Department of Insurance

 

The enacted budget makes the following changes to the proposed Executive Budget

 (March 31, 2009):

 

The All Funds appropriation for the enacted 2009-10 budget is increased by $536,000, or .2 per percent.  Changes to the proposed Executive Budget are as follows:

The 30 day amendments propose no changes (analysis as of January 16, 2009):

 

The Executive Budget recommends (analysis as of December 22, 2008):

A FY 2009-10 workforce of 925.  This is a decrease of 12 FTEs from the adjusted FTE level for FY 2008-09, which will be achieved through attrition.  The decrease in FTEs is attributed to the statewide hiring freeze and the conclusion of the Commission to Modernize the Regulation of Financial Services and the Universal Health Care Task Forces.  The following chart identifies adjustments in current fiscal years FTEs along with the recommended differences in FY 2009-10 FTEs by program (if the FTE’s are the same the program is not listed):

 

Program

FY 2008-09 Adjustment

FY 2009-10 Difference

Administration

0

0

Consumer Services

0

0

Regulation

-31

-12

Total

-31

-12

 

o   Administration Program: $1.7 million or 19.9% increase.
o  
Consumer Services Program: $776,000 or 9.7% increase.
o  
Regulation Program: Insurance Department Account: $5.3 million or 10.1%; State Fire Reporting Control Program: $2.5 million, or 41.8%
o  
A new appropriation of $1.3 million, including $861,000 in personal service funds to support the Mental Health Insurance Parity Act SRO.

o   Increase fines and penalties for various violation of the Insurance Law.  Enactment of this bill is necessary to implement the 2009-10 Executive Budget since the State Financial Plan assumes $1 million in additional General Fund receipts as a result of these fines and penalties.
o  
Clarify that captive insurance companies receiving 50 percent or less of their gross receipts from insurance premiums would no longer meet the definition of an insurance business, and would file a combined return with their closest affiliated taxpayer. This bill would increase corporate franchise tax receipts reflected in the State Financial Plan by an estimated $33 million in SFY 2009-10 and $29 million in SFY 2010-11
o  
Restructure the franchise tax on insurance companies so that all insurance companies are taxed in an identical manner by paying a tax based on premiums. This bill will increase insurance franchise tax receipts reflected in the State Financial Plan by an estimated $62 million in SFY 2009-10 and $50 million in SFY 2010-11. 

 

Department of Insurance
Program Details-State Operations 
  Enacted Proposed Enacted Change in Percent
Program 2008-09 Budget 2009-10 Budget 2009-10 Budget Appropriation Change
All Funds $314,537,000 $230,564,000 $231,100,000 ($83,437,000) -26.5%
General Fund $100,000,000 $0 $1,801,000 ($98,199,000) -98.2%
Special Revenue-Federal (SRF) $150,000 $150,000 $150,000 $0 0.0%
Special Revenue-Other (SRO) $214,387,000 $230,414,000 $229,149,000 $14,762,000 6.9%
           
Personal Services $99,281,000 $110,535,000 $110,535,000 $11,254,000 11.3%
Contractual Services $141,498,000 $43,124,000 $43,824,000 ($97,674,000) -69.0%
           
Administration (SRO) $14,561,000 $17,020,000 $17,020,000 $2,459,000 16.9%
Personal Services          $9,001,000 $10,788,000 $10,788,000 $1,787,000 19.9%
Regular $8,991,000 $10,778,000 $10,778,000 $1,787,000 19.9%
Holiday/overtime compensation $10,000 $10,000 $10,000 $0 0.0%
Nonpersonal Services $5,560,000 $6,232,000 $6,232,000 $672,000 12.1%
Supplies and materials $140,000 $140,000 $140,000 $0 0.0%
Travel $278,000 $278,000 $278,000 $0 0.0%
Contractual Services $635,000 $635,000 $635,000 $0 0.0%
Equipment $61,000 $61,000 $61,000 $0 0.0%
Fringe benefits $4,099,000 $4,771,000 $4,771,000 $672,000 16.4%
Indirect Costs $347,000 $347,000 $347,000 $0 0.0%
           
