Agency FY 17 Sine Die FY18 Proposed Final Amount Percent
Legislative Operations $ 27,207,693 $ 25,010,585 $ (2,197,108) -8.1
Attorney General's Office $ 28,152,014 $ 22,939,704 $ (5,212,310) -18.5
Capital Post-Conviction Council $ 1,863,032 $ 1,547,192 $ (315,840) -17.0
District Attorneys and Staff $ 23,355,452 $ 23,139,300 $ (216,152) -0.9
Judicial Performance Commission $ 397,674 $ 340,036 $ (57,638) -15.0
Supreme Court Services $ 6,783,610 $ 7,396,808 $ 613,198 9.0
Admin Office of Courts $ 12,937,610 $ 11,089,761 $ (1,847,849) -14.3
Court of Appeals $ 4,633,290 $ 3,888,094 $ (745,196) -16.1
Trial Judges $ 24,197,697 $ 20,787,080 $ (3,410,617) -14.1
Ethics Commission $ 589,341 $ 506,509 $ (82,832) -14.1
Governor's Office $ 2,275,926 $ 2,151,022 $ (124,904) -5.5
Secretary of State $ 16,046,492 $ 13,931,266 $ (2,115,226) -13.2
Dept of Audit $ 9,322,038 $ 8,608,803 $ (713,235) -7.6
Dept of Finance and Admin $ 41,389,192 $ 42,843,132 $ 1,453,940 3.5
IT Services $ 39,868,316 $ 33,766,118 $ (6,102,198) -15.3
Personnel Board $ 4,967,710 $ 4,254,261 $ (713,449) -14.4
Dept of Revenue $ 44,953,564 $ 38,118,874 $ (6,834,690) -15.2
Department of Education
MDE - General Ed Programs $ 161,866,344 $ 166,497,109 $ 4,630,765 2.9
MDE - Chickasaw Interest $ 21,024,015 $ 19,573,344 $ (1,450,671) -6.9
MDE - MAEP $ 2,241,438,129 $ 2,201,038,129 $ (40,400,000) -1.8
MDE - Schools for Blind and Deaf $ 10,825,221 $ 10,825,221 $ - 0.0
MDE - Vocational and Technical $ 81,014,516 $ 81,131,016 $ 116,500 0.1
MDE - Educational Television Authority $ 6,906,774 $ 6,099,967 $ (806,807) -11.7
MDE - Library Commission $ 10,996,671 $ 9,766,005 $ (1,230,666) -11.2
Institutes for Higher Learning
IHL - General Support $ 405,692,224 $ 357,769,475 $ (47,922,749) -11.8
IHL - Subsidiary Programs $ 35,006,771 $ 32,755,072 $ (2,251,699) -6.4
IHL - Student Financial Aid $ 38,752,077 $ 37,661,346 $ (1,090,731) -2.8
IHL - UMMC $ 180,777,700 $ 157,860,985 $ (22,916,715) -12.7
IHL - ASU Agriculture $ 6,682,990 $ 6,190,694 $ (492,296) -7.4
IHL - MSU Ag and Forestry $ 24,445,782 $ 22,568,946 $ (1,876,836) -7.7
IHL - MSU Cooperative $ 31,567,507 $ 29,198,086 $ (2,369,421) -7.5
IHL - MSU Forest and Wildlife $ 6,486,314 $ 5,608,385 $ (877,929) -13.5
IHL - MSU Vet Medicine $ 18,776,769 $ 17,216,407 $ (1,560,362) -8.3
Community and Junior Colleges
CC/JC - Board $ 6,854,498 $ 6,150,284 $ (704,214) -10.3
CC/JC - Support $ 257,811,217 $ 231,082,911 $ (26,728,306) -10.4
Dept of Health $ 63,164,231 $ 57,017,187 $ (6,147,044) -9.7
MDH - Health Information Network $ 639,644 $ 499,114 $ (140,530) -22.0
MDH - Local Governments and Rural Water
$ 1,220,000 $ - $ (1,220,000) -100.0
Dept of Mental Health $ 241,096,879 $ 226,715,018 $ (14,381,861) -6.0
Agriculture and Commerce $ 7,711,897 $ 6,734,688 $ (977,209) -12.7
