Appendix F: UMMC Expenditures for Epic, by Category of Expenditure, FY 2011 Actual-FY 2016 Budgeted
*Thesecostsdonotincludeprojectedone�meFY2016implementa�onandhardwarecoststoaddUMMCGrenadatoUMMC’sEpicsystem.
FY 2011
Actual
FY 2012
Actual
FY 2013
Actual
05/30/14)
FY 2015
Budgeted
FY 2016
Budgeted* Total Cost
EPIC Payroll
4,055,986$ 9,712,748$ 8,676,036$ 8,676,036$ 8,676,036$ 8,676,036$ 48,472,878$
Staff Augmentation
-$ 4,222,231$ 4,318,178$ 475,169$ 1,000,000$ 1,000,000$ 11,015,578$
(includes 11 months of
perpetual license fees post
2015)
3,051,970$ 4,365,611$ 4,705,161$ 4,017,787$ 4,611,744$ 2,797,074$ 23,549,347$
Epic Implementation Fees
1,957,490$ 5,095,253$ 3,423,286$ 174,644$ 150,000$ 150,000$ 10,950,673$
UMMC Epic
Training/Travel Costs
533,169$ 586,675$ 199,054$ 171,065$ 175,000$ 175,000$ 1,839,963$
UMMC buildout expenses
related to Epic
2,050,132$ 15,609$ -$ -$ -$ -$ 2,065,741$
Misc Expenses related to
implementation
-$ 552,761$ 79,324$ 579$ -$ -$ 632,664$
Hardware costs
6,218,816$ 10,024,634$ 1,989,157$ 617,118$ 500,000$ 500,000$ 19,849,725$
Third Party Software non
Epic billed
33,750$ 726,125$ 131,760$ 147,856$ 350,642$ 350,642$ 1,740,775$
Interface fees for third
party to Epic
-$ 1,095,430$ 103,655$ 104,975$ 5,495$ 5,495$ 1,315,050$
Siemens Conversion fees
33,750$ 274,659$ 74,676$ -$ -$ -$ 383,085$
Epic training renovations
-$ 507,976$ 27,968$ -$ -$ -$ 535,944$
(includes Epic hardware
57,006$ 364,380$ 1,236,463$ 740,523$ 1,200,000$ 1,200,000$ 4,798,372$
Third party maintenance
related to Epic
-$ 178,115$ 1,480,524$ 126,473$ 355,776$ 355,776$ 2,496,664$
Epic transaction Items
(MyChart access,
CareEverywhere, Haiku,
etc.)
-$ -$ 21,550$ 48,680$ 103,314$ 103,314$ 276,858$
Epic Project Total
17,992,069$ 37,722,207$ 26,466,792$ 15,300,905$ 17,128,007$ 15,313,337$ 129,923,317$