Salary and wage costs for the 34.0 FTEs totals $3,564,597 per fiscal year from 2026 to 2030. Benefit costs total $1,013,059 per fiscal year from 2026 to 2030. Other administrative and staff costs totals $1,103,561 in fiscal year 2026, $217,961 from fiscal years 2027 to 2029, and $229,961 in fiscal year 2030. This includes initial capital costs for licenses, furniture, equipment, and professional services for contracting related to water supply conveyance coordination responsibilities in fiscal year 2026.
Based on information provided by TWDB, it is assumed that 100.0 FTE positions and associated costs, including enhancements to existing technical systems would be needed to administer funding resulting from the new TWF revenue dedications beginning in fiscal year 2028. The revenue dedications to TWF from HJR 7 (or similar legislation), if enacted and approved by the voters, would not take effect until fiscal year 2028. Therefore, these FTEs and associated costs are reflected beginning in fiscal year 2028 through 2030. According to information provided by the TWDB, the FTEs would include: four Accountant III, two Accountant V, two Administrative Assistant V, two Attorney I, four Attorney III, two Budget Analyst III, two Information Technology Business Analyst III, six Contract Specialist III, four Data Analyst III, two Engineer III, four Engineer IV, two Executive Assistant II, four Financial Analyst I, four Financial Analyst III, two Human Resources Specialist II, four Human Resources Specialist III, four Hydrologist III, twelve Information Technology Support Specialist III, two Loan Specialist II, two Management Analyst III, two Manager V, two Program Specialist II, two Program Specialist III, four Program Specialist IV, six Program Specialist V, two Program Specialist VI, six Project Manager III, four Project Manager IV, and two Training and Development Specialist V.
Salary and wage costs for the 100.0 FTEs total $9,181,932 each fiscal year from 2028 to 2030. Benefit costs total $2,609,505 each fiscal year from 2028 to 2030. Other administrative and staff costs totals $1,461,529 in fiscal year 2028 and $621,529 in fiscal years 2029 and 2030. This includes initial capital costs for licenses, furniture, and equipment in fiscal year 2028.
Based on information provided by TCEQ, it is assumed that an additional 9.0 FTEs would be needed each fiscal year based on the volume of permit applications TCEQ anticipates being submitted through its Water Rights Permitting Program and resulting litigation beginning in fiscal year 2026. TCEQ also anticipates additional workloads associated with water rights applications and contract processing pursuant to instances where water may be imported from outside the state, project sponsors would require new water rights or water supply contracts to support new projects, and infrastructure projects requiring water for construction activities would require hydrotesting for pipelines. In addition, TCEQ also projects a 10.0 percent increase in reviews for new sources, new and innovative treatment, such as desalination and direct potable reuse, and improved facilities projects that would be submitted to its Water Supply Division for review beginning in 2026. TCEQ anticipates these submissions would include additional pilot studies and exception requests.
Although the bill would authorize the TWFAF to provide up to $2,000,000 from September 1, 2025, through August 31, 2027, under an agreement with TWDB for TCEQ expenses related to the review of permit applications for water supply projects receiving financial assistance originating from the TWF, this analysis and amounts reflected in the table above assume costs for this purpose would be paid from General Revenue-Dedicated Water Resource Management Account No. 153 (Account No. 153) in fiscal years 2026 and 2027 as well as each subsequent fiscal year. The use of Account No. 153 in fiscal years 2026 and 2027 is based on the TWFAF not being listed as an allowable fund to which money in the TWF can be transferred under Water Code, Section 15.502(b) resulting in the anticipated balance of the fund being insufficient to fund the necessary costs.
Based on information provided by TCEQ, it is assumed that costs for the 9.0 FTEs each fiscal year from Account No. 153 would total $1,153,667 in fiscal year 2026 and $1,077,167 in each subsequent fiscal year. The FTEs would include two Natural Resources Specialist V, two Hydrologist V, two Engineer III, two Engineering Specialist V, and one Attorney I. Salary and wage costs for the positions would total $787,498 each fiscal year with benefit costs totaling $223,807 each fiscal year. Operating costs, travel, training, bar dues, and agency payroll-related costs, would total $68,862 each fiscal year. Additional one-time costs for computer software licenses, furniture and equipment would total $76,500 in fiscal year 2026.
Based on information provided by TWDB, it is assumed that any costs associated with the bill related to financial assistance issued from EDAP could be absorbed using existing resources. In relation to an increase in the EDAP annual bond issuance cap, it is assumed that interest and repayment revenue from EDAP loans could increase, however, the increase that could be realized is not anticipated to be significant. In relation to an increase in the percentage of grants that could be issued from EDAP, it is assumed that interest and repayment revenue from EDAP loans could decrease, however, the reduction that could be realized is not anticipated to be significant.
The analysis assumes the TWF Advisory Committee would add the Executive Director or a designee of the TDEM as a board member. Based on information provided by TDEM and the TAMUS, it is assumed that any costs associated with the bill related to the new TWF Advisory Committee provisions could be absorbed using existing resources.
This analysis assumes the TxDOT would coordinate with TWDB as needed to assist in its water supply conveyance efforts, and likely select designees to serve on advisory committees. Based on information provided by TxDOT, it is assumed that any costs associated with the bill related to assisting TWDB in these efforts could be absorbed using existing resources.