Board of Animal Health $ 1,220,000 $ 1,118,641 $ (101,359) -8.3
Fair Commission - Livestock $ 247,242 $ 212,147 $ (35,095) -14.2
Agency FY 17 Sine Die FY18 Proposed Final Amount Percent
MDA $ 20,820,488 $ 19,695,734 $ (1,124,754) -5.4
Archives and History $ 9,031,941 $ 8,523,711 $ (508,230) -5.6
MDEQ $ 13,170,043 $ 9,980,940 $ (3,189,103) -24.2
Forestry Commission $ 16,295,079 $ 13,628,515 $ (2,666,564) -16.4
Grand Gulf Military $ 193,270 $ 170,731 $ (22,539) -11.7
Dept of Marine Resources $ 4,051,522 $ 922,150 $ (3,129,372) -77.2
Pearl River Basin $ 183,841 $ - $ (183,841) -100.0
Soil and Water Conservation Commission $ 752,043 $ 611,870 $ (140,173) -18.6
Tenn-Tom Waterway $ 183,986 $ 150,644 $ (33,342) -18.1
Wildlife, Fisheries and Parks $ 8,093,098 $ 6,000,345 $ (2,092,753) -25.9
Dept of Insurance $ 13,026,673 $ 11,881,431 $ (1,145,242) -8.8
State Fire Academy $ 5,406,325 $ 4,924,678 $ (481,647) -8.9
Dept of Corrections $ 326,079,680 $ 309,935,445 $ (16,144,235) -5.0
Division of Medicaid $ 948,649,214 $ 918,757,821 $ (29,891,393) -3.2
Dept of Human Services $ 60,270,966 $ 51,495,781 $ (8,775,185) -14.6
Dept of Child Protective Services $ 112,295,499 $ 97,969,323 $ (14,326,176) -12.8
Dept of Rehab Services $ 27,213,134 $ 23,500,756 $ (3,712,378) -13.6
Emergency Management Agency $ 3,217,184 $ 3,118,086 $ (99,098) -3.1
MEMA Disaster Relief $ 603,650 $ 585,056 $ (18,594) -3.1
Military Department $ 7,982,607 $ 7,942,694 $ (39,913) -0.5
Department of Public Safety
DPS - Council on Aging $ 210,472 $ 201,958 $ (8,514) -4.0
DPS - Crime Lab $ 7,159,150 $ 6,858,605 $ (300,545) -4.2
DPS - Crime Lab - Medical Examiners $ 696,704 $ 487,775 $ (208,929) -30.0
DPS - Highway Safety Patrol $ 61,471,391 $ 58,308,064 $ (3,163,327) -5.1
DPS - Homeland Security Office $ 90,675 $ 86,830 $ (3,845) -4.2
DPS - Juvenile Facility Monitoring $ 59,272 $ 56,568 $ (2,704) -4.6
DPS - Law Enforcement Standards $ 2,374,510 $ 2,306,029 $ (68,481) -2.9
DPS - Law Enforcement Training Academy $ 302,552 $ 288,110 $ (14,442) -4.8
DPS - Bureau of Narcotics $ 12,300,308 $ 11,137,161 $ (1,163,147) -9.5
DPS - Public Safety Planning $ 344,241 $ 232,810 $ (111,431) -32.4
DPS - Support Services $ 4,429,489 $ 4,192,141 $ (237,348) -5.4
Veterans' Affairs Board $ 5,059,601 $ 5,500,000 $ 440,399 8.7
Arts Commission $ 1,771,735 $ 1,594,718 $ (177,017) -10.0
Gaming Commission $ 9,407,887 $ 8,112,266 $ (1,295,621) -13.8
Public Service Commission $ 5,332,338 $ 4,348,364 $ (983,974) -18.5
PSC - No Call $ 81,903 $ 69,865 $ (12,038) -14.7
PSC - Public Utilities Staff $ 2,108,877 $ 2,200,000 $ 91,123 4.3
Workers' Compensation Commission $ 6,044,206 $ 5,263,499 $ (780,707) -12.9
Debt Service Bank Charge $ 750,000 $ 500,000 $ (250,000) -33.3
Debt Service Bonds/Interest Payment $ 391,991,392 $ 384,741,392 $ (7,250,000) -1.8
