Professional Documents
Culture Documents
OF PUERTO RICO
Fiscal Plan Adjustments for $149 Millones - 2017-2018 Fiscal Year
Budget Adjustment Summary / Fiscal Recovery Measures
Base Budget on
Total Base Accumulated Accumulated
Lines to be %
AREAS / DESCRIPTION / CONCEPT Adjustments: $149 Data 5 Fiscal Data 10 Fiscal
Adjusted AF Adjustment
MM Years Years
2016-17
Salary, Employer Contr., and Personnel of Confidence Reduction and Tenure-Track Pos. $ 21,525,000 $ (2,200,000) -10.22% $ (11,000,000) $ (22,000,000)
Supplies, Maintenance, and Equipment Substitution $ 4,800,000 $ (1,200,000) -25.00% $ (6,000,000) $ (12,000,000)
Property and Administrative Responsibility Insurance (Current Coverage) $ 9,000,000 $ (500,000) -5.56% $ (2,500,000) $ (5,000,000)
Professional Services and Consultants-External Legal Services $ 2,100,000 $ (600,000) -28.57% $ (3,000,000) $ (6,000,000)
Judgments and Indemnification Payment Fund $ 1,776,965 $ (500,000) -28.14% $ (2,500,000) $ (5,000,000)
Total Estimated Reduction AC Budget and Other System Services $ (13,913,000) $ (69,565,000) $ (139,130,000)
PERSONNEL OF CONFIDENCE AND ADMINISTRATIVE AND ACADEMIC REESTRUCTURATION $ 22,765,000 $ (7,000,000) -30.75% $ (35,000,000) $ (70,000,000)
MATERIALS, EQUIPMENT LEASING BUDGET, AND OTHERS $ 26,000,000 $ (7,500,000) -28.85% $ (37,500,000) $ (75,000,000)
I. AC Budget Reduction and Other System Services General Operational Total Expenses $ (16,500,000) $ (82,500,000) $ (165,000,000)
Special Bonus Elimination: $300 (No recurrent) $ 7,000,000 $ (7,000,000) -100.00% $ (35,000,000) $ (70,000,000)
HEALTH INS. EMPLOYER CONTRIBUTION- $694 TO $600 MONTHLY ADJ. $ 75,600,000 $ (20,500,000) -27.12% $ (102,500,000) $ (205,000,000)
CHRISTMAS BONUS ADJ. (Current Bonus Reduction: 47% = $1,125 a $600) $ 11,600,000 $ (5,000,000) -43.10% $ (25,000,000) $ (50,000,000)
Total Estimate Salary, Employer Contr. and Benefits $ (42,587,000) $ (212,935,000) $ (425,870,000)
D. Debt Set Off" with UPR "Cash" Deposit por la UPR at GDB $ 16,000,000 $ (16,000,000) -100.00% $ (80,000,000) $ (160,000,000)
E. Budget Reserve Integration (FY 2016-2017) $ 34,000,000 $ (34,000,000) -100.00% $ (170,000,000) $ (340,000,000)
A. New Income: UPR Conmemorative Vehicle Plate Law $ (3,500,000) $ (17,500,000) $ (35,000,000)
TOTAL Base Budget UPR 2016-2017 - Total Adj - Percent $ 1,015,229,000 $ (149,000,000) -14.68% $ (745,000,000) $ (1,490,000,000)