SEC. 9-0001 SECTION 9 PAGE 0097
DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL
---- 2001-2002 ------2002-2003 ------
APPROPRIATED GOVERNOR'S RECOM. WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6) (7) (8)
1 I. ADMINISTRATION
2 PERSONAL SERVICE
3 COMMISSIONER/S 139,742 139,742 139,742 139,742 139,742 139,742
4 (1.00) (1.00) (1.00) (1.00) (1.00) (1.00)
5 CLASSIFIED POSITIONS 9,877,115 6,394,781 9,689,091 6,217,814 9,689,091 6,217,814
6 (315.98) (196.73) (315.98) (196.73) (315.98) (196.73)
7 UNCLASSIFIED POSITIONS 373,275 295,212 379,226 295,212 379,226 295,212
8 (4.00) (3.00) (4.00) (3.00) (4.00) (3.00)
9 OTHER PERSONAL SERVICES 262,682 13,908 233,041 13,908 233,041 13,908
______
10 TOTAL PERSONAL SERVICE 10,652,814 6,843,643 10,441,100 6,666,676 10,441,100 6,666,676
11 (320.98) (200.73) (320.98) (200.73) (320.98) (200.73)
12 OTHER OPERATING EXPENSES 11,784,869 1,368,159 10,987,145 1,344,748 10,987,145 1,344,748
13 AID TO SUBDIVISIONS:
14 ALLOC OTHER ENTITIES 15,000
______
15 TOTAL DIST SUBDIVISIONS 15,000
16 ======
17 TOTAL ADMINISTRATION 22,452,683 8,211,802 21,428,245 8,011,424 21,428,245 8,011,424
18 (320.98) (200.73) (320.98) (200.73) (320.98) (200.73)
19 ======
20 II. PROGRAMS & SERVICES
21 A. WATER QUALITY IMPROVEMENT
22 1. UNDRGRND STORAGE TANKS
23 PERSONAL SERVICE
24 CLASSIFIED POSITIONS 1,994,550 1,791,921 1,791,921
25 (69.18) (69.18) (69.18)
26 OTHER PERSONAL SERVICES 5,000 5,000
______
27 TOTAL PERSONAL SERVICE 1,994,550 1,796,921 1,796,921
28 (69.18) (69.18) (69.18)
29 OTHER OPERATING EXPENSES 1,543,777 34,000 746,895 746,895
______
30 TOTAL UNDERGROUND TANKS 3,538,327 34,000 2,543,816 2,543,816
31 (69.18) (69.18) (69.18)
32 ======
33 A. WATER QUALITY IMPROVEMENT
34 4. WASTE WATER
35 PERSONAL SERVICE
36 CLASSIFIED POSITIONS 1,030,989 543,872
37 (34.85) (17.17)
______
38 TOTAL PERSONAL SERVICE 1,030,989 543,872
39 (34.85) (17.17)
SEC. 9-0002 SECTION 9 PAGE 0098
DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL
---- 2001-2002 ------2002-2003 ------
APPROPRIATED GOVERNOR'S RECOM. WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6) (7) (8)
1 OTHER OPERATING EXPENSES 122,092 46,142
______
2 TOTAL WASTE WATER 1,153,081 590,014
3 (34.85) (17.17)
4 ======
5 A. WATER QUALITY IMPROVEMENT
6 6. WATER MANAGEMENT
7 PERSONAL SERVICE
8 CLASSIFIED POSITIONS 13,731,119 6,692,528 16,434,275 7,001,200 16,434,275 7,001,200
9 (466.52) (213.78) (466.52) (213.78) (466.52) (213.78)
10 UNCLASSIFIED POSITIONS 122,057 122,057 122,057 122,057 122,057 122,057
11 (1.00) (1.00) (1.00) (1.00) (1.00) (1.00)
12 OTHER PERSONAL SERVICES 358,045 129,761 352,704 129,761 352,704 129,761
______
13 TOTAL PERSONAL SERVICE 14,211,221 6,944,346 16,909,036 7,253,018 16,909,036 7,253,018
14 (467.52) (214.78) (467.52) (214.78) (467.52) (214.78)
15 OTHER OPERATING EXPENSES 18,248,759 2,998,954 13,029,896 2,974,608 13,029,896 2,974,608
16 AID TO SUBDIVISIONS:
17 ALLOC-MUN-RESTRICTED 16,200 131,227 131,227
18 ALLOC CNTY-UNRESTRICTED 21,826 1,585 1,585
19 ALLOC OTHER STATE AGENCIES 1,820,567 1,301,073 1,301,073
20 ALLOC OTHER ENTITIES 644,953 561,261 561,261
21 ALLOC-PRIVATE SECTOR 647,469 743,195 743,195
22 ALLOC PLANNING DIST 940,840 803,276 803,276
23 ALLOC SCHOOL DIST 250,000 250,000
24 AID MUN-RESTRICTED 1,000,000 1,000,000
______
25 TOTAL DIST SUBDIVISIONS 4,091,855 3,791,617 4,791,617 1,000,000
______
26 TOTAL WATER MANAGEMENT 36,551,835 9,943,300 33,730,549 10,227,626 34,730,549 11,227,626
27 (467.52) (214.78) (467.52) (214.78) (467.52) (214.78)
28 ======
______
29 TOTAL WATER QUALITY
30 IMPROVEMENT 41,243,243 10,567,314 36,274,365 10,227,626 37,274,365 11,227,626
31 (571.55) (231.95) (536.70) (214.78) (536.70) (214.78)
32 ======
33 B.COASTAL RESOURCE
34 IMPROVEMENT
35 PERSONAL SERVICE
36 CLASSIFIED POSITIONS 1,643,256 564,960 2,255,129 605,366 2,255,129 605,366
37 (53.56) (17.67) (53.56) (17.67) (53.56) (17.67)
38 UNCLASSIFIED POSITIONS 83,853 83,853 83,853 83,853 83,853 83,853
39 (1.00) (1.00) (1.00) (1.00) (1.00) (1.00)
