2021-2022 Bill H. 5150, Budget for FY 2022-2022 - Part IA - As Introduced by Ways and Means

H630	Sec. 1-1	SECTION 1 DEPARTMENT OF EDUCATION					pg. 1
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. SUPERINTENDENT OF EDUCATION
2	STATE SUPERINTENDENT OF	92,007	92,007	92,007	92,007
3	EDUCATION	(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	20,533,808	12,837,343	20,533,808	12,837,343
5		(325.04)	(175.48)	(325.04)	(175.48)
6	UNCLASSIFIED POSITIONS	248,655	248,655	248,655	248,655
7		(1.00)	(1.00)	(1.00)	(1.00)
8	OTHER PERSONAL SERVICES	2,501,436	155,426	2,501,436	155,426
9	OTHER OPERATING EXPENSES	92,004,254	6,633,983	92,004,254	6,633,983
10	TOTAL I. SUPERINTENDENT	115,380,160	19,967,414	115,380,160	19,967,414
11	OF EDUCATION	(327.04)	(177.48)	(327.04)	(177.48)
12
13	II. BOARD OF EDUCATION
14	CLASSIFIED POSITIONS	130,000	130,000	130,000	130,000
15		(2.00)	(2.00)	(2.00)	(2.00)
16	OTHER PERSONAL SERVICES	74,787	74,787	74,787	74,787
17	OTHER OPERATING EXPENSES	53,247	53,247	53,247	53,247
18	TOTAL II. BOARD OF EDUCATION	258,034	258,034	258,034	258,034
19		(2.00)	(2.00)	(2.00)	(2.00)
20
21	V. SCHOOL EFFECTIVENESS & VIRTUALSC
22	CLASSIFIED POSITIONS	3,817,807	3,817,807	3,817,807	3,817,807
23		(77.00)	(77.00)	(77.00)	(77.00)
24	NEW POSITIONS - ADMINISTRATIVE			31,000	31,000
25	SPECIALIST I			(1.00)	(1.00)
26	NEW POSITIONS - CURRICULUM			105,000	105,000
27	COORDINATOR II			(2.00)	(2.00)
28	NEW POSITIONS -			180,000	180,000
29	EDUCATION ASSOCIATE			(3.00)	(3.00)
30	NEW POSITIONS - IT			55,000	55,000
31	CONSULTANT III			(1.00)	(1.00)
32	UNCLASSIFIED POSITIONS	1,946,793	1,946,793	1,946,793	1,946,793
33		(15.00)	(15.00)	(15.00)	(15.00)
34	NEW POSITIONS -			845,000	845,000

H630	Sec. 1-2	SECTION 1 DEPARTMENT OF EDUCATION					pg. 2
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	CERTIFIED TEACHER			(13.00)	(13.00)
2	OTHER PERSONAL SERVICES	2,879,651	2,879,651	5,379,651	5,379,651
3	OTHER OPERATING EXPENSES	1,507,276	1,507,276	2,757,276	2,757,276
4	TOTAL V. SCHOOL EFFECTIVENESS	10,151,527	10,151,527	15,117,527	15,117,527
5	& VIRTUALSC	(92.00)	(92.00)	(112.00)	(112.00)
6
7	VI. CHIEF FINANCE OFFICE
8	A. FINANCE & OPERATIONS
9	AID TO OTHER ENTITIES	5,617	5,617	5,617	5,617
10	TOTAL A. FINANCE & OPERATIONS	5,617	5,617	5,617	5,617
11
12	TOTAL VI. CHIEF	5,617	5,617	5,617	5,617
13	FINANCE OFFICE
14
15	VII. OPERATIONS AND SUPPORT
16	A. SUPPORT OPERATIONS
17	AID SCHOOL DISTRICTS	23,698	23,698	23,698	23,698
18	TOTAL A. SUPPORT OPERATIONS	23,698	23,698	23,698	23,698
19
20	B. BUS SHOPS
21	CLASSIFIED POSITIONS	18,800,424	13,800,424	18,800,424	13,800,424
22		(457.62)	(376.02)	(457.62)	(376.02)
23	OTHER PERSONAL SERVICES	485,624	98,102	485,624	98,102
24	OTHER OPERATING EXPENSES	52,958,535	38,410,935	52,958,535	38,410,935
25	AID TO DISTRICTS	2,048,129	2,048,129	2,048,129	2,048,129
26	AID SCHL DIST - BUS	2,996,195	2,996,195	2,996,195	2,996,195
27	DRIVERS' WORKERS' COMP
28	AID SCH DISTRICT -	61,925,151	61,925,151	66,222,227	66,222,227
29	DRIVER SALARY/F
30	AID SCH DISTRICT -	1,023,062	1,023,062	1,023,062	1,023,062
31	CONTRACT DRIVERS
32	BUS DRV AIDE	129,548	129,548	129,548	129,548
33	AID OTHER STATE AGENCIES	69,751	69,751	69,751	69,751
34	TOTAL B. BUS SHOPS	140,436,419	120,501,297	144,733,495	124,798,373

H630	Sec. 1-3	SECTION 1 DEPARTMENT OF EDUCATION					pg. 3
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1		(457.62)	(376.02)	(457.62)	(376.02)
2
3	C. BUSES
4	BUS LEASES	3,000,000	3,000,000	3,000,000	3,000,000
5	BUS PURCHASES	5,015,506	5,015,506	5,015,506	5,015,506
6	EAA TRANSPORTATION	3,153,136	3,153,136	3,153,136	3,153,136
7	EEDA TRANSPORTATION	608,657	608,657	608,657	608,657
8	TOTAL C. BUSES	11,777,299	11,777,299	11,777,299	11,777,299
9
10	TOTAL VII. OPERATIONS	152,237,416	132,302,294	156,534,492	136,599,370
11	AND SUPPORT	(457.62)	(376.02)	(457.62)	(376.02)
12
13	VIII. EDUCATION IMPROVEMENT ACT
14	A. STANDARDS,TEACHING,LEARNING,ACCOUNT
15	1. STUDENT LEARNING
16	EEDA	8,413,832		8,413,832
17	STATE AID TO CLASSROOMS			103,305,435
18	INDUSTRY CERTIFICATIONS/CREDENTIALS	3,000,000		3,000,000
19	ADULT EDUCATION	15,073,736		16,573,736
20	AID TO DISTRICTS	24,401,779		24,401,779
21	STUDENT AT RISK OF	79,551,723		79,551,723
22	SCHOOL FAILURE
23	ALLOC EIA - ARTS CURRICULA	1,487,571		1,487,571
24	CAREER & TECHNOLOGY EDUCATION	20,072,135		20,072,135
25	SUMMER READING CAMPS	7,500,000		7,500,000
26	READING COACHES	9,922,556		9,922,556
27	TOTAL 1. STUDENT LEARNING	169,423,332		274,228,767
28
29	2. STUDENT TESTING
30	ASSESSMENT/TESTING	27,261,400		27,261,400
31	TOTAL 2. STUDENT TESTING	27,261,400		27,261,400
32
33	3. CURRICULUM & STANDARDS
34	CLASSIFIED POSITIONS	126,232		126,232

H630	Sec. 1-4	SECTION 1 DEPARTMENT OF EDUCATION					pg. 4
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1		(2.00)		(2.00)
2	OTHER PERSONAL SERVICES	4,736		4,736
3	OTHER OPERATING EXPENSES	41,987		41,987
4	INSTRUCTIONAL MATERIALS	20,922,839		20,922,839
5	READING	3,271,026		3,271,026
6	TOTAL 3. CURRICULUM	24,366,820		24,366,820
7	& STANDARDS	(2.00)		(2.00)
8
9	4. ASSIST, INTERVENTION & REWARD
10	EAA TECHNICAL ASSISTANCE	23,801,301		23,801,301
11	POWER SCHOOLS/DATA COLLECTION	7,500,000		7,500,000
12	SCHOOL VALUE ADDED INSTRUMENT	1,400,000		1,400,000
13	SCHOOL SAFETY PROGRAM	13,000,000		13,000,000
14	STUDENT HEALTH AND FITNESS ACT	5,577,165		5,577,165
15	- NURSES
16	TOTAL 4. ASSIST, INTERVENTION	51,278,466		51,278,466
17	& REWARD
18
19	TOTAL A. STANDARDS,TEACHING,LEARNING,	272,330,018		377,135,453
20	ACCOUNT	(2.00)		(2.00)
21
22	B. EARLY CHILDHOOD EDUCATION
23	ALLOC EIA - 4 YR	11,513,846		11,513,846
24	EARLY CHILDHOOD
25	CDEPP - SCDE	53,225,118		53,225,118
26	TOTAL B. EARLY	64,738,964		64,738,964
27	CHILDHOOD EDUCATION
28
29	C. TEACHER QUALITY
30	1. RETENTION & REWARD
31	TEACHER OF THE YEAR	155,000		155,000
32	TEACHER QUALITY COMMISSION	372,724		372,724
33	ALLOC EIA - TEACHER SALARIES	181,230,766		181,230,766
34	TEACHER SUPPLIES	14,721,500		14,721,500

H630	Sec. 1-5	SECTION 1 DEPARTMENT OF EDUCATION					pg. 5
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	ALLOC EIA -	43,533,934		43,533,934
2	EMPLOYER CONTRIBUTIONS
3	NATIONAL BOARD CERTIFICATION	44,500,000		44,500,000
4	RURAL TEACHER RECRUITMENT	9,748,392		9,748,392
5	TOTAL 1. RETENTION & REWARD	294,262,316		294,262,316
6
7	2. PROFESSIONAL DEVELOPMENT
8	ADEPT	873,909		873,909
9	PROFESSIONAL DEVELOPMENT	2,771,758		2,771,758
10	TOTAL 2. PROFESSIONAL	3,645,667		3,645,667
11	DEVELOPMENT
12
13	TOTAL C. TEACHER QUALITY	297,907,983		297,907,983
14
15	D. LEADERSHIP
16	CLASSIFIED POSITIONS	4,426,719		4,426,719
17		(95.62)		(95.62)
18	OTHER PERSONAL SERVICES	84,700		84,700
19	OTHER OPERATING EXPENSES	3,648,123		3,648,123
20	TECHNOLOGY	12,271,826		12,271,826
21	TOTAL D. LEADERSHIP	20,431,368		20,431,368
22		(95.62)		(95.62)
23
24	E. EIA EMPLOYER CONTRIBUTIONS
25	EMPLOYER CONTRIBUTIONS	1,397,821		1,397,821
26	TOTAL E. EIA	1,397,821		1,397,821
27	EMPLOYER CONTRIBUTIONS
28
29	F. PARTNERSHIPS
30	LITERACY & DISTANCE	415,000		415,000
31	LEARNING (P360)
32	REACH OUT & READ (A850)	1,000,000		1,000,000
33	SC YOUTH CHALLENGE	1,000,000		1,000,000
34	ACADEMY (E240)

H630	Sec. 1-6	SECTION 1 DEPARTMENT OF EDUCATION					pg. 6
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	ARTS EDUCATION PROGRAMS (H910)	1,170,000		1,170,000
2	EDUCATION OVERSIGHT COMMITTEE	1,793,242		1,793,242
3	(A850)
4	SCIENCE PLUS (A850)	563,406		563,406
5	STEM CENTERS SC (H120)	1,750,000		2,000,000
6	TEACH FOR AMERICA SC (A850)	2,000,000		2,000,000
7	GOVERNOR'S SCHOOL FOR ARTS &	1,769,220		1,843,299
8	HUMANITIES (H630)
9	WIL LOU GRAY OPPORTUNITY	765,463		777,987
10	SCHOOL (H710)
11	SCHOOL FOR DEAF & BLIND (H750)	8,212,181		8,341,534
12	DISABILITIES & SPECIAL	408,653		408,653
13	NEEDS (J160)
14	SC COUNCIL ON ECONOMIC	300,000		300,000
15	EDUCATION (H270)
16	JOHN DE LA HOWE SC (L120)	463,817		489,165
17	CLEMSON AGRICULTURE EDUCATION	1,210,055		1,278,467
18	TEACHERS (P200)
19	CENTER FOR EDUCATIONAL	715,933		715,933
20	PARTNERSHIPS (H270)
21	CENTERS OF EXCELLENCE (H030)	1,137,526		1,137,526
22	TEACHER RECRUIT PROGRAM (H030)	4,243,527		4,243,527
23	TEACHER LOAN PROGRAM (E160)	5,089,881		5,089,881
24	BABYNET AUTISM THERAPY (J020)	3,926,408		3,926,408
25	CALL ME MISTER (H120)	500,000		500,000
26	REGIONAL EDUCATION CENTERS	1,952,000		2,452,000
27	(P320)
28	FAMILY CONNECTION SC (H630)	300,000		300,000
29	SDE GRANTS COMMITTEE	1,004,313		1,004,313
30	GOV SCHOOL FOR MATH &	1,374,385		1,455,235
31	SCIENCE (H630)
32	CENTER EDUC RECRUIT, RETEN,	1,531,680		1,531,680
33	& ADV (CERRA) (H470)
34	DEPT OF JUVENILE	1,850,000		1,850,000

H630	Sec. 1-7	SECTION 1 DEPARTMENT OF EDUCATION					pg. 7
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	JUSTICE (N120)
2	THE CONTINUUM (H630)			2,500,000
3	SAVE THE CHILDREN (A850)			1,000,000
4	PROJECT HYPE (H630)			750,000
5	TRANSFORM SC (A850)	400,000		400,000
6	TOTAL F. PARTNERSHIPS	46,846,690		52,237,256
7
8	G. TRANSPORTATION
9	OTHER OPERATING EXPENSES	22,032,195		22,032,195
10	TOTAL G. TRANSPORTATION	22,032,195		22,032,195
11
12	H. CHARTER SCHOOL DISTRICT
13	SOUTH CAROLINA PUBLIC	129,162,798		129,162,798
14	CHARTER SCHOOLS
15	TOTAL H. CHARTER	129,162,798		129,162,798
16	SCHOOL DISTRICT
17
18	I. FIRST STEPS TO SCHOOL READINESS
19	CLASSIFIED POSITIONS	2,179,885		2,179,885
20		(50.50)		(50.50)
21	UNCLASSIFIED POSITIONS	121,540		121,540
22		(1.00)		(1.00)
23	OTHER PERSONAL SERVICES	150,000		150,000
24	OTHER OPERATING EXPENSES	1,906,225		1,906,225
25	CDEPP	19,983,799		19,983,799
26	COUNTY PARTNERSHIPS	14,435,228		14,435,228
27	EMPLOYER CONTRIBUTIONS	775,485		775,485
28	TOTAL I. FIRST STEPS TO	39,552,162		39,552,162
29	SCHOOL READINESS	(51.50)		(51.50)
30
31	J. EIA NON-RECURRING
32	CENTER FOR EDUCATIONAL			1,500,000
33	PARTNERSHIPS (H270)
34	SDE GRANTS COMMITTEE			12,148,240

H630	Sec. 1-8	SECTION 1 DEPARTMENT OF EDUCATION					pg. 8
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	INSTRUCTIONAL MATERIALS			100,000,000
2	CAPITAL FUNDING FOR			40,000,000
3	DISADVANTAGED SCHOOLS
4	WORKING CONDITIONS SURVEY			500,000
5	(CERRA) (H470)
6	READING PARTNERS (H630)			400,000
7	PATTISON'S ACADEMY (H630)			1,214,094
8	MEYER CENTER (H630)			173,667
9	TOTAL J. EIA NON-RECURRING			155,936,001
10
11	TOTAL VIII. EDUCATION	894,399,999		1,160,532,001
12	IMPROVEMENT ACT	(149.12)		(149.12)
13
14	IX. GOVERNORS SCH SCIENCE & MATH
15	CLASSIFIED POSITIONS	3,397,768	3,397,768
16		(69.30)	(69.30)
17	UNCLASSIFIED POSITIONS	3,972,271	3,862,271
18		(35.79)	(35.02)
19	OTHER PERSONAL SERVICES	171,100	68,600
20	OTHER OPERATING EXPENSES	5,358,385	4,379,385
21	ALLOC OTHER ENTITIES	13,200
22	EMPLOYER CONTRIBUTIONS	2,525,745	2,483,945
23	TOTAL IX. GOVERNORS SCH SCIENCE	15,438,469	14,191,969
24	& MATH	(105.09)	(104.32)
25
26	X. AID TO SCHOOL DISTRICTS
27	A. DISTRIBUTION TO SUBDIVISIONS
28	STATE AID TO CLASSROOMS	2,987,725,448	2,987,725,448	3,111,425,448	3,111,425,448
29	CDEPP - SCDE	5,983,049	5,983,049	5,983,049	5,983,049
30	ALLOC SCHOOL DIST	1,064,413,600		2,564,413,600
31	ALLOC OTHER STATE AGENCIES	15,041,000		15,041,000
32	ALLOC OTHER ENTITIES	20,673,744		20,673,744
33	TEACHER SUPPLY	600,000	600,000	2,860,000	2,860,000
34	ADULT ED	500,000	500,000	500,000	500,000

H630	Sec. 1-9	SECTION 1 DEPARTMENT OF EDUCATION					pg. 9
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	STUDENT HEALTH AND FITNESS	26,297,502	26,297,502	26,297,502	26,297,502
2	READING COACHES	29,483,100	29,483,100	29,483,100	29,483,100
3	GUIDANCE/CAREER SPECIALIST	31,362,113	31,362,113	31,362,113	31,362,113
4	AID SCHOOL DISTRICT -	209,410,343	209,410,343	209,410,343	209,410,343
5	RETIREE INS
6	TOTAL A. DISTRIBUTION	4,391,489,899	3,291,361,555	6,017,449,899	3,417,321,555
7	TO SUBDIVISIONS
8
9	B. SPECIAL ALLOCATIONS
10	SCHOOL SAFETY PROGRAM	1,935,000	1,935,000	1,935,000	1,935,000
11	STATE MUSEUM (H950)	275,000	275,000	275,000	275,000
12	VOCATIONAL EQUIPMENT (H710)	39,978	39,978
13	ARCHIVES AND HISTORY (H790)	22,377	22,377	22,377	22,377
14	HANDICAPPED - PROFOUNDLY	85,286	85,286	85,286	85,286
15	MENTALLY
16	STUDENT LOAN CORP -	1,065,125	1,065,125	1,065,125	1,065,125
17	CAREER CHANGERS
18	SC COUNCIL ON HOLOCAUST	350,000	350,000	350,000	350,000
19	ARCHIBALD RUTLEDGE	10,478	10,478	10,478	10,478
20	SCHOLARSHIPS
21	TOTAL B. SPECIAL ALLOCATIONS	3,783,244	3,783,244	3,743,266	3,743,266
22
23	TOTAL X. AID TO	4,395,273,143	3,295,144,799	6,021,193,165	3,421,064,821
24	SCHOOL DISTRICTS
25
26	XI. GOV SCHL FOR ARTS & HUMANITIES
27	CLASSIFIED POSITIONS	2,620,255	2,555,255
28		(50.02)	(49.52)
29	UNCLASSIFIED POSITIONS	2,706,820	2,637,820
30		(38.33)	(37.58)
31	OTHER PERSONAL SERVICES	845,106	526,835
32	OTHER OPERATING EXPENSES	1,799,826	1,349,826
33	EMPLOYER CONTRIBUTIONS	2,357,568	2,255,068
34	TOTAL XI. GOV SCHL FOR	10,329,575	9,324,804

H630	Sec. 1-10	SECTION 1 DEPARTMENT OF EDUCATION					pg. 10
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	ARTS & HUMANITIES	(88.35)	(87.10)
2
3	XIII. FIRST STEPS TO SCH READINESS
4	CLASSIFIED POSITIONS	978,155	284,155	978,155	284,155
5		(20.00)	(15.00)	(20.00)	(15.00)
6	OTHER PERSONAL SERVICES	275,000		275,000
7	OTHER OPERATING EXPENSES	5,003,392		5,003,392
8	CDEPP - PRIVATE	6,424,200	6,424,200	6,424,200	6,424,200
9	EMPLOYER CONTRIBUTIONS	276,148	65,398	276,148	65,398
10	TOTAL XIII. FIRST STEPS TO	12,956,895	6,773,753	12,956,895	6,773,753
11	SCH READINESS	(20.00)	(15.00)	(20.00)	(15.00)
12
13	XIV. EMPLOYEE BENEFITS
14	EMPLOYER CONTRIBUTIONS	20,425,216	14,614,446	20,862,976	15,052,206
15	TOTAL XIV. EMPLOYEE BENEFITS	20,425,216	14,614,446	20,862,976	15,052,206
16
17	TOTAL DEPARTMENT OF EDUCATION	5,626,856,051	3,502,734,657	7,502,840,867	3,614,838,742
18		(1,241.22)	(853.92)	(1,067.78)	(682.50)

H660	Sec. 3-1	SECTION 3 LOTTERY EXPENDITURE ACCOUNT					pg. 11
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. LOTTERY EXPENDITURE ACCOUNT
2	LOTTERY EXPENDITURES	577,200,000		562,528,497
3	UNCLAIMED PRIZES	20,000,000		20,000,000
4	TOTAL I. LOTTERY	597,200,000		582,528,497
5	EXPENDITURE ACCOUNT
6
7	TOTAL LOTTERY EXPENDITURE	597,200,000		582,528,497
8	ACCOUNT

A850	Sec. 4-1	SECTION 4 EDUCATION OVERSIGHT COMMITTEE					pg. 12
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	EXECUTIVE DIRECTOR	135,000		135,000
3		(1.00)		(1.00)
4	UNCLASSIFIED LEGISLATIVE MISC	350,000		350,000
5	(P)	(9.00)		(9.00)
6	TAXABLE SUBSISTENCE	2,000		2,000
7	OTHER PERSONAL SERVICES	140,000		140,000
8	OTHER OPERATING EXPENSES	946,242		946,242
9	TOTAL I. ADMINISTRATION	1,573,242		1,573,242
10		(10.00)		(10.00)
11
12	II. EMPLOYEE BENEFITS
13	EMPLOYER CONTRIBUTIONS	220,000		220,000
14	TOTAL II. EMPLOYEE BENEFITS	220,000		220,000
15
16	TOTAL EDUCATION OVERSIGHT	1,793,242		1,793,242
17	COMMITTEE	(10.00)		(10.00)

H710	Sec. 5-1	SECTION 5 WIL LOU GRAY OPPORTUNITY SCHOOL					pg. 13
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	SUPERINTENDENT	117,861	117,861	117,861	117,861
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	209,988	209,988	209,988	209,988
5		(5.00)	(5.00)	(5.00)	(5.00)
6	OTHER PERSONAL SERVICES	4,085	4,085	4,085	4,085
7	OTHER OPERATING EXPENSES	24,419	24,419	24,419	24,419
8	TOTAL I. ADMINISTRATION	356,353	356,353	356,353	356,353
9		(6.00)	(6.00)	(6.00)	(6.00)
10
11	II. EDUCATIONAL PROGRAM
12	A. ACADEMIC PROGRAM
13	CLASSIFIED POSITIONS	736,563	736,563	736,563	736,563
14		(16.62)	(16.36)	(16.62)	(16.36)
15	UNCLASSIFIED POSITIONS	526,162	431,162	526,162	431,162
16		(11.55)	(6.45)	(11.55)	(6.45)
17	OTHER PERSONAL SERVICES	38,770	38,770	38,770	38,770
18	OTHER OPERATING EXPENSES	216,589	171,589	216,589	171,589
19	TOTAL A. ACADEMIC PROGRAM	1,518,084	1,378,084	1,518,084	1,378,084
20		(28.17)	(22.81)	(28.17)	(22.81)
21
22	B. VOCATIONAL EDUCATION
23	UNCLASSIFIED POSITIONS	98,361	98,361	98,361	98,361
24		(4.43)	(3.50)	(4.43)	(3.50)
25	OTHER OPERATING EXPENSES	127,040	102,040	202,040	177,040
26	TOTAL B. VOCATIONAL EDUCATION	225,401	200,401	300,401	275,401
27		(4.43)	(3.50)	(4.43)	(3.50)
28
29	C. LIBRARY
30	UNCLASSIFIED POSITIONS	30,410	30,410	30,410	30,410
31		(0.81)	(0.61)	(0.81)	(0.61)
32	OTHER OPERATING EXPENSES	2,837	2,837	2,837	2,837
33	TOTAL C. LIBRARY	33,247	33,247	33,247	33,247
34		(0.81)	(0.61)	(0.81)	(0.61)

H710	Sec. 5-2	SECTION 5 WIL LOU GRAY OPPORTUNITY SCHOOL					pg. 14
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL II. EDUCATIONAL PROGRAM	1,776,732	1,611,732	1,851,732	1,686,732
2		(33.41)	(26.92)	(33.41)	(26.92)
3
4	III. STUDENT SERVICES
5	CLASSIFIED POSITIONS	1,701,298	1,701,298	1,701,298	1,701,298
6		(41.39)	(41.39)	(41.39)	(41.39)
7	OTHER PERSONAL SERVICES	15,000	15,000	15,000	15,000
8	OTHER OPERATING EXPENSES	158,000	125,000	158,000	125,000
9	TOTAL III. STUDENT SERVICES	1,874,298	1,841,298	1,874,298	1,841,298
10		(41.39)	(41.39)	(41.39)	(41.39)
11
12	IV. SUPPORT SERVICES
13	CLASSIFIED POSITIONS	730,527	634,527	730,527	634,527
14		(18.61)	(15.84)	(18.61)	(15.84)
15	OTHER PERSONAL SERVICES	55,000	25,000	55,000	25,000
16	OTHER OPERATING EXPENSES	2,069,233	1,222,912	2,069,233	1,222,912
17	TOTAL IV. SUPPORT SERVICES	2,854,760	1,882,439	2,854,760	1,882,439
18		(18.61)	(15.84)	(18.61)	(15.84)
19
20	V. EMPLOYEE BENEFITS
21	EMPLOYER CONTRIBUTIONS	1,592,483	1,537,483	1,592,483	1,537,483
22	TOTAL V. EMPLOYEE BENEFITS	1,592,483	1,537,483	1,592,483	1,537,483
23
24	TOTAL WIL LOU GRAY	8,454,626	7,229,305	8,529,626	7,304,305
25	OPPORTUNITY SCHOOL	(99.41)	(90.15)	(99.41)	(90.15)

H750	Sec. 6-1	SECTION 6 SCHOOL FOR THE DEAF AND THE BLIND					pg. 15
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	PRESIDENT	125,174	125,174	125,174	125,174
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	1,391,043	1,371,669	1,391,043	1,371,669
5		(26.62)	(26.12)	(26.62)	(26.12)
6	UNCLASSIFIED POSITIONS	77,851	40,485	77,851	40,485
7		(3.00)	(0.50)	(3.00)	(0.50)
8	OTHER PERSONAL SERVICES	134,084	1,200	134,084	1,200
9	OTHER OPERATING EXPENSES	5,536,140	3,006,477	5,536,140	3,006,477
10	S C ASSOC FOR THE BLIND	138,256	138,256	138,256	138,256
11	TOTAL I. ADMINISTRATION	7,402,548	4,683,261	7,402,548	4,683,261
12		(30.62)	(27.62)	(30.62)	(27.62)
13
14	II. EDUCATION
15	A. DEAF EDUCATION
16	CLASSIFIED POSITIONS	441,640	441,640	441,640	441,640
17		(9.20)	(9.20)	(9.20)	(9.20)
18	UNCLASSIFIED POSITIONS	282,618		282,618
19		(14.54)		(14.54)
20	OTHER OPERATING EXPENSES	667,323	667,323	667,323	667,323
21	TOTAL A. DEAF EDUCATION	1,391,581	1,108,963	1,391,581	1,108,963
22		(23.74)	(9.20)	(23.74)	(9.20)
23
24	B. BLIND EDUCATION
25	CLASSIFIED POSITIONS	410,434	410,434	410,434	410,434
26		(7.90)	(7.90)	(7.90)	(7.90)
27	UNCLASSIFIED POSITIONS	229,258		229,258
28		(10.69)		(10.69)
29	OTHER OPERATING EXPENSES	725,757	725,757	725,757	725,757
30	AID OTHER STATE AGENCIES	50,000	50,000	50,000	50,000
31	TOTAL B. BLIND EDUCATION	1,415,449	1,186,191	1,415,449	1,186,191
32		(18.59)	(7.90)	(18.59)	(7.90)
33
34	C. MULTIHANDICAPPED EDUCATION

H750	Sec. 6-2	SECTION 6 SCHOOL FOR THE DEAF AND THE BLIND					pg. 16
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	CLASSIFIED POSITIONS	554,734	554,734	554,734	554,734
2		(16.90)	(16.90)	(16.90)	(16.90)
3	UNCLASSIFIED POSITIONS	320,679		320,679
4		(12.79)		(12.79)
5	OTHER OPERATING EXPENSES	333,421	333,421	333,421	333,421
6	TOTAL C. MULTIHANDICAPPED	1,208,834	888,155	1,208,834	888,155
7	EDUCATION	(29.69)	(16.90)	(29.69)	(16.90)
8
9	TOTAL II. EDUCATION	4,015,864	3,183,309	4,015,864	3,183,309
10		(72.02)	(34.00)	(72.02)	(34.00)
11
12	III. STUDENT SUPPORT SERVICES
13	CLASSIFIED POSITIONS	551,380	262,338	551,380	262,338
14		(27.15)	(13.35)	(27.15)	(13.35)
15	UNCLASSIFIED POSITIONS	587,186	523,372	587,186	523,372
16		(24.05)	(7.76)	(24.05)	(7.76)
17	OTHER PERSONAL SERVICES	499,003	14,823	499,003	14,823
18	OTHER OPERATING EXPENSES	1,828,831	373,039	1,828,831	373,039
19	TOTAL III. STUDENT	3,466,400	1,173,572	3,466,400	1,173,572
20	SUPPORT SERVICES	(51.20)	(21.11)	(51.20)	(21.11)
21
22	IV. RESIDENTIAL LIFE
23	CLASSIFIED POSITIONS	1,526,512	1,526,512	1,526,512	1,526,512
24		(69.67)	(69.67)	(69.67)	(69.67)
25	UNCLASSIFIED POSITIONS	62,750	62,750	62,750	62,750
26		(4.36)	(2.10)	(4.36)	(2.10)
27	OTHER PERSONAL SERVICES	331,596	331,596	331,596	331,596
28	OTHER OPERATING EXPENSES	555,000	255,000	555,000	255,000
29	TOTAL IV. RESIDENTIAL LIFE	2,475,858	2,175,858	2,475,858	2,175,858
30		(74.03)	(71.77)	(74.03)	(71.77)
31
32	V. OUTREACH SERVICES
33	CLASSIFIED POSITIONS	1,708,652	118,467	1,708,652	118,467
34		(33.02)	(2.50)	(33.02)	(2.50)

H750	Sec. 6-3	SECTION 6 SCHOOL FOR THE DEAF AND THE BLIND					pg. 17
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	UNCLASSIFIED POSITIONS	579,504		579,504
2		(31.61)		(31.61)
3	OTHER PERSONAL SERVICES	1,063,173		1,063,173
4	OTHER OPERATING EXPENSES	1,781,910		1,781,910
5	TOTAL V. OUTREACH SERVICES	5,133,239	118,467	5,133,239	118,467
6		(64.63)	(2.50)	(64.63)	(2.50)
7
8	VI. PHYSICAL SUPPORT
9	CLASSIFIED POSITIONS	943,895	943,895	943,895	943,895
10		(22.88)	(22.88)	(22.88)	(22.88)
11	OTHER PERSONAL SERVICES	18,500	18,500	18,500	18,500
12	OTHER OPERATING EXPENSES	1,378,525	1,378,525	1,378,525	1,378,525
13	TOTAL VI. PHYSICAL SUPPORT	2,340,920	2,340,920	2,340,920	2,340,920
14		(22.88)	(22.88)	(22.88)	(22.88)
15
16	VII. EMPLOYEE BENEFITS
17	EMPLOYER CONTRIBUTIONS	5,478,316	3,128,303	6,278,316	3,928,303
18	TOTAL VII. EMPLOYEE BENEFITS	5,478,316	3,128,303	6,278,316	3,928,303
19
20	TOTAL SCHOOL FOR THE DEAF	30,313,145	16,803,690	31,113,145	17,603,690
21	AND THE BLIND	(315.38)	(179.88)	(315.38)	(179.88)

L120	Sec. 7-1	SECTION 7 GOVERNOR'S SCHOOL FOR AGRICULTURE AT JOHN DE LA HOWE					pg. 18
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	SUPERINTENDENT	111,000	111,000	111,000	111,000
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	244,644	244,644	244,644	244,644
5		(4.00)	(4.00)	(4.00)	(4.00)
6	OTHER PERSONAL SERVICES	20,761	1,952	20,761	1,952
7	OTHER OPERATING EXPENSES	39,600	14,600	136,600	111,600
8	TOTAL I. ADMINISTRATION	416,005	372,196	513,005	469,196
9		(5.00)	(5.00)	(5.00)	(5.00)
10
11	II. EDUCATION
12	CLASSIFIED POSITIONS	81,845	47,508	81,845	47,508
13		(3.35)	(1.90)	(3.35)	(1.90)
14	UNCLASSIFIED POSITIONS	444,143	418,924	444,143	418,924
15		(15.82)	(6.56)	(15.82)	(6.56)
16	OTHER PERSONAL SERVICES	83,000	53,000	83,000	53,000
17	OTHER OPERATING EXPENSES	382,293	10,076	382,293	10,076
18	TOTAL II. EDUCATION	991,281	529,508	991,281	529,508
19		(19.17)	(8.46)	(19.17)	(8.46)
20
21	III. CHILDREN'S SERVICES
22	A. RESIDENTIAL SERVICES
23	CLASSIFIED POSITIONS	1,067,686	1,067,686	1,067,686	1,067,686
24		(28.48)	(28.48)	(28.48)	(28.48)
25	OTHER PERSONAL SERVICES	1,064	1,064	1,064	1,064
26	OTHER OPERATING EXPENSES	295,731	106,094	295,731	106,094
27	CASE SERVICES	2,000		2,000
28	TOTAL A. RESIDENTIAL SERVICES	1,366,481	1,174,844	1,366,481	1,174,844
29		(28.48)	(28.48)	(28.48)	(28.48)
30
31	B. BEHAVIORAL HEALTH
32	CLASSIFIED POSITIONS	275,678	275,678	275,678	275,678
33		(10.40)	(9.72)	(10.40)	(9.72)
34	OTHER OPERATING EXPENSES	102,516	44,641	102,516	44,641

L120	Sec. 7-2	SECTION 7 GOVERNOR'S SCHOOL FOR AGRICULTURE AT JOHN DE LA HOWE					pg. 19
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL B. BEHAVIORAL HEALTH	378,194	320,319	378,194	320,319
2		(10.40)	(9.72)	(10.40)	(9.72)
3
4	C. EXPERIMENTAL LEARNING
5	CLASSIFIED POSITIONS	181,432	181,432	181,432	181,432
6		(6.27)	(6.27)	(6.27)	(6.27)
7	OTHER OPERATING EXPENSES	50,000	5,000	50,000	5,000
8	TOTAL C. EXPERIMENTAL	231,432	186,432	231,432	186,432
9	LEARNING	(6.27)	(6.27)	(6.27)	(6.27)
10
11	D. EDUCATION CENTER
12	CLASSIFIED POSITIONS	382,176	382,176	382,176	382,176
13		(11.07)	(11.07)	(11.07)	(11.07)
14	OTHER OPERATING EXPENSES	213,700	138,700	213,700	138,700
15	TOTAL D. EDUCATION CENTER	595,876	520,876	595,876	520,876
16		(11.07)	(11.07)	(11.07)	(11.07)
17
18	TOTAL III. CHILDREN'S	2,571,983	2,202,471	2,571,983	2,202,471
19	SERVICES	(56.22)	(55.54)	(56.22)	(55.54)
20
21	IV. SUPPORT SERVICES
22	CLASSIFIED POSITIONS	537,464	537,464	537,464	537,464
23		(18.00)	(17.75)	(18.00)	(17.75)
24	OTHER OPERATING EXPENSES	1,109,850	903,873	1,109,850	903,873
25	TOTAL IV. SUPPORT SERVICES	1,647,314	1,441,337	1,647,314	1,441,337
26		(18.00)	(17.75)	(18.00)	(17.75)
27
28	V. EMPLOYEE BENEFITS
29	EMPLOYER CONTRIBUTIONS	984,773	928,570	984,773	928,570
30	TOTAL V. EMPLOYEE BENEFITS	984,773	928,570	984,773	928,570
31
32	TOTAL GOVERNOR'S SCHOOL FOR AGRICULTURE AT	6,611,356	5,474,082	6,708,356	5,571,082
33	JOHN DE LA HOWE	(98.39)	(86.75)	(98.39)	(86.75)

H670	Sec. 8-1	SECTION 8 EDUCATIONAL TELEVISION COMMISSION					pg. 20
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. INTERNAL ADMINISTRATION
2	PRESIDENT & GENERAL MANAGER	177,276		177,276
3		(1.00)		(1.00)
4	CLASSIFIED POSITIONS	887,858	51,634	887,858	51,634
5		(18.00)		(18.00)	(1.00)
6	OTHER PERSONAL SERVICES	225,000		225,000
7	OTHER OPERATING EXPENSES	1,195,000	50,000	1,195,000	50,000
8	TOTAL I. INTERNAL	2,485,134	101,634	2,485,134	101,634
9	ADMINISTRATION	(19.00)		(19.00)	(1.00)
10
11	II. PROGRAM AND SERVICES
12	A. TOWERNET
13	CLASSIFIED POSITIONS	4,718,394	2,213,394	4,718,394	2,213,394
14		(51.00)	(4.00)	(51.00)	(38.00)
15	OTHER PERSONAL SERVICES	115,000		115,000
16	OTHER OPERATING EXPENSES	3,165,813	776,313	3,165,813	776,313
17	TOTAL A. TOWERNET	7,999,207	2,989,707	7,999,207	2,989,707
18		(51.00)	(4.00)	(51.00)	(38.00)
19
20	B. EDUCATION
21	CLASSIFIED POSITIONS	2,184,799	1,099,799	2,184,799	1,099,799
22		(31.00)	(1.00)	(31.00)	(20.00)
23	OTHER PERSONAL SERVICES	133,124	67,124	133,124	67,124
24	OTHER OPERATING EXPENSES	3,470,000	1,485,000	3,470,000	1,485,000
25	TOTAL B. EDUCATION	5,787,923	2,651,923	5,787,923	2,651,923
26		(31.00)	(1.00)	(31.00)	(20.00)
27
28	C. CONTENT
29	CLASSIFIED POSITIONS	2,398,221	746,221	2,398,221	746,221
30		(44.20)	(16.00)	(44.20)	(17.00)
31	OTHER PERSONAL SERVICES	222,608	47,608	222,608	47,608
32	OTHER OPERATING EXPENSES	9,508,600	55,000	9,508,600	55,000
33	TOTAL C. CONTENT	12,129,429	848,829	12,129,429	848,829
34		(44.20)	(16.00)	(44.20)	(17.00)

H670	Sec. 8-2	SECTION 8 EDUCATIONAL TELEVISION COMMISSION					pg. 21
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	D. ENTERPRISE ACTIVITIES
2	CLASSIFIED POSITIONS	300,000		300,000
3		(6.00)		(6.00)
4	OTHER OPERATING EXPENSES	195,000		195,000
5	TOTAL D. ENTERPRISE	495,000		495,000
6	ACTIVITIES	(6.00)		(6.00)
7
8	TOTAL II. PROGRAM	26,411,559	6,490,459	26,411,559	6,490,459
9	AND SERVICES	(132.20)	(21.00)	(132.20)	(75.00)
10
11	III. EMPLOYEE BENEFITS
12	EMPLOYER CONTRIBUTIONS	3,552,351	1,441,951	3,552,351	1,441,951
13	TOTAL III. EMPLOYEE BENEFITS	3,552,351	1,441,951	3,552,351	1,441,951
14
15	IV. NON-RECURRING APPROPRIATIONS
16	FCC REQUIRED CHANNEL			2,000,000
17	REASSIGNMENT
18	INFRASTRUCTURE PLAN FUNDING			8,000,000
19	RETHINK K-12 EDUCATION GRANT			797,500
20	TOTAL IV. NON-RECURRING			10,797,500
21	APPROPRIATIONS
22
23	TOTAL EDUCATIONAL TELEVISION	32,449,044	8,034,044	43,246,544	8,034,044
24	COMMISSION	(151.20)	(21.00)	(151.20)	(76.00)

H640	Sec. 9-1	SECTION 9 GOVERNOR'S SCHOOL FOR ARTS AND HUMANITIES					pg. 22
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. GOVERNOR'S SCHOOL FOR ARTS AND HUMANITIES
2	CLASSIFIED POSITIONS			2,685,758	2,620,758
3				(50.02)	(49.52)
4	UNCLASSIFIED POSITIONS			2,706,820	2,637,820
5				(38.33)	(37.58)
6	OTHER PERSONAL SERVICES			845,106	526,835
7	OTHER OPERATING EXPENSES			1,917,316	1,467,316
8	TOTAL I. GOVERNOR'S SCHOOL FOR			8,155,000	7,252,729
9	ARTS AND HUMANITIES			(88.35)	(87.10)
10
11	II. EMPLOYEE BENEFITS
12	EMPLOYER CONTRIBUTIONS			2,357,568	2,255,068
13	TOTAL II. EMPLOYEE BENEFITS			2,357,568	2,255,068
14
15	TOTAL GOVERNOR'S SCHOOL FOR ARTS			10,512,568	9,507,797
16	AND HUMANITIES			(88.35)	(87.10)

H650	Sec. 10-1	SECTION 10 GOVERNOR'S SCHOOL FOR SCIENCE AND MATHEMATICS					pg. 23
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. GOVERNOR'S SCHOOL FOR SCIENCE AND MATHEMATICS
2	CLASSIFIED POSITIONS			3,397,768	3,397,768
3				(69.30)	(69.30)
4	UNCLASSIFIED POSITIONS			3,972,271	3,862,271
5				(35.79)	(35.02)
6	OTHER PERSONAL SERVICES			171,100	68,600
7	OTHER OPERATING EXPENSES			5,486,855	4,507,855
8	ALLOC OTHER ENTITIES			13,200
9	TOTAL I. GOVERNOR'S SCHOOL FOR			13,041,194	11,836,494
10	SCIENCE AND MATHEMATICS			(105.09)	(104.32)
11
12	II. EMPLOYEE BENEFITS
13	EMPLOYER CONTRIBUTIONS			2,525,745	2,483,945
14	TOTAL II. EMPLOYEE BENEFITS			2,525,745	2,483,945
15
16	TOTAL GOVERNOR'S SCHOOL FOR SCIENCE			15,566,939	14,320,439
17	AND MATHEMATICS			(105.09)	(104.32)

H030	Sec. 11-1	SECTION 11 COMMISSION ON HIGHER EDUCATION					pg. 24
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	EXECUTIVE DIRECTOR	204,111	204,111	204,111	204,111
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	1,417,734	1,417,734	1,417,734	1,417,734
5		(37.00)	(26.95)	(37.00)	(26.95)
6	NEW POSITIONS - PROGRAM
7	COORDINATOR II			(3.00)	(3.00)
8	UNCLASSIFIED POSITIONS
9		(1.70)	(1.15)	(1.70)	(1.15)
10	NEW POSITIONS - PROGRAM
11	MANAGER I			(3.00)	(3.00)
12	OTHER PERSONAL SERVICES	60,765	60,765	60,765	60,765
13	OTHER OPERATING EXPENSES	385,520	385,520	385,520	385,520
14	TOTAL I. ADMINISTRATION	2,068,130	2,068,130	2,068,130	2,068,130
15		(39.70)	(29.10)	(45.70)	(35.10)
16
17	II. OTHER AGENCIES AND ENTITIES
18	ACADEMIC ENDOWMENT	160,592	160,592	160,592	160,592
19	AFRICAN AMERICAN LOAN PROGRAM	119,300	119,300	119,300	119,300
20	EPSCOR	161,314	161,314	161,314	161,314
21	GREENVILLE TC - UNIVERSITY CNT	594,390	594,390	594,390	594,390
22	PERFORMANCE FUNDING	1,397,520	1,397,520	1,397,520	1,397,520
23	STATE ELECTRONIC LIBRARY	4,350,866	164,289	4,350,866	164,289
24	UNIVERSITY CNTR OF	1,084,899	1,084,899	1,084,899	1,084,899
25	GRNVILLE-OPERATIONS
26	TOTAL II. OTHER AGENCIES	7,868,881	3,682,304	7,868,881	3,682,304
27	AND ENTITIES
28
29	III. LICENSING
30	CLASSIFIED POSITIONS	239,534	47,972	239,534	47,972
31		(3.00)	(0.60)	(3.00)	(0.60)
32	OTHER OPERATING EXPENSES	109,929		109,929
33	TOTAL III. LICENSING	349,463	47,972	349,463	47,972
34		(3.00)	(0.60)	(3.00)	(0.60)

H030	Sec. 11-2	SECTION 11 COMMISSION ON HIGHER EDUCATION					pg. 25
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	IV. STATE APPROVING SECTION
2	UNCLASSIFIED POSITIONS	42,600		42,600
3		(0.30)		(0.30)
4	OTHER PERSONAL SERVICES	162,129		162,129
5	OTHER OPERATING EXPENSES	144,200		144,200
6	TOTAL IV. STATE	348,929		348,929
7	APPROVING SECTION	(0.30)		(0.30)
8
9	V. CHE GRANT & OTHER HIGHER EDUCATION COLLABORATION
10	AMERICORPS GRANTS			160,000
11	ASCEND 60 X 30			750,000	750,000
12	COLLEGE GOAL SUNDAY	41,000		41,000
13	EEDA	1,180,576	1,180,576	1,180,576	1,180,576
14	GEAR UP	3,620,801	177,201	3,620,801	177,201
15	IMPROVING TEACHER QUALITY	876,879		876,879
16	(ITQ)
17	SMARTSTATE PROGRAM	885,284		885,284
18	ADMINISTRATION
19	TOTAL V. CHE GRANT & OTHER	6,604,540	1,357,777	7,514,540	2,107,777
20	HIGHER EDUCATION COLLABORATION
21
22	VI. EMPLOYEE BENEFITS
23	EMPLOYER CONTRIBUTIONS	761,299	646,039	761,299	646,039
24	TOTAL VI. EMPLOYEE BENEFITS	761,299	646,039	761,299	646,039
25
26	VII. SCHOLARSHIPS & ASSISTANCE
27	EDUCATIONAL ENDOWMENT	24,000,000	24,000,000	24,000,000	24,000,000
28	SREB CONTRACT PROGRAM	6,585,183	6,585,183	6,585,183	6,585,183
29	& ASSESSMENTS
30	TOTAL VII. SCHOLARSHIPS	30,585,183	30,585,183	30,585,183	30,585,183
31	& ASSISTANCE
32
33	TOTAL COMMISSION ON	48,586,425	38,387,405	49,496,425	39,137,405
34	HIGHER EDUCATION	(43.00)	(29.70)	(49.00)	(35.70)

H060	Sec. 12-1	SECTION 12 HIGHER EDUCATION TUITION GRANTS COMMISSION					pg. 26
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	DIRECTOR	94,330	94,330	94,330	94,330
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	131,058	131,058	146,058	146,058
5		(4.00)	(4.00)	(4.00)	(4.00)
6	OTHER OPERATING EXPENSES	296,608	296,608	296,608	296,608
7	TOTAL I. ADMINISTRATION	521,996	521,996	536,996	536,996
8		(5.00)	(5.00)	(5.00)	(5.00)
9
10	II. TUITION GRANTS
11	OTHER OPERATING EXPENSES	33,808,624	27,558,624	33,808,624	27,558,624
12	TOTAL II. TUITION GRANTS	33,808,624	27,558,624	33,808,624	27,558,624
13
14	III. EMPLOYEE BENEFITS
15	EMPLOYER CONTRIBUTIONS	111,724	111,724	111,724	111,724
16	TOTAL III. EMPLOYEE BENEFITS	111,724	111,724	111,724	111,724
17
18	TOTAL HIGHER EDUCATION TUITION	34,442,344	28,192,344	34,457,344	28,207,344
19	GRANTS COMMISSION	(5.00)	(5.00)	(5.00)	(5.00)

H090	Sec. 13-1	SECTION 13 THE CITADEL					pg. 27
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. EDUCATION & GENERAL
2	A. E&G-UNRESTRICTED
3	PRESIDENT	191,250	191,250	191,250	191,250
4		(1.00)	(1.00)	(1.00)	(1.00)
5	CLASSIFIED POSITIONS	15,833,021	3,952,054	15,833,021	3,952,054
6		(384.05)	(170.71)	(384.05)	(170.71)
7	UNCLASSIFIED POSITIONS	19,999,629	5,709,206	21,188,996	6,898,573
8		(163.50)	(97.93)	(163.50)	(97.93)
9	OTHER PERSONAL SERVICES	5,521,551		5,521,551
10	OTHER OPERATING EXPENSES	21,494,823	1,017,599	21,494,823	1,017,599
11	TOTAL A. E&G-UNRESTRICTED	63,040,274	10,870,109	64,229,641	12,059,476
12		(548.55)	(269.64)	(548.55)	(269.64)
13
14	B. E&G-RESTRICTED
15	OTHER PERSONAL SERVICES	3,029,402		3,029,402
16	OTHER OPERATING EXPENSES	51,935,395		55,874,473
17	TOTAL B. E&G-RESTRICTED	54,964,797		58,903,875
18
19	TOTAL I. EDUCATION & GENERAL	118,005,071	10,870,109	123,133,516	12,059,476
20		(548.55)	(269.64)	(548.55)	(269.64)
21
22	II. AUXILIARY ENTERPRISES
23	CLASSIFIED POSITIONS	2,058,237		2,058,237
24		(95.20)		(95.20)
25	UNCLASSIFIED POSITIONS	2,951,807		2,951,807
26		(28.00)		(28.00)
27	OTHER PERSONAL SERVICES	1,301,054		1,301,054
28	OTHER OPERATING EXPENSES	20,340,914		20,340,914
29	TOTAL II. AUXILIARY	26,652,012		26,652,012
30	ENTERPRISES	(123.20)		(123.20)
31
32	III. EMPLOYEE BENEFITS
33	EMPLOYER CONTRIBUTIONS	14,984,125	2,879,305	14,984,125	2,879,305
34	TOTAL III. EMPLOYEE BENEFITS	14,984,125	2,879,305	14,984,125	2,879,305

H120	Sec. 14-1	SECTION 14 CLEMSON UNIVERSITY - EDUCATION & GENERAL					pg. 29
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. EDUCATION & GENERAL
2	A. E&G-UNRESTRICTED
3	PRESIDENT	318,781	318,781	318,781	318,781
4		(1.00)	(1.00)	(1.00)	(1.00)
5	CLASSIFIED POSITIONS	95,977,526	1,643,319	101,061,070	1,643,319
6		(1,787.16)	(1,003.85)	(1,787.16)	(1,003.85)
7	NEW POSITIONS -
8	ADMINISTRATIVE ASSISTANT			(1.00)
9	NEW POSITIONS - ADMINISTRATIVE
10	SPECIALIST II			(2.00)
11	NEW POSITIONS - CURRICULUM
12	COORDINATOR II			(2.00)
13	NEW POSITIONS - FISCAL
14	TECHNICIAN II			(1.00)
15	NEW POSITIONS - GRANTS
16	COORDINATOR II			(1.00)
17	NEW POSITIONS - INFORMATION SYSTEMS/BUSINESS
18	ANALYST I			(1.00)
19	NEW POSITIONS - INFORMATION SYSTEMS/BUSINESS
20	ANALYST II			(1.00)
21	NEW POSITIONS - IT MANAGER III
22				(1.00)
23	NEW POSITIONS - IT SERVICES
24	SPECIALIST I			(1.00)
25	NEW POSITIONS - IT SERVICES
26	SPECIALIST II			(1.00)
27	NEW POSITIONS - IT
28	TECHNICIAN III			(1.00)
29	NEW POSITIONS - LABORATORY
30	TECHNOLOGIST II			(1.00)
31	NEW POSITIONS - MEDIA RESOURCES
32	SPECIALIST II			(1.00)
33	NEW POSITIONS -
34	PROGRAM ASSISTANT			(1.00)

H120	Sec. 14-2	SECTION 14 CLEMSON UNIVERSITY - EDUCATION & GENERAL					pg. 30
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	NEW POSITIONS - PROGRAM
2	COORDINATOR II			(1.00)
3	NEW POSITIONS - PROGRAM
4	MANAGER II			(1.00)
5	NEW POSITIONS - PUBLIC
6	INFORMATION COORDINATOR			(1.00)
7	NEW POSITIONS - STATISTICAL AND
8	RESEARCH ANALYST III			(2.00)
9	NEW POSITIONS - STUDENT SERVICES
10	PROGRAM COORDINATOR I			(2.00)
11	NEW POSITIONS - STUDENT SERVICES
12	PROGRAM COORDINATOR II			(3.00)
13	NEW POSITIONS - SYSTEMS
14	PROGRAMMER/DEVELOPER III			(2.00)
15	NEW POSITIONS - WEB DEVELOPER
16				(2.00)
17	UNCLASSIFIED POSITIONS	195,690,779	72,641,570	215,978,130	82,605,055
18		(1,093.62)	(301.86)	(1,093.62)	(301.86)
19	OTHER PERSONAL SERVICES	39,281,407	909,117	41,355,098	909,117
20	OTHER OPERATING EXPENSES	166,270,239	4,634,343	176,944,952	4,634,343
21	SCHOLARSHIPS	42,737,645		44,993,793
22	TOTAL A. E&G-UNRESTRICTED	540,276,377	80,147,130	580,651,824	90,110,615
23		(2,881.78)	(1,306.71)	(2,911.78)	(1,306.71)
24
25	B. E&G-RESTRICTED
26	CLASSIFIED POSITIONS	3,075,559		3,237,663
27		(60.33)		(60.33)
28	UNCLASSIFIED POSITIONS	19,042,065		20,045,716
29		(117.83)		(117.83)
30	OTHER PERSONAL SERVICES	28,889,898		30,412,600
31	OTHER OPERATING EXPENSES	85,944,173		93,037,200
32	SCHOLARSHIPS	128,962,520		136,909,653
33	TOTAL B. E&G-RESTRICTED	265,914,215		283,642,832
34		(178.16)		(178.16)

H120	Sec. 14-3	SECTION 14 CLEMSON UNIVERSITY - EDUCATION & GENERAL					pg. 31
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL I. EDUCATION & GENERAL	806,190,592	80,147,130	864,294,656	90,110,615
2		(3,059.94)	(1,306.71)	(3,089.94)	(1,306.71)
3
4	II. AUXILIARY ENTERPRISES
5	CLASSIFIED POSITIONS	26,431,769		27,994,548
6		(366.59)		(366.59)
7	UNCLASSIFIED POSITIONS	38,999,025		41,304,843
8		(143.38)		(143.38)
9	OTHER PERSONAL SERVICES	10,386,945		11,001,073
10	OTHER OPERATING EXPENSES	146,650,684		155,732,165
11	SCHOLARSHIPS	14,344,414		15,388,164
12	DEBT SERVICE	6,879,163		6,879,163
13	PRINCIPAL - LOAN NOTE	4,350,266		4,673,007
14	INT PAYMENT - CLEMSON STOCK	6,423,837		6,949,210
15	TOTAL II. AUXILIARY	254,466,103		269,922,173
16	ENTERPRISES	(509.97)		(509.97)
17
18	III. EMPLOYEE BENEFITS
19	EMPLOYER CONTRIBUTIONS	206,703,953	24,890,023	307,784,652	24,890,023
20	TOTAL III. EMPLOYEE BENEFITS	206,703,953	24,890,023	307,784,652	24,890,023
21
22	TOTAL CLEMSON UNIVERSITY - EDUCATION	1,267,360,648	105,037,153	1,442,001,481	115,000,638
23	& GENERAL	(3,569.91)	(1,306.71)	(3,599.91)	(1,306.71)

H150	Sec. 15-1	SECTION 15 UNIVERSITY OF CHARLESTON					pg. 32
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. EDUCATION & GENERAL
2	PRESIDENT	246,618	246,618	246,618	246,618
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	35,791,796	7,030,117	35,791,796	7,030,117
5		(746.94)	(248.47)	(746.94)	(248.47)
6	UNCLASSIFIED POSITIONS	59,777,369	18,857,248	63,885,682	22,965,561
7		(562.49)	(238.91)	(562.49)	(238.91)
8	OTHER PERSONAL SERVICES	19,492,220		19,492,220
9	OTHER OPERATING EXPENSES	77,373,320	979,175	77,373,320	979,175
10	LOWCOUNTRY GRAD CENTER	785,099	785,099	785,099	785,099
11	TOTAL I. EDUCATION & GENERAL	193,466,422	27,898,257	197,574,735	32,006,570
12		(1,310.43)	(488.38)	(1,310.43)	(488.38)
13
14	II. AUXILIARY SERVICES
15	CLASSIFIED POSITIONS	3,017,553		3,017,553
16		(77.50)		(77.50)
17	UNCLASSIFIED POSITIONS	2,974,443		2,974,443
18		(26.25)		(26.25)
19	OTHER PERSONAL SERVICES	2,553,791		2,553,791
20	OTHER OPERATING EXPENSES	37,732,732		37,732,732
21	TOTAL II. AUXILIARY SERVICES	46,278,519		46,278,519
22		(103.75)		(103.75)
23
24	III. EMPLOYEE BENEFITS
25	EMPLOYER CONTRIBUTIONS	37,411,603	6,695,521	37,411,603	6,695,521
26	TOTAL III. EMPLOYEE BENEFITS	37,411,603	6,695,521	37,411,603	6,695,521
27
28	TOTAL UNIVERSITY OF	277,156,544	34,593,778	281,264,857	38,702,091
29	CHARLESTON	(1,414.18)	(488.38)	(1,414.18)	(488.38)

H170	Sec. 16-1	SECTION 16 COASTAL CAROLINA UNIVERSITY					pg. 33
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. EDUCATION & GENERAL
2	A. E&G-UNRESTRICTED
3	PRESIDENT	245,000	245,000	245,000	245,000
4		(1.00)	(1.00)	(1.00)	(1.00)
5	CLASSIFIED POSITIONS	30,630,047	1,349,255	30,630,047	1,349,255
6		(796.20)	(55.83)	(796.20)	(55.83)
7	UNCLASSIFIED POSITIONS	50,796,525	11,572,953	54,239,153	15,015,581
8		(578.31)	(140.91)	(578.31)	(140.91)
9	OTHER PERSONAL SERVICES	24,903,452	2,327,452	24,903,452	2,327,452
10	OTHER OPERATING EXPENSES	37,066,980		37,066,980
11	SCHOLARSHIPS	12,000,000		12,000,000
12	TOTAL A. E&G-UNRESTRICTED	155,642,004	15,494,660	159,084,632	18,937,288
13		(1,375.51)	(197.74)	(1,375.51)	(197.74)
14
15	B. E&G-RESTRICTED
16	CLASSIFIED POSITIONS	248,500		248,500
17		(3.50)		(3.50)
18	UNCLASSIFIED POSITIONS	80,585		80,585
19		(7.12)		(7.12)
20	OTHER PERSONAL SERVICES	1,242,869		1,242,869
21	OTHER OPERATING EXPENSES	10,332,589		10,332,589
22	SCHOLARSHIPS	18,060,000		18,060,000
23	TOTAL B. E&G-RESTRICTED	29,964,543		29,964,543
24		(10.62)		(10.62)
25
26	TOTAL I. EDUCATION & GENERAL	185,606,547	15,494,660	189,049,175	18,937,288
27		(1,386.13)	(197.74)	(1,386.13)	(197.74)
28
29	II. AUXILIARY ENTERPRISES
30	CLASSIFIED POSITIONS	1,830,653		1,830,653
31		(85.92)		(85.92)
32	OTHER PERSONAL SERVICES	3,530,000		3,530,000
33	OTHER OPERATING EXPENSES	11,789,347		11,789,347
34	TOTAL II. AUXILIARY	17,150,000		17,150,000

H170	Sec. 16-2	SECTION 16 COASTAL CAROLINA UNIVERSITY					pg. 34
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	ENTERPRISES	(85.92)		(85.92)
2
3	III. EMPLOYEE BENEFITS
4	EMPLOYER CONTRIBUTIONS	49,038,047	3,842,321	49,038,047	3,842,321
5	TOTAL III. EMPLOYEE BENEFITS	49,038,047	3,842,321	49,038,047	3,842,321
6
7	TOTAL COASTAL CAROLINA	251,794,594	19,336,981	255,237,222	22,779,609
8	UNIVERSITY	(1,472.05)	(197.74)	(1,472.05)	(197.74)

