BUDGET REQUEST for FISCAL YEAR ENDING JUNE 30, 2015 Form MBR-1 (2009) 280-00
Total Page:16
File Type:pdf, Size:1020Kb
State of Mississippi BUDGET REQUEST FOR FISCAL YEAR ENDING JUNE 30, 2015 Form MBR-1 (2009) 280-00 UMMC CONSOLIDATED 2500 NORTH STATE ST. JACKSON, MS 39216-4505 JAMES E. KEETON, M.D. AGENCY ADDRESS CHIEF EXECUTIVE OFFICER Actual Expenses Estimate Expenses Requested for Requested FY Ending FY Ending FY Ending Increase (+) or Decrease (-) FY 2015 vs. FY 2014 June 30, 2013 June 30, 2014 June 30, 2015 (Col. 3 vs. Col. 2) I. A. PERSONAL SERVICES AMOUNT PERCENT 1. Salaries, Wages & Fringe Benefits (Base) 691,758,714 802,062,648 856,131,499 a. Additional Compensation b. Proposed Vacancy Rate (Dollar Amount) ( 50,229,478) c. Per Diem Total Salaries, Wages & Fringe Benefits 691,758,714 802,062,648 805,902,021 3,839,373 0.47% 2. Travel a. Travel & Subsistence (In-State) 1,330,703 2,394,503 2,394,503 b. Travel & Subsistence (Out-of-State) 1,036,556 2,986,500 2,986,500 c. Travel & Subsistence (Out-of-Country) Total Travel 2,367,259 5,381,003 5,381,003 B. CONTRACTUAL SERVICES (Schedule B): a. Tuition, Rewards & Awards 2,023,573 1,520,173 1,520,173 b. Communications, Transportation & Utilities 16,999,385 16,347,226 16,347,226 c. Public Information 647,540 745,068 745,068 d. Rents 17,107,776 17,440,694 17,440,694 e. Repairs & Service 20,398,744 21,605,176 21,605,176 f. Fees, Professional & Other Services 17,659,534 31,237,108 31,237,108 g. Other Contractual Services 182,825,412 214,607,590 214,607,590 h. Data Processing 13,883,073 14,966,025 14,966,025 i. Other 12,525 12,525 12,525 Total Contractual Services 271,557,562 318,481,585 318,481,585 C. COMMODITIES (Schedule C): a. Maintenance & Construction Materials & Supplies 622,149 619,405 619,405 b. Printing & Office Supplies & Materials 3,703,259 3,382,435 3,382,435 c. Equipment, Repair Parts, Supplies & Accessories 2,506,499 2,376,963 2,376,963 d. Professional & Scientific Supplies & Materials 15,626,270 16,278,226 16,278,226 e. Other Supplies & Materials 155,363,572 179,599,306 179,599,306 Total Commodities 177,821,749 202,256,335 202,256,335 D. CAPITAL OUTLAY: 1. Total Other Than Equipment (Schedule D-1) 26,677,737 26,313,493 26,313,493 2. Equipment (Schedule D-2): b. Road Machinery, Farm & Other Working Equipment c. Office Machines, Furniture, Fixtures & Equipment 1,022,168 1,043,600 450,100 ( 593,500) ( 56.87%) d. IS Equipment (Data Processing & Telecommunications) 18,417,326 14,150,063 14,203,543 53,480 0.37% e. Equipment - Lease Purchase 1,167,631 f. Other Equipment 25,162,153 34,104,711 34,644,731 540,020 1.58% Total Equipment (Schedule D-2) 45,769,278 49,298,374 49,298,374 3. Vehicles (Schedule D-3) 67,215 103,000 103,000 4. Wireless Comm. Devices (Schedule D-4) 150 E. SUBSIDIES, LOANS & GRANTS (Schedule E): 164,490,377 166,656,213 165,056,213 ( 1,600,000) ( 0.96%) TOTAL EXPENDITURES 1,380,510,041 1,570,552,651 1,572,792,024 2,239,373 0.14% II. BUDGET TO BE FUNDED AS FOLLOWS: Cash Balance-Unencumbered General Fund Appropriation (Enter General Fund Lapse Below) 167,748,542 174,850,152 178,689,525 3,839,373 2.19% State Support Special Funds 9,268,460 10,868,460 9,268,460 ( 1,600,000) ( 14.72%) Federal Funds Other Special Funds (Specify) 107,144,005 107,144,005 107,144,005 Other 1,094,449,034 1,276,440,034 1,276,390,034 ( 50,000) ( 0.00%) Children's Justice Fund 1,200,000 550,000 600,000 50,000 9.09% Comprehensive Tobacco Center 700,000 700,000 700,000 Less: Estimated Cash Available Next Fiscal Period TOTAL FUNDS (equals Total Expenditures above) 1,380,510,041 1,570,552,651 1,572,792,024 2,239,373 0.14% GENERAL FUND LAPSE III. PERSONNEL DATA Number of Positions Authorized in Appropriation Bill a.) Full Perm 7,367 9,513 9,596 83 0.87% b.) Full T-L c.) Part Perm. d.) Part T-L Average Annual Vacancy Rate (Percentage) a.) Full Perm b.) Full T-L c.) Part Perm. d.) Part T-L Approved by: Submitted by: JAMES E. KEETON, M.D. Official of Board or Commission Name Budget Officer: DEBBIE SAXON / [email protected] Title: VICE CHANCELLOR FOR HEALTH AFFAI Phone Number: 984-1027 Date: July 23, 2013 State of Mississippi REQUEST BY FUNDING SOURCE Form MBR-1-01 Page 1 Name of Agency UMMC CONSOLIDATED Specify Funding Sources FY 2013 % Of % Of FY 2014 % Of % Of FY 2015 % Of % Of Actual Line Total Estimated Line Total Requested Line Total As Shown Below Amount Item Budget Amount Item Budget Amount Item Budget 1. General 105,705,765 15.28% 113,278,014 14.12% 117,117,387 14.53% State Support Special (Specify) 2. Budget Contingency Fund 3. Education Enhancement Fund 6,223,181 0.89% 6,223,181 0.77% 6,223,181 0.77% 4. Health Care Expendable Fund 2,380,431 0.34% 2,380,431 0.29% 2,380,431 0.29% 5. Tobacco Control Fund 6. Hurricane Disaster Reserve Fund 7. Capital Expense Fund 8. 