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 | |