H180	Sec. 17-1	SECTION 17 FRANCIS MARION UNIVERSITY					pg. 35
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. EDUCATION AND GENERAL
2	A. E&G-UNRESTRICTED
3	PRESIDENT	256,105	256,105	256,105	256,105
4		(1.00)	(1.00)	(1.00)	(1.00)
5	CLASSIFIED POSITIONS	11,250,846	3,617,929	11,250,846	3,617,929
6		(242.07)	(166.19)	(242.07)	(166.19)
7	UNCLASSIFIED POSITIONS	22,700,340	10,720,689	25,196,283	13,216,632
8		(231.04)	(132.99)	(231.04)	(132.99)
9	NEW POSITIONS -
10	ASSISTANT PROFESSOR			(1.00)
11	NEW POSITIONS -
12	ASSOCIATE PROFESSOR			(2.00)
13	NEW POSITIONS - PROFESSOR
14				(1.00)
15	OTHER PERSONAL SERVICES	553,614		553,614
16	OTHER OPERATING EXPENSES	5,405,762	2,116,448	5,405,762	2,116,448
17	TOTAL A. E&G-UNRESTRICTED	40,166,667	16,711,171	42,662,610	19,207,114
18		(474.11)	(300.18)	(478.11)	(300.18)
19
20	B. E&G-RESTRICTED
21	CLASSIFIED POSITIONS	68,412		68,412
22		(1.25)		(1.25)
23	UNCLASSIFIED POSITIONS	1,003,223		1,003,223
24		(5.00)		(5.00)
25	OTHER PERSONAL SERVICES	832,842		832,842
26	OTHER OPERATING EXPENSES	31,503,252		31,503,252
27	TOTAL B. E&G-RESTRICTED	33,407,729		33,407,729
28		(6.25)		(6.25)
29
30	TOTAL I. EDUCATION	73,574,396	16,711,171	76,070,339	19,207,114
31	AND GENERAL	(480.36)	(300.18)	(484.36)	(300.18)
32
33	II. AUXILIARY SERVICES
34	CLASSIFIED POSITIONS	9,804		9,804

H180	Sec. 17-2	SECTION 17 FRANCIS MARION UNIVERSITY					pg. 36
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1		(7.00)		(7.00)
2	OTHER PERSONAL SERVICES	4,864		4,864
3	OTHER OPERATING EXPENSES	1,035,704		1,035,704
4	TOTAL II. AUXILIARY SERVICES	1,050,372		1,050,372
5		(7.00)		(7.00)
6
7	III. EMPLOYEE BENEFITS
8	EMPLOYER CONTRIBUTIONS	11,879,643	4,135,777	11,879,643	4,135,777
9	TOTAL III. EMPLOYEE BENEFITS	11,879,643	4,135,777	11,879,643	4,135,777
10
11	TOTAL FRANCIS MARION	86,504,411	20,846,948	89,000,354	23,342,891
12	UNIVERSITY	(487.36)	(300.18)	(491.36)	(300.18)

H210	Sec. 18-1	SECTION 18 LANDER UNIVERSITY					pg. 37
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. EDUCATION & GENERAL
2	PRESIDENT	238,520	238,520	238,520	238,520
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	18,907,701	3,013,434	18,907,701	3,013,434
5		(221.60)	(91.75)	(221.60)	(91.75)
6	NEW POSITIONS - IT			64,500
7	CONSULTANT I			(1.00)
8	NEW POSITIONS - IT SECURITY			64,500
9	SPECIALIST/ANALYST I			(1.00)
10	NEW POSITIONS - PROGRAM			50,000	50,000
11	COORDINATOR I			(1.00)	(1.00)
12	NEW POSITIONS - STUDENT SERVICES			90,000
13	PROGRAM COORDINATOR II			(2.00)
14	UNCLASSIFIED POSITIONS	14,091,118	6,006,213	16,532,213	8,447,308
15		(241.31)	(79.95)	(241.31)	(79.95)
16	NEW POSITIONS -			480,000
17	ASSISTANT PROFESSOR			(8.00)
18	NEW POSITIONS -			65,000
19	ASSOCIATE PROFESSOR			(1.00)
20	NEW POSITIONS - INSTRUCTOR			92,000
21				(2.00)
22	OTHER PERSONAL SERVICES	2,085,055		2,085,055
23	OTHER OPERATING EXPENSES	26,521,140		34,294,790	328,500
24	TOTAL I. EDUCATION & GENERAL	61,843,534	9,258,167	72,964,279	12,077,762
25		(463.91)	(172.70)	(479.91)	(173.70)
26
27	II. AUXILIARY ENTERPRISES
28	CLASSIFIED POSITIONS	644,415		644,415
29		(11.00)		(11.00)
30	UNCLASSIFIED POSITIONS	70,500		70,500
31	OTHER PERSONAL SERVICES	371,420		371,420
32	OTHER OPERATING EXPENSES	15,683,654		16,683,654
33	TOTAL II. AUXILIARY	16,769,989		17,769,989
34	ENTERPRISES	(11.00)		(11.00)

H210	Sec. 18-2	SECTION 18 LANDER UNIVERSITY					pg. 38
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	III. EMPLOYEE BENEFITS
2	EMPLOYER CONTRIBUTIONS	9,339,666	2,622,379	9,746,366	2,643,879
3	TOTAL III. EMPLOYEE BENEFITS	9,339,666	2,622,379	9,746,366	2,643,879
4
5	TOTAL LANDER UNIVERSITY	87,953,189	11,880,546	100,480,634	14,721,641
6		(474.91)	(172.70)	(490.91)	(173.70)

H240	Sec. 19-1	SECTION 19 SOUTH CAROLINA STATE UNIVERSITY					pg. 39
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. EDUCATION & GENERAL
2	A. E&G-UNRESTRICTED
3	PRESIDENT	195,229	195,229	195,229	195,229
4		(1.00)	(1.00)	(1.00)	(1.00)
5	CLASSIFIED POSITIONS	7,377,501	3,667,940	7,377,501	3,667,940
6		(11.51)	(10.16)	(11.51)	(10.16)
7	UNCLASSIFIED POSITIONS	14,163,696	8,811,388	15,535,638	10,183,330
8		(299.47)	(203.12)	(299.47)	(203.12)
9	OTHER PERSONAL SERVICES	2,049,280		2,049,280
10	OTHER OPERATING EXPENSES	13,227,103	387,493	13,227,103	387,493
11	TEACHER TRAINING & DEVELOPMENT	51,506		51,506
12	TRANSPORTATION CENTER	1,334,489		1,334,489
13	TOTAL A. E&G-UNRESTRICTED	38,398,804	13,062,050	39,770,746	14,433,992
14		(311.98)	(214.28)	(311.98)	(214.28)
15
16	B. E&G-RESTRICTED
17	CLASSIFIED POSITIONS	549,426		549,426
18		(0.07)		(0.07)
19	UNCLASSIFIED POSITIONS	10,048,782		13,493,782
20		(0.20)		(0.20)
21	OTHER PERSONAL SERVICES	4,676,603		4,676,603
22	OTHER OPERATING EXPENSES	45,511,798		45,511,798
23	EIA-TEACHER RECRUITMENT	467,000		467,000
24	TOTAL B. E&G-RESTRICTED	61,253,609		64,698,609
25		(0.27)		(0.27)
26
27	TOTAL I. EDUCATION & GENERAL	99,652,413	13,062,050	104,469,355	14,433,992
28		(312.25)	(214.28)	(312.25)	(214.28)
29
30	II. AUXILIARY ENTERPRISES
31	CLASSIFIED POSITIONS	842,970		842,970
32		(62.73)		(62.73)
33	OTHER PERSONAL SERVICES	1,094,336		1,094,336
34	OTHER OPERATING EXPENSES	10,322,914		10,322,914

H240	Sec. 19-2	SECTION 19 SOUTH CAROLINA STATE UNIVERSITY					pg. 40
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL II. AUXILIARY	12,260,220		12,260,220
2	ENTERPRISES	(62.73)		(62.73)
3
4	III. EMPLOYEE BENEFITS
5	EMPLOYER CONTRIBUTIONS	22,364,432	4,458,968	24,219,432	4,458,968
6	TOTAL III. EMPLOYEE BENEFITS	22,364,432	4,458,968	24,219,432	4,458,968
7
8	TOTAL SOUTH CAROLINA	134,277,065	17,521,018	140,949,007	18,892,960
9	STATE UNIVERSITY	(374.98)	(214.28)	(374.98)	(214.28)

H270	Sec. 20A-1	SECTION 20A UNIVERSITY OF SOUTH CAROLINA					pg. 41
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. UNIVERSITY OF SOUTH CAROLINA
2	A. USC-NON-MED UNRESTRICTED E&G
3	PRESIDENT	312,643	312,643	312,643	312,643
4		(1.00)	(1.00)	(1.00)	(1.00)
5	CLASSIFIED POSITIONS	109,920,794	25,804,493	110,920,794	26,804,493
6		(2,371.47)	(1,550.57)	(2,371.47)	(1,550.57)
7	UNCLASSIFIED POSITIONS	190,096,517	88,802,730	203,416,289	102,122,502
8		(1,508.89)	(923.81)	(1,508.89)	(923.81)
9	OTHER PERSONAL SERVICES	90,620,863		90,620,863
10	OTHER OPERATING EXPENSES	167,637,231		170,752,231	3,115,000
11	LAW LIBRARY	1,170,076	1,170,076	1,170,076	1,170,076
12	PALMETTO POISON CENTER	351,763	351,763	351,763	351,763
13	SMALL BUSINESS DEVELOP CTR	791,734	791,734	791,734	791,734
14	TOTAL A. USC-NON-MED	560,901,621	117,233,439	578,336,393	134,668,211
15	UNRESTRICTED E&G	(3,881.36)	(2,475.38)	(3,881.36)	(2,475.38)
16
17	B. USC-NON-MED-RESTRICTED E&G
18	CLASSIFIED POSITIONS	2,163,925		2,163,925
19		(44.09)		(44.09)
20	UNCLASSIFIED POSITIONS	18,617,643		18,617,643
21		(205.82)		(205.82)
22	OTHER PERSONAL SERVICES	53,953,772		53,953,772
23	OTHER OPERATING EXPENSES	188,240,354		213,240,354
24	TOTAL B. USC-NON-MED-RESTRICTED	262,975,694		287,975,694
25	E&G	(249.91)		(249.91)
26
27	C. USC-NON-MED AUXILIARY
28	CLASSIFIED POSITIONS	16,333,515		16,333,515
29		(259.08)		(259.08)
30	UNCLASSIFIED POSITIONS	1,137,961		1,137,961
31		(112.00)		(112.00)
32	OTHER PERSONAL SERVICES	34,692,182		34,692,182
33	OTHER OPERATING EXPENSES	112,989,879		112,989,879
34	TOTAL C. USC-NON-MED	165,153,537		165,153,537

H270	Sec. 20A-2	SECTION 20A UNIVERSITY OF SOUTH CAROLINA					pg. 42
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	AUXILIARY	(371.08)		(371.08)
2
3	TOTAL I. UNIVERSITY OF	989,030,852	117,233,439	1,031,465,624	134,668,211
4	SOUTH CAROLINA	(4,502.35)	(2,475.38)	(4,502.35)	(2,475.38)
5
6	II. USC-MEDICINE
7	A. USC-MEDICINE UNRESTRICTED
8	CLASSIFIED POSITIONS	5,477,847	1,050,500	5,477,847	1,050,500
9		(168.55)	(86.70)	(168.55)	(86.70)
10	UNCLASSIFIED POSITIONS	14,260,846	10,134,092	14,260,846	10,134,092
11		(187.13)	(127.30)	(187.13)	(127.30)
12	OTHER PERSONAL SERVICES	6,015,541		6,015,541
13	OTHER OPERATING EXPENSES	17,292,526	2,000,000	17,292,526	2,000,000
14	CHILD ABUSE AND NEGLECT MEDICAL	3,200,000	3,200,000	3,200,000	3,200,000
15	RESPONSE PROGRAM
16	TOTAL A. USC-MEDICINE	46,246,760	16,384,592	46,246,760	16,384,592
17	UNRESTRICTED	(355.68)	(214.00)	(355.68)	(214.00)
18
19	B. USC-MEDICINE RESTRICTED
20	CLASSIFIED POSITIONS	1,956,700		1,956,700
21		(136.58)		(136.58)
22	UNCLASSIFIED POSITIONS	8,179,419		8,179,419
23		(111.84)		(111.84)
24	OTHER PERSONAL SERVICES	9,767,010		9,767,010
25	OTHER OPERATING EXPENSES	22,316,490		27,316,490
26	TOTAL B. USC-MEDICINE	42,219,619		47,219,619
27	RESTRICTED	(248.42)		(248.42)
28
29	C. USC-MEDICINE EMPLOYEE BENEFITS
30	EMPLOYER CONTRIBUTIONS	14,117,754	3,227,145	14,117,754	3,227,145
31	TOTAL C. USC-MEDICINE	14,117,754	3,227,145	14,117,754	3,227,145
32	EMPLOYEE BENEFITS
33
34	TOTAL II. USC-MEDICINE	102,584,133	19,611,737	107,584,133	19,611,737

H270	Sec. 20A-3	SECTION 20A UNIVERSITY OF SOUTH CAROLINA					pg. 43
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1		(604.10)	(214.00)	(604.10)	(214.00)
2
3	III. USC GREENVILLE SCHOOL OF MEDICINE
4	A. UNRESTRICTED
5	CLASSIFIED POSITIONS	1,375,000		1,375,000
6		(15.00)		(15.00)
7	UNCLASSIFIED POSITIONS	3,700,000		3,700,000
8		(30.00)		(30.00)
9	OTHER PERSONAL SERVICES	1,300,000		1,300,000
10	OTHER OPERATING EXPENSES	15,286,743		15,286,743
11	TOTAL A. UNRESTRICTED	21,661,743		21,661,743
12		(45.00)		(45.00)
13
14	B. RESTRICTED
15	CLASSIFIED POSITIONS	120,000		120,000
16		(5.00)		(5.00)
17	UNCLASSIFIED POSITIONS
18		(1.00)		(1.00)
19	OTHER PERSONAL SERVICES	60,000		60,000
20	OTHER OPERATING EXPENSES	2,990,000		2,990,000
21	TOTAL B. RESTRICTED	3,170,000		3,170,000
22		(6.00)		(6.00)
23
24	C. GREENVILLE-MEDICINE: EMPLOYEE BENEFITS
25	EMPLOYER CONTRIBUTIONS	1,780,000		1,780,000
26	TOTAL C. GREENVILLE-MEDICINE:	1,780,000		1,780,000
27	EMPLOYEE BENEFITS
28
29	TOTAL III. USC GREENVILLE SCHOOL	26,611,743		26,611,743
30	OF MEDICINE	(51.00)		(51.00)
31
32	IV. EMPLOYEE BENEFITS
33	EMPLOYER CONTRIBUTIONS	160,896,221	33,144,799	161,691,221	33,939,799
34	TOTAL IV. EMPLOYEE BENEFITS	160,896,221	33,144,799	161,691,221	33,939,799

H290	Sec. 20B-1	SECTION 20B USC - AIKEN CAMPUS					pg. 45
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. EDUCATION & GENERAL
2	A. EDUCATION & GENERAL-UNRESTRICTED
3	CLASSIFIED POSITIONS	5,780,689	775,689	5,780,689	775,689
4		(184.80)	(49.06)	(184.80)	(49.06)
5	UNCLASSIFIED POSITIONS	15,585,331	9,310,331	17,607,180	11,332,180
6		(166.42)	(106.82)	(166.42)	(106.82)
7	OTHER PERSONAL SERVICES	5,308,876		5,308,876
8	OTHER OPERATING EXPENSES	5,428,739		5,428,739
9	TOTAL A. EDUCATION	32,103,635	10,086,020	34,125,484	12,107,869
10	& GENERAL-UNRESTRICTED	(351.22)	(155.88)	(351.22)	(155.88)
11
12	B. EDUC & GENERAL-RESTRICTED
13	CLASSIFIED POSITIONS	64,471		64,471
14		(5.44)		(5.44)
15	UNCLASSIFIED POSITIONS	587,302		587,302
16		(6.85)		(6.85)
17	OTHER PERSONAL SERVICES	575,217		575,217
18	OTHER OPERATING EXPENSES	19,680,364		20,680,364
19	TOTAL B. EDUC	20,907,354		21,907,354
20	& GENERAL-RESTRICTED	(12.29)		(12.29)
21
22	TOTAL I. EDUCATION & GENERAL	53,010,989	10,086,020	56,032,838	12,107,869
23		(363.51)	(155.88)	(363.51)	(155.88)
24
25	II. AUXILIARY SERVICES
26	CLASSIFIED POSITIONS	524,713		524,713
27		(13.75)		(13.75)
28	UNCLASSIFIED POSITIONS	20,000		20,000
29	OTHER PERSONAL SERVICES	180,000		180,000
30	OTHER OPERATING EXPENSES	3,002,789		3,002,789
31	TOTAL II. AUXILIARY SERVICES	3,727,502		3,727,502
32		(13.75)		(13.75)
33
34	III. EMPLOYEE BENEFITS

H290	Sec. 20B-2	SECTION 20B USC - AIKEN CAMPUS					pg. 46
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	EMPLOYER CONTRIBUTIONS	8,592,549	2,287,658	8,592,549	2,287,658
2	TOTAL III. EMPLOYEE BENEFITS	8,592,549	2,287,658	8,592,549	2,287,658
3
4	TOTAL USC - AIKEN CAMPUS	65,331,040	12,373,678	68,352,889	14,395,527
5		(377.26)	(155.88)	(377.26)	(155.88)

H340	Sec. 20C-1	SECTION 20C USC - UPSTATE					pg. 47
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. EDUCATION & GENERAL
2	A. EDUC & GENERAL-UNRESTRICTED
3	CLASSIFIED POSITIONS	11,092,743	1,481,506	11,092,743	1,481,506
4		(252.72)	(53.81)	(252.72)	(53.81)
5	UNCLASSIFIED POSITIONS	23,430,361	14,130,361	26,911,307	17,611,307
6		(249.21)	(131.01)	(249.21)	(131.01)
7	OTHER PERSONAL SERVICES	7,200,000		7,200,000
8	OTHER OPERATING EXPENSES	15,666,227		15,666,227
9	TOTAL A. EDUC	57,389,331	15,611,867	60,870,277	19,092,813
10	& GENERAL-UNRESTRICTED	(501.93)	(184.82)	(501.93)	(184.82)
11
12	B. EDUC & GENERAL-RESTRICTED
13	CLASSIFIED POSITIONS	67,000		67,000
14		(0.54)		(0.54)
15	UNCLASSIFIED POSITIONS	64,858		64,858
16		(1.53)		(1.53)
17	OTHER PERSONAL SERVICES	748,397		748,397
18	OTHER OPERATING EXPENSES	27,000,838		29,500,838
19	TOTAL B. EDUC	27,881,093		30,381,093
20	& GENERAL-RESTRICTED	(2.07)		(2.07)
21
22	TOTAL I. EDUCATION & GENERAL	85,270,424	15,611,867	91,251,370	19,092,813
23		(504.00)	(184.82)	(504.00)	(184.82)
24
25	II. AUXILIARY SERVICES
26	CLASSIFIED POSITIONS	525,000		525,000
27		(12.00)		(12.00)
28	OTHER PERSONAL SERVICES	354,480		354,480
29	OTHER OPERATING EXPENSES	3,430,750		3,430,750
30	TOTAL II. AUXILIARY SERVICES	4,310,230		4,310,230
31		(12.00)		(12.00)
32
33	III. EMPLOYEE BENEFITS
34	EMPLOYER CONTRIBUTIONS	14,010,982	3,152,789	14,010,982	3,152,789

H360	Sec. 20D-1	SECTION 20D USC - BEAUFORT CAMPUS					pg. 49
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. EDUCATION & GENERAL
2	A. EDUC & GENERAL-UNRESTRICTED
3	CLASSIFIED POSITIONS	4,507,810	374,681	4,507,810	374,681
4		(128.49)	(28.74)	(128.49)	(28.74)
5	UNCLASSIFIED POSITIONS	13,200,486	7,433,457	14,488,278	8,721,249
6		(108.60)	(22.75)	(108.60)	(22.75)
7	OTHER PERSONAL SERVICES	4,215,027		4,215,027
8	OTHER OPERATING EXPENSES	3,364,185		3,364,185
9	TOTAL A. EDUC	25,287,508	7,808,138	26,575,300	9,095,930
10	& GENERAL-UNRESTRICTED	(237.09)	(51.49)	(237.09)	(51.49)
11
12	B. EDUC & GENERAL-RESTRICTED
13	CLASSIFIED POSITIONS	52,532		52,532
14		(2.00)		(2.00)
15	UNCLASSIFIED POSITIONS	346,918		346,918
16		(1.75)		(1.75)
17	OTHER PERSONAL SERVICES	227,292		227,292
18	OTHER OPERATING EXPENSES	11,043,157		12,043,157
19	TOTAL B. EDUC	11,669,899		12,669,899
20	& GENERAL-RESTRICTED	(3.75)		(3.75)
21
22	TOTAL I. EDUCATION & GENERAL	36,957,407	7,808,138	39,245,199	9,095,930
23		(240.84)	(51.49)	(240.84)	(51.49)
24
25	II. AUXILIARY SERVICES
26	CLASSIFIED POSITIONS
27		(5.00)		(5.00)
28	OTHER OPERATING EXPENSES	30,000		30,000
29	TOTAL II. AUXILIARY SERVICES	30,000		30,000
30		(5.00)		(5.00)
31
32	III. EMPLOYEE BENEFITS
33	EMPLOYER CONTRIBUTIONS	5,914,706	809,049	5,914,706	809,049
34	TOTAL III. EMPLOYEE BENEFITS	5,914,706	809,049	5,914,706	809,049

H370	Sec. 20E-1	SECTION 20E USC - LANCASTER CAMPUS					pg. 51
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. EDUCATION & GENERAL
2	A. EDUC & GENERAL-UNRESTRICTED
3	CLASSIFIED POSITIONS	1,271,392	105,403	1,271,392	105,403
4		(53.03)	(5.41)	(53.03)	(5.41)
5	UNCLASSIFIED POSITIONS	5,188,127	3,842,602	6,457,136	5,111,611
6		(45.50)	(21.25)	(45.50)	(21.25)
7	OTHER PERSONAL SERVICES	1,911,481		1,911,481
8	OTHER OPERATING EXPENSES	3,683,780		3,683,780
9	TOTAL A. EDUC	12,054,780	3,948,005	13,323,789	5,217,014
10	& GENERAL-UNRESTRICTED	(98.53)	(26.66)	(98.53)	(26.66)
11
12	B. EDUC & GENERAL-RESTRICTED
13	CLASSIFIED POSITIONS	11,376		11,376
14	UNCLASSIFIED POSITIONS	10,000		10,000
15	OTHER PERSONAL SERVICES	250,000		250,000
16	OTHER OPERATING EXPENSES	7,667,375		7,667,375
17	TOTAL B. EDUC	7,938,751		7,938,751
18	& GENERAL-RESTRICTED
19
20	TOTAL I. EDUCATION & GENERAL	19,993,531	3,948,005	21,262,540	5,217,014
21		(98.53)	(26.66)	(98.53)	(26.66)
22
23	II. AUXILIARY SERVICES
24	OTHER OPERATING EXPENSES	15,000		15,000
25	TOTAL II. AUXILIARY SERVICES	15,000		15,000
26
27	III. EMPLOYEE BENEFITS
28	EMPLOYER CONTRIBUTIONS	2,766,080	652,105	2,766,080	652,105
29	TOTAL III. EMPLOYEE BENEFITS	2,766,080	652,105	2,766,080	652,105
30
31	TOTAL USC - LANCASTER CAMPUS	22,774,611	4,600,110	24,043,620	5,869,119
32		(98.53)	(26.66)	(98.53)	(26.66)

H380	Sec. 20F-1	SECTION 20F USC - SALKEHATCHIE CAMPUS					pg. 52
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. EDUCATION & GENERAL
2	A. EDUC & GENERAL-UNRESTRICTED
3	CLASSIFIED POSITIONS	1,086,256	122,840	1,086,256	122,840
4		(34.75)	(3.00)	(34.75)	(3.00)
5	UNCLASSIFIED POSITIONS	2,620,785	2,289,209	3,179,029	2,847,453
6		(24.02)	(21.24)	(24.02)	(21.24)
7	OTHER PERSONAL SERVICES	1,021,818		1,021,818
8	OTHER OPERATING EXPENSES	2,773,100		2,773,100
9	SALKEHATCHIE LEADERSHIP CENTER	100,460	100,460	100,460	100,460
10	TOTAL A. EDUC	7,602,419	2,512,509	8,160,663	3,070,753
11	& GENERAL-UNRESTRICTED	(58.77)	(24.24)	(58.77)	(24.24)
12
13	B. EDUC & GENERAL-RESTRICTED
14	CLASSIFIED POSITIONS	20,779		20,779
15	UNCLASSIFIED POSITIONS	175,265		175,265
16		(1.00)		(1.00)
17	OTHER PERSONAL SERVICES	112,310		112,310
18	OTHER OPERATING EXPENSES	5,436,801		5,436,801
19	TOTAL B. EDUC	5,745,155		5,745,155
20	& GENERAL-RESTRICTED	(1.00)		(1.00)
21
22	TOTAL I. EDUCATION & GENERAL	13,347,574	2,512,509	13,905,818	3,070,753
23		(59.77)	(24.24)	(59.77)	(24.24)
24
25	II. AUXILIARY
26	CLASSIFIED POSITIONS	46,437		46,437
27	OTHER PERSONAL SERVICES	15,000		15,000
28	OTHER OPERATING EXPENSES	241,756		241,756
29	TOTAL II. AUXILIARY	303,193		303,193
30
31	III. EMPLOYEE BENEFITS
32	EMPLOYER CONTRIBUTIONS	1,572,003	456,262	1,572,003	456,262
33	TOTAL III. EMPLOYEE BENEFITS	1,572,003	456,262	1,572,003	456,262
34

H390	Sec. 20G-1	SECTION 20G USC - SUMTER CAMPUS					pg. 54
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. EDUCATION & GENERAL
2	A. EDUC & GENERAL-UNRESTRICTED
3	CLASSIFIED POSITIONS	1,368,203	493,720	1,368,203	493,720
4		(33.00)	(12.29)	(33.00)	(12.29)
5	UNCLASSIFIED POSITIONS	3,632,015	3,386,153	4,627,537	4,381,675
6		(34.10)	(14.11)	(34.10)	(14.11)
7	OTHER PERSONAL SERVICES	417,816		417,816
8	OTHER OPERATING EXPENSES	4,164,898		4,164,898
9	TOTAL A. EDUC	9,582,932	3,879,873	10,578,454	4,875,395
10	& GENERAL-UNRESTRICTED	(67.10)	(26.40)	(67.10)	(26.40)
11
12	B. EDUC & GENERAL-RESTRICTED
13	CLASSIFIED POSITIONS	32,845		32,845
14		(1.46)		(1.46)
15	OTHER PERSONAL SERVICES	254,534		254,534
16	OTHER OPERATING EXPENSES	5,192,440		5,692,440
17	TOTAL B. EDUC	5,479,819		5,979,819
18	& GENERAL-RESTRICTED	(1.46)		(1.46)
19
20	TOTAL I. EDUCATION & GENERAL	15,062,751	3,879,873	16,558,273	4,875,395
21		(68.56)	(26.40)	(68.56)	(26.40)
22
23	II. AUXILIARY SERVICES
24	CLASSIFIED POSITIONS	67,342		67,342
25		(4.00)		(4.00)
26	OTHER PERSONAL SERVICES	40,416		40,416
27	OTHER OPERATING EXPENSES	412,089		412,089
28	TOTAL II. AUXILIARY SERVICES	519,847		519,847
29		(4.00)		(4.00)
30
31	III. EMPLOYEE BENEFITS
32	EMPLOYER CONTRIBUTIONS	2,275,667	852,289	2,275,667	852,289
33	TOTAL III. EMPLOYEE BENEFITS	2,275,667	852,289	2,275,667	852,289
34

H400	Sec. 20H-1	SECTION 20H USC - UNION CAMPUS					pg. 56
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. EDUCATION & GENERAL
2	A. EDUC & GENERAL-UNRESTRICTED
3	CLASSIFIED POSITIONS	1,096,886	116,886	1,096,886	116,886
4		(26.76)	(6.54)	(26.76)	(6.54)
5	UNCLASSIFIED POSITIONS	1,915,829	1,765,829	2,758,078	2,608,078
6		(11.06)	(11.06)	(11.06)	(11.06)
7	OTHER PERSONAL SERVICES	1,300,000		1,300,000
8	OTHER OPERATING EXPENSES	838,165		838,165
9	TOTAL A. EDUC	5,150,880	1,882,715	5,993,129	2,724,964
10	& GENERAL-UNRESTRICTED	(37.82)	(17.60)	(37.82)	(17.60)
11
12	B. EDUC & GENERAL-RESTRICTED
13	CLASSIFIED POSITIONS	11,416		11,416
14	UNCLASSIFIED POSITIONS	134,456		134,456
15	OTHER PERSONAL SERVICES	40,220		40,220
16	OTHER OPERATING EXPENSES	2,432,454		2,432,454
17	TOTAL B. EDUC	2,618,546		2,618,546
18	& GENERAL-RESTRICTED
19
20	TOTAL I. EDUCATION & GENERAL	7,769,426	1,882,715	8,611,675	2,724,964
21		(37.82)	(17.60)	(37.82)	(17.60)
22
23	II. AUXILIARY SERVICES
24	CLASSIFIED POSITIONS	25,000		25,000
25		(1.00)		(1.00)
26	OTHER PERSONAL SERVICES	5,000		5,000
27	OTHER OPERATING EXPENSES	200,000		200,000
28	TOTAL II. AUXILIARY SERVICES	230,000		230,000
29		(1.00)		(1.00)
30
31	III. EMPLOYEE BENEFITS
32	EMPLOYER CONTRIBUTIONS	1,222,042	249,440	1,222,042	249,440
33	TOTAL III. EMPLOYEE BENEFITS	1,222,042	249,440	1,222,042	249,440
34

H470	Sec. 21-1	SECTION 21 WINTHROP UNIVERSITY					pg. 58
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. EDUCATION & GENERAL
2	PRESIDENT	195,229	195,229	195,229	195,229
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	16,518,508	4,541,508	16,518,508	4,541,508
5		(353.67)	(215.73)	(353.67)	(215.73)
6	UNCLASSIFIED POSITIONS	32,589,590	11,830,090	35,274,118	14,514,618
7		(397.00)	(226.23)	(397.00)	(226.23)
8	OTHER PERSONAL SERVICES	8,584,219	744,219	8,584,219	744,219
9	OTHER OPERATING EXPENSES	83,123,076	1,238,076	83,123,076	1,238,076
10	ALLOC EIA-TCHR RECRUIT PROG	3,968,320		3,968,320
11	TOTAL I. EDUCATION & GENERAL	144,978,942	18,549,122	147,663,470	21,233,650
12		(751.67)	(442.96)	(751.67)	(442.96)
13
14	II. AUXILIARY ENTERPRISES
15	CLASSIFIED POSITIONS	2,374,000		2,374,000
16		(60.11)		(60.11)
17	UNCLASSIFIED POSITIONS	355,500		355,500
18		(3.00)		(3.00)
19	OTHER PERSONAL SERVICES	760,500		760,500
20	OTHER OPERATING EXPENSES	9,545,000		9,545,000
21	TOTAL II. AUXILIARY	13,035,000		13,035,000
22	ENTERPRISES	(63.11)		(63.11)
23
24	III. EMPLOYEE BENEFITS
25	EMPLOYER CONTRIBUTIONS	17,356,694	4,307,459	17,356,694	4,307,459
26	TOTAL III. EMPLOYEE BENEFITS	17,356,694	4,307,459	17,356,694	4,307,459
27
28	TOTAL WINTHROP UNIVERSITY	175,370,636	22,856,581	178,055,164	25,541,109
29		(814.78)	(442.96)	(814.78)	(442.96)

H510	Sec. 23-1	SECTION 23 MEDICAL UNIVERSITY OF SOUTH CAROLINA					pg. 59
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. EDUCATIONAL & GENERAL
2	A. E&G-UNRESTRICTED
3	PRESIDENT	354,951	354,951	354,951	354,951
4		(1.00)	(1.00)	(1.00)	(1.00)
5	CLASSIFIED POSITIONS	67,474,061	18,481,575	70,675,792	18,481,575
6		(1,904.85)	(789.76)	(1,904.85)	(789.76)
7	NEW POSITIONS - ACCOUNTANT/FISCAL
8	ANALYST I			(2.00)
9	NEW POSITIONS -
10	ADMINISTRATIVE ASSISTANT			(6.00)
11	NEW POSITIONS - ADMINISTRATIVE
12	COORDINATOR I			(17.00)
13	NEW POSITIONS - ADMINISTRATIVE
14	COORDINATOR II			(2.00)
15	NEW POSITIONS - GRANTS
16	ADMINISTRATOR II			(1.00)
17	NEW POSITIONS - INFORMATION SYSTEMS/BUSINESS
18	ANALYST I			(2.00)
19	NEW POSITIONS - PROGRAM
20	COORDINATOR I			(6.00)
21	NEW POSITIONS - STUDENT SERVICES
22	PROGRAM COORDINATOR II			(1.00)
23	UNCLASSIFIED POSITIONS	120,887,622	35,865,786	132,089,291	41,350,786
24		(1,549.82)	(328.93)	(1,549.82)	(328.93)
25	NEW POSITIONS -
26	ASSISTANT PROFESSOR			(41.00)
27	NEW POSITIONS -
28	ASSOCIATE PROFESSOR			(10.00)
29	NEW POSITIONS -
30	CLINICAL INSTRUCTOR			(2.00)
31	NEW POSITIONS - INSTRUCTOR
32				(4.00)
33	NEW POSITIONS - PROFESSOR
34				(16.00)

H510	Sec. 23-2	SECTION 23 MEDICAL UNIVERSITY OF SOUTH CAROLINA					pg. 60
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	OTHER PERSONAL SERVICES	12,935,932		13,805,714
2	OTHER OPERATING EXPENSES	293,288,903	9,050,000	332,122,555	22,050,000
3	DIABETES CENTER	123,470	123,470	123,470	123,470
4	HOSPITAL AUTHORITY -	14,225,000	6,225,000	14,225,000	6,225,000
5	TELEMEDICINE PROGRAM
6	HYPERTENSION INITIATIVE	240,433	240,433	240,433	240,433
7	INSTITUTE OF MEDICINE	100,000	100,000	100,000	100,000
8	MUSC HEALTH SOLUTIONS	3,000,000	3,000,000	3,000,000	3,000,000
9	RURAL DENTISTS INCENTIVE	176,101	176,101	176,101	176,101
10	SCHOLARSHIPS & FELLOWSHIPS	1,356,224		1,356,224
11	TOTAL A. E&G-UNRESTRICTED	514,162,697	73,617,316	568,269,531	92,102,316
12		(3,455.67)	(1,119.69)	(3,565.67)	(1,119.69)
13
14	B. E&G-RESTRICTED
15	CLASSIFIED POSITIONS	21,778,752		21,778,752
16		(151.59)		(151.59)
17	UNCLASSIFIED POSITIONS	59,601,977		59,601,977
18		(364.16)		(364.16)
19	OTHER PERSONAL SERVICES	25,626,950		25,626,950
20	OTHER OPERATING EXPENSES	72,888,698		82,888,698
21	SCHOLARSHIPS & FELLOWS	1,353,905		1,353,905
22	TOTAL B. E&G-RESTRICTED	181,250,282		191,250,282
23		(515.75)		(515.75)
24
25	TOTAL I. EDUCATIONAL	695,412,979	73,617,316	759,519,813	92,102,316
26	& GENERAL	(3,971.42)	(1,119.69)	(4,081.42)	(1,119.69)
27
28	II. AUXILIARY ENTERPRISES
29	CLASSIFIED POSITIONS	1,259,562		1,259,562
30		(64.75)		(64.75)
31	UNCLASSIFIED POSITIONS	6,924		6,924
32		(1.00)		(1.00)
33	OTHER PERSONAL SERVICES	112,294		112,294
34	OTHER OPERATING EXPENSES	11,531,272		11,614,503

H510	Sec. 23-3	SECTION 23 MEDICAL UNIVERSITY OF SOUTH CAROLINA					pg. 61
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL II. AUXILIARY	12,910,052		12,993,283
2	ENTERPRISES	(65.75)		(65.75)
3
4	III. EMPLOYEE BENEFITS
5	EMPLOYER CONTRIBUTIONS	68,186,065	20,210,228	72,381,000	20,210,228
6	TOTAL III. EMPLOYEE BENEFITS	68,186,065	20,210,228	72,381,000	20,210,228
7
8	TOTAL MEDICAL UNIVERSITY OF	776,509,096	93,827,544	844,894,096	112,312,544
9	SOUTH CAROLINA	(4,037.17)	(1,119.69)	(4,147.17)	(1,119.69)

H530	Sec. 24-1	SECTION 24 AREA HEALTH EDUCATION CONSORTIUM					pg. 62
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. CONSORTIUM
2	A. CONSORTIUM-GENERAL
3	CLASSIFIED POSITIONS	974,131	838,150	974,131	838,150
4		(8.67)	(8.39)	(8.67)	(8.39)
5	UNCLASSIFIED POSITIONS	1,659,991	1,431,680	1,659,991	1,431,680
6		(5.87)	(5.35)	(5.87)	(5.35)
7	OTHER PERSONAL SERVICES	228,044	217,528	228,044	217,528
8	OTHER OPERATING EXPENSES	4,396,983	2,164,535	5,066,983	2,834,535
9	RURAL PHYSICIANS PROGRAM	868,847	868,847	868,847	868,847
10	TOTAL A. CONSORTIUM-GENERAL	8,127,996	5,520,740	8,797,996	6,190,740
11		(14.54)	(13.74)	(14.54)	(13.74)
12
13	B. CONSORTIUM-RESTRICTED
14	CLASSIFIED POSITIONS	39,740	6,740	39,740	6,740
15		(0.40)		(0.40)
16	UNCLASSIFIED POSITIONS	134,631	44,831	134,631	44,831
17		(1.35)		(1.35)
18	OTHER OPERATING EXPENSES	694,100		694,100
19	TOTAL B.	868,471	51,571	868,471	51,571
20	CONSORTIUM-RESTRICTED	(1.75)		(1.75)
21
22	TOTAL I. CONSORTIUM	8,996,467	5,572,311	9,666,467	6,242,311
23		(16.29)	(13.74)	(16.29)	(13.74)
24
25	II. FAMILY PRACTICE
26	CLASSIFIED POSITIONS	294,008	294,008	294,008	294,008
27		(2.77)	(2.77)	(2.77)	(2.77)
28	UNCLASSIFIED POSITIONS	1,748,835	1,748,835	1,748,835	1,748,835
29		(8.26)	(8.26)	(8.26)	(8.26)
30	OTHER PERSONAL SERVICES	445	445	445	445
31	OTHER OPERATING EXPENSES	2,193,756	1,992,085	2,193,756	1,992,085
32	TOTAL II. FAMILY PRACTICE	4,237,044	4,035,373	4,237,044	4,035,373
33		(11.03)	(11.03)	(11.03)	(11.03)
34

H530	Sec. 24-2	SECTION 24 AREA HEALTH EDUCATION CONSORTIUM					pg. 63
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	III. EMPLOYEE BENEFITS
2	EMPLOYER CONTRIBUTIONS	1,766,602	1,738,802	1,766,602	1,738,802
3	TOTAL III. EMPLOYEE BENEFITS	1,766,602	1,738,802	1,766,602	1,738,802
4
5	TOTAL AREA HEALTH	15,000,113	11,346,486	15,670,113	12,016,486
6	EDUCATION CONSORTIUM	(27.32)	(24.77)	(27.32)	(24.77)

H590	Sec. 25-1	SECTION 25 STATE BOARD FOR TECHNICAL & COMPREHENSIVE EDUCATION					pg. 64
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	A. PRESIDENT'S OFFICE
3	EXECUTIVE DIRECTOR	259,570	259,570	259,570	259,570
4		(1.00)	(1.00)	(1.00)	(1.00)
5	CLASSIFIED POSITIONS	642,917	642,917	642,917	642,917
6		(11.00)	(11.00)	(11.00)	(11.00)
7	UNCLASSIFIED POSITIONS	170,800	170,800	170,800	170,800
8	OTHER PERSONAL SERVICES	20,000	20,000	20,000	20,000
9	OTHER OPERATING EXPENSES	100,000	100,000	100,000	100,000
10	TOTAL A. PRESIDENT'S OFFICE	1,193,287	1,193,287	1,193,287	1,193,287
11		(12.00)	(12.00)	(12.00)	(12.00)
12
13	B. FINANCE AND HUMAN RESOURCES
14	CLASSIFIED POSITIONS	1,015,490	1,015,490	1,015,490	1,015,490
15		(18.00)	(18.00)	(18.00)	(18.00)
16	UNCLASSIFIED POSITIONS	271,863	271,863	271,863	271,863
17		(2.00)	(2.00)	(2.00)	(2.00)
18	OTHER PERSONAL SERVICES	10,000	10,000	10,000	10,000
19	OTHER OPERATING EXPENSES	1,311,027	836,027	1,311,027	836,027
20	TOTAL B. FINANCE AND	2,608,380	2,133,380	2,608,380	2,133,380
21	HUMAN RESOURCES	(20.00)	(20.00)	(20.00)	(20.00)
22
23	C. INFORMATION TECHNOLOGY
24	CLASSIFIED POSITIONS	1,072,392	1,022,392	1,072,392	1,022,392
25		(16.00)	(15.00)	(16.00)	(15.00)
26	UNCLASSIFIED POSITIONS	164,000	164,000	164,000	164,000
27		(1.00)	(1.00)	(1.00)	(1.00)
28	OTHER PERSONAL SERVICES	25,000	25,000	25,000	25,000
29	OTHER OPERATING EXPENSES	1,771,500	335,500	1,771,500	335,500
30	TOTAL C. INFORMATION	3,032,892	1,546,892	3,032,892	1,546,892
31	TECHNOLOGY	(17.00)	(16.00)	(17.00)	(16.00)
32
33	TOTAL I. ADMINISTRATION	6,834,559	4,873,559	6,834,559	4,873,559
34		(49.00)	(48.00)	(49.00)	(48.00)

H590	Sec. 25-2	SECTION 25 STATE BOARD FOR TECHNICAL & COMPREHENSIVE EDUCATION					pg. 65
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	II. INSTRUCTIONAL PROGRAMS
2	A. TECHNICAL COLLEGES
3	CLASSIFIED POSITIONS	142,934,574	35,284,791	142,934,574	35,284,791
4		(2,684.62)	(1,714.67)	(2,684.62)	(1,714.67)
5	UNCLASSIFIED POSITIONS	193,101,033	53,401,305	193,101,033	53,401,305
6		(1,940.60)	(1,390.63)	(1,940.60)	(1,390.63)
7	OTHER PERSONAL SERVICES	48,111,487	9,732,349	48,111,487	9,732,349
8	OTHER OPERATING EXPENSES	203,401,361	14,428,139	203,401,361	14,428,139
9	CRITICAL NEEDS NURSING	322,512	322,512	322,512	322,512
10	INITIATIVE
11	FLORENCE DARLINGTON SIMT	906,817	906,817	906,817	906,817
12	FLORENCE DARLINGTON-OPERATING	302,271	302,271	302,271	302,271
13	LOWCOUNTRY TECH - MILITARY	500,000	500,000	500,000	500,000
14	WORKFORCE INITIATIVE
15	MIDLANDS TECH NURSING PROGRAM	370,943	370,943	370,943	370,943
16	OCTC TRUCK DRIVING	73,129	73,129	73,129	73,129
17	CERTIFICATE PROGRAM
18	SPARTANBURG-CHEROKEE EXPANSION	906,816	906,816	906,816	906,816
19	TRIDENT TECH-CULINARY ARTS	468,522	468,522	468,522	468,522
20	WTC PROMISE SCHOLARSHIP	300,000	300,000	300,000	300,000
21	PROGRAM
22	TOTAL A. TECHNICAL COLLEGES	591,699,465	116,997,594	591,699,465	116,997,594
23		(4,625.22)	(3,105.30)	(4,625.22)	(3,105.30)
24
25	B. SYSTEM WIDE PROGRAM INITIATIVES
26	CLASSIFIED POSITIONS	606,855	561,855	606,855	561,855
27		(18.00)	(16.00)	(18.00)	(16.00)
28	UNCLASSIFIED POSITIONS	171,354	171,354	171,354	171,354
29		(1.00)	(1.00)	(1.00)	(1.00)
30	OTHER PERSONAL SERVICES	91,691		91,691
31	OTHER OPERATING EXPENSES	524,205	45,000	524,205	45,000
32	PATHWAYS TO PROSPERITY	604,545	604,545	604,545	604,545
33	WORKFORCE SCHOLARSHIPS AND	2,642,000	2,642,000	2,642,000	2,642,000
34	GRANTS

H590	Sec. 25-3	SECTION 25 STATE BOARD FOR TECHNICAL & COMPREHENSIVE EDUCATION					pg. 66
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL B. SYSTEM WIDE	4,640,650	4,024,754	4,640,650	4,024,754
2	PROGRAM INITIATIVES	(19.00)	(17.00)	(19.00)	(17.00)
3
4	C. EMPLOYEE BENEFITS FORMULA FUNDING
5	EMPLOYER CONTRIBUTIONS	119,086,229	41,663,234	119,086,229	41,663,234
6	TOTAL C. EMPLOYEE BENEFITS	119,086,229	41,663,234	119,086,229	41,663,234
7	FORMULA FUNDING
8
9	TOTAL II. INSTRUCTIONAL	715,426,344	162,685,582	715,426,344	162,685,582
10	PROGRAMS	(4,644.22)	(3,122.30)	(4,644.22)	(3,122.30)
11
12	III. ECONOMIC DEVELOPMENT
13	A. ADMINISTRATION
14	CLASSIFIED POSITIONS	867,733	867,733	867,733	867,733
15		(66.00)	(41.00)	(66.00)	(41.00)
16	UNCLASSIFIED POSITIONS	151,999	151,999	151,999	151,999
17		(1.00)	(1.00)	(1.00)	(1.00)
18	OTHER PERSONAL SERVICES	50,000	50,000	50,000	50,000
19	OTHER OPERATING EXPENSES	180,000	180,000	180,000	180,000
20	E&G STEM PROGRAMS: CRITICAL NEEDS	2,500,000	2,500,000	2,500,000	2,500,000
21	WORKFORCE DEV INITIATIVE
22	TOTAL A. ADMINISTRATION	3,749,732	3,749,732	3,749,732	3,749,732
23		(67.00)	(42.00)	(67.00)	(42.00)
24
25	B. SPECIAL SCHOOLS TRAINING
26	CLASSIFIED POSITIONS
27		(29.50)	(29.50)	(29.50)	(29.50)
28	OTHER PERSONAL SERVICES	1,460,000	1,460,000	1,460,000	1,460,000
29	OTHER DIRECT TRAINING COSTS	5,779,253	5,779,253	5,779,253	5,779,253
30	TOTAL B. SPECIAL	7,239,253	7,239,253	7,239,253	7,239,253
31	SCHOOLS TRAINING	(29.50)	(29.50)	(29.50)	(29.50)
32
33	TOTAL III. ECONOMIC	10,988,985	10,988,985	10,988,985	10,988,985
34	DEVELOPMENT	(96.50)	(71.50)	(96.50)	(71.50)

H590	Sec. 25-4	SECTION 25 STATE BOARD FOR TECHNICAL & COMPREHENSIVE EDUCATION					pg. 67
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	IV. EMPLOYEE BENEFITS
2	EMPLOYER CONTRIBUTIONS	2,149,617	2,106,513	2,149,617	2,106,513
3	TOTAL IV. EMPLOYEE BENEFITS	2,149,617	2,106,513	2,149,617	2,106,513
4
5	V. NON-RECURRING APPROPRIATIONS
6	CATT PROGRAM/READY SC			4,975,000
7	TOTAL V. NON-RECURRING			4,975,000
8	APPROPRIATIONS
9
10	TOTAL STATE BOARD FOR TECHNICAL	735,399,505	180,654,639	740,374,505	180,654,639
11	& COMPREHENSIVE EDUCATION	(4,789.72)	(3,241.80)	(4,789.72)	(3,241.80)

H790	Sec. 26-1	SECTION 26 DEPARTMENT OF ARCHIVES & HISTORY					pg. 68
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION & PLANNING
2	DIRECTOR	100,821	100,821	100,821	100,821
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	170,971	170,971	170,971	170,971
5		(4.00)	(4.00)	(4.00)	(4.00)
6	OTHER PERSONAL SERVICES	64,000		64,000
7	OTHER OPERATING EXPENSES	762,398	613,488	762,398	613,488
8	TOTAL I. ADMINISTRATION	1,098,190	885,280	1,098,190	885,280
9	& PLANNING	(5.00)	(5.00)	(5.00)	(5.00)
10
11	II. ARCHIVES & RECORDS MANAGEMENT
12	CLASSIFIED POSITIONS	1,019,953	996,953	1,019,953	996,953
13		(26.00)	(26.00)	(26.00)	(26.00)
14	OTHER PERSONAL SERVICES	55,100		55,100
15	OTHER OPERATING EXPENSES	496,000		496,000
16	TOTAL II. ARCHIVES &	1,571,053	996,953	1,571,053	996,953
17	RECORDS MANAGEMENT	(26.00)	(26.00)	(26.00)	(26.00)
18
19	III. HISTORICAL SERVICES
20	CLASSIFIED POSITIONS	430,000	50,000	430,000	50,000
21		(9.00)	(1.00)	(9.00)	(1.00)
22	OTHER PERSONAL SERVICES	47,975	10,900	47,975	10,900
23	OTHER OPERATING EXPENSES	146,420		146,420
24	AFRICAN AMERICAN HERITAGE	25,000	25,000	25,000	25,000
25	HISTORY COMMISSION
26	HISTORIC BUILDINGS			500,000	500,000
27	PRESERVATION
28	STATE HISTORIC GRANT FUND	415,000		415,000
29	ALLOC MUNICIPALITIES -	50,000		50,000
30	RESTRICTED
31	ALLOC OTHER STATE AGENCIES	50,000		50,000
32	ALLOC PRIVATE SECTOR	40,000		40,000
33	TOTAL III. HISTORICAL	1,204,395	85,900	1,704,395	585,900
34	SERVICES	(9.00)	(1.00)	(9.00)	(1.00)

H790	Sec. 26-2	SECTION 26 DEPARTMENT OF ARCHIVES & HISTORY					pg. 69
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	IV. REVOLUTIONARY WAR SESTERCENTENNIAL COMMISSION
2	NEW POSITIONS - ADMINISTRATIVE			96,000	96,000
3	MANAGER II			(1.00)	(1.00)
4	NEW POSITIONS - ADMINISTRATIVE			44,500	44,500
5	COORDINATOR I			(1.00)	(1.00)
6	OTHER OPERATING EXPENSES			159,500	159,500
7	TOTAL IV. REVOLUTIONARY WAR			300,000	300,000
8	SESTERCENTENNIAL COMMISSION			(2.00)	(2.00)
9
10	V. EMPLOYEE BENEFITS
11	EMPLOYER CONTRIBUTIONS	1,154,038	867,802	1,154,038	867,802
12	TOTAL V. EMPLOYEE BENEFITS	1,154,038	867,802	1,154,038	867,802
13
14	TOTAL DEPARTMENT OF ARCHIVES	5,027,676	2,835,935	5,827,676	3,635,935
15	& HISTORY	(40.00)	(32.00)	(42.00)	(34.00)

H870	Sec. 27-1	SECTION 27 STATE LIBRARY					pg. 70
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	DIRECTOR	110,371	110,371	110,371	110,371
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	263,851	263,851	263,851	263,851
5		(8.00)	(8.00)	(8.00)	(8.00)
6	OTHER PERSONAL SERVICES	2,302	2,302	2,302	2,302
7	OTHER OPERATING EXPENSES	903,248	864,248	903,248	864,248
8	TOTAL I. ADMINISTRATION	1,279,772	1,240,772	1,279,772	1,240,772
9		(9.00)	(9.00)	(9.00)	(9.00)
10
11	II. TALKING BOOK SERVICES
12	CLASSIFIED POSITIONS	662,579	361,880	662,579	361,880
13		(11.00)	(9.00)	(11.00)	(9.00)
14	OTHER OPERATING EXPENSES	261,397	131,000	261,397	131,000
15	TOTAL II. TALKING	923,976	492,880	923,976	492,880
16	BOOK SERVICES	(11.00)	(9.00)	(11.00)	(9.00)
17
18	III. LIBRARY RESOURCES
19	CLASSIFIED POSITIONS	705,365	451,414	705,365	451,414
20		(15.00)	(7.00)	(15.00)	(7.00)
21	OTHER OPERATING EXPENSES	1,295,343	97,110	1,295,343	97,110
22	DISCUS PROGRAMS (H870)	2,770,452	2,770,452	2,770,452	2,770,452
23	TOTAL III. LIBRARY RESOURCES	4,771,160	3,318,976	4,771,160	3,318,976
24		(15.00)	(7.00)	(15.00)	(7.00)
25
26	IV. STATEWIDE DEVELOPMENT
27	CLASSIFIED POSITIONS	386,114	245,754	386,114	245,754
28		(18.00)	(12.00)	(18.00)	(12.00)
29	OTHER OPERATING EXPENSES	580,793	76,866	580,793	76,866
30	ALLOC COUNTY LIBRARIES	100,000		100,000
31	ALLOC OTHER STATE AGENCIES	50,000		50,000
32	ALLOC PRIVATE SECTOR	50,000		50,000
33	AID COUNTY LIBRARIES	10,281,846	10,281,846	13,637,385	13,637,385
34	TOTAL IV. STATEWIDE	11,448,753	10,604,466	14,804,292	13,960,005

H870	Sec. 27-2	SECTION 27 STATE LIBRARY					pg. 71
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	DEVELOPMENT	(18.00)	(12.00)	(18.00)	(12.00)
2
3	V. EMPLOYEE BENEFITS
4	EMPLOYER CONTRIBUTIONS	767,066	565,487	767,066	565,487
5	TOTAL V. EMPLOYEE BENEFITS	767,066	565,487	767,066	565,487
6
7	TOTAL STATE LIBRARY	19,190,727	16,222,581	22,546,266	19,578,120
8		(53.00)	(37.00)	(53.00)	(37.00)

H910	Sec. 28-1	SECTION 28 ARTS COMMISSION					pg. 72
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	DIRECTOR	100,821	57,020	100,821	57,020
3		(1.00)	(0.50)	(1.00)	(0.50)
4	TOTAL I. ADMINISTRATION	100,821	57,020	100,821	57,020
5		(1.00)	(0.50)	(1.00)	(0.50)
6
7	II. STATEWIDE ARTS SERVICES
8	CLASSIFIED POSITIONS	817,462	517,369	817,462	517,369
9		(23.50)	(14.50)	(23.50)	(14.50)
10	NEW POSITIONS - ADMINISTRATIVE			60,000	60,000
11	COORDINATOR I			(1.00)	(1.00)
12	NEW POSITIONS - ARTS			200,000	200,000
13	COORDINATOR I			(3.00)	(3.00)
14	OTHER OPERATING EXPENSES	410,608	45,000	510,608	145,000
15	DISTRIBUTION TO SUBDIVISIONS	5,632,947	5,018,318	7,272,947	6,658,318
16	TOTAL II. STATEWIDE	6,861,017	5,580,687	8,861,017	7,580,687
17	ARTS SERVICES	(23.50)	(14.50)	(27.50)	(18.50)
18
19	III. EMPLOYEE BENEFITS
20	EMPLOYER CONTRIBUTIONS	414,346	254,129	414,346	254,129
21	TOTAL III. EMPLOYEE BENEFITS	414,346	254,129	414,346	254,129
22
23	TOTAL ARTS COMMISSION	7,376,184	5,891,836	9,376,184	7,891,836
24		(24.50)	(15.00)	(28.50)	(19.00)

H950	Sec. 29-1	SECTION 29 STATE MUSEUM COMMISSION					pg. 73
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	DIRECTOR	135,000	135,000	135,000	135,000
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	138,287	137,591	138,287	137,591
5		(6.00)	(6.00)	(6.00)	(6.00)
6	OTHER PERSONAL SERVICES	22,715		22,715
7	OTHER OPERATING EXPENSES	1,384,675	503,831	1,484,675	603,831
8	TOTAL I. ADMINISTRATION	1,680,677	776,422	1,780,677	876,422
9		(7.00)	(7.00)	(7.00)	(7.00)
10
11	II. PROGRAMS
12	CLASSIFIED POSITIONS	1,629,779	1,415,871	1,629,779	1,415,871
13		(41.00)	(39.00)	(41.00)	(39.00)
14	NEW POSITIONS - PROGRAM			63,524	63,524
15	COORDINATOR I			(1.00)	(1.00)
16	OTHER PERSONAL SERVICES	455,895	15,000	455,895	15,000
17	OTHER OPERATING EXPENSES	2,513,600	1,166,000	2,677,843	1,330,243
18	TOTAL II. PROGRAMS	4,599,274	2,596,871	4,827,041	2,824,638
19		(41.00)	(39.00)	(42.00)	(40.00)
20
21	III. EMPLOYEE BENEFITS
22	EMPLOYER CONTRIBUTIONS	963,066	769,724	985,299	791,957
23	TOTAL III. EMPLOYEE BENEFITS	963,066	769,724	985,299	791,957
24
25	TOTAL STATE MUSEUM COMMISSION	7,243,017	4,143,017	7,593,017	4,493,017
26		(48.00)	(46.00)	(49.00)	(47.00)

H960	Sec. 30-1	SECTION 30 CONFEDERATE RELIC ROOM AND MILITARY MUSEUM COMMISSION					pg. 74
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. CONFEDERATE RELIC ROOM & MILITARY MUSEUM
2	EXECUTIVE DIRECTOR	91,418	91,418	91,418	91,418
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	280,060	280,060	280,060	280,060
5		(7.00)	(7.00)	(7.00)	(7.00)
6	OTHER PERSONAL SERVICES	25,000	25,000	25,000	25,000
7	OTHER OPERATING EXPENSES	779,252	360,000	779,252	360,000
8	SOUTHERN MARITIME COLLECTION	25,000	25,000	25,000	25,000
9	TOTAL I. CONFEDERATE RELIC ROOM	1,200,730	781,478	1,200,730	781,478
10	& MILITARY MUSEUM	(8.00)	(8.00)	(8.00)	(8.00)
11
12	II. EMPLOYEE BENEFITS
13	EMPLOYER CONTRIBUTIONS	171,475	171,475	171,475	171,475
14	TOTAL II. EMPLOYEE BENEFITS	171,475	171,475	171,475	171,475
15
16	TOTAL CONFEDERATE RELIC ROOM AND	1,372,205	952,953	1,372,205	952,953
17	MILITARY MUSEUM COMMISSION	(8.00)	(8.00)	(8.00)	(8.00)

H730	Sec. 32-1	SECTION 32 DEPARTMENT OF VOCATIONAL REHABILITATION					pg. 75
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	COMMISSIONERS	169,993	169,993	169,993	169,993
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	4,367,444	1,119,068	4,367,444	1,119,068
5		(69.00)	(15.80)	(69.00)	(15.80)
6	UNCLASSIFIED POSITIONS	124,596	38,229	124,596	38,229
7		(1.00)	(0.24)	(1.00)	(0.24)
8	OTHER PERSONAL SERVICES	439,275	15,000	439,275	15,000
9	OTHER OPERATING EXPENSES	4,250,000		4,375,000	125,000
10	TOTAL I. ADMINISTRATION	9,351,308	1,342,290	9,476,308	1,467,290
11		(71.00)	(17.04)	(71.00)	(17.04)
12
13	II. VOCATIONAL REHAB PROGRAMS
14	A. BASIC SERVICE PROGRAM
15	CLASSIFIED POSITIONS	35,900,375	8,788,140	35,900,375	8,788,140
16		(827.57)	(182.54)	(827.57)	(182.54)
17	OTHER PERSONAL SERVICES	4,035,000	85,000	4,035,000	85,000
18	OTHER OPERATING EXPENSES	35,091,177	164,773	35,317,250	390,846
19	PERMANENT IMPROVEMENTS	781,491		781,491
20	CASE SERVICES	14,143,948	1,888,348	14,143,948	1,888,348
21	TOTAL A. BASIC	89,951,991	10,926,261	90,178,064	11,152,334
22	SERVICE PROGRAM	(827.57)	(182.54)	(827.57)	(182.54)
23
24	B. SPECIAL PROJECTS
25	CLASSIFIED POSITIONS	285,615		285,615
26		(16.50)		(16.50)
27	OTHER PERSONAL SERVICES	373,000		373,000
28	OTHER OPERATING EXPENSES	598,672	66,557	598,672	66,557
29	CASE SERVICES	261,889		261,889
30	TOTAL B. SPECIAL PROJECTS	1,519,176	66,557	1,519,176	66,557
31		(16.50)		(16.50)
32
33	TOTAL II. VOCATIONAL	91,471,167	10,992,818	91,697,240	11,218,891
34	REHAB PROGRAMS	(844.07)	(182.54)	(844.07)	(182.54)