9. Federal Other Special (Specify) 10. Other 577,449,337 83.47% 680,181,022 84.80% 680,181,022 84.39% 11. Children's Justice Fund 12. Comprehensive Tobacco Center 13. Total Salaries 691,758,714 50.10% 802,062,648 51.06% 805,902,021 51.24% 550,294 23.24% 579,655 10.77% 579,655 10.77% 1. General State Support Special (Specify) 2. Budget Contingency Fund 3. Education Enhancement Fund 15,000 0.63% 15,000 0.27% 15,000 0.27% 4. Health Care Expendable Fund 5. Tobacco Control Fund 6. Hurricane Disaster Reserve Fund 7. Capital Expense Fund 8. 9. Federal Other Special (Specify) 10. Other 1,801,965 76.12% 4,786,348 88.94% 4,786,348 88.94% 11. Children's Justice Fund 12. Comprehensive Tobacco Center 13. Total Travel 2,367,259 0.17% 5,381,003 0.34% 5,381,003 0.34% 1. General 13.19% State Support Special (Specify) 35,818,751 35,318,751 11.08% 35,318,751 11.08% 2. Budget Contingency Fund 3. Education Enhancement Fund 353,344 0.13% 353,344 0.11% 353,344 0.11% 4. Health Care Expendable Fund 5. Tobacco Control Fund 6. Hurricane Disaster Reserve Fund 7. Capital Expense Fund 8. 9. Federal Other Special (Specify) 10. Other 235,385,467 86.67% 282,809,490 88.79% 282,809,490 88.79% 11. Children's Justice Fund 12. Comprehensive Tobacco Center 13. Total Contractual 271,557,562 19.67% 318,481,585 20.27% 318,481,585 20.24% 1. General 6,657,760 3.74% 6,657,760 3.29% 6,657,760 3.29% State Support Special (Specify) 2. Budget Contingency Fund 3. Education Enhancement Fund 53,941 0.03% 53,941 0.02% 53,941 0.02% 4. Health Care Expendable Fund 5. Tobacco Control Fund 6. Hurricane Disaster Reserve Fund 7. Capital Expense Fund 8. 9. Federal Other Special (Specify) 10. Other 171,110,048 96.22% 195,544,634 96.68% 195,544,634 96.68% 11. Children's Justice Fund 12. Comprehensive Tobacco Center 13. Total Commodities 177,821,749 12.88% 202,256,335 12.87% 202,256,335 12.85% 2 State of Mississippi REQUEST BY FUNDING SOURCE Form MBR-1-01 Page 2 Name of Agency UMMC CONSOLIDATED % Of % Of % Of % Of % Of % Of Specify Funding Sources FY 2013 FY 2014 FY 2015 Actual Line Total Estimated Line Total Requested Line Total As Shown Below Amount Item Budget Amount Item Budget Amount Item Budget 1. General 8,038,595 30.13% 8,038,595 30.54% 8,038,595 30.54% State Support Special (Specify) 2. Budget Contingency Fund 3. Education Enhancement Fund 151,158 0.56% 151,158 0.57% 151,158 0.57% 4. Health Care Expendable Fund 5. Tobacco Control Fund 6. Hurricane Disaster Reserve Fund 7. Capital Expense Fund 8. 9. Federal Other Special (Specify) 10. Other 18,487,984 69.30% 18,123,740 68.87% 18,123,740 68.87% 11. Children's Justice Fund 12. Comprehensive Tobacco Center 13. Total Other Than Equipment 26,677,737 1.93% 26,313,493 1.67% 26,313,493 1.67% 1. General 10,422,600 22.81% 10,422,600 21.14% 10,422,600 21.14% State Support Special (Specify) 2. Budget Contingency Fund 3. Education Enhancement Fund 91,405 0.19% 91,405 0.18% 91,405 0.18% 4. Health Care Expendable Fund 5. Tobacco Control Fund 6. Hurricane Disaster Reserve Fund 7. Capital Expense Fund 8. 9. Federal Other Special (Specify) 10. Other 35,255,273 77.18% 38,784,369 78.67% 38,784,369 78.67% 11. Children's Justice Fund 12. Comprehensive Tobacco Center 13. Total Equipment 45,769,278 3.31% 49,298,374 3.13% 49,298,374 3.13% 1. General 31,000 46.12% 31,000 30.09% 31,000 30.09% State Support Special (Specify) 2. Budget Contingency Fund 3. Education Enhancement Fund 4. Health Care Expendable Fund 5. Tobacco Control Fund 6. Hurricane Disaster Reserve Fund 7. Capital Expense Fund 8. 9. Federal Other Special (Specify) 10.