OTHER OPER EXPENSES                       4,161,145
SPECIAL ITEMS:
ADOPTION ASST PROGRAM                       700,000
                                     _______________________________
TOTAL SPECIAL ITEMS                         700,000
                                     _______________________________
TOTAL EMPLOYEE INSURANCE                  9,007,645
                                            (87.10)
                                     ===============================
C. OFF OF LOCAL GOVERNMENT
1. ADMINISTRATION
PERSONAL SERVICE:
CLASSIFIED POSITIONS                         56,349         56,349
                                             (4.25)         (4.25)
UNCLASSIFIED POSITIONS                      112,695        112,695
                                             (1.02)         (1.02)
                                     _______________________________
TOTAL PERSONAL SERVICE                      169,044        169,044
                                             (5.27)         (5.27)
OTHER OPER EXPENSES                         105,000
SPECIAL ITEMS:
CDBG                                         72,144         72,144
TOBACCO SETTLEMENT LOCAL
GOVERNMENT FUND                           3,500,000
LOCAL GOVT GRANTS PROG                    2,624,000      2,624,000
                                     _______________________________
TOTAL SPECIAL ITEMS                       6,196,144      2,696,144
                                     _______________________________
TOTAL ADMINISTRATION                      6,470,188      2,865,188
                                             (5.27)         (5.27)
                                     ===============================
2. STATE REVOLVING FUND
A. LOAN OPERATIONS
PERSONAL SERVICE:
CLASSIFIED POSITIONS                        324,147
                                             (5.85)
UNCLASSIFIED POSITIONS                       10,853
                                              (.10)
                                     _______________________________
TOTAL PERSONAL SERVICE                      335,000
                                             (5.95)
OTHER OPER EXPENSES                         153,800
                                     _______________________________
TOTAL LOAN OPERATIONS                       488,800
                                             (5.95)
B. LOANS
DISTRIBUTION TO
SUBDIVISIONS:
MISCELLANEOUS AID                         1,564,090      1,064,090
                                     _______________________________
TOTAL DIST SUBDIVISIONS                   1,564,090      1,064,090
                                     _______________________________
TOTAL LOANS                               1,564,090      1,064,090
3. SC RURAL INFRASTRUCTURE
BANK TRUST FUND
SPECIAL ITEMS:
SC RURAL INFRASTRUCTURE
BANK TRUST FUND                              30,000         30,000
                                     _______________________________
TOTAL SPECIAL ITEMS                          30,000         30,000
                                     _______________________________
TOTAL SC RURAL
INFRASTRUCTURE BANK
TRUST F                                   2,082,890      1,094,090
                                             (5.95)
                                     ===============================
                                     _______________________________
TOTAL OFFICE OF LOCAL
GOVERNMENT                                8,553,078      3,959,278
                                            (11.22)         (5.27)
                                     ===============================
D. ENERGY OFFICE
1. ENERGY PROGRAM
PERSONAL SERVICE:
CLASSIFIED POSITIONS                        684,547
                                            (12.32)
UNCLASSIFIED POSITIONS                       73,271
                                              (.95)
OTHER PERSONAL SERVICES                      35,000
                                     _______________________________
TOTAL PERSONAL SERVICE                      792,818
                                            (13.27)
OTHER OPER EXPENSES                         890,000
DISTRIBUTION TO SUBDIV:
ALLOC OTHER ST AGENCIES                     100,000
ALLOC OTHER ENTITIES                        200,000
                                     _______________________________
TOTAL DIST SUBDIVISIONS                     300,000
                                     _______________________________
TOTAL ENERGY PROGRAM                      1,982,818
                                            (13.27)
                                     ===============================
2. RADIOACTIVE WASTE
PERSONAL SERVICE:
CLASSIFIED POSITIONS                        149,899
                                             (2.78)
UNCLASSIFIED POSITIONS                       44,144
                                              (.92)
                                     _______________________________
TOTAL PERSONAL SERVICE                      194,043
                                             (3.70)
OTHER OPER EXPENSES                         175,000
                                     _______________________________
TOTAL RADIOACTIVE WASTE                     369,043
                                             (3.70)
                                     ===============================
                                     _______________________________
TOTAL ENERGY OFFICE                       2,351,861
                                            (16.97)
                                     ===============================
TOTAL INSURANCE &
GRANTS DIVISION                          24,877,684      3,959,278
                                           (177.18)         (5.27)
                                     ===============================
VIII. STATE CIO DIVISION
A. SUPPORT SERVICES
PERSONAL SERVICE:
CLASSIFIED POSITIONS                      2,509,811
                                            (49.88)
UNCLASSIFIED POSITIONS                      236,236
                                             (2.00)
OTHER PERSONAL SERVICES                     226,988
                                     _______________________________
TOTAL PERSONAL SERVICE                    2,973,035
                                            (51.88)
OTHER OPER EXPENSES                       1,712,950
                                     _______________________________
TOTAL SUPPORT SERVICES                    4,685,985
                                            (51.88)
                                     ===============================
B. CIO OPERATIONS
PERSONAL SERVICE
CLASSIFIED POSITIONS                     10,876,889
                                           (231.50)
UNCLASSIFIED POSITIONS                      117,238
                                             (1.00)
OTHER PERSONAL SERVICES                     994,640
                                     _______________________________
TOTAL PERSONAL SERVICE                   11,988,767
                                           (232.50)
OTHER OPER EXPENSES                      26,018,925        176,000
SPECIAL ITEMS
E-RATE                                    6,400,000
                                     _______________________________
TOTAL SPECIAL ITEMS                       6,400,000
                                     _______________________________
TOTAL CIO OPERATIONS                     44,407,692        176,000
                                           (232.50)
                                     ===============================
C. IT PLANNING & MGMT
SERVICES
PERSONAL SERVICE:
CLASSIFIED POSITIONS                      2,090,553      1,012,900
                                            (34.00)        (14.00)
NEW POSITIONS:
PROGRAM MANAGER I                           260,000        260,000
                                             (4.00)         (4.00)
PROGRAM COORDINATOR                         240,000        240,000
                                             (4.00)         (4.00)
UNCLASSIFIED POSITIONS                      189,434
                                             (2.00)
OTHER PERSONAL SERVICES                       2,442
                                     _______________________________
TOTAL PERSONAL SERVICE                    2,782,429      1,512,900
                                            (44.00)        (22.00)
OTHER OPER EXPENSES                      13,170,999      3,491,798
DEBT SERVICE:
PRINCIPAL                                   566,273
INTEREST                                     88,576
                                     _______________________________
TOTAL DEBT SERVICE                          654,849
                                     _______________________________
TOTAL IT PLANNING AND
MANAGEMENT SERVICES                      16,608,277      5,004,698
                                            (44.00)        (22.00)
                                     ===============================
TOTAL STATE CIO DIVISION                 65,701,954      5,180,698
                                           (328.38)        (22.00)
                                     ===============================
IX. SC RETIREMENT SYSTEMS
PERSONAL SERVICE:

