DHS BUDGET REQUEST FOR FY 2015-2016
($ Amounts in Thousands)
Page # of Governor's Executive Budget: APPROPRIATION:
Pp. C1.8, C3-4, E30.6, E30.8, E30.15, 30.17 Medical Assistance - Transportation
I. SUMMARY FINANCIAL DATA
2013-2014 2014-2015 Actual Available
State Funds Total $59,573 $63,295
State Sources Itemized
Medical Assistance - Transportation $59,573 $58,395 1
Lottery Fund $0 $4,900
Federal Funds Total $72,685 $67,427
Federal Sources Itemized
Medical Assistance -Transportation $72,685 $67,427
Other Funds $0 $0
Total $132,258 $130,722
IA. REQUESTED SUPPLEMENTALS (Included above)
State Funds ($4,038)
Federal Funds $0
Total ($4,038)
1 Includes a recommended appropriation reduction of $4.038 million. Act 1-A of 2014 provided $62.433 million for this program in Fiscal Year 2014-2015.
2015-2016 Budgeted $68,174 $63,274 $4,900 $74,189 $74,189 $0 $142,363
II. DETAIL BY MAJOR OBJECT APPROPRIATION:
($ Amounts in Thousands) Medical Assistance - Transportation
Change
2013-2014 2014-2015 2015-2016 Budgeted Percent
Actual Available Budgeted vs. Available Change
PERSONNEL State F{Jnds $0 $0 $0 $0 0.00% Federal Funds $0 $0 $0 $0 0.00% Other Funds $0 $0 $0 " $0 0.00% Total Personnel $0 $0 $0 $0 0.00% OPERATING State Funds $0 $0 $0 $0 0.00% Federal Funds $0 $0 $0 $0 0.00% Other Funds $0 $0 $0 $0 0.00% Total Operating $0 $0 $0 $0 0.00% FIXED ASSETS State Funds $0 $0 $0 $0 0.00% Federal Funds $0 $0 $0 $0 0.00% Other Funds $0 $0 $0 $0 0.00%
Total Fixed Assets $0 $0 $0 $0 0.00%
GRANT & SUBSIDY
State Funds $59,573 $63,295 $68,174 $4,879 7.71%
Federal Funds $72,685 $63,392 $74,189 $10,797 17.03%
Other Funds $0 $0 $0 $0 0.00%
1y
Total Grant & Subsidy $132,258 $126,687 $142,363 $15,676 12.37%
NONEXPENSE State Funds $0 $0 $0 $0 0.00% Federal Funds $0 $0 $0 $0 0.00% Other Funds ' $0 $0 $0 $0 0.00% Total Nonexpense $0 $0 $0 $0 0.00% BUDGETARY RESERVE State Funds $0 $0 $0 $0 0.00% Federal Funds $0 $4,035 $0 ($4,035) -100.00% Other Funds $0 $0 $0 $0 0.00%
Total Budgetary Reserve $0 $4,035 $0 ($4,035) -100.00%
UNCOMMITTED State Funds $0 $0 $0 $0 0.00% Federal Funds $0 $0 $0 $0 0.00% Other Funds $0 $0 $0 $0 0.00% Total Uncommitted $0 $0 $0 $0 0.00% , OTHER State Funds $0 $0 $0 $0 0.00% Federal Funds $0 $0 $0 $0 0.00% Other Funds "$0 $0 $0 $0 0.00% Totai Other $0
$0
$0 $0 0.00%APPROPRIATION:
Medical Assistance - Transportation
III. HISTORY OF LAPSES 2014-2015
($ Amounts in Thousands) 2012-2013 2013-2014 Estimated
State Funds $7,000 $0 $0
IV. COMPLEMENT INFORMATION
2015-2016
12/31/2013 12/31/2014 Budgeted
State/Federally Funded
Authorized N/A N/A N/A
Filled N/A N/A N/A
Federally Funded
Authorized N/A N/A N/A
Filled N/A N/A N/A
Other Funded
Authorized N/A N/A N/A
Filled N/A N/A N/A
Total
Authorized N/A N/A N/A
Filled N/A N/A N/A
V. DERIVATION OF REQUEST I LEGISLATIVE CITATIONS I DISBURSEMENT CRITERIA Derivation of Request:
The Fiscal Year 2015-2016 Budget increases State funding by $4.879 million above the Fiscal Year 2014-2015 appropriation level, from $58.395 million to $63.274 million. The Fiscal Year 2015-2016 Budget increases Federal Medical Assistance - Transportation funding by $6.762 million from the Fiscal Year 2014-2015 appropriation level, from $67.427 million to $74.189 million.