SEC. 9-0003 SECTION 9 PAGE 0099
DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL
---- 2001-2002 ------2002-2003 ------
APPROPRIATED GOVERNOR'S RECOM. WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6) (7) (8)
1 OTHER PERSONAL SERVICES 176,128 57,036 162,616 57,036 162,616 57,036
______
2 TOTAL PERSONAL SERVICE 1,903,237 705,849 2,501,598 746,255 2,501,598 746,255
3 (54.56) (18.67) (54.56) (18.67) (54.56) (18.67)
4 OTHER OPERATING EXPENSES 6,212,148 343,884 6,094,410 344,393 6,094,410 344,393
5 SPECIAL ITEMS
6 NATIONAL ESTUARY RESERVE 1,544,598 16,421,086 16,421,086
7 CHARLESTON HARBOR S.A.M.P. 50,228 75,107 75,107
8 COASTAL ZONE EDUCATION 70,372 70,372 73,304 73,304 73,304 73,304
______
9 TOTAL SPECIAL ITEMS 1,665,198 70,372 16,569,497 73,304 16,569,497 73,304
10 AID TO SUBDIVISIONS
11 ALLOC SCHOOL DIST 6,236
12 ALLOC OTHER STATE AGENCIES 2,456
______
13 TOTAL DIST SUBDIVISIONS 8,692
______
14 TOTAL COASTAL RESOURCE
15 IMPRVMNT 9,789,275 1,120,105 25,165,505 1,163,952 25,165,505 1,163,952
16 (54.56) (18.67) (54.56) (18.67) (54.56) (18.67)
17 ======
18 C. AIR QUALITY IMPROVEMENT
19 PERSONAL SERVICE
20 CLASSIFIED POSITIONS 7,346,499 663,749 8,553,518 737,329 8,553,518 737,329
21 (264.46) (24.13) (264.46) (24.13) (264.46) (24.13)
22 OTHER PERSONAL SERVICES 177,731 10,931 88,931 10,931 88,931 10,931
______
23 TOTAL PERSONAL SERVICE 7,524,230 674,680 8,642,449 748,260 8,642,449 748,260
24 (264.46) (24.13) (264.46) (24.13) (264.46) (24.13)
25 OTHER OPERATING EXPENSES 4,049,667 243,304 4,834,631 255,263 4,834,631 255,263
26 AID TO SUBDIVISIONS:
27 ALLOC OTHER STATE AGENCIES 17,363 17,363
28 ALLOC OTHER ENTITIES 10,000 11,893 11,893
______
29 TOTAL DIST SUBDIVISIONS 10,000 29,256 29,256
______
30 TOTAL AIR QUALITY IMPRVMNT 11,583,897 917,984 13,506,336 1,003,523 13,506,336 1,003,523
31 (264.46) (24.13) (264.46) (24.13) (264.46) (24.13)
32 ======
33 D. LAND & WASTE MGMT
34 PERSONAL SERVICE
35 CLASSIFIED POSITIONS 10,747,684 2,933,347 11,189,447 3,021,918 11,189,447 3,021,918
36 (359.06) (92.32) (359.06) (92.32) (359.06) (92.32)
37 OTHER PERSONAL SERVICES 105,065 18,450 83,050 18,450 83,050 18,450
______
38 TOTAL PERSONAL SERVICE 10,852,749 2,951,797 11,272,497 3,040,368 11,272,497 3,040,368
39 (359.06) (92.32) (359.06) (92.32) (359.06) (92.32)
SEC. 9-0004 SECTION 9 PAGE 0100
DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL
---- 2001-2002 ------2002-2003 ------
APPROPRIATED GOVERNOR'S RECOM. WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6) (7) (8)
1 OTHER OPERATING EXPENSES 4,713,874 615,779 5,809,488 791,982 5,809,488 791,982
2 SPECIAL ITEMS:
3 SAVANNAH RIVER PLANT 89,461 89,461 89,461 89,461 89,461 89,461
4 HAZARD.WASTE CONTIN.FUND 104,173 104,173 104,173 104,173 104,173 104,173
______
5 TOTAL SPECIAL ITEMS 193,634 193,634 193,634 193,634 193,634 193,634
6 AID TO SUBDIVISIONS:
7 ALLOC MUN-RESTRICTED 1,300,000 1,300,000 1,300,000
8 ALLOC CNTY-RESTRICTED 2,000,000 2,500,000 2,500,000
9 ALLOC SCHOOL DIST 249,673 249,673 249,673
10 ALLOC OTHER STATE AGENCIES 29,605 29,605 29,605
11 ALLOC OTHER ENTITIES 538,073 538,073 538,073
12 ALLOC-PRIVATE SECTOR 53,807 53,807 53,807
______
13 TOTAL DIST SUBDIVISIONS 4,171,158 4,671,158 4,671,158
______
14 TOTAL LAND AND WASTE
15 MANAGEMENT 19,931,415 3,761,210 21,946,777 4,025,984 21,946,777 4,025,984
16 (359.06) (92.32) (359.06) (92.32) (359.06) (92.32)
17 ======
18 E. FAMILY HEALTH
19 1. INFECTIOUS DISEASE
20 PREVENTION
21 a. IMMUNIZATION &
22 PREVENTION
23 PERSONAL SERVICE
24 CLASSIFIED POSITIONS 3,578,303 1,568,345
25 (92.92) (24.78)
26 OTHER PERSONAL SERVICES 153,290
______
27 TOTAL PERSONAL SERVICE 3,731,593 1,568,345
28 (92.92) (24.78)
29 OTHER OPERATING EXPENSES 3,633,325 2,851,332
30 PUBLIC ASSISTANCE:
31 CASE SERVICES 23,623
______
32 TOTAL CASE SRVC/PUB ASST 23,623
______
33 TOTAL IMMUNIZATION 7,388,541 4,419,677
34 (92.92) (24.78)
35 E. FAMILY HEALTH
36 1. INFECTIOUS DISEASE
37 PREVENTION
38 b. TB CONTROL
39 PERSONAL SERVICE