H730	Sec. 32-2	SECTION 32 DEPARTMENT OF VOCATIONAL REHABILITATION					pg. 76
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	III. DISABILITY DETERMINATION DIV
2	CLASSIFIED POSITIONS	22,959,471		22,959,471
3		(440.51)		(440.51)
4	UNCLASSIFIED POSITIONS	1,504,991		1,504,991
5		(16.00)		(16.00)
6	OTHER PERSONAL SERVICES	2,036,000		2,036,000
7	OTHER OPERATING EXPENSES	5,814,284		5,814,284
8	CASE SERVICES	16,701,023		16,701,023
9	TOTAL III. DISABILITY	49,015,769		49,015,769
10	DETERMINATION DIV	(456.51)		(456.51)
11
12	IV. EMPLOYEE BENEFITS
13	EMPLOYER CONTRIBUTIONS	25,343,231	5,164,059	25,343,231	5,164,059
14	TOTAL IV. EMPLOYEE BENEFITS	25,343,231	5,164,059	25,343,231	5,164,059
15
16	TOTAL DEPARTMENT OF	175,181,475	17,499,167	175,532,548	17,850,240
17	VOCATIONAL REHABILITATION	(1,371.58)	(199.58)	(1,371.58)	(199.58)

J020	Sec. 33-1	SECTION 33 DEPARTMENT OF HEALTH & HUMAN SERVICES					pg. 77
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	EXECUTIVE DIRECTOR	275,000	106,794	275,000	106,794
3		(1.00)	(0.40)	(1.00)	(0.40)
4	CLASSIFIED POSITIONS	8,468,386	3,953,476	8,468,386	3,953,476
5		(121.01)	(52.91)	(121.01)	(52.91)
6	UNCLASSIFIED POSITIONS	742,302	360,149	742,302	360,149
7		(5.00)	(1.84)	(5.00)	(1.84)
8	OTHER PERSONAL SERVICES	695,000	300,000	695,000	300,000
9	OTHER OPERATING EXPENSES	34,901,654	11,676,832	32,302,504	14,398,302
10	TOTAL I. ADMINISTRATION	45,082,342	16,397,251	42,483,192	19,118,721
11		(127.01)	(55.15)	(127.01)	(55.15)
12
13	II. PROGRAM AND SERVICES
14	A. HEALTH SERVICES
15	1. MEDICAL ADMINISTRATION
16	CLASSIFIED POSITIONS	21,146,212	7,041,723	21,146,212	7,041,723
17		(534.13)	(188.99)	(534.13)	(188.99)
18	OTHER PERSONAL SERVICES	3,530,643	1,050,000	3,530,643	1,050,000
19	OTHER OPERATING EXPENSES	4,077,552	2,514,922	2,512,599	921,599
20	TOTAL 1. MEDICAL	28,754,407	10,606,645	27,189,454	9,013,322
21	ADMINISTRATION	(534.13)	(188.99)	(534.13)	(188.99)
22
23	2. MEDICAL CONTRACTS
24	TELEMEDICINE	7,000,000	7,000,000	7,000,000	7,000,000
25	CLTC CONTRACTS	7,310,248	2,161,168	8,055,612	2,190,850
26	ELIGIBILITY CONTRACTS	92,786,595	16,096,112	79,419,649	23,981,574
27	MMIS-MEDICAL MGMT INFO	67,712,642	17,694,028	66,414,814	20,259,289
28	NURSING HOME CONTRACTS	6,871,094	994,669	7,347,929	1,358,107
29	PROVIDER SUPPORT	147,122,270	35,148,397	143,655,989	55,808,126
30	TELEMEDICINE			1,161,276
31	RURAL HEALTH INITIATIVE	7,500,000	7,500,000	8,075,000	8,075,000
32	TOTAL 2. MEDICAL CONTRACTS	336,302,849	86,594,374	321,130,269	118,672,946
33
34	3. MEDICAL ASSISTANCE PAYMENTS

J020	Sec. 33-2	SECTION 33 DEPARTMENT OF HEALTH & HUMAN SERVICES					pg. 78
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	BEHAVIORAL HEALTH SERVICES	60,619,055	21,114,025	64,333,370	19,870,689
2	CHILDREN'S COMMUNITY CARE	35,499,402	5,913,991	31,179,138	9,123,226
3	CLINICAL SERVICES	40,142,742	12,315,355	35,823,413	10,473,976
4	CLTC-COMMUNITY LONG TERM CARE	194,404,049	56,874,938	301,127,200	88,484,368
5	COORDINATED CARE	3,306,923,220	501,885,606	3,580,876,610	557,692,129
6	DENTAL SERVICES	148,669,389	39,571,342	161,769,094	45,406,177
7	DURABLE MEDICAL EQUIPMENT	39,741,039	9,787,969	45,940,436	13,473,552
8	EPSDT SERVICES	3,812,151	1,099,585	3,585,331	1,029,425
9	HOME HEALTH SERVICES	15,459,037	3,817,648	18,758,234	5,525,164
10	HOSPICE	18,282,429	4,630,368	20,231,610	5,942,425
11	HOSPITAL SERVICES	630,814,926	79,505,545	665,396,329	103,912,126
12	LAB & X-RAY SERVICES	15,392,658	3,573,370	19,001,612	5,563,364
13	MEDICAL PROFESSIONAL SERVICES	31,566,996	7,680,358	37,342,157	10,921,693
14	MMA PHASED DOWN CONTRIBUTIONS	114,156,884	112,656,884	138,915,615	137,415,615
15	NURSING HOME SERVICES	652,042,013	185,379,630	718,337,756	206,148,451
16	OPTIONAL STATE SUPPLEMENT	20,633,161	20,633,161	22,858,647	22,858,647
17	OSCAP	8,300,611	8,300,611	7,416,545	7,416,545
18	PACE	16,658,579	4,750,072	18,241,569	5,358,917
19	PHARMACEUTICAL SERVICES	139,070,903	31,020,806	139,499,070	25,743,157
20	PHYSICIAN SERVICES	97,091,756	25,887,232	96,524,303	27,006,261
21	PREMIUMS 100% STATE	22,605,412	22,605,412	23,853,644	23,853,644
22	PREMIUMS MATCHED	304,216,746	75,587,362	317,477,127	86,618,362
23	TRANSPORTATION SERVICES	93,272,706	27,477,263	90,888,835	26,696,615
24	TOTAL 3. MEDICAL	6,009,375,864	1,262,068,533	6,559,377,645	1,446,534,528
25	ASSISTANCE PAYMENTS
26
27	4. ASST PAYMENTS-STATE AGENCIES
28	DEPT OF EDUCATION	40,760,081		38,822,394
29	DHEC	1,269,715		1,302,776
30	DISABILITIES & SPECIAL NEEDS	748,041,291		1,004,542,936	172,000,000
31	MENTAL HEALTH	51,027,469		43,145,962
32	MUSC	23,592,187	225,086	23,658,760	225,086
33	USC	29,997		6,370
34	TOTAL 4. ASST	864,720,740	225,086	1,111,479,198	172,225,086

J020	Sec. 33-3	SECTION 33 DEPARTMENT OF HEALTH & HUMAN SERVICES					pg. 79
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	PAYMENTS-STATE AGENCIES
2
3	5. OTHER ENTITIES ASSIST PAYMENTS
4	DISPROPORTIONATE SHARE	551,388,621	18,628,621	587,928,622	18,628,621
5	OTHER ENTITIES FUNDING	4,500,140		4,484,098
6	TOTAL 5. OTHER ENTITIES	555,888,761	18,628,621	592,412,720	18,628,621
7	ASSIST PAYMENTS
8
9	6. MEDICAID ELIGIBILITY
10	CLASSIFIED POSITIONS	18,378,202	6,633,435	18,378,202	6,633,435
11		(1,085.89)	(311.04)	(1,085.89)	(311.04)
12	OTHER PERSONAL SERVICES	8,582,383	2,215,457	8,582,383	2,215,457
13	OTHER OPERATING EXPENSES	12,967,139	3,167,471	15,962,875	7,058,285
14	TOTAL 6. MEDICAID ELIGIBILITY	39,927,724	12,016,363	42,923,460	15,907,177
15		(1,085.89)	(311.04)	(1,085.89)	(311.04)
16
17	7. BABYNET
18	CLASSIFIED POSITIONS	2,719,234	769,234	2,719,234	769,234
19		(63.00)	(1.00)	(63.00)	(1.00)
20	OTHER PERSONAL SERVICES	800,000		800,000
21	OTHER OPERATING EXPENSES	3,715,639	75,000	5,627,234	421
22	CASE SERVICES	31,536,179	11,402,071	39,684,325	18,266,960
23	TOTAL 7. BABYNET	38,771,052	12,246,305	48,830,793	19,036,615
24		(63.00)	(1.00)	(63.00)	(1.00)
25
26	TOTAL A. HEALTH SERVICES	7,873,741,397	1,402,385,927	8,703,343,539	1,800,018,295
27		(1,683.02)	(501.03)	(1,683.02)	(501.03)
28
29	TOTAL II. PROGRAM	7,873,741,397	1,402,385,927	8,703,343,539	1,800,018,295
30	AND SERVICES	(1,683.02)	(501.03)	(1,683.02)	(501.03)
31
32	III. EMPLOYEE BENEFITS
33	EMPLOYER CONTRIBUTIONS	22,743,728	9,336,259	22,743,728	9,336,259
34	TOTAL III. EMPLOYEE BENEFITS	22,743,728	9,336,259	22,743,728	9,336,259

J040	Sec. 34-1	SECTION 34 DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL					pg. 81
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	COMMISSIONERS	249,000	249,000	249,000	249,000
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	12,827,329	5,608,440	12,913,582	5,694,693
5		(241.07)	(99.95)	(241.07)	(100.95)
6	UNCLASSIFIED POSITIONS	19,496	19,496	19,496	19,496
7		(2.00)	(1.50)	(2.00)	(1.50)
8	OTHER PERSONAL SERVICES	651,448	415,265	651,448	415,265
9	OTHER OPERATING EXPENSES	8,986,491	616,347	8,986,491	616,347
10	PERMANENT IMPROVEMENTS	155,753		155,753
11	TOTAL I. ADMINISTRATION	22,889,517	6,908,548	22,975,770	6,994,801
12		(244.07)	(102.45)	(244.07)	(103.45)
13
14	II. PROGRAMS AND SERVICES
15	A. WATER QUALITY IMPROVEMENT
16	1. UNDERGROUND STORAGE TANKS
17	CLASSIFIED POSITIONS	923,944		923,944
18		(51.54)		(51.54)
19	OTHER PERSONAL SERVICES	29,300		29,300
20	OTHER OPERATING EXPENSES	1,214,690	250,000	1,214,690	250,000
21	TOTAL 1. UNDERGROUND	2,167,934	250,000	2,167,934	250,000
22	STORAGE TANKS	(51.54)		(51.54)
23
24	2. WATER MANAGEMENT
25	CLASSIFIED POSITIONS	14,219,043	3,707,458	14,354,856	3,843,271
26		(239.29)	(63.52)	(239.29)	(65.52)
27	NEW POSITIONS - ENVIRONMENTAL/HEALTH			70,674	70,674
28	MGR III			(1.00)	(1.00)
29	UNCLASSIFIED POSITIONS	138,947	138,947	138,947	138,947
30		(1.00)	(1.00)	(1.00)	(1.00)
31	OTHER PERSONAL SERVICES	524,516	194,318	524,516	194,318
32	OTHER OPERATING EXPENSES	10,519,807	2,169,160	10,831,771	2,481,124
33	SYSTEM UPGRADES	1,500,000	1,500,000	1,500,000	1,500,000
34	ALLOC MUNICIPALITIES -	1,741,596		1,741,596

J040	Sec. 34-2	SECTION 34 DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL					pg. 82
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	RESTRICTED
2	ALLOC COUNTIES - RESTRICTED	528,068		528,068
3	ALLOC OTHER STATE AGENCIES	387,499		387,499
4	ALLOC OTHER ENTITIES	4,600,047		4,600,047
5	ALLOCATIONS TO PLANNING	905,817		905,817
6	DISTRICTS
7	EMPLOYER CONTRIBUTIONS			2,339	2,339
8	TOTAL 2. WATER MANAGEMENT	35,065,340	7,709,883	35,586,130	8,230,673
9		(240.29)	(64.52)	(241.29)	(67.52)
10
11	3. ENVIRONMENTAL HEALTH
12	CLASSIFIED POSITIONS	23,391,928	13,905,048	23,829,645	14,342,765
13		(545.32)	(311.34)	(543.32)	(319.34)
14	OTHER PERSONAL SERVICES	1,532,239	717,498	1,532,239	717,498
15	OTHER OPERATING EXPENSES	10,889,176	4,556,098	10,889,176	4,556,098
16	ALLOC OTHER STATE AGENCIES	129,173		129,173
17	GENERAL FUND TRANSFER	40,000	40,000	40,000	40,000
18	EMPLOYER CONTRIBUTIONS			7,457	7,457
19	TOTAL 3. ENVIRONMENTAL HEALTH	35,982,516	19,218,644	36,427,690	19,663,818
20		(545.32)	(311.34)	(543.32)	(319.34)
21
22	TOTAL A. WATER	73,215,790	27,178,527	74,181,754	28,144,491
23	QUALITY IMPROVEMENT	(837.15)	(375.86)	(836.15)	(386.86)
24
25	B. COASTAL RESOURCE IMPROVEMENT
26	CLASSIFIED POSITIONS	1,879,954	682,824	1,879,954	682,824
27		(34.50)	(10.40)	(34.50)	(10.40)
28	OTHER PERSONAL SERVICES	116,500	15,000	116,500	15,000
29	OTHER OPERATING EXPENSES	1,950,856	168,618	1,950,856	168,618
30	OCEAN OUTFALLS	2,000,000	2,000,000	2,000,000	2,000,000
31	TOTAL B. COASTAL	5,947,310	2,866,442	5,947,310	2,866,442
32	RESOURCE IMPROVEMENT	(34.50)	(10.40)	(34.50)	(10.40)
33
34	C. AIR QUALITY IMPROVEMENT

J040	Sec. 34-3	SECTION 34 DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL					pg. 83
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	CLASSIFIED POSITIONS	6,543,249	1,947,212	6,548,574	1,952,537
2		(125.50)	(34.11)	(125.50)	(34.11)
3	OTHER PERSONAL SERVICES	172,135	90,125	172,135	90,125
4	OTHER OPERATING EXPENSES	1,512,066	349,947	1,512,066	349,947
5	ALLOC OTHER ENTITIES	703,306		703,306
6	EMPLOYER CONTRIBUTIONS			1,793	1,793
7	TOTAL C. AIR	8,930,756	2,387,284	8,937,874	2,394,402
8	QUALITY IMPROVEMENT	(125.50)	(34.11)	(125.50)	(34.11)
9
10	D. LAND & WASTE MANAGEMENT
11	CLASSIFIED POSITIONS	6,707,212	1,066,547	6,707,212	1,066,547
12		(128.92)	(18.43)	(128.92)	(18.43)
13	OTHER PERSONAL SERVICES	247,979	32,030	247,979	32,030
14	OTHER OPERATING EXPENSES	4,314,704	230,153	4,314,704	230,153
15	ALLOC MUNICIPALITIES -	478,787		478,787
16	RESTRICTED
17	ALLOC COUNTIES - RESTRICTED	9,067,003		9,067,003
18	ALLOC SCHOOL DIST	122,150		122,150
19	ALLOC OTHER STATE AGENCIES	101,455		101,455
20	ALLOC OTHER ENTITIES	480,672		480,672
21	ALLOC PRIVATE SECTOR	279,825		279,825
22	GENERAL FUND TRANSFER	950,000	950,000	950,000	950,000
23	AID TO OTHER ENTITIES	3,981,000	3,981,000	3,981,000	3,981,000
24	TOTAL D. LAND &	26,730,787	6,259,730	26,730,787	6,259,730
25	WASTE MANAGEMENT	(128.92)	(18.43)	(128.92)	(18.43)
26
27	E. FAMILY HEALTH
28	1. INFECTIOUS DISEASE PREVENTION
29	CLASSIFIED POSITIONS	18,363,463	7,080,123	18,363,463	7,080,123
30		(337.53)	(153.50)	(337.53)	(153.50)
31	UNCLASSIFIED POSITIONS	546,980	331,556	546,980	331,556
32		(6.46)	(6.20)	(6.46)	(6.20)
33	OTHER PERSONAL SERVICES	2,691,120	593,728	2,691,120	593,728
34	OTHER OPERATING EXPENSES	99,856,144	5,353,217	99,856,144	5,353,217

J040	Sec. 34-4	SECTION 34 DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL					pg. 84
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	PALMETTO AIDS LIFE SUPPORT	50,000	50,000	50,000	50,000
2	SCBIO	300,000	300,000	300,000	300,000
3	CASE SERVICES	12,878,177	4,571,220	12,878,177	4,571,220
4	ALLOC OTHER STATE AGENCIES	7,292,973	66,589	7,292,973	66,589
5	ALLOC OTHER ENTITIES	16,325,623		16,325,623
6	AID TO OTHER ENTITIES	743,456	743,456	743,456	743,456
7	TOTAL 1. INFECTIOUS	159,047,936	19,089,889	159,047,936	19,089,889
8	DISEASE PREVENTION	(343.99)	(159.70)	(343.99)	(159.70)
9
10	2. MATERNAL/INFANT HEALTH
11	CLASSIFIED POSITIONS	23,080,083	1,578,532	23,080,083	1,578,532
12		(768.01)	(49.51)	(768.01)	(49.51)
13	UNCLASSIFIED POSITIONS	44,667		44,667
14		(0.40)		(0.40)
15	OTHER PERSONAL SERVICES	1,946,694	45,782	1,946,694	45,782
16	OTHER OPERATING EXPENSES	21,304,241	432,097	21,304,241	432,097
17	ABSTINENCE UNTIL MARRIAGE	100,000	100,000	100,000	100,000
18	EMERGING PROGRAMS
19	CONTINUATION TEEN PREGNANCY	546,972	546,972	546,972	546,972
20	PREVENTION
21	NEWBORN HEARING SCREENINGS	421,750	421,750	421,750	421,750
22	CASE SERVICES	45,394,297	15,005	45,394,297	15,005
23	ALLOC COUNTIES - RESTRICTED	21,679		21,679
24	ALLOC SCHOOL DIST	12,831		12,831
25	ALLOC OTHER STATE AGENCIES	310,624		310,624
26	ALLOC OTHER ENTITIES	3,160,403		3,160,403
27	AID TO OTHER ENTITIES	289,869	289,869	289,869	289,869
28	TOTAL 2. MATERNAL/INFANT	96,634,110	3,430,007	96,634,110	3,430,007
29	HEALTH	(768.41)	(49.51)	(768.41)	(49.51)
30
31	3. CHRONIC DISEASE PREVENTION
32	CLASSIFIED POSITIONS	3,924,752	624,996	3,924,752	624,996
33		(60.96)	(8.86)	(60.96)	(8.86)
34	OTHER PERSONAL SERVICES	1,271,234	49,564	1,271,234	49,564

J040	Sec. 34-5	SECTION 34 DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL					pg. 85
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	OTHER OPERATING EXPENSES	5,754,829	644,129	5,754,829	644,129
2	SMOKING PREVENTION TRUST	6,124,341		6,124,341
3	CASE SERVICES	3,147,986	500,354	3,147,986	500,354
4	ALLOC OTHER STATE AGENCIES	1,990,128		1,990,128
5	ALLOC OTHER ENTITIES	4,302,532		4,302,532
6	AID OTHER STATE AGENCIES	1,010,000	1,010,000	1,010,000	1,010,000
7	AID TO OTHER ENTITIES	134,220	134,220	134,220	134,220
8	TOTAL 3. CHRONIC	27,660,022	2,963,263	27,660,022	2,963,263
9	DISEASE PREVENTION	(60.96)	(8.86)	(60.96)	(8.86)
10
11	4. ACCESS TO CARE
12	CLASSIFIED POSITIONS	26,588,184	18,163,775	27,713,184	19,288,775
13		(486.85)	(373.47)	(486.85)	(388.47)
14	UNCLASSIFIED POSITIONS	1,399,973	1,070,909	1,399,973	1,070,909
15		(7.69)	(5.16)	(7.69)	(5.16)
16	OTHER PERSONAL SERVICES	2,269,654	912,092	2,269,654	912,092
17	OTHER OPERATING EXPENSES	47,545,237	17,693,680	47,545,237	17,693,680
18	CASE SERVICES	965,814	101	965,814	101
19	ALLOC COUNTIES - RESTRICTED	698,204		698,204
20	ALLOC OTHER STATE AGENCIES	21,250		21,250
21	ALLOC OTHER ENTITIES	1,154,996		1,154,996
22	AID OTHER STATE AGENCIES	5,000	5,000	5,000	5,000
23	AID TO OTHER ENTITIES	1,238	1,238	1,238	1,238
24	TOTAL 4. ACCESS TO CARE	80,649,550	37,846,795	81,774,550	38,971,795
25		(494.54)	(378.63)	(494.54)	(393.63)
26
27	5. DRUG CONTROL
28	CLASSIFIED POSITIONS	2,303,433	303,433	2,303,433	303,433
29		(31.17)	(4.00)	(31.17)	(4.00)
30	OTHER PERSONAL SERVICES	70,218		70,218
31	OTHER OPERATING EXPENSES	1,762,739	667,037	1,762,739	667,037
32	ALLOC OTHER STATE AGENCIES	7,301		7,301
33	ALLOC OTHER ENTITIES	84,032		84,032
34	TOTAL 5. DRUG CONTROL	4,227,723	970,470	4,227,723	970,470

J040	Sec. 34-6	SECTION 34 DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL					pg. 86
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1		(31.17)	(4.00)	(31.17)	(4.00)
2
3	6. RAPE VIOLENCE PREVENTION
4	CLASSIFIED POSITIONS	107,827		107,827
5		(1.00)		(1.00)
6	OTHER PERSONAL SERVICES	15,701		15,701
7	OTHER OPERATING EXPENSES	106,769		106,769
8	ALLOC OTHER STATE AGENCIES	2,000		2,000
9	ALLOC OTHER ENTITIES	1,686,102		1,686,102
10	AID TO OTHER ENTITIES	1,356,689	1,356,689	1,356,689	1,356,689
11	TOTAL 6. RAPE	3,275,088	1,356,689	3,275,088	1,356,689
12	VIOLENCE PREVENTION	(1.00)		(1.00)
13
14	7. INDEPENDENT LIVING
15	CLASSIFIED POSITIONS	4,854,705	887,531	4,854,705	887,531
16		(61.95)	(14.68)	(61.95)	(14.68)
17	UNCLASSIFIED POSITIONS	6,432		6,432
18		(0.25)		(0.25)
19	OTHER PERSONAL SERVICES	223,773	39,509	223,773	39,509
20	OTHER OPERATING EXPENSES	4,757,437	1,460,622	4,757,437	1,460,622
21	SICKLE CELL PROF EDUCATION	100,000	100,000	100,000	100,000
22	PERMANENT IMPROVEMENTS	165,062		165,062
23	CASE SERVICES	8,564,477	2,822,996	8,564,477	2,822,996
24	ALLOC OTHER ENTITIES	283,585		283,585
25	AID OTHER STATE AGENCIES	1,395	1,395	1,395	1,395
26	AID TO OTHER ENTITIES	99,214	99,214	99,214	99,214
27	TOTAL 7. INDEPENDENT LIVING	19,056,080	5,411,267	19,056,080	5,411,267
28		(62.20)	(14.68)	(62.20)	(14.68)
29
30	TOTAL E. FAMILY HEALTH	390,550,509	71,068,380	391,675,509	72,193,380
31		(1,762.27)	(615.38)	(1,762.27)	(630.38)
32
33	F. HEALTH CARE STANDARDS
34	1. RADIOLOGICAL MONOTORING

J040	Sec. 34-7	SECTION 34 DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL					pg. 87
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	CLASSIFIED POSITIONS	1,585,477	796,173	1,585,477	796,173
2		(33.20)	(15.44)	(33.20)	(15.44)
3	OTHER PERSONAL SERVICES	34,600	15,000	34,600	15,000
4	OTHER OPERATING EXPENSES	658,055	178,248	658,055	178,248
5	TOTAL 1. RADIOLOGICAL	2,278,132	989,421	2,278,132	989,421
6	MONOTORING	(33.20)	(15.44)	(33.20)	(15.44)
7
8	2. FACILITY & SRVC DEVELOPMENT
9	CLASSIFIED POSITIONS	748,005	423,931	748,005	423,931
10		(13.50)	(6.30)	(11.50)	(6.30)
11	OTHER PERSONAL SERVICES	12,000	4,300	12,000	4,300
12	OTHER OPERATING EXPENSES	1,158,273	208,652	1,158,273	208,652
13	TOTAL 2. FACILITY &	1,918,278	636,883	1,918,278	636,883
14	SRVC DEVELOPMENT	(13.50)	(6.30)	(11.50)	(6.30)
15
16	3. FACILITY LICENSING
17	CLASSIFIED POSITIONS	3,004,643	1,461,570	3,004,643	1,461,570
18		(85.60)	(43.86)	(85.60)	(43.86)
19	UNCLASSIFIED POSITIONS	132,114	132,114	132,114	132,114
20		(2.00)	(2.00)	(2.00)	(2.00)
21	OTHER PERSONAL SERVICES	70,250	23,000	70,250	23,000
22	OTHER OPERATING EXPENSES	2,518,855	713,060	2,518,855	713,060
23	TOTAL 3. FACILITY LICENSING	5,725,862	2,329,744	5,725,862	2,329,744
24		(87.60)	(45.86)	(87.60)	(45.86)
25
26	4. CERTIFICATION
27	CLASSIFIED POSITIONS	2,187,194		2,684,247	497,053
28		(58.75)	(0.50)	(62.75)	(8.50)
29	OTHER PERSONAL SERVICES	221,351		221,351
30	OTHER OPERATING EXPENSES	4,420,994		4,420,994
31	TOTAL 4. CERTIFICATION	6,829,539		7,326,592	497,053
32		(58.75)	(0.50)	(62.75)	(8.50)
33
34	5. EMERGENCY MEDICAL SERVICES

J040	Sec. 34-8	SECTION 34 DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL					pg. 88
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	CLASSIFIED POSITIONS	789,621	652,029	789,621	652,029
2		(17.70)	(16.15)	(17.70)	(16.15)
3	OTHER PERSONAL SERVICES	100,519	12,469	100,519	12,469
4	OTHER OPERATING EXPENSES	1,644,729	656,399	1,644,729	656,399
5	TRAUMA CENTER FUND	2,268,886	2,268,886	2,268,886	2,268,886
6	CASE SERVICES	19,441	19,441	19,441	19,441
7	ALLOC COUNTIES - RESTRICTED	137,967		137,967
8	ALLOC OTHER STATE AGENCIES	310,572		310,572
9	ALLOC OTHER ENTITIES	28,554		1,428,554	1,400,000
10	ALLOC ENTITIES - AID TO	216,877		216,877
11	EMS REGIONAL
12	ALLOC PRIVATE SECTOR	156,432		156,432
13	AID TO COUNTIES - RESTRICTED	536,382	536,382	536,382	536,382
14	AID EMS - REGIONAL COUNCILS	164,579	164,579	164,579	164,579
15	AID TO OTHER ENTITIES	147,500	147,500	147,500	147,500
16	TOTAL 5. EMERGENCY	6,522,059	4,457,685	7,922,059	5,857,685
17	MEDICAL SERVICES	(17.70)	(16.15)	(17.70)	(16.15)
18
19	TOTAL F. HEALTH	23,273,870	8,413,733	25,170,923	10,310,786
20	CARE STANDARDS	(210.75)	(84.25)	(212.75)	(92.25)
21
22	G. HLTH SURVEILLANCE SUPPORT
23	1. HEALTH LABORATORY
24	CLASSIFIED POSITIONS	4,402,478	1,265,162	4,402,478	1,265,162
25		(82.00)	(15.50)	(82.00)	(15.50)
26	OTHER PERSONAL SERVICES	692,044	67,216	692,044	67,216
27	OTHER OPERATING EXPENSES	13,921,343	697,300	13,921,343	697,300
28	TOTAL 1. HEALTH LABORATORY	19,015,865	2,029,678	19,015,865	2,029,678
29		(82.00)	(15.50)	(82.00)	(15.50)
30
31	2. VITAL RECORDS
32	CLASSIFIED POSITIONS	3,594,465	100,831	3,594,465	100,831
33		(110.68)	(1.00)	(110.68)	(1.00)
34	OTHER PERSONAL SERVICES	705,091	10,172	705,091	10,172

J040	Sec. 34-9	SECTION 34 DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL					pg. 89
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	OTHER OPERATING EXPENSES	3,816,174	116,312	3,816,174	116,312
2	TOTAL 2. VITAL RECORDS	8,115,730	227,315	8,115,730	227,315
3		(110.68)	(1.00)	(110.68)	(1.00)
4
5	TOTAL G. HLTH	27,131,595	2,256,993	27,131,595	2,256,993
6	SURVEILLANCE SUPPORT	(192.68)	(16.50)	(192.68)	(16.50)
7
8	TOTAL II. PROGRAMS	555,780,617	120,431,089	559,775,752	124,426,224
9	AND SERVICES	(3,291.77)	(1,154.93)	(3,292.77)	(1,188.93)
10
11	III. EMPLOYEE BENEFITS
12	EMPLOYER CONTRIBUTIONS	78,933,073	23,223,638	79,897,247	24,187,812
13	TOTAL III. EMPLOYEE BENEFITS	78,933,073	23,223,638	79,897,247	24,187,812
14
15	TOTAL DEPARTMENT OF HEALTH &	657,603,207	150,563,275	662,648,769	155,608,837
16	ENVIRONMENTAL CONTROL	(3,535.84)	(1,257.38)	(3,536.84)	(1,292.38)

J120	Sec. 35-1	SECTION 35 DEPARTMENT OF MENTAL HEALTH					pg. 90
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. GENERAL ADMINISTRATION
2	COMMISSIONERS	250,000	250,000	250,000	250,000
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	4,206,552	3,723,357	4,206,552	3,723,357
5		(63.00)	(62.00)	(65.00)	(62.00)
6	UNCLASSIFIED POSITIONS	527,470	420,816	527,470	420,816
7		(4.00)	(4.00)	(4.00)	(4.00)
8	OTHER PERSONAL SERVICES	268,386	158,279	268,386	158,279
9	OTHER OPERATING EXPENSES	2,216,529	961,617	2,216,529	961,617
10	TOTAL I. GENERAL	7,468,937	5,514,069	7,468,937	5,514,069
11	ADMINISTRATION	(68.00)	(67.00)	(70.00)	(67.00)
12
13	II. PROGRAMS AND SERVICES
14	A. COMMUNITY MENTAL HEALTH
15	1. MENTAL HEALTH CENTERS
16	CLASSIFIED POSITIONS	97,061,618	54,263,857	101,011,618	54,263,857
17		(2,228.89)	(1,211.62)	(2,225.89)	(1,211.62)
18	UNCLASSIFIED POSITIONS	13,916,438	7,979,681	13,916,438	7,979,681
19		(105.46)	(64.74)	(105.46)	(64.74)
20	OTHER PERSONAL SERVICES	5,127,328	2,377,491	5,127,328	2,377,491
21	OTHER OPERATING EXPENSES	44,307,282	1,806,181	49,466,394	1,806,181
22	CASE SERVICES	7,980,893	4,966,389	7,980,893	4,966,389
23	TOTAL 1. MENTAL	168,393,559	71,393,599	177,502,671	71,393,599
24	HEALTH CENTERS	(2,334.35)	(1,276.36)	(2,331.35)	(1,276.36)
25
26	2. PROJECTS & GRANTS
27	CLASSIFIED POSITIONS	567,296	147,394	567,296	147,394
28		(25.00)	(16.00)	(26.00)	(16.00)
29	UNCLASSIFIED POSITIONS	973,430	848,892	973,430	848,892
30		(17.20)	(8.20)	(17.20)	(8.20)
31	OTHER PERSONAL SERVICES	1,068,430	116,430	1,068,430	116,430
32	OTHER OPERATING EXPENSES	13,422,637	2,602,010	13,609,553	1,823,304
33	ALLIANCE FOR THE MENTALLY ILL	50,000		50,000
34	SC SHARE	250,000		250,000

J120	Sec. 35-2	SECTION 35 DEPARTMENT OF MENTAL HEALTH					pg. 91
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	CASE SERVICES	1,584,961	599,961	1,584,961	599,961
2	TOTAL 2. PROJECTS & GRANTS	17,916,754	4,314,687	18,103,670	3,535,981
3		(42.20)	(24.20)	(43.20)	(24.20)
4
5	TOTAL A. COMMUNITY	186,310,313	75,708,286	195,606,341	74,929,580
6	MENTAL HEALTH	(2,376.55)	(1,300.56)	(2,374.55)	(1,300.56)
7
8	B. INPATIENT MENTAL HEALTH
9	1. BRYAN PSYCHIATRIC HOSPITAL
10	A. BRYAN CIVIL
11	CLASSIFIED POSITIONS	16,431,735	10,330,719	16,431,735	10,330,719
12		(317.84)	(215.95)	(317.84)	(215.95)
13	UNCLASSIFIED POSITIONS	1,183,524	730,814	1,183,524	730,814
14		(14.71)	(5.08)	(14.71)	(5.08)
15	OTHER PERSONAL SERVICES	3,202,471	939,100	3,202,471	939,100
16	OTHER OPERATING EXPENSES	11,032,733	3,345	11,032,733	3,345
17	CASE SERVICES	421,202	156,655	421,202	156,655
18	TOTAL A. BRYAN CIVIL	32,271,665	12,160,633	32,271,665	12,160,633
19		(332.55)	(221.03)	(332.55)	(221.03)
20
21	B. BRYAN FORENSICS
22	CLASSIFIED POSITIONS	7,380,369	6,165,809	7,380,369	6,165,809
23		(166.38)	(138.38)	(166.38)	(138.38)
24	UNCLASSIFIED POSITIONS	2,187,152	1,050,087	2,187,152	1,050,087
25		(13.64)	(8.13)	(13.64)	(8.13)
26	OTHER PERSONAL SERVICES	496,791	378,000	496,791	378,000
27	OTHER OPERATING EXPENSES	4,864,738	645,626	4,864,738	645,626
28	CASE SERVICES	20,538,893	12,670,161	20,538,893	12,670,161
29	TOTAL B. BRYAN FORENSICS	35,467,943	20,909,683	35,467,943	20,909,683
30		(180.02)	(146.51)	(180.02)	(146.51)
31
32	C. BRYAN CHILD & ADOLESCENT (HALL INSTITUTE)
33	CLASSIFIED POSITIONS	7,249,898	4,481,115	7,249,898	4,481,115
34		(201.88)	(125.61)	(201.88)	(125.61)

J120	Sec. 35-3	SECTION 35 DEPARTMENT OF MENTAL HEALTH					pg. 92
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	UNCLASSIFIED POSITIONS	1,056,070	103,000	1,056,070	103,000
2		(13.93)	(5.93)	(13.93)	(5.93)
3	OTHER PERSONAL SERVICES	1,437,801	446,477	1,437,801	446,477
4	OTHER OPERATING EXPENSES	2,159,735		2,159,735
5	CASE SERVICES	75,534	12,000	75,534	12,000
6	TOTAL C. BRYAN CHILD &	11,979,038	5,042,592	11,979,038	5,042,592
7	ADOLESCENT (HALL INSTITUTE)	(215.81)	(131.54)	(215.81)	(131.54)
8
9	TOTAL 1. BRYAN	79,718,646	38,112,908	79,718,646	38,112,908
10	PSYCHIATRIC HOSPITAL	(728.38)	(499.08)	(728.38)	(499.08)
11
12	2. HARRIS PSYCHIATRIC HOSPITAL
13	CLASSIFIED POSITIONS	11,786,510	7,323,630	11,786,510	7,323,630
14		(335.55)	(185.55)	(335.55)	(185.55)
15	UNCLASSIFIED POSITIONS	2,240,720	822,318	2,240,720	822,318
16		(13.49)	(6.60)	(13.49)	(6.60)
17	OTHER PERSONAL SERVICES	1,618,339	430,000	1,618,339	430,000
18	OTHER OPERATING EXPENSES	7,560,020	90,500	7,560,020	90,500
19	CASE SERVICES	494,850	178,500	494,850	178,500
20	TOTAL 2. HARRIS	23,700,439	8,844,948	23,700,439	8,844,948
21	PSYCHIATRIC HOSPITAL	(349.04)	(192.15)	(349.04)	(192.15)
22
23	3. MEDICAL CLINICS
24	CLASSIFIED POSITIONS	1,187,346	994,863	1,187,346	994,863
25		(30.20)	(25.20)	(30.20)	(25.20)
26	UNCLASSIFIED POSITIONS	457,373	360,348	457,373	360,348
27		(5.00)	(3.00)	(5.00)	(3.00)
28	OTHER PERSONAL SERVICES	168,863	13,898	168,863	13,898
29	OTHER OPERATING EXPENSES	1,137,196	359,762	1,137,196	359,762
30	CASE SERVICES	25,000	6,000	25,000	6,000
31	TOTAL 3. MEDICAL CLINICS	2,975,778	1,734,871	2,975,778	1,734,871
32		(35.20)	(28.20)	(35.20)	(28.20)
33
34	TOTAL B. INPATIENT	106,394,863	48,692,727	106,394,863	48,692,727

J120	Sec. 35-4	SECTION 35 DEPARTMENT OF MENTAL HEALTH					pg. 93
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	MENTAL HEALTH	(1,112.62)	(719.43)	(1,112.62)	(719.43)
2
3	C. ADDICTIONS
4	CLASSIFIED POSITIONS	7,731,006	6,636,272	7,731,006	6,636,272
5		(168.39)	(156.88)	(168.39)	(156.88)
6	UNCLASSIFIED POSITIONS	857,368	531,938	857,368	531,938
7		(7.48)	(6.48)	(7.48)	(6.48)
8	OTHER PERSONAL SERVICES	1,477,507	898,507	1,477,507	898,507
9	OTHER OPERATING EXPENSES	2,543,843		2,543,843
10	CASE SERVICES	190,250	35,000	190,250	35,000
11	TOTAL C. ADDICTIONS	12,799,974	8,101,717	12,799,974	8,101,717
12		(175.87)	(163.36)	(175.87)	(163.36)
13
14	D. CLINICAL & SUPPORT SERVICES
15	1. ADMINISTRATIVE SERVICES
16	CLASSIFIED POSITIONS	13,843,875	12,855,752	13,843,875	12,855,752
17		(288.26)	(279.51)	(288.26)	(279.51)
18	UNCLASSIFIED POSITIONS	273,764	237,022	273,764	237,022
19		(3.50)	(3.50)	(3.50)	(3.50)
20	OTHER PERSONAL SERVICES	577,752	550,752	577,752	550,752
21	OTHER OPERATING EXPENSES	14,482,580	8,188,481	14,482,580	8,188,481
22	CASE SERVICES	125,000		125,000
23	TOTAL 1. ADMINISTRATIVE	29,302,971	21,832,007	29,302,971	21,832,007
24	SERVICES	(291.76)	(283.01)	(291.76)	(283.01)
25
26	2. PUBLIC SAFETY DIVISION
27	CLASSIFIED POSITIONS	2,177,685	1,588,038	2,502,685	1,913,038
28		(49.00)	(39.00)	(49.00)	(39.00)
29	OTHER PERSONAL SERVICES	131,465	50,000	131,465	50,000
30	OTHER OPERATING EXPENSES	1,269,486	146,305	1,269,486	146,305
31	TOTAL 2. PUBLIC	3,578,636	1,784,343	3,903,636	2,109,343
32	SAFETY DIVISION	(49.00)	(39.00)	(49.00)	(39.00)
33
34	3. NUTRITIONAL

J120	Sec. 35-5	SECTION 35 DEPARTMENT OF MENTAL HEALTH					pg. 94
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	CLASSIFIED POSITIONS	2,177,501	1,927,501	2,177,501	1,927,501
2		(61.92)	(61.92)	(61.92)	(61.92)
3	OTHER PERSONAL SERVICES	328,361	78,361	328,361	78,361
4	OTHER OPERATING EXPENSES	3,734,526	1,994,950	3,734,526	1,994,950
5	TOTAL 3. NUTRITIONAL	6,240,388	4,000,812	6,240,388	4,000,812
6		(61.92)	(61.92)	(61.92)	(61.92)
7
8	4. TRAINING & RESEARCH
9	CLASSIFIED POSITIONS	2,033,025	1,833,025	2,033,025	1,833,025
10		(26.63)	(26.63)	(26.63)	(26.63)
11	UNCLASSIFIED POSITIONS	102,000	102,000	102,000	102,000
12		(0.34)	(0.34)	(0.34)	(0.34)
13	OTHER PERSONAL SERVICES	70,000	20,000	70,000	20,000
14	OTHER OPERATING EXPENSES	1,304,879	804,879	1,304,879	804,879
15	TOTAL 4. TRAINING & RESEARCH	3,509,904	2,759,904	3,509,904	2,759,904
16		(26.97)	(26.97)	(26.97)	(26.97)
17
18	TOTAL D. CLINICAL &	42,631,899	30,377,066	42,956,899	30,702,066
19	SUPPORT SERVICES	(429.65)	(410.90)	(429.65)	(410.90)
20
21	E. LONG TERM CARE
22	1. STONE PAVILION
23	CLASSIFIED POSITIONS	5,432,198	3,431,479	5,432,198	3,431,479
24		(121.75)	(80.85)	(121.75)	(80.85)
25	UNCLASSIFIED POSITIONS	171,000	91,000	171,000	91,000
26		(3.50)	(3.50)	(3.50)	(3.50)
27	OTHER PERSONAL SERVICES	2,172,711	642,282	2,172,711	642,282
28	OTHER OPERATING EXPENSES	3,115,139	74,368	3,115,139	74,368
29	CASE SERVICES	76,503	8,500	76,503	8,500
30	TOTAL 1. STONE PAVILION	10,967,551	4,247,629	10,967,551	4,247,629
31		(125.25)	(84.35)	(125.25)	(84.35)
32
33	2. CAMPBELL VETERANS HOME
34	CLASSIFIED POSITIONS	89,416	79,416	89,416	79,416

J120	Sec. 35-6	SECTION 35 DEPARTMENT OF MENTAL HEALTH					pg. 95
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1		(1.10)	(1.10)	(1.10)	(1.10)
2	UNCLASSIFIED POSITIONS	14,500	14,500	14,500	14,500
3		(0.05)	(0.05)	(0.05)	(0.05)
4	OTHER OPERATING EXPENSES	204,000	34,000	204,000	34,000
5	CASE SERVICES	19,608,108	5,320,114	19,829,657	5,541,663
6	TOTAL 2. CAMPBELL	19,916,024	5,448,030	20,137,573	5,669,579
7	VETERANS HOME	(1.15)	(1.15)	(1.15)	(1.15)
8
9	3. VETERANS' VICTORY HOUSE
10	CLASSIFIED POSITIONS	91,406	81,406	91,406	81,406
11		(1.10)	(1.10)	(1.10)	(1.10)
12	UNCLASSIFIED POSITIONS	14,500	14,500	14,500	14,500
13		(0.05)	(0.05)	(0.05)	(0.05)
14	OTHER OPERATING EXPENSES	622,121	232,000	622,121	232,000
15	CASE SERVICES	20,138,972	8,203,363	20,138,972	8,203,363
16	TOTAL 3. VETERANS'	20,866,999	8,531,269	20,866,999	8,531,269
17	VICTORY HOUSE	(1.15)	(1.15)	(1.15)	(1.15)
18
19	4. RODDEY PAVILION (TUCKER CENTER)
20	CLASSIFIED POSITIONS	12,586,246	6,644,174	12,586,246	6,644,174
21		(301.85)	(124.67)	(301.85)	(124.67)
22	UNCLASSIFIED POSITIONS	1,406,679	631,679	1,406,679	631,679
23		(7.88)	(4.88)	(7.88)	(4.88)
24	OTHER PERSONAL SERVICES	2,758,483	270,359	2,758,483	270,359
25	OTHER OPERATING EXPENSES	6,409,578		6,409,578
26	CASE SERVICES	322,653	11,000	322,653	11,000
27	TOTAL 4. RODDEY PAVILION	23,483,639	7,557,212	23,483,639	7,557,212
28	(TUCKER CENTER)	(309.73)	(129.55)	(309.73)	(129.55)
29
30	5. VETERANS VILLAGE
31	CLASSIFIED POSITIONS	79,500	79,500	79,500	79,500
32		(1.05)	(1.05)	(1.05)	(1.05)
33	UNCLASSIFIED POSITIONS	14,500	14,500	14,500	14,500
34		(0.05)	(0.05)	(0.05)	(0.05)

J120	Sec. 35-7	SECTION 35 DEPARTMENT OF MENTAL HEALTH					pg. 96
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	OTHER OPERATING EXPENSES	60,000		60,000
2	CASE SERVICES	10,812,814	5,497,814	12,797,244	7,482,244
3	TOTAL 5. VETERANS VILLAGE	10,966,814	5,591,814	12,951,244	7,576,244
4		(1.10)	(1.10)	(1.10)	(1.10)
5
6	6. PALMETTO PATRIOTS HOME
7	CLASSIFIED POSITIONS	79,500	79,500	79,500	79,500
8		(1.05)	(1.05)	(1.05)	(1.05)
9	UNCLASSIFIED POSITIONS	14,500	14,500	14,500	14,500
10		(0.05)	(0.05)	(0.05)	(0.05)
11	OTHER OPERATING EXPENSES	60,000		60,000
12	CASE SERVICES	10,812,815	5,497,815	12,866,170	7,551,170
13	TOTAL 6. PALMETTO	10,966,815	5,591,815	13,020,170	7,645,170
14	PATRIOTS HOME	(1.10)	(1.10)	(1.10)	(1.10)
15
16	TOTAL E. LONG TERM CARE	97,167,842	36,967,769	101,427,176	41,227,103
17		(439.48)	(218.40)	(439.48)	(218.40)
18
19	F. SEXUAL PREDATOR TREATMENT PGM
20	CLASSIFIED POSITIONS	1,346,240	1,246,240	1,346,240	1,246,240
21		(26.74)	(26.74)	(26.74)	(26.74)
22	UNCLASSIFIED POSITIONS	140,000	140,000	140,000	140,000
23		(1.00)	(1.00)	(1.00)	(1.00)
24	OTHER PERSONAL SERVICES	80,000	30,000	80,000	30,000
25	OTHER OPERATING EXPENSES	1,100,000	500,000	1,107,897	507,897
26	LEASE PAYMENT TO SFAA	2,763,472	2,763,472	2,763,472	2,763,472
27	CASE SERVICES	16,494,654	15,694,654	17,840,287	17,040,287
28	TOTAL F. SEXUAL PREDATOR	21,924,366	20,374,366	23,277,896	21,727,896
29	TREATMENT PGM	(27.74)	(27.74)	(27.74)	(27.74)
30
31	TOTAL II. PROGRAMS	467,229,257	220,221,931	482,463,149	225,381,089
32	AND SERVICES	(4,561.91)	(2,840.39)	(4,559.91)	(2,840.39)
33
34	III. EMPLOYEE BENEFITS

J120	Sec. 35-8	SECTION 35 DEPARTMENT OF MENTAL HEALTH					pg. 97
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	EMPLOYER CONTRIBUTIONS	98,662,789	58,997,604	100,594,207	59,129,022
2	TOTAL III. EMPLOYEE BENEFITS	98,662,789	58,997,604	100,594,207	59,129,022
3
4	TOTAL DEPARTMENT OF	573,360,983	284,733,604	590,526,293	290,024,180
5	MENTAL HEALTH	(4,629.91)	(2,907.39)	(4,629.91)	(2,907.39)

J160	Sec. 36-1	SECTION 36 DEPARTMENT OF DISABILITIES & SPECIAL NEEDS					pg. 98
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	COMMISSIONERS	168,059	168,059	168,059	168,059
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	4,691,832	4,443,695	4,691,832	4,443,695
5		(83.00)	(78.00)	(83.00)	(78.00)
6	UNCLASSIFIED POSITIONS	132,600	132,600	132,600	132,600
7		(1.00)	(1.00)	(1.00)	(1.00)
8	OTHER PERSONAL SERVICES	362,637	200,000	362,637	200,000
9	OTHER OPERATING EXPENSES	3,531,871		3,531,871
10	TOTAL I. ADMINISTRATION	8,886,999	4,944,354	8,886,999	4,944,354
11		(85.00)	(80.00)	(85.00)	(80.00)
12
13	II. PROGRAM & SERVICES
14	A. PREVENTION PROGRAM
15	OTHER OPERATING EXPENSES	307,098	50,000	307,098	50,000
16	GREENWOOD GENETIC CENTER	15,185,571	4,934,300	15,685,571	5,434,300
17	TOTAL A. PREVENTION PROGRAM	15,492,669	4,984,300	15,992,669	5,484,300
18
19	B. INTELLECTUAL DISABILITY FAMILY SUPPORT
20	1. CHILDREN'S SERVICES
21	CLASSIFIED POSITIONS	122,939	122,939	122,939	122,939
22		(2.00)	(2.00)	(2.00)	(2.00)
23	OTHER OPERATING EXPENSES	24,897,332	4,727,606	26,933,376	5,345,606
24	TOTAL 1. CHILDREN'S SERVICES	25,020,271	4,850,545	27,056,315	5,468,545
25		(2.00)	(2.00)	(2.00)	(2.00)
26
27	2. IN-HOME FAMILY SUPPORTS
28	CLASSIFIED POSITIONS	897,302	618,392	897,302	618,392
29		(20.00)	(14.00)	(20.00)	(14.00)
30	OTHER OPERATING EXPENSES	98,594,259	51,545,025	58,365,259	4,210,025
31	CASE SERVICES	300,000		300,000
32	TOTAL 2. IN-HOME	99,791,561	52,163,417	59,562,561	4,828,417
33	FAMILY SUPPORTS	(20.00)	(14.00)	(20.00)	(14.00)
34

J160	Sec. 36-2	SECTION 36 DEPARTMENT OF DISABILITIES & SPECIAL NEEDS					pg. 99
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	3. ADULT DEVELOP & SUPPORT EMPLOYMENT
2	CLASSIFIED POSITIONS	49,462	49,462	49,462	49,462
3		(1.00)	(1.00)	(1.00)	(1.00)
4	OTHER OPERATING EXPENSES	83,308,876	18,414,344	67,487,876	1,504,344
5	TOTAL 3. ADULT DEVELOP &	83,358,338	18,463,806	67,537,338	1,553,806
6	SUPPORT EMPLOYMENT	(1.00)	(1.00)	(1.00)	(1.00)
7
8	4. SERVICE COORDINATION
9	CLASSIFIED POSITIONS	391,194	342,664	391,194	342,664
10		(7.00)	(6.00)	(7.00)	(6.00)
11	OTHER PERSONAL SERVICES	50,000	50,000	50,000	50,000
12	OTHER OPERATING EXPENSES	22,181,861	6,091,098	17,181,861	1,091,098
13	CASE SERVICES	50,000		50,000
14	TOTAL 4. SERVICE COORDINATION	22,673,055	6,483,762	17,673,055	1,483,762
15		(7.00)	(6.00)	(7.00)	(6.00)
16
17	TOTAL B. INTELLECTUAL DISABILITY	230,843,225	81,961,530	171,829,269	13,334,530
18	FAMILY SUPPORT	(30.00)	(23.00)	(30.00)	(23.00)
19
20	C. AUTISM FAMILY SUPPORT PROGRAM
21	1. AUTISM FAMILY SUPPORT SRVCS
22	CLASSIFIED POSITIONS	136,496	136,496	136,496	136,496
23		(7.00)	(7.00)	(7.00)	(7.00)
24	OTHER PERSONAL SERVICES	10,000	10,000	10,000	10,000
25	OTHER OPERATING EXPENSES	18,630,330	4,683,358	14,630,330	683,358
26	CASE SERVICES	12,000		12,000
27	TOTAL 1. AUTISM FAMILY	18,788,826	4,829,854	14,788,826	829,854
28	SUPPORT SRVCSTOTAL	(7.00)	(7.00)	(7.00)	(7.00)
29
30	TOTAL C. AUTISM FAMILY	18,788,826	4,829,854	14,788,826	829,854
31	SUPPORT PROGRAM	(7.00)	(7.00)	(7.00)	(7.00)
32
33	D. HEAD & SPINAL CORD INJURY FAM SUPP
34	CLASSIFIED POSITIONS	294,626	234,626	294,626	234,626

J160	Sec. 36-3	SECTION 36 DEPARTMENT OF DISABILITIES & SPECIAL NEEDS					pg. 100
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1		(5.00)	(3.00)	(5.00)	(3.00)
2	OTHER OPERATING EXPENSES	27,093,670	10,987,836	23,719,670	6,098,836
3	CASE SERVICES	1,500,000		1,500,000
4	TOTAL D. HEAD & SPINAL CORD	28,888,296	11,222,462	25,514,296	6,333,462
5	INJURY FAM SUPP	(5.00)	(3.00)	(5.00)	(3.00)
6
7	E. INTELLECTUAL DISABILITY COMM RESIDENTIAL
8	CLASSIFIED POSITIONS	4,137,145	3,635,529	4,137,145	3,635,529
9		(72.00)	(59.00)	(72.00)	(59.00)
10	OTHER PERSONAL SERVICES	385,000	85,000	385,000	85,000
11	OTHER OPERATING EXPENSES	343,691,607	95,435,836	274,041,607	14,535,836
12	CASE SERVICES	7,863,063	900,800	7,863,063	900,800
13	TOTAL E. INTELLECTUAL DISABILITY	356,076,815	100,057,165	286,426,815	19,157,165
14	COMM RESIDENTIAL	(72.00)	(59.00)	(72.00)	(59.00)
15
16	F. AUTISM COMMUNITY RESIDENTIAL PROGRAM
17	CLASSIFIED POSITIONS	1,170,626	1,070,015	1,170,626	1,070,015
18		(35.00)	(33.00)	(35.00)	(33.00)
19	OTHER PERSONAL SERVICES	565,171	281,312	565,171	281,312
20	OTHER OPERATING EXPENSES	34,320,184	3,927,592	30,720,184	327,592
21	CASE SERVICES	33,025		33,025
22	TOTAL F. AUTISM COMMUNITY	36,089,006	5,278,919	32,489,006	1,678,919
23	RESIDENTIAL PROGRAM	(35.00)	(33.00)	(35.00)	(33.00)
24
25	G. HEAD & SPINAL CORD INJURY COMMUNITY RESI
26	OTHER OPERATING EXPENSES	5,540,532	1,158,763	5,540,532	1,158,763
27	TOTAL G. HEAD & SPINAL CORD	5,540,532	1,158,763	5,540,532	1,158,763
28	INJURY COMMUNITY RESI
29
30	H. REGIONAL CENTERS RESIDENTIAL PGM
31	CLASSIFIED POSITIONS	61,255,321	40,105,819	61,255,321	40,105,819
32		(1,887.90)	(1,256.85)	(1,887.90)	(1,256.85)
33	UNCLASSIFIED POSITIONS	125,000	125,000	125,000	125,000
34		(1.00)	(1.00)	(1.00)	(1.00)

J160	Sec. 36-4	SECTION 36 DEPARTMENT OF DISABILITIES & SPECIAL NEEDS					pg. 101
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	OTHER PERSONAL SERVICES	9,658,773	4,036,989	9,658,773	4,036,989
2	OTHER OPERATING EXPENSES	20,246,949	580,500	20,246,949	580,500
3	CASE SERVICES	941,222		941,222
4	TOTAL H. REGIONAL CENTERS	92,227,265	44,848,308	92,227,265	44,848,308
5	RESIDENTIAL PGM	(1,888.90)	(1,257.85)	(1,888.90)	(1,257.85)
6
7	TOTAL II. PROGRAM & SERVICES	783,946,634	254,341,301	644,808,678	92,825,301
8		(2,037.90)	(1,382.85)	(2,037.90)	(1,382.85)
9
10	III. EMPLOYEE BENEFITS
11	EMPLOYER CONTRIBUTIONS	37,210,432	25,712,660	37,210,432	25,712,660
12	TOTAL III. EMPLOYEE BENEFITS	37,210,432	25,712,660	37,210,432	25,712,660
13
14	TOTAL DEPARTMENT OF DISABILITIES &	830,044,065	284,998,315	690,906,109	123,482,315
15	SPECIAL NEEDS	(2,122.90)	(1,462.85)	(2,122.90)	(1,462.85)

J200	Sec. 37-1	SECTION 37 DEPARTMENT OF ALCOHOL & OTHER DRUG ABUSE SERVICES					pg. 102
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	DIRECTOR	122,814	89,366	122,814	89,366
3		(1.00)	(0.50)	(1.00)	(0.50)
4	CLASSIFIED POSITIONS	296,213	135,118	296,213	135,118
5		(4.00)	(1.20)	(4.00)	(1.20)
6	OTHER OPERATING EXPENSES	69,500	15,000	69,500	15,000
7	TOTAL I. ADMINISTRATION	488,527	239,484	488,527	239,484
8		(5.00)	(1.70)	(5.00)	(1.70)
9
10	II. FINANCE & OPERATIONS
11	CLASSIFIED POSITIONS	583,587	173,671	583,587	173,671
12		(21.91)	(9.26)	(21.91)	(9.26)
13	OTHER OPERATING EXPENSES	7,304,356	2,664,815	7,304,356	2,664,815
14	LOCAL SALARY SUPPLEMENT	4,132,618	4,132,618	4,132,618	4,132,618
15	STATE BLOCK GRANT	174,474	174,474	174,474	174,474
16	ALLOC COUNTIES - RESTRICTED	20,000		20,000
17	ALLOC OTHER STATE AGENCIES	2,004,079		2,004,079
18	ALCOHOL AND DRUG TREATMENT	48,528,784		48,528,784
19	ALCOHOL & DRUG MATCH FUNDS	2,206,462		2,206,462
20	ALCOHOL & DRUG PREVENTION	11,009,343		11,009,343
21	AID TO COUNTIES - RESTRICTED	94,428	94,428	94,428	94,428
22	AID OTHER STATE AGENCIES	1,915,902	1,915,902	1,915,902	1,915,902
23	ALCOHOL & DRUG TREATMENT	4,946,716	4,946,716	4,946,716	4,946,716
24	AID TO ENTITIES - ALCOHOL &	100,166	100,166	100,166	100,166
25	DRUG MATCH FUNDS
26	AID TO ENTITIES - ALCOHOL	84,329	84,329	84,329	84,329
27	& DRUG PREVENTION
28	TOTAL II. FINANCE	83,105,244	14,287,119	83,105,244	14,287,119
29	& OPERATIONS	(21.91)	(9.26)	(21.91)	(9.26)
30
31	III. PROGRAMS
32	CLASSIFIED POSITIONS	836,379	102,800	836,379	102,800
33		(9.95)	(0.10)	(9.95)	(0.10)
34	OTHER PERSONAL SERVICES	864,814	44,000	864,814	44,000

J200	Sec. 37-2	SECTION 37 DEPARTMENT OF ALCOHOL & OTHER DRUG ABUSE SERVICES					pg. 103
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	OTHER OPERATING EXPENSES	6,502,213	7,500	6,502,213	7,500
2	ALLOC OTHER STATE AGENCIES	55,000		55,000
3	ALCOHOL & DRUG PREVENTION	35,184		35,184
4	TOTAL III. PROGRAMS	8,293,590	154,300	8,293,590	154,300
5		(9.95)	(0.10)	(9.95)	(0.10)
6
7	IV. INFORMATION TECHNOLOGY
8	CLASSIFIED POSITIONS	419,306	119,863	419,306	119,863
9		(2.00)		(2.00)
10	OTHER PERSONAL SERVICES	64,909		64,909
11	OTHER OPERATING EXPENSES	567,500	3,500	567,500	3,500
12	TOTAL IV. INFORMATION	1,051,715	123,363	1,051,715	123,363
13	TECHNOLOGY	(2.00)		(2.00)
14
15	V. LEGAL & COMPLIANCE
16	CLASSIFIED POSITIONS	239,587	65,657	239,587	65,657
17		(4.15)	(1.00)	(4.15)	(1.00)
18	OTHER PERSONAL SERVICES	99,258	22,267	99,258	22,267
19	OTHER OPERATING EXPENSES	102,925	15,500	102,925	15,500
20	TOTAL V. LEGAL & COMPLIANCE	441,770	103,424	441,770	103,424
21		(4.15)	(1.00)	(4.15)	(1.00)
22
23	VI. EMPLOYEE BENEFITS
24	EMPLOYER CONTRIBUTIONS	1,303,662	330,367	1,303,662	330,367
25	TOTAL VI. EMPLOYEE BENEFITS	1,303,662	330,367	1,303,662	330,367
26
27	TOTAL DEPARTMENT OF ALCOHOL & OTHER	94,684,508	15,238,057	94,684,508	15,238,057
28	DRUG ABUSE SERVICES	(43.01)	(12.06)	(43.01)	(12.06)