CLASSIFIED POSITIONS                      7,523,015
                                           (169.00)
UNCLASSIFIED POSITIONS                      784,000
                                             (9.00)
NEW POSITIONS
CUSTOMER SCVS REP                            54,000
                                             (2.00)
FISCAL ANALYST                              100,000
                                             (2.00)
OTHER PERSONAL SERVICES                     252,889
                                     _______________________________
TOTAL PERSONAL SERVICE                    8,713,904
                                           (182.00)
OTHER OPER EXPENSES                       6,149,093         50,000
SPECIAL ITEMS:
                                     ===============================
TOTAL SC RETIREMENT SYS                  14,862,997         50,000
                                           (182.00)
                                     ===============================
X. EMPLOYEE BENEFITS
C. STATE EMPLOYER CONTRIB
EMPLOYER CONTRIB                         17,131,307      3,023,588
                                     _______________________________
TOTAL FRINGE BENEFITS                    17,131,307      3,023,588
                                     ===============================
TOTAL EMPLOYEE BENEFITS                  17,131,307      3,023,588
                                     ===============================
BUDGET AND CONTROL BD

TOTAL FUNDS AVAILABLE                   199,391,124     28,791,186
TOTAL AUTH FTE POSITIONS                 (1,221.23)       (200.21)
                                     ===============================

This web page was last updated on Tuesday, June 23, 2009 at 11:34 A.M.