Insurance Department

 

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

 

 

 

 

The Senate accepts the Executive’s all funds proposal (analysis as of March 22, 2010).

 

The 21-day amendments propose the following changes (analysis as of February 10, 2010):

 

 

The Executive Budget recommends (analysis as of January 21, 2010):

A FY 2010-11 workforce of 992.  This is an increase of 70 FTEs from the adjusted FTE level for FY 2009-10.  The increase in FTEs will allow the Department to the hire three classes of examiner trainees and provide staffing to support enhanced oversight of the health care insurance industry.  Moreover, the addition of newly-trained insurance examiners will allow the Department to perform more onsite examinations and will result in savings to the industry by reducing the number of costlier direct-pay examinations.   The following chart identifies adjustments in current fiscal years FTEs along with the recommended differences in FY 2010-11 FTEs by program (if the FTE’s are the same the program is not listed):

 

Program

FY 2008-09 Adjustment

FY 2009-10 Difference

Regulation

-3

+70

 

(-4.2%).

 

 

 

·         Significant decreases in personal services in the following program areas:

o   Regulation Program: Insurance Department Account SRO:  a decrease of $1.56 million, or -2.7%; Maintenance Undistributed Fire Safety Standards, a decrease of $353,348, or -53.7%; Maintenance Undistributed No Fault Auto Insurance, a decrease of $638,839, or  -19.7%; Maintenance Undistributed Investigating Broker/Insurer a decrease of $408,794, or -40.9%; Maintenance Undistributed Pharmaceutical Program a decrease of $1.07 million, or -35.8%; Maintenance Undistributed Enhanced Newborn Screening a decrease of $422,000, or -9.7%.

 

·         There are substantial increases in the indirect costs in the following programs:  Administration, an increase of $1.37 million, or 395%; Consumer Service an increase of $1.03 million, or 336%; Insurance Department Account an increase of $6.54 million, or 326%; State Building Code an increase of $516,000, or 335%; State Fire Reporting Control Program and increase of $774,697, or 335%; No Fault Auto Insurance an increase of $318,000, or 255%; Center for Community Health an increase of $774,000, or 335%; Enhanced Newborn Screening an increase of $498,963, or 298%.  Information regarding the nature of these increases should be sought at L/M.

 

The Department employed an estimated 191 employees under consultant contracts in SFY 2009-10 at a cost of $5.33 million It is estimated that $4.07 million will be expended to support 180 consultant employees in SFY 2010-11.  The estimated employees are not reported on a FTE basis so it is difficult to draw conclusions based on costs per consultant employee.


Department of Insurance
Program Details-State Operations 
  Enacted Proposed Enacted Change in Percent
Program 2009-10 Budget 2010-11 Budget 2010-11 Budget Appropriation Change
All Funds $231,100,000 $227,416,555 $225,774,555 ($5,325,445) -2.3%
General Fund $1,801,000 $1,792,000 $150,000 ($1,651,000) -91.7%
Special Revenue-Federal (SRF) $150,000 $0 $0 ($150,000) -100.0%
Special Revenue-Other (SRO) $229,149,000 $225,624,555 $225,624,555 ($3,524,445) -1.5%
           
Personal Services $110,535,000 $106,839,120 $106,107,120 ($4,427,880) -4.0%
Contractual Services $43,824,000 $39,746,004 $39,076,004 ($4,747,996) -10.8%
           
Administration (SRO) $17,020,000 $18,433,176 $18,433,176 $1,413,176 8.3%
Personal Services          $10,788,000 $11,131,573 $11,131,573 $343,573 3.2%
Regular $10,778,000 $11,121,573 $11,121,573 $343,573 3.2%
Holiday/overtime compensation $10,000 $10,000 $10,000 $0 0.0%
Nonpersonal Services $6,232,000 $7,301,603 $7,301,603 $1,069,603 17.2%
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 $535,000 $535,000 ($100,000) -15.7%
Equipment $61,000 $61,000 $61,000 $0 0.0%
Fringe benefits $4,771,000 $5,228,239 $5,228,239 $457,239 9.6%
Indirect Costs $347,000 $1,059,364 $1,059,364 $712,364 205.3%
           