L040	Sec. 38-1	SECTION 38 DEPARTMENT OF SOCIAL SERVICES					pg. 104
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. STATE OFFICE
2	A. AGENCY ADMINISTRATION
3	COMMISSIONERS	187,033	187,033	187,033	187,033
4		(1.00)	(1.00)	(1.00)	(1.00)
5	CLASSIFIED POSITIONS	8,457,116	3,312,619	15,503,376	8,597,314
6		(183.92)	(69.90)	(183.92)	(69.90)
7	NEW POSITIONS - ACCOUNTANT/FISCAL			309,192	200,975
8	ANALYST III			(4.00)	(2.60)
9	NEW POSITIONS - ACCOUNTING/FISCAL			94,048	61,131
10	MANAGER I			(1.00)	(0.65)
11	NEW POSITIONS -			52,203	33,932
12	ADMINISTRATIVE ASSISTANT			(1.00)	(0.65)
13	NEW POSITIONS - EMPLOYEE			77,298	50,244
14	RELATIONS CONSULTANT			(1.00)	(0.65)
15	NEW POSITIONS - HUMAN RESOURCE			309,192	200,975
16	MANAGER I			(4.00)	(2.60)
17	NEW POSITIONS - HUMAN			208,812	135,728
18	RESOURCES ASSISTANT			(4.00)	(2.60)
19	NEW POSITIONS - HUMAN			63,524	41,291
20	RESOURCES COORDINATOR			(1.00)	(0.65)
21	NEW POSITIONS - PROGRAM			309,192	200,975
22	COORDINATOR II			(4.00)	(2.60)
23	NEW POSITIONS -			94,048	75,238
24	SENIOR CONSULTANT			(1.00)	(0.80)
25	UNCLASSIFIED POSITIONS	232,208	82,214	232,208	82,214
26	OTHER PERSONAL SERVICES	538,308	190,587	538,308	190,587
27	OTHER OPERATING EXPENSES	15,584,419	1,485,288	15,828,523	1,645,700
28	TOTAL A. AGENCY	24,999,084	5,257,741	33,806,957	11,703,337
29	ADMINISTRATION	(184.92)	(70.90)	(205.92)	(84.70)
30
31	B. INFORMATION RESOURCE MANAGEMENT
32	CLASSIFIED POSITIONS	4,702,909	1,730,680	4,702,909	1,730,680
33		(80.00)	(26.91)	(80.00)	(26.91)
34	NEW POSITIONS - INFORMATION SYSTEMS/BUSINESS			94,048	61,131

L040	Sec. 38-2	SECTION 38 DEPARTMENT OF SOCIAL SERVICES					pg. 105
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	ANALYST III			(1.00)	(0.65)
2	NEW POSITIONS - SYSTEMS			94,048	61,131
3	PROGRAMMER/DEVELOPER III			(1.00)	(0.65)
4	OTHER PERSONAL SERVICES	828,686	160,541	828,686	160,541
5	OTHER OPERATING EXPENSES	48,845,072	4,993,956	48,868,320	5,009,068
6	TOTAL B. INFORMATION	54,376,667	6,885,177	54,588,011	7,022,551
7	RESOURCE MANAGEMENT	(80.00)	(26.91)	(82.00)	(28.21)
8
9	C. COUNTY OFFICE ADMINISTRATION
10	CLASSIFIED POSITIONS	13,012,787	5,020,005	13,012,787	5,020,005
11		(379.11)	(148.02)	(379.11)	(148.02)
12	UNCLASSIFIED POSITIONS	120,992	44,408	120,992	44,408
13		(0.99)	(0.38)	(0.99)	(0.38)
14	OTHER PERSONAL SERVICES	52,268	19,186	52,268	19,186
15	OTHER OPERATING EXPENSES	2,130,585	770,845	2,130,585	770,845
16	CASE SERVICES	336,001	121,565	336,001	121,565
17	TOTAL C. COUNTY	15,652,633	5,976,009	15,652,633	5,976,009
18	OFFICE ADMINISTRATION	(380.10)	(148.40)	(380.10)	(148.40)
19
20	D. COUNTY SUPPORT OF LOCAL DSS
21	OTHER PERSONAL SERVICES	61,321		61,321
22	OTHER OPERATING EXPENSES	390,758		390,758
23	ALLOC COUNTIES - UNRESTRICTED	3,900,703		3,900,703
24	TOTAL D. COUNTY SUPPORT OF	4,352,782		4,352,782
25	LOCAL DSS
26
27	E. PROGRAM MANAGEMENT
28	1. CHILDREN'S SERVICES
29	CLASSIFIED POSITIONS	2,385,655	721,694	2,385,655	721,694
30		(85.00)	(20.16)	(85.00)	(20.16)
31	NEW POSITIONS - ADMINISTRATIVE			63,524	50,819
32	COORDINATOR I			(1.00)	(0.80)
33	NEW POSITIONS - CASE			1,137,036	904,263
34	WORKER ASSISTANT			(29.00)	(22.87)

L040	Sec. 38-3	SECTION 38 DEPARTMENT OF SOCIAL SERVICES					pg. 106
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	NEW POSITIONS - CASE WORKER I			8,313,826	6,456,761
2				(161.00)	(124.60)
3	NEW POSITIONS - CASE WORKER II			72,211	51,737
4				(2.00)	(1.39)
5	NEW POSITIONS - NURSE			114,438	57,219
6	ADMINISTRATOR/MANAGER II			(1.00)	(0.50)
7	NEW POSITIONS - PROGRAM			1,582,594	1,258,688
8	COORDINATOR I			(26.00)	(20.59)
9	NEW POSITIONS - PROGRAM			927,576	667,082
10	COORDINATOR II			(12.00)	(8.63)
11	NEW POSITIONS - PROGRAM			94,048	65,834
12	MANAGER I			(1.00)	(0.70)
13	NEW POSITIONS - REGISTERED			846,432	423,216
14	NURSE II			(9.00)	(4.50)
15	NEW POSITIONS -			204,346	132,190
16	STATISTICIAN III			(3.00)	(1.94)
17	OTHER PERSONAL SERVICES	342,157	8,211	342,157	8,211
18	OTHER OPERATING EXPENSES	5,263,878	490,827	10,850,878	4,858,272
19	STRENGTHENING FAMILIES PROGRAM	700,000	700,000	700,000	700,000
20	CASE SERVICES	15,154,949	138,325	18,340,956	2,282,856
21	TOTAL 1. CHILDREN'S SERVICES	23,846,639	2,059,057	45,975,677	18,638,842
22		(85.00)	(20.16)	(330.00)	(206.68)
23
24	2. ADULT SERVICES
25	CLASSIFIED POSITIONS	383,563	6,394	383,563	6,394
26		(9.00)		(9.00)
27	OTHER OPERATING EXPENSES	4,976,631		4,976,631
28	TOTAL 2. ADULT SERVICES	5,360,194	6,394	5,360,194	6,394
29		(9.00)		(9.00)
30
31	3. FAMILY INDEPENDENCE
32	CLASSIFIED POSITIONS	336,077	23,250	336,077	23,250
33		(11.00)		(11.00)
34	OTHER PERSONAL SERVICES	986,228		986,228

L040	Sec. 38-4	SECTION 38 DEPARTMENT OF SOCIAL SERVICES					pg. 107
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	OTHER OPERATING EXPENSES	10,761,483		10,761,483
2	CASE SERVICES	73,610		73,610
3	TOTAL 3. FAMILY INDEPENDENCE	12,157,398	23,250	12,157,398	23,250
4		(11.00)		(11.00)
5
6	4. ECONOMIC SERVICES
7	CLASSIFIED POSITIONS	2,580,314	78,841	2,580,314	78,841
8		(172.01)	(18.22)	(172.01)	(18.22)
9	OTHER PERSONAL SERVICES	687,872		687,872
10	OTHER OPERATING EXPENSES	5,733,347	1,653,863	5,733,347	1,653,863
11	TOTAL 4. ECONOMIC SERVICES	9,001,533	1,732,704	9,001,533	1,732,704
12		(172.01)	(18.22)	(172.01)	(18.22)
13
14	TOTAL E. PROGRAM MANAGEMENT	50,365,764	3,821,405	72,494,802	20,401,190
15		(277.01)	(38.38)	(522.01)	(224.90)
16
17	TOTAL I. STATE OFFICE	149,746,930	21,940,332	180,895,185	45,103,087
18		(922.03)	(284.59)	(1,190.03)	(486.21)
19
20	II. PROGRAMS AND SERVICES
21	A. CHILD PROTECTIVE SERVICES
22	1. CPS CASE MANAGEMENT
23	CLASSIFIED POSITIONS	78,606,084	46,658,230	78,606,084	46,658,230
24		(1,338.02)	(706.52)	(1,338.02)	(706.52)
25	OTHER PERSONAL SERVICES	354,192	119,045	354,192	119,045
26	OTHER OPERATING EXPENSES	17,717,898	8,684,303	17,717,898	8,684,303
27	CASE SERVICES	1,500	495	1,500	495
28	TOTAL 1. CPS CASE MANAGEMENT	96,679,674	55,462,073	96,679,674	55,462,073
29		(1,338.02)	(706.52)	(1,338.02)	(706.52)
30
31	2. LEGAL REPRESENTATION
32	CLASSIFIED POSITIONS	5,093,518	2,262,961	5,684,469	2,712,084
33		(123.00)	(49.62)	(123.00)	(49.62)
34	NEW POSITIONS - ATTORNEY II			231,894	180,877

L040	Sec. 38-5	SECTION 38 DEPARTMENT OF SOCIAL SERVICES					pg. 108
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1				(3.00)	(2.34)
2	NEW POSITIONS - ATTORNEY III			752,384	586,860
3				(8.00)	(6.24)
4	NEW POSITIONS - ATTORNEY IV			343,311	267,783
5				(3.00)	(2.34)
6	OTHER PERSONAL SERVICES	41,056	8,186	41,056	8,186
7	OTHER OPERATING EXPENSES	1,980,032	509,896	2,142,767	636,829
8	TOTAL 2. LEGAL REPRESENTATION	7,114,606	2,781,043	9,195,881	4,392,619
9		(123.00)	(49.62)	(137.00)	(60.54)
10
11	TOTAL A. CHILD	103,794,280	58,243,116	105,875,555	59,854,692
12	PROTECTIVE SERVICES	(1,461.02)	(756.14)	(1,475.02)	(767.06)
13
14	B. FOSTER CARE
15	1. FOSTER CARE CASE MANAGEMENT
16	CLASSIFIED POSITIONS	26,614,034	10,933,566	26,614,034	10,933,566
17		(820.20)	(379.26)	(820.20)	(379.26)
18	OTHER PERSONAL SERVICES	1,012,570	208,887	1,012,570	208,887
19	OTHER OPERATING EXPENSES	7,125,188	3,000,469	16,564,647	11,774,690
20	CASE SERVICES	16,925	3,649	16,925	3,649
21	TOTAL 1. FOSTER CARE	34,768,717	14,146,571	44,208,176	22,920,792
22	CASE MANAGEMENT	(820.20)	(379.26)	(820.20)	(379.26)
23
24	2. FOSTER CARE CASE SERVICES
25	CASE SERVICES	54,082,400	18,210,702	54,082,400	18,210,702
26	TOTAL 2. FOSTER CARE	54,082,400	18,210,702	54,082,400	18,210,702
27	CASE SERVICES
28
29	3. EDC CASE SERVICES
30	IMD GROUP HOMES	20,676,781	20,676,781	20,676,781	20,676,781
31	CASE SERVICES	19,847,430	14,302,121	19,847,430	14,302,121
32	TOTAL 3. EDC CASE SERVICES	40,524,211	34,978,902	40,524,211	34,978,902
33
34	TOTAL B. FOSTER CARE	129,375,328	67,336,175	138,814,787	76,110,396

L040	Sec. 38-6	SECTION 38 DEPARTMENT OF SOCIAL SERVICES					pg. 109
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1		(820.20)	(379.26)	(820.20)	(379.26)
2
3	C. ADOPTIONS
4	1. ADOPTIONS CASE MANAGEMENT
5	CLASSIFIED POSITIONS	4,231,032	1,839,392	4,231,032	1,839,392
6		(123.00)	(49.25)	(123.00)	(49.25)
7	OTHER PERSONAL SERVICES	44,079	18,238	44,079	18,238
8	OTHER OPERATING EXPENSES	1,786,220	403,881	1,786,220	403,881
9	CASE SERVICES	700	240	700	240
10	TOTAL 1. ADOPTIONS	6,062,031	2,261,751	6,062,031	2,261,751
11	CASE MANAGEMENT	(123.00)	(49.25)	(123.00)	(49.25)
12
13	2. ADOPTIONS CASE SERVICES
14	CASE SERVICES	25,275,121	12,616,719	25,275,121	12,616,719
15	TOTAL 2. ADOPTIONS	25,275,121	12,616,719	25,275,121	12,616,719
16	CASE SERVICES
17
18	TOTAL C. ADOPTIONS	31,337,152	14,878,470	31,337,152	14,878,470
19		(123.00)	(49.25)	(123.00)	(49.25)
20
21	D. ADULT PROTECTIVE SERVICES
22	1. APS CASE MANAGEMENT
23	CLASSIFIED POSITIONS	2,979,796	96,091	2,979,796	96,091
24		(91.00)	(0.68)	(91.00)	(0.68)
25	OTHER PERSONAL SERVICES	26,821		26,821
26	OTHER OPERATING EXPENSES	240,895		240,895
27	TOTAL 1. APS CASE MANAGEMENT	3,247,512	96,091	3,247,512	96,091
28		(91.00)	(0.68)	(91.00)	(0.68)
29
30	2. APS CASE SERVICES
31	CRIMINAL DOMESTIC VIOLENCE	500,000	500,000	1,300,000	1,300,000
32	- SCCADVASA
33	CASE SERVICES	175,000		175,000
34	TOTAL 2. APS CASE SERVICES	675,000	500,000	1,475,000	1,300,000

L040	Sec. 38-7	SECTION 38 DEPARTMENT OF SOCIAL SERVICES					pg. 110
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL D. ADULT	3,922,512	596,091	4,722,512	1,396,091
2	PROTECTIVE SERVICES	(91.00)	(0.68)	(91.00)	(0.68)
3
4	E. EMPLOYMENT AND TRAINING SERVICES
5	1. EMPL & TRNG CASE MANAGEMENT
6	CLASSIFIED POSITIONS	12,161,596	831,536	12,161,596	831,536
7		(462.90)	(41.42)	(462.90)	(41.42)
8	NEW POSITIONS -			52,203	39,674
9	ADMINISTRATIVE ASSISTANT			(1.00)	(0.76)
10	NEW POSITIONS - INSTRUCTOR/TRAINING			104,406	79,348
11	COORDINATOR II			(2.00)	(1.52)
12	NEW POSITIONS - IT SERVICES			42,912	32,613
13	SPECIALIST I			(1.00)	(0.76)
14	OTHER PERSONAL SERVICES	1,816,289		1,816,289
15	OTHER OPERATING EXPENSES	520,390	6,354	566,886	41,690
16	TOTAL 1. EMPL & TRNG	14,498,275	837,890	14,744,292	1,024,861
17	CASE MANAGEMENT	(462.90)	(41.42)	(466.90)	(44.46)
18
19	2. EMPL & TRNG CASE SERVICES
20	CASE SERVICES	7,520,582	2,500	7,520,582	2,500
21	TOTAL 2. EMPL & TRNG	7,520,582	2,500	7,520,582	2,500
22	CASE SERVICES
23
24	3. TANF CASE SERVICES
25	CASE SERVICES	62,048,519	3,625,903	62,048,519	3,625,903
26	TOTAL 3. TANF CASE SERVICES	62,048,519	3,625,903	62,048,519	3,625,903
27
28	TOTAL E. EMPLOYMENT AND	84,067,376	4,466,293	84,313,393	4,653,264
29	TRAINING SERVICES	(462.90)	(41.42)	(466.90)	(44.46)
30
31	F. CHILD SUPPORT ENFORCEMENT
32	CLASSIFIED POSITIONS	7,848,149	2,317,174	7,848,149	2,317,174
33		(253.00)	(60.18)	(253.00)	(60.18)
34	OTHER PERSONAL SERVICES	489,162		489,162

L040	Sec. 38-8	SECTION 38 DEPARTMENT OF SOCIAL SERVICES					pg. 111
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	OTHER OPERATING EXPENSES	70,449,908	6,934,863	70,449,908	6,934,863
2	ALLOC OTHER ENTITIES	6,500		6,500
3	TOTAL F. CHILD	78,793,719	9,252,037	78,793,719	9,252,037
4	SUPPORT ENFORCEMENT	(253.00)	(60.18)	(253.00)	(60.18)
5
6	G. FOOD STAMP ASSISTANCE PROGRAM
7	CLASSIFIED POSITIONS	12,858,163	6,109,703	12,858,163	6,109,703
8		(450.00)	(188.50)	(450.00)	(188.50)
9	OTHER PERSONAL SERVICES	1,896,965	37,491	1,896,965	37,491
10	OTHER OPERATING EXPENSES	2,007,654	551,652	2,007,654	551,652
11	TOTAL G. FOOD STAMP	16,762,782	6,698,846	16,762,782	6,698,846
12	ASSISTANCE PROGRAM	(450.00)	(188.50)	(450.00)	(188.50)
13
14	H. FAMILY PRESERVATION
15	CLASSIFIED POSITIONS	86,701	7,494	86,701	7,494
16		(24.00)	(5.25)	(24.00)	(5.25)
17	OTHER PERSONAL SERVICES	879,589	7,480	879,589	7,480
18	OTHER OPERATING EXPENSES	3,674,663	124,090	3,674,663	124,090
19	CASE SERVICES	1,783,245		1,783,245
20	TOTAL H. FAMILY PRESERVATION	6,424,198	139,064	6,424,198	139,064
21		(24.00)	(5.25)	(24.00)	(5.25)
22
23	I. HOMEMAKER
24	CLASSIFIED POSITIONS	1,241,486	3,387	1,241,486	3,387
25		(73.00)		(73.00)
26	OTHER OPERATING EXPENSES	276,400		276,400
27	TOTAL I. HOMEMAKER	1,517,886	3,387	1,517,886	3,387
28		(73.00)		(73.00)
29
30	J. BATTERED SPOUSE
31	CLASSIFIED POSITIONS	570	570	570	570
32		(1.00)		(1.00)
33	OTHER PERSONAL SERVICES	33,730		33,730
34	OTHER OPERATING EXPENSES	23,875		23,875

L040	Sec. 38-9	SECTION 38 DEPARTMENT OF SOCIAL SERVICES					pg. 112
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	ALLOC OTHER ENTITIES	3,999,554		3,999,554
2	AID TO OTHER ENTITIES	1,648,333	1,648,333	1,648,333	1,648,333
3	TOTAL J. BATTERED SPOUSE	5,706,062	1,648,903	5,706,062	1,648,903
4		(1.00)		(1.00)
5
6	K. PREGNANCY PREVENTION
7	CLASSIFIED POSITIONS	91,228		91,228
8		(2.00)		(2.00)
9	OTHER PERSONAL SERVICES	32,749		32,749
10	OTHER OPERATING EXPENSES	26,200		26,200
11	CONTINUATION OF TEEN	546,972	546,972	546,972	546,972
12	PREGNANCY PREVENTION
13	TOTAL K. PREGNANCY PREVENTION	697,149	546,972	697,149	546,972
14		(2.00)		(2.00)
15
16	L. FOOD SERVICE
17	CASE SERVICES	36,036,715		36,036,715
18	TOTAL L. FOOD SERVICE	36,036,715		36,036,715
19
20	M. CHILD CARE
21	CLASSIFIED POSITIONS	5,113,522	71,840	5,113,522	71,840
22		(251.99)		(251.99)
23	OTHER PERSONAL SERVICES	2,636,821		2,636,821
24	OTHER OPERATING EXPENSES	14,808,846	16,377	14,808,846	16,377
25	CASE SERVICES	68,651,307	10,197,437	68,651,307	10,197,437
26	ALLOC PRIVATE SECTOR	450,000		450,000
27	TOTAL M. CHILD CARE	91,660,496	10,285,654	91,660,496	10,285,654
28		(251.99)		(251.99)
29
30	TOTAL II. PROGRAMS	590,095,655	174,095,008	602,662,406	185,467,776
31	AND SERVICES	(4,013.11)	(1,480.68)	(4,031.11)	(1,494.64)
32
33	III. EMPLOYEE BENEFITS
34	EMPLOYER CONTRIBUTIONS	75,793,403	40,521,841	83,329,083	46,144,665

L240	Sec. 39-1	SECTION 39 COMMISSION FOR THE BLIND					pg. 114
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	COMMISSIONERS	118,314	118,314	118,314	118,314
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	739,304	739,304	739,304	739,304
5		(14.77)	(14.00)	(14.77)	(14.00)
6	OTHER PERSONAL SERVICES	38,100	38,100	38,100	38,100
7	OTHER OPERATING EXPENSES	441,363	421,512	441,363	421,512
8	TOTAL I. ADMINISTRATION	1,337,081	1,317,230	1,337,081	1,317,230
9		(15.77)	(15.00)	(15.77)	(15.00)
10
11	II. REHABILITATION SERVICES
12	A. VOCATIONAL REHABILITATION
13	CLASSIFIED POSITIONS	1,579,947	562,344	1,579,947	562,344
14		(45.56)	(8.59)	(45.56)	(8.59)
15	OTHER PERSONAL SERVICES	5,000		5,000
16	OTHER OPERATING EXPENSES	1,387,476	57,787	1,550,045	57,787
17	CASE SERVICES	1,126,476	407,000	1,126,476	407,000
18	TOTAL A. VOCATIONAL	4,098,899	1,027,131	4,261,468	1,027,131
19	REHABILITATION	(45.56)	(8.59)	(45.56)	(8.59)
20
21	B. BUSINESS ENTERPRISE PROGRAM
22	CLASSIFIED POSITIONS	559,136	134,103	574,636	134,103
23		(13.00)	(1.46)	(13.00)	(1.46)
24	OTHER PERSONAL SERVICES	5,000		5,000
25	OTHER OPERATING EXPENSES	371,000	20,000	40,355,500	20,000
26	CASE SERVICES	296,680	20,000	296,680	20,000
27	TOTAL B. BUSINESS	1,231,816	174,103	41,231,816	174,103
28	ENTERPRISE PROGRAM	(13.00)	(1.46)	(13.00)	(1.46)
29
30	C. SCCB TRAINING CENTER
31	CLASSIFIED POSITIONS	1,231,059	360,392	1,231,059	360,392
32		(29.00)	(5.28)	(29.00)	(5.28)
33	OTHER PERSONAL SERVICES	204,932		204,932
34	OTHER OPERATING EXPENSES	402,000	42,000	402,000	42,000

L240	Sec. 39-2	SECTION 39 COMMISSION FOR THE BLIND					pg. 115
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	CASE SERVICES	385,202	35,202	385,202	35,202
2	TOTAL C. SCCB TRAINING CENTER	2,223,193	437,594	2,223,193	437,594
3		(29.00)	(5.28)	(29.00)	(5.28)
4
5	D. TRANSITION SERVICES
6	CLASSIFIED POSITIONS	149,218		149,218
7		(4.00)		(4.00)
8	OTHER OPERATING EXPENSES	11,000	1,000	11,000	1,000
9	CASE SERVICES	2,602,000	202,000	2,602,000	202,000
10	TOTAL D. TRANSITION SERVICES	2,762,218	203,000	2,762,218	203,000
11		(4.00)		(4.00)
12
13	TOTAL II. REHABILITATION	10,316,126	1,841,828	50,478,695	1,841,828
14	SERVICES	(91.56)	(15.33)	(91.56)	(15.33)
15
16	III. PREVENTION OF BLINDNESS
17	CLASSIFIED POSITIONS	66,800	66,800	66,800	66,800
18		(1.00)	(1.00)	(1.00)	(1.00)
19	NEW POSITIONS - CLIENT			145,113	145,113
20	ADVOCATE II			(3.00)	(3.00)
21	OTHER OPERATING EXPENSES	16,000	16,000	108,100	108,100
22	CASE SERVICES	200,000	200,000	363,486	363,486
23	TOTAL III. PREVENTION	282,800	282,800	683,499	683,499
24	OF BLINDNESS	(1.00)	(1.00)	(4.00)	(4.00)
25
26	IV. OLDER BLIND SERVICES
27	CLASSIFIED POSITIONS	327,058	99,500	327,058	99,500
28		(6.63)	(0.52)	(6.63)	(0.52)
29	OTHER PERSONAL SERVICES	5,000		5,000
30	OTHER OPERATING EXPENSES	90,000		90,000
31	CASE SERVICES	216,188	69,000	216,188	69,000
32	TOTAL IV. OLDER	638,246	168,500	638,246	168,500
33	BLIND SERVICES	(6.63)	(0.52)	(6.63)	(0.52)
34

L240	Sec. 39-3	SECTION 39 COMMISSION FOR THE BLIND					pg. 116
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	V. CHILDREN'S SERVICES
2	CLASSIFIED POSITIONS	108,832	108,832	108,832	108,832
3		(2.53)	(2.53)	(2.53)	(2.53)
4	NEW POSITIONS - CLIENT			40,000	40,000
5	ADVOCATE II			(1.00)	(1.00)
6	OTHER OPERATING EXPENSES	30,000	30,000	45,000	45,000
7	CASE SERVICES	43,000	43,000	97,000	97,000
8	TOTAL V. CHILDREN'S SERVICES	181,832	181,832	290,832	290,832
9		(2.53)	(2.53)	(3.53)	(3.53)
10
11	VI. EMPLOYEE BENEFITS
12	EMPLOYER CONTRIBUTIONS	1,844,111	840,188	1,927,412	923,489
13	TOTAL VI. EMPLOYEE BENEFITS	1,844,111	840,188	1,927,412	923,489
14
15	TOTAL COMMISSION FOR	14,600,196	4,632,378	55,355,765	5,225,378
16	THE BLIND	(117.49)	(34.38)	(121.49)	(38.38)

L060	Sec. 40-1	SECTION 40 DEPARTMENT ON AGING					pg. 117
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	EXECUTIVE DIRECTOR	125,000	125,000	125,000	125,000
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	2,119,817	975,835	2,177,817	1,033,835
5		(23.25)	(10.90)	(23.25)	(10.90)
6	UNCLASSIFIED POSITIONS	85,000	85,000	85,000	85,000
7	OTHER PERSONAL SERVICES	62,090	35,840	62,090	35,840
8	OTHER OPERATING EXPENSES	1,803,757	594,284	1,803,757	594,284
9	TOTAL I. ADMINISTRATION	4,195,664	1,815,959	4,253,664	1,873,959
10		(24.25)	(11.90)	(24.25)	(11.90)
11
12	II. PROGRAMS AND SERVICES
13	A. AGING ASSISTANCE
14	OTHER OPERATING EXPENSES			900,000	900,000
15	ALZHEIMERS	150,000	150,000	150,000	150,000
16	FAMILY CAREGIVERS	2,400,000	2,400,000	2,400,000	2,400,000
17	GERIATRIC PHYSICIAN LOAN	35,000	35,000	35,000	35,000
18	PROGRAM
19	HOME AND COMMUNITY	10,972,000	10,972,000	10,972,000	10,972,000
20	BASED SERVICES
21	SILVER HAIRED LEGISLATURE	15,000	15,000	15,000	15,000
22	CASE SERVICES	825,000		825,000
23	ALLOC OTHER STATE AGENCIES	100,000		100,000
24	ALLOC OTHER ENTITIES	26,939,714	466,482	26,939,714	466,482
25	AID TO OTHER ENTITIES	1,673,310	1,183,110	1,673,310	1,183,110
26	TOTAL A. AGING ASSISTANCE	43,110,024	15,221,592	44,010,024	16,121,592
27
28	B. ADULT GUARDIAN AD LITEM
29	CLASSIFIED POSITIONS	480,189	480,189	545,189	545,189
30		(8.00)	(8.00)	(8.00)	(8.00)
31	OTHER OPERATING EXPENSES	447,943	447,943	447,943	447,943
32	TOTAL B. ADULT GUARDIAN	928,132	928,132	993,132	993,132
33	AD LITEM	(8.00)	(8.00)	(8.00)	(8.00)
34

L060	Sec. 40-2	SECTION 40 DEPARTMENT ON AGING					pg. 118
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	C. STATE LONG TERM CARE OMBUDSMAN
2	CLASSIFIED POSITIONS	170,000	50,000	527,000	207,000
3		(17.25)	(6.25)	(17.25)	(6.25)
4	ALLOC OTHER ENTITIES	2,950,000	450,000	2,950,000	450,000
5	TOTAL C. STATE LONG TERM	3,120,000	500,000	3,477,000	657,000
6	CARE OMBUDSMAN	(17.25)	(6.25)	(17.25)	(6.25)
7
8	TOTAL II. PROGRAMS	47,158,156	16,649,724	48,480,156	17,771,724
9	AND SERVICES	(25.25)	(14.25)	(25.25)	(14.25)
10
11	III. EMPLOYEE BENEFITS
12	EMPLOYER CONTRIBUTIONS	1,232,864	716,781	1,232,864	716,781
13	TOTAL III. EMPLOYEE BENEFITS	1,232,864	716,781	1,232,864	716,781
14
15	IV. NON-RECURRING APPROPRIATIONS
16	AMERICAN RESCUE PLAN FUNDING			17,245,000
17	HUD HOME MODIFICATION			800,000
18	TOTAL IV. NON-RECURRING			18,045,000
19	APPROPRIATIONS
20
21	TOTAL DEPARTMENT ON AGING	52,586,684	19,182,464	72,011,684	20,362,464
22		(49.50)	(26.15)	(49.50)	(26.15)

L080	Sec. 41-1	SECTION 41 DEPARTMENT OF CHILDREN'S ADVOCACY					pg. 119
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	EXECUTIVE DIRECTOR	127,500	127,500	127,500	127,500
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	181,925	181,925	314,849	314,849
5		(4.00)	(4.00)	(4.00)	(4.00)
6	UNCLASSIFIED POSITIONS	82,000	82,000	82,000	82,000
7		(1.00)	(1.00)	(1.00)	(1.00)
8	OTHER OPERATING EXPENSES	81,116	81,116	81,116	81,116
9	CHILDREN'S TRUST FUND	100,000	100,000	200,000	200,000
10	TOTAL I. ADMINISTRATION	572,541	572,541	805,465	805,465
11		(6.00)	(6.00)	(6.00)	(6.00)
12
13	II. PROGRAMS AND SERVICES
14	A. GUARDIAN AD LITEM
15	CLASSIFIED POSITIONS	3,676,240	1,941,240	3,676,240	1,941,240
16		(118.00)	(52.05)	(118.00)	(52.05)
17	UNCLASSIFIED POSITIONS	256,312	156,312	256,312	156,312
18		(2.60)	(1.60)	(2.60)	(1.60)
19	OTHER PERSONAL SERVICES	418,380	40,000	418,380	40,000
20	OTHER OPERATING EXPENSES	3,789,542	1,625,000	3,789,542	1,625,000
21	TOTAL A. GUARDIAN AD LITEM	8,140,474	3,762,552	8,140,474	3,762,552
22		(120.60)	(53.65)	(120.60)	(53.65)
23
24	B. FOSTER CARE
25	CLASSIFIED POSITIONS	807,547	216,670	807,547	216,670
26		(25.00)	(6.58)	(25.00)	(6.58)
27	NEW POSITIONS - ADMINISTRATIVE			105,000	105,000
28	COORDINATOR I			(3.00)	(3.00)
29	UNCLASSIFIED POSITIONS	10,250	10,250	10,250	10,250
30		(1.10)	(0.33)	(1.10)	(0.33)
31	OTHER PERSONAL SERVICES	36,000	6,000	36,000	6,000
32	OTHER OPERATING EXPENSES	555,489	78,489	597,503	120,503
33	TOTAL B. FOSTER CARE	1,409,286	311,409	1,556,300	458,423
34		(26.10)	(6.91)	(29.10)	(9.91)

L080	Sec. 41-2	SECTION 41 DEPARTMENT OF CHILDREN'S ADVOCACY					pg. 120
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	C. CONTINUUM OF CARE
2	CLASSIFIED POSITIONS	1,869,907	670,907	1,869,907	670,907
3		(69.00)	(27.00)	(69.00)	(27.00)
4	UNCLASSIFIED POSITIONS	30,750	30,750	30,750	30,750
5		(0.30)	(0.30)	(0.30)	(0.30)
6	OTHER PERSONAL SERVICES	400,000		400,000
7	OTHER OPERATING EXPENSES	2,944,992	944,992	2,944,992	944,992
8	CASE SERVICES	363,031	142,885	363,031	142,885
9	TOTAL C. CONTINUUM OF CARE	5,608,680	1,789,534	5,608,680	1,789,534
10		(69.30)	(27.30)	(69.30)	(27.30)
11
12	TOTAL II. PROGRAMS	15,158,440	5,863,495	15,305,454	6,010,509
13	AND SERVICES	(216.00)	(87.86)	(219.00)	(90.86)
14
15	III. EMPLOYEE BENEFITS
16	EMPLOYER CONTRIBUTIONS	3,879,627	1,695,204	3,999,689	1,815,266
17	TOTAL III. EMPLOYEE BENEFITS	3,879,627	1,695,204	3,999,689	1,815,266
18
19	TOTAL DEPARTMENT OF	19,610,608	8,131,240	20,110,608	8,631,240
20	CHILDREN'S ADVOCACY	(222.00)	(93.86)	(225.00)	(96.86)

L320	Sec. 42-1	SECTION 42 HOUSING FINANCE & DEVELOPMENT AUTHORITY					pg. 121
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	A. EXECUTIVE DIVISION
3	EXECUTIVE DIRECTOR	112,562		112,562
4		(1.00)		(1.00)
5	CLASSIFIED POSITIONS	1,761,438		1,786,438
6		(18.00)		(18.00)
7	UNCLASSIFIED POSITIONS	404		404
8	OTHER PERSONAL SERVICES	70,596		61,596
9	OTHER OPERATING EXPENSES	665,997		1,784,000
10	ALLOC MUNICIPALITIES -	400,000		400,000
11	RESTRICTED
12	ALLOC COUNTIES - RESTRICTED	100,000		100,000
13	ALLOC OTHER STATE AGENCIES	3,700,000		3,700,000
14	ALLOC OTHER ENTITIES	6,000,000		6,000,000
15	TOTAL A. EXECUTIVE DIVISION	12,810,997		13,945,000
16		(19.00)		(19.00)
17
18	B. FINANCE DIVISION
19	CLASSIFIED POSITIONS	635,325		696,000
20		(10.00)		(10.00)
21	OTHER PERSONAL SERVICES	40,675
22	OTHER OPERATING EXPENSES			175,000
23	TOTAL B. FINANCE DIVISION	676,000		871,000
24		(10.00)		(10.00)
25
26	C. SUPPORT SERVICES
27	CLASSIFIED POSITIONS	1,355,000		1,458,000
28		(12.00)		(12.00)
29	UNCLASSIFIED POSITIONS	2,678		5,678
30	OTHER PERSONAL SERVICES	104,322		104,322
31	OTHER OPERATING EXPENSES	1,239,000		2,077,000
32	TOTAL C. SUPPORT SERVICES	2,701,000		3,645,000
33		(12.00)		(12.00)
34

L320	Sec. 42-2	SECTION 42 HOUSING FINANCE & DEVELOPMENT AUTHORITY					pg. 122
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL I. ADMINISTRATION	16,187,997		18,461,000
2		(41.00)		(41.00)
3
4	II. HOUSING PROGRAMS
5	A. CONTRACT ADMIN & COMPLIANCE
6	CLASSIFIED POSITIONS	1,617,000		1,511,000
7		(31.00)		(31.00)
8	NEW POSITIONS - PROGRAM			160,000
9	COORDINATOR I			(4.00)
10	UNCLASSIFIED POSITIONS	5,736		5,736
11	OTHER PERSONAL SERVICES	147,264		147,264
12	OTHER OPERATING EXPENSES	478,295		483,295
13	CASE SERVICES	147,967,140		160,000,000
14	TOTAL A. CONTRACT ADMIN	150,215,435		162,307,295
15	& COMPLIANCE	(31.00)		(35.00)
16
17	B. RENTAL ASSISTANCE
18	CLASSIFIED POSITIONS	789,000		927,000
19		(17.00)		(17.00)
20	UNCLASSIFIED POSITIONS	22,356		22,356
21	OTHER PERSONAL SERVICES	28,644		80,644
22	OTHER OPERATING EXPENSES	971,000		1,117,000
23	CASE SERVICES	13,885,000		14,000,000
24	TOTAL B. RENTAL ASSISTANCE	15,696,000		16,147,000
25		(17.00)		(17.00)
26
27	C. HOUSING INITIATIVES
28	CLASSIFIED POSITIONS	1,203,356		987,000
29		(19.00)		(19.00)
30	UNCLASSIFIED POSITIONS	3,501		124,857
31	OTHER PERSONAL SERVICES	56,143		56,143
32	OTHER OPERATING EXPENSES	2,039,154		689,000
33	CASE SERVICES	2,125,000		3,250,847
34	ALLOC MUNICIPALITIES -	1,700,000		1,700,000

L320	Sec. 42-3	SECTION 42 HOUSING FINANCE & DEVELOPMENT AUTHORITY					pg. 123
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	RESTRICTED
2	ALLOC COUNTIES - RESTRICTED	600,000		600,000
3	ALLOC OTHER STATE AGENCIES	1,500,000		1,500,000
4	ALLOC OTHER ENTITIES	18,324,153		18,324,153
5	TOTAL C. HOUSING INITIATIVES	27,551,307		27,232,000
6		(19.00)		(19.00)
7
8	D. HOUSING CREDIT
9	CLASSIFIED POSITIONS	438,000		543,000
10		(4.00)		(4.00)
11	UNCLASSIFIED POSITIONS	668		1,668
12	OTHER PERSONAL SERVICES	18,332		18,332
13	OTHER OPERATING EXPENSES	350,485		466,485
14	TOTAL D. HOUSING CREDIT	807,485		1,029,485
15		(4.00)		(4.00)
16
17	TOTAL II. HOUSING PROGRAMS	194,270,227		206,715,780
18		(71.00)		(75.00)
19
20	III. HOMEOWNERSHIP PROGRAMS
21	A. MORTGAGE PRODUCTION
22	CLASSIFIED POSITIONS	607,169		650,169
23		(8.00)		(8.00)
24	OTHER PERSONAL SERVICES	70,831		70,831
25	OTHER OPERATING EXPENSES	578,000		578,000
26	TOTAL A. MORTGAGE PRODUCTION	1,256,000		1,299,000
27		(8.00)		(8.00)
28
29	B. MORTGAGE SERVICING
30	CLASSIFIED POSITIONS	1,252,000		1,284,000
31		(21.00)		(21.00)
32	UNCLASSIFIED POSITIONS	636		8,636
33	OTHER PERSONAL SERVICES	22,364		22,364
34	OTHER OPERATING EXPENSES	597,017		660,000

L320	Sec. 42-4	SECTION 42 HOUSING FINANCE & DEVELOPMENT AUTHORITY					pg. 124
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL B. MORTGAGE SERVICING	1,872,017		1,975,000
2		(21.00)		(21.00)
3
4	TOTAL III. HOMEOWNERSHIP	3,128,017		3,274,000
5	PROGRAMS	(29.00)		(29.00)
6
7	IV. EMPLOYEE BENEFITS
8	EMPLOYER CONTRIBUTIONS	4,397,159		4,644,000
9	TOTAL IV. EMPLOYEE BENEFITS	4,397,159		4,644,000
10
11	TOTAL HOUSING FINANCE &	217,983,400		233,094,780
12	DEVELOPMENT AUTHORITY	(141.00)		(145.00)

P120	Sec. 43-1	SECTION 43 FORESTRY COMMISSION					pg. 125
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	STATE FORESTER	134,895	134,895	134,895	134,895
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	551,382	551,382	648,382	648,382
5		(14.20)	(14.20)	(15.20)	(15.20)
6	UNCLASSIFIED POSITIONS	88,000	88,000	88,000	88,000
7		(1.00)	(1.00)	(1.00)	(1.00)
8	OTHER PERSONAL SERVICES	10,000	10,000	10,000	10,000
9	OTHER OPERATING EXPENSES	141,520	141,520	141,520	141,520
10	TOTAL I. ADMINISTRATION	925,797	925,797	1,022,797	1,022,797
11		(16.20)	(16.20)	(17.20)	(17.20)
12
13	II. FOREST PROTECTION AND DEVELOPMENT
14	CLASSIFIED POSITIONS	12,687,785	11,577,267	12,947,785	11,837,267
15		(317.80)	(292.25)	(317.80)	(295.25)
16	NEW POSITIONS - COMMUNICATIONS			90,000	90,000
17	SPECIALIST III			(2.00)	(2.00)
18	NEW POSITIONS - FORESTER			400,000	400,000
19	SUPERVISOR I			(6.00)	(6.00)
20	NEW POSITIONS - PROGRAM			80,000	80,000
21	MANAGER I			(1.00)	(1.00)
22	OTHER PERSONAL SERVICES	353,000	175,000	353,000	175,000
23	OTHER OPERATING EXPENSES	13,446,777	4,116,210	13,877,777	4,547,210
24	FOREST RENEWAL PROGRAM	1,000,000	200,000	1,000,000	200,000
25	ALLOC MUNICIPALITIES -	30,000		30,000
26	RESTRICTED
27	ALLOC COUNTIES - RESTRICTED	47,000		47,000
28	ALLOC OTHER ENTITIES	183,475		308,475	125,000
29	ALLOC PRIVATE SECTOR	545,000		545,000
30	TOTAL II. FOREST PROTECTION	28,293,037	16,068,477	29,679,037	17,454,477
31	AND DEVELOPMENT	(317.80)	(292.25)	(326.80)	(304.25)
32
33	III. STATE FORESTS
34	CLASSIFIED POSITIONS	1,080,000		1,080,000

P120	Sec. 43-2	SECTION 43 FORESTRY COMMISSION					pg. 126
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1		(28.60)		(27.60)
2	OTHER PERSONAL SERVICES	150,000	100,000	150,000	100,000
3	OTHER OPERATING EXPENSES	1,047,713		1,047,713
4	ALLOC COUNTIES - RESTRICTED	1,095,000		1,095,000
5	TOTAL III. STATE FORESTS	3,372,713	100,000	3,372,713	100,000
6		(28.60)		(27.60)
7
8	IV. EDUCATION
9	CLASSIFIED POSITIONS	193,800	193,800	193,800	193,800
10		(4.20)	(4.20)	(4.20)	(4.20)
11	OTHER PERSONAL SERVICES	5,000	5,000	5,000	5,000
12	OTHER OPERATING EXPENSES	29,925	29,925	29,925	29,925
13	TOTAL IV. EDUCATION	228,725	228,725	228,725	228,725
14		(4.20)	(4.20)	(4.20)	(4.20)
15
16	V. EMPLOYEE BENEFITS
17	EMPLOYER CONTRIBUTIONS	7,734,126	6,789,126	8,126,126	7,181,126
18	TOTAL V. EMPLOYEE BENEFITS	7,734,126	6,789,126	8,126,126	7,181,126
19
20	TOTAL FORESTRY COMMISSION	40,554,398	24,112,125	42,429,398	25,987,125
21		(366.80)	(312.65)	(375.80)	(325.65)

P160	Sec. 44-1	SECTION 44 DEPARTMENT OF AGRICULTURE					pg. 127
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. AGENCY OPERATIONS
2	A. OPERATIONS
3	COMMISSIONER OF AGRICULTURE	92,007	92,007	92,007	92,007
4		(1.00)	(1.00)	(1.00)	(1.00)
5	CLASSIFIED POSITIONS	736,775	736,775	736,775	736,775
6		(14.00)	(14.00)	(14.00)	(14.00)
7	OTHER OPERATING EXPENSES	1,043,272	953,272	1,043,272	953,272
8	TOTAL A. OPERATIONS	1,872,054	1,782,054	1,872,054	1,782,054
9		(15.00)	(15.00)	(15.00)	(15.00)
10
11	B. MARKET SERVICES
12	CLASSIFIED POSITIONS	265,242		265,242
13		(19.12)		(19.12)
14	OTHER PERSONAL SERVICES	64,500		64,500
15	OTHER OPERATING EXPENSES	877,900	300,000	877,900	300,000
16	TOTAL B. MARKET SERVICES	1,207,642	300,000	1,207,642	300,000
17		(19.12)		(19.12)
18
19	TOTAL I. AGENCY OPERATIONS	3,079,696	2,082,054	3,079,696	2,082,054
20		(34.12)	(15.00)	(34.12)	(15.00)
21
22	II. CONSUMER PROTECTION
23	A. CONSUMER PROTECTION
24	CLASSIFIED POSITIONS	2,229,993	2,090,888	2,229,993	2,090,888
25		(68.00)	(52.00)	(68.00)	(56.50)
26	OTHER PERSONAL SERVICES	19,035		19,035
27	OTHER OPERATING EXPENSES	3,749,460	1,614,913	4,099,460	1,964,913
28	TOTAL A. CONSUMER PROTECTION	5,998,488	3,705,801	6,348,488	4,055,801
29		(68.00)	(52.00)	(68.00)	(56.50)
30
31	B. INSPECTION SERVICES
32	CLASSIFIED POSITIONS	1,337,963		1,337,963
33		(17.37)		(17.37)
34	OTHER PERSONAL SERVICES	250,000		250,000

P160	Sec. 44-2	SECTION 44 DEPARTMENT OF AGRICULTURE					pg. 128
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	OTHER OPERATING EXPENSES	1,796,200		1,796,200
2	TOTAL B. INSPECTION SERVICES	3,384,163		3,384,163
3		(17.37)		(17.37)
4
5	TOTAL II. CONSUMER PROTECTION	9,382,651	3,705,801	9,732,651	4,055,801
6		(85.37)	(52.00)	(85.37)	(56.50)
7
8	III. EXTERNAL AFFAIRS & ECONOMIC DEVELOPMENT
9	A. MARKETING & PROMOTIONS
10	CLASSIFIED POSITIONS	535,025	490,025	535,025	490,025
11		(16.51)	(16.51)	(16.51)	(16.51)
12	OTHER OPERATING EXPENSES	8,430,645	3,913,341	8,430,645	3,913,341
13	TOTAL A. MARKETING	8,965,670	4,403,366	8,965,670	4,403,366
14	& PROMOTIONS	(16.51)	(16.51)	(16.51)	(16.51)
15
16	B. COMMODITY BOARDS
17	CLASSIFIED POSITIONS	39,320		39,320
18		(3.00)		(3.00)
19	OTHER PERSONAL SERVICES	50,280		50,280
20	OTHER OPERATING EXPENSES	2,634,680		2,634,680
21	TOTAL B. COMMODITY BOARDS	2,724,280		2,724,280
22		(3.00)		(3.00)
23
24	C. MARKET BULLETIN
25	CLASSIFIED POSITIONS	50,230		50,230
26		(4.00)		(4.00)
27	OTHER OPERATING EXPENSES	111,500		111,500
28	TOTAL C. MARKET BULLETIN	161,730		161,730
29		(4.00)		(4.00)
30
31	D. AGRIBUSINESS DEVELOPMENT
32	AGRIBUSINESS DEVELOPMENT	750,000	750,000	750,000	750,000
33	TOTAL D. AGRIBUSINESS	750,000	750,000	750,000	750,000
34	DEVELOPMENT

P160	Sec. 44-3	SECTION 44 DEPARTMENT OF AGRICULTURE					pg. 129
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	E. AGRICULTURAL CENTER FOR RESEARCH & ENTREPRENEURSHIP
2	AGRICULTURAL CENTER FOR RESEARCH	1,250,000	1,250,000	1,450,000	1,450,000
3	& ENTREPRENEURSHIP
4	TOTAL E. AGRICULTURAL CENTER FOR	1,250,000	1,250,000	1,450,000	1,450,000
5	RESEARCH & ENTREPRENEURSHIP
6
7	F. INFRASTRUCTURE GRANTS
8	INFRASTRUCTURE GRANTS	2,000,000	2,000,000	2,000,000	2,000,000
9	TOTAL F. INFRASTRUCTURE	2,000,000	2,000,000	2,000,000	2,000,000
10	GRANTS
11
12	TOTAL III. EXTERNAL AFFAIRS &	15,851,680	8,403,366	16,051,680	8,603,366
13	ECONOMIC DEVELOPMENT	(23.51)	(16.51)	(23.51)	(16.51)
14
15	IV. EMPLOYEE BENEFITS
16	EMPLOYER CONTRIBUTIONS	2,437,654	1,627,841	2,437,654	1,627,841
17	TOTAL IV. EMPLOYEE BENEFITS	2,437,654	1,627,841	2,437,654	1,627,841
18
19	TOTAL DEPARTMENT OF	30,751,681	15,819,062	31,301,681	16,369,062
20	AGRICULTURE	(143.00)	(83.51)	(143.00)	(88.01)

P200	Sec. 45-1	SECTION 45 CLEMSON UNIVERSITY - PUBLIC SERVICE ACTIVITIES					pg. 130
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. REGULATORY & PUBLIC SERVICE
2	A. REGULATORY & PUB SERV - GENERAL
3	CLASSIFIED POSITIONS	2,381,823	571,896	2,381,823	571,896
4		(62.00)	(18.00)	(62.00)	(18.00)
5	NEW POSITIONS - CHEMIST I			50,000	50,000
6				(1.00)	(1.00)
7	NEW POSITIONS - LABORATORY			36,000	36,000
8	SPECIALIST II			(1.00)	(1.00)
9	NEW POSITIONS - LABORATORY			44,336	44,336
10	TECHNOLOGIST II			(1.00)	(1.00)
11	NEW POSITIONS - WILDLIFE			44,336	44,336
12	BIOLOGIST II			(1.00)	(1.00)
13	UNCLASSIFIED POSITIONS	742,274	204,905	742,274	204,905
14		(5.42)	(3.42)	(5.42)	(3.42)
15	NEW POSITIONS -			90,000	90,000
16	RESEARCH ASSOCIATE			(1.00)	(1.00)
17	OTHER PERSONAL SERVICES	389,204		389,204
18	OTHER OPERATING EXPENSES	1,913,609	176,225	2,090,609	353,225
19	TOTAL A. REGULATORY & PUB	5,426,910	953,026	5,868,582	1,394,698
20	SERV - GENERAL	(67.42)	(21.42)	(72.42)	(26.42)
21
22	B. REGULATORY & PUB SERV - RESTRICTED
23	CLASSIFIED POSITIONS	708,881		708,881
24		(10.00)		(10.00)
25	UNCLASSIFIED POSITIONS	68,500		68,500
26	OTHER PERSONAL SERVICES	271,800		271,800
27	OTHER OPERATING EXPENSES	2,204,068		2,204,068
28	TOTAL B. REGULATORY & PUB	3,253,249		3,253,249
29	SERV - RESTRICTED	(10.00)		(10.00)
30
31	TOTAL I. REGULATORY &	8,680,159	953,026	9,121,831	1,394,698
32	PUBLIC SERVICE	(77.42)	(21.42)	(82.42)	(26.42)
33
34	II. LIVESTOCK - POULTRY HEALTH

P200	Sec. 45-2	SECTION 45 CLEMSON UNIVERSITY - PUBLIC SERVICE ACTIVITIES					pg. 131
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	A. LIVESTOCK - POULTRY HLTH - GEN
2	CLASSIFIED POSITIONS	1,506,116	1,339,260	1,506,116	1,339,260
3		(43.00)	(42.00)	(43.00)	(42.00)
4	NEW POSITIONS -			60,000	60,000
5	MICROBIOLOGIST II			(1.00)	(1.00)
6	UNCLASSIFIED POSITIONS	1,034,470	984,470	1,034,470	984,470
7		(7.33)	(7.33)	(7.33)	(7.33)
8	OTHER PERSONAL SERVICES	172,403		172,403
9	OTHER OPERATING EXPENSES	1,759,248	1,033,994	1,872,188	1,146,934
10	TOTAL A. LIVESTOCK - POULTRY	4,472,237	3,357,724	4,645,177	3,530,664
11	HLTH - GEN	(50.33)	(49.33)	(51.33)	(50.33)
12
13	B. LIVESTOCK - POULTRY HLTH - REST
14	CLASSIFIED POSITIONS	836,915		836,915
15		(21.00)		(21.00)
16	UNCLASSIFIED POSITIONS	404,717		404,717
17		(4.50)		(4.50)
18	OTHER PERSONAL SERVICES	77,219		77,219
19	OTHER OPERATING EXPENSES	792,053		792,053
20	TOTAL B. LIVESTOCK - POULTRY	2,110,904		2,110,904
21	HLTH - REST	(25.50)		(25.50)
22
23	TOTAL II. LIVESTOCK -	6,583,141	3,357,724	6,756,081	3,530,664
24	POULTRY HEALTH	(75.83)	(49.33)	(76.83)	(50.33)
25
26	III. AGRICULTURAL RESEARCH
27	CLASSIFIED POSITIONS	6,053,975	4,608,411	6,053,975	4,608,411
28		(177.42)	(125.99)	(177.42)	(125.99)
29	NEW POSITIONS - PROGRAM			60,000	60,000
30	COORDINATOR II			(1.00)	(1.00)
31	UNCLASSIFIED POSITIONS	12,614,514	8,467,924	12,614,514	8,467,924
32		(100.64)	(76.11)	(100.64)	(76.11)
33	NEW POSITIONS -			370,000	370,000
34	ASSOCIATE PROFESSOR			(6.00)	(6.00)

P200	Sec. 45-3	SECTION 45 CLEMSON UNIVERSITY - PUBLIC SERVICE ACTIVITIES					pg. 132
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	NEW POSITIONS -			120,000	120,000
2	RESEARCH ASSOCIATE			(4.00)	(4.00)
3	OTHER PERSONAL SERVICES	1,290,444	173,730	1,290,444	173,730
4	OTHER OPERATING EXPENSES	6,185,095	2,624,808	6,275,095	2,714,808
5	TOTAL III. AGRICULTURAL	26,144,028	15,874,873	26,784,028	16,514,873
6	RESEARCH	(278.06)	(202.10)	(289.06)	(213.10)
7
8	IV. COOPERATIVE EXTENSION SERVICE
9	CLASSIFIED POSITIONS	5,398,780	3,647,756	5,398,780	3,647,756
10		(199.04)	(106.54)	(199.04)	(106.54)
11	UNCLASSIFIED POSITIONS	14,562,115	9,558,935	14,562,115	9,558,935
12		(262.40)	(174.14)	(262.40)	(174.14)
13	NEW POSITIONS -			800,000	800,000
14	EXTENSION AGENT			(20.00)	(20.00)
15	NEW POSITIONS -			240,000	240,000
16	EXTENSION ASSOCIATE			(4.00)	(4.00)
17	OTHER PERSONAL SERVICES	4,729,213	695,252	4,729,213	695,252
18	OTHER OPERATING EXPENSES	9,605,676	2,497,692	9,733,076	2,625,092
19	TOTAL IV. COOPERATIVE	34,295,784	16,399,635	35,463,184	17,567,035
20	EXTENSION SERVICE	(461.44)	(280.68)	(485.44)	(304.68)
21
22	V. EMPLOYEE BENEFITS
23	EMPLOYER CONTRIBUTIONS	20,763,859	13,961,145	21,591,847	14,789,133
24	TOTAL V. EMPLOYEE BENEFITS	20,763,859	13,961,145	21,591,847	14,789,133
25
26	TOTAL CLEMSON UNIVERSITY - PUBLIC	96,466,971	50,546,403	99,716,971	53,796,403
27	SERVICE ACTIVITIES	(892.75)	(553.53)	(933.75)	(594.53)

P210	Sec. 46-1	SECTION 46 SOUTH CAROLINA STATE UNIVERSITY - PUBLIC SERVICE ACTIVITIES					pg. 133
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	CLASSIFIED POSITIONS	87,523	52,555	87,523	52,555
3		(4.00)	(1.75)	(4.00)	(1.75)
4	UNCLASSIFIED POSITIONS	383,013	131,013	383,013	131,013
5		(5.00)	(1.25)	(5.00)	(1.25)
6	OTHER PERSONAL SERVICES	73,787		73,787
7	OTHER OPERATING EXPENSES	617,925	95,106	617,925	95,106
8	TOTAL I. ADMINISTRATION	1,162,248	278,674	1,162,248	278,674
9		(9.00)	(3.00)	(9.00)	(3.00)
10
11	II. RESEARCH & EXTENSION
12	CLASSIFIED POSITIONS	1,363,801	683,076	1,363,801	683,076
13		(33.00)	(12.00)	(33.00)	(12.00)
14	UNCLASSIFIED POSITIONS	1,204,733	699,226	1,204,733	699,226
15		(32.00)	(9.00)	(32.00)	(9.00)
16	OTHER PERSONAL SERVICES	875,143		875,143
17	OTHER OPERATING EXPENSES	5,988,576	3,995,235	6,488,576	4,495,235
18	TOTAL II. RESEARCH	9,432,253	5,377,537	9,932,253	5,877,537
19	& EXTENSION	(65.00)	(21.00)	(65.00)	(21.00)
20
21	III. EMPLOYEE BENEFITS
22	EMPLOYER CONTRIBUTIONS	1,565,225	1,003,120	1,565,225	1,003,120
23	TOTAL III. EMPLOYEE BENEFITS	1,565,225	1,003,120	1,565,225	1,003,120
24
25	TOTAL SOUTH CAROLINA STATE UNIVERSITY -	12,159,726	6,659,331	12,659,726	7,159,331
26	PUBLIC SERVICE ACTIVITIES	(74.00)	(24.00)	(74.00)	(24.00)

P240	Sec. 47-1	SECTION 47 DEPARTMENT OF NATURAL RESOURCES					pg. 134
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	EXECUTIVE DIRECTOR	167,499	167,499	167,499	167,499
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	2,430,947	1,124,603	2,666,582	1,287,497
5		(46.17)	(23.50)	(45.17)	(25.50)
6	NEW POSITIONS - ACCOUNTANT/FISCAL			41,777
7	ANALYST III			(1.00)
8	NEW POSITIONS - PROCUREMENT			49,718
9	MANAGER I			(1.00)
10	NEW POSITIONS -			50,833
11	SENIOR CONSULTANT			(1.00)
12	UNCLASSIFIED POSITIONS	213,872	117,351	221,356	124,835
13		(2.00)	(1.00)	(2.00)	(1.00)
14	OTHER PERSONAL SERVICES	33,811		33,811
15	OTHER OPERATING EXPENSES	2,335,393	2,044,026	2,335,393	2,044,026
16	TOTAL I. ADMINISTRATION	5,181,522	3,453,479	5,566,969	3,623,857
17		(49.17)	(25.50)	(51.17)	(27.50)
18
19	II. PROGRAMS AND SERVICES
20	A. CONSERVATION EDUCATION
21	1. OUTREACH PROGRAMS
22	CLASSIFIED POSITIONS	698,768	551,595	911,755	761,424
23		(19.10)	(13.60)	(20.60)	(17.60)
24	UNCLASSIFIED POSITIONS	92,266		92,266
25	OTHER PERSONAL SERVICES	36,895	36,895	36,895	36,895
26	OTHER OPERATING EXPENSES	689,250	650,500	689,250	650,500
27	TOTAL 1. OUTREACH PROGRAMS	1,517,179	1,238,990	1,730,166	1,448,819
28		(19.10)	(13.60)	(20.60)	(17.60)
29
30	2. MAGAZINE
31	CLASSIFIED POSITIONS	266,378		270,423
32		(4.15)		(3.15)
33	OTHER OPERATING EXPENSES	519,176		519,176
34	TOTAL 2. MAGAZINE	785,554		789,599

