|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Education
Improvement Act |
|
|
FY 2003-04
Appropriation Act |
|
|
|
|
|
|
|
|
|
|
|
|
|
FY 2003-04 Per Appropriation Act |
Adjustments to Base |
FY 2003-04 Base |
|
FY 03-04 Cuts |
|
Adjustments for EAA |
|
Other Recommendations |
|
TOTAL |
|
|
|
|
|
|
|
|
|
A. STANDARDS, TEACHING, LEARNING,
ACCOUNTABILITY |
|
|
|
1. Student Learning |
|
|
|
|
|
|
Credits High School Diploma |
- |
|
-
|
|
|
|
Advance Placement |
2,633,814 |
|
##### |
|
(119,549) |
|
|
|
|
2,514,265 |
|
|
Gifted and Talented |
29,497,533 |
|
##### |
|
(1,338,893) |
|
|
|
1,338,893
|
|
29,497,533 |
|
|
Modernize Vocational Equipment |
- |
|
-
|
|
|
|
|
|
|
0 |
|
|
Handicapped Student Services |
4,105,017 |
|
##### |
|
(186,327) |
|
|
|
|
3,918,690 |
|
|
Junior Scholars--District |
51,558 |
|
##### |
|
(2,340) |
|
|
|
|
49,218 |
|
|
Aid to Other Entities--Jr
Scholars |
29,908 |
|
##### |
|
(1,358) |
|
|
|
|
28,550 |
|
|
Aid to Other Agencies-Jr
Scholars |
150,490 |
|
##### |
|
(6,831) |
|
|
|
|
143,659 |
|
|
Technology |
- |
|
-
|
|
|
|
|
|
|
0 |
|
|
Tech Prep |
4,257,742 |
|
##### |
|
(193,259) |
|
|
|
|
4,064,483 |
|
|
Alloc EIA - Other Entities |
475 |
|
475 |
|
|
|
|
|
|
475 |
|
|
Alloc EIA - Other Agencies |
15,642 |
|
##### |
|
|
|
|
|
|
15,642 |
|
|
Modernize Vocational Equipment |
4,151,978 |
|
##### |
|
(188,458) |
|
|
|
|
3,963,520 |
|
|
Arts Curricula |
1,597,584 |
|
##### |
|
(73,246) |
|
|
|
|
1,524,338 |
|
|
Continuous Improvement
Innovation |
- |
|
-
|
|
|
|
|
|
|
0 |
|
|
Local School Innovation |
20,888,245 |
|
##### |
|
(948,117) |
|
|
|
- |
|
19,940,128 |
|
|
Subtotal |
67,379,986 |
|
##### |
|
(3,058,378) |
|
|
|
1,338,893 |
|
65,660,501 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
#REF! |
|
#REF! |
|
|
|
|
|
|
#REF! |
|
|
|
|
|
-
|
|
|
|
|
|
|
0 |
|
|
|
|
|
-
|
|
|
|
|
|
|
0 |
|
|
3. Curriculum & Standards |
|
|
|
|
|
|
|
|
|
|
|
|
Governors Institute of Reading |
1,312,874 |
|
##### |
|
(59,591) |
|
|
|
|
1,253,283 |
|
|
Teacher Grants |
1,348,241 |
|
##### |
|
(61,197) |
|
|
|
|
1,287,044 |
|
|
Subtotal |
2,661,115 |
|
##### |
|
(120,788) |
|
|
|
|
2,540,327 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4. Assistance, Intervention,
& Reward |
|
|
|
|
|
|
|
|
|
|
|
|
Homework Centers - EAA |
2,067,936 |
|
##### |
|
(93,864) |
|
3,337,488
|
|
|
5,311,560 |
|
|
Teacher/Principal Specialist -
EAA |
13,199,637 |
|
##### |
|
(599,132) |
|
28,799,378 |
|
|
41,399,883 |
|
|
External Review Teams |
4,000,000 |
|
##### |
|
(181,560) |
|
(3,818,440) |
|
|
0 |
|
|
Palmetto Gold/Silver Awards |
- |
|
-
|
|
|
|
|
|
|
0 |
|
|
Retraining Grants |
4,628,645 |
|
##### |
|
(210,094) |
|
(1,595,051) |
|
|
2,823,500 |
|
|
Report Cards |
1,018,000 |
|
##### |
|
(46,207) |
|
|
|
|
971,793 |
|
|
Assessment (SDE Other Operating) |
1,000,559 |
|
|
|
|
|
2,717,662
|
|
|
3,718,221 |
|
|
Palmetto Gold/Silver Awards |
1,000,000 |
|
##### |
|
(45,390) |
|
45,390
|
|
|
1,000,000 |
|
|
Student Identifier |
|
|
|
|
|
|
488,000
|
|
|
488,000 |