Consumer Services (SRO) $12,492,000 $13,490,000 $13,490,000 $998,000 8.0%
Personal Service $7,976,000 $8,752,000 $8,752,000 $776,000 9.7%
Regular $7,901,000 $8,677,000 $8,677,000 $776,000 9.8%
Holiday/overtime compensation $75,000 $75,000 $75,000 $0 0.0%
Nonpersonal Service $4,516,000 $4,738,000 $4,738,000 $222,000 4.9%
Supplies and materials $35,000 $35,000 $35,000 $0 0.0%
Travel $110,000 $110,000 $110,000 $0 0.0%
Contractual Services $405,000 $405,000 $405,000 $0 0.0%
Equipment $26,000 $26,000 $26,000 $0 0.0%
Fringe Benefits $3,633,000 $3,855,000 $3,855,000 $222,000 6.1%
Indirect Costs $307,000 $307,000 $307,000 $0 0.0%
           
Regulation Program  $287,484,000 $200,054,000 $200,590,000 ($86,894,000) -30.2%
Personal Service $800,000 $0 $861,000 $61,000 7.6%
Regular $800,000 $0 $861,000 $61,000 7.6%
Nonpersonal Service $99,200,000 $0 $940,000 ($98,260,000) -99.1%
Supplies and materials $0 $0 $60,000 $60,000 100.0%
Travel $0 $0 $100,000 $100,000 100.0%
Contractual Services $99,200,000 $0 $700,000 ($98,500,000) -99.3%
Equipment $0 $0 $80,000 $80,000 100.0%
Special Revenue-Federal (SRF) $150,000 $150,000 $150,000 $0 0.0%
Special Revenue-Other (SRO) $187,334,000 $199,904,000 $198,639,000 $11,305,000 6.0%
           
Federal Operating Grants Fund (SRF) $150,000 $150,000 $150,000 $0 0.0%
           
Insurance Department Acct - (SRO) $187,334,000 $198,639,000 $198,639,000 $11,305,000 6.0%
Personal Service $52,073,000 $57,333,000 $57,333,000 $5,260,000 10.1%
Regular $51,255,000 $56,515,000 $56,515,000 $5,260,000 10.3%
Temporary Service $653,000 $653,000 $653,000 $0 0.0%
Holiday/overtime compensation $165,000 $165,000 $165,000 $0 0.0%
Nonpersonal Service $49,778,000 $50,743,000 $50,743,000 $965,000 1.9%
Supplies and materials $780,000 $780,000 $780,000 $0 0.0%
Travel $2,690,000 $2,690,000 $2,690,000 $0 0.0%
Contractual Services $19,984,000 $19,350,000 $19,350,000 ($634,000) -3.2%
Equipment $600,000 $600,000 $600,000 $0 0.0%
Fringe benefits $23,719,000 $25,318,000 $25,318,000 $1,599,000 6.7%
Indirect costs $2,005,000 $2,005,000 $2,005,000 $0 0.0%
Maintenance Undistributed Totals $85,483,000 $90,563,000 $90,563,000 $5,080,000 5.9%
           
MU - Holocaust Claims $465,000 $465,000 $465,000 $0 0.0%
Personal Service $340,000 $340,000 $340,000 $0 0.0%
Regular $340,000 $340,000 $340,000 $0 0.0%
Nonpersonal Service $125,000 $125,000 $125,000 $0 0.0%
Fringe benefits $115,000 $115,000 $115,000 $0 0.0%
Indirect costs $10,000 $10,000 $10,000 $0 0.0%
           