SEC. 9-0005 SECTION 9 PAGE 0101
DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL
---- 2001-2002 ------2002-2003 ------
APPROPRIATED GOVERNOR'S RECOM. WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6) (7) (8)
1 CLASSIFIED POSITIONS 1,407,454 837,176
2 (43.76) (24.97)
3 OTHER PERSONAL SERVICES 6,270 6,270
______
4 TOTAL PERSONAL SERVICE 1,413,724 843,446
5 (43.76) (24.97)
6 OTHER OPERATING EXPENSES 1,240,278 1,084,275
7 PUBLIC ASSISTANCE:
8 CASE SERVICES 390,603 360,436
______
9 TOTAL CASE SRVC/PUB ASST 390,603 360,436
______
10 TOTAL TB CONTROL 3,044,605 2,288,157
11 (43.76) (24.97)
12 E. FAMILY HEALTH
13 1. INFECTIOUS DISEASES
14 C. GENERAL SANITATION
15 PERSONAL SERVICE
16 CLASSIFIED POSITIONS 442,896 359,232
17 (13.92) (10.88)
18 OTHER PERSONAL SERVICES 40,706 28,891
______
19 TOTAL PERSONAL SERVICE 483,602 388,123
20 (13.92) (10.88)
______
21 TOTAL GENL SANITATION 483,602 388,123
22 (13.92) (10.88)
______
23 TOTAL INFECTIOUS DISEASE
24 PREVENTION 10,916,748 7,095,957
25 (150.60) (60.63)
26 ======
27 E. FAMILY HEALTH
28 1. INFECTIOUS DISEASE
29 PREVENTION
30 PERSONAL SERVICE
31 CLASSIFIED POSITIONS 12,078,437 6,209,811 12,078,437 6,209,811
32 (360.82) (166.65) (360.82) (166.65)
33 OTHER PERSONAL SERVICES 809,989 38,769 809,989 38,769
______
34 TOTAL PERSONAL SERVICE 12,888,426 6,248,580 12,888,426 6,248,580
35 (360.82) (166.65) (360.82) (166.65)
36 OTHER OPERATING EXPENSES 32,700,237 7,382,034 32,700,237 7,382,034
37 SPECIAL ITEM
38 PALMETTO AIDS LIFE SUPPORT 20,724 20,724 20,724 20,724
______
39 TOTAL SPECIAL ITEMS 20,724 20,724 20,724 20,724
SEC. 9-0006 SECTION 9 PAGE 0102
DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL
---- 2001-2002 ------2002-2003 ------
APPROPRIATED GOVERNOR'S RECOM. WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6) (7) (8)
1 PUBLIC ASSISTANCE:
2 CASE SERVICES 927,145 676,632 927,145 676,632
______
3 TOTAL CASE SRVC/PUB ASST 927,145 676,632 927,145 676,632
______
4 TOTAL INFECTIOUS DISEASE
5 PREVENTION 46,536,532 14,327,970 46,536,532 14,327,970
6 (360.82) (166.65) (360.82) (166.65)
7 ======
8 E. FAMILY HEALTH
9 2. MATERNAL/CHILD HEALTH
10 B. WIC FOOD SUPPLEMENT
11 PERSONAL SERVICE
12 CLASSIFIED POSITIONS 9,796,210
13 (322.97)
14 OTHER PERSONAL SERVICES 416,758
______
15 TOTAL PERSONAL SERVICE 10,212,968
16 (322.97)
17 OTHER OPERATING EXPENSES 3,038,000
18 PUBLIC ASSISTANCE:
19 CASE SERVICES 45,707,421
______
20 TOTAL CASE SRVC/PUB ASST 45,707,421
______
21 TOTAL WIC 58,958,389
22 (322.97)
23 SPECIAL ITEMS
24 E. FAMILY HEALTH
25 2. MATERNAL/CHILD HEALTH
26 D. FAMILY PLANNING
27 PERSONAL SERVICE
28 CLASSIFIED POSITIONS 5,590,075 3,017,969
29 (178.27) (90.51)
30 OTHER PERSONAL SERVICES 477,989 153,788
______
31 TOTAL PERSONAL SERVICE 6,068,064 3,171,757
32 (178.27) (90.51)
33 OTHER OPERATING EXPENSES 3,548,127 566,783
34 PUBLIC ASSISTANCE:
35 CASE SERVICES 1,521,344 350,378
______
36 TOTAL CASE SRVC/PUB ASST 1,521,344 350,378
______
37 TOTAL FAMILY PLANNING 11,137,535 4,088,918
38 (178.27) (90.51)
39 PUBLIC ASSISTANCE:
SEC. 9-0007 SECTION 9 PAGE 0103
DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL
---- 2001-2002 ------2002-2003 ------
APPROPRIATED GOVERNOR'S RECOM. WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6) (7) (8)
1 E. FAMILY HEALTH
2 2. MATERNAL/CHILD HEALTH
3 F. MATERNAL & CHILD HEALTH
4 PERSONAL SERVICE
5 CLASSIFIED POSITIONS 12,426,821 1,172,008
6 (434.86) (36.40)
7 OTHER PERSONAL SERVICES 710,646 14,870
______
8 TOTAL PERSONAL SERVICE 13,137,467 1,186,878
9 (434.86) (36.40)
10 OTHER OPERATING EXPENSES 2,763,456 163,928
11 SPECIAL ITEMS:
12 KIDS COUNT 50,000 50,000
13 NEWBORN HEARING SCREENINGS 190,000 190,000
______
14 TOTAL SPECIAL ITEMS 240,000 240,000
15 PUBLIC ASSISTANCE:
16 CASE SERVICES 1,989,850 1,255,589
______
17 TOTAL CASE SRVC/PUB ASST 1,989,850 1,255,589
______
18 TOTAL MATERNAL & CHILD
19 HEALTH 18,130,773 2,846,395
20 (434.86) (36.40)
______
21 TOTAL MATERNAL/CHILD HEALTH 88,226,697 6,935,313
22 (936.10) (126.91)
23 ======
