Professional Documents
Culture Documents
Department of Children's Services Budget Proposal
Department of Children's Services Budget Proposal
12/01/2015
1
7,847
7,076
7,375 7,174
6,942 6,850
6,863
6,312
7,185 6,957
6,552
5,994
5,000
4,000
3,000
2,000
1,000
0
FY04 FY05 FY06 FY07 FY08 FY09 FY10 FY11 FY12 FY13 FY14 FY15
6
Thousands
5
4
3
2
1
0
Jan Feb Mar Apr May Jun July Aug Sep Oct Nov Dec
2013 8,052 8,205 8,351 8,399 8,504 8,431 8,553 8,606 8,429 8,353 8,275 8,152
2014 8,092 8,036 7,996 7,983 8,032 7,938 7,862 7,846 7,856 7,836 7,771 7,681
2015 7,743 7,798 7,822 7,942 8,045 7,991 7,994 7,989 7,994 7,994 8,024 7,990 *
* December 2015 is a projection.
Millions
$308
$267
$275
$144
$158
$161
$308
$311
$312
Actual FY15
Estimated FY16
Requested FY17
$500
$400
$300
$200
$100
$0
State Appropriations
Federal Revenue
Other Revenue
8
Total: $735,704,000
Administration,
$53,907,100
7.3%
Family Support
Services,
$38,642,200
5.3%
Child and
Family
Management
$239,214,900
32.5%
Needs
Assessment,
$4,119,700
0.6%
Adoption
Services,
$89,914,300
12.2%
Custody
Services,
$276,659,000
37.6%
DCS Funding
IV-E
16.3%, $120.0mil
SSBG
2.7%, $20.1mil
IV-B
2.1%, $15.6mil
Other
3%, $21.7mil
Medicaid
21.4%, $157.7mil
Tenncare
33.6%, $247.1mil
STATE
42.3%, $311.1mil
State Match
11.9%, $89.4mil
10
Millions
Change In Appropriations
$400
$350
$335
$322
$320
$300
$297
$312
$308
$311
FY13
FY14
FY15
FY16
$250
$200
$150
$100
$50
$0
FY10
FY11
FY12
11
Change In Positions
6,000
5,000
4,975
4,812
4,579
4,304
4,334
4,349
4,259
4,258
FY13
FY14
FY15
FY16
FY17
4,000
3,000
2,000
1,000
0
FY10
FY11
FY12
12
Brian A. Settlement
Agreement
Total
State
Federal
Other
Staff
$ 13,441,000
$ 5,192,000
$ 3,611,000
$ 4,638,000
60
52,800
52,800
$ 13,493,800
$ 5,244,800
$ 3,611,000
$ 4,638,000
60
13
Total
$ 3,685,900
State
$ 1,360,100
Federal
$ 759,300
389,000
249,000
140,000
3,799,900
1,945,500
1,854,400
430,800
217,500
73,200
140,100
215,400
79,500
44,400
91,500
4,831,600
1,304,600
724,700
2,802,300
88,400
35,800
15,000
37,600
$13,441,000
$ 5,192,000
$ 3,611,000
$ 4,638,000
60
Other
Staff
$ 1,566,500
52
14
Capital Request
Increase
Total
State
Federal
Other
1.
$ 600,000
$ 600,000
$0
$0
2.
11,220,000
11,220,000
Total Capital
$11,820,000
$11,820,000
$0
$0
15
State Dollars
Staff
$ (2,661,900)
(50)
739,100
(1,750,000)
(349,200)
(17)
Social Security Administration Upgrade No Longer Needed Eliminate a software upgrade asked for in FY16 since the
department's technology abilities were deemed advanced.
(129,800)
$ (4,151,800)
(67)
1.
2.
3.
4.
5.
Total Savings
Savings Target
$ (1,061,200)
16
Request Summary
Millions
State Appropriations
$350
$312
$311
$300
$250
$200
$150
$100
$50
$0
Base Budget
-$4
$5
Reductions
Increases
Total Request
-$50
17
18
THANK YOU
19