P240	Sec. 47-2	SECTION 47 DEPARTMENT OF NATURAL RESOURCES					pg. 135
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1		(4.15)		(3.15)
2
3	3. WEB SERVICES AND TECHNOLOGY DEVELOPMENT
4	CLASSIFIED POSITIONS	1,537,819	845,726	1,949,688	1,223,823
5		(21.18)	(13.83)	(22.18)	(16.83)
6	NEW POSITIONS - IT			41,777	41,777
7	CONSULTANT I			(1.00)	(1.00)
8	NEW POSITIONS - IT MANAGER I			72,440	72,440
9				(1.00)	(1.00)
10	OTHER PERSONAL SERVICES	11,078		11,078
11	OTHER OPERATING EXPENSES	2,869,399	1,531,044	2,869,399	1,531,044
12	TOTAL 3. WEB SERVICES AND	4,418,296	2,376,770	4,944,382	2,869,084
13	TECHNOLOGY DEVELOPMENT	(21.18)	(13.83)	(24.18)	(18.83)
14
15	TOTAL A. CONSERVATION	6,721,029	3,615,760	7,464,147	4,317,903
16	EDUCATION	(44.43)	(27.43)	(47.93)	(36.43)
17
18	B. TITLING & LICENSING SERVICES
19	1. BOAT TITLING & REGISTRATION
20	CLASSIFIED POSITIONS	884,383	160,506	904,423	165,780
21		(32.00)	(5.00)	(32.00)	(5.00)
22	NEW POSITIONS - ADMINISTRATIVE
23	COORDINATOR I			(1.00)
24	NEW POSITIONS - ADMINISTRATIVE
25	SPECIALIST II			(4.00)
26	OTHER PERSONAL SERVICES	46,000		46,000
27	OTHER OPERATING EXPENSES	380,312	88,712	380,312	88,712
28	TOTAL 1. BOAT TITLING	1,310,695	249,218	1,330,735	254,492
29	& REGISTRATION	(32.00)	(5.00)	(37.00)	(5.00)
30
31	2. FISHING & HUNTING LICENSES
32	CLASSIFIED POSITIONS	334,475		352,826
33		(7.60)		(7.60)
34	NEW POSITIONS - ADMINISTRATIVE			26,474

P240	Sec. 47-3	SECTION 47 DEPARTMENT OF NATURAL RESOURCES					pg. 136
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	SPECIALIST II			(1.00)
2	OTHER PERSONAL SERVICES	44,887		44,887
3	OTHER OPERATING EXPENSES	756,730		1,006,730
4	TOTAL 2. FISHING &	1,136,092		1,430,917
5	HUNTING LICENSES	(7.60)		(8.60)
6
7	TOTAL B. TITLING &	2,446,787	249,218	2,761,652	254,492
8	LICENSING SERVICES	(39.60)	(5.00)	(45.60)	(5.00)
9
10	C. REGIONAL PROJECTS
11	1. BOATING ACCESS
12	CLASSIFIED POSITIONS	384,018		395,725
13		(6.50)		(6.00)
14	OTHER PERSONAL SERVICES	20,801		20,801
15	OTHER OPERATING EXPENSES	2,044,250		2,044,250
16	ALLOC MUNICIPALITIES -	75,000		75,000
17	RESTRICTED
18	ALLOC COUNTIES - RESTRICTED	125,000		125,000
19	ALLOC OTHER ENTITIES	35,000		35,000
20	TOTAL 1. BOATING ACCESS	2,684,069		2,695,776
21		(6.50)		(6.00)
22
23	2. COUNTY WATER RECREATION FUND
24	OTHER OPERATING EXPENSES	263,000		263,000
25	ALLOC MUNICIPALITIES -	531,000		531,000
26	RESTRICTED
27	ALLOC COUNTIES - RESTRICTED	825,000		825,000
28	ALLOC OTHER ENTITIES	25,000		25,000
29	TOTAL 2. COUNTY WATER	1,644,000		1,644,000
30	RECREATION FUND
31
32	3. COUNTY GAME & FISH FUND
33	OTHER PERSONAL SERVICES	5,583		5,583
34	OTHER OPERATING EXPENSES	425,000		425,000

P240	Sec. 47-4	SECTION 47 DEPARTMENT OF NATURAL RESOURCES					pg. 137
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	ALLOC COUNTIES - RESTRICTED	125,000		125,000
2	TOTAL 3. COUNTY GAME &	555,583		555,583
3	FISH FUND
4
5	TOTAL C. REGIONAL PROJECTS	4,883,652		4,895,359
6		(6.50)		(6.00)
7
8	D. WILDLIFE & FRESHWATER FISHERIES
9	1. WILDLIFE OPERATIONS
10	CLASSIFIED POSITIONS	4,374,908	125,964	4,581,424	125,964
11		(113.96)	(5.00)	(113.96)	(5.00)
12	NEW POSITIONS - NATURAL RESOURCE			185,058	185,058
13	TECHNICIAN II			(6.00)	(6.00)
14	UNCLASSIFIED POSITIONS	109,784		120,762
15		(1.00)		(1.00)
16	OTHER PERSONAL SERVICES	403,000	50,000	412,672	50,000
17	OTHER OPERATING EXPENSES	13,821,888	2,343,667	14,364,720	2,343,667
18	ALLOC OTHER STATE AGENCIES			500,000	500,000
19	ALLOC OTHER ENTITIES	150,000		150,000
20	TOTAL 1. WILDLIFE OPERATIONS	18,859,580	2,519,631	20,314,636	3,204,689
21		(114.96)	(5.00)	(120.96)	(11.00)
22
23	2. WILDLIFE-STATEWIDE OPERATIONS
24	CLASSIFIED POSITIONS	955,179	79,890	993,232	79,890
25		(26.40)	(1.50)	(26.40)	(1.50)
26	NEW POSITIONS - WILDLIFE			32,208
27	BIOLOGIST I			(1.00)
28	NEW POSITIONS - WILDLIFE			39,190	39,190
29	BIOLOGIST II			(1.00)	(1.00)
30	OTHER PERSONAL SERVICES	290,174		293,151
31	OTHER OPERATING EXPENSES	1,829,435	107,707	1,939,435	107,707
32	ALLOC OTHER ENTITIES	95,000		95,000
33	TOTAL 2. WILDLIFE-STATEWIDE	3,169,788	187,597	3,392,216	226,787
34	OPERATIONS	(26.40)	(1.50)	(28.40)	(2.50)

P240	Sec. 47-5	SECTION 47 DEPARTMENT OF NATURAL RESOURCES					pg. 138
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	3. FISHERIES-REGIONAL OPERATIONS
2	CLASSIFIED POSITIONS	1,874,904		1,980,273
3		(42.34)		(42.34)
4	NEW POSITIONS - WILDLIFE			264,540	264,540
5	BIOLOGIST III			(6.00)	(6.00)
6	OTHER PERSONAL SERVICES	748,413		749,194
7	OTHER OPERATING EXPENSES	2,203,300		2,378,840	94,000
8	ALLOC OTHER ENTITIES	75,000		75,000
9	TOTAL 3. FISHERIES-REGIONAL	4,901,617		5,447,847	358,540
10	OPERATIONS	(42.34)		(48.34)	(6.00)
11
12	4. FISHERIES-HATCHERY OPERATIONS
13	CLASSIFIED POSITIONS	1,212,044	95,864	1,244,555	95,864
14		(32.50)	(2.00)	(32.50)	(2.00)
15	NEW POSITIONS - NATURAL RESOURCE			123,372	123,372
16	TECHNICIAN II			(4.00)	(4.00)
17	OTHER PERSONAL SERVICES	251,700		255,348
18	OTHER OPERATING EXPENSES	2,311,168	775,266	2,558,280	897,278
19	TOTAL 4. FISHERIES-HATCHERY	3,774,912	871,130	4,181,555	1,116,514
20	OPERATIONS	(32.50)	(2.00)	(36.50)	(6.00)
21
22	TOTAL D. WILDLIFE &	30,705,897	3,578,358	33,336,254	4,906,530
23	FRESHWATER FISHERIES	(216.20)	(8.50)	(234.20)	(25.50)
24
25	E. LAW ENFORCEMENT
26	1. CONSERVATION ENFORCEMENT
27	CLASSIFIED POSITIONS	16,074,905	14,486,556	18,187,929	16,599,580
28		(305.14)	(281.40)	(305.14)	(281.40)
29	NEW POSITIONS - LAW ENFORCEMENT			697,500	697,500
30	OFFICER II			(15.00)	(15.00)
31	UNCLASSIFIED POSITIONS	118,806	118,806	127,975	127,975
32	OTHER PERSONAL SERVICES	1,231,127	960,367	1,231,127	960,367
33	OTHER OPERATING EXPENSES	6,721,270	2,486,000	7,448,248	3,212,978
34	TOTAL 1. CONSERVATION	24,146,108	18,051,729	27,692,779	21,598,400

P240	Sec. 47-6	SECTION 47 DEPARTMENT OF NATURAL RESOURCES					pg. 139
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	ENFORCEMENT	(305.14)	(281.40)	(320.14)	(296.40)
2
3	2. BOATING SAFETY
4	CLASSIFIED POSITIONS	1,100,000		1,124,143
5		(21.00)		(21.00)
6	NEW POSITIONS -			124,632
7	INVESTIGATOR II			(3.00)
8	OTHER OPERATING EXPENSES	1,300,789		1,998,454
9	TOTAL 2. BOATING SAFETY	2,400,789		3,247,229
10		(21.00)		(24.00)
11
12	3. HUNTER SAFETY
13	CLASSIFIED POSITIONS	919,000		950,019
14		(18.75)		(18.75)
15	OTHER PERSONAL SERVICES	228,000		228,000
16	OTHER OPERATING EXPENSES	1,371,044		2,478,384
17	TOTAL 3. HUNTER SAFETY	2,518,044		3,656,403
18		(18.75)		(18.75)
19
20	TOTAL E. LAW ENFORCEMENT	29,064,941	18,051,729	34,596,411	21,598,400
21		(344.89)	(281.40)	(362.89)	(296.40)
22
23	F. MARINE RESOURCES
24	1. MARINE CONSERVATION & MANAGEMENT
25	CLASSIFIED POSITIONS	3,323,845	826,728	3,422,898	874,466
26		(90.44)	(11.52)	(90.44)	(11.52)
27	UNCLASSIFIED POSITIONS	158,562	70,812	174,090	80,169
28		(1.55)	(0.60)	(1.55)	(0.60)
29	OTHER PERSONAL SERVICES	404,195	10,000	415,811	10,000
30	OTHER OPERATING EXPENSES	3,599,829		3,599,829
31	ATLANTIC MARINE FISHERIES COMM	41,480		41,480
32	TOTAL 1. MARINE CONSERVATION	7,527,911	907,540	7,654,108	964,635
33	& MANAGEMENT	(91.99)	(12.12)	(91.99)	(12.12)
34

P240	Sec. 47-7	SECTION 47 DEPARTMENT OF NATURAL RESOURCES					pg. 140
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	2. MARINE RESEARCH & MONITORING
2	CLASSIFIED POSITIONS	1,292,829	249,728	1,726,450	267,028
3		(71.04)	(4.00)	(71.04)	(4.00)
4	UNCLASSIFIED POSITIONS	714,002	395,725	739,067	408,149
5		(14.45)	(3.90)	(14.45)	(3.90)
6	OTHER PERSONAL SERVICES	704,564	10,000	725,711	10,000
7	OTHER OPERATING EXPENSES	2,507,115	137,044	3,552,195	137,044
8	ALLOC OTHER ENTITIES	96,706		96,706
9	TOTAL 2. MARINE RESEARCH	5,315,216	792,497	6,840,129	822,221
10	& MONITORING	(85.49)	(7.90)	(85.49)	(7.90)
11
12	TOTAL F. MARINE RESOURCES	12,843,127	1,700,037	14,494,237	1,786,856
13		(177.48)	(20.02)	(177.48)	(20.02)
14
15	G. LAND,WATER & CONSERVATION
16	1. EARTH SCIENCE
17	CLASSIFIED POSITIONS	1,505,810	1,162,810	1,637,752	1,271,029
18		(32.66)	(20.32)	(32.66)	(20.32)
19	NEW POSITIONS -			41,777	41,777
20	GEOLOGIST/HYDROLOGIST II			(1.00)	(1.00)
21	NEW POSITIONS - PROGRAM			34,331	34,331
22	COORDINATOR I			(1.00)	(1.00)
23	UNCLASSIFIED POSITIONS	174,528	129,504	186,273	141,249
24		(1.00)	(1.00)	(1.00)	(1.00)
25	OTHER PERSONAL SERVICES	60,000		60,000
26	OTHER OPERATING EXPENSES	1,640,357	930,357	2,038,374	1,328,374
27	ALLOC OTHER ENTITIES	120,000		120,000
28	TOTAL 1. EARTH SCIENCE	3,500,695	2,222,671	4,118,507	2,816,760
29		(33.66)	(21.32)	(35.66)	(23.32)
30
31	2. CONSERVATION
32	CLASSIFIED POSITIONS	600,415	226,915	690,146	273,896
33		(19.39)	(5.89)	(19.39)	(5.89)
34	OTHER PERSONAL SERVICES	3,000		3,000

P240	Sec. 47-8	SECTION 47 DEPARTMENT OF NATURAL RESOURCES					pg. 141
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	OTHER OPERATING EXPENSES	2,856,904	80,200	2,856,904	80,200
2	ALLOC MUNICIPALITIES -	250,000		250,000
3	RESTRICTED
4	ALLOC COUNTIES - RESTRICTED	250,500		250,500
5	AID TO CONSERVATION DISTRICTS	690,000	690,000	690,000	690,000
6	TOTAL 2. CONSERVATION	4,650,819	997,115	4,740,550	1,044,096
7		(19.39)	(5.89)	(19.39)	(5.89)
8
9	3. HERITAGE TRUST
10	CLASSIFIED POSITIONS	1,785,920		1,959,020
11		(25.16)		(25.16)
12	NEW POSITIONS -			109,371
13	ARCHAEOLOGIST II			(3.00)
14	NEW POSITIONS - PROGRAM			47,500
15	MANAGER II			(0.50)
16	OTHER PERSONAL SERVICES	271,403		433,620
17	OTHER OPERATING EXPENSES	1,859,244		2,143,957
18	TOTAL 3. HERITAGE TRUST	3,916,567		4,693,468
19		(25.16)		(28.66)
20
21	4. ENVIRONMENTAL REVIEW
22	CLASSIFIED POSITIONS	234,516		258,192
23		(4.00)		(4.00)
24	NEW POSITIONS - PROGRAM			47,500
25	MANAGER II			(0.50)
26	OTHER OPERATING EXPENSES	95,500		95,500
27	TOTAL 4. ENVIRONMENTAL REVIEW	330,016		401,192
28		(4.00)		(4.50)
29
30	TOTAL G. LAND,WATER	12,398,097	3,219,786	13,953,717	3,860,856
31	& CONSERVATION	(82.21)	(27.21)	(88.21)	(29.21)
32
33	TOTAL II. PROGRAMS	99,063,530	30,414,888	111,501,777	36,725,037
34	AND SERVICES	(911.31)	(369.56)	(962.31)	(412.56)

P240	Sec. 47-9	SECTION 47 DEPARTMENT OF NATURAL RESOURCES					pg. 142
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	III. EMPLOYEE BENEFITS
2	EMPLOYER CONTRIBUTIONS	20,129,763	9,362,036	22,483,264	10,990,133
3	TOTAL III. EMPLOYEE BENEFITS	20,129,763	9,362,036	22,483,264	10,990,133
4
5	IV. NON-RECURRING APPROPRIATIONS
6	HERITAGE TRUST			1,000,000
7	TOTAL IV. NON-RECURRING			1,000,000
8	APPROPRIATIONS
9
10	TOTAL DEPARTMENT OF	124,374,815	43,230,403	140,552,010	51,339,027
11	NATURAL RESOURCES	(960.48)	(395.06)	(1,013.48)	(440.06)

P260	Sec. 48-1	SECTION 48 SEA GRANT CONSORTIUM					pg. 143
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	DIRECTOR	93,113	93,113	93,113	93,113
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	938,419	361,755	938,419	361,755
5		(16.00)	(6.35)	(16.00)	(6.35)
6	NEW POSITIONS - GRANTS			48,927	48,927
7	COORDINATOR II			(1.00)	(1.00)
8	NEW POSITIONS - PUBLIC			48,927	48,927
9	INFORMATION COORDINATOR			(1.00)	(1.00)
10	OTHER PERSONAL SERVICES	174,636		174,636
11	OTHER OPERATING EXPENSES	809,381	175,873	809,381	175,873
12	ALLOC OTHER STATE AGENCIES	1,600,000		1,600,000
13	ALLOC OTHER ENTITIES	1,630,000	30,000	1,630,000	30,000
14	ALLOC PRIVATE SECTOR	200,000		200,000
15	TOTAL I. ADMINISTRATION	5,445,549	660,741	5,543,403	758,595
16		(17.00)	(7.35)	(19.00)	(9.35)
17
18	II. EMPLOYEE BENEFITS
19	EMPLOYER CONTRIBUTIONS	395,500	180,308	434,476	219,284
20	TOTAL II. EMPLOYEE BENEFITS	395,500	180,308	434,476	219,284
21
22	TOTAL SEA GRANT CONSORTIUM	5,841,049	841,049	5,977,879	977,879
23		(17.00)	(7.35)	(19.00)	(9.35)

P280	Sec. 49-1	SECTION 49 DEPARTMENT OF PARKS, RECREATION & TOURISM					pg. 144
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	A. EXECUTIVE OFFICES
3	DIRECTOR	149,008	149,008	149,008	149,008
4		(1.00)	(1.00)	(1.00)	(1.00)
5	CLASSIFIED POSITIONS	298,353	298,353	298,353	298,353
6		(6.00)	(6.00)	(6.00)	(6.00)
7	UNCLASSIFIED POSITIONS	149,196	149,196	149,196	149,196
8		(2.00)	(2.00)	(2.00)	(2.00)
9	OTHER PERSONAL SERVICES	200,000	200,000	200,000	200,000
10	OTHER OPERATING EXPENSES	108,414	108,414	108,414	108,414
11	TOTAL A. EXECUTIVE OFFICES	904,971	904,971	904,971	904,971
12		(9.00)	(9.00)	(9.00)	(9.00)
13
14	B. ADMINISTRATIVE SERVICES
15	CLASSIFIED POSITIONS	1,152,289	1,127,289	1,152,289	1,127,289
16		(25.00)	(24.75)	(25.00)	(24.75)
17	NEW POSITIONS - ACCOUNTANT/FISCAL			40,000	40,000
18	ANALYST II			(1.00)	(1.00)
19	NEW POSITIONS - PROCUREMENT			40,000	40,000
20	SPECIALIST II			(1.00)	(1.00)
21	OTHER OPERATING EXPENSES	1,206,151	1,196,151	1,619,151	1,609,151
22	FIRST IN GOLF	75,000		75,000
23	PALMETTO TRAIL	300,000	300,000	300,000	300,000
24	SPORTS DEVELOPMENT FUND	50,000		50,000
25	TOTAL B. ADMINISTRATIVE	2,783,440	2,623,440	3,276,440	3,116,440
26	SERVICES	(25.00)	(24.75)	(27.00)	(26.75)
27
28	TOTAL I. ADMINISTRATION	3,688,411	3,528,411	4,181,411	4,021,411
29		(34.00)	(33.75)	(36.00)	(35.75)
30
31	II. PROGRAMS AND SERVICES
32	A. TOURISM SALES & MARKETING
33	CLASSIFIED POSITIONS	758,760	696,538	758,760	696,538
34		(11.00)	(11.00)	(11.00)	(11.00)

P280	Sec. 49-2	SECTION 49 DEPARTMENT OF PARKS, RECREATION & TOURISM					pg. 145
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	OTHER PERSONAL SERVICES	21,389		21,389
2	OTHER OPERATING EXPENSES	110,189	88,800	110,189	88,800
3	ADVERTISING	15,014,793	13,214,793	15,014,793	13,214,793
4	DESTINATION-SPECIFIC ADVERTISING	14,000,000	14,000,000	14,000,000	14,000,000
5	REGIONAL PROMOTIONS	3,025,000	3,025,000	3,625,000	3,625,000
6	SPORTS MARKETING GRANT PROGRAM	2,000,000	2,000,000	2,000,000	2,000,000
7	TOTAL A. TOURISM SALES	34,930,131	33,025,131	35,530,131	33,625,131
8	& MARKETING	(11.00)	(11.00)	(11.00)	(11.00)
9
10	B. WELCOME CENTERS
11	CLASSIFIED POSITIONS	1,789,494	1,239,494	1,789,494	1,239,494
12		(56.00)	(39.00)	(56.00)	(39.00)
13	OTHER PERSONAL SERVICES	247,771	175,000	247,771	175,000
14	OTHER OPERATING EXPENSES	3,514,669	111,200	3,514,669	111,200
15	TOTAL B. WELCOME CENTERS	5,551,934	1,525,694	5,551,934	1,525,694
16		(56.00)	(39.00)	(56.00)	(39.00)
17
18	C. STATE PARKS SERVICE
19	CLASSIFIED POSITIONS	11,278,040	3,209,455	11,953,040	3,209,455
20		(308.50)	(101.25)	(308.50)	(101.25)
21	NEW POSITIONS -			31,744
22	ARCHAEOLOGIST I			(1.00)
23	NEW POSITIONS - BUILDING/GROUNDS			45,000
24	SUPERVISOR II			(1.00)
25	NEW POSITIONS - PARK RANGER			58,424
26				(2.00)
27	NEW POSITIONS -			51,250
28	PARK TECHNICIAN			(2.00)
29	NEW POSITIONS - PROGRAM			40,000
30	COORDINATOR I			(1.00)
31	NEW POSITIONS - PROGRAM			55,000
32	COORDINATOR II			(1.00)
33	OTHER PERSONAL SERVICES	4,250,000		4,500,000
34	OTHER OPERATING EXPENSES	19,600,955	1,200,000	21,350,955	1,200,000

P280	Sec. 49-3	SECTION 49 DEPARTMENT OF PARKS, RECREATION & TOURISM					pg. 146
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL C. STATE PARKS SERVICE	35,128,995	4,409,455	38,085,413	4,409,455
2		(308.50)	(101.25)	(316.50)	(101.25)
3
4	D. COMMUNICATIONS
5	CLASSIFIED POSITIONS	353,031	353,031	353,031	353,031
6		(2.00)	(2.00)	(2.00)	(2.00)
7	OTHER OPERATING EXPENSES	18,000	18,000	18,000	18,000
8	TOTAL D. COMMUNICATIONS	371,031	371,031	371,031	371,031
9		(2.00)	(2.00)	(2.00)	(2.00)
10
11	E. RESEARCH
12	CLASSIFIED POSITIONS	126,516	126,516	126,516	126,516
13		(2.00)	(2.00)	(2.00)	(2.00)
14	OTHER OPERATING EXPENSES	20,000	20,000	20,000	20,000
15	TOTAL E. RESEARCH	146,516	146,516	146,516	146,516
16		(2.00)	(2.00)	(2.00)	(2.00)
17
18	F. STATE FILM OFFICE
19	CLASSIFIED POSITIONS	127,872		127,872
20		(2.00)		(2.00)
21	OTHER PERSONAL SERVICES	50,000		50,000
22	OTHER OPERATING EXPENSES	360,000		360,000
23	ALLOC PRIVATE SECTOR	24,393,767		24,393,767
24	TOTAL F. STATE FILM OFFICE	24,931,639		24,931,639
25		(2.00)		(2.00)
26
27	G. RECREATION, GRANTS & POLICY
28	CLASSIFIED POSITIONS	257,057	203,057	257,057	203,057
29		(3.00)	(3.00)	(3.00)	(3.00)
30	OTHER OPERATING EXPENSES	154,480	25,000	154,480	25,000
31	PARD GRANTS	2,000,000	500,000	2,000,000	500,000
32	SPORTS MARKETING GRANT PROGRAM	500,000	500,000	500,000	500,000
33	UNDISCOVERED SOUTH CAROLINA	500,000	500,000	500,000	500,000
34	GRANTS

P280	Sec. 49-4	SECTION 49 DEPARTMENT OF PARKS, RECREATION & TOURISM					pg. 147
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	ALLOC MUNICIPALITIES -	2,376,000		2,376,000
2	RESTRICTED
3	ALLOC COUNTIES - RESTRICTED	2,064,500		2,064,500
4	ALLOC OTHER STATE AGENCIES	478,600		478,600
5	ALLOC OTHER ENTITIES	968,530		968,530
6	TOTAL G. RECREATION, GRANTS	9,299,167	1,728,057	9,299,167	1,728,057
7	& POLICY	(3.00)	(3.00)	(3.00)	(3.00)
8
9	H. VENUES AT ARSENAL HILL
10	CLASSIFIED POSITIONS	135,000	100,000	135,000	100,000
11		(3.50)	(2.50)	(3.50)	(2.50)
12	OTHER OPERATING EXPENSES	347,000	60,000	347,000	60,000
13	TOTAL H. VENUES AT	482,000	160,000	482,000	160,000
14	ARSENAL HILL	(3.50)	(2.50)	(3.50)	(2.50)
15
16	TOTAL II. PROGRAMS	110,841,413	41,365,884	114,397,831	41,965,884
17	AND SERVICES	(388.00)	(160.75)	(396.00)	(160.75)
18
19	III. EMPLOYEE BENEFITS
20	EMPLOYER CONTRIBUTIONS	8,793,291	4,135,588	9,363,315	4,167,588
21	TOTAL III. EMPLOYEE BENEFITS	8,793,291	4,135,588	9,363,315	4,167,588
22
23	TOTAL DEPARTMENT OF PARKS, RECREATION	123,323,115	49,029,883	127,942,557	50,154,883
24	& TOURISM	(422.00)	(194.50)	(432.00)	(196.50)

P320	Sec. 50-1	SECTION 50 DEPARTMENT OF COMMERCE					pg. 148
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION & SUPPORT
2	A. OFFICE OF SECRETARY
3	DIRECTOR	252,000	252,000	252,000	252,000
4		(1.00)	(1.00)	(1.00)	(1.00)
5	CLASSIFIED POSITIONS	214,938	214,938	214,938	214,938
6		(3.00)	(3.00)	(3.00)	(3.00)
7	UNCLASSIFIED POSITIONS	150,000	150,000	150,000	150,000
8		(1.00)	(1.00)	(1.00)	(1.00)
9	OTHER OPERATING EXPENSES	113,000	113,000	113,000	113,000
10	TOTAL A. OFFICE OF SECRETARY	729,938	729,938	729,938	729,938
11		(5.00)	(5.00)	(5.00)	(5.00)
12
13	B. FINANCIAL SERVICES
14	CLASSIFIED POSITIONS	566,660	566,660	566,660	566,660
15		(8.21)	(8.21)	(8.21)	(8.21)
16	OTHER PERSONAL SERVICES	5,000	5,000	5,000	5,000
17	OTHER OPERATING EXPENSES	350,000	175,000	350,000	175,000
18	TOTAL B. FINANCIAL SERVICES	921,660	746,660	921,660	746,660
19		(8.21)	(8.21)	(8.21)	(8.21)
20
21	C. INFORMATION TECHNOLOGY
22	CLASSIFIED POSITIONS	294,000	179,000	298,000	179,000
23		(4.00)	(2.50)	(4.00)	(2.50)
24	OTHER OPERATING EXPENSES	205,000	76,000	205,000	76,000
25	TOTAL C. INFORMATION	499,000	255,000	503,000	255,000
26	TECHNOLOGY	(4.00)	(2.50)	(4.00)	(2.50)
27
28	TOTAL I. ADMINISTRATION	2,150,598	1,731,598	2,154,598	1,731,598
29	& SUPPORT	(17.21)	(15.71)	(17.21)	(15.71)
30
31	II. PROGRAMS AND SERVICES
32	A. GLOBAL BUSINESS DEVELOPMENT
33	CLASSIFIED POSITIONS	1,163,042	1,080,542	1,175,042	1,080,542
34		(19.00)	(18.00)	(19.00)	(18.00)

P320	Sec. 50-2	SECTION 50 DEPARTMENT OF COMMERCE					pg. 149
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	UNCLASSIFIED POSITIONS	135,000	135,000	135,000	135,000
2		(2.00)	(2.00)	(2.00)	(2.00)
3	OTHER PERSONAL SERVICES	100,000	100,000	100,000	100,000
4	OTHER OPERATING EXPENSES	1,892,000	1,867,000	1,892,000	1,867,000
5	LOCAL ECONOMIC DEVELOPMENT	5,000,000	5,000,000	5,000,000	5,000,000
6	ALLIANCES
7	LOCATESC	9,000,000	9,000,000	9,000,000	9,000,000
8	PUBLIC-PRIVATE PARTNERSHIPS	101,065	101,065	101,065	101,065
9	TOTAL A. GLOBAL	17,391,107	17,283,607	17,403,107	17,283,607
10	BUSINESS DEVELOPMENT	(21.00)	(20.00)	(21.00)	(20.00)
11
12	B. SMALL BUSINESS/EXISTING INDUSTRY
13	CLASSIFIED POSITIONS	969,000	804,000	975,000	804,000
14		(13.00)	(10.80)	(13.00)	(10.80)
15	OTHER PERSONAL SERVICES	180,000	170,000	180,000	170,000
16	OTHER OPERATING EXPENSES	403,000	235,000	403,000	235,000
17	COUNCIL ON COMPETITIVENESS	250,000	250,000	250,000	250,000
18	PROCUREMENT TECHNICAL ASSISTANCE	170,000	170,000	170,000	170,000
19	PROGRAM (PTAP)
20	SC SMALL BUSINESS	500,000	500,000	1,000,000	1,000,000
21	DEVELOPMENT CENTERS
22	ALLOC PRIVATE SECTOR	425,000	125,000	425,000	125,000
23	TOTAL B. SMALL	2,897,000	2,254,000	3,403,000	2,754,000
24	BUSINESS/EXISTING INDUSTRY	(13.00)	(10.80)	(13.00)	(10.80)
25
26	C. COMMUNITY & RURAL DEVELOPMENT
27	CLASSIFIED POSITIONS	545,000	155,000	547,000	155,000
28		(6.00)	(2.00)	(6.00)	(2.00)
29	OTHER PERSONAL SERVICES	50,000		50,000
30	OTHER OPERATING EXPENSES	280,000	35,000	280,000	35,000
31	TOTAL C. COMMUNITY &	875,000	190,000	877,000	190,000
32	RURAL DEVELOPMENT	(6.00)	(2.00)	(6.00)	(2.00)
33
34	D. MKTG, COMMUNICATIONS & RESEARCH

P320	Sec. 50-3	SECTION 50 DEPARTMENT OF COMMERCE					pg. 150
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	CLASSIFIED POSITIONS	712,000	712,000	712,000	712,000
2		(14.00)	(14.00)	(14.00)	(14.00)
3	OTHER PERSONAL SERVICES	25,000	25,000	25,000	25,000
4	OTHER OPERATING EXPENSES	215,000	215,000	215,000	215,000
5	BUSINESS DEVELOPMENT &	750,000	750,000	750,000	750,000
6	MARKETING
7	SC MANUFACTURING EXTENSION	1,582,049	1,582,049	1,582,049	1,582,049
8	PARTNERSHIP
9	TOTAL D. MKTG, COMMUNICATIONS	3,284,049	3,284,049	3,284,049	3,284,049
10	& RESEARCH	(14.00)	(14.00)	(14.00)	(14.00)
11
12	E. GRANT PROGRAMS
13	1. COORD COUNCIL ECO DEVELOP
14	CLASSIFIED POSITIONS	410,000		424,000
15		(7.00)		(7.00)
16	NEW POSITIONS - GRANTS			55,000
17	ADMINISTRATOR I			(1.00)
18	UNCLASSIFIED POSITIONS	138,750		142,750
19		(1.00)		(1.00)
20	OTHER PERSONAL SERVICES	16,250		16,250
21	OTHER OPERATING EXPENSES	175,000		217,000
22	CLOSING FUND	21,300,000	21,300,000	21,300,000	21,300,000
23	ALLOC MUNICIPALITIES -	4,000,000		4,000,000
24	RESTRICTED
25	ALLOC COUNTIES - RESTRICTED	46,266,000		46,266,000
26	TOTAL 1. COORD COUNCIL	72,306,000	21,300,000	72,421,000	21,300,000
27	ECO DEVELOP	(8.00)		(9.00)
28
29	2. COMMUNITY GRANTS
30	CLASSIFIED POSITIONS	667,036	227,036	681,036	227,036
31		(10.89)	(3.00)	(10.89)	(3.00)
32	OTHER PERSONAL SERVICES	50,000	25,000	50,000	25,000
33	OTHER OPERATING EXPENSES	465,000	215,000	465,000	215,000
34	ALLOC MUNICIPALITIES -	14,850,000		14,850,000

P320	Sec. 50-4	SECTION 50 DEPARTMENT OF COMMERCE					pg. 151
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	RESTRICTED
2	ALLOC COUNTIES - RESTRICTED	4,469,015		4,469,015
3	TOTAL 2. COMMUNITY GRANTS	20,501,051	467,036	20,515,051	467,036
4		(10.89)	(3.00)	(10.89)	(3.00)
5
6	TOTAL E. GRANT PROGRAMS	92,807,051	21,767,036	92,936,051	21,767,036
7		(18.89)	(3.00)	(19.89)	(3.00)
8
9	F. REGIONAL EDUCATION CENTERS
10	CLASSIFIED POSITIONS	262,000	220,000	264,000	220,000
11		(15.00)	(3.00)	(15.00)	(3.00)
12	NEW POSITIONS - PROGRAM			150,000	150,000
13	MANAGER I			(2.00)	(2.00)
14	OTHER PERSONAL SERVICES	5,000	5,000	5,000	5,000
15	OTHER OPERATING EXPENSES	750,000	375,000	790,000	415,000
16	APPLIED RESEARCH CENTERS	2,500,000	2,500,000	2,500,000	2,500,000
17	TOTAL F. REGIONAL	3,517,000	3,100,000	3,709,000	3,290,000
18	EDUCATION CENTERS	(15.00)	(3.00)	(17.00)	(5.00)
19
20	G. INNOVATION/EMERGING INDUSTRIES
21	CLASSIFIED POSITIONS	120,500	120,500	120,500	120,500
22		(2.00)	(2.00)	(2.00)	(2.00)
23	NEW POSITIONS - GRANTS			110,000	110,000
24	ADMINISTRATOR I			(2.00)	(2.00)
25	NEW POSITIONS - PROGRAM			55,000	55,000
26	COORDINATOR II			(1.00)	(1.00)
27	OTHER PERSONAL SERVICES	5,000	5,000	5,000	5,000
28	OTHER OPERATING EXPENSES	106,500	106,500	176,500	176,500
29	INNOVATION GRANT PROGRAM	1,500,000	1,500,000	2,500,000	2,500,000
30	TOTAL G. INNOVATION/EMERGING	1,732,000	1,732,000	2,967,000	2,967,000
31	INDUSTRIES	(2.00)	(2.00)	(5.00)	(5.00)
32
33	TOTAL II. PROGRAMS	122,503,207	49,610,692	124,579,207	51,535,692
34	AND SERVICES	(89.89)	(54.80)	(95.89)	(59.80)

P320	Sec. 50-5	SECTION 50 DEPARTMENT OF COMMERCE					pg. 152
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	III. EMPLOYEE BENEFITS
2	EMPLOYER CONTRIBUTIONS	2,670,327	1,905,327	2,840,327	2,030,327
3	TOTAL III. EMPLOYEE BENEFITS	2,670,327	1,905,327	2,840,327	2,030,327
4
5	TOTAL DEPARTMENT OF COMMERCE	127,324,132	53,247,617	129,574,132	55,297,617
6		(107.10)	(70.51)	(113.10)	(75.51)

P340	Sec. 51-1	SECTION 51 JOBS-ECONOMIC DEVELOPMENT AUTHORITY					pg. 153
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	EXECUTIVE DIRECTOR	110,000		110,000
3		(1.00)		(1.00)
4	OTHER PERSONAL SERVICES	60,000		260,000
5	OTHER OPERATING EXPENSES	200,500		618,500
6	TOTAL I. ADMINISTRATION	370,500		988,500
7		(1.00)		(1.00)
8
9	II. EMPLOYEE BENEFITS
10	EMPLOYER CONTRIBUTIONS	52,650		52,650
11	TOTAL II. EMPLOYEE BENEFITS	52,650		52,650
12
13	TOTAL JOBS-ECONOMIC DEVELOPMENT	423,150		1,041,150
14	AUTHORITY	(1.00)		(1.00)

P360	Sec. 52-1	SECTION 52 PATRIOTS POINT DEVELOPMENT AUTHORITY					pg. 154
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. NAVAL & MARITIME MUSEUM
2	EXECUTIVE DIRECTOR	112,562		112,562
3		(1.00)		(1.00)
4	CLASSIFIED POSITIONS	3,456,438		3,456,438
5		(86.00)		(86.00)
6	OTHER PERSONAL SERVICES	1,004,000		1,004,000
7	OTHER OPERATING EXPENSES	6,642,012		6,642,012
8	PRINCIPAL PAYMENTS	700,000		700,000
9	INTEREST - LOAN NOTE	171,000		171,000
10	TOTAL I. NAVAL &	12,086,012		12,086,012
11	MARITIME MUSEUM	(87.00)		(87.00)
12
13	II. EMPLOYEE BENEFITS
14	EMPLOYER CONTRIBUTIONS	1,750,000		1,750,000
15	TOTAL II. EMPLOYEE BENEFITS	1,750,000		1,750,000
16
17	TOTAL PATRIOTS POINT	13,836,012		13,836,012
18	DEVELOPMENT AUTHORITY	(87.00)		(87.00)

P400	Sec. 53-1	SECTION 53 SC CONSERVATION BANK					pg. 155
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	DIRECTOR	124,338	124,338	124,338	124,338
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	111,620	111,620	111,620	111,620
5		(4.00)	(4.00)	(4.00)	(4.00)
6	OTHER OPERATING EXPENSES	248,096	248,096	248,096	248,096
7	CONSERVATION BANK TRUST	8,500,000	8,500,000	10,500,000	10,500,000
8	NATIONAL COASTAL WETLANDS	10,000,000		10,000,000
9	CONSERVATION GRANT
10	SAVANNAH HARBOR EXTENSION	5,000,000		5,000,000
11	PROJECT
12	TOTAL I. ADMINISTRATION	23,984,054	8,984,054	25,984,054	10,984,054
13		(5.00)	(5.00)	(5.00)	(5.00)
14
15	II. EMPLOYEE BENEFITS
16	EMPLOYER CONTRIBUTIONS	96,329	96,329	96,329	96,329
17	TOTAL II. EMPLOYEE BENEFITS	96,329	96,329	96,329	96,329
18
19	TOTAL SC CONSERVATION BANK	24,080,383	9,080,383	26,080,383	11,080,383
20		(5.00)	(5.00)	(5.00)	(5.00)

P450	Sec. 54-1	SECTION 54 RURAL INFRASTRUCTURE AUTHORITY					pg. 156
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	DIRECTOR	130,654		130,654
3		(1.00)		(1.00)
4	CLASSIFIED POSITIONS	304,346		304,346
5		(4.00)		(4.00)
6	NEW POSITIONS - PROGRAM			210,000
7	MANAGER I			(3.00)
8	NEW POSITIONS - PROGRAM			160,000
9	MANAGER II			(2.00)
10	OTHER PERSONAL SERVICES	5,000		5,000
11	OTHER OPERATING EXPENSES	170,000		210,000
12	TOTAL I. ADMINISTRATION	610,000		1,020,000
13		(5.00)		(10.00)
14
15	II. SC RURAL INFRASTRUCTURE AUTHORITY
16	PLANNING AND TECHNICAL ASST - SMALL			1,500,000	1,500,000
17	& RURAL UTILITIES
18	SC RURAL INFRASTRUCTURE FUND	27,870,056	7,870,056	27,870,056	7,870,056
19	STATEWIDE WATER AND SEWER FUND	8,000,000	8,000,000	8,000,000	8,000,000
20	TOTAL II. SC RURAL	35,870,056	15,870,056	37,370,056	17,370,056
21	INFRASTRUCTURE AUTHORITY
22
23	III. OFFICE OF LOCAL GOVERNMENT
24	CLASSIFIED POSITIONS	340,000		340,000
25		(6.00)		(6.00)
26	OTHER PERSONAL SERVICES	10,000		10,000
27	OTHER OPERATING EXPENSES	230,000		230,000
28	LOANS	6,865,600	6,165,600	6,865,600	6,165,600
29	TOTAL III. OFFICE OF	7,445,600	6,165,600	7,445,600	6,165,600
30	LOCAL GOVERNMENT	(6.00)		(6.00)
31
32	IV. EMPLOYEE BENEFITS
33	EMPLOYER CONTRIBUTIONS	294,000		474,000
34	TOTAL IV. EMPLOYEE BENEFITS	294,000		474,000

B040	Sec. 57-1	SECTION 57 JUDICIAL DEPARTMENT					pg. 158
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. THE COURT:
2	A. SUPREME COURT
3	CHIEF JUSTICE	217,464	217,464	217,464	217,464
4		(1.00)	(1.00)	(1.00)	(1.00)
5	ASSOCIATE JUSTICE	828,432	828,432	828,432	828,432
6		(4.00)	(4.00)	(4.00)	(4.00)
7	TAXABLE SUBSISTENCE	30,000	30,000	30,000	30,000
8	UNCLASSIFIED POSITIONS	2,418,900	2,418,900	2,418,900	2,418,900
9		(50.00)	(47.00)	(50.00)	(47.00)
10	OTHER PERSONAL SERVICES	10,000	10,000	10,000	10,000
11	OTHER OPERATING EXPENSES	1,907,500	1,457,500	1,907,500	1,457,500
12	TOTAL A. SUPREME COURT	5,412,296	4,962,296	5,412,296	4,962,296
13		(55.00)	(52.00)	(55.00)	(52.00)
14
15	B. BOARD OF LAW EXAMINERS
16	UNCLASSIFIED POSITIONS	314,000		314,000
17		(5.00)		(5.00)
18	OTHER PERSONAL SERVICES	151,000		151,000
19	OTHER OPERATING EXPENSES	405,000		405,000
20	TOTAL B. BOARD OF	870,000		870,000
21	LAW EXAMINERS	(5.00)		(5.00)
22
23	C. OFFICE OF DISCIPLINARY COUNSEL
24	UNCLASSIFIED POSITIONS	1,512,500	512,500	1,512,500	512,500
25		(16.00)	(7.00)	(16.00)	(7.00)
26	OTHER OPERATING EXPENSES	125,000		125,000
27	TOTAL C. OFFICE OF	1,637,500	512,500	1,637,500	512,500
28	DISCIPLINARY COUNSEL	(16.00)	(7.00)	(16.00)	(7.00)
29
30	D. COMMISSION ON CONDUCT
31	UNCLASSIFIED POSITIONS	724,000	307,500	724,000	307,500
32		(9.00)	(1.00)	(9.00)	(1.00)
33	NEW POSITIONS - LAW CLERK			210,000	210,000
34				(3.00)	(3.00)

B040	Sec. 57-2	SECTION 57 JUDICIAL DEPARTMENT					pg. 159
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	OTHER PERSONAL SERVICES	2,000		2,000
2	OTHER OPERATING EXPENSES	150,000		150,000
3	TOTAL D. COMMISSION	876,000	307,500	1,086,000	517,500
4	ON CONDUCT	(9.00)	(1.00)	(12.00)	(4.00)
5
6	TOTAL I. THE COURT:	8,795,796	5,782,296	9,005,796	5,992,296
7		(85.00)	(60.00)	(88.00)	(63.00)
8
9	II. COURT OF APPEALS
10	CHIEF APPEALS COURT JUDGE	205,036	205,036	205,036	205,036
11		(1.00)	(1.00)	(1.00)	(1.00)
12	ASSOCIATE APPEALS COURT JUDGE	1,615,440	1,615,440	1,615,440	1,615,440
13		(8.00)	(8.00)	(8.00)	(8.00)
14	TAXABLE SUBSISTENCE	60,000	60,000	60,000	60,000
15	UNCLASSIFIED POSITIONS	3,467,000	3,392,500	3,467,000	3,392,500
16		(65.00)	(62.00)	(65.00)	(62.00)
17	OTHER PERSONAL SERVICES	10,000	10,000	10,000	10,000
18	OTHER OPERATING EXPENSES	1,237,600	849,600	1,237,600	849,600
19	TOTAL II. COURT OF APPEALS	6,595,076	6,132,576	6,595,076	6,132,576
20		(74.00)	(71.00)	(74.00)	(71.00)
21
22	III. CIRCUIT COURT
23	CIRCUIT COURT JUDGE	9,640,885	9,640,885	9,640,885	9,640,885
24		(49.00)	(49.00)	(49.00)	(49.00)
25	TAXABLE SUBSISTENCE	350,000	350,000	350,000	350,000
26	UNCLASSIFIED POSITIONS	4,879,500	3,932,500	4,879,500	3,932,500
27		(126.00)	(98.00)	(124.00)	(98.00)
28	OTHER PERSONAL SERVICES	80,000	40,000	80,000	40,000
29	OTHER OPERATING EXPENSES	1,505,000	1,055,000	1,505,000	1,055,000
30	TOTAL III. CIRCUIT COURT	16,455,385	15,018,385	16,455,385	15,018,385
31		(175.00)	(147.00)	(173.00)	(147.00)
32
33	IV. FAMILY COURT
34	FAMILY COURT JUDGE	11,478,532	11,478,532	11,478,532	11,478,532

B040	Sec. 57-3	SECTION 57 JUDICIAL DEPARTMENT					pg. 160
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1		(60.00)	(60.00)	(60.00)	(60.00)
2	TAXABLE SUBSISTENCE	450,000	450,000	450,000	450,000
3	UNCLASSIFIED POSITIONS	2,112,000	2,112,000	2,112,000	2,112,000
4		(61.00)	(61.00)	(61.00)	(61.00)
5	OTHER PERSONAL SERVICES	25,000	25,000	25,000	25,000
6	OTHER OPERATING EXPENSES	1,208,600	1,068,600	1,208,600	1,068,600
7	TOTAL IV. FAMILY COURT	15,274,132	15,134,132	15,274,132	15,134,132
8		(121.00)	(121.00)	(121.00)	(121.00)
9
10	V. REACTIVATED JUDGES
11	REACTIVATED JUDGES	500,000	500,000	500,000	500,000
12	TOTAL V. REACTIVATED JUDGES	500,000	500,000	500,000	500,000
13
14	VI. COURT ADMINISTRATION
15	A. OFFICE OF STATE COURT ADMINISTRATOR
16	UNCLASSIFIED POSITIONS	605,000	205,000	605,000	205,000
17		(2.00)	(2.00)	(2.00)	(2.00)
18	NEW POSITIONS - PROGRAM			750,000	750,000
19	COORDINATOR I			(8.00)	(8.00)
20	OTHER OPERATING EXPENSES	177,500		177,500
21	TOTAL A. OFFICE OF STATE	782,500	205,000	1,532,500	955,000
22	COURT ADMINISTRATOR	(2.00)	(2.00)	(10.00)	(10.00)
23
24	B. COURT SERVICES
25	1. COURT SERVICES
26	UNCLASSIFIED POSITIONS	1,923,650	1,050,650	1,923,650	1,050,650
27		(27.00)	(13.00)	(13.00)	(13.00)
28	NEW POSITIONS -			40,000	40,000
29	ADMINISTRATIVE ASSISTANT			(1.00)	(1.00)
30	NEW POSITIONS - ADMINISTRATIVE			80,000	80,000
31	MANAGER I			(1.00)	(1.00)
32	OTHER OPERATING EXPENSES	1,730,893	175,000	1,980,893	425,000
33	TOTAL 1. COURT SERVICES	3,654,543	1,225,650	4,024,543	1,595,650
34		(27.00)	(13.00)	(15.00)	(15.00)

B040	Sec. 57-4	SECTION 57 JUDICIAL DEPARTMENT					pg. 161
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	2. LANGUAGE INTERPRETERS
2	OTHER OPERATING EXPENSES	190,000	190,000	190,000	190,000
3	TOTAL 2. LANGUAGE	190,000	190,000	190,000	190,000
4	INTERPRETERS
5
6	3. COURT REPORTING
7	UNCLASSIFIED POSITIONS	6,688,750	5,688,750	6,688,750	5,688,750
8		(169.00)	(128.00)	(128.00)	(128.00)
9	OTHER OPERATING EXPENSES	978,000	950,000	978,000	950,000
10	TOTAL 3. COURT REPORTING	7,666,750	6,638,750	7,666,750	6,638,750
11		(169.00)	(128.00)	(128.00)	(128.00)
12
13	TOTAL B. COURT SERVICES	11,511,293	8,054,400	11,881,293	8,424,400
14		(196.00)	(141.00)	(143.00)	(143.00)
15
16	C. JUDGE SCHEDULING
17	UNCLASSIFIED POSITIONS	381,250	256,250	381,250	256,250
18		(6.00)	(4.00)	(4.00)	(4.00)
19	OTHER OPERATING EXPENSES	26,000		26,000
20	TOTAL C. JUDGE SCHEDULING	407,250	256,250	407,250	256,250
21		(6.00)	(4.00)	(4.00)	(4.00)
22
23	D. PUBLIC INFORMATION
24	UNCLASSIFIED POSITIONS	78,500	78,500	78,500	78,500
25		(1.00)	(1.00)	(1.00)	(1.00)
26	OTHER OPERATING EXPENSES	26,000		26,000
27	TOTAL D. PUBLIC INFORMATION	104,500	78,500	104,500	78,500
28		(1.00)	(1.00)	(1.00)	(1.00)
29
30	E. INFORMATION TECHNOLOGY
31	UNCLASSIFIED POSITIONS	2,708,330	88,330	2,708,330	88,330
32		(52.00)	(2.00)	(2.00)	(2.00)
33	NEW POSITIONS - ADMINISTRATIVE			50,500	50,500
34	COORDINATOR II			(1.00)	(1.00)

B040	Sec. 57-5	SECTION 57 JUDICIAL DEPARTMENT					pg. 162
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	NEW POSITIONS - APPLICATIONS			149,000	149,000
2	ANALYST I			(2.00)	(2.00)
3	NEW POSITIONS - DATABASE			86,000	86,000
4	ADMINISTRATOR II			(1.00)	(1.00)
5	NEW POSITIONS - INFORMATION SYSTEMS/BUSINESS			172,000	172,000
6	ANALYST I			(3.00)	(3.00)
7	NEW POSITIONS - INFORMATION SYSTEMS/BUSINESS			48,500	48,500
8	ANALYST II			(1.00)	(1.00)
9	NEW POSITIONS - INFORMATION TECHNOLOGY			210,000	210,000
10	MGR II			(2.00)	(2.00)
11	NEW POSITIONS - NETWORK SYSTEMS			75,000	75,000
12	ADMIN I			(1.00)	(1.00)
13	NEW POSITIONS - NETWORK SYSTEMS			73,500	73,500
14	ADMIN II			(1.00)	(1.00)
15	NEW POSITIONS -			64,000	64,000
16	PROJECT COORDINATOR			(1.00)	(1.00)
17	NEW POSITIONS - SYSTEMS			73,500	73,500
18	PROGRAMMER/DEVELOPER I			(1.00)	(1.00)
19	OTHER PERSONAL SERVICES	12,000		12,000
20	OTHER OPERATING EXPENSES	5,445,050	2,505,000	5,445,050	2,505,000
21	CASE MANAGEMENT TECH SUPPORT	3,000,000		3,000,000
22	TOTAL E. INFORMATION	11,165,380	2,593,330	12,167,380	3,595,330
23	TECHNOLOGY	(52.00)	(2.00)	(16.00)	(16.00)
24
25	F. FISCAL SERVICES
26	UNCLASSIFIED POSITIONS	762,324	64,824	762,324	64,824
27		(12.00)	(1.00)	(1.00)	(1.00)
28	NEW POSITIONS - ACCOUNTANT/FISCAL			70,000	70,000
29	ANALYST I			(1.00)	(1.00)
30	NEW POSITIONS - ACCOUNTANT/FISCAL			197,000	197,000
31	ANALYST II			(2.00)	(2.00)
32	NEW POSITIONS - ACCOUNTANT/FISCAL			123,000	123,000
33	ANALYST III			(2.00)	(2.00)
34	NEW POSITIONS - ACCOUNTING/FISCAL			70,000	70,000

B040	Sec. 57-6	SECTION 57 JUDICIAL DEPARTMENT					pg. 163
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	MANAGER I			(1.00)	(1.00)
2	NEW POSITIONS - ACCOUNTING/FISCAL			198,000	198,000
3	MANAGER II			(2.00)	(2.00)
4	NEW POSITIONS - ACCOUNTING/FISCAL			117,000	117,000
5	MANAGER III			(1.00)	(1.00)
6	OTHER OPERATING EXPENSES	181,450	5,000	181,450	5,000
7	TOTAL F. FISCAL SERVICES	943,774	69,824	1,718,774	844,824
8		(12.00)	(1.00)	(10.00)	(10.00)
9
10	G. HUMAN RESOURCES
11	UNCLASSIFIED POSITIONS	708,000	68,000	708,000	68,000
12		(11.00)	(1.00)	(1.00)	(1.00)
13	NEW POSITIONS -			120,000	120,000
14	BENEFITS MANAGER			(2.00)	(2.00)
15	NEW POSITIONS - HUMAN RESOURCE			205,000	205,000
16	MANAGER I			(3.00)	(3.00)
17	NEW POSITIONS - HUMAN RESOURCE			120,000	120,000
18	MANAGER II			(1.00)	(1.00)
19	NEW POSITIONS - HUMAN RESOURCES			105,000	105,000
20	DIRECTOR I			(1.00)	(1.00)
21	NEW POSITIONS - HUMAN			90,000	90,000
22	RESOURCES SPECIALIST			(2.00)	(2.00)
23	NEW POSITIONS - HUMAN SERVICES			85,000	85,000
24	COORDINATOR I			(1.00)	(1.00)
25	OTHER OPERATING EXPENSES	55,000	5,000	55,000	5,000
26	TOTAL G. HUMAN RESOURCES	763,000	73,000	1,488,000	798,000
27		(11.00)	(1.00)	(11.00)	(11.00)
28
29	TOTAL VI. COURT	25,677,697	11,330,304	29,299,697	14,952,304
30	ADMINISTRATION	(280.00)	(152.00)	(195.00)	(195.00)
31
32	VII. EMPLOYEE BENEFITS
33	EMPLOYER CONTRIBUTIONS	29,262,859	25,704,859	31,430,859	27,872,859
34	TOTAL VII. EMPLOYEE BENEFITS	29,262,859	25,704,859	31,430,859	27,872,859

C050	Sec. 58-1	SECTION 58 ADMINISTRATIVE LAW COURT					pg. 165
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	CHIEF JUDGE	177,077	177,077	177,077	177,077
3		(1.00)	(1.00)	(1.00)	(1.00)
4	ASSOCIATE JUDGE	787,012	787,012	787,012	787,012
5		(5.00)	(5.00)	(5.00)	(5.00)
6	UNCLASSIFIED POSITIONS	2,214,553	1,393,322	2,334,493	1,513,262
7		(44.00)	(23.50)	(44.00)	(23.50)
8	OTHER OPERATING EXPENSES	1,020,673	435,150	1,020,673	435,150
9	TOTAL I. ADMINISTRATION	4,199,315	2,792,561	4,319,255	2,912,501
10		(50.00)	(29.50)	(50.00)	(29.50)
11
12	II. EMPLOYEE BENEFITS
13	EMPLOYER CONTRIBUTIONS	1,402,852	1,153,620	1,402,852	1,153,620
14	TOTAL II. EMPLOYEE BENEFITS	1,402,852	1,153,620	1,402,852	1,153,620
15
16	TOTAL ADMINISTRATIVE LAW	5,602,167	3,946,181	5,722,107	4,066,121
17	COURT	(50.00)	(29.50)	(50.00)	(29.50)

E200	Sec. 59-1	SECTION 59 ATTORNEY GENERAL'S OFFICE					pg. 166
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. STATE LITIGATION
2	ATTORNEY GENERAL	92,007	92,007	92,007	92,007
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	12,324,812	10,104,454	12,788,348	10,567,990
5		(227.25)	(173.05)	(227.25)	(173.05)
6	NEW POSITIONS -			75,000	75,000
7				(1.00)	(1.00)
8	NEW POSITIONS - ATTORNEY III			175,000	175,000
9				(2.00)	(2.00)
10	NEW POSITIONS - GRAPHICS			55,000	55,000
11	MANAGER II			(1.00)	(1.00)
12	NEW POSITIONS - IT			55,000	55,000
13	CONSULTANT II			(1.00)	(1.00)
14	NEW POSITIONS - PARALEGAL			50,000	50,000
15				(1.00)	(1.00)
16	NEW POSITIONS -			91,000	91,000
17	PROGRAM ASSISTANT			(2.00)	(2.00)
18	NEW POSITIONS - PROGRAM			300,000	300,000
19	COORDINATOR I			(6.00)	(6.00)
20	NEW POSITIONS - PROGRAM			70,000	70,000
21	MANAGER I			(1.00)	(1.00)
22	NEW POSITIONS - STATISTICAL AND			50,000	50,000
23	RESEARCH ANALYST II			(1.00)	(1.00)
24	UNCLASSIFIED POSITIONS	125,000		125,000
25		(1.00)		(1.00)
26	OTHER PERSONAL SERVICES	765,010	25,000	765,010	25,000
27	OTHER OPERATING EXPENSES	17,136,783	3,641,700	17,901,783	4,406,700
28	TOTAL I. STATE LITIGATION	30,443,612	13,863,161	32,593,148	16,012,697
29		(229.25)	(174.05)	(245.25)	(190.05)
30
31	II. CRIME VICTIMS SERVICES
32	CLASSIFIED POSITIONS	2,124,380	75,000	2,280,380	231,000
33		(57.00)	(1.00)	(57.00)	(4.00)
34	NEW POSITIONS - FISCAL

E200	Sec. 59-2	SECTION 59 ATTORNEY GENERAL'S OFFICE					pg. 167
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TECHNICIAN I			(4.40)
2	OTHER PERSONAL SERVICES	193,840		193,840
3	OTHER OPERATING EXPENSES	35,682,966	3,274,000	35,697,966	3,289,000
4	VICTIMS RIGHTS	120,000	120,000	120,000	120,000
5	ALLOC MUNICIPALITIES -	2,050,000		2,050,000
6	RESTRICTED
7	ALLOC COUNTIES - RESTRICTED	2,690,000		2,690,000
8	ALLOC OTHER STATE AGENCIES	2,400,000		2,400,000
9	ALLOC OTHER ENTITIES	26,675,000		26,675,000
10	TOTAL II. CRIME	71,936,186	3,469,000	72,107,186	3,640,000
11	VICTIMS SERVICES	(57.00)	(1.00)	(61.40)	(4.00)
12
13	III. EMPLOYEE BENEFITS
14	EMPLOYER CONTRIBUTIONS	5,125,376	3,404,448	5,657,360	3,936,432
15	TOTAL III. EMPLOYEE BENEFITS	5,125,376	3,404,448	5,657,360	3,936,432
16
17	TOTAL ATTORNEY GENERAL'S	107,505,174	20,736,609	110,357,694	23,589,129
18	OFFICE	(286.25)	(175.05)	(306.65)	(194.05)

E210	Sec. 60-1	SECTION 60 PROSECUTION COORDINATION COMMISSION					pg. 168
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	EXECUTIVE DIRECTOR	133,836	133,836	133,836	133,836
3		(1.00)	(1.00)	(1.00)	(1.00)
4	UNCLASSIFIED POSITIONS	456,474	456,474	456,474	456,474
5		(5.00)	(5.00)	(5.00)	(5.00)
6	NEW POSITIONS - ATTORNEY III			70,000	70,000
7				(1.00)	(1.00)
8	NEW POSITIONS - DATABASE			75,000	75,000
9	ADMINISTRATOR II			(1.00)	(1.00)
10	NEW POSITIONS - IT MANAGER II			90,000	90,000
11				(1.00)	(1.00)
12	OTHER PERSONAL SERVICES	99,550	2,400	99,550	2,400
13	OTHER OPERATING EXPENSES	352,550	131,109	430,550	209,109
14	TOTAL I. ADMINISTRATION	1,042,410	723,819	1,355,410	1,036,819
15		(6.00)	(6.00)	(9.00)	(9.00)
16
17	II. OFFICES OF CIRCUIT SOLICITORS
18	CIRCUIT SOLICITOR	3,148,041	3,148,041	3,148,041	3,148,041
19		(16.00)	(16.00)	(16.00)	(16.00)
20	UNCLASSIFIED POSITIONS	674,072	674,072	674,072	674,072
21		(16.00)	(16.00)	(16.00)	(16.00)
22	OTHER OPERATING EXPENSES	192,000	192,000	192,000	192,000
23	12TH JUDICIAL CIRCUIT	150,000	150,000	150,000	150,000
24	DRUG COURT
25	CASELOAD EQUALIZATION FUNDING	7,826,872	7,826,872	7,826,872	7,826,872
26	CONDITIONAL DISCHARGE FEE -	300,000		300,000
27	GENERAL SESSIONS
28	CONDITIONAL DISCHARGE FEE	200,000		200,000
29	- MAGISTRATE
30	CONDITIONAL DISCHARGE FEE	175,000		175,000
31	- MUNICIPALITY
32	COURT FEES	300,000		300,000
33	CRIMINAL DOMESTIC VIOLENCE	1,600,000	1,600,000	1,600,000	1,600,000
34	PROSECUTOR