MU - State Building Code $7,351,000 $7,865,000 $7,865,000 $514,000 7.0%
Personal Service $4,000,000 $4,488,000 $4,488,000 $488,000 12.2%
Regular $4,000,000 $4,488,000 $4,488,000 $488,000 12.2%
Nonpersonal Service $3,351,000 $3,377,000 $3,377,000 $26,000 0.8%
Supplies and materials $571,000 $571,000 $571,000 $0 0.0%
Travel $300,000 $300,000 $300,000 $0 0.0%
Contractual Services $300,000 $326,000 $326,000 $26,000 8.7%
Equipment $201,000 $201,000 $201,000 $0 0.0%
Fringe benefits $1,825,000 $1,825,000 $1,825,000 $0 0.0%
Indirect costs $154,000 $154,000 $154,000 $0 0.0%
           
MU - Inpatient Hospital Rates $381,000 $381,000 $381,000 $0 0.0%
Personal Service $200,000 $200,000 $200,000 $0 0.0%
Regular $200,000 $200,000 $200,000 $0 0.0%
Nonpersonal Service $181,000 $181,000 $181,000 $0 0.0%
Supplies and materials $20,000 $20,000 $20,000 $0 0.0%
Travel $20,000 $20,000 $20,000 $0 0.0%
Contractual Services $20,000 $20,000 $20,000 $0 0.0%
Equipment $20,000 $20,000 $20,000 $0 0.0%
Fringe benefits $92,000 $92,000 $92,000 $0 0.0%
Indirect costs $9,000 $9,000 $9,000 $0 0.0%
           
MU - Managed Care Programs $300,000 $300,000 $300,000 $0 0.0%
Personal Service $150,000 $150,000 $150,000 $0 0.0%
Regular $150,000 $150,000 $150,000 $0 0.0%
Nonpersonal Service $150,000 $150,000 $150,000 $0 0.0%
Supplies and materials $20,000 $20,000 $20,000 $0 0.0%
Travel $10,000 $10,000 $10,000 $0 0.0%
Contractual Services $35,000 $35,000 $35,000 $0 0.0%
Equipment $10,000 $10,000 $10,000 $0 0.0%
Fringe benefits $69,000 $69,000 $69,000 $0 0.0%
Indirect costs $6,000 $6,000 $6,000 $0 0.0%
           
MU - Managed Care Implementation $300,000 $300,000 $300,000 $0 0.0%
Personal Service $150,000 $150,000 $150,000 $0 0.0%
Regular $150,000 $150,000 $150,000 $0 0.0%
Nonpersonal Service $150,000 $150,000 $150,000 $0 0.0%
Supplies and materials $20,000 $20,000 $20,000 $0 0.0%
Travel $10,000 $10,000 $10,000 $0 0.0%
Contractual Services $35,000 $35,000 $35,000 $0 0.0%
Equipment $10,000 $10,000 $10,000 $0 0.0%
Fringe benefits $69,000 $69,000 $69,000 $0 0.0%
Indirect costs $6,000 $6,000 $6,000 $0 0.0%
           
MU - Urban Search and Rescue $536,000 $600,000 $600,000 $64,000 11.9%
Personal Service $100,000 $164,000 $164,000 $64,000 64.0%
Regular $100,000 $164,000 $164,000 $64,000 64.0%
Nonpersonal Service $436,000 $436,000 $436,000 $0 0.0%
Supplies and materials $125,000 $125,000 $125,000 $0 0.0%
Travel $100,000 $100,000 $100,000 $0 0.0%
Contractual Services $100,000 $100,000 $100,000 $0 0.0%
Equipment $61,000 $61,000 $61,000 $0 0.0%
Fringe benefits $46,000 $46,000 $46,000 $0 0.0%
Indirect costs $4,000 $4,000 $4,000 $0 0.0%
           
MU - State Fire Reporting Control Pgm $12,590,000 $15,384,000 $15,384,000 $2,794,000 22.2%
Personal Service $6,000,000 $8,510,000 $8,510,000 $2,510,000 41.8%
Regular $6,000,000 $8,510,000 $8,510,000 $2,510,000 41.8%
Nonpersonal Service $6,590,000 $6,874,000 $6,874,000 $284,000 4.3%
Supplies and materials $1,000,000 $1,000,000 $1,000,000 $0 0.0%
Travel $1,000,000 $1,250,000 $1,250,000 $250,000 25.0%
Contractual Services $1,000,000 $1,034,000 $1,034,000 $34,000 3.4%
Equipment $626,000 $626,000 $626,000 $0 0.0%
Fringe benefits $2,733,000 $2,733,000 $2,733,000 $0 0.0%
Indirect costs $231,000 $231,000 $231,000 $0 0.0%
           