|
|
Data Collection |
|
|
|
|
|
|
2,048,925
|
|
|
2,048,925 |
|
|
Aid Other State Agencies |
170,904 |
|
##### |
|
(7,757) |
|
0 |
|
|
163,147 |
|
|
Act 135 - Academic Assistance |
120,412,397 |
|
##### |
|
(5,464,683) |
|
- |
|
5,464,683 |
|
120,412,397 |
|
|
Subtotal |
147,498,078 |
|
##### |
|
(6,648,687) |
|
32,023,352 |
|
5,464,683 |
|
178,337,426 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
B. EARLY CHILDHOOD EDUCATION |
|
|
|
|
|
|
|
|
|
|
|
|
Four Year Old Early Childhood |
22,870,783 |
|
##### |
|
(1,038,105) |
|
|
|
|
21,832,678 |
|
|
Bus Driver Salary |
472,210 |
|
##### |
|
(21,434) |
|
|
|
|
450,776 |
|
|
Parent Support |
4,354,304 |
|
##### |
|
(197,642) |
|
|
|
|
4,156,662 |
|
|
Family Literacy |
1,779,642 |
|
##### |
|
(80,778) |
|
|
|
|
1,698,864 |
|
|
Subtotal |
29,476,939 |
|
##### |
|
(1,337,959) |
|
|
|
|
28,138,980 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3. Retention & Reward |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Teacher of the Year Award |
174,000 |
|
##### |
|
(7,898) |
|
|
|
|
166,102 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Teacher Quality Commission |
569,679 |
|
##### |
|
(25,858) |
|
|
|
|
543,821 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Teacher Salary Supplement |
204,594,180
|
|
##### |
|
|
|
|
|
(24,855,283) |
|
179,738,897 |
|
|
Teacher Salary Supplement -
Fringe |
37,849,923 |
|
##### |
|
|
|
|
|
|
37,849,923 |
|
|
Critical Teaching Needs |
602,911 |
|
##### |
|
|
|
|
|
|
602,911 |
|
|
Teacher Supplies |
10,000,000 |
|
##### |
|
(481,266) |
|
|
|
- |
|
9,518,734 |
|
|
Subtotal |
253,790,693 |
|
##### |
|
(515,022) |
|
|
|
(24,855,283) |
|
228,420,388 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4. Professional Development |
|
|
|
|
|
|
|
|
|
|
|
|
Professional Development - EAA |
6,646,260 |
|
##### |
|
(442,200) |
|
(6,204,060) |
|
|
0 |
|
|
Professional Development NSF
Grant |
3,038,290 |
|
##### |
|
(137,908) |
|
- |
|
|
2,900,382 |
|
|
Subtotal |
9,684,550 |
|
##### |
|
(580,108) |
|
(6,204,060) |
|
0 |
|
2,900,382 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
D. SAFE & HEALTHY SCHOOLS |
#REF! |
|
#REF! |
|
|
|
|
|
|
#REF! |
|
|
1. Transportation |
#REF! |
|
#REF! |
|
|
|
|
|
|
#REF! |
|
|
2. Facilities |
#REF! |
|
#REF! |
|
|
|
|
|
|
#REF! |
|
|
3. Food Services |
#REF! |
|
#REF! |
|
|
|
|
|
|
#REF! |
|
|
4.Safe Environment |
#REF! |
|
#REF! |
|
|
|
|
|
|
#REF! |
|
|
E. LEADERSHIP |
|
|
|
|
|
|
|
|
|
|
|
|
1. School |
|
|
|
|
|
|
|
|
|
|
|
|
Principal Executive Institute -
EAA |
949,466 |
|
##### |
|
(43,096) |
|
|
|
|
906,370 |
|
|
Principal Salary Supplement |
3,095,968 |
|
##### |
|
- |
|
|
|
|
3,095,968 |
|
|
Subtotal |
4,045,434 |
|
##### |
|
(43,096) |
|
|
|
|
4,002,338 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2. District |
|
|
|
|
|
|
|
|
|
|
|
|
3. State
(Ldrship/Communication/Legal) |
|
|
|
|
|
|
|
|
|
|
|
|
EOC Public Relations Initiative
- EAA |
237,366 |
|
##### |
|
(10,774) |
|
|
|
|
226,592 |
|
|
Subtotal |
237,366 |
