AMA Operations:
Budget |
Revised |
Projected Actual |
|
Revenue Dues Other |
21,178 4,477 |
21,923 4,647 |
745 170 |
|
25,655 |
26,570 |
915 |
Operating Expenditures* Executive Office Southern Alberta Office Operations and Member Services Public Affairs Health Economics Professional Affairs Health System Transformation Priority Projects |
4,444 1,015 10,131 2,383 3,134 2,058 1,212 2,560 |
4,623 970 9,836 2,371 3,184 1,808 1,106 1,268 |
(179) 45 295 12 (50) 250 106 1,292 |
|
26,937 |
25,161 |
1,771 |
Operating surplus (deficit) |
(1,283) |
1,409 |
2,686 |
Revenues
- Membership growth was strong in all categories, with total membership exceeding budget by roughly 675 members.
- Other revenue also exceeded budget, led by ADIUM insurance, which saw a growth in member participation beyond budgeted levels.
Expenditures
- Operating expenditures are comprised primarily of workforce (staff and physician volunteers) and facility costs. Expenditures in these areas were generally aligned with the budget with some overall savings for the year.
- Budget provisions were made under Priority Projects to support business plan priorities detailed in this report. Spending in this area is generally one-time in nature and includes:
- Physician Representation – Representation of members in compensation discussions with AH, AHS and other system partners.
- Income Equity – Completion of the IEI measure including the dispute resolution process.
- Rates Review – The formal process outlined in the AMA Agreement.
- Policy Opportunities – System policy work pursued both inside and outside the AMA agreement. The development of the PCCM, implementation of the MAPS initiative and the re-focusing of the Alberta health care system are examples.
- Social Media and Member Engagement - The scale-up of the machinery to support AMA advocacy.
Overall spending in these areas was less than budgeted for the year.
Reserves
Board Reserves:
|
Budget |
Projected Actual |
Emergency |
11,213 |
11,213 |
Capital |
4,036 |
4,036 |
Strategic |
1,000 |
1,000 |
16,249 |
16,249 |
AMA Contingency Reserve:
|
Budget |
Projected Actual |
Opening Balance |
17,075 |
18,211 |
Net investment income |
683 |
728 |
Transfer to Operations |
(1,283) |
1,409 |
Ending Balance |
16,476 |
20,348 |
- Board Reserves – This is the minimum reserve holdings established by the Board for the specified purposes. The Board reserves are fully funded at required levels.
- AMA Contingency Reserve – This is the reserve available to fund key activities that are cyclical or one-time in nature. The operating surplus for the year was transferred to the reserve, leaving it at a healthy level at the close of the year.