MU - OIG Services and Expenses $250,000 $250,000 $250,000 $0 0.0%
Nonpersonal Service $250,000 $250,000 $250,000 $0 0.0%
Supplies and materials $60,000 $60,000 $60,000 $0 0.0%
Travel $60,000 $60,000 $60,000 $0 0.0%
Contractual Services $60,000 $60,000 $60,000 $0 0.0%
Equipment $70,000 $70,000 $70,000 $0 0.0%
           
MU - Fire Safety Standards $2,183,000 $2,341,000 $2,341,000 $158,000 7.2%
Personal Service $500,000 $658,000 $658,000 $158,000 31.6%
Regular $500,000 $658,000 $658,000 $158,000 31.6%
Nonpersonal Service $1,683,000 $1,683,000 $1,683,000 $0 0.0%
Supplies and materials $500,000 $500,000 $500,000 $0 0.0%
Travel $500,000 $500,000 $500,000 $0 0.0%
Contractual Services $300,000 $300,000 $300,000 $0 0.0%
Equipment $135,000 $135,000 $135,000 $0 0.0%
Fringe benefits $228,000 $228,000 $228,000 $0 0.0%
Indirect costs $20,000 $20,000 $20,000 $0 0.0%
           
MU - Rehab State Fire Training Academy $523,000 $1,023,000 $1,023,000 $500,000 95.6%
Nonpersonal Service $523,000 $1,023,000 $1,023,000 $500,000 95.6%
Supplies and materials $125,000 $125,000 $125,000 $0 0.0%
Travel $125,000 $125,000 $125,000 $0 0.0%
Contractual Services $125,000 $625,000 $625,000 $500,000 400.0%
Equipment $148,000 $148,000 $148,000 $0 0.0%
           
MU - Fire Safety Training Colleges $1,104,000 $1,254,000 $1,254,000 $150,000 13.6%
Personal Service $400,000 $550,000 $550,000 $150,000 37.5%
Regular $400,000 $550,000 $550,000 $150,000 37.5%
Nonpersonal Service $704,000 $704,000 $704,000 $0 0.0%
Supplies and materials $126,000 $126,000 $126,000 $0 0.0%
Travel $100,000 $100,000 $100,000 $0 0.0%
Contractual Services $100,000 $100,000 $100,000 $0 0.0%
Equipment $179,000 $179,000 $179,000 $0 0.0%
Fringe benefits $183,000 $183,000 $183,000 $0 0.0%
Indirect costs $16,000 $16,000 $16,000 $0 0.0%
           
MU - No Fault Auto Insurance $6,500,000 $6,500,000 $6,500,000 $0 0.0%
Personal Service $3,250,000 $3,250,000 $3,250,000 $0 0.0%
Regular $3,250,000 $3,250,000 $3,250,000 $0 0.0%
Nonpersonal Service $3,250,000 $3,250,000 $3,250,000 $0 0.0%
Supplies and materials $400,000 $400,000 $400,000 $0 0.0%
Travel $400,000 $400,000 $400,000 $0 0.0%
Contractual Services $400,000 $400,000 $400,000 $0 0.0%
Equipment $444,000 $444,000 $444,000 $0 0.0%
Fringe benefits $1,481,000 $1,481,000 $1,481,000 $0 0.0%
Indirect costs $125,000 $125,000 $125,000 $0 0.0%
           