E210	Sec. 60-2	SECTION 60 PROSECUTION COORDINATION COMMISSION					pg. 169
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	DRUG COURT FUNDING	4,400,000	1,600,000	4,400,000	1,600,000
2	DUI PROSECUTION	1,179,041	1,179,041	1,179,041	1,179,041
3	FEE FOR MOTIONS	450,000		450,000
4	JUDICIAL CIRCUIT STATE SUPPORT	6,352,002	6,352,002	6,352,002	6,352,002
5	KERSHAW COUNTY DRUG COURT	52,965	52,965	52,965	52,965
6	LAW ENFORCEMENT FUNDING	4,000,000		4,000,000
7	RICHLAND COUNTY DRUG COURT	56,436	56,436	56,436	56,436
8	SALUDA CNTY DRUG COURT	38,000	38,000	38,000	38,000
9	SUMMARY COURT DOMESTIC	2,980,117	2,980,117	2,980,117	2,980,117
10	VIOLENCE PROSECUTION
11	TRAFFIC EDUCATION PROGRAM-MAGISTRATES	50,000		50,000
12	COURT
13	TRAFFIC EDUCATION PROGRAM-MUNICIPAL	50,000		50,000
14	COURT
15	VICTIM'S ASSISTANCE PROGRAM	132,703	132,703	132,703	132,703
16	VIOLENT CRIME PROSECUTION	1,600,000	1,600,000	1,600,000	1,600,000
17	TOTAL II. OFFICES OF	35,907,249	27,582,249	35,907,249	27,582,249
18	CIRCUIT SOLICITORS	(32.00)	(32.00)	(32.00)	(32.00)
19
20	III. COMMUNITY PROGRAMS
21	SC CENTER FOR FATHERS	400,000	400,000	400,000	400,000
22	AND FAMILIES
23	TOTAL III. COMMUNITY PROGRAMS	400,000	400,000	400,000	400,000
24
25	IV. EMPLOYEE BENEFITS
26	EMPLOYER CONTRIBUTIONS	2,968,145	2,931,153	3,062,145	3,025,153
27	TOTAL IV. EMPLOYEE BENEFITS	2,968,145	2,931,153	3,062,145	3,025,153
28
29	TOTAL PROSECUTION COORDINATION	40,317,804	31,637,221	40,724,804	32,044,221
30	COMMISSION	(38.00)	(38.00)	(41.00)	(41.00)

E230	Sec. 61-1	SECTION 61 COMMISSION ON INDIGENT DEFENSE					pg. 170
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	EXECUTIVE DIRECTOR	147,900	147,900	147,900	147,900
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	595,943	428,975	595,943	428,975
5		(9.50)	(5.50)	(9.50)	(5.50)
6	NEW POSITIONS - ATTORNEY IV			82,000	82,000
7				(1.00)	(1.00)
8	OTHER PERSONAL SERVICES	81,234	1,234	81,234	1,234
9	OTHER OPERATING EXPENSES	307,041		313,418	6,377
10	CIVIL COMMITMENT VOUCHER	375,000		375,000
11	PROCESSING
12	CONFLICT FUND	2,500,000		2,500,000
13	COURT FINE ASSESSMENT	665,060		665,060
14	DEATH PENALTY TRIAL FUNDS	2,906,600	500,000	2,906,600	500,000
15	FEE AND FINE STABLIZATION FUND			1,300,000	1,300,000
16	INFORMATION TECHNOLOGY	127,192	127,192	127,192	127,192
17	SERVICES
18	LEGAL AID FUNDING	1,700,000		1,700,000
19	PROFESSIONAL TRAINING AND	286,414		286,414
20	DEVELOPMENT
21	RULE 608 APPOINTMENT	10,115,374	9,115,374	10,115,374	9,115,374
22	TOTAL I. ADMINISTRATION	19,807,758	10,320,675	21,196,135	11,709,052
23		(10.50)	(6.50)	(11.50)	(7.50)
24
25	II. DIVISION OF APPELLATE DEFENSE
26	CLASSIFIED POSITIONS	1,312,820	781,537	1,312,820	781,537
27		(24.00)	(9.00)	(24.00)	(9.00)
28	OTHER OPERATING EXPENSES	352,600		352,600
29	TOTAL II. DIVISION OF	1,665,420	781,537	1,665,420	781,537
30	APPELLATE DEFENSE	(24.00)	(9.00)	(24.00)	(9.00)
31
32	III. OFFICE OF CIRCUIT PUBLIC DEFENDER
33	CIRCUIT PUBLIC DEFENDER	3,148,032	3,148,032	3,148,032	3,148,032
34		(16.00)	(16.00)	(16.00)	(16.00)

E230	Sec. 61-2	SECTION 61 COMMISSION ON INDIGENT DEFENSE					pg. 171
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	UNCLASSIFIED POSITIONS	637,182	637,182	637,182	637,182
2		(16.00)	(16.00)	(16.00)	(16.00)
3	OTHER OPERATING EXPENSES	192,000	192,000	192,000	192,000
4	CRIMINAL DOMESTIC VIOLENCE	1,377,185	1,377,185	1,377,185	1,377,185
5	DEFENSE OF INDIGENTS/PER	20,074,101	15,901,049	20,074,101	15,901,049
6	CAPITA
7	DUI DEFENSE OF INDIGENTS	976,593	976,593	976,593	976,593
8	TOTAL III. OFFICE OF CIRCUIT	26,405,093	22,232,041	26,405,093	22,232,041
9	PUBLIC DEFENDER	(32.00)	(32.00)	(32.00)	(32.00)
10
11	IV. DEATH PENALTY TRIAL DIVISION
12	UNCLASSIFIED POSITIONS	356,400		356,400
13		(5.00)		(5.00)
14	OTHER OPERATING EXPENSES	115,200		115,200
15	TOTAL IV. DEATH PENALTY	471,600		471,600
16	TRIAL DIVISION	(5.00)		(5.00)
17
18	V. EMPLOYEE BENEFITS
19	EMPLOYER CONTRIBUTIONS	3,571,789	3,169,058	3,605,412	3,202,681
20	TOTAL V. EMPLOYEE BENEFITS	3,571,789	3,169,058	3,605,412	3,202,681
21
22	TOTAL COMMISSION ON	51,921,660	36,503,311	53,343,660	37,925,311
23	INDIGENT DEFENSE	(71.50)	(47.50)	(72.50)	(48.50)

D100	Sec. 62-1	SECTION 62 GOVERNOR'S OFF-STATE LAW ENFORCEMENT DIVISION					pg. 172
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	CHIEF	195,700	195,700	195,700	195,700
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	2,422,889	2,393,889	2,422,889	2,393,889
5		(44.00)	(42.00)	(44.00)	(42.00)
6	UNCLASSIFIED POSITIONS	154,702	154,702	154,702	154,702
7		(1.00)	(1.00)	(1.00)	(1.00)
8	OTHER PERSONAL SERVICES	161,000	135,000	161,000	135,000
9	OTHER OPERATING EXPENSES	766,867	278,025	1,251,820	762,978
10	TOTAL I. ADMINISTRATION	3,701,158	3,157,316	4,186,111	3,642,269
11		(46.00)	(44.00)	(46.00)	(44.00)
12
13	II. PROGRAMS AND SERVICES
14	A. INVESTIGATIVE SERVICES
15	CLASSIFIED POSITIONS	9,601,629	8,982,009	10,322,025	9,702,405
16		(144.95)	(135.95)	(144.95)	(135.95)
17	NEW POSITIONS - LAW ENFORCEMENT			385,000	385,000
18	OFFICER II			(8.00)	(7.00)
19	OTHER PERSONAL SERVICES	607,562	387,560	634,428	414,426
20	OTHER OPERATING EXPENSES	8,470,995	3,533,745	8,510,338	3,573,088
21	TOTAL A. INVESTIGATIVE	18,680,186	12,903,314	19,851,791	14,074,919
22	SERVICES	(144.95)	(135.95)	(152.95)	(142.95)
23
24	B. FORENSIC SERVICES
25	CLASSIFIED POSITIONS	7,672,128	7,246,428	8,652,673	8,226,973
26		(141.80)	(130.00)	(141.80)	(130.00)
27	NEW POSITIONS - FORENSIC			62,000	62,000
28	TECHNICIAN I			(2.00)	(2.00)
29	NEW POSITIONS - SR CRIMINALIST			55,000	55,000
30				(1.00)	(1.00)
31	OTHER PERSONAL SERVICES	934,822	219,822	938,660	223,660
32	OTHER OPERATING EXPENSES	6,800,116	983,201	6,827,116	1,010,201
33	BREATHTESTING SITE VIDEOTAPING	250,000		250,000
34	DNA DATABASE PROGRAM	370,000		370,000

D100	Sec. 62-2	SECTION 62 GOVERNOR'S OFF-STATE LAW ENFORCEMENT DIVISION					pg. 173
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	IMPLIED CONSENT	89,855	89,855	89,855	89,855
2	CASE SERVICES	3,000	3,000	3,000	3,000
3	TOTAL B. FORENSIC SERVICES	16,119,921	8,542,306	17,248,304	9,670,689
4		(141.80)	(130.00)	(144.80)	(133.00)
5
6	C. DATA CENTER
7	CLASSIFIED POSITIONS	2,999,790	2,884,790	3,603,469	3,488,469
8		(56.60)	(55.60)	(56.60)	(55.60)
9	OTHER PERSONAL SERVICES	509,751	31,601	509,751	31,601
10	OTHER OPERATING EXPENSES	8,693,517	3,992,530	8,701,517	4,000,530
11	TOTAL C. DATA CENTER	12,203,058	6,908,921	12,814,737	7,520,600
12		(56.60)	(55.60)	(56.60)	(55.60)
13
14	D. REGULATORY
15	CLASSIFIED POSITIONS	1,381,123	779,541	1,477,041	875,459
16		(29.00)	(12.00)	(29.00)	(12.00)
17	NEW POSITIONS -			30,000	30,000
18	ADMINISTRATIVE ASSISTANT			(1.00)	(1.00)
19	NEW POSITIONS - LAW ENFORCEMENT			110,000	110,000
20	OFFICER II			(2.00)	(2.00)
21	OTHER PERSONAL SERVICES	639,427	218,112	647,103	225,788
22	OTHER OPERATING EXPENSES	3,540,313	2,349,950	3,591,313	2,400,950
23	PTSD TREATMENT	250,000	250,000	250,000	250,000
24	TOTAL D. REGULATORY	5,810,863	3,597,603	6,105,457	3,892,197
25		(29.00)	(12.00)	(32.00)	(15.00)
26
27	E. HOMELAND SECURITY PROGRAM
28	CLASSIFIED POSITIONS	471,644	317,924	485,144	331,424
29		(5.65)	(3.85)	(5.65)	(3.85)
30	NEW POSITIONS - LAW ENFORCEMENT			110,000	110,000
31	OFFICER II			(2.00)	(2.00)
32	OTHER PERSONAL SERVICES	541,276	8,841	548,952	16,517
33	OTHER OPERATING EXPENSES	804,502	15,650	854,502	65,650
34	ALLOC MUNICIPALITIES -	1,614,177		1,614,177

D100	Sec. 62-3	SECTION 62 GOVERNOR'S OFF-STATE LAW ENFORCEMENT DIVISION					pg. 174
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	RESTRICTED
2	ALLOC COUNTIES - RESTRICTED	4,267,213		4,267,213
3	ALLOC OTHER STATE AGENCIES	7,353,460		7,353,460
4	ALLOC OTHER ENTITIES	200,000		200,000
5	TOTAL E. HOMELAND	15,252,272	342,415	15,433,448	523,591
6	SECURITY PROGRAM	(5.65)	(3.85)	(7.65)	(5.85)
7
8	F. CJIS/FUSION CENTER
9	CLASSIFIED POSITIONS	4,534,741	3,428,717	4,743,712	3,637,688
10		(84.00)	(53.00)	(84.00)	(53.00)
11	NEW POSITIONS - LAW ENFORCEMENT			330,000	330,000
12	OFFICER II			(6.00)	(6.00)
13	NEW POSITIONS - STATISTICAL AND			80,000	80,000
14	RESEARCH ANALYST II			(2.00)	(2.00)
15	OTHER PERSONAL SERVICES	1,157,511	97,629	1,180,539	120,657
16	OTHER OPERATING EXPENSES	3,765,145	1,287,800	3,765,145	1,287,800
17	AMBER ALERT	65,000	65,000	65,000	65,000
18	TOTAL F. CJIS/FUSION CENTER	9,522,397	4,879,146	10,164,396	5,521,145
19		(84.00)	(53.00)	(92.00)	(61.00)
20
21	G. COUNTER-TERRORISM
22	CLASSIFIED POSITIONS	4,669,711	4,618,711	5,079,112	5,028,112
23		(56.00)	(55.00)	(56.00)	(55.00)
24	NEW POSITIONS - LAW ENFORCEMENT			220,000	220,000
25	OFFICER II			(4.00)	(4.00)
26	NEW POSITIONS - LAW ENFORCEMENT			150,000	150,000
27	OFFICER IV			(2.00)	(2.00)
28	OTHER PERSONAL SERVICES	483,296	428,296	498,648	443,648
29	OTHER OPERATING EXPENSES	3,842,637	549,750	4,004,137	711,250
30	TOTAL G. COUNTER-TERRORISM	8,995,644	5,596,757	9,951,897	6,553,010
31		(56.00)	(55.00)	(62.00)	(61.00)
32
33	H. VICE
34	CLASSIFIED POSITIONS	6,067,315	5,168,503	6,604,327	5,705,515

D100	Sec. 62-4	SECTION 62 GOVERNOR'S OFF-STATE LAW ENFORCEMENT DIVISION					pg. 175
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1		(105.00)	(89.00)	(105.00)	(89.00)
2	NEW POSITIONS - LAW ENFORCEMENT			455,548	455,548
3	OFFICER II			(8.00)	(8.00)
4	NEW POSITIONS - LAW ENFORCEMENT			75,000	75,000
5	OFFICER IV			(1.00)	(1.00)
6	OTHER PERSONAL SERVICES	430,404	250,000	457,270	276,866
7	OTHER OPERATING EXPENSES	1,152,387	679,220	1,352,387	879,220
8	AGENT OPERATIONS	92,625	92,625	92,625	92,625
9	METH LAB CLEAN UP	500,000	500,000	500,000	500,000
10	TOTAL H. VICE	8,242,731	6,690,348	9,537,157	7,984,774
11		(105.00)	(89.00)	(114.00)	(98.00)
12
13	TOTAL II. PROGRAMS	94,827,072	49,460,810	101,107,187	55,740,925
14	AND SERVICES	(623.00)	(534.40)	(662.00)	(572.40)
15
16	III. EMPLOYEE BENEFITS
17	EMPLOYER CONTRIBUTIONS	17,400,840	14,762,899	20,219,261	17,581,320
18	TOTAL III. EMPLOYEE BENEFITS	17,400,840	14,762,899	20,219,261	17,581,320
19
20	TOTAL GOVERNOR'S OFF-STATE LAW	115,929,070	67,381,025	125,512,559	76,964,514
21	ENFORCEMENT DIVISION	(669.00)	(578.40)	(708.00)	(616.40)

K050	Sec. 63-1	SECTION 63 DEPARTMENT OF PUBLIC SAFETY					pg. 176
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATIVE SERVICES
2	DIRECTOR	168,059	134,947	168,059	134,947
3		(1.00)	(0.80)	(1.00)	(0.80)
4	CLASSIFIED POSITIONS	4,312,131	4,084,641	4,312,131	4,084,641
5		(90.71)	(79.40)	(90.71)	(79.40)
6	UNCLASSIFIED POSITIONS	117,771	117,771	117,771	117,771
7	OTHER PERSONAL SERVICES	257,961	165,400	257,961	165,400
8	OTHER OPERATING EXPENSES	3,225,504	125,481	3,251,291	151,268
9	TOTAL I. ADMINISTRATIVE	8,081,426	4,628,240	8,107,213	4,654,027
10	SERVICES	(91.71)	(80.20)	(91.71)	(80.20)
11
12	II. PROGRAMS AND SERVICES
13	A. HIGHWAY PATROL
14	CLASSIFIED POSITIONS	55,609,339	49,852,174	59,891,816	54,134,651
15		(1,136.70)	(1,018.30)	(1,136.70)	(1,018.30)
16	UNCLASSIFIED POSITIONS	135,817	135,817	148,527	148,527
17		(1.00)	(1.00)	(1.00)	(1.00)
18	OTHER PERSONAL SERVICES	4,251,485	2,618,810	4,251,485	2,618,810
19	OTHER OPERATING EXPENSES	29,055,886	7,746,268	32,116,276	10,806,658
20	TOTAL A. HIGHWAY PATROL	89,052,527	60,353,069	96,408,104	67,708,646
21		(1,137.70)	(1,019.30)	(1,137.70)	(1,019.30)
22
23	B. STATE TRANSPORT POLICE
24	CLASSIFIED POSITIONS	7,827,174	2,496,950	8,490,174	3,159,950
25		(147.01)	(45.90)	(147.01)	(45.90)
26	UNCLASSIFIED POSITIONS	117,707	117,707	123,597	123,597
27		(1.00)	(1.00)	(1.00)	(1.00)
28	OTHER PERSONAL SERVICES	147,728	46,725	147,728	46,725
29	OTHER OPERATING EXPENSES	4,492,214		4,582,664	90,450
30	TOTAL B. STATE	12,584,823	2,661,382	13,344,163	3,420,722
31	TRANSPORT POLICE	(148.01)	(46.90)	(148.01)	(46.90)
32
33	C. BUREAU OF PROTECTIVE SERVICES
34	CLASSIFIED POSITIONS	4,395,609	3,463,977	4,811,609	3,879,977

K050	Sec. 63-2	SECTION 63 DEPARTMENT OF PUBLIC SAFETY					pg. 177
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1		(101.00)	(63.00)	(101.00)	(63.00)
2	OTHER PERSONAL SERVICES	273,558	211,156	273,558	211,156
3	OTHER OPERATING EXPENSES	516,196	390,326	596,450	470,580
4	TOTAL C. BUREAU OF	5,185,363	4,065,459	5,681,617	4,561,713
5	PROTECTIVE SERVICES	(101.00)	(63.00)	(101.00)	(63.00)
6
7	D. HALL OF FAME
8	CLASSIFIED POSITIONS	137,000		137,000
9		(3.00)		(3.00)
10	OTHER OPERATING EXPENSES	221,000	95,000	221,000	95,000
11	TOTAL D. HALL OF FAME	358,000	95,000	358,000	95,000
12		(3.00)		(3.00)
13
14	E. SAFETY AND GRANTS
15	CLASSIFIED POSITIONS	1,804,089	546,243	1,838,089	580,243
16		(32.58)	(6.40)	(32.58)	(6.40)
17	NEW POSITIONS - ACCOUNTANT/FISCAL
18	ANALYST II			(1.00)
19	NEW POSITIONS - PROGRAM
20	COORDINATOR II			(1.00)
21	OTHER PERSONAL SERVICES	456,780	3,000	456,780	3,000
22	OTHER OPERATING EXPENSES	8,643,582	31,819	8,652,540	40,777
23	BODY CAMERAS	2,400,000	2,400,000	2,400,000	2,400,000
24	SCHOOL RESOURCE OFFICERS	17,000,000	4,000,000	17,000,000	4,000,000
25	ALLOC MUNICIPALITIES -	3,033,720		3,033,720
26	RESTRICTED
27	ALLOC COUNTIES - RESTRICTED	4,000,547		4,000,547
28	ALLOC OTHER STATE AGENCIES	3,466,000		3,466,000
29	ALLOC OTHER ENTITIES	1,240,000		1,240,000
30	TOTAL E. SAFETY AND GRANTS	42,044,718	6,981,062	42,087,676	7,024,020
31		(32.58)	(6.40)	(34.58)	(6.40)
32
33	TOTAL II. PROGRAMS	149,225,431	74,155,972	157,879,560	82,810,101
34	AND SERVICES	(1,422.29)	(1,135.60)	(1,424.29)	(1,135.60)

K050	Sec. 63-3	SECTION 63 DEPARTMENT OF PUBLIC SAFETY					pg. 178
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	III. EMPLOYEE BENEFITS
2	EMPLOYER CONTRIBUTIONS	38,289,734	31,491,707	40,617,789	33,819,762
3	TOTAL III. EMPLOYEE BENEFITS	38,289,734	31,491,707	40,617,789	33,819,762
4
5	TOTAL DEPARTMENT OF	195,596,591	110,275,919	206,604,562	121,283,890
6	PUBLIC SAFETY	(1,514.00)	(1,215.80)	(1,516.00)	(1,215.80)

N200	Sec. 64-1	SECTION 64 LAW ENFORCEMENT TRAINING COUNCIL					pg. 179
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	EXECUTIVE DIRECTOR	124,448		124,448
3		(1.00)		(1.00)
4	CLASSIFIED POSITIONS	2,962,625	642,289	3,107,309	642,289
5		(61.00)	(7.00)	(61.00)	(7.00)
6	OTHER PERSONAL SERVICES	47,000		47,000
7	OTHER OPERATING EXPENSES	4,099,910	2,749,600	4,099,910	2,749,600
8	TOTAL I. ADMINISTRATION	7,233,983	3,391,889	7,378,667	3,391,889
9		(62.00)	(7.00)	(62.00)	(7.00)
10
11	II. TRAINING
12	CLASSIFIED POSITIONS	3,979,751	3,361,887	4,143,820	3,511,231
13		(78.00)	(58.00)	(78.00)	(58.00)
14	OTHER PERSONAL SERVICES	265,980		265,980
15	OTHER OPERATING EXPENSES	2,121,734	718,706	2,121,734	718,706
16	TOTAL II. TRAINING	6,367,465	4,080,593	6,531,534	4,229,937
17		(78.00)	(58.00)	(78.00)	(58.00)
18
19	III. EMPLOYEE BENEFITS
20	EMPLOYER CONTRIBUTIONS	3,069,762	1,664,703	3,232,003	1,786,892
21	TOTAL III. EMPLOYEE BENEFITS	3,069,762	1,664,703	3,232,003	1,786,892
22
23	TOTAL LAW ENFORCEMENT	16,671,210	9,137,185	17,142,204	9,408,718
24	TRAINING COUNCIL	(140.00)	(65.00)	(140.00)	(65.00)

N040	Sec. 65-1	SECTION 65 DEPARTMENT OF CORRECTIONS					pg. 180
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. INTERNAL ADMIN & SUPPORT
2	COMMISSIONERS	250,000	250,000	250,000	250,000
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	10,525,035	9,788,374	10,626,235	9,889,574
5		(149.00)	(135.40)	(149.00)	(135.40)
6	NEW POSITIONS - ADMINISTRATIVE			85,000	85,000
7	MANAGER I			(1.00)	(1.00)
8	NEW POSITIONS - ADMINISTRATIVE			192,000	192,000
9	SPECIALIST II			(6.00)	(6.00)
10	NEW POSITIONS - PROGRAM			68,000	68,000
11	COORDINATOR I			(2.00)	(2.00)
12	NEW POSITIONS - PROGRAM			295,000	295,000
13	MANAGER I			(5.00)	(5.00)
14	NEW POSITIONS - RECORDS			32,000	32,000
15	ANALYST I			(1.00)	(1.00)
16	NEW POSITIONS - RISK MGMT &			54,000	54,000
17	COMPLIANCE ANALYST I			(1.00)	(1.00)
18	NEW POSITIONS - RISK MGMT &			73,000	73,000
19	COMPLIANCE MANAGER I			(1.00)	(1.00)
20	UNCLASSIFIED POSITIONS	480,043	480,043	480,043	480,043
21		(3.00)	(3.00)	(3.00)	(3.00)
22	OTHER PERSONAL SERVICES	433,652	346,443	433,652	346,443
23	OTHER OPERATING EXPENSES	5,741,200	4,141,000	7,615,298	6,015,098
24	TOTAL I. INTERNAL ADMIN	17,429,930	15,005,860	20,204,228	17,780,158
25	& SUPPORT	(153.00)	(139.40)	(170.00)	(156.40)
26
27	II. PROGRAMS AND SERVICES
28	A. HOUSING, CARE, SECURITY, AND SUPERVISION
29	CLASSIFIED POSITIONS	222,627,727	220,254,925	241,126,535	238,753,733
30		(5,722.13)	(5,652.76)	(5,722.13)	(5,652.76)
31	NEW POSITIONS - ACTIVITY			176,125	176,125
32	THERAPY DIRECTOR			(5.00)	(5.00)
33	NEW POSITIONS - DENTIST			418,746	418,746
34				(5.00)	(5.00)

N040	Sec. 65-2	SECTION 65 DEPARTMENT OF CORRECTIONS					pg. 181
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	NEW POSITIONS - MEDICAL ASSISTANT			89,136	89,136
2	TECHN I			(6.00)	(6.00)
3	NEW POSITIONS - MEDICAL ASSISTANT			84,975	84,975
4	TECHN II			(3.00)	(3.00)
5	NEW POSITIONS - NURSE			1,628,410	1,628,410
6	PRACTITIONER II			(14.00)	(14.00)
7	NEW POSITIONS - PHYSICIAN I			1,018,012	1,018,012
8				(9.00)	(9.00)
9	NEW POSITIONS -			725,594	725,594
10	PHYSICIAN'S ASST			(7.00)	(7.00)
11	NEW POSITIONS - PROGRAM			42,000	42,000
12	COORDINATOR I			(1.00)	(1.00)
13	NEW POSITIONS - PSYCHIATRIST			500,000	500,000
14				(2.00)	(2.00)
15	NEW POSITIONS - PSYCHOLOGIST I			250,920	250,920
16				(2.00)	(2.00)
17	NEW POSITIONS - REGISTERED			268,162	268,162
18	NURSE I			(4.00)	(4.00)
19	NEW POSITIONS - REGISTERED			221,365	221,365
20	NURSE II			(3.00)	(3.00)
21	NEW POSITIONS - RISK MGMT &			74,799	74,799
22	COMPLIANCE ANALYST I			(2.00)	(2.00)
23	NEW POSITIONS - RISK MGMT &			40,431	40,431
24	COMPLIANCE ANALYST II			(1.00)	(1.00)
25	UNCLASSIFIED POSITIONS	556,778	556,778	556,778	556,778
26		(3.00)	(3.00)	(3.00)	(3.00)
27	OTHER PERSONAL SERVICES	4,514,739	3,924,370	4,514,739	3,924,370
28	OTHER OPERATING EXPENSES	121,638,260	102,111,960	121,638,260	102,111,960
29	CASE SERVICES	27,292,683	24,242,683	27,622,683	24,572,683
30	TOTAL A. HOUSING, CARE, SECURITY,	376,630,187	351,090,716	400,997,670	375,458,199
31	AND SUPERVISION	(5,725.13)	(5,655.76)	(5,789.13)	(5,719.76)
32
33	B. QUOTA ELIMINATION
34	QUOTA ELIMINATION	1,967,720	1,967,720	1,967,720	1,967,720

N040	Sec. 65-3	SECTION 65 DEPARTMENT OF CORRECTIONS					pg. 182
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL B. QUOTA ELIMINATION	1,967,720	1,967,720	1,967,720	1,967,720
2
3	C. WORK & VOCATIONAL ACTIVITIES
4	CLASSIFIED POSITIONS	8,193,569	2,420,877	8,193,569	2,420,877
5		(161.52)	(50.00)	(161.52)	(50.00)
6	OTHER PERSONAL SERVICES	9,911,342	359,792	9,911,342	359,792
7	OTHER OPERATING EXPENSES	17,218,845	357,638	17,218,845	357,638
8	TOTAL C. WORK &	35,323,756	3,138,307	35,323,756	3,138,307
9	VOCATIONAL ACTIVITIES	(161.52)	(50.00)	(161.52)	(50.00)
10
11	D. PALMETTO UNIFIED SCH DIST 1
12	CLASSIFIED POSITIONS	1,493,850	1,234,565	1,493,850	1,234,565
13		(44.90)	(10.70)	(44.90)	(10.70)
14	UNCLASSIFIED POSITIONS	3,394,343	1,904,343	3,394,343	1,904,343
15		(49.44)	(24.01)	(49.44)	(24.01)
16	OTHER PERSONAL SERVICES	1,878,827	666,033	1,878,827	666,033
17	OTHER OPERATING EXPENSES	1,890,238	70,190	1,890,238	70,190
18	TOTAL D. PALMETTO UNIFIED SCH	8,657,258	3,875,131	8,657,258	3,875,131
19	DIST 1	(94.34)	(34.71)	(94.34)	(34.71)
20
21	E. INDIVIDUAL GROWTH & MOTIVATION
22	CLASSIFIED POSITIONS	3,550,860	3,550,860	3,892,640	3,892,640
23		(78.00)	(78.00)	(78.00)	(78.00)
24	OTHER PERSONAL SERVICES	705,623	559,373	705,623	559,373
25	OTHER OPERATING EXPENSES	433,497	84,747	433,497	84,747
26	TOTAL E. INDIVIDUAL GROWTH	4,689,980	4,194,980	5,031,760	4,536,760
27	& MOTIVATION	(78.00)	(78.00)	(78.00)	(78.00)
28
29	F. PENAL FACILITY INSPECTION SERVICE
30	CLASSIFIED POSITIONS	118,126	118,126	118,126	118,126
31		(2.00)	(2.00)	(2.00)	(2.00)
32	NEW POSITIONS - OSHA OFFICER I			120,000	120,000
33				(2.00)	(2.00)
34	NEW POSITIONS - OSHA			142,000	142,000

N040	Sec. 65-4	SECTION 65 DEPARTMENT OF CORRECTIONS					pg. 183
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	OFFICER II			(2.00)	(2.00)
2	NEW POSITIONS - OSHA			85,000	85,000
3	OFFICER III			(1.00)	(1.00)
4	NEW POSITIONS - PROGRAM			120,000	120,000
5	COORDINATOR II			(2.00)	(2.00)
6	OTHER OPERATING EXPENSES	6,000	6,000	6,000	6,000
7	TOTAL F. PENAL FACILITY	124,126	124,126	591,126	591,126
8	INSPECTION SERVICE	(2.00)	(2.00)	(9.00)	(9.00)
9
10	TOTAL II. PROGRAMS	427,393,027	364,390,980	452,569,290	389,567,243
11	AND SERVICES	(6,060.99)	(5,820.47)	(6,131.99)	(5,891.47)
12
13	III. EMPLOYEE BENEFITS
14	EMPLOYER CONTRIBUTIONS	104,842,819	100,285,941	111,459,396	106,902,518
15	TOTAL III. EMPLOYEE BENEFITS	104,842,819	100,285,941	111,459,396	106,902,518
16
17	TOTAL DEPARTMENT OF	549,665,776	479,682,781	584,232,914	514,249,919
18	CORRECTIONS	(6,213.99)	(5,959.87)	(6,301.99)	(6,047.87)

N080	Sec. 66-1	SECTION 66 DEPARTMENT OF PROBATION, PAROLE & PARDON SERVICES					pg. 184
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	EXECUTIVE DIRECTOR	145,448	145,448	145,448	145,448
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	2,460,091	990,260	2,460,091	990,260
5		(53.00)	(19.00)	(53.00)	(19.00)
6	UNCLASSIFIED POSITIONS	112,219	112,219	112,219	112,219
7		(1.00)	(1.00)	(1.00)	(1.00)
8	OTHER PERSONAL SERVICES	117,596	85,000	117,596	85,000
9	OTHER OPERATING EXPENSES	323,182		323,182
10	TOTAL I. ADMINISTRATION	3,158,536	1,332,927	3,158,536	1,332,927
11		(55.00)	(21.00)	(55.00)	(21.00)
12
13	II. PROGRAMS AND SERVICES
14	A. OFFENDER PROGRAMMING
15	1. OFFENDER SUPERVISION
16	CLASSIFIED POSITIONS	27,207,025	21,212,469	28,547,387	22,552,831
17		(580.00)	(464.00)	(580.00)	(464.00)
18	NEW POSITIONS - PROBATION &			264,000	264,000
19	PAROLE AGENT			(6.00)	(6.00)
20	NEW POSITIONS - PROBATION &			98,081	98,081
21	PAROLE MGR I			(2.00)	(2.00)
22	UNCLASSIFIED POSITIONS	185,815	185,815	185,815	185,815
23		(2.00)	(2.00)	(2.00)	(2.00)
24	OTHER PERSONAL SERVICES	779,903	556,851	803,903	580,851
25	OTHER OPERATING EXPENSES	10,514,530	2,155,434	11,181,154	2,822,058
26	CASE SERVICES	32,425		32,425
27	TOTAL 1. OFFENDER SUPERVISION	38,719,698	24,110,569	41,112,765	26,503,636
28		(582.00)	(466.00)	(590.00)	(474.00)
29
30	2. SEX OFFENDER MONITORING
31	CLASSIFIED POSITIONS	2,465,927	2,465,927	2,465,927	2,465,927
32		(54.00)	(54.00)	(54.00)	(54.00)
33	OTHER PERSONAL SERVICES	10,000	10,000	10,000	10,000
34	OTHER OPERATING EXPENSES	785,001	775,001	785,001	775,001

N080	Sec. 66-2	SECTION 66 DEPARTMENT OF PROBATION, PAROLE & PARDON SERVICES					pg. 185
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	EMPLOYER CONTRIBUTIONS	1,177,557	1,161,557	1,177,557	1,161,557
2	TOTAL 2. SEX	4,438,485	4,412,485	4,438,485	4,412,485
3	OFFENDER MONITORING	(54.00)	(54.00)	(54.00)	(54.00)
4
5	3. SENTENCING REFORM
6	CLASSIFIED POSITIONS	1,889,989	1,889,989	1,889,989	1,889,989
7		(52.00)	(52.00)	(52.00)	(52.00)
8	OTHER PERSONAL SERVICES	20,000	20,000	20,000	20,000
9	OTHER OPERATING EXPENSES	3,498,944	3,498,944	4,124,616	4,124,616
10	CASE SERVICES	340,000	340,000	340,000	340,000
11	TOTAL 3. SENTENCING REFORM	5,748,933	5,748,933	6,374,605	6,374,605
12		(52.00)	(52.00)	(52.00)	(52.00)
13
14	TOTAL A. OFFENDER PROGRAMMING	48,907,116	34,271,987	51,925,855	37,290,726
15		(688.00)	(572.00)	(696.00)	(580.00)
16
17	B. REHABILITATIVE SERVICES
18	CLASSIFIED POSITIONS	796,881	496,881	817,881	517,881
19		(19.00)	(13.00)	(19.00)	(13.00)
20	NEW POSITIONS - PROBATION &			279,188	279,188
21	PAROLE AGENT			(6.00)	(6.00)
22	NEW POSITIONS -			36,512	36,512
23	PROGRAM ASSISTANT			(1.00)	(1.00)
24	OTHER PERSONAL SERVICES	320,000		320,000
25	OTHER OPERATING EXPENSES	644,900	104,900	716,516	176,516
26	ALSTON WILKES RE-ENTRY	1,500,000	1,500,000	1,500,000	1,500,000
27	SERVICES
28	CASE SERVICES	10,000		10,000
29	TOTAL B. REHABILITATIVE	3,271,781	2,101,781	3,680,097	2,510,097
30	SERVICES	(19.00)	(13.00)	(26.00)	(20.00)
31
32	C. PAROLE OPERATIONS
33	PROBATION, PAROLE &	155,230	155,230	155,230	155,230
34	PARDON BOARD

N080	Sec. 66-3	SECTION 66 DEPARTMENT OF PROBATION, PAROLE & PARDON SERVICES					pg. 186
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	CLASSIFIED POSITIONS	1,752,956	1,134,103	1,752,956	1,134,103
2		(45.00)	(30.00)	(45.00)	(30.00)
3	NEW POSITIONS - ADMINISTRATIVE			47,734	47,734
4	COORDINATOR I			(1.00)	(1.00)
5	NEW POSITIONS - PROBATION &			95,468	95,468
6	PAROLE AGENT			(2.00)	(2.00)
7	NEW POSITIONS - PROBATION &			190,936	190,936
8	PAROLE MGR I			(4.00)	(4.00)
9	NEW POSITIONS - PROBATION &			58,086	58,086
10	PAROLE MGR II			(1.00)	(1.00)
11	NEW POSITIONS -			200,064	200,064
12	PROGRAM ASSISTANT			(5.00)	(5.00)
13	OTHER PERSONAL SERVICES	59,853		59,853
14	OTHER OPERATING EXPENSES	97,132		220,816	123,684
15	CASE SERVICES	45,000		45,000
16	TOTAL C. PAROLE OPERATIONS	2,110,171	1,289,333	2,826,143	2,005,305
17		(45.00)	(30.00)	(58.00)	(43.00)
18
19	TOTAL II. PROGRAMS	54,289,068	37,663,101	58,432,095	41,806,128
20	AND SERVICES	(752.00)	(615.00)	(780.00)	(643.00)
21
22	III. EMPLOYEE BENEFITS
23	EMPLOYER CONTRIBUTIONS	14,579,642	11,780,827	16,007,640	13,208,825
24	TOTAL III. EMPLOYEE BENEFITS	14,579,642	11,780,827	16,007,640	13,208,825
25
26	TOTAL DEPARTMENT OF PROBATION, PAROLE	72,027,246	50,776,855	77,598,271	56,347,880
27	& PARDON SERVICES	(807.00)	(636.00)	(835.00)	(664.00)

N120	Sec. 67-1	SECTION 67 DEPARTMENT OF JUVENILE JUSTICE					pg. 187
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. PAROLE DIVISION
2	PROBATION, PAROLE &	12,517	12,517	12,517	12,517
3	PARDON BOARD
4	CLASSIFIED POSITIONS	334,722	334,722	334,722	334,722
5		(6.00)	(6.00)	(6.00)	(6.00)
6	UNCLASSIFIED POSITIONS	76,780	76,780	76,780	76,780
7		(1.00)	(1.00)	(1.00)	(1.00)
8	OTHER OPERATING EXPENSES	51,869	51,869	51,869	51,869
9	TOTAL I. PAROLE DIVISION	475,888	475,888	475,888	475,888
10		(7.00)	(7.00)	(7.00)	(7.00)
11
12	II. ADMINISTRATION DIVISION
13	COMMISSIONERS	148,612	148,612	148,612	148,612
14		(1.00)	(1.00)	(1.00)	(1.00)
15	CLASSIFIED POSITIONS	4,841,351	4,783,286	4,841,351	4,783,286
16		(92.00)	(91.00)	(92.00)	(91.00)
17	UNCLASSIFIED POSITIONS	112,427	112,427	112,427	112,427
18		(1.00)	(1.00)	(1.00)	(1.00)
19	OTHER PERSONAL SERVICES	95,784	95,784	95,784	95,784
20	OTHER OPERATING EXPENSES	1,390,839	1,217,539	1,390,839	1,217,539
21	TOTAL II. ADMINISTRATION	6,589,013	6,357,648	6,589,013	6,357,648
22	DIVISION	(94.00)	(93.00)	(94.00)	(93.00)
23
24	III. PROGRAMS AND SERVICES
25	A. COMMUNITY SERVICES
26	CLASSIFIED POSITIONS	18,396,005	18,349,090	18,823,858	18,776,943
27		(377.00)	(376.00)	(377.00)	(376.00)
28	UNCLASSIFIED POSITIONS	103,694	103,694	103,694	103,694
29		(1.00)	(1.00)	(1.00)	(1.00)
30	OTHER PERSONAL SERVICES	247,777	160,717	247,777	160,717
31	OTHER OPERATING EXPENSES	1,707,693	1,428,819	1,707,693	1,428,819
32	COMMUNITY ADVOCACY PROGRAM	250,000	250,000	350,000	350,000
33	SEX OFFENDER MONITORING	27,410	27,410	27,410	27,410
34	CASE SERVICES	3,728,403	1,333,613	3,728,403	1,333,613

N120	Sec. 67-2	SECTION 67 DEPARTMENT OF JUVENILE JUSTICE					pg. 188
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL A. COMMUNITY SERVICES	24,460,982	21,653,343	24,988,835	22,181,196
2		(378.00)	(377.00)	(378.00)	(377.00)
3
4	B. LONGTERM FACILITIES
5	CLASSIFIED POSITIONS	15,166,288	14,842,917	15,960,872	15,637,501
6		(433.00)	(421.00)	(433.00)	(421.00)
7	UNCLASSIFIED POSITIONS	114,606	114,606	114,606	114,606
8		(1.00)	(1.00)	(1.00)	(1.00)
9	OTHER PERSONAL SERVICES	1,361,200	1,361,200	1,361,200	1,361,200
10	OTHER OPERATING EXPENSES	5,532,630	4,581,343	5,532,630	4,581,343
11	CASE SERVICES	2,516	2,516	2,516	2,516
12	TOTAL B. LONGTERM FACILITIES	22,177,240	20,902,582	22,971,824	21,697,166
13		(434.00)	(422.00)	(434.00)	(422.00)
14
15	C. RECEPTION & EVALUATION CENTER
16	CLASSIFIED POSITIONS	10,445,279	8,966,121	10,487,417	9,008,259
17		(234.90)	(186.00)	(234.90)	(186.00)
18	OTHER PERSONAL SERVICES	506,289	392,470	506,289	392,470
19	OTHER OPERATING EXPENSES	1,093,462	781,335	1,093,462	781,335
20	CASE SERVICES	5,695	4,945	5,695	4,945
21	TOTAL C. RECEPTION &	12,050,725	10,144,871	12,092,863	10,187,009
22	EVALUATION CENTER	(234.90)	(186.00)	(234.90)	(186.00)
23
24	D. COUNTY SERVICES DETENTION CENTER
25	CLASSIFIED POSITIONS	5,091,444	2,648,269	5,091,444	2,648,269
26		(118.85)	(26.00)	(118.85)	(26.00)
27	OTHER PERSONAL SERVICES	163,269		163,269
28	OTHER OPERATING EXPENSES	141,364		141,364
29	CASE SERVICES	13,184		13,184
30	TOTAL D. COUNTY SERVICES	5,409,261	2,648,269	5,409,261	2,648,269
31	DETENTION CENTER	(118.85)	(26.00)	(118.85)	(26.00)
32
33	E. RESIDENTIAL OPERATIONS
34	CLASSIFIED POSITIONS	834,457	789,457	834,457	789,457

N120	Sec. 67-3	SECTION 67 DEPARTMENT OF JUVENILE JUSTICE					pg. 189
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1		(13.00)	(12.00)	(13.00)	(12.00)
2	OTHER PERSONAL SERVICES	21,410	21,410	21,410	21,410
3	OTHER OPERATING EXPENSES	49,106	49,106	49,106	49,106
4	TARGETED CASE MANAGEMENT	1,700,000	1,700,000	1,700,000	1,700,000
5	CASE SERVICES	22,861,494	21,077,147	22,861,494	21,077,147
6	TOTAL E. RESIDENTIAL	25,466,467	23,637,120	25,466,467	23,637,120
7	OPERATIONS	(13.00)	(12.00)	(13.00)	(12.00)
8
9	F. JUVENILE HEALTH & SAFETY
10	CLASSIFIED POSITIONS	2,586,453	2,386,211	2,586,453	2,386,211
11		(58.50)	(55.00)	(58.50)	(55.00)
12	UNCLASSIFIED POSITIONS	3,279	3,279	3,279	3,279
13	OTHER PERSONAL SERVICES	621,432	609,856	621,432	609,856
14	OTHER OPERATING EXPENSES	5,151,957	4,938,817	5,151,957	4,938,817
15	CASE SERVICES	2,623,757	2,187,687	2,623,757	2,187,687
16	TOTAL F. JUVENILE HEALTH	10,986,878	10,125,850	10,986,878	10,125,850
17	& SAFETY	(58.50)	(55.00)	(58.50)	(55.00)
18
19	G. PROG ANALYSIS/STAFF DEV & QUALITY
20	CLASSIFIED POSITIONS	2,285,060	2,259,849	2,285,060	2,259,849
21		(45.00)	(45.00)	(45.00)	(45.00)
22	UNCLASSIFIED POSITIONS	88,578	88,578	88,578	88,578
23		(1.00)	(1.00)	(1.00)	(1.00)
24	OTHER PERSONAL SERVICES	156,300	79,000	156,300	79,000
25	OTHER OPERATING EXPENSES	448,489	129,106	448,489	129,106
26	CASE SERVICES	28,000	28,000	28,000	28,000
27	TOTAL G. PROG ANALYSIS/STAFF DEV	3,006,427	2,584,533	3,006,427	2,584,533
28	& QUALITY	(46.00)	(46.00)	(46.00)	(46.00)
29
30	H. EDUCATION
31	CLASSIFIED POSITIONS	746,371	296,554	746,371	296,554
32		(38.58)	(26.58)	(38.58)	(26.58)
33	UNCLASSIFIED POSITIONS	4,370,553	217,133	4,370,553	217,133
34		(68.10)	(3.10)	(68.10)	(3.10)

N120	Sec. 67-4	SECTION 67 DEPARTMENT OF JUVENILE JUSTICE					pg. 190
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	OTHER PERSONAL SERVICES	430,455	55,136	430,455	55,136
2	OTHER OPERATING EXPENSES	1,204,574	193,751	1,204,574	193,751
3	TOTAL H. EDUCATION	6,751,953	762,574	6,751,953	762,574
4		(106.68)	(29.68)	(106.68)	(29.68)
5
6	TOTAL III. PROGRAMS	110,309,933	92,459,142	111,674,508	93,823,717
7	AND SERVICES	(1,389.93)	(1,153.68)	(1,389.93)	(1,153.68)
8
9	IV. EMPLOYEE BENEFITS
10	EMPLOYER CONTRIBUTIONS	29,430,644	25,520,101	29,871,491	25,960,948
11	TOTAL IV. EMPLOYEE BENEFITS	29,430,644	25,520,101	29,871,491	25,960,948
12
13	TOTAL DEPARTMENT OF	146,805,478	124,812,779	148,610,900	126,618,201
14	JUVENILE JUSTICE	(1,490.93)	(1,253.68)	(1,490.93)	(1,253.68)

L360	Sec. 70-1	SECTION 70 HUMAN AFFAIRS COMMISSION					pg. 191
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	COMMISSIONERS	115,000	115,000	115,000	115,000
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	538,714	538,714	538,714	538,714
5		(9.00)	(9.00)	(9.00)	(9.00)
6	NEW POSITIONS - HUMAN RESOURCE			59,537	59,537
7	MANAGER I			(1.00)	(1.00)
8	NEW POSITIONS - IT			59,537	59,537
9	CONSULTANT I			(1.00)	(1.00)
10	OTHER OPERATING EXPENSES	240,153	236,653	350,153	346,653
11	TOTAL I. ADMINISTRATION	893,867	890,367	1,122,941	1,119,441
12		(10.00)	(10.00)	(12.00)	(12.00)
13
14	II. CONSULTATIVE SERVICES
15	CLASSIFIED POSITIONS	200,000	200,000	200,000	200,000
16		(7.00)	(6.00)	(7.00)	(6.00)
17	OTHER OPERATING EXPENSES	146,935	128,935	156,935	138,935
18	TOTAL II. CONSULTATIVE	346,935	328,935	356,935	338,935
19	SERVICES	(7.00)	(6.00)	(7.00)	(6.00)
20
21	III. COMPLIANCE PROGRAMS
22	CLASSIFIED POSITIONS	1,258,846	675,000	1,258,846	675,000
23		(34.00)	(20.50)	(34.00)	(20.50)
24	NEW POSITIONS - PROGRAM			48,927	48,927
25	COORDINATOR I			(1.00)	(1.00)
26	OTHER PERSONAL SERVICES	60,000	60,000	60,000	60,000
27	OTHER OPERATING EXPENSES	1,049,521	236,638	1,064,521	251,638
28	TOTAL III. COMPLIANCE	2,368,367	971,638	2,432,294	1,035,565
29	PROGRAMS	(34.00)	(20.50)	(35.00)	(21.50)
30
31	IV. EMPLOYEE BENEFITS
32	EMPLOYER CONTRIBUTIONS	877,058	654,914	942,746	720,602
33	TOTAL IV. EMPLOYEE BENEFITS	877,058	654,914	942,746	720,602
34

L460	Sec. 71-1	SECTION 71 COMMISSION ON MINORITY AFFAIRS					pg. 193
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	DIRECTOR	102,000	102,000	102,000	102,000
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	891,854	801,854	891,854	801,854
5		(18.00)	(16.00)	(18.00)	(16.00)
6	NEW POSITIONS -			90,000	90,000
7	ADMINISTRATIVE ASSISTANT			(3.00)	(3.00)
8	NEW POSITIONS - PROGRAM			45,000	45,000
9	COORDINATOR I			(1.00)	(1.00)
10	NEW POSITIONS -			100,000	100,000
11	STATISTICIAN III			(2.00)	(2.00)
12	OTHER OPERATING EXPENSES	664,264	516,450	689,264	541,450
13	TOTAL I. ADMINISTRATION	1,658,118	1,420,304	1,918,118	1,680,304
14		(19.00)	(17.00)	(25.00)	(23.00)
15
16	II. EMPLOYEE BENEFITS
17	EMPLOYER CONTRIBUTIONS	369,317	345,317	461,202	437,202
18	TOTAL II. EMPLOYEE BENEFITS	369,317	345,317	461,202	437,202
19
20	TOTAL COMMISSION ON	2,027,435	1,765,621	2,379,320	2,117,506
21	MINORITY AFFAIRS	(19.00)	(17.00)	(25.00)	(23.00)

R040	Sec. 72-1	SECTION 72 PUBLIC SERVICE COMMISSION					pg. 194
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	EXECUTIVE DIRECTOR	140,172		140,172
3		(1.00)		(1.00)
4	CHAIRMAN	137,283		137,283
5		(1.00)		(1.00)
6	COMMISSIONERS	812,232		812,232
7		(6.00)		(6.00)
8	CLASSIFIED POSITIONS	2,380,356		2,380,356
9		(36.00)		(36.00)
10	OTHER PERSONAL SERVICES	82,360		82,360
11	OTHER OPERATING EXPENSES	1,218,610		1,218,610
12	TOTAL I. ADMINISTRATION	4,771,013		4,771,013
13		(44.00)		(44.00)
14
15	II. EMPLOYEE BENEFITS
16	EMPLOYER CONTRIBUTIONS	1,387,185		1,387,185
17	TOTAL II. EMPLOYEE BENEFITS	1,387,185		1,387,185
18
19	TOTAL PUBLIC SERVICE	6,158,198		6,158,198
20	COMMISSION	(44.00)		(44.00)

R060	Sec. 73-1	SECTION 73 OFFICE OF REGULATORY STAFF					pg. 195
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. OFFICE OF EXECUTIVE DIRECTOR
2	DIRECTOR	265,000		265,000
3		(1.00)		(1.00)
4	UNCLASSIFIED POSITIONS	1,144,323		1,144,323
5		(10.00)		(10.00)
6	OTHER OPERATING EXPENSES	538,347		538,347
7	DUAL PARTY RELAY FUNDS	4,165,696		4,165,696
8	TOTAL I. OFFICE OF	6,113,366		6,113,366
9	EXECUTIVE DIRECTOR	(11.00)		(11.00)
10
11	II. SUPPORT SERVICES
12	UNCLASSIFIED POSITIONS	1,512,276		1,512,276
13		(24.00)		(24.00)
14	OTHER OPERATING EXPENSES	750,000		750,000
15	TOTAL II. SUPPORT SERVICES	2,262,276		2,262,276
16		(24.00)		(24.00)
17
18	III. ORS PROGRAMS
19	UNCLASSIFIED POSITIONS	2,532,017		2,532,017
20		(39.00)		(39.00)
21	OTHER OPERATING EXPENSES	750,000		750,000
22	TOTAL III. ORS PROGRAMS	3,282,017		3,282,017
23		(39.00)		(39.00)
24
25	IV. ENERGY OFFICE
26	A. ENERGY PROGRAMS
27	UNCLASSIFIED POSITIONS	775,247		775,247
28		(13.33)		(13.33)
29	OTHER PERSONAL SERVICES	33,360		33,360
30	OTHER OPERATING EXPENSES	375,331		375,331
31	ALLOC OTHER ENTITIES	135,000		135,000
32	TOTAL A. ENERGY PROGRAMS	1,318,938		1,318,938
33		(13.33)		(13.33)
34

R060	Sec. 73-2	SECTION 73 OFFICE OF REGULATORY STAFF					pg. 196
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	B. RADIOACTIVE WASTE
2	UNCLASSIFIED POSITIONS	127,500		127,500
3		(4.67)		(4.67)
4	OTHER OPERATING EXPENSES	94,924		94,924
5	TOTAL B. RADIOACTIVE WASTE	222,424		222,424
6		(4.67)		(4.67)
7
8	TOTAL IV. ENERGY OFFICE	1,541,362		1,541,362
9		(18.00)		(18.00)
10
11	V. STATEWIDE BROADBAND OFFICE
12	UNCLASSIFIED POSITIONS	890,000	890,000	890,000	890,000
13		(10.00)	(10.00)	(10.00)	(10.00)
14	OTHER OPERATING EXPENSES	1,771,800	1,771,800	1,771,800	1,771,800
15	TOTAL V. STATEWIDE	2,661,800	2,661,800	2,661,800	2,661,800
16	BROADBAND OFFICE	(10.00)	(10.00)	(10.00)	(10.00)
17
18	VI. SANTEE COOPER REGULATION
19	UNCLASSIFIED POSITIONS			1,100,000
20	OTHER OPERATING EXPENSES			675,000
21	TOTAL VI. SANTEE			1,775,000
22	COOPER REGULATION
23
24	VII. EMPLOYEE BENEFITS
25	EMPLOYER CONTRIBUTIONS	2,606,198	338,380	2,831,198	338,380
26	TOTAL VII. EMPLOYEE BENEFITS	2,606,198	338,380	2,831,198	338,380
27
28	TOTAL OFFICE OF	18,467,019	3,000,180	20,467,019	3,000,180
29	REGULATORY STAFF	(102.00)	(10.00)	(102.00)	(10.00)

R080	Sec. 74-1	SECTION 74 WORKERS' COMPENSATION COMMISSION					pg. 197
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	DIRECTOR	142,153	142,153	142,153	142,153
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	841,220	49,235	841,220	49,235
5		(22.00)	(1.00)	(22.00)	(1.00)
6	OTHER PERSONAL SERVICES	41,000		41,000
7	OTHER OPERATING EXPENSES	2,700,713	75,000	2,700,713	75,000
8	TOTAL I. ADMINISTRATION	3,725,086	266,388	3,725,086	266,388
9		(23.00)	(2.00)	(23.00)	(2.00)
10
11	II. JUDICIAL
12	A. COMMISSIONERS
13	CHAIRMAN	172,258	172,258	172,258	172,258
14		(1.00)	(1.00)	(1.00)	(1.00)
15	COMMISSIONERS	1,003,438	1,003,438	1,003,438	1,003,438
16		(6.00)	(6.00)	(6.00)	(6.00)
17	TAXABLE SUBSISTENCE	70,000		70,000
18	CLASSIFIED POSITIONS	328,738	328,738	328,738	328,738
19		(7.00)	(7.00)	(7.00)	(7.00)
20	OTHER OPERATING EXPENSES	230,700		230,700
21	TOTAL A. COMMISSIONERS	1,805,134	1,504,434	1,805,134	1,504,434
22		(14.00)	(14.00)	(14.00)	(14.00)
23
24	B. MANAGEMENT
25	CLASSIFIED POSITIONS	332,892	30,598	332,892	30,598
26		(8.00)	(1.00)	(8.00)	(1.00)
27	OTHER OPERATING EXPENSES	12,800		12,800
28	TOTAL B. MANAGEMENT	345,692	30,598	345,692	30,598
29		(8.00)	(1.00)	(8.00)	(1.00)
30
31	TOTAL II. JUDICIAL	2,150,826	1,535,032	2,150,826	1,535,032
32		(22.00)	(15.00)	(22.00)	(15.00)
33
34	III. INSURANCE & MEDICAL SERVICES

R080	Sec. 74-2	SECTION 74 WORKERS' COMPENSATION COMMISSION					pg. 198
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	CLASSIFIED POSITIONS	487,925	28,462	487,925	28,462
2		(9.00)	(1.00)	(9.00)	(1.00)
3	OTHER PERSONAL SERVICES	22,881		22,881
4	OTHER OPERATING EXPENSES	54,500		54,500
5	TOTAL III. INSURANCE &	565,306	28,462	565,306	28,462
6	MEDICAL SERVICES	(9.00)	(1.00)	(9.00)	(1.00)
7
8	IV. CLAIMS
9	CLASSIFIED POSITIONS	361,631	80,781	361,631	80,781
10		(9.00)	(1.00)	(9.00)	(1.00)
11	OTHER OPERATING EXPENSES	19,700		19,700
12	TOTAL IV. CLAIMS	381,331	80,781	381,331	80,781
13		(9.00)	(1.00)	(9.00)	(1.00)
14
15	V. EMPLOYEE BENEFITS
16	EMPLOYER CONTRIBUTIONS	1,443,351	747,392	1,443,351	747,392
17	TOTAL V. EMPLOYEE BENEFITS	1,443,351	747,392	1,443,351	747,392
18
19	TOTAL WORKERS' COMPENSATION	8,265,900	2,658,055	8,265,900	2,658,055
20	COMMISSION	(63.00)	(19.00)	(63.00)	(19.00)

R120	Sec. 75-1	SECTION 75 STATE ACCIDENT FUND					pg. 199
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	DIRECTOR	109,596		109,596
3		(1.00)		(1.00)
4	CLASSIFIED POSITIONS	4,148,089		4,148,089
5		(76.00)		(76.00)
6	OTHER OPERATING EXPENSES	3,497,876		3,497,876
7	EDUCATIONAL TRAINING	5,000		5,000
8	TOTAL I. ADMINISTRATION	7,760,561		7,760,561
9		(77.00)		(77.00)
10
11	II. UNINSURED EMPLOYERS FUND
12	CLASSIFIED POSITIONS	510,034		510,034
13		(11.00)		(11.00)
14	OTHER OPERATING EXPENSES	403,074		403,074
15	TOTAL II. UNINSURED	913,108		913,108
16	EMPLOYERS FUND	(11.00)		(11.00)
17
18	III. EMPLOYEE BENEFITS
19	EMPLOYER CONTRIBUTIONS	2,137,394		2,137,394
20	TOTAL III. EMPLOYEE BENEFITS	2,137,394		2,137,394
21
22	TOTAL STATE ACCIDENT FUND	10,811,063		10,811,063
23		(88.00)		(88.00)

R200	Sec. 78-1	SECTION 78 DEPARTMENT OF INSURANCE					pg. 200
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	CHIEF INSURANCE COMMISSIONER	160,917	160,917	160,917	160,917
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	1,899,268	865,634	1,899,268	865,634
5		(28.25)	(22.30)	(28.25)	(22.30)
6	UNCLASSIFIED POSITIONS	260,410	179,361	260,410	179,361
7		(1.50)	(1.50)	(1.50)	(1.50)
8	OTHER PERSONAL SERVICES	194,959	143,642	194,959	143,642
9	OTHER OPERATING EXPENSES	1,186,920	394,830	1,186,920	394,830
10	TOTAL I. ADMINISTRATION	3,702,474	1,744,384	3,702,474	1,744,384
11		(30.75)	(24.80)	(30.75)	(24.80)
12
13	II. PROGRAMS AND SERVICES
14	A. SOLVENCY
15	CLASSIFIED POSITIONS	625,995	158,381	625,995	158,381
16		(16.00)	(1.00)	(16.00)	(1.00)
17	UNCLASSIFIED POSITIONS	85,826	2,514	85,826	2,514
18		(0.50)		(0.50)
19	OTHER PERSONAL SERVICES	217,042	29,150	217,042	29,150
20	OTHER OPERATING EXPENSES	469,296	13,257	469,296	13,257
21	TOTAL A. SOLVENCY	1,398,159	203,302	1,398,159	203,302
22		(16.50)	(1.00)	(16.50)	(1.00)
23
24	B. LICENSING
25	CLASSIFIED POSITIONS	455,572	191,020	455,572	191,020
26		(11.00)	(4.00)	(11.00)	(4.00)
27	UNCLASSIFIED POSITIONS	23,234		23,234
28		(0.50)		(0.50)
29	OTHER PERSONAL SERVICES	56,371	297	56,371	297
30	OTHER OPERATING EXPENSES	329,884	4,981	329,884	4,981
31	TOTAL B. LICENSING	865,061	196,298	865,061	196,298
32		(11.50)	(4.00)	(11.50)	(4.00)
33
34	C. TAXATION