24 E. FAMILY HEALTH
25 2. MATERNAL/INFANT HEALTH
26 PERSONAL SERVICE
27 CLASSIFIED POSITIONS 28,485,786 4,189,977 28,485,786 4,189,977
28 (936.10) (126.91) (936.10) (126.91)
29 OTHER PERSONAL SERVICES 2,410,788 168,658 2,410,788 168,658
______
30 TOTAL PERSONAL SERVICE 30,896,574 4,358,635 30,896,574 4,358,635
31 (936.10) (126.91) (936.10) (126.91)
32 OTHER OPERATING EXPENSES 8,219,590 949,985 8,219,590 949,985
33 SPECIAL ITEMS:
34 KIDS COUNT 50,000 50,000 50,000 50,000
35 NEWBORN HEARING SCREENINGS 1,150,000 1,150,000 1,150,000 1,150,000
______
36 TOTAL SPECIAL ITEMS 1,200,000 1,200,000 1,200,000 1,200,000
37 PUBLIC ASSISTANCE:
38 CASE SERVICES 73,428,550 1,605,295 73,428,550 1,605,295
______
39 TOTAL CASE SRVC/PUB ASST 73,428,550 1,605,295 73,428,550 1,605,295
SEC. 9-0008 SECTION 9 PAGE 0104
DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL
---- 2001-2002 ------2002-2003 ------
APPROPRIATED GOVERNOR'S RECOM. WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6) (7) (8)
______
1 TOTAL MATERNAL/INFANT HEALTH 113,744,714 8,113,915 113,744,714 8,113,915
2 (936.10) (126.91) (936.10) (126.91)
3 ======
4 E. FAMILY HEALTH
5 3. STD/HIV CONTROL
6 PERSONAL SERVICE
7 CLASSIFIED POSITIONS 3,798,195 2,124,301
8 (120.44) (65.24)
9 OTHER PERSONAL SERVICES 603,127 32,499
______
10 TOTAL PERSONAL SERVICE 4,401,322 2,156,800
11 (120.44) (65.24)
12 OTHER OPERATING EXPENSES 23,589,156 2,016,655
13 SPECIAL ITEMS
14 PALMETTO AIDS LIFE
15 SUPPORT 20,724 20,724
______
16 TOTAL SPECIAL ITEMS 20,724 20,724
17 PUBLIC ASSISTANCE:
18 CASE SERVICES 440,169 316,196
______
19 TOTAL CASE SRVC/PUB ASST 440,169 316,196
______
20 TOTAL STD/HIV CONTROL 28,451,371 4,510,375
21 (120.44) (65.24)
22 ======
23 E. FAMILY HEALTH
24 4. CHRONIC DISEASE
25 PREVENTION
26 a. CARDIOVASCULAR HEALTH
27 PERSONAL SERVICE
28 CLASSIFIED POSITIONS 747,237 412,033
29 (23.69) (12.63)
30 OTHER PERSONAL SERVICES 6,528
______
31 TOTAL PERSONAL SERVICE 753,765 412,033
32 (23.69) (12.63)
33 OTHER OPERATING EXPENSES 1,006,250 38,103
34 PUBLIC ASSISTANCE:
35 CASE SERVICES 86,000
______
36 TOTAL CASE SRVC/PUB ASST 86,000
______
37 TOTAL CARDIOVASCULAR HEALTH 1,846,015 450,136
38 (23.69) (12.63)
39 E. FAMILY HEALTH
SEC. 9-0009 SECTION 9 PAGE 0105
DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL
---- 2001-2002 ------2002-2003 ------
APPROPRIATED GOVERNOR'S RECOM. WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6) (7) (8)
1 4. CHRONIC DISEASE
2 PREVENTION
3 b. CANCER CONTROL
4 PERSONAL SERVICE
5 CLASSIFIED POSITIONS 486,265 255,145
6 (15.74) (8.11)
7 OTHER PERSONAL SERVICES 66,958 20,000
______
8 TOTAL PERSONAL SERVICE 553,223 275,145
9 (15.74) (8.11)
10 OTHER OPERATING EXPENSES 2,220,278 861,423
11 PUBLIC ASSISTANCE:
12 CASE SERVICES 1,746,883
______
13 TOTAL CASE SRVC/PUB ASST 1,746,883
______
14 TOTAL CANCER CONTROL 4,520,384 1,136,568
15 (15.74) (8.11)
16 E. FAMILY HEALTH
17 4. CHRONIC DISEASE
18 PREVENTION
19 c. TOBACCO PREVENTION
20 PERSONAL SERVICE
21 CLASSIFIED POSITIONS 83,120 58,866
22 (2.66) (1.86)
______
23 TOTAL PERSONAL SERVICE 83,120 58,866
24 (2.66) (1.86)
25 OTHER OPERATING EXPENSES 18,313 5,068
26 SPECIAL ITEMS
27 YOUTH SMOKING PREVENTION 1,620,470
______
28 TOTAL SPECIAL ITEMS 1,620,470
______
29 TOTAL YOUTH SMOKING
30 PREVENTION 1,721,903 63,934
31 (2.66) (1.86)
32 E. FAMILY HEALTH
33 4. CHRONIC DISEASE
34 PREVENTION
35 D. EPIDEMIOLOGY
36 PERSONAL SERVICE
37 CLASSIFIED POSITIONS 80,294 34,791
38 (2.60) (1.10)
______
39 TOTAL PERSONAL SERVICE 80,294 34,791
40 (2.60) (1.10)
SEC. 9-0010 SECTION 9 PAGE 0106
DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL
---- 2001-2002 ------2002-2003 ------
APPROPRIATED GOVERNOR'S RECOM. WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6) (7) (8)
1 OTHER OPERATING EXPENSES 36,755 2,688
______
2 TOTAL EPIDEMIOLOGY 117,049 37,479
3 (2.60) (1.10)
______
4 TOTAL CHRONIC DISEASE
5 PREVENTION 8,205,351 1,688,117
6 (44.69) (23.70)
7 ======
8 E. FAMILY HEALTH
9 4. CHRONIC DISEASE
10 PREVENTION