|
##### |
|
(10,774) |
|
|
|
|
226,592 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3. Other |
|
|
|
|
|
|
|
|
|
|
|
Allocations - Other Entities |
|
|
|
|
|
|
|
|
0 |
|
|
State Agency Teacher
Pay-B&CB |
725,178 |
##### |
#REF! |
|
|
|
|
|
831,981
|
|
1,557,159 |
|
|
Continuum of Care-Gov's Off |
- |
|
-
|
|
|
|
|
|
|
0 |
|
|
Vocational Equipment-Wil Lou
Gray |
- |
|
-
|
|
|
|
|
|
|
0 |
|
|
Writing Improvement Network-USC |
302,158 |
|
##### |
|
(13,714) |
|
|
|
|
288,444 |
|
|
Education Oversight Committee |
1,062,774 |
|
##### |
|
(48,236) |
|
|
|
|
1,014,538 |
|
|
SC Geographic Alliance-USC |
188,631 |
|
##### |
|
(8,561) |
|
|
|
4,438 |
|
184,508 |
|
|
History and Archives |
- |
|
-
|
|
|
|
|
|
|
0 |
|
|
Status Offender-John De La Howe
School |
- |
|
-
|
|
|
|
|
|
|
0 |
|
|
Governor's School for Arts and
Humanities |
45,177 |
##### |
##### |
|
|
|
|
|
|
45,177 |
|
|
Wil Lou Gray |
447,033 |
##### |
##### |
|
|
|
|
|
|
447,033 |
|
|
SC School for the Deaf and Blind |
3,962,831 |
##### |
##### |
|
|
|
|
|
|
3,962,831 |
|
|
Dept. of Disabilities &
Special Needs |
763,653 |
|
##### |
|
|
|
|
|
|
763,653 |
|
|
DAODAS |
- |
|
-
|
|
|
|
|
|
|
0 |
|
|
John De La Howe |
320,550 |
##### |
##### |
|
|
|
|
|
|
320,550 |
|
|
School Improvement Council |
188,759 |
|
##### |
|
(8,567) |
|
|
|
|
180,192 |
|
|
Clemson Agriculture Education
Teachers |
162,195 |
##### |
##### |
|
|
|
|
|
|
162,195 |
|
|
Centers of Excellence-CHE |
500,226 |
|
##### |
|
(22,704) |
|
|
|
185,431
|
|
662,953 |
|
|
Teacher Recruitment Program-CHE |
6,113,587 |
|
##### |
|
(277,477) |
|
|
|
|
5,836,110 |
|
|
Teacher Loan Program-State
Treasurer |
2,863,826 |
|
##### |
|
(129,980) |
|
|
|
475,424
|
|
3,209,270 |
|
|
Governor's School for Science
and Math |
122,694 |
##### |
##### |
|
|
|
|
|
|
122,694 |
|
|
EOC Family Involvement |
47,473 |
|
##### |
|
(2,155) |
|
- |
|
- |
|
45,318 |
|
|
Subtotal |
17,816,745 |
-
|
##### |
|
(511,394) |
|
|
|
1,497,274 |
|
18,802,625 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New Initiatives |
|
|
|
|
|
|
|
|
|
|
|
High Schools That Work |
|
|
|
|
|
|
|
|
500,000
|
|
500,000 |
|
|
Master Teachers Loan Program |
|
|
|
|
|
|
|
|
500,000 |
|
500,000 |
|
|
Subtotal |
|
|
|
|
|
|
|
|
1,000,000 |
|
1,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SDE Administration |
10,596,492 |
|
|
|
(526,353) |
|
|
|
|
10,070,139 |
|
|
|
-
|
|
|
|
|
|
|
|
TOTAL - EIA |
$
543,187,398 |
#REF! |
#REF! |
|
$
(13,352,559) |
|
$
25,819,292 |
|
$
(15,554,433) |
|
$
540,099,698 |
|
|
1. NOTE:
Current multiple SDE Personal Services and Other Operating Expenses
under Elements should be consolidated into one Personal Services and Other
Operating lines under the specific Elements.
These will closely correspond
to SDE Strategic Programs. |
|
|
|
2. NOTE:
All old Section XK items are consolidated under PARTNERSHIPS--Other. |
|
|
|
3. NOTE:
Elements with no items listed under them may be excluded for EIA
alignment purposes. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|