R200	Sec. 78-2	SECTION 78 DEPARTMENT OF INSURANCE					pg. 201
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	CLASSIFIED POSITIONS	249,850	93,835	249,850	93,835
2		(3.00)	(0.50)	(3.00)	(0.50)
3	OTHER PERSONAL SERVICES	15,852	15,852	15,852	15,852
4	OTHER OPERATING EXPENSES	175,467	8,740	175,467	8,740
5	TOTAL C. TAXATION	441,169	118,427	441,169	118,427
6		(3.00)	(0.50)	(3.00)	(0.50)
7
8	D. CONSUMER SERVICES/COMPLAINTS
9	CLASSIFIED POSITIONS	449,591	312,588	449,591	312,588
10		(9.00)	(2.00)	(9.00)	(2.00)
11	UNCLASSIFIED POSITIONS	82,137	28,366	82,137	28,366
12		(0.50)	(0.50)	(0.50)	(0.50)
13	OTHER PERSONAL SERVICES	46,954	29,728	46,954	29,728
14	OTHER OPERATING EXPENSES	164,107	28,907	164,107	28,907
15	TOTAL D. CONSUMER	742,789	399,589	742,789	399,589
16	SERVICES/COMPLAINTS	(9.50)	(2.50)	(9.50)	(2.50)
17
18	E. POLICY FORMS AND RATES
19	CLASSIFIED POSITIONS	1,081,250	731,250	1,081,250	731,250
20		(14.00)	(6.00)	(14.00)	(6.00)
21	UNCLASSIFIED POSITIONS	176,574	85,574	176,574	85,574
22		(0.50)	(0.50)	(0.50)	(0.50)
23	OTHER PERSONAL SERVICES	5,564	5,564	5,564	5,564
24	OTHER OPERATING EXPENSES	338,439	101,671	338,439	101,671
25	TOTAL E. POLICY FORMS	1,601,827	924,059	1,601,827	924,059
26	AND RATES	(14.50)	(6.50)	(14.50)	(6.50)
27
28	F. LOSS MITIGATION
29	CLASSIFIED POSITIONS	131,637		131,637
30		(2.75)		(2.75)
31	OTHER PERSONAL SERVICES	72,363		72,363
32	OTHER OPERATING EXPENSES	2,837,254		2,837,254
33	TOTAL F. LOSS MITIGATION	3,041,254		3,041,254
34		(2.75)		(2.75)

R200	Sec. 78-3	SECTION 78 DEPARTMENT OF INSURANCE					pg. 202
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	G. UNINSURED MOTORISTS
2	ALLOC PRIVATE SECTOR	2,155,000		2,155,000
3	TOTAL G. UNINSURED MOTORISTS	2,155,000		2,155,000
4
5	H. CAPTIVES
6	CLASSIFIED POSITIONS	665,913		665,913
7		(8.00)		(8.00)
8	UNCLASSIFIED POSITIONS	67,002		67,002
9		(0.50)		(0.50)
10	OTHER PERSONAL SERVICES	169,085		169,085
11	OTHER OPERATING EXPENSES	1,249,655		1,249,655
12	TOTAL H. CAPTIVES	2,151,655		2,151,655
13		(8.50)		(8.50)
14
15	I. FRAUD
16	CLASSIFIED POSITIONS	591,000	531,000	591,000	531,000
17		(9.00)	(8.00)	(9.00)	(8.00)
18	OTHER OPERATING EXPENSES	1,232,000	910,000	1,232,000	910,000
19	TOTAL I. FRAUD	1,823,000	1,441,000	1,823,000	1,441,000
20		(9.00)	(8.00)	(9.00)	(8.00)
21
22	TOTAL II. PROGRAMS	14,219,914	3,282,675	14,219,914	3,282,675
23	AND SERVICES	(75.25)	(22.50)	(75.25)	(22.50)
24
25	III. EMPLOYEE BENEFITS
26	EMPLOYER CONTRIBUTIONS	2,358,649	1,223,224	2,358,649	1,223,224
27	TOTAL III. EMPLOYEE BENEFITS	2,358,649	1,223,224	2,358,649	1,223,224
28
29	TOTAL DEPARTMENT OF INSURANCE	20,281,037	6,250,283	20,281,037	6,250,283
30		(106.00)	(47.30)	(106.00)	(47.30)

R230	Sec. 79-1	SECTION 79 STATE BOARD OF FINANCIAL INSTITUTIONS					pg. 203
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	OTHER PERSONAL SERVICES	3,500		3,500
3	OTHER OPERATING EXPENSES	40,500		50,500
4	TOTAL I. ADMINISTRATION	44,000		54,000
5
6	II. BANKING EXAMINERS
7	COMMISSIONER OF BANKING	126,615		126,615
8		(1.00)		(1.00)
9	CLASSIFIED POSITIONS	1,494,385		1,624,385
10		(21.00)		(21.00)
11	OTHER OPERATING EXPENSES	462,000		487,000
12	TOTAL II. BANKING EXAMINERS	2,083,000		2,238,000
13		(22.00)		(22.00)
14
15	III. CONSUMER FINANCE
16	DIRECTOR	106,670		106,670
17		(1.00)		(1.00)
18	CLASSIFIED POSITIONS	1,690,461		1,810,461
19		(33.00)		(33.00)
20	OTHER PERSONAL SERVICES	2,600		2,600
21	OTHER OPERATING EXPENSES	505,073		575,073
22	TOTAL III. CONSUMER FINANCE	2,304,804		2,494,804
23		(34.00)		(34.00)
24
25	IV. EMPLOYEE BENEFITS
26	EMPLOYER CONTRIBUTIONS	1,385,000		1,585,000
27	TOTAL IV. EMPLOYEE BENEFITS	1,385,000		1,585,000
28
29	TOTAL STATE BOARD OF	5,816,804		6,371,804
30	FINANCIAL INSTITUTIONS	(56.00)		(56.00)

R280	Sec. 80-1	SECTION 80 DEPARTMENT OF CONSUMER AFFAIRS					pg. 204
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	ADMINISTRATOR	128,926	128,926	128,926	128,926
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	205,241		210,735
5		(4.00)		(4.00)
6	OTHER PERSONAL SERVICES	5,000		5,000
7	OTHER OPERATING EXPENSES	150,000	150,000	150,000	150,000
8	TOTAL I. ADMINISTRATION	489,167	278,926	494,661	278,926
9		(5.00)	(1.00)	(5.00)	(1.00)
10
11	II. LEGAL
12	CLASSIFIED POSITIONS	1,089,820	202,178	1,221,025	202,178
13		(23.00)	(6.00)	(23.00)	(6.00)
14	OTHER PERSONAL SERVICES	15,000		15,000
15	OTHER OPERATING EXPENSES	406,798	130,000	406,798	130,000
16	TOTAL II. LEGAL	1,511,618	332,178	1,642,823	332,178
17		(23.00)	(6.00)	(23.00)	(6.00)
18
19	III. CONSUMER SERVICES
20	CLASSIFIED POSITIONS	269,982	52,390	278,695	52,390
21		(6.00)	(1.00)	(6.00)	(1.00)
22	OTHER PERSONAL SERVICES	33,000		33,000
23	OTHER OPERATING EXPENSES	55,439	55,439	55,439	55,439
24	TOTAL III. CONSUMER SERVICES	358,421	107,829	367,134	107,829
25		(6.00)	(1.00)	(6.00)	(1.00)
26
27	IV. CONSUMER ADVOCACY
28	CLASSIFIED POSITIONS	233,262	233,262	233,262	233,262
29		(4.00)	(4.00)	(4.00)	(4.00)
30	OTHER OPERATING EXPENSES	260,000	260,000	260,000	260,000
31	TOTAL IV. CONSUMER ADVOCACY	493,262	493,262	493,262	493,262
32		(4.00)	(4.00)	(4.00)	(4.00)
33
34	V. PUBLIC INFORMATION & EDUCATION

R280	Sec. 80-2	SECTION 80 DEPARTMENT OF CONSUMER AFFAIRS					pg. 205
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	CLASSIFIED POSITIONS	178,895	178,895	178,895	178,895
2		(4.00)	(4.00)	(4.00)	(4.00)
3	OTHER OPERATING EXPENSES	61,650	53,500	61,650	53,500
4	TOTAL V. PUBLIC INFORMATION	240,545	232,395	240,545	232,395
5	& EDUCATION	(4.00)	(4.00)	(4.00)	(4.00)
6
7	VI. ID THEFT UNIT
8	CLASSIFIED POSITIONS	113,832	113,832	113,832	113,832
9		(3.00)	(3.00)	(3.00)	(3.00)
10	OTHER OPERATING EXPENSES	50,750	50,750	50,750	50,750
11	TOTAL VI. ID THEFT UNIT	164,582	164,582	164,582	164,582
12		(3.00)	(3.00)	(3.00)	(3.00)
13
14	VII. EMPLOYEE BENEFITS
15	EMPLOYER CONTRIBUTIONS	943,803	373,330	966,672	373,330
16	TOTAL VII. EMPLOYEE BENEFITS	943,803	373,330	966,672	373,330
17
18	VIII. NON-RECURRING APPROPRIATIONS
19	COMPLIANCE TRACKING DATABASE			60,000
20	TOTAL VIII. NON-RECURRING			60,000
21	APPROPRIATIONS
22
23	TOTAL DEPARTMENT OF	4,201,398	1,982,502	4,429,679	1,982,502
24	CONSUMER AFFAIRS	(45.00)	(19.00)	(45.00)	(19.00)

R360	Sec. 81-1	SECTION 81 DEPARTMENT OF LABOR, LICENSING & REGULATION					pg. 206
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	DIRECTOR	143,560		143,560
3		(1.00)		(1.00)
4	CLASSIFIED POSITIONS	4,393,837		4,518,837
5		(79.09)		(79.09)
6	OTHER PERSONAL SERVICES	500,000		500,000
7	OTHER OPERATING EXPENSES	1,457,054		1,457,054
8	TOTAL I. ADMINISTRATION	6,494,451		6,619,451
9		(80.09)		(80.09)
10
11	II. PROGRAMS & SERVICES
12	A. OSHA VOLUNTARY PROGRAMS
13	CLASSIFIED POSITIONS	792,258	61,189	792,258	61,189
14		(18.98)	(6.26)	(18.98)	(6.26)
15	OTHER OPERATING EXPENSES	476,354	40,000	476,354	40,000
16	TOTAL A. OSHA	1,268,612	101,189	1,268,612	101,189
17	VOLUNTARY PROGRAMS	(18.98)	(6.26)	(18.98)	(6.26)
18
19	B. OCCUPATIONAL SAFETY & HEALTH
20	CLASSIFIED POSITIONS	2,057,642	891,148	2,082,642	891,148
21		(52.44)	(26.56)	(52.44)	(26.56)
22	OTHER PERSONAL SERVICES	8,397	4,302	8,397	4,302
23	OTHER OPERATING EXPENSES	1,100,355	191,562	1,100,355	191,562
24	TOTAL B. OCCUPATIONAL SAFETY	3,166,394	1,087,012	3,191,394	1,087,012
25	& HEALTH	(52.44)	(26.56)	(52.44)	(26.56)
26
27	C. FIRE ACADEMY
28	CLASSIFIED POSITIONS	2,160,663		2,210,663
29		(42.76)		(42.76)
30	OTHER PERSONAL SERVICES	1,789,100		1,789,100
31	OTHER OPERATING EXPENSES	4,438,978		4,438,978
32	TOTAL C. FIRE ACADEMY	8,388,741		8,438,741
33		(42.76)		(42.76)
34

R360	Sec. 81-2	SECTION 81 DEPARTMENT OF LABOR, LICENSING & REGULATION					pg. 207
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	D. OFFICE OF STATE FIRE MARSHAL
2	CLASSIFIED POSITIONS	2,106,441		2,158,441
3		(35.96)		(35.96)
4	OTHER PERSONAL SERVICES	305,622		305,622
5	OTHER OPERATING EXPENSES	5,578,031	534,000	5,578,031	534,000
6	CANCER INSURANCE	3,500,000	3,500,000	3,500,000	3,500,000
7	TOTAL D. OFFICE OF STATE	11,490,094	4,034,000	11,542,094	4,034,000
8	FIRE MARSHAL	(35.96)		(35.96)
9
10	E. ELEVATORS & AMUSEMENT RIDES
11	CLASSIFIED POSITIONS	713,800		728,800
12		(8.55)		(8.55)
13	OTHER OPERATING EXPENSES	224,978		224,978
14	TOTAL E. ELEVATORS &	938,778		953,778
15	AMUSEMENT RIDES	(8.55)		(8.55)
16
17	F. PROF & OCCUPATIONAL LICENSING
18	CLASSIFIED POSITIONS	7,893,695		8,093,695
19		(188.72)		(188.72)
20	NEW POSITIONS -			443,949
21	ADMINISTRATIVE ASSISTANT			(11.00)
22	NEW POSITIONS -			294,462
23	INVESTIGATOR III			(6.00)
24	NEW POSITIONS - PROGRAM			100,854
25	COORDINATOR I			(2.00)
26	NEW POSITIONS - PROGRAM			60,735
27	COORDINATOR II			(1.00)
28	UNCLASSIFIED POSITIONS	97,618		97,618
29		(1.00)		(1.00)
30	OTHER PERSONAL SERVICES	411,514		411,514
31	OTHER OPERATING EXPENSES	5,605,232		5,605,232
32	RESEARCH AND EDUCATION	200,000		200,000
33	TOTAL F. PROF &	14,208,059		15,308,059
34	OCCUPATIONAL LICENSING	(189.72)		(209.72)

R360	Sec. 81-3	SECTION 81 DEPARTMENT OF LABOR, LICENSING & REGULATION					pg. 208
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	G. LABOR SERVICES
2	OTHER OPERATING EXPENSES	85,000		85,000
3	TOTAL G. LABOR SERVICES	85,000		85,000
4
5	H. BUILDING CODES
6	CLASSIFIED POSITIONS	457,000		462,500
7		(12.56)		(12.56)
8	OTHER OPERATING EXPENSES	343,869		343,869
9	TOTAL H. BUILDING CODES	800,869		806,369
10		(12.56)		(12.56)
11
12	TOTAL II. PROGRAMS & SERVICES	40,346,547	5,222,201	41,594,047	5,222,201
13		(360.97)	(32.82)	(380.97)	(32.82)
14
15	III. EMPLOYEE BENEFITS
16	EMPLOYER CONTRIBUTIONS	9,659,587	335,912	10,339,087	335,912
17	TOTAL III. EMPLOYEE BENEFITS	9,659,587	335,912	10,339,087	335,912
18
19	TOTAL DEPARTMENT OF LABOR, LICENSING	56,500,585	5,558,113	58,552,585	5,558,113
20	& REGULATION	(441.06)	(32.82)	(461.06)	(32.82)

R400	Sec. 82-1	SECTION 82 DEPARTMENT OF MOTOR VEHICLES					pg. 209
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	EXECUTIVE DIRECTOR	143,490	143,490	143,490	143,490
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	4,590,777	4,590,777	5,267,526	5,267,526
5		(106.00)	(106.00)	(106.00)	(106.00)
6	NEW POSITIONS - ADMINISTRATIVE			209,280	209,280
7	COORDINATOR I			(4.00)	(4.00)
8	NEW POSITIONS - INSTRUCTOR/TRAINING			255,060	255,060
9	COORDINATOR I			(6.00)	(6.00)
10	NEW POSITIONS - INSTRUCTOR/TRAINING			49,050	49,050
11	COORDINATOR II			(1.00)	(1.00)
12	NEW POSITIONS - PROGRAM			53,955	53,955
13	COORDINATOR II			(1.00)	(1.00)
14	NEW POSITIONS - PROGRAM			92,650	92,650
15	MANAGER II			(1.00)	(1.00)
16	NEW POSITIONS -			239,800	239,800
17	PROJECT COORDINATOR			(4.00)	(4.00)
18	NEW POSITIONS - PROJECT			76,300	76,300
19	MANAGER I			(1.00)	(1.00)
20	NEW POSITIONS - PROJECT			185,300	185,300
21	MANAGER II			(2.00)	(2.00)
22	UNCLASSIFIED POSITIONS	335,315	335,315	335,315	335,315
23		(3.00)	(3.00)	(3.00)	(3.00)
24	OTHER PERSONAL SERVICES	85,174	85,174	85,174	85,174
25	OTHER OPERATING EXPENSES	4,068,782	1,763,058	4,068,782	1,763,058
26	TOTAL I. ADMINISTRATION	9,223,538	6,917,814	11,061,682	8,755,958
27		(110.00)	(110.00)	(130.00)	(130.00)
28
29	II. PROGRAMS AND SERVICES
30	A. CUSTOMER SERVICE CENTERS
31	CLASSIFIED POSITIONS	26,896,330	26,896,330	28,515,948	28,515,948
32		(796.00)	(796.00)	(796.00)	(796.00)
33	NEW POSITIONS - LICENSE			254,152	254,152
34	EXAMINER II			(5.00)	(5.00)

R400	Sec. 82-2	SECTION 82 DEPARTMENT OF MOTOR VEHICLES					pg. 210
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	UNCLASSIFIED POSITIONS	109,082	109,082	109,082	109,082
2		(1.00)	(1.00)	(1.00)	(1.00)
3	OTHER PERSONAL SERVICES	1,476,149	1,476,149	1,476,149	1,476,149
4	OTHER OPERATING EXPENSES	13,623,340	8,973,340	13,623,340	8,973,340
5	TOTAL A. CUSTOMER	42,104,901	37,454,901	43,978,671	39,328,671
6	SERVICE CENTERS	(797.00)	(797.00)	(802.00)	(802.00)
7
8	B. DRIVER SERVICES
9	CLASSIFIED POSITIONS	3,608,049	3,608,049	3,890,242	3,890,242
10		(121.00)	(121.00)	(121.00)	(121.00)
11	UNCLASSIFIED POSITIONS	109,082	109,082	109,082	109,082
12		(1.00)	(1.00)	(1.00)	(1.00)
13	OTHER PERSONAL SERVICES	50,606	50,606	50,606	50,606
14	OTHER OPERATING EXPENSES	3,394,838	3,283,213	3,394,838	3,283,213
15	TOTAL B. DRIVER SERVICES	7,162,575	7,050,950	7,444,768	7,333,143
16		(122.00)	(122.00)	(122.00)	(122.00)
17
18	C. VEHICLE SERVICES
19	CLASSIFIED POSITIONS	4,984,005	4,984,005	5,575,696	5,575,696
20		(168.00)	(168.00)	(168.00)	(168.00)
21	NEW POSITIONS -			105,309	105,309
22	ADMINISTRATIVE ASSISTANT			(3.00)	(3.00)
23	NEW POSITIONS - ADMINISTRATIVE			408,750	408,750
24	SPECIALIST II			(15.00)	(15.00)
25	NEW POSITIONS -			300,534	300,534
26	PROGRAM ASSISTANT			(8.00)	(8.00)
27	NEW POSITIONS - PROGRAM			165,682	165,682
28	COORDINATOR I			(4.00)	(4.00)
29	NEW POSITIONS - PROGRAM			44,692	44,692
30	COORDINATOR II			(1.00)	(1.00)
31	UNCLASSIFIED POSITIONS	109,082	109,082	109,082	109,082
32		(1.00)	(1.00)	(1.00)	(1.00)
33	OTHER PERSONAL SERVICES	331,037	331,037	331,037	331,037
34	OTHER OPERATING EXPENSES	3,475,124	3,473,124	3,793,224	3,791,224

R400	Sec. 82-3	SECTION 82 DEPARTMENT OF MOTOR VEHICLES					pg. 211
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	PLATE REPLACEMENT	7,500,000		7,500,000
2	TOTAL C. VEHICLE SERVICES	16,399,248	8,897,248	18,334,006	10,832,006
3		(169.00)	(169.00)	(200.00)	(200.00)
4
5	D. INSPECTOR GENERAL
6	CLASSIFIED POSITIONS	2,302,405	2,302,405	2,673,819	2,673,819
7		(66.00)	(66.00)	(66.00)	(66.00)
8	UNCLASSIFIED POSITIONS	109,082	109,082	109,082	109,082
9		(1.00)	(1.00)	(1.00)	(1.00)
10	OTHER PERSONAL SERVICES	28,500	28,500	28,500	28,500
11	OTHER OPERATING EXPENSES	754,458	692,557	754,458	692,557
12	FACIAL RECOGNITION PROGRAM	245,000	245,000	245,000	245,000
13	TOTAL D. INSPECTOR GENERAL	3,439,445	3,377,544	3,810,859	3,748,958
14		(67.00)	(67.00)	(67.00)	(67.00)
15
16	E. TECHNOLOGY & PROGRAM DEVELOPMENT
17	CLASSIFIED POSITIONS	3,511,045	3,511,045	3,762,649	3,762,649
18		(50.00)	(50.00)	(50.00)	(50.00)
19	NEW POSITIONS - INFORMATION SYSTEMS/BUSINESS			70,850	70,850
20	ANALYST III			(1.00)	(1.00)
21	NEW POSITIONS - IT MANAGER II			95,920	95,920
22				(1.00)	(1.00)
23	NEW POSITIONS - IT SERVICES			5,968	5,968
24	SPECIALIST II			(2.00)	(2.00)
25	NEW POSITIONS - IT			9,477	9,477
26	TECHNICIAN III			(3.00)	(3.00)
27	NEW POSITIONS - SYSTEMS			81,750	81,750
28	ENGINEER I			(1.00)	(1.00)
29	NEW POSITIONS - SYSTEMS			95,920	95,920
30	ENGINEER II			(1.00)	(1.00)
31	OTHER PERSONAL SERVICES	50,000	50,000	50,000	50,000
32	OTHER OPERATING EXPENSES	13,059,272	10,242,926	13,059,272	10,242,926
33	TOTAL E. TECHNOLOGY &	16,620,317	13,803,971	17,231,806	14,415,460
34	PROGRAM DEVELOPMENT	(50.00)	(50.00)	(59.00)	(59.00)

R400	Sec. 82-4	SECTION 82 DEPARTMENT OF MOTOR VEHICLES					pg. 212
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL II. PROGRAMS	85,726,486	70,584,614	90,800,110	75,658,238
2	AND SERVICES	(1,205.00)	(1,205.00)	(1,250.00)	(1,250.00)
3
4	III. EMPLOYEE BENEFITS
5	EMPLOYER CONTRIBUTIONS	21,007,146	21,007,146	22,079,828	22,079,828
6	TOTAL III. EMPLOYEE BENEFITS	21,007,146	21,007,146	22,079,828	22,079,828
7
8	TOTAL DEPARTMENT OF	115,957,170	98,509,574	123,941,620	106,494,024
9	MOTOR VEHICLES	(1,315.00)	(1,315.00)	(1,380.00)	(1,380.00)

R600	Sec. 83-1	SECTION 83 DEPARTMENT OF EMPLOYMENT AND WORKFORCE					pg. 213
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	EXECUTIVE DIRECTOR	188,700		188,700
3		(1.00)		(1.00)
4	CLASSIFIED POSITIONS	5,655,086		5,655,086
5		(140.60)		(140.60)
6	UNCLASSIFIED POSITIONS	214,480		214,480
7		(1.00)		(1.00)
8	OTHER OPERATING EXPENSES	8,280,977		8,280,977
9	TOTAL I. ADMINISTRATION	14,339,243		14,339,243
10		(142.60)		(142.60)
11
12	II. EMPLOYMENT SERVICE
13	CLASSIFIED POSITIONS	10,002,330	63,926	10,002,330	63,926
14		(137.40)	(1.00)	(137.40)	(1.00)
15	UNCLASSIFIED POSITIONS	31,928		31,928
16		(0.33)		(0.33)
17	OTHER PERSONAL SERVICES	1,937,188		1,937,188
18	OTHER OPERATING EXPENSES	17,062,372	422,000	17,062,372	422,000
19	ALLOC OTHER STATE AGENCIES	50,000		50,000
20	TOTAL II. EMPLOYMENT SERVICE	29,083,818	485,926	29,083,818	485,926
21		(137.73)	(1.00)	(137.73)	(1.00)
22
23	III. UNEMPLOYMENT INSURANCE
24	CLASSIFIED POSITIONS	17,299,422		17,299,422
25		(362.58)		(362.58)
26	UNCLASSIFIED POSITIONS	492,972		492,972
27		(1.34)		(1.34)
28	OTHER PERSONAL SERVICES	5,448,781		5,448,781
29	OTHER OPERATING EXPENSES	27,743,769		27,743,769
30	TOTAL III. UNEMPLOYMENT	50,984,944		50,984,944
31	INSURANCE	(363.92)		(363.92)
32
33	IV. WORKFORCE INVESTMENT ACT
34	CLASSIFIED POSITIONS	1,271,712		1,271,712

R600	Sec. 83-2	SECTION 83 DEPARTMENT OF EMPLOYMENT AND WORKFORCE					pg. 214
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1		(18.14)		(18.14)
2	UNCLASSIFIED POSITIONS	45,128		45,128
3		(0.33)		(0.33)
4	OTHER PERSONAL SERVICES	198,198		198,198
5	OTHER OPERATING EXPENSES	1,056,964		1,056,964
6	ALLOC COUNTIES - RESTRICTED	4,657,226		4,657,226
7	ALLOC SCHOOL DIST	29,193		29,193
8	ALLOCATIONS TO PLANNING	36,325,861		36,325,861
9	DISTRICTS
10	TOTAL IV. WORKFORCE	43,584,282		43,584,282
11	INVESTMENT ACT	(18.47)		(18.47)
12
13	V. TRADE ADJUSTMENT ASSISTANCE
14	CLASSIFIED POSITIONS	1,270,751		1,270,751
15		(75.05)		(75.05)
16	UNCLASSIFIED POSITIONS	38,846		38,846
17	OTHER PERSONAL SERVICES	41,045		41,045
18	OTHER OPERATING EXPENSES	499,545		499,545
19	ALLOC PRIVATE SECTOR	8,673,813		8,673,813
20	TOTAL V. TRADE	10,524,000		10,524,000
21	ADJUSTMENT ASSISTANCE	(75.05)		(75.05)
22
23	VI. APPEALS
24	CLASSIFIED POSITIONS	1,262,271		1,262,271
25		(37.50)		(37.50)
26	UNCLASSIFIED POSITIONS	373,065		373,065
27		(1.00)		(1.00)
28	OTHER PERSONAL SERVICES	372,584		372,584
29	OTHER OPERATING EXPENSES	608,515		608,515
30	TOTAL VI. APPEALS	2,616,435		2,616,435
31		(38.50)		(38.50)
32
33	VII. EMPLOYEE BENEFITS
34	EMPLOYER CONTRIBUTIONS	16,380,395	21,459	16,380,395	21,459

U120	Sec. 84-1	SECTION 84 DEPARTMENT OF TRANSPORTATION					pg. 216
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	A. GENERAL
3	EXECUTIVE DIRECTOR	298,000		298,000
4		(1.00)		(1.00)
5	CLASSIFIED POSITIONS	16,973,798		18,147,932
6		(307.00)		(307.00)
7	UNCLASSIFIED POSITIONS	167,000		170,416
8		(2.00)		(2.00)
9	OTHER PERSONAL SERVICES	277,893		225,470
10	OTHER OPERATING EXPENSES	47,500,000		47,979,942
11	DEBT SERVICE	781,476		50,094
12	TOTAL A. GENERAL	65,998,167		66,871,854
13		(310.00)		(310.00)
14
15	B. LAND & BUILDINGS
16	OTHER OPERATING EXPENSES	3,000,000		2,701,116
17	PERMANENT IMPROVEMENTS	3,000,000		3,700,000
18	TOTAL B. LAND & BUILDINGS	6,000,000		6,401,116
19
20	TOTAL I. ADMINISTRATION	71,998,167		73,272,970
21		(310.00)		(310.00)
22
23	II. HIGHWAY ENGINEERING
24	A. ENGR-ADMIN & PROJ MGMT
25	CLASSIFIED POSITIONS	72,714,671		71,580,306
26		(1,511.00)		(1,299.00)
27	UNCLASSIFIED POSITIONS	182,000		185,930
28		(1.00)		(1.00)
29	OTHER PERSONAL SERVICES	2,053,112		1,892,140
30	OTHER OPERATING EXPENSES	17,598,904		15,691,730
31	TOTAL A. ENGR-ADMIN &	92,548,687		89,350,106
32	PROJ MGMT	(1,512.00)		(1,300.00)
33
34	B. ENGINEERING - CONSTRUCTION

U120	Sec. 84-2	SECTION 84 DEPARTMENT OF TRANSPORTATION					pg. 217
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	OTHER OPERATING EXPENSES	39,039,783		29,039,783
2	DEBT SVC SIB MULTIPROJECT LOAN	9,166,667
3	DEBT SVC SIB RAVENEL BRIDGE	8,000,000
4	PROJECT LOAN
5	OTHER OPERATING OTHER	57,000,000		18,632,153	7,413,399
6	PERM IMPR ENHANCEMENTS	15,743,993		18,816,188	6,123,755
7	PERM IMPR OPERATIONAL &	453,836,790		443,994,494	32,289,976
8	SAFETY IMPROVEMENTS
9	PERM IMPR PORT ACCESS ROAD	3,000,000		160,000
10	PERM IMPR REHABILITATION	535,200,143		783,616,829	14,647,828
11	& RESURFACING
12	PERM IMPR WIDENINGS &	449,279,586		449,281,690	36,502,144
13	NEW LOCATIONS
14	PERMANENT IMPROVEMENT BRIDGES	192,758,289		226,585,524	23,022,898
15	SIB ONE CENT EQUIVALENT	27,902,593		29,745,183
16	DEBT SERVICE	10,360,382		10,255,947
17	PRINCIPAL - LOAN NOTE	2,288,848
18	INTEREST - LOAN NOTE	2,690,903
19	TOTAL B. ENGINEERING	1,806,267,977		2,010,127,791	120,000,000
20	- CONSTRUCTION
21
22	C. HIGHWAY MAINTENANCE
23	CLASSIFIED POSITIONS	104,547,298		111,491,924
24		(3,324.96)		(2,826.96)
25	OTHER PERSONAL SERVICES	6,015,993		5,744,644
26	OTHER OPERATING EXPENSES	166,808,082		166,532,908
27	TOTAL C. HIGHWAY MAINTENANCE	277,371,373		283,769,476
28		(3,324.96)		(2,826.96)
29
30	TOTAL II. HIGHWAY ENGINEERING	2,176,188,037		2,383,247,373	120,000,000
31		(4,836.96)		(4,126.96)
32
33	III. TOLL OPERATIONS
34	CLASSIFIED POSITIONS	52,207

U120	Sec. 84-3	SECTION 84 DEPARTMENT OF TRANSPORTATION					pg. 218
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1		(2.00)
2	OTHER OPERATING EXPENSES	21,131,441
3	DEBT SERVICE	2,861,610
4	TOTAL III. TOLL OPERATIONS	24,045,258
5		(2.00)
6
7	IV. NON-FEDERAL AID - HIGHWAY FUND
8	OTHER OPERATING BRIDGES	1,422,651		12,672,651
9	MINOR REPAIR
10	OTHER OPERATING OTHER			15,750,000
11	OTHER OPERATING REHABILITATION	78,660,456		26,577,349
12	& RESURFACING
13	TOTAL IV. NON-FEDERAL AID -	80,083,107		55,000,000
14	HIGHWAY FUND
15
16	V. MASS TRANSIT
17	CLASSIFIED POSITIONS	5,452,064		5,511,471
18		(34.00)		(68.00)
19	UNCLASSIFIED POSITIONS	150,000		154,125
20		(1.00)		(1.00)
21	OTHER PERSONAL SERVICES	44,887		34,064
22	OTHER OPERATING EXPENSES	1,000,000		550,000
23	ALLOC MUNICIPALITIES -	3,000,000		5,623,935
24	RESTRICTED
25	ALLOC OTHER ENTITIES	21,576,065		29,483,228
26	AID TO OTHER ENTITIES	57,270	57,270	57,270	57,270
27	TOTAL V. MASS TRANSIT	31,280,286	57,270	41,414,093	57,270
28		(35.00)		(69.00)
29
30	VI. EMPLOYEE BENEFITS
31	EMPLOYER CONTRIBUTIONS	96,086,652		103,066,170
32	TOTAL VI. EMPLOYEE BENEFITS	96,086,652		103,066,170
33
34	TOTAL DEPARTMENT OF	2,479,681,507	57,270	2,656,000,606	120,057,270

U150	Sec. 85-1	SECTION 85 INFRASTRUCTURE BANK BOARD					pg. 220
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	CLASSIFIED POSITIONS	400,000		410,750
3		(6.00)		(6.00)
4	OTHER PERSONAL SERVICES	25,000		25,000
5	OTHER OPERATING EXPENSES	538,870		532,520
6	TRANSPORTATION INFRASTRUCTURE	125,090,000		125,090,000
7	TOTAL I. ADMINISTRATION	126,053,870		126,058,270
8		(6.00)		(6.00)
9
10	II. EMPLOYEE BENEFITS
11	EMPLOYER CONTRIBUTIONS	178,000		181,600
12	TOTAL II. EMPLOYEE BENEFITS	178,000		181,600
13
14	TOTAL INFRASTRUCTURE BANK	126,231,870		126,239,870
15	BOARD	(6.00)		(6.00)

U200	Sec. 86-1	SECTION 86 COUNTY TRANSPORTATION FUNDS					pg. 221
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. COUNTY TRANSPORTATION FUNDS
2	OTHER OPERATING EXPENSES	1,000,000		1,000,000
3	PERMANENT IMPROVEMENTS	36,000,000		18,010,000
4	ALLOC MUNICIPALITIES -	1,000,000		1,000,000
5	RESTRICTED
6	ALLOC COUNTIES - RESTRICTED	110,000,000		134,564,976
7	TOTAL I. COUNTY	148,000,000		154,574,976
8	TRANSPORTATION FUNDS
9
10	TOTAL COUNTY TRANSPORTATION	148,000,000		154,574,976
11	FUNDS

U300	Sec. 87-1	SECTION 87 DIVISION OF AERONAUTICS					pg. 222
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	CLASSIFIED POSITIONS	781,634	631,634	781,634	631,634
3		(13.00)	(8.80)	(13.00)	(8.80)
4	UNCLASSIFIED POSITIONS	115,000	115,000	115,000	115,000
5		(1.00)	(1.00)	(1.00)	(1.00)
6	OTHER PERSONAL SERVICES	115,000	100,000	115,000	100,000
7	OTHER OPERATING EXPENSES	4,770,937	493,598	4,770,937	493,598
8	ALLOC MUNICIPALITIES -	1,545,000		1,545,000
9	RESTRICTED
10	ALLOC COUNTIES - RESTRICTED	4,791,528	500,000	4,791,528	500,000
11	ALLOC OTHER ENTITIES	400,000		400,000
12	TOTAL I. ADMINISTRATION	12,519,099	1,840,232	12,519,099	1,840,232
13		(14.00)	(9.80)	(14.00)	(9.80)
14
15	II. EMPLOYEE BENEFITS
16	EMPLOYER CONTRIBUTIONS	365,460	315,460	365,460	315,460
17	TOTAL II. EMPLOYEE BENEFITS	365,460	315,460	365,460	315,460
18
19	TOTAL DIVISION OF AERONAUTICS	12,884,559	2,155,692	12,884,559	2,155,692
20		(14.00)	(9.80)	(14.00)	(9.80)

A010	Sec. 91A-1	SECTION 91A LEG DEPT - THE SENATE					pg. 223
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	SENATORS @ $10,400	478,400	478,400	478,400	478,400
3		(46.00)	(46.00)	(46.00)	(46.00)
4	PRESIDENT OF THE SENATE	1,575	1,575	1,575	1,575
5	PRESIDENT PRO TEMPORE	11,000	11,000	11,000	11,000
6	UNCLASSIFIED POSITIONS	8,015,042	8,015,042	8,015,042	8,015,042
7		(142.00)	(142.00)	(142.00)	(142.00)
8	OTHER OPERATING EXPENSES	5,612,784	5,612,784	5,612,784	5,612,784
9	JOINT CITIZENS & LEG COMM	300,000		300,000
10	ON CHILDREN
11	TOTAL I. ADMINISTRATION	14,418,801	14,118,801	14,418,801	14,118,801
12		(188.00)	(188.00)	(188.00)	(188.00)
13
14	II. EMPLOYEE BENEFITS
15	EMPLOYER CONTRIBUTIONS	4,354,921	4,354,921	4,354,921	4,354,921
16	TOTAL II. EMPLOYEE BENEFITS	4,354,921	4,354,921	4,354,921	4,354,921
17
18	TOTAL LEG DEPT - THE SENATE	18,773,722	18,473,722	18,773,722	18,473,722
19		(188.00)	(188.00)	(188.00)	(188.00)

A050	Sec. 91B-1	SECTION 91B LEG DEPT - HOUSE OF REPRESENTATIVES					pg. 224
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	THE SPEAKER	11,000	11,000	11,000	11,000
3	SPEAKER PRO TEMPORE	3,600	3,600	3,600	3,600
4	REPRESENTATIVES @ $10,400	1,289,600	1,289,600	1,289,600	1,289,600
5		(124.00)	(124.00)	(124.00)	(124.00)
6	UNCLASSIFIED POSITIONS	5,567,011	5,567,011	5,567,011	5,567,011
7		(127.00)	(127.00)	(127.00)	(127.00)
8	OTHER OPERATING EXPENSES	10,752,627	10,752,627	10,752,627	10,752,627
9	TOTAL I. ADMINISTRATION	17,623,838	17,623,838	17,623,838	17,623,838
10		(251.00)	(251.00)	(251.00)	(251.00)
11
12	II. EMPLOYEE BENEFITS
13	EMPLOYER CONTRIBUTIONS	5,588,771	5,588,771	5,588,771	5,588,771
14	TOTAL II. EMPLOYEE BENEFITS	5,588,771	5,588,771	5,588,771	5,588,771
15
16	TOTAL LEG DEPT - HOUSE	23,212,609	23,212,609	23,212,609	23,212,609
17	OF REPRESENTATIVES	(251.00)	(251.00)	(251.00)	(251.00)

A150	Sec. 91C-1	SECTION 91C LEG DEPT - CODIFICATION OF LAWS & LEGISLATIVE COUNCIL					pg. 225
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	UNCLASS LEG MISC (P)	2,659,024	2,659,024	2,659,024	2,659,024
3		(39.00)	(39.00)	(39.00)	(39.00)
4	CODE COMMMISIONER &	189,625	189,625	189,625	189,625
5	DIRECTOR (P)	(1.00)	(1.00)	(1.00)	(1.00)
6	OTHER OPERATING EXPENSES	847,797	847,797	1,347,797	1,347,797
7	CODE SUPPLEMENTS	400,000	100,000	400,000	100,000
8	TOTAL I. ADMINISTRATION	4,096,446	3,796,446	4,596,446	4,296,446
9		(40.00)	(40.00)	(40.00)	(40.00)
10
11	II. DEVELOP/PRINT STATE REGISTER
12	UNCLASS LEG MISC (P)	88,126	88,126	88,126	88,126
13		(1.00)	(1.00)	(1.00)	(1.00)
14	TOTAL II. DEVELOP/PRINT	88,126	88,126	88,126	88,126
15	STATE REGISTER	(1.00)	(1.00)	(1.00)	(1.00)
16
17	III. EMPLOYEE BENEFITS
18	EMPLOYER CONTRIBUTIONS	1,128,855	1,128,855	1,128,855	1,128,855
19	TOTAL III. EMPLOYEE BENEFITS	1,128,855	1,128,855	1,128,855	1,128,855
20
21	TOTAL LEG DEPT - CODIFICATION OF	5,313,427	5,013,427	5,813,427	5,513,427
22	LAWS & LEGISLATIVE COUNCIL	(41.00)	(41.00)	(41.00)	(41.00)

A170	Sec. 91D-1	SECTION 91D LEG DEPT - LEGISLATIVE SERVICES AGENCY					pg. 226
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	UNCLASS LEG MISC - PRNT	2,898,191	2,898,191	2,898,191	2,898,191
3	& ITR (P)	(36.00)	(36.00)	(36.00)	(36.00)
4	DIRECTOR (P)	133,278	133,278	133,278	133,278
5		(1.00)	(1.00)	(1.00)	(1.00)
6	UNCLASS - TEMP - LEGIS PRINT	80,000	80,000	80,000	80,000
7	OTHER OPERATING EXPENSES	3,801,697	3,801,697	4,701,697	4,701,697
8	TOTAL I. ADMINISTRATION	6,913,166	6,913,166	7,813,166	7,813,166
9		(37.00)	(37.00)	(37.00)	(37.00)
10
11	II. EMPLOYEE BENEFITS
12	EMPLOYER CONTRIBUTIONS	1,247,813	1,247,813	1,247,813	1,247,813
13	TOTAL II. EMPLOYEE BENEFITS	1,247,813	1,247,813	1,247,813	1,247,813
14
15	TOTAL LEG DEPT - LEGISLATIVE	8,160,979	8,160,979	9,060,979	9,060,979
16	SERVICES AGENCY	(37.00)	(37.00)	(37.00)	(37.00)

A200	Sec. 91E-1	SECTION 91E LEG DEPT - LEGISLATIVE AUDIT COUNCIL					pg. 227
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	DIRECTOR (P)	122,404	122,404	122,404	122,404
3		(1.00)	(1.00)	(1.00)	(1.00)
4	UNCLASSIFIED LEGISLATIVE MISC -	1,776,213	1,456,213	1,776,213	1,456,213
5	LAC (P)	(25.00)	(25.00)	(25.00)	(25.00)
6	OTHER PERSONAL SERVICES	1,225	1,225	1,225	1,225
7	OTHER OPERATING EXPENSES	152,000	152,000	152,000	152,000
8	TOTAL I. ADMINISTRATION	2,051,842	1,731,842	2,051,842	1,731,842
9		(26.00)	(26.00)	(26.00)	(26.00)
10
11	II. EMPLOYEE BENEFITS
12	EMPLOYER CONTRIBUTIONS	521,689	441,689	521,689	441,689
13	TOTAL II. EMPLOYEE BENEFITS	521,689	441,689	521,689	441,689
14
15	TOTAL LEG DEPT - LEGISLATIVE	2,573,531	2,173,531	2,573,531	2,173,531
16	AUDIT COUNCIL	(26.00)	(26.00)	(26.00)	(26.00)

D050	Sec. 92A-1	SECTION 92A GOVERNOR'S OFFICE - EXECUTIVE CONTROL OF STATE					pg. 228
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	GOVERNOR	106,078	106,078	106,078	106,078
3		(1.00)	(1.00)	(1.00)	(1.00)
4	LIEUTENANT GOVERNOR	46,545	46,545	46,545	46,545
5		(1.00)	(1.00)	(1.00)	(1.00)
6	UNCLASSIFIED POSITIONS	1,639,617	1,639,617	1,639,617	1,639,617
7		(28.00)	(28.00)	(28.00)	(28.00)
8	OTHER PERSONAL SERVICES	60,000	60,000	60,000	60,000
9	OTHER OPERATING EXPENSES	1,000,000	1,000,000	1,000,000	1,000,000
10	TOTAL I. ADMINISTRATION	2,852,240	2,852,240	2,852,240	2,852,240
11		(30.00)	(30.00)	(30.00)	(30.00)
12
13	II. EMPLOYEE BENEFITS
14	EMPLOYER CONTRIBUTIONS	741,389	741,389	741,389	741,389
15	TOTAL II. EMPLOYEE BENEFITS	741,389	741,389	741,389	741,389
16
17	TOTAL GOVERNOR'S OFFICE - EXECUTIVE	3,593,629	3,593,629	3,593,629	3,593,629
18	CONTROL OF STATE	(30.00)	(30.00)	(30.00)	(30.00)

D200	Sec. 92C-1	SECTION 92C GOVERNOR'S OFFICE - MANSION AND GROUNDS					pg. 229
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	CLASSIFIED POSITIONS	70,696	60,696	70,696	60,696
3		(2.00)	(1.00)	(2.00)	(1.00)
4	UNCLASSIFIED POSITIONS	162,479	112,479	162,479	112,479
5		(7.00)	(3.50)	(7.00)	(3.50)
6	OTHER PERSONAL SERVICES	23,260	23,260	23,260	23,260
7	OTHER OPERATING EXPENSES	193,284	60,867	193,284	60,867
8	TOTAL I. ADMINISTRATION	449,719	257,302	449,719	257,302
9		(9.00)	(4.50)	(9.00)	(4.50)
10
11	II. EMPLOYEE BENEFITS
12	EMPLOYER CONTRIBUTIONS	91,708	84,125	91,708	84,125
13	TOTAL II. EMPLOYEE BENEFITS	91,708	84,125	91,708	84,125
14
15	TOTAL GOVERNOR'S OFFICE - MANSION	541,427	341,427	541,427	341,427
16	AND GROUNDS	(9.00)	(4.50)	(9.00)	(4.50)

D300	Sec. 92D-1	SECTION 92D OFFICE OF RESILIENCE					pg. 230
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	EXECUTIVE DIRECTOR	135,000	135,000	135,000	135,000
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	910,465	910,465	942,751	942,751
5		(16.00)	(12.00)	(16.00)	(12.00)
6	OTHER OPERATING EXPENSES	630,000	630,000	831,454	831,454
7	TOTAL I. ADMINISTRATION	1,675,465	1,675,465	1,909,205	1,909,205
8		(17.00)	(13.00)	(17.00)	(13.00)
9
10	II. PROGRAMS & SERVICES
11	A. RESILIENCE
12	NEW POSITIONS - PROGRAM			236,125
13	COORDINATOR II			(5.00)
14	TOTAL A. RESILIENCE			236,125
15				(5.00)
16
17	B. DISASTER RECOVERY
18	CLASSIFIED POSITIONS	560,000		560,000
19		(10.00)		(10.00)
20	OTHER PERSONAL SERVICES	2,340,000		2,340,000
21	OTHER OPERATING EXPENSES	94,465,000		94,465,000
22	ALLOC COUNTIES - RESTRICTED	1,500,000		1,500,000
23	TOTAL B. DISASTER RECOVERY	98,865,000		98,865,000
24		(10.00)		(10.00)
25
26	TOTAL II. PROGRAMS & SERVICES	98,865,000		99,101,125
27		(10.00)		(15.00)
28
29	III. EMPLOYEE BENEFITS
30	EMPLOYER CONTRIBUTIONS	1,502,939	367,939	1,760,684	513,525
31	TOTAL III. EMPLOYEE BENEFITS	1,502,939	367,939	1,760,684	513,525
32
33	TOTAL OFFICE OF RESILIENCE	102,043,404	2,043,404	102,771,014	2,422,730
34		(27.00)	(13.00)	(32.00)	(13.00)

D500	Sec. 93-1	SECTION 93 DEPARTMENT OF ADMINISTRATION					pg. 231
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	EXECUTIVE DIRECTOR	284,679	284,679	284,679	284,679
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	3,048,279	423,279	3,048,279	423,279
5		(46.36)	(6.36)	(46.36)	(6.36)
6	UNCLASSIFIED POSITIONS	880,345	780,345	880,345	780,345
7		(6.00)	(5.00)	(6.00)	(5.00)
8	OTHER PERSONAL SERVICES	65,200		65,200
9	OTHER OPERATING EXPENSES	718,003	247,003	718,003	247,003
10	TECHNOLOGY INVESTMENT COUNCIL	98,784	98,784	98,784	98,784
11	TOTAL I. ADMINISTRATION	5,095,290	1,834,090	5,095,290	1,834,090
12		(53.36)	(12.36)	(53.36)	(12.36)
13
14	II. STATEWIDE PROGRAMS & SERVICES
15	A. EXECUTIVE BUDGET OFFICE
16	CLASSIFIED POSITIONS	1,222,498	1,222,498	1,222,498	1,222,498
17		(18.00)	(18.00)	(18.00)	(18.00)
18	UNCLASSIFIED POSITIONS	144,746	144,746	144,746	144,746
19		(1.00)	(1.00)	(1.00)	(1.00)
20	OTHER OPERATING EXPENSES	725,000	725,000	725,000	725,000
21	TOTAL A. EXECUTIVE	2,092,244	2,092,244	2,092,244	2,092,244
22	BUDGET OFFICE	(19.00)	(19.00)	(19.00)	(19.00)
23
24	B. HUMAN RESOURCES DIVISION
25	CLASSIFIED POSITIONS	1,470,876	1,470,876	1,470,876	1,470,876
26		(21.00)	(21.00)	(21.00)	(21.00)
27	UNCLASSIFIED POSITIONS	136,386	136,386	136,386	136,386
28		(1.00)	(1.00)	(1.00)	(1.00)
29	OTHER PERSONAL SERVICES	60,000	60,000	60,000	60,000
30	OTHER OPERATING EXPENSES	850,000	800,000	850,000	800,000
31	TOTAL B. HUMAN	2,517,262	2,467,262	2,517,262	2,467,262
32	RESOURCES DIVISION	(22.00)	(22.00)	(22.00)	(22.00)
33
34	C. GENERAL SERVICES DIVISION

D500	Sec. 93-2	SECTION 93 DEPARTMENT OF ADMINISTRATION					pg. 232
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	1. BUSINESS OPERATIONS
2	CLASSIFIED POSITIONS	307,525		307,525
3		(3.50)		(3.50)
4	UNCLASSIFIED POSITIONS	424,745		424,745
5		(2.50)		(2.50)
6	OTHER PERSONAL SERVICES	12,000		12,000
7	OTHER OPERATING EXPENSES	425,000		425,000
8	TOTAL 1. BUSINESS OPERATIONS	1,169,270		1,169,270
9		(6.00)		(6.00)
10
11	2. FACILITIES MANAGEMENT
12	CLASSIFIED POSITIONS	4,312,000		4,312,000
13		(112.30)		(112.30)
14	OTHER PERSONAL SERVICES	300,000		300,000
15	OTHER OPERATING EXPENSES	13,500,000		16,100,000	2,600,000
16	CAPITOL COMPLEX & MANSION	3,150,000	3,150,000	3,150,000	3,150,000
17	PERMANENT IMPROVEMENTS	6,353,781	3,353,781	6,353,781	3,353,781
18	TOTAL 2. FACILITIES	27,615,781	6,503,781	30,215,781	9,103,781
19	MANAGEMENT	(112.30)		(112.30)
20
21	3. SURPLUS PROPERTY
22	CLASSIFIED POSITIONS	973,905		973,905
23		(23.80)		(23.80)
24	OTHER PERSONAL SERVICES	70,000		70,000
25	OTHER OPERATING EXPENSES	1,423,588		1,423,588
26	TOTAL 3. SURPLUS PROPERTY	2,467,493		2,467,493
27		(23.80)		(23.80)
28
29	4. PARKING
30	CLASSIFIED POSITIONS	100,683		100,683
31		(3.00)		(3.00)
32	OTHER OPERATING EXPENSES	225,000		225,000
33	TOTAL 4. PARKING	325,683		325,683
34		(3.00)		(3.00)

D500	Sec. 93-3	SECTION 93 DEPARTMENT OF ADMINISTRATION					pg. 233
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	5. STATE FLEET MANAGEMENT
2	CLASSIFIED POSITIONS	1,152,126		1,152,126
3		(25.00)		(25.00)
4	OTHER OPERATING EXPENSES	28,904,606		28,904,606
5	DEBT SERVICE	750,386		750,386
6	TOTAL 5. STATE	30,807,118		30,807,118
7	FLEET MANAGEMENT	(25.00)		(25.00)
8
9	6. STATE BUILDING & PROPERTY SERVICES
10	CLASSIFIED POSITIONS	336,299		336,299
11		(5.50)		(5.50)
12	UNCLASSIFIED POSITIONS	25,375		25,375
13		(0.50)		(0.50)
14	OTHER OPERATING EXPENSES	70,000		70,000
15	TOTAL 6. STATE BUILDING &	431,674		431,674
16	PROPERTY SERVICES	(6.00)		(6.00)
17
18	TOTAL C. GENERAL	62,817,019	6,503,781	65,417,019	9,103,781
19	SERVICES DIVISION	(176.10)		(176.10)
20
21	D. SC ENTERPRISE INFORMATION SYSTEM
22	CLASSIFIED POSITIONS	4,594,987	4,594,987	5,613,737	5,613,737
23		(81.00)	(81.00)	(81.00)	(81.00)
24	UNCLASSIFIED POSITIONS	240,263	240,263	240,263	240,263
25		(3.00)	(3.00)	(3.00)	(3.00)
26	OTHER PERSONAL SERVICES	345,000	345,000	345,000	345,000
27	OTHER OPERATING EXPENSES	13,775,945	12,025,945	17,512,185	15,762,185
28	TOTAL D. SC ENTERPRISE	18,956,195	17,206,195	23,711,185	21,961,185
29	INFORMATION SYSTEM	(84.00)	(84.00)	(84.00)	(84.00)
30
31	E. DIVISION OF INFORMATION SECURITY
32	CLASSIFIED POSITIONS	1,342,380	1,223,643	1,342,380	1,223,643
33		(16.00)	(13.50)	(16.00)	(13.50)
34	UNCLASSIFIED POSITIONS	826,565	826,565	826,565	826,565

D500	Sec. 93-4	SECTION 93 DEPARTMENT OF ADMINISTRATION					pg. 234
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1		(6.00)	(6.00)	(6.00)	(6.00)
2	OTHER OPERATING EXPENSES	607,250	607,250	607,250	607,250
3	ENTERPRISE TECHNOLOGY &	14,811,366	14,811,366	14,811,366	14,811,366
4	REMEDIATION
5	TOTAL E. DIVISION OF	17,587,561	17,468,824	17,587,561	17,468,824
6	INFORMATION SECURITY	(22.00)	(19.50)	(22.00)	(19.50)
7
8	F. ENTERPRISE PRIVACY OFFICE
9	CLASSIFIED POSITIONS	88,000	88,000	88,000	88,000
10		(1.00)	(1.00)	(1.00)	(1.00)
11	UNCLASSIFIED POSITIONS	120,000	120,000	120,000	120,000
12		(1.00)	(1.00)	(1.00)	(1.00)
13	OTHER OPERATING EXPENSES	205,000	205,000	205,000	205,000
14	TOTAL F. ENTERPRISE	413,000	413,000	413,000	413,000
15	PRIVACY OFFICE	(2.00)	(2.00)	(2.00)	(2.00)
16
17	G. STATE TECHNOLOGY OPERATIONS
18	CLASSIFIED POSITIONS	8,050,543	626,702	8,050,543	626,702
19		(175.25)	(7.00)	(175.25)	(7.00)
20	UNCLASSIFIED POSITIONS	991,017		991,017
21		(6.00)		(6.00)
22	OTHER PERSONAL SERVICES	150,000		150,000
23	OTHER OPERATING EXPENSES	47,037,004	3,611,090	47,037,004	3,611,090
24	K-12 SCHOOL TECHNOLOGY	23,450,000		23,450,000
25	SERVICE CONTRACT 800 MHZ	1,238,247	1,238,247	1,238,247	1,238,247
26	TOTAL G. STATE	80,916,811	5,476,039	80,916,811	5,476,039
27	TECHNOLOGY OPERATIONS	(181.25)	(7.00)	(181.25)	(7.00)
28
29	H. SHARED SERVICES
30	CLASSIFIED POSITIONS	1,810,664	1,810,664	2,135,664	2,135,664
31		(35.00)	(31.00)	(35.00)	(31.00)
32	OTHER PERSONAL SERVICES	75,000	75,000	75,000	75,000
33	OTHER OPERATING EXPENSES	2,973,509	2,473,509	5,018,509	4,518,509
34	TOTAL H. SHARED SERVICES	4,859,173	4,359,173	7,229,173	6,729,173

D500	Sec. 93-5	SECTION 93 DEPARTMENT OF ADMINISTRATION					pg. 235
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1		(35.00)	(31.00)	(35.00)	(31.00)
2
3	TOTAL II. STATEWIDE PROGRAMS	190,159,265	55,986,518	199,884,255	65,711,508
4	& SERVICES	(541.35)	(184.50)	(541.35)	(184.50)
5
6	III. EXECUTIVE POLICY & PROGRAMS
7	A. CONSTITUENT SERVICES
8	1. OMBUDSMAN
9	CLASSIFIED POSITIONS	129,920	129,920	129,920	129,920
10		(3.00)	(3.00)	(3.00)	(3.00)
11	UNCLASSIFIED POSITIONS	91,400	91,400	91,400	91,400
12		(1.00)	(1.00)	(1.00)	(1.00)
13	OTHER PERSONAL SERVICES	104,668	104,668	104,668	104,668
14	OTHER OPERATING EXPENSES	98,937	98,937	98,937	98,937
15	TOTAL 1. OMBUDSMAN	424,925	424,925	424,925	424,925
16		(4.00)	(4.00)	(4.00)	(4.00)
17
18	2. DEVELOPMENTAL DISABILITIES
19	CLASSIFIED POSITIONS	213,252	19,459	213,252	19,459
20		(6.91)	(0.44)	(6.91)	(0.44)
21	UNCLASSIFIED POSITIONS	71,356	7,136	71,356	7,136
22		(1.00)	(0.10)	(1.00)	(0.10)
23	OTHER OPERATING EXPENSES	106,868	31,555	106,868	31,555
24	ALLOC OTHER ENTITIES	1,248,320		1,248,320
25	TOTAL 2. DEVELOPMENTAL	1,639,796	58,150	1,639,796	58,150
26	DISABILITIES	(7.91)	(0.54)	(7.91)	(0.54)
27
28	3. SMALL & MINORITY BUSINESS
29	CLASSIFIED POSITIONS	117,064	117,064	117,064	117,064
30		(2.00)	(2.00)	(2.00)	(2.00)
31	OTHER OPERATING EXPENSES	34,927	34,927	34,927	34,927
32	TOTAL 3. SMALL &	151,991	151,991	151,991	151,991
33	MINORITY BUSINESS	(2.00)	(2.00)	(2.00)	(2.00)
34

D500	Sec. 93-6	SECTION 93 DEPARTMENT OF ADMINISTRATION					pg. 236
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	4. ECONOMIC OPPORTUNITY
2	CLASSIFIED POSITIONS	801,026		801,026
3		(15.00)		(15.00)
4	UNCLASSIFIED POSITIONS	75,973		75,973
5		(1.00)		(1.00)
6	OTHER PERSONAL SERVICES	303,901		303,901
7	OTHER OPERATING EXPENSES	902,554		902,554
8	ALLOC OTHER ENTITIES	77,522,500		136,090,773
9	TOTAL 4. ECONOMIC OPPORTUNITY	79,605,954		138,174,227
10		(16.00)		(16.00)
11
12	TOTAL A. CONSTITUENT SERVICES	81,822,666	635,066	140,390,939	635,066
13		(29.91)	(6.54)	(29.91)	(6.54)
14
15	TOTAL III. EXECUTIVE POLICY	81,822,666	635,066	140,390,939	635,066
16	& PROGRAMS	(29.91)	(6.54)	(29.91)	(6.54)
17
18	IV. EMPLOYEE BENEFITS
19	EMPLOYER CONTRIBUTIONS	14,706,459	5,622,106	15,243,959	6,159,606
20	TOTAL IV. EMPLOYEE BENEFITS	14,706,459	5,622,106	15,243,959	6,159,606
21
22	TOTAL DEPARTMENT OF	291,783,680	64,077,780	360,614,443	74,340,270
23	ADMINISTRATION	(624.62)	(203.40)	(624.62)	(203.40)

D250	Sec. 94-1	SECTION 94 OFFICE OF INSPECTOR GENERAL					pg. 237
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. OFFICE OF INSPECTOR GENERAL
2	INSPECTOR GENERAL	124,993	124,993	124,993	124,993
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	447,791	447,791	447,791	447,791
5		(7.00)	(7.00)	(7.00)	(7.00)
6	NEW POSITIONS - SENIOR AUDITOR			350,000	350,000
7				(6.50)	(6.50)
8	OTHER OPERATING EXPENSES	102,699	102,699	430,258	430,258
9	FRAUD HOTLINE	321	321	321	321
10	TOTAL I. OFFICE OF	675,804	675,804	1,353,363	1,353,363
11	INSPECTOR GENERAL	(8.00)	(8.00)	(14.50)	(14.50)
12
13	II. EMPLOYEE BENEFITS
14	EMPLOYER CONTRIBUTIONS	223,924	223,924	276,424	276,424
15	TOTAL II. EMPLOYEE BENEFITS	223,924	223,924	276,424	276,424
16
17	TOTAL OFFICE OF	899,728	899,728	1,629,787	1,629,787
18	INSPECTOR GENERAL	(8.00)	(8.00)	(14.50)	(14.50)

