TO: | Honorable Edmund Kuempel, Chair, House Committee on Licensing & Administrative Procedures |
FROM: | John S. O'Brien, Director, Legislative Budget Board |
IN RE: | HB1971 by Hamilton (Relating to regulation of fire protection sprinkler technicians.), As Introduced |
Fiscal Year | Probable Net Positive/(Negative) Impact to General Revenue Related Funds |
---|---|
2010 | $0 |
2011 | $0 |
2012 | $0 |
2013 | $0 |
2014 | $0 |
Fiscal Year | Probable Revenue Gain from Dept Ins Operating Acct 36 |
Probable Revenue (Loss) from Dept Ins Operating Acct 36 |
Probable Revenue Gain from Insurance Maint Tax Fees 8042 |
Probable (Cost) from Insurance Maint Tax Fees 8042 |
---|---|---|---|---|
2010 | $180,000 | ($180,000) | $359,715 | ($359,715) |
2011 | $7,200 | ($7,200) | $270,311 | ($270,311) |
2012 | $187,200 | ($187,200) | $270,311 | ($270,311) |
2013 | $14,400 | ($14,400) | $270,311 | ($270,311) |
2014 | $194,400 | ($194,400) | $270,311 | ($270,311) |
Fiscal Year | Change in Number of State Employees from FY 2009 |
---|---|
2010 | 6.0 |
2011 | 5.0 |
2012 | 5.0 |
2013 | 5.0 |
2014 | 5.0 |
Based on analysis provided by TDI, it is anticipated that a total of 6 FTEs in fiscal year 2010 and 5 FTEs in fiscal year 2011 are required to implement the new licensing program. The additional FTE in 2010 is necessary for the initial high level of applicants. Out of the total amounts indicated, 1 FTE each year is required to perform complaint investigations, which would require travel and the purchase of a new vehicle.
In fiscal year 2010, the 6 FTEs would cost $212,173 for salaries and wages with associated benefit costs of $60,618, travel costs of $2,750, and telephone and other operating expenses of $35,926 . Additionally, one-time expenditures for equipment and the purchase of a vehicle are anticipated to be $48,248 in fiscal year 2010. In fiscal year 2011, the 5 FTEs would cost $181,096 for salaries and wages with associated benefit costs of $51,739, travel costs of $2,750, and telephone and other operating expenses of $34,726. Since insurance maintenance tax is self-leveling, this analysis assumes that the costs to implement this bill would come from fund balances or the maintenance tax would be set to recover a higher level of revenue.
Additionally, TDI indicates that the bill would generate additional revenue from licensing fees. This analysis assumes 6,000 new licensees in fiscal year 2010 and 240 new licensees in fiscal year 2011, with renewals beginning in fiscal year 2012. Since General Revenue Dedicated Account Fund 36 is a self-leveling account, this analysis assumes all revenue generated would go toward fund balances or the maintenance tax would be set to recover a lower level of revenue the following year.
Source Agencies: | 454 Department of Insurance
|
LBB Staff: | JOB, JRO, CH
|