11 PERSONAL SERVICES
12 CLASSIFIED POSITIONS 1,518,818 760,835 1,518,818 760,835
13 (44.69) (23.70) (44.69) (23.70)
14 OTHER PERSONAL SERVICES 117,193 20,000 117,193 20,000
______
15 TOTAL PERSONAL SERVICE 1,636,011 780,835 1,636,011 780,835
16 (44.69) (23.70) (44.69) (23.70)
17 OTHER OPERATING EXPENSES 3,551,046 947,282 3,551,046 947,282
18 SPECIAL ITEMS:
19 YOUTH SMOKING PREVENTION 3,220,470 1,600,000 1,620,470
______
20 TOTAL SPECIAL ITEMS 3,220,470 1,600,000 1,620,470
21 PUBLIC ASSISTANCE:
22 CASE SERVICES 1,730,576 1,730,576
______
23 TOTAL CASE SRVC/PUB ASST 1,730,576 1,730,576
______
24 TOTAL CHRONIC DISEASE
25 PREVENTION 10,138,103 3,328,117 8,538,103 1,728,117
26 (44.69) (23.70) (44.69) (23.70)
27 ======
28 E. FAMILY HEALTH
29 5. ACCESS TO CARE
30 A. PUBLIC HEALTH DISTRICTS
31 PERSONAL SERVICE
32 CLASSIFIED POSITIONS 41,681,478 28,512,577
33 (1330.66) (876.73)
34 UNCLASSIFIED POSITIONS 129,872 129,872
35 (1.00) (1.00)
36 OTHER PERSONAL SERVICES 3,218,357 42,339
______
37 TOTAL PERSONAL SERVICE 45,029,707 28,684,788
38 (1331.66) (877.73)
39 OTHER OPERATING EXPENSES 20,207,306 5,372,426
SEC. 9-0011 SECTION 9 PAGE 0107
DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL
---- 2001-2002 ------2002-2003 ------
APPROPRIATED GOVERNOR'S RECOM. WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6) (7) (8)
1 SPECIAL ITEMS:
2 FAMILY HEALTH CENTERS 595,444 595,444
3 LANCASTER-KERSHAW HEALTH
4 CENTER 200,000 200,000
______
5 TOTAL SPECIAL ITEMS 795,444 795,444
6 PUBLIC ASSISTANCE:
7 CASE SERVICES 233,055 13,274
______
8 TOTAL CASE SRVC/PUB ASST 233,055 13,274
______
9 TOTAL PUBLIC HEALTH
10 DISTRICTS 66,265,512 34,865,932
11 (1331.66) (877.73)
12 E. FAMILY HEALTH
13 5. ACCESS TO CARE
14 B. PRIMARY CARE
15 PERSONAL SERVICE
16 CLASSIFIED POSITIONS 69,263 69,263
17 (1.67) (1.67)
______
18 TOTAL PERSONAL SERVICE 69,263 69,263
19 (1.67) (1.67)
20 OTHER OPERATING EXPENSES 5,683 5,683
______
21 TOTAL PRIMARY CARE 74,946 74,946
22 (1.67) (1.67)
23 E. FAMILY HEALTH
24 5. ACCESS TO CARE
25 C. MINORITY HEALTH
26 PERSONAL SERVICE
27 CLASSIFIED POSITIONS 266,182 107,120
28 (9.28) (3.51)
29 OTHER PERSONAL SERVICES 324,164
______
30 TOTAL PERSONAL SERVICE 590,346 107,120
31 (9.28) (3.51)
32 OTHER OPERATING EXPENSES 342,279 708
33 PUBLIC ASSISTANCE:
34 CASE SERVICES 46,057
______
35 TOTAL CASE SRVC/PUB ASST 46,057
______
36 TOTAL MINORITY HEALTH 978,682 107,828
37 (9.28) (3.51)
______
38 TOTAL ACCESS TO CARE 67,319,140 35,048,706
39 (1342.61) (882.91)
40 ======
SEC. 9-0012 SECTION 9 PAGE 0108
DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL
---- 2001-2002 ------2002-2003 ------
APPROPRIATED GOVERNOR'S RECOM. WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6) (7) (8)
1 E. FAMILY HEALTH
2 5. ACCESS TO CARE
3 PERSONAL SERVICE
4 CLASSIFIED POSITIONS 47,834,424 29,413,964 40,434,424 22,013,964
5 (1341.61) (881.91) (1341.61) (881.91)
6 UNCLASSIFIED POSITIONS 129,872 129,872 129,872 129,872
7 (1.00) (1.00) (1.00) (1.00)
8 OTHER PERSONAL SERVICES 4,578,522 56,901 4,578,522 56,901
______
9 TOTAL PERSONAL SERVICE 52,542,818 29,600,737 45,142,818 22,200,737
10 (1342.61) (882.91) (1342.61) (882.91)
11 OTHER OPERATING EXPENSES 18,070,092 715,176 21,870,092 4,515,176
12 SPECIAL ITEMS:
13 FAMILY HEALTH CENTERS 595,444 595,444 595,444 595,444
14 LANCASTER KERSHAW HEALTH
15 CENTER 200,000 200,000 200,000 200,000
16 BIOTECHNOLOGY CENTER 600,000 600,000
17 MEDICAID WAIVER START-UP 2,000,000 2,000,000
______
18 TOTAL SPECIAL ITEMS 795,444 795,444 3,395,444 3,395,444
19 PUBLIC ASSISTANCE:
20 CASE SERVICES 1,114,788 13,274 1,114,788 13,274
______
21 TOTAL CASE SRVC/PUB ASST 1,114,788 13,274 1,114,788 13,274
______
22 TOTAL ACCESS TO CARE 72,523,142 31,124,631 71,523,142 30,124,631
23 (1342.61) (882.91) (1342.61) (882.91)
24 ======
25 E. FAMILY HEALTH
26 6. FOOD & DRUG SAFETY
27 a. FOOD PROTECTION
28 PERSONAL SERVICE
29 CLASSIFIED POSITIONS 1,642,364 779,461
30 (54.93) (23.61)
31 OTHER PERSONAL SERVICES 7,186