MU - Center for Community Health $14,600,000 $14,600,000 $14,600,000 $0 0.0%
Personal Service $6,000,000 $6,000,000 $6,000,000 $0 0.0%
Regular $6,000,000 $6,000,000 $6,000,000 $0 0.0%
Nonpersonal Service $8,600,000 $8,600,000 $8,600,000 $0 0.0%
Supplies and materials $1,250,000 $1,250,000 $1,250,000 $0 0.0%
Travel $1,500,000 $1,500,000 $1,500,000 $0 0.0%
Contractual Services $1,500,000 $1,500,000 $1,500,000 $0 0.0%
Equipment $1,386,000 $1,386,000 $1,386,000 $0 0.0%
Fringe benefits $2,733,000 $2,733,000 $2,733,000 $0 0.0%
Indirect costs $231,000 $231,000 $231,000 $0 0.0%
           
MU - Investigating Broker/Insurer $3,000,000 $3,000,000 $3,000,000 $0 0.0%
Personal Service $1,000,000 $1,000,000 $1,000,000 $0 0.0%
Regular $1,000,000 $1,000,000 $1,000,000 $0 0.0%
Nonpersonal Service $2,000,000 $2,000,000 $2,000,000 $0 0.0%
Supplies and materials $300,000 $300,000 $300,000 $0 0.0%
Travel $550,000 $550,000 $550,000 $0 0.0%
Contractual Services $300,000 $300,000 $300,000 $0 0.0%
Equipment $355,000 $355,000 $355,000 $0 0.0%
Fringe benefits $456,000 $456,000 $456,000 $0 0.0%
Indirect costs $39,000 $39,000 $39,000 $0 0.0%
           
MU - TraCS Project $2,000,000 $2,900,000 $2,900,000 $900,000 45.0%
Nonpersonal Service $2,000,000 $2,900,000 $2,900,000 $900,000 45.0%
Supplies and materials $100,000 $100,000 $100,000 $0 0.0%
Travel $100,000 $100,000 $100,000 $0 0.0%
Contractual Services $100,000 $1,000,000 $1,000,000 $900,000 900.0%
Equipment $1,700,000 $1,700,000 $1,700,000 $0 0.0%
           
MU - Pharmaceutical Pgm $21,500,000 $21,500,000 $21,500,000 $0 0.0%
Personal Service $3,000,000 $3,000,000 $3,000,000 $0 0.0%
Regular $3,000,000 $3,000,000 $3,000,000 $0 0.0%
Nonpersonal Service $18,500,000 $18,500,000 $18,500,000 $0 0.0%
Supplies and materials $492,000 $492,000 $492,000 $0 0.0%
Travel $275,000 $275,000 $275,000 $0 0.0%
Contractual Services $16,000,000 $16,000,000 $16,000,000 $0 0.0%
Equipment $250,000 $250,000 $250,000 $0 0.0%
Fringe benefits $1,367,000 $1,367,000 $1,367,000 $0 0.0%
Indirect costs $116,000 $116,000 $116,000 $0 0.0%
           
MU - Enhanced Newborn Screening $11,900,000 $11,900,000 $11,900,000 $0 0.0%
Personal Service $4,341,000 $4,341,000 $4,341,000 $0 0.0%
Regular $4,326,000 $4,326,000 $4,326,000 $0 0.0%
Holiday/overtime compensation $15,000 $15,000 $15,000 $0 0.0%
Nonpersonal Service $7,559,000 $7,559,000 $7,559,000 $0 0.0%
Supplies and materials $3,691,000 $3,691,000 $3,691,000 $0 0.0%
Travel $22,000 $22,000 $22,000 $0 0.0%
Contractual Services $899,000 $899,000 $899,000 $0 0.0%
Equipment $803,000 $803,000 $803,000 $0 0.0%
Fringe benefits $1,977,000 $1,977,000 $1,977,000 $0 0.0%
Indirect costs $167,000 $167,000 $167,000 $0 0.0%
           
Mental Health Insurance Parity Acct - (SRO) $0 $1,265,000 $0 $0  
Personal Service $0 $861,000 $0 $0  
Regular $0 $861,000 $0 $0  
Nonpersonal Service $0 $404,000 $0 $0  
Fringe benefits $0 $374,000 $0 $0  
Indirect costs $0 $30,000 $0 $0