E080	Sec. 96-1	SECTION 96 SECRETARY OF STATE'S OFFICE					pg. 238
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	SECRETARY OF STATE	92,007	92,007	92,007	92,007
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	1,824,154	804,721	1,850,307	804,721
5		(32.00)	(18.00)	(32.00)	(18.00)
6	NEW POSITIONS -			32,000
7	ADMINISTRATIVE ASSISTANT			(1.00)
8	OTHER PERSONAL SERVICES	65,000		65,000
9	OTHER OPERATING EXPENSES	966,496	16,600	1,131,496	16,600
10	TOTAL I. ADMINISTRATION	2,947,657	913,328	3,170,810	913,328
11		(33.00)	(19.00)	(34.00)	(19.00)
12
13	II. EMPLOYEE BENEFITS
14	EMPLOYER CONTRIBUTIONS	802,198	367,272	838,695	367,272
15	TOTAL II. EMPLOYEE BENEFITS	802,198	367,272	838,695	367,272
16
17	TOTAL SECRETARY OF	3,749,855	1,280,600	4,009,505	1,280,600
18	STATE'S OFFICE	(33.00)	(19.00)	(34.00)	(19.00)

E120	Sec. 97-1	SECTION 97 COMPTROLLER GENERAL'S OFFICE					pg. 239
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATIVE SERVICES
2	COMPTROLLER GENERAL	92,007	92,007	92,007	92,007
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	155,252	155,252	155,252	155,252
5		(2.00)	(2.00)	(2.00)	(2.00)
6	UNCLASSIFIED POSITIONS	166,188	166,188	166,188	166,188
7		(3.00)	(3.00)	(3.00)	(3.00)
8	OTHER PERSONAL SERVICES	15,000		15,000
9	OTHER OPERATING EXPENSES	59,301	1,500	59,301	1,500
10	TOTAL I. ADMINISTRATIVE	487,748	414,947	487,748	414,947
11	SERVICES	(6.00)	(6.00)	(6.00)	(6.00)
12
13	II. STATEWIDE PAYROLL/ACCOUNTS PAYABLE
14	CLASSIFIED POSITIONS	877,350	766,869	877,350	766,869
15		(17.00)	(11.50)	(17.00)	(11.50)
16	OTHER OPERATING EXPENSES	75,779	2,000	75,779	2,000
17	TOTAL II. STATEWIDE	953,129	768,869	953,129	768,869
18	PAYROLL/ACCOUNTS PAYABLE	(17.00)	(11.50)	(17.00)	(11.50)
19
20	III. STATEWIDE FINANCIAL REPORTING
21	CLASSIFIED POSITIONS	342,213	342,213	342,213	342,213
22		(6.00)	(6.00)	(6.00)	(6.00)
23	OTHER PERSONAL SERVICES	35,000		35,000
24	OTHER OPERATING EXPENSES	139,390	1,748	139,390	1,748
25	TOTAL III. STATEWIDE	516,603	343,961	516,603	343,961
26	FINANCIAL REPORTING	(6.00)	(6.00)	(6.00)	(6.00)
27
28	IV. INFORMATION TECHNOLOGY
29	CLASSIFIED POSITIONS	158,492	50,000	158,492	50,000
30		(2.00)	(1.00)	(2.00)	(1.00)
31	OTHER PERSONAL SERVICES	15,000		15,000
32	OTHER OPERATING EXPENSES	169,811	1,065	169,811	1,065
33	TOTAL IV. INFORMATION	343,303	51,065	343,303	51,065
34	TECHNOLOGY	(2.00)	(1.00)	(2.00)	(1.00)

E120	Sec. 97-2	SECTION 97 COMPTROLLER GENERAL'S OFFICE					pg. 240
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	V. STATEWIDE ACCOUNTING SERVICES
2	CLASSIFIED POSITIONS	444,683	399,249	444,683	399,249
3		(6.00)	(4.00)	(6.00)	(4.00)
4	OTHER OPERATING EXPENSES	32,023	1,351	32,023	1,351
5	TOTAL V. STATEWIDE	476,706	400,600	476,706	400,600
6	ACCOUNTING SERVICES	(6.00)	(4.00)	(6.00)	(4.00)
7
8	VI. EMPLOYEE BENEFITS
9	EMPLOYER CONTRIBUTIONS	738,711	661,324	738,711	661,324
10	TOTAL VI. EMPLOYEE BENEFITS	738,711	661,324	738,711	661,324
11
12	TOTAL COMPTROLLER GENERAL'S	3,516,200	2,640,766	3,516,200	2,640,766
13	OFFICE	(37.00)	(28.50)	(37.00)	(28.50)

E160	Sec. 98-1	SECTION 98 STATE TREASURER'S OFFICE					pg. 241
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	STATE TREASURER	92,007	92,007	92,007	92,007
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	66,122	66,122	66,122	66,122
5		(2.00)	(2.00)	(2.00)	(2.00)
6	OTHER OPERATING EXPENSES	14,115	14,115	14,115	14,115
7	TOTAL I. ADMINISTRATION	172,244	172,244	172,244	172,244
8		(3.00)	(3.00)	(3.00)	(3.00)
9
10	II. PROGRAMS AND SERVICES
11	CLASSIFIED POSITIONS	4,921,845	1,318,267	5,031,845	1,318,267
12		(77.00)	(16.00)	(77.00)	(16.00)
13	UNCLASSIFIED POSITIONS	376,144		376,144
14		(3.00)		(3.00)
15	OTHER PERSONAL SERVICES	118,500		118,500
16	OTHER OPERATING EXPENSES	2,877,728	127,641	4,227,728	127,641
17	TOTAL II. PROGRAMS	8,294,217	1,445,908	9,754,217	1,445,908
18	AND SERVICES	(80.00)	(16.00)	(80.00)	(16.00)
19
20	III. EMPLOYEE BENEFITS
21	EMPLOYER CONTRIBUTIONS	2,278,043	603,543	2,358,043	603,543
22	TOTAL III. EMPLOYEE BENEFITS	2,278,043	603,543	2,358,043	603,543
23
24	TOTAL STATE TREASURER'S	10,744,504	2,221,695	12,284,504	2,221,695
25	OFFICE	(83.00)	(19.00)	(83.00)	(19.00)

E190	Sec. 99-1	SECTION 99 RETIREMENT SYSTEM INVESTMENT COMMISSION					pg. 242
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	DIRECTOR	230,000		230,000
3		(1.00)		(1.00)
4	UNCLASSIFIED POSITIONS	4,508,745		4,508,745
5		(50.00)		(50.00)
6	OTHER PERSONAL SERVICES	2,461,255		2,461,255
7	OTHER OPERATING EXPENSES	6,103,000		6,103,000
8	TOTAL I. ADMINISTRATION	13,303,000		13,303,000
9		(51.00)		(51.00)
10
11	II. EMPLOYEE BENEFITS
12	EMPLOYER CONTRIBUTIONS	2,000,000		2,000,000
13	TOTAL II. EMPLOYEE BENEFITS	2,000,000		2,000,000
14
15	TOTAL RETIREMENT SYSTEM	15,303,000		15,303,000
16	INVESTMENT COMMISSION	(51.00)		(51.00)

E240	Sec. 100-1	SECTION 100 ADJUTANT GENERAL'S OFFICE					pg. 243
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	EXECUTIVE DIRECTOR	168,059	168,059	168,059	168,059
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	1,288,486	929,486	1,418,486	1,059,486
5		(16.20)	(9.87)	(16.20)	(9.87)
6	OTHER PERSONAL SERVICES	86,750	71,750	86,750	71,750
7	OTHER OPERATING EXPENSES	188,800	187,800	803,800	802,800
8	BURIAL FLAGS	11,871	11,871	19,371	19,371
9	CIVIL AIR PATROL	55,000	55,000	55,000	55,000
10	FUNERAL CAISSON	100,205	100,205	100,205	100,205
11	TOTAL I. ADMINISTRATION	1,899,171	1,524,171	2,651,671	2,276,671
12		(17.20)	(10.87)	(17.20)	(10.87)
13
14	II. ARMORY OPERATIONS
15	CLASSIFIED POSITIONS	21,424		21,424
16		(0.55)		(0.55)
17	OTHER PERSONAL SERVICES	74,000		74,000
18	OTHER OPERATING EXPENSES	4,504,580	2,000,004	8,504,580	4,000,004
19	ARMORY REVITALIZATIONS	10,600,000	2,550,000	13,100,000	2,550,000
20	TOTAL II. ARMORY OPERATIONS	15,200,004	4,550,004	21,700,004	6,550,004
21		(0.55)		(0.55)
22
23	III. BUILDINGS & GROUNDS
24	CLASSIFIED POSITIONS	286,945	145,450	286,945	145,450
25		(13.75)	(8.25)	(13.75)	(8.25)
26	OTHER PERSONAL SERVICES	7,328	3,428	7,328	3,428
27	OTHER OPERATING EXPENSES	102,034	59,896	102,034	59,896
28	TOTAL III. BUILDINGS	396,307	208,774	396,307	208,774
29	& GROUNDS	(13.75)	(8.25)	(13.75)	(8.25)
30
31	IV. ARMY CONTRACT SUPPORT
32	CLASSIFIED POSITIONS	1,076,749		1,076,749
33		(32.75)	(0.25)	(26.69)	(0.25)
34	OTHER PERSONAL SERVICES	4,791,954	41,000	4,791,954	41,000

E240	Sec. 100-2	SECTION 100 ADJUTANT GENERAL'S OFFICE					pg. 244
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	OTHER OPERATING EXPENSES	23,120,685	154,000	23,120,685	154,000
2	YOUTH CHALLENGE PROGRAM	800,000	800,000	800,000	800,000
3	PERMANENT IMPROVEMENTS	21,700,000		21,700,000
4	TOTAL IV. ARMY	51,489,388	995,000	51,489,388	995,000
5	CONTRACT SUPPORT	(32.75)	(0.25)	(26.69)	(0.25)
6
7	V. ENTERPRISE OPERATIONS
8	CLASSIFIED POSITIONS	98,857		98,857
9		(2.00)		(2.00)
10	OTHER PERSONAL SERVICES	839,436		839,436
11	OTHER OPERATING EXPENSES	3,500,000		3,500,000
12	TOTAL V. ENTERPRISE	4,438,293		4,438,293
13	OPERATIONS	(2.00)		(2.00)
14
15	VI. MCENTIRE ANG BASE
16	CLASSIFIED POSITIONS	938,972	59,305	938,972	59,305
17		(50.75)	(2.81)	(2.81)	(2.81)
18	OTHER PERSONAL SERVICES	1,247,152	60,135	1,247,152	60,135
19	OTHER OPERATING EXPENSES	3,006,805	322,951	3,006,805	322,951
20	TOTAL VI. MCENTIRE ANG BASE	5,192,929	442,391	5,192,929	442,391
21		(50.75)	(2.81)	(2.81)	(2.81)
22
23	VII. EMERGENCY PREPAREDNESS
24	CLASSIFIED POSITIONS	3,149,281	1,139,277	3,149,281	1,139,277
25		(63.00)	(23.75)	(63.00)	(23.75)
26	NEW POSITIONS - EMERGENCY PREPAR			150,000	150,000
27	COORD II			(2.00)	(2.00)
28	OTHER PERSONAL SERVICES	380,708	14,726	380,708	14,726
29	OTHER OPERATING EXPENSES	5,163,452	1,481,999	5,163,452	1,481,999
30	ALLOC MUNICIPALITIES -	4,500,000		4,500,000
31	RESTRICTED
32	ALLOC COUNTIES - RESTRICTED	7,990,342	36,410	7,990,342	36,410
33	ALLOC OTHER STATE AGENCIES	693,766		693,766
34	ALLOC OTHER ENTITIES	60,000		60,000

E240	Sec. 100-3	SECTION 100 ADJUTANT GENERAL'S OFFICE					pg. 245
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL VII. EMERGENCY	21,937,549	2,672,412	22,087,549	2,822,412
2	PREPAREDNESS	(63.00)	(23.75)	(65.00)	(25.75)
3
4	VIII. STATE GUARD
5	CLASSIFIED POSITIONS	179,000	179,000	179,000	179,000
6		(3.50)	(3.50)	(3.50)	(3.50)
7	OTHER PERSONAL SERVICES	22,483	22,483	22,483	22,483
8	OTHER OPERATING EXPENSES	203,064	203,064	203,064	203,064
9	TOTAL VIII. STATE GUARD	404,547	404,547	404,547	404,547
10		(3.50)	(3.50)	(3.50)	(3.50)
11
12	IX. SC MILITARY MUSEUM
13	CLASSIFIED POSITIONS	194,750	194,750	194,750	194,750
14		(4.00)	(4.00)	(4.00)	(4.00)
15	NEW POSITIONS - CURATOR I			70,000	70,000
16				(1.00)	(1.00)
17	OTHER OPERATING EXPENSES	110,000	110,000	110,000	110,000
18	TOTAL IX. SC MILITARY MUSEUM	304,750	304,750	374,750	374,750
19		(4.00)	(4.00)	(5.00)	(5.00)
20
21	X. EMPLOYEE BENEFITS
22	EMPLOYER CONTRIBUTIONS	6,179,672	1,447,688	6,179,672	1,447,688
23	TOTAL X. EMPLOYEE BENEFITS	6,179,672	1,447,688	6,179,672	1,447,688
24
25	TOTAL ADJUTANT GENERAL'S	107,442,610	12,549,737	114,915,110	15,522,237
26	OFFICE	(187.50)	(53.43)	(136.50)	(56.43)

E260	Sec. 101-1	SECTION 101 DEPARTMENT OF VETERANS' AFFAIRS					pg. 246
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	EXECUTIVE DIRECTOR	139,085	139,085	139,085	139,085
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	269,752	269,752	269,752	269,752
5		(4.00)	(4.00)	(4.00)	(4.00)
6	UNCLASSIFIED POSITIONS	102,500	102,500	102,500	102,500
7		(1.00)	(1.00)	(1.00)	(1.00)
8	OTHER OPERATING EXPENSES	100,000	100,000	100,000	100,000
9	TOTAL I. ADMINISTRATION	611,337	611,337	611,337	611,337
10		(6.00)	(6.00)	(6.00)	(6.00)
11
12	II. PROGRAMS AND SERVICES
13	A. VETERANS' AFFAIRS
14	CLASSIFIED POSITIONS	1,322,255	1,322,255	1,322,255	1,322,255
15		(28.00)	(28.00)	(28.00)	(28.00)
16	NEW POSITIONS - PROJECT			75,000	75,000
17	MANAGER I			(1.00)	(1.00)
18	NEW POSITIONS - PROJECT			85,000	85,000
19	MANAGER II			(1.00)	(1.00)
20	OTHER PERSONAL SERVICES	33,281	33,281	33,281	33,281
21	OTHER OPERATING EXPENSES	231,057	231,057	468,183	468,183
22	POW COMMISSION	2,080	2,080	2,080	2,080
23	VETERANS COUNSELING	65,279	65,279	65,279	65,279
24	CASE SERVICES	300,000		300,000
25	TOTAL A. VETERANS' AFFAIRS	1,953,952	1,653,952	2,351,078	2,051,078
26		(28.00)	(28.00)	(30.00)	(30.00)
27
28	B. VETERANS' CEMETERY
29	CLASSIFIED POSITIONS	280,778	280,778	280,778	280,778
30		(9.00)	(9.00)	(9.00)	(9.00)
31	OTHER OPERATING EXPENSES	308,730	63,730	308,730	63,730
32	TOTAL B. VETERANS' CEMETERY	589,508	344,508	589,508	344,508
33		(9.00)	(9.00)	(9.00)	(9.00)
34

E260	Sec. 101-2	SECTION 101 DEPARTMENT OF VETERANS' AFFAIRS					pg. 247
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	C. MILITARY AFFAIRS
2	CLASSIFIED POSITIONS	59,538	59,538	59,538	59,538
3		(1.00)	(1.00)	(1.00)	(1.00)
4	NEW POSITIONS - PROGRAM			97,854	97,854
5	COORDINATOR I			(2.00)	(2.00)
6	OTHER OPERATING EXPENSES	50,000	50,000	70,996	70,996
7	MILITARY CONNECTED CHILDREN	350,000	350,000	350,000	350,000
8	C. MILITARY AFFAIRS
9		(1.00)	(1.00)	(3.00)	(3.00)
10	TOTAL II. PROGRAMS	3,002,998	2,457,998	3,518,974	2,973,974
11	AND SERVICES	(38.00)	(38.00)	(42.00)	(42.00)
12
13	III. EMPLOYEE BENEFITS
14	EMPLOYER CONTRIBUTIONS	927,372	927,372	1,021,463	1,021,463
15	TOTAL III. EMPLOYEE BENEFITS	927,372	927,372	1,021,463	1,021,463
16
17	TOTAL DEPARTMENT OF	4,541,707	3,996,707	5,151,774	4,606,774
18	VETERANS' AFFAIRS	(44.00)	(44.00)	(48.00)	(48.00)

E280	Sec. 102-1	SECTION 102 ELECTION COMMISSION					pg. 248
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	EXECUTIVE DIRECTOR	114,933	114,933	114,933	114,933
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	309,535	245,738	309,535	245,738
5		(6.50)	(4.00)	(6.50)	(4.00)
6	NEW POSITIONS - ADMINISTRATIVE			112,500	112,500
7	COORDINATOR II			(1.00)	(1.00)
8	NEW POSITIONS - PARALEGAL			112,500	112,500
9				(1.00)	(1.00)
10	OTHER OPERATING EXPENSES	429,101	213,198	429,101	213,198
11	TOTAL I. ADMINISTRATION	853,569	573,869	1,078,569	798,869
12		(7.50)	(5.00)	(9.50)	(7.00)
13
14	II. VOTER SERVICES
15	CLASSIFIED POSITIONS	822,160	822,160	822,160	822,160
16		(16.00)	(16.00)	(16.00)	(16.00)
17	NEW POSITIONS -			88,000	88,000
18	ADMINISTRATIVE ASSISTANT			(1.00)	(1.00)
19	NEW POSITIONS - PROGRAM			1,500,000	1,500,000
20	COORDINATOR I			(12.00)	(12.00)
21	NEW POSITIONS - PROGRAM			537,000	537,000
22	COORDINATOR II			(3.00)	(3.00)
23	OTHER OPERATING EXPENSES	6,032,822	618,845	7,967,822	2,553,845
24	TOTAL II. VOTER SERVICES	6,854,982	1,441,005	10,914,982	5,501,005
25		(16.00)	(16.00)	(32.00)	(32.00)
26
27	III. PUBLIC INFORMATION/TRAINING
28	CLASSIFIED POSITIONS	216,610	216,610	216,610	216,610
29		(3.00)	(3.00)	(3.00)	(3.00)
30	OTHER OPERATING EXPENSES	60,000	25,000	60,000	25,000
31	TOTAL III. PUBLIC	276,610	241,610	276,610	241,610
32	INFORMATION/TRAINING	(3.00)	(3.00)	(3.00)	(3.00)
33
34	IV. DISTRIBUTION TO SUBDIVISIONS

E280	Sec. 102-2	SECTION 102 ELECTION COMMISSION					pg. 249
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	AID TO COUNTIES -	533,000	533,000	533,000	533,000
2	ELECTION COMMISSION
3	TOTAL IV. DISTRIBUTION	533,000	533,000	533,000	533,000
4	TO SUBDIVISIONS
5
6	V. STATEWIDE/SPECIAL PRIMARIES
7	SPECIAL PRIMARIES	100,000		100,000
8	STATEWIDE PRIMARIES/GENERAL	5,430,000	4,230,000	5,430,000	4,230,000
9	ELECTION
10	TOTAL V. STATEWIDE/SPECIAL	5,530,000	4,230,000	5,530,000	4,230,000
11	PRIMARIES
12
13	VI. EMPLOYEE BENEFITS
14	EMPLOYER CONTRIBUTIONS	624,899	598,899	624,899	598,899
15	TOTAL VI. EMPLOYEE BENEFITS	624,899	598,899	624,899	598,899
16
17	TOTAL ELECTION COMMISSION	14,673,060	7,618,383	18,958,060	11,903,383
18		(26.50)	(24.00)	(44.50)	(42.00)

E500	Sec. 103-1	SECTION 103 REVENUE & FISCAL AFFAIRS OFFICE					pg. 250
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	EXECUTIVE DIRECTOR	228,672	228,672	228,672	228,672
3		(1.00)	(1.00)	(1.00)	(1.00)
4	APPOINTEE ALLOWANCE	16,000	16,000	16,000	16,000
5	CHAIRMAN'S ALLOWANCE	10,000	10,000	10,000	10,000
6	TOTAL I. ADMINISTRATION	254,672	254,672	254,672	254,672
7		(1.00)	(1.00)	(1.00)	(1.00)
8
9	II. PROGRAM SERVICES
10	CLASSIFIED POSITIONS	4,930,828	2,709,971	5,169,528	2,948,671
11		(83.25)	(45.95)	(83.25)	(45.95)
12	NEW POSITIONS - PROGRAM			118,800	118,800
13	COORDINATOR I			(1.50)	(1.50)
14	OTHER PERSONAL SERVICES	526,658	47,500	526,658	47,500
15	OTHER OPERATING EXPENSES	4,130,691	1,038,960	4,230,691	1,138,960
16	WIRELESS E911	47,333,315		47,333,315
17	TOTAL II. PROGRAM SERVICES	56,921,492	3,796,431	57,378,992	4,253,931
18		(83.25)	(45.95)	(84.75)	(47.45)
19
20	III. EMPLOYEE BENEFITS
21	EMPLOYER CONTRIBUTIONS	2,245,906	1,290,419	2,471,406	1,515,919
22	TOTAL III. EMPLOYEE BENEFITS	2,245,906	1,290,419	2,471,406	1,515,919
23
24	TOTAL REVENUE & FISCAL	59,422,070	5,341,522	60,105,070	6,024,522
25	AFFAIRS OFFICE	(84.25)	(46.95)	(85.75)	(48.45)

E550	Sec. 104-1	SECTION 104 STATE FISCAL ACCOUNTABILITY AUTHORITY					pg. 251
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	EXECUTIVE DIRECTOR	245,000		245,000
3		(1.00)		(1.00)
4	CLASSIFIED POSITIONS	1,076,100		1,076,100
5		(23.50)		(23.50)
6	UNCLASSIFIED POSITIONS	187,000		187,000
7		(2.50)		(2.50)
8	OTHER PERSONAL SERVICES	157,000		157,000
9	OTHER OPERATING EXPENSES	745,786		745,786
10	TOTAL I. ADMINISTRATION	2,410,886		2,410,886
11		(27.00)		(27.00)
12
13	II. PROCUREMENT SERVICES
14	CLASSIFIED POSITIONS	3,784,819	1,114,819	3,784,819	1,114,819
15		(62.50)	(17.50)	(62.50)	(17.50)
16	UNCLASSIFIED POSITIONS	316,293	66,293	316,293	66,293
17		(3.50)	(1.00)	(3.50)	(1.00)
18	OTHER PERSONAL SERVICES	24,719	24,719	24,719	24,719
19	OTHER OPERATING EXPENSES	4,106,872	111,657	4,106,872	111,657
20	TOTAL II. PROCUREMENT	8,232,703	1,317,488	8,232,703	1,317,488
21	SERVICES	(66.00)	(18.50)	(66.00)	(18.50)
22
23	III. INSURANCE SERVICES
24	A. INSURANCE RESERVE FUND
25	CLASSIFIED POSITIONS	2,425,000		2,425,000
26		(46.10)		(46.10)
27	UNCLASSIFIED POSITIONS	245,000		245,000
28		(2.00)		(2.00)
29	OTHER PERSONAL SERVICES	12,000		12,000
30	OTHER OPERATING EXPENSES	3,598,000		3,598,000
31	TOTAL A. INSURANCE	6,280,000		6,280,000
32	RESERVE FUND	(48.10)		(48.10)
33
34	B. SECOND INJURY FUND SUNSET

E550	Sec. 104-2	SECTION 104 STATE FISCAL ACCOUNTABILITY AUTHORITY					pg. 252
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	CLASSIFIED POSITIONS	107,000		107,000
2		(1.90)		(1.90)
3	OTHER OPERATING EXPENSES	223,000		223,000
4	TOTAL B. SECOND INJURY	330,000		330,000
5	FUND SUNSET	(1.90)		(1.90)
6
7	TOTAL III. INSURANCE SERVICES	6,610,000		6,610,000
8		(50.00)		(50.00)
9
10	IV. BOND SERVICES AND TRANSFERS
11	OTHER OPERATING EXPENSES	4,475		4,475
12	DEBT SERVICE	2,760,019		2,760,019
13	TOTAL IV. BOND SERVICES	2,764,494		2,764,494
14	AND TRANSFERS
15
16	V. EMPLOYEE BENEFITS
17	EMPLOYER CONTRIBUTIONS	3,315,401	435,382	3,315,401	435,382
18	TOTAL V. EMPLOYEE BENEFITS	3,315,401	435,382	3,315,401	435,382
19
20	TOTAL STATE FISCAL	23,333,484	1,752,870	23,333,484	1,752,870
21	ACCOUNTABILITY AUTHORITY	(143.00)	(18.50)	(143.00)	(18.50)

F270	Sec. 105-1	SECTION 105 SFAA - STATE AUDITOR'S OFFICE					pg. 253
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	STATE AUDITOR	165,872	165,872	165,872	165,872
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	212,381	212,381	241,892	241,892
5		(3.00)	(3.00)	(3.00)	(3.00)
6	OTHER OPERATING EXPENSES	32,261	32,261	32,261	32,261
7	TOTAL I. ADMINISTRATION	410,514	410,514	440,025	440,025
8		(4.00)	(4.00)	(4.00)	(4.00)
9
10	II. AUDITS
11	CLASSIFIED POSITIONS	2,557,657	1,862,628	2,907,932	2,212,903
12		(48.00)	(34.00)	(48.00)	(34.00)
13	UNCLASSIFIED POSITIONS	111,512	111,512	111,512	111,512
14		(1.00)	(1.00)	(1.00)	(1.00)
15	OTHER OPERATING EXPENSES	2,146,229	531,229	2,146,229	531,229
16	TOTAL II. AUDITS	4,815,398	2,505,369	5,165,673	2,855,644
17		(49.00)	(35.00)	(49.00)	(35.00)
18
19	III. INTERNAL AUDIT SERVICES
20	CLASSIFIED POSITIONS	450,264	450,264	509,253	509,253
21		(6.00)	(6.00)	(6.00)	(6.00)
22	UNCLASSIFIED POSITIONS	123,324	123,324	123,324	123,324
23		(1.00)	(1.00)	(1.00)	(1.00)
24	OTHER OPERATING EXPENSES	27,245	27,245	27,245	27,245
25	TOTAL III. INTERNAL	600,833	600,833	659,822	659,822
26	AUDIT SERVICES	(7.00)	(7.00)	(7.00)	(7.00)
27
28	IV. EMPLOYEE BENEFITS
29	EMPLOYER CONTRIBUTIONS	1,668,951	1,399,341	1,860,176	1,590,566
30	TOTAL IV. EMPLOYEE BENEFITS	1,668,951	1,399,341	1,860,176	1,590,566
31
32	TOTAL SFAA - STATE	7,495,696	4,916,057	8,125,696	5,546,057
33	AUDITOR'S OFFICE	(60.00)	(46.00)	(60.00)	(46.00)

F300	Sec. 106-1	SECTION 106 STATEWIDE EMPLOYEE BENEFITS					pg. 254
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. STATE EMPLOYEE BENEFITS
2	A. BASE PAY INCREASE
3	BASE PAY INCREASE			72,586,600	72,586,600
4	TOTAL A. BASE PAY INCREASE			72,586,600	72,586,600
5
6	B. RATE INCREASES
7	HEALTH INSURANCE-EMPLOYER			101,773,000	101,773,000
8	CONTRIBUTIONS
9	SCRS RETIREMENT			37,275,861	37,275,861
10	TOTAL B. RATE INCREASES			139,048,861	139,048,861
11
12	TOTAL I. STATE			211,635,461	211,635,461
13	EMPLOYEE BENEFITS
14
15	TOTAL STATEWIDE EMPLOYEE			211,635,461	211,635,461
16	BENEFITS

F310	Sec. 107-1	SECTION 107 CAPITAL RESERVE FUND					pg. 255
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. RESERVE FUND
2	CAPITAL RESERVE FUND	183,584,490	183,584,490	209,194,431	209,194,431
3	TOTAL I. RESERVE FUND	183,584,490	183,584,490	209,194,431	209,194,431
4
5	TOTAL CAPITAL RESERVE FUND	183,584,490	183,584,490	209,194,431	209,194,431

F500	Sec. 108-1	SECTION 108 PUBLIC EMPLOYEE BENEFIT AUTHORITY					pg. 256
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	DIRECTOR	236,625		236,625
3		(1.00)		(1.00)
4	PUBLIC EMPLOYEE BENEFIT	132,000		132,000
5	AUTHORITY
6	OTHER OPERATING EXPENSES	10,000,000		10,000,000
7	TOTAL I. ADMINISTRATION	10,368,625		10,368,625
8		(1.00)		(1.00)
9
10	II. PROGRAM AND SERVICES
11	A. EMPLOYEE INSURANCE
12	CLASSIFIED POSITIONS	6,481,301		6,481,301
13		(117.93)		(117.93)
14	UNCLASSIFIED POSITIONS	341,064		341,064
15		(3.00)		(3.00)
16	OTHER PERSONAL SERVICES	195,104		195,104
17	OTHER OPERATING EXPENSES	3,945,263		3,945,263
18	ADOPTION ASSISTANCE PROGRAM	300,000		300,000
19	TOTAL A. EMPLOYEE INSURANCE	11,262,732		11,262,732
20		(120.93)		(120.93)
21
22	B. SC RETIREMENT SYSTEMS
23	CLASSIFIED POSITIONS	8,401,050		8,401,050
24		(155.50)		(155.50)
25	UNCLASSIFIED POSITIONS	513,327		513,327
26		(5.00)		(5.00)
27	OTHER PERSONAL SERVICES	303,835		303,835
28	OTHER OPERATING EXPENSES	5,003,246		5,003,246
29	TOTAL B. SC	14,221,458		14,221,458
30	RETIREMENT SYSTEMS	(160.50)		(160.50)
31
32	TOTAL II. PROGRAM	25,484,190		25,484,190
33	AND SERVICES	(281.43)		(281.43)
34

F500	Sec. 108-2	SECTION 108 PUBLIC EMPLOYEE BENEFIT AUTHORITY					pg. 257
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	III. STATEWIDE EMPLOYER CONTRIBUTIONS
2	JSRS TRUST FUND	2,900,000	2,900,000	2,900,000	2,900,000
3	OPEB TRUST FUND	2,375,300	2,375,300	2,375,300	2,375,300
4	PENSIONS - RET NATIONAL GUARD	5,289,727	5,289,727	5,289,727	5,289,727
5	PORS TRUST FUND	13,121,990	13,121,990	13,121,990	13,121,990
6	RET - POLICE INSURANCE &	960	960	960	960
7	ANNUITY FUND
8	RET SUPP - POLICE OFFICERS	17,506	17,506	17,506	17,506
9	RETIRE SUPP - PUBLIC SCHOOL	199,855	199,855	199,855	199,855
10	RETIRE SUPP - ST EMPLOYEES	233,258	233,258	233,258	233,258
11	SCRS TRUST FUND SUPPLEMENT	88,230,143	88,230,143	88,230,143	88,230,143
12	TOTAL III. STATEWIDE	112,368,739	112,368,739	112,368,739	112,368,739
13	EMPLOYER CONTRIBUTIONS
14
15	IV. EMPLOYEE BENEFITS
16	EMPLOYER CONTRIBUTIONS	6,177,276		6,177,276
17	TOTAL IV. EMPLOYEE BENEFITS	6,177,276		6,177,276
18
19	TOTAL PUBLIC EMPLOYEE	154,398,830	112,368,739	154,398,830	112,368,739
20	BENEFIT AUTHORITY	(282.43)		(282.43)

R440	Sec. 109-1	SECTION 109 DEPARTMENT OF REVENUE					pg. 258
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATIVE & PROGRAM SUPPORT
2	DIRECTOR	196,311	196,311	196,311	196,311
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	222,495	222,495	222,495	222,495
5		(10.00)	(10.00)	(10.00)	(10.00)
6	UNCLASSIFIED POSITIONS	123,375	123,375	123,375	123,375
7		(2.00)	(2.00)	(2.00)	(2.00)
8	OTHER OPERATING EXPENSES	35,000	35,000	35,000	35,000
9	TOTAL I. ADMINISTRATIVE &	577,181	577,181	577,181	577,181
10	PROGRAM SUPPORT	(13.00)	(13.00)	(13.00)	(13.00)
11
12	II. PROGRAMS AND SERVICES
13	A. SUPPORT SERVICES
14	CLASSIFIED POSITIONS	7,683,961	6,109,760	7,683,961	6,109,760
15		(159.75)	(116.75)	(159.75)	(116.75)
16	UNCLASSIFIED POSITIONS
17		(1.00)	(1.00)	(1.00)	(1.00)
18	OTHER PERSONAL SERVICES	150,000	100,000	150,000	100,000
19	OTHER OPERATING EXPENSES	36,872,089	6,996,060	47,872,089	6,996,060
20	TOTAL A. SUPPORT SERVICES	44,706,050	13,205,820	55,706,050	13,205,820
21		(160.75)	(117.75)	(160.75)	(117.75)
22
23	B. REVENUE & REGULATORY
24	CLASSIFIED POSITIONS	20,505,000	20,135,646	20,505,000	20,135,646
25		(618.50)	(589.50)	(618.50)	(589.50)
26	OTHER PERSONAL SERVICES	350,000		350,000
27	OTHER OPERATING EXPENSES	6,431,052	5,376,963	6,431,052	5,376,963
28	TOTAL B. REVENUE & REGULATORY	27,286,052	25,512,609	27,286,052	25,512,609
29		(618.50)	(589.50)	(618.50)	(589.50)
30
31	C. LEGAL,POLICY & LEGISLATIVE
32	CLASSIFIED POSITIONS	519,215	519,215	519,215	519,215
33		(12.00)	(12.00)	(12.00)	(12.00)
34	OTHER OPERATING EXPENSES	80,000	80,000	80,000	80,000

R440	Sec. 109-2	SECTION 109 DEPARTMENT OF REVENUE					pg. 259
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL C. LEGAL,POLICY	599,215	599,215	599,215	599,215
2	& LEGISLATIVE	(12.00)	(12.00)	(12.00)	(12.00)
3
4	TOTAL II. PROGRAMS	72,591,317	39,317,644	83,591,317	39,317,644
5	AND SERVICES	(791.25)	(719.25)	(791.25)	(719.25)
6
7	III. EMPLOYEE BENEFITS
8	EMPLOYER CONTRIBUTIONS	14,074,316	13,170,896	14,074,316	13,170,896
9	TOTAL III. EMPLOYEE BENEFITS	14,074,316	13,170,896	14,074,316	13,170,896
10
11	TOTAL DEPARTMENT OF REVENUE	87,242,814	53,065,721	98,242,814	53,065,721
12		(804.25)	(732.25)	(804.25)	(732.25)

R520	Sec. 110-1	SECTION 110 STATE ETHICS COMMISSION					pg. 260
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	EXECUTIVE DIRECTOR	108,428	108,428	108,428	108,428
3		(1.00)	(1.00)	(1.00)	(1.00)
4	CLASSIFIED POSITIONS	1,184,732	956,684	1,184,732	956,684
5		(19.00)	(16.00)	(19.00)	(16.00)
6	NEW POSITIONS -			60,000	60,000
7	INVESTIGATOR IV			(1.00)	(1.00)
8	OTHER PERSONAL SERVICES	18,187	3,187	18,187	3,187
9	OTHER OPERATING EXPENSES	451,597	221,597	464,340	234,340
10	TOTAL I. ADMINISTRATION	1,762,944	1,289,896	1,835,687	1,362,639
11		(20.00)	(17.00)	(21.00)	(18.00)
12
13	II. EMPLOYEE BENEFITS
14	EMPLOYER CONTRIBUTIONS	446,785	402,325	486,363	441,903
15	TOTAL II. EMPLOYEE BENEFITS	446,785	402,325	486,363	441,903
16
17	TOTAL STATE ETHICS COMMISSION	2,209,729	1,692,221	2,322,050	1,804,542
18		(20.00)	(17.00)	(21.00)	(18.00)

S600	Sec. 111-1	SECTION 111 PROCUREMENT REVIEW PANEL					pg. 261
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. ADMINISTRATION
2	CLASSIFIED POSITIONS	93,837	93,837	93,837	93,837
3		(2.00)	(2.00)	(2.00)	(2.00)
4	OTHER PERSONAL SERVICES	3,771	3,771	3,771	3,771
5	OTHER OPERATING EXPENSES	44,910	42,376	44,910	42,376
6	TOTAL I. ADMINISTRATION	142,518	139,984	142,518	139,984
7		(2.00)	(2.00)	(2.00)	(2.00)
8
9	II. EMPLOYEE BENEFITS
10	EMPLOYER CONTRIBUTIONS	42,983	42,983	42,983	42,983
11	TOTAL II. EMPLOYEE BENEFITS	42,983	42,983	42,983	42,983
12
13	TOTAL PROCUREMENT REVIEW	185,501	182,967	185,501	182,967
14	PANEL	(2.00)	(2.00)	(2.00)	(2.00)

V040	Sec. 112-1	SECTION 112 DEBT SERVICE					pg. 262
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. GENERAL OBLIGATION BONDS
2	AIR CARRIER HUB BONDS	4,308,400	4,308,400	4,308,400	4,308,400
3	CAPITAL IMPROVEMENT BONDS	49,343,728	49,343,728	49,343,728	49,343,728
4	ECONOMIC DEVELOPMENT BONDS	63,976,984	63,976,984	63,976,984	63,976,984
5	RESEARCH UNIVERSITIES BONDS	24,220,344	24,220,344	24,220,344	24,220,344
6	STATE SCH FACILITIES BONDS	49,215,821	49,215,821	49,215,821	49,215,821
7	TOTAL I. GENERAL	191,065,277	191,065,277	191,065,277	191,065,277
8	OBLIGATION BONDS
9
10	II. SPECIAL BONDS/STOCKS/OTHER
11	RICHARD B RUSSELL PROJECT	550,000	550,000	550,000	550,000
12	INT PAYMT-AGRI COLLEGE STOCK	11,508	11,508	11,508	11,508
13	INT PAYMT-CLEMSON STOCK	3,513	3,513	3,513	3,513
14	TOTAL II. SPECIAL	565,021	565,021	565,021	565,021
15	BONDS/STOCKS/OTHER
16
17	TOTAL DEBT SERVICE	191,630,298	191,630,298	191,630,298	191,630,298

X220	Sec. 113-1	SECTION 113 AID TO SUBDIVISIONS - STATE TREASURER					pg. 263
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. AID TO SUBDIVISIONS
2	AID TO COUNTY	283,505	283,505	283,505	283,505
3	VETERANS' OFFICES
4	AID PLANNING DISTRICTS	556,253	556,253	1,556,253	1,556,253
5	AID TO FIRE DISTRICTS	16,496,453	16,496,453	16,496,453	16,496,453
6	AID - LOCAL GOVERNMENT FUND	251,661,595	251,661,595	264,244,675	264,244,675
7	RURAL COUNTY STABILIZATION	10,000,000	10,000,000	12,000,000	12,000,000
8	FUND
9	TOTAL I. AID TO SUBDIVISIONS	278,997,806	278,997,806	294,580,886	294,580,886
10
11	II. AID TO SUBDIV-CATEGORICAL GRANTS CNTYS
12	AID TO COUNTIES - CLERKS	72,450	72,450	690,000	690,000
13	OF COURT
14	AID TO COUNTIES -	72,450	72,450	72,450	72,450
15	PROBATE JUDGES
16	AID TO COUNTIES - SHERIFFS	72,450	72,450	72,450	72,450
17	AID TO COUNTIES - REGISTER	33,075	33,075	33,075	33,075
18	OF DEEDS
19	AID TO COUNTIES - CORONERS	72,450	72,450	72,450	72,450
20	AID TO COUNTIES - AUDITORS	1,027,324	1,027,324	1,027,324	1,027,324
21	AID TO COUNTIES - TREASURERS	1,027,324	1,027,324	1,027,324	1,027,324
22	AID TO COUNTIES - LOCAL CHILD			1,600,000	1,600,000
23	FATALITY REVIEW TEAM
24	TOTAL II. AID TO SUBDIV-CATEGORICAL	2,377,523	2,377,523	4,595,073	4,595,073
25	GRANTS CNTYS
26
27	III. EMPLOYEE BENEFITS
28	EMPLOYER CONTRIBUTIONS	991,000	991,000	991,000	991,000
29	TOTAL III. EMPLOYEE BENEFITS	991,000	991,000	991,000	991,000
30
31	TOTAL AID TO SUBDIVISIONS -	282,366,329	282,366,329	300,166,959	300,166,959
32	STATE TREASURER

X440	Sec. 114-1	SECTION 114 AID TO SUBDIVISIONS - DEPARTMENT OF REVENUE					pg. 264
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. AID TO SUBDIVISIONS - DEPT OF REVENUE
2	AID TO COUNTIES - HOMESTEAD	18,648,819	18,648,819	9,981,172	9,981,172
3	EXEMPTION FUND
4	TOTAL I. AID TO SUBDIVISIONS -	18,648,819	18,648,819	9,981,172	9,981,172
5	DEPT OF REVENUE
6
7	TOTAL AID TO SUBDIVISIONS -	18,648,819	18,648,819	9,981,172	9,981,172
8	DEPARTMENT OF REVENUE

X500	Sec. 115-1	SECTION 115 TAX RELIEF TRUST FUND					pg. 265
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	I. AID TO SUBDIVISIONS
2	HOMESTEAD EXEMPTION	238,055,467		237,958,309
3	REIMB-65YRS/DISABLED
4	HOMESTEAD EXEMPTION-DIST TO	249,069,750		249,069,750
5	SCHOOL DISTRICTS
6	MANUFACTURERS' DEPRECIATION	88,974,466		93,552,054
7	REIMBURSEMENT
8	MANUFACTURING EXEMPTION OF	33,366,281		40,815,261
9	ASSESSED VALUE
10	MERCHANTS' INVENTORY TAX	40,557,257		40,557,257
11	EXEMPTION
12	TOTAL I. AID TO SUBDIVISIONS	650,023,221		661,952,631
13
14	TOTAL TAX RELIEF TRUST FUND	650,023,221		661,952,631

		RECAPITULATION					pg. 266
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
SEC. NO.		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	DEPARTMENT OF EDUCATION	5,626,856,051	3,502,734,657	7,502,840,867	3,614,838,742
3	LOTTERY EXPENDITURE ACCOUNT	597,200,000		582,528,497
4	EDUCATION OVERSIGHT COMMITTEE	1,793,242		1,793,242
5	WIL LOU GRAY	8,454,626	7,229,305	8,529,626	7,304,305
	OPPORTUNITY SCHOOL
6	SCHOOL FOR THE DEAF AND	30,313,145	16,803,690	31,113,145	17,603,690
	THE BLIND
7	GOVERNOR'S SCHOOL FOR AGRICULTURE AT JOHN	6,611,356	5,474,082	6,708,356	5,571,082
	DE LA HOWE
8	EDUCATIONAL TELEVISION	32,449,044	8,034,044	43,246,544	8,034,044
	COMMISSION
9	GOVERNOR'S SCHOOL FOR ARTS			10,512,568	9,507,797
	AND HUMANITIES
10	GOVERNOR'S SCHOOL FOR SCIENCE			15,566,939	14,320,439
	AND MATHEMATICS
11	COMMISSION ON HIGHER EDUCATION	48,586,425	38,387,405	49,496,425	39,137,405
12	HIGHER EDUCATION TUITION	34,442,344	28,192,344	34,457,344	28,207,344
	GRANTS COMMISSION
13	THE CITADEL	159,641,208	13,749,414	164,769,653	14,938,781
14	CLEMSON UNIVERSITY - EDUCATION	1,267,360,648	105,037,153	1,442,001,481	115,000,638
	& GENERAL
15	UNIVERSITY OF CHARLESTON	277,156,544	34,593,778	281,264,857	38,702,091
16	COASTAL CAROLINA UNIVERSITY	251,794,594	19,336,981	255,237,222	22,779,609
17	FRANCIS MARION UNIVERSITY	86,504,411	20,846,948	89,000,354	23,342,891
18	LANDER UNIVERSITY	87,953,189	11,880,546	100,480,634	14,721,641
19	SOUTH CAROLINA STATE	134,277,065	17,521,018	140,949,007	18,892,960
	UNIVERSITY
20A	UNIVERSITY OF SOUTH CAROLINA	1,279,122,949	169,989,975	1,327,352,721	188,219,747
20B	USC - AIKEN CAMPUS	65,331,040	12,373,678	68,352,889	14,395,527
20C	USC - UPSTATE	103,591,636	18,764,656	109,572,582	22,245,602
20D	USC - BEAUFORT CAMPUS	42,902,113	8,617,187	45,189,905	9,904,979
20E	USC - LANCASTER CAMPUS	22,774,611	4,600,110	24,043,620	5,869,119
20F	USC - SALKEHATCHIE CAMPUS	15,222,770	2,968,771	15,781,014	3,527,015
20G	USC - SUMTER CAMPUS	17,858,265	4,732,162	19,353,787	5,727,684

		RECAPITULATION					pg. 267
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
SEC. NO.		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
20H	USC - UNION CAMPUS	9,221,468	2,132,155	10,063,717	2,974,404
21	WINTHROP UNIVERSITY	175,370,636	22,856,581	178,055,164	25,541,109
23	MEDICAL UNIVERSITY OF	776,509,096	93,827,544	844,894,096	112,312,544
	SOUTH CAROLINA
24	AREA HEALTH EDUCATION	15,000,113	11,346,486	15,670,113	12,016,486
	CONSORTIUM
25	STATE BOARD FOR TECHNICAL &	735,399,505	180,654,639	740,374,505	180,654,639
	COMPREHENSIVE EDUCATION
26	DEPARTMENT OF ARCHIVES	5,027,676	2,835,935	5,827,676	3,635,935
	& HISTORY
27	STATE LIBRARY	19,190,727	16,222,581	22,546,266	19,578,120
28	ARTS COMMISSION	7,376,184	5,891,836	9,376,184	7,891,836
29	STATE MUSEUM COMMISSION	7,243,017	4,143,017	7,593,017	4,493,017
30	CONFEDERATE RELIC ROOM AND MILITARY	1,372,205	952,953	1,372,205	952,953
	MUSEUM COMMISSION
32	DEPARTMENT OF VOCATIONAL	175,181,475	17,499,167	175,532,548	17,850,240
	REHABILITATION
33	DEPARTMENT OF HEALTH &	7,941,567,467	1,428,119,437	8,768,570,459	1,828,473,275
	HUMAN SERVICES
34	DEPARTMENT OF HEALTH &	657,603,207	150,563,275	662,648,769	155,608,837
	ENVIRONMENTAL CONTROL
35	DEPARTMENT OF MENTAL HEALTH	573,360,983	284,733,604	590,526,293	290,024,180
36	DEPARTMENT OF DISABILITIES &	830,044,065	284,998,315	690,906,109	123,482,315
	SPECIAL NEEDS
37	DEPARTMENT OF ALCOHOL & OTHER	94,684,508	15,238,057	94,684,508	15,238,057
	DRUG ABUSE SERVICES
38	DEPARTMENT OF SOCIAL SERVICES	815,635,988	236,557,181	866,886,674	276,715,528
39	COMMISSION FOR THE BLIND	14,600,196	4,632,378	55,355,765	5,225,378
40	DEPARTMENT ON AGING	52,586,684	19,182,464	72,011,684	20,362,464
41	DEPARTMENT OF CHILDREN'S	19,610,608	8,131,240	20,110,608	8,631,240
	ADVOCACY
42	HOUSING FINANCE &	217,983,400		233,094,780
	DEVELOPMENT AUTHORITY
43	FORESTRY COMMISSION	40,554,398	24,112,125	42,429,398	25,987,125

		RECAPITULATION					pg. 268
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
SEC. NO.		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
44	DEPARTMENT OF AGRICULTURE	30,751,681	15,819,062	31,301,681	16,369,062
45	CLEMSON UNIVERSITY - PUBLIC	96,466,971	50,546,403	99,716,971	53,796,403
	SERVICE ACTIVITIES
46	SOUTH CAROLINA STATE UNIVERSITY -	12,159,726	6,659,331	12,659,726	7,159,331
	PUBLIC SERVICE ACTIVITIES
47	DEPARTMENT OF NATURAL	124,374,815	43,230,403	140,552,010	51,339,027
	RESOURCES
48	SEA GRANT CONSORTIUM	5,841,049	841,049	5,977,879	977,879
49	DEPARTMENT OF PARKS, RECREATION	123,323,115	49,029,883	127,942,557	50,154,883
	& TOURISM
50	DEPARTMENT OF COMMERCE	127,324,132	53,247,617	129,574,132	55,297,617
51	JOBS-ECONOMIC DEVELOPMENT	423,150		1,041,150
	AUTHORITY
52	PATRIOTS POINT DEVELOPMENT	13,836,012		13,836,012
	AUTHORITY
53	SC CONSERVATION BANK	24,080,383	9,080,383	26,080,383	11,080,383
54	RURAL INFRASTRUCTURE AUTHORITY	44,219,656	22,035,656	46,309,656	23,535,656
57	JUDICIAL DEPARTMENT	102,560,945	79,602,552	108,560,945	85,602,552
58	ADMINISTRATIVE LAW COURT	5,602,167	3,946,181	5,722,107	4,066,121
59	ATTORNEY GENERAL'S OFFICE	107,505,174	20,736,609	110,357,694	23,589,129
60	PROSECUTION COORDINATION	40,317,804	31,637,221	40,724,804	32,044,221
	COMMISSION
61	COMMISSION ON INDIGENT DEFENSE	51,921,660	36,503,311	53,343,660	37,925,311
62	GOVERNOR'S OFF-STATE LAW	115,929,070	67,381,025	125,512,559	76,964,514
	ENFORCEMENT DIVISION
63	DEPARTMENT OF PUBLIC SAFETY	195,596,591	110,275,919	206,604,562	121,283,890
64	LAW ENFORCEMENT TRAINING	16,671,210	9,137,185	17,142,204	9,408,718
	COUNCIL
65	DEPARTMENT OF CORRECTIONS	549,665,776	479,682,781	584,232,914	514,249,919
66	DEPARTMENT OF PROBATION, PAROLE &	72,027,246	50,776,855	77,598,271	56,347,880
	PARDON SERVICES
67	DEPARTMENT OF JUVENILE JUSTICE	146,805,478	124,812,779	148,610,900	126,618,201
70	HUMAN AFFAIRS COMMISSION	4,486,227	2,845,854	4,854,916	3,214,543
71	COMMISSION ON MINORITY AFFAIRS	2,027,435	1,765,621	2,379,320	2,117,506

		RECAPITULATION					pg. 269
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
SEC. NO.		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
72	PUBLIC SERVICE COMMISSION	6,158,198		6,158,198
73	OFFICE OF REGULATORY STAFF	18,467,019	3,000,180	20,467,019	3,000,180
74	WORKERS' COMPENSATION	8,265,900	2,658,055	8,265,900	2,658,055
	COMMISSION
75	STATE ACCIDENT FUND	10,811,063		10,811,063
78	DEPARTMENT OF INSURANCE	20,281,037	6,250,283	20,281,037	6,250,283
79	STATE BOARD OF	5,816,804		6,371,804
	FINANCIAL INSTITUTIONS
80	DEPARTMENT OF CONSUMER AFFAIRS	4,201,398	1,982,502	4,429,679	1,982,502
81	DEPARTMENT OF LABOR, LICENSING	56,500,585	5,558,113	58,552,585	5,558,113
	& REGULATION
82	DEPARTMENT OF MOTOR VEHICLES	115,957,170	98,509,574	123,941,620	106,494,024
83	DEPARTMENT OF EMPLOYMENT	167,513,117	507,385	167,513,117	507,385
	AND WORKFORCE
84	DEPARTMENT OF TRANSPORTATION	2,479,681,507	57,270	2,656,000,606	120,057,270
85	INFRASTRUCTURE BANK BOARD	126,231,870		126,239,870
86	COUNTY TRANSPORTATION FUNDS	148,000,000		154,574,976
87	DIVISION OF AERONAUTICS	12,884,559	2,155,692	12,884,559	2,155,692
91A	LEG DEPT - THE SENATE	18,773,722	18,473,722	18,773,722	18,473,722
91B	LEG DEPT - HOUSE	23,212,609	23,212,609	23,212,609	23,212,609
	OF REPRESENTATIVES
91C	LEG DEPT - CODIFICATION OF LAWS	5,313,427	5,013,427	5,813,427	5,513,427
	& LEGISLATIVE COUNCIL
91D	LEG DEPT - LEGISLATIVE	8,160,979	8,160,979	9,060,979	9,060,979
	SERVICES AGENCY
91E	LEG DEPT - LEGISLATIVE	2,573,531	2,173,531	2,573,531	2,173,531
	AUDIT COUNCIL
92A	GOVERNOR'S OFFICE - EXECUTIVE CONTROL	3,593,629	3,593,629	3,593,629	3,593,629
	OF STATE
92C	GOVERNOR'S OFFICE - MANSION	541,427	341,427	541,427	341,427
	AND GROUNDS
92D	OFFICE OF RESILIENCE	102,043,404	2,043,404	102,771,014	2,422,730
93	DEPARTMENT OF ADMINISTRATION	291,783,680	64,077,780	360,614,443	74,340,270
94	OFFICE OF INSPECTOR GENERAL	899,728	899,728	1,629,787	1,629,787

		RECAPITULATION					pg. 270
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
SEC. NO.		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
96	SECRETARY OF STATE'S OFFICE	3,749,855	1,280,600	4,009,505	1,280,600
97	COMPTROLLER GENERAL'S OFFICE	3,516,200	2,640,766	3,516,200	2,640,766
98	STATE TREASURER'S OFFICE	10,744,504	2,221,695	12,284,504	2,221,695
99	RETIREMENT SYSTEM INVESTMENT	15,303,000		15,303,000
	COMMISSION
100	ADJUTANT GENERAL'S OFFICE	107,442,610	12,549,737	114,915,110	15,522,237
101	DEPARTMENT OF VETERANS'	4,541,707	3,996,707	5,151,774	4,606,774
	AFFAIRS
102	ELECTION COMMISSION	14,673,060	7,618,383	18,958,060	11,903,383
103	REVENUE & FISCAL	59,422,070	5,341,522	60,105,070	6,024,522
	AFFAIRS OFFICE
104	STATE FISCAL ACCOUNTABILITY	23,333,484	1,752,870	23,333,484	1,752,870
	AUTHORITY
105	SFAA - STATE AUDITOR'S OFFICE	7,495,696	4,916,057	8,125,696	5,546,057
106	STATEWIDE EMPLOYEE BENEFITS			211,635,461	211,635,461
107	CAPITAL RESERVE FUND	183,584,490	183,584,490	209,194,431	209,194,431
108	PUBLIC EMPLOYEE BENEFIT	154,398,830	112,368,739	154,398,830	112,368,739
	AUTHORITY
109	DEPARTMENT OF REVENUE	87,242,814	53,065,721	98,242,814	53,065,721
110	STATE ETHICS COMMISSION	2,209,729	1,692,221	2,322,050	1,804,542
111	PROCUREMENT REVIEW PANEL	185,501	182,967	185,501	182,967
112	DEBT SERVICE	191,630,298	191,630,298	191,630,298	191,630,298
113	AID TO SUBDIVISIONS -	282,366,329	282,366,329	300,166,959	300,166,959
	STATE TREASURER
114	AID TO SUBDIVISIONS - DEPARTMENT	18,648,819	18,648,819	9,981,172	9,981,172
	OF REVENUE
115	TAX RELIEF TRUST FUND	650,023,221		661,952,631

	GRAND TOTAL	30,855,416,935		34,609,799,981
	STATE OF SOUTH CAROLINA		9,270,619,765		10,274,540,369

	SOURCE OF FUNDS
	APPROP GENERAL FUNDS	9,270,619,765		10,274,540,369
	FEDERAL FUNDS	9,399,009,125		11,434,913,259

H090	Sec. 13-2	SECTION 13 THE CITADEL					pg. 28
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL THE CITADEL	159,641,208	13,749,414	164,769,653	14,938,781
2		(671.75)	(269.64)	(671.75)	(269.64)

H270	Sec. 20A-4	SECTION 20A UNIVERSITY OF SOUTH CAROLINA					pg. 44
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL UNIVERSITY OF	1,279,122,949	169,989,975	1,327,352,721	188,219,747
2	SOUTH CAROLINA	(5,157.45)	(2,689.38)	(5,157.45)	(2,689.38)

H340	Sec. 20C-2	SECTION 20C USC - UPSTATE					pg. 48
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL III. EMPLOYEE BENEFITS	14,010,982	3,152,789	14,010,982	3,152,789
2
3	TOTAL USC - UPSTATE	103,591,636	18,764,656	109,572,582	22,245,602
4		(516.00)	(184.82)	(516.00)	(184.82)

H360	Sec. 20D-2	SECTION 20D USC - BEAUFORT CAMPUS					pg. 50
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL USC - BEAUFORT CAMPUS	42,902,113	8,617,187	45,189,905	9,904,979
2		(245.84)	(51.49)	(245.84)	(51.49)

H380	Sec. 20F-2	SECTION 20F USC - SALKEHATCHIE CAMPUS					pg. 53
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL USC -	15,222,770	2,968,771	15,781,014	3,527,015
2	SALKEHATCHIE CAMPUS	(59.77)	(24.24)	(59.77)	(24.24)

H390	Sec. 20G-2	SECTION 20G USC - SUMTER CAMPUS					pg. 55
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL USC - SUMTER CAMPUS	17,858,265	4,732,162	19,353,787	5,727,684
2		(72.56)	(26.40)	(72.56)	(26.40)

H400	Sec. 20H-2	SECTION 20H USC - UNION CAMPUS					pg. 57
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL USC - UNION CAMPUS	9,221,468	2,132,155	10,063,717	2,974,404
2		(38.82)	(17.60)	(38.82)	(17.60)

J020	Sec. 33-4	SECTION 33 DEPARTMENT OF HEALTH & HUMAN SERVICES					pg. 80
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL DEPARTMENT OF HEALTH &	7,941,567,467	1,428,119,437	8,768,570,459	1,828,473,275
2	HUMAN SERVICES	(1,810.03)	(556.18)	(1,810.03)	(556.18)

L040	Sec. 38-10	SECTION 38 DEPARTMENT OF SOCIAL SERVICES					pg. 113
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL III. EMPLOYEE BENEFITS	75,793,403	40,521,841	83,329,083	46,144,665
2
3	TOTAL DEPARTMENT OF	815,635,988	236,557,181	866,886,674	276,715,528
4	SOCIAL SERVICES	(4,935.14)	(1,765.27)	(5,221.14)	(1,980.85)

P450	Sec. 54-2	SECTION 54 RURAL INFRASTRUCTURE AUTHORITY					pg. 157
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL RURAL INFRASTRUCTURE	44,219,656	22,035,656	46,309,656	23,535,656
2	AUTHORITY	(11.00)		(16.00)

B040	Sec. 57-7	SECTION 57 JUDICIAL DEPARTMENT					pg. 164
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL JUDICIAL DEPARTMENT	102,560,945	79,602,552	108,560,945	85,602,552
2		(735.00)	(551.00)	(651.00)	(597.00)

L360	Sec. 70-2	SECTION 70 HUMAN AFFAIRS COMMISSION					pg. 192
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL HUMAN AFFAIRS	4,486,227	2,845,854	4,854,916	3,214,543
2	COMMISSION	(51.00)	(36.50)	(54.00)	(39.50)

R600	Sec. 83-3	SECTION 83 DEPARTMENT OF EMPLOYMENT AND WORKFORCE					pg. 215
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TOTAL VII. EMPLOYEE BENEFITS	16,380,395	21,459	16,380,395	21,459
2
3	TOTAL DEPARTMENT OF EMPLOYMENT	167,513,117	507,385	167,513,117	507,385
4	AND WORKFORCE	(776.27)	(1.00)	(776.27)	(1.00)

U120	Sec. 84-4	SECTION 84 DEPARTMENT OF TRANSPORTATION					pg. 219
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
1	TRANSPORTATION	(5,183.96)		(4,505.96)

		RECAPITULATION					pg. 271
		2021-2022		2022-2023		2022-2023
		APPROPRIATIONS		WAYS & MEANS		HOUSE
SEC. NO.		TOTAL FUNDS (1)	GENERAL FUNDS (2)	TOTAL FUNDS (3)	GENERAL FUNDS (4)	TOTAL FUNDS (5)	GENERAL FUNDS (6)
	OTHER FUNDS	12,185,788,045		12,900,346,353
	GRAND TOTAL	30,855,416,935		34,609,799,981