______
32 TOTAL PERSONAL SERVICE 1,649,550 779,461
33 (54.93) (23.61)
34 OTHER OPERATING EXPENSES 1,285,888 59,087
______
35 TOTAL FOOD PROTECTION 2,935,438 838,548
36 (54.93) (23.61)
37 E. FAMILY HEALTH
38 6. FOOD & DRUG SAFETY
39 B. DRUG CONTROL
SEC. 9-0013 SECTION 9 PAGE 0109
DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL
---- 2001-2002 ------2002-2003 ------
APPROPRIATED GOVERNOR'S RECOM. WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6) (7) (8)
1 PERSONAL SERVICE
2 CLASSIFIED POSITIONS 739,998
3 (37.33) (9.47)
______
4 TOTAL PERSONAL SERVICE 739,998
5 (37.33) (9.47)
6 OTHER OPERATING EXPENSES 1,223,992
______
7 TOTAL DRUG CONTROL 1,963,990
8 (37.33) (9.47)
______
9 TOTAL FOOD & DRUG SAFETY 4,899,428 838,548
10 (92.26) (33.08)
11 ======
12 E. FAMILY HEALTH
13 6. DRUG CONTROL
14 PERSONAL SERVICE
15 CLASSIFIED POSITIONS 1,151,401 276,401 1,151,401 276,401
16 (37.33) (9.47) (37.33) (9.47)
17 OTHER PERSONAL SERVICES 23,443 23,443
______
18 TOTAL PERSONAL SERVICE 1,174,844 276,401 1,174,844 276,401
19 (37.33) (9.47) (37.33) (9.47)
20 OTHER OPERATING EXPENSES 1,279,565 38,265 1,279,565 38,265
______
21 TOTAL DRUG CONTROL 2,454,409 314,666 2,454,409 314,666
22 (37.33) (9.47) (37.33) (9.47)
23 ======
24 E. FAMILY HEALTH
25 7. RAPE VIOLENCE PREVENTION
26 PERSONAL SERVICE
27 OTHER PERSONAL SERVICES 11,299 33,397 33,397
______
28 TOTAL PERSONAL SERVICE 11,299 33,397 33,397
29 OTHER OPERATING EXPENSES 712,228 400,000 402,374 400,000 402,374 400,000
30 PUBLIC ASSISTANCE:
31 CASE SERVICES 1,091,083 561,621 814,975 561,621 814,975 561,621
______
32 TOTAL CASE SRVC/PUB ASST 1,091,083 561,621 814,975 561,621 814,975 561,621
33 AID TO SUBDIVISIONS
34 AID TO OTHER ENTITIES 18,091 18,091 18,091 18,091 18,091 18,091
______
35 TOTAL DIST SUBDIVISIONS 18,091 18,091 18,091 18,091 18,091 18,091
______
36 TOTAL RAPE VIOLENCE
37 PREVENTION 1,832,701 979,712 1,268,837 979,712 1,268,837 979,712
38 ======
39 E. FAMILY HEALTH
SEC. 9-0014 SECTION 9 PAGE 0110
DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL
---- 2001-2002 ------2002-2003 ------
APPROPRIATED GOVERNOR'S RECOM. WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6) (7) (8)
1 8. INDEPENDENT LIVING
2 a. HOME HEALTH SERVICES
3 PERSONAL SERVICE
4 CLASSIFIED POSITIONS 22,254,567
5 (807.82)
6 OTHER PERSONAL SERVICES 12,822,173
______
7 TOTAL PERSONAL SERVICE 35,076,740
8 (807.82)
9 OTHER OPERATING EXPENSES 9,434,202 270
10 PUBLIC ASSISTANCE:
11 CASE SERVICES 3,538,465
______
12 TOTAL CASE SRVC/PUB ASST 3,538,465
______
13 TOTAL HOME HEALTH SERVICES 48,049,407 270
14 (807.82)
15 E. FAMILY HEALTH
16 8. INDEPENDENT LIVING
17 B. CLTC/PERSONAL CARE
18 PERSONAL SERVICE
19 CLASSIFIED POSITIONS 1,083,322
20 (39.33)
21 OTHER PERSONAL SERVICES 3,011,025
______
22 TOTAL PERSONAL SERVICE 4,094,347
23 (39.33)
24 OTHER OPERATING EXPENSES 1,489,106
25 PUBLIC ASSISTANCE:
26 CASE SERVICES 2,611
______
27 TOTAL CASE SRVC/PUB ASST 2,611
______
28 TOTAL CLTC/PSNL CARE AIDES 5,586,064
29 (39.33)
30 E. FAMILY HEALTH
31 8. INDEPENDENT LIVING
32 c. CHILDREN'S REHAB. SVCS
33 PERSONAL SERVICE
34 CLASSIFIED POSITIONS 4,677,894 1,450,312
35 (154.68) (43.84)
36 OTHER PERSONAL SERVICES 155,282 3,183
______
37 TOTAL PERSONAL SERVICE 4,833,176 1,453,495
38 (154.68) (43.84)
39 OTHER OPERATING EXPENSES 2,674,060 1,484,629
SEC. 9-0015 SECTION 9 PAGE 0111
DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL
---- 2001-2002 ------2002-2003 ------
APPROPRIATED GOVERNOR'S RECOM. WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6) (7) (8)
1 SPECIAL ITEMS
2 CAMP BURNT GIN 187,976 187,976
______
3 TOTAL SPECIAL ITEMS 187,976 187,976
4 PUBLIC ASSISTANCE:
5 CASE SERVICES 6,509,498 3,487,813
______
6 TOTAL CASE SRVC/PUB ASST 6,509,498 3,487,813
______
7 TOTAL CHILDREN'S REHAB SVCS 14,204,710 6,613,913
8 (154.68) (43.84)
9 E. FAMILY HEALTH
10 8. INDEPENDENT LIVING
11 D. BABYNET
12 PERSONAL SERVICE
13 CLASSIFIED POSITIONS 915,761 554,409
14 (28.95) (16.96)
15 OTHER PERSONAL SERVICES 370,097 6,552