Detail on the appropriat(on is outlined in Section VI entitled "Explanation of Changes" on the next page.
Le!;lislative Citations: 62 p .5. §§ 201, 206
Disbursement Criteria:
County allocations are based on actual county prior year expenditure trends.
VI. EXPLANATION OF CHANGES
($ Amounts in Thousands)
GRANT & SUBSIDY
1. The Fiscal Year 2015-2016 Governor's Executive Budget provides an increase in State funds and Federal Medical Assistance - Transportation funds for a projected increase of 163,550 trips: 2. The Fiscal Year 2015-2016 Governor's Executive
Budget provides an increase in State funds and Federal Medical Assistance - Transportation funds for a $0.33 increase in the cost per trip:
3. The Fiscal Year 2015-2016 Governor's Executive Budget provides an increase in State funds and Federal Medical Assistance - Transportation for Medicaid Expansion:
4. Impact of the change in-the Federal Medical Assistance Percentage (an increase from 51.82 percent to 52.01 percent, effective
October 1, 2015). Full-year blended rate decreases from 52.245 percent to 51.9625 percent:
5. Impact of the phasing out of the General Assistance Category on actual Federal Medical Assistance Percentage rate:
6. The Fiscal Year 2015-2016 Governor's Executive Budget recommends that $4.900 million be
. allocated from the Lottery Fund to provide supplemental funding to the Medical Assistance Transportation appropriation; the same as Fiscal Year 2014-2015:
7. Reflects excess Federal spending authority in Fiscal Years 2015-2016:
TOTAL GENERAL FUND LOTTERY FUND GRANT & SUBSIDY
1. Maintains Lottery Fund at the Fiscal Year 2014-2015 level of $4.900 million:
TOTAL LOTTERY FUND TOTAL
APPROPRIATION:
Medical Assistance - Transportation
State $ Federal $ Other $ Total
$742 $792 $0 $1,534 $1,848 $1,890 $0 $~,738 $3,481 $6,923 $0 $10,404 $116 ($116) $0 $0 ($1,308) $1,308 $0 $0 $0 $0 $0 $0 $0 ($4,035) $0 ($4,035) $4,879 $6,762 $0 $11,641 $0 $0 $0 $0 $0 $0 $0 $0 $4,879 $6,762 $0 $11,641
Medical Assistance - Transportation
Fiscal Year 2015-2016.Governor's Executive Budget
Fiscal Year 2014-2015
Cost per
Total Federal State Services Clients Service
Counties $83,888,825 $41,105,524 $42,783,301 4,736,238 95,669 $17.71 Philadelphia Contract $39,.805,668 $20,334,725 $19,470,943 4,298,187 52,397 $9.26 Subtotal $123,694,493 $61,440,249 $62,254,244 9,034,425 148,066 Healthy PA - Counties $2,040,683 $999,935 $1,040,748 115,214 5,403 $17.71 Healthy PA - Philadelphia $951,989 $951,989 $0 102,795 2,909 $9.26 Subtotal $2,992,672 $1,951,924 $1,040,748 218,009 8,312
Transfer'to Lottery Fund $4,900,000 $0 $4,900,000
Total Program Requirements $121,787,165 $63,392,173 $58,394,992
Uncommitted $4,034,827 $4,034,827 $0
Act 1-A of 2014 $129,860,000 $67,427,000 $62,433,000
Surplus/(Deficit) $4,038,008 ($0) $4,038,008
Medical Assistance - Transportation
Fiscal Year 2015-2016 Governor's Executive Budget Fiscal Year 2015-2016
Cost per
Total Federal State Services Clients Service
Counties $86,626,038 $43,313,019 $43,313,019 4,738,606 97,582 $18.28
Philadelphia Contract $42,341,142 $22,001,516 $20,339,626 4,459,369 53,445 $9.49
Subtotal '$128,967,180 $65,314,535 $63,652,645 9,197,975 151,027
Medicaid Expansion - Counties $9,043,704 $4,521,852 $4,521,852 494,708 27,536 $18.28
Medicaid Expansion - Philadelphia $4,352,221 $4,352,221 $0 458,376 14,843 $9.49
Subtotal $13,395,925 $8,874,073 $4,521,852 953,084 42,379
Transfer to Lottery Fund $4,900,000 $0 $4,900,000
Total Program Requirements $137,463,105 $74,188,608 $63,274,497