Consumer Services (SRO) $13,490,000 $14,264,984 $14,264,984 $774,984 5.7%
Personal Service $8,752,000 $8,677,050 $8,677,050 ($74,950) -0.9%
Regular $8,677,000 $8,602,050 $8,602,050 ($74,950) -0.9%
Holiday/overtime compensation $75,000 $75,000 $75,000 $0 0.0%
Nonpersonal Service $4,738,000 $5,587,934 $5,587,934 $849,934 17.9%
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 $3,855,000 $4,074,688 $4,074,688 $219,688 5.7%
Indirect Costs $307,000 $937,246 $937,246 $630,246 205.3%
           
Regulation Program  $200,590,000 $194,718,395 $193,076,395 ($7,513,605) -3.7%
Personal Service $861,000 $852,000 $120,000 ($741,000) -86.1%
Regular $861,000 $852,000 $120,000 ($741,000) -86.1%
Nonpersonal Service $940,000 $940,000 $30,000 ($910,000) -96.8%
Supplies and materials $60,000 $60,000 $0 ($60,000) -100.0%
Travel $100,000 $100,000 $0 ($100,000) -100.0%
Contractual Services $700,000 $700,000 $30,000 ($670,000) -95.7%
Equipment $80,000 $80,000 $0 ($80,000) -100.0%
Special Revenue-Federal (SRF) $150,000 $0 $0 ($150,000) -100.0%
Special Revenue-Other (SRO) $198,639,000 $192,926,395 $192,926,395 ($5,712,605) -2.9%
           
Federal Operating Grants Fund (SRF) $150,000 $0 $0 ($150,000) -100.0%
           
Insurance Department Acct - (SRO) $198,639,000 $192,926,395 $192,926,395 ($5,712,605) -2.9%
Personal Service $57,333,000 $55,772,548 $55,772,548 ($1,560,452) -2.7%
Regular $56,515,000 $55,431,548 $55,431,548 ($1,083,452) -1.9%
Temporary Service $653,000 $176,000 $176,000 ($477,000) -73.0%
Holiday/overtime compensation $165,000 $165,000 $165,000 $0 0.0%
Nonpersonal Service $50,743,000 $57,134,805 $57,134,805 $6,391,805 12.6%
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 $19,350,000 $20,745,000 $20,745,000 $1,395,000 7.2%
Equipment $600,000 $600,000 $600,000 $0 0.0%
Fringe benefits $25,318,000 $26,180,704 $26,180,704 $862,704 3.4%
Indirect costs $2,005,000 $6,139,101 $6,139,101 $4,134,101 206.2%
Maintenance Undistributed Totals $90,563,000 $80,019,042 $80,019,042 ($10,543,958) -11.6%
           
MU - Holocaust Claims $465,000 $395,079 $395,079 ($69,921) -15.0%
Personal Service $340,000 $286,964 $286,964 ($53,036) -15.6%
Regular $340,000 $286,964 $286,964 ($53,036) -15.6%
Nonpersonal Service $125,000 $108,115 $108,115 ($16,885) -13.5%
Fringe benefits $115,000 $98,115 $98,115 ($16,885) -14.7%
Indirect costs $10,000 $10,000 $10,000 $0 0.0%
           
MU - State Building Code $7,865,000 $7,787,513 $7,787,513 ($77,487) -1.0%
Personal Service $4,488,000 $4,422,222 $4,422,222 ($65,778) -1.5%
Regular $4,488,000 $4,422,222 $4,422,222 ($65,778) -1.5%
Nonpersonal Service $3,377,000 $3,365,291 $3,365,291 ($11,709) -0.3%
Supplies and materials $571,000 $571,000 $571,000 $0 0.0%
Travel $300,000 $300,000 $300,000 $0 0.0%
Contractual Services $326,000 $326,000 $326,000 $0 0.0%
Equipment $201,000 $201,000 $201,000 $0 0.0%
Fringe benefits $1,825,000 $1,813,291 $1,813,291 ($11,709) -0.6%
Indirect costs $154,000 $154,000 $154,000 $0 0.0%
           