______
16 TOTAL PERSONAL SERVICE 1,285,858 560,961
17 (28.95) (16.96)
18 OTHER OPERATING EXPENSES 4,037,477 321,231
19 PUBLIC ASSISTANCE:
20 CASE SERVICES 11,000
______
21 TOTAL CASE SRVC/PUB ASST 11,000
______
22 TOTAL BABYNET 5,334,335 882,192
23 (28.95) (16.96)
24 E. FAMILY HEALTH
25 8. INDEPENDENT LIVING
26 E. PREVENTIVE SERVICES
27 FOR SENIORS
28 PERSONAL SERVICE:
29 CLASSIFIED POSITIONS 486,434 486,434
30 (17.06) (17.06)
______
31 TOTAL PERSONAL SERVICE 486,434 486,434
32 (17.06) (17.06)
33 OTHER OPERATING EXPENSES 91,932 91,932
______
34 TOTAL PREVENTIVE SERVICES
35 FOR SENIORS 578,366 578,366
36 (17.06) (17.06)
______
37 TOTAL INDEPENDENT LIVING 73,752,882 8,074,741
38 (1047.84) (77.86)
39 ======
SEC. 9-0016 SECTION 9 PAGE 0112
DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL
---- 2001-2002 ------2002-2003 ------
APPROPRIATED GOVERNOR'S RECOM. WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6) (7) (8)
1 E. FAMILY HEALTH
2 8. INDEPENDENT LIVING
3 PERSONAL SERVICE
4 CLASSIFIED POSITIONS 27,791,043 2,542,745 27,791,043 2,542,745
5 (1047.84) (77.86) (1047.84) (77.86)
6 OTHER PERSONAL SERVICES 9,040,590 9,735 9,040,590 9,735
______
7 TOTAL PERSONAL SERVICE 36,831,633 2,552,480 36,831,633 2,552,480
8 (1047.84) (77.86) (1047.84) (77.86)
9 OTHER OPERATING EXPENSES 16,873,494 1,103,234 16,873,494 1,103,234
10 SPECIAL ITEMS:
11 CAMP BURNT GIN 187,976 187,976 187,976 187,976
______
12 TOTAL SPECIAL ITEMS 187,976 187,976 187,976 187,976
13 PUBLIC ASSISTANCE:
14 CASE SERVICES 7,532,676 4,229,081 7,532,676 4,229,081
______
15 TOTAL CASE SRVC/PUB ASST 7,532,676 4,229,081 7,532,676 4,229,081
______
16 TOTAL INDEPENDENT LIVING 61,425,779 8,072,771 61,425,779 8,072,771
17 (1047.84) (77.86) (1047.84) (77.86)
18 ======
19 TOTAL FAMILY HEALTH 283,604,318 65,171,469 308,091,516 66,261,782 305,491,516 63,661,782
20 (3734.54) (1270.33) (3769.39) (1287.50) (3769.39) (1287.50)
21 ======
22 F. HEALTH CARE STANDARDS
23 1. RADIOLOGAL MONITORING
24 PERSONAL SERVICE
25 CLASSIFIED POSITIONS 809,314 648,089 999,979 733,702 999,979 733,702
26 (30.16) (24.67) (30.16) (24.67) (30.16) (24.67)
______
27 TOTAL PERSONAL SERVICE 809,314 648,089 999,979 733,702 999,979 733,702
28 (30.16) (24.67) (30.16) (24.67) (30.16) (24.67)
29 OTHER OPERATING EXPENSES 247,448 188,289 254,607 121,303 254,607 121,303
______
30 TOTAL RADIOLOGICAL
31 MONITORING 1,056,762 836,378 1,254,586 855,005 1,254,586 855,005
32 (30.16) (24.67) (30.16) (24.67) (30.16) (24.67)
33 ======
34 F. HEALTH CARE STANDARDS
35 2. TANNING FACILITIES
36 OTHER OPERATING EXPENSES 19,043 19,043 19,836 19,836 19,836 19,836
______
37 TOTAL TANNING FACILITIES 19,043 19,043 19,836 19,836 19,836 19,836
38 ======
39 F. HEALTH CARE STANDARDS
SEC. 9-0017 SECTION 9 PAGE 0113
DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL
---- 2001-2002 ------2002-2003 ------
APPROPRIATED GOVERNOR'S RECOM. WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6) (7) (8)
1 3. FACIL/SVC DEVELOPMENT
2 PERSONAL SERVICE
3 CLASSIFIED POSITIONS 588,564 581,608 514,792 507,692 514,792 507,692
4 (17.79) (17.53) (17.79) (17.53) (17.79) (17.53)
5 UNCLASSIFIED POSITIONS 3,492 3,492 90,786 90,786 90,786 90,786
6 (1.00) (1.00) (1.00) (1.00) (1.00) (1.00)
7 OTHER PERSONAL SERVICES 1,500 1,500 1,500 1,500 1,500 1,500
______
8 TOTAL PERSONAL SERVICE 593,556 586,600 607,078 599,978 607,078 599,978
9 (18.79) (18.53) (18.79) (18.53) (18.79) (18.53)
10 OTHER OPERATING EXPENSES 256,711 180,085 325,882 206,725 325,882 206,725
______
11 TOTAL FACILITY & SRVC DEVEL 850,267 766,685 932,960 806,703 932,960 806,703
12 (18.79) (18.53) (18.79) (18.53) (18.79) (18.53)
13 ======
14 F. HLTH CARE STNDRDS
15 4. LICENSING
16 PERSONAL SERVICE
17 CLASSIFIED POSITIONS 1,440,099 1,177,970 1,491,888 1,225,934 1,491,888 1,225,934
18 (46.58) (37.07) (46.58) (37.07) (46.58) (37.07)
19 OTHER PERSONAL SERVICES 20,000 5,600 5,600
______
20 TOTAL PERSONAL SERVICE 1,460,099 1,177,970 1,497,488 1,225,934 1,497,488 1,225,934
21 (46.58) (37.07) (46.58) (37.07) (46.58) (37.07)
22 OTHER OPERATING EXPENSES 312,975 106,805 300,823 113,577 300,823 113,577
______
23 TOTAL FACILITY LICENSING 1,773,074 1,284,775 1,798,311 1,339,511 1,798,311 1,339,511
24 (46.58) (37.07) (46.58) (37.07) (46.58) (37.07)
25 ======
26 F. HEALTH CARE STANDARDS
27 5. INSPECTION OF CARE
28 PERSONAL SERVICE
29 CLASSIFIED POSITIONS 3,240,479 3,070,042 3,070,042
30 (107.99) (107.99) (107.99)
31 OTHER PERSONAL SERVICES 10,000 12,000 12,000
______
32 TOTAL PERSONAL SERVICE 3,250,479 3,082,042 3,082,042
33 (107.99) (107.99) (107.99)
34 OTHER OPERATING EXPENSES 1,306,591 1,372,388 1,372,388
______
35 TOTAL INSPECTION OF CARE 4,557,070 4,454,430 4,454,430
36 (107.99) (107.99) (107.99)
37 ======
38 F. HEALTH CARE STANDARDS
SEC. 9-0018 SECTION 9 PAGE 0114
DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL
---- 2001-2002 ------2002-2003 ------
APPROPRIATED GOVERNOR'S RECOM. WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6) (7) (8)
1 7. EMERGENCY MEDICAL
2 SERVICES
3 PERSONAL SERVICE
4 CLASSIFIED POSITIONS 682,440 520,649 651,877 544,089 651,877 544,089
5 (22.14) (16.81) (22.14) (16.81) (22.14) (16.81)
6 OTHER PERSONAL SERVICES 6,365
______
7 TOTAL PERSONAL SERVICE 688,805 520,649 651,877 544,089 651,877 544,089
8 (22.14) (16.81) (22.14) (16.81) (22.14) (16.81)
9 OTHER OPERATING EXPENSES 482,953 68,684 520,573 68,684 520,573 68,684
10 AID TO SUBDIVISIONS:
11 ALLOC CNTY-RESTRICTED 25,485 47,927 47,927
12 AID CNTY-RESTRICTED 1,308,726 1,308,726 1,363,336 1,363,336 1,363,336 1,363,336
13 AID EMS-REGIONAL COUNCILS 425,900 425,900 443,646 443,646 443,646 443,646
______
14 TOTAL DIST SUBDIVISIONS 1,760,111 1,734,626 1,854,909 1,806,982 1,854,909 1,806,982
______
15 TOTAL E.M.S. 2,931,869 2,323,959 3,027,359 2,419,755 3,027,359 2,419,755
16 (22.14) (16.81) (22.14) (16.81) (22.14) (16.81)
17 ======
18 TOTAL HEALTH CARE STANDARDS 11,188,085 5,230,840 11,487,482 5,440,810 11,487,482 5,440,810
19 (225.66) (97.08) (225.66) (97.08) (225.66) (97.08)
20 ======
21 G. HEALTH SURVEILLANCE
22 SUPPORT
23 1. HEALTH LAB
24 OTHER OPERATING EXPENSES 2,195,505 46,463 1,812,110 351,463 1,507,110 46,463
______
25 TOTAL HEALTH LAB 2,195,505 46,463 1,812,110 351,463 1,507,110 46,463
26 ======
27 SPECIAL ITEMS:
28 BIOTERRORISM 850,000 850,000
______
29 TOTAL SPECIAL ITEMS 850,000 850,000
______
30 TOTAL HEALTH LAB 850,000 850,000
31 ======
32 G. HEALTH SURVEILLANCE
33 SUPPORT
34 2. VITAL RECORDS
35 PERSONAL SERVICE
36 CLASSIFIED POSITIONS 1,944,169 2,192,916 2,192,916
37 (70.52) (70.52) (70.52)
38 OTHER PERSONAL SERVICES 625,769 618,326 618,326
______
39 TOTAL PERSONAL SERVICE 2,569,938 2,811,242 2,811,242
40 (70.52) (70.52) (70.52)
SEC. 9-0019 SECTION 9 PAGE 0115
DEPARTMENT OF HEALTH & ENVIRONMENTAL CONTROL
---- 2001-2002 ------2002-2003 ------
APPROPRIATED GOVERNOR'S RECOM. WAYS & MEANS BILL HOUSE BILL
TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6) (7) (8)
1 OTHER OPERATING EXPENSES 1,051,822 1,693,887 1,693,887
______
2 TOTAL VITAL RECORDS 3,621,760 4,505,129 4,505,129
3 (70.52) (70.52) (70.52)
4 ======
______
5 TOTAL HEALTH SURVEILLANCE
6 SUPPORT 5,817,265 46,463 7,167,239 1,201,463 6,012,239 46,463
7 (70.52) (70.52) (70.52)
8 ======
9 TOTAL PROGRAMS AND SERVICES 383,157,498 86,815,385 423,639,220 89,325,140 420,884,220 86,570,140
10 (5280.35) (1734.48) (5280.35) (1734.48) (5280.35) (1734.48)
11 ======
12 III. EMPLOYEE BENEFITS
13 C. STATE EMPLOYER CONTRIBUTIONS
14 EMPLOYER CONTRIBUTIONS 50,051,532 17,802,505 53,665,563 18,248,128 53,665,563 18,248,128
______
15 TOTAL FRINGE BENEFITS 50,051,532 17,802,505 53,665,563 18,248,128 53,665,563 18,248,128
16 ======
17 TOTAL EMPLOYEE BENEFITS 50,051,532 17,802,505 53,665,563 18,248,128 53,665,563 18,248,128
18 ======
19 DEPARTMENT OF HEALTH &
20 ENVIRONMENTAL CONTROL
21
22 TOTAL FUNDS AVAILABLE 455,661,713 112,829,692 498,733,028 115,584,692 495,978,028 112,829,692
23 TOTAL AUTHORIZED FTE POSITIONS (5601.33) (1935.21) (5601.33) (1935.21) (5601.33) (1935.21)
24 ======