MU - Inpatient Hospital Rates $381,000 $365,000 $365,000 ($16,000) -4.2%
Personal Service $200,000 $191,601 $191,601 ($8,399) -4.2%
Regular $200,000 $191,601 $191,601 ($8,399) -4.2%
Nonpersonal Service $181,000 $173,399 $173,399 ($7,601) -4.2%
Supplies and materials $20,000 $19,160 $19,160 ($840) -4.2%
Travel $20,000 $19,160 $19,160 ($840) -4.2%
Contractual Services $20,000 $19,160 $19,160 ($840) -4.2%
Equipment $20,000 $19,160 $19,160 ($840) -4.2%
Fringe benefits $92,000 $88,136 $88,136 ($3,864) -4.2%
Indirect costs $9,000 $8,623 $8,623 ($377) -4.2%
           
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 $600,000 $597,301 $597,301 ($2,699) -0.4%
Personal Service $164,000 $161,596 $161,596 ($2,404) -1.5%
Regular $164,000 $161,596 $161,596 ($2,404) -1.5%
Nonpersonal Service $436,000 $435,705 $435,705 ($295) -0.1%
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 $45,705 $45,705 ($295) -0.6%
Indirect costs $4,000 $4,000 $4,000 $0 0.0%
           
MU - State Fire Reporting Control Pgm $15,384,000 $15,241,739 $15,241,739 ($142,261) -0.9%
Personal Service $8,510,000 $8,385,274 $8,385,274 ($124,726) -1.5%
Regular $8,510,000 $8,385,274 $8,385,274 ($124,726) -1.5%
Nonpersonal Service $6,874,000 $6,856,465 $6,856,465 ($17,535) -0.3%
Supplies and materials $1,000,000 $1,000,000 $1,000,000 $0 0.0%
Travel $1,250,000 $1,250,000 $1,250,000 $0 0.0%
Contractual Services $1,034,000 $1,034,000 $1,034,000 $0 0.0%
Equipment $626,000 $626,000 $626,000 $0 0.0%
Fringe benefits $2,733,000 $2,715,465 $2,715,465 ($17,535) -0.6%
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 $2,341,000 $1,094,781 $1,094,781 ($1,246,219) -53.2%
Personal Service $658,000 $301,647 $301,647 ($356,353) -54.2%
Regular $658,000 $301,647 $301,647 ($356,353) -54.2%
Nonpersonal Service $1,683,000 $793,134 $793,134 ($889,866) -52.9%
Supplies and materials $500,000 $232,658 $232,658 ($267,342) -53.5%
Travel $500,000 $232,658 $232,658 ($267,342) -53.5%
Contractual Services $300,000 $139,595 $139,595 ($160,405) -53.5%
Equipment $135,000 $62,818 $62,818 ($72,182) -53.5%
Fringe benefits $228,000 $105,405 $105,405 ($122,595) -53.8%
Indirect costs $20,000 $20,000 $20,000 $0 0.0%
           
MU - Rehab State Fire Training Academy $1,023,000 $500,000 $500,000 ($523,000) -51.1%
Nonpersonal Service $1,023,000 $500,000 $500,000 ($523,000) -51.1%
Supplies and materials $125,000 $61,095 $61,095 ($63,905) -51.1%
Travel $125,000 $61,095 $61,095 ($63,905) -51.1%
Contractual Services $625,000 $305,474 $305,474 ($319,526) -51.1%
Equipment $148,000 $72,336 $72,336 ($75,664) -51.1%
           
MU - Fire Safety Training Colleges $1,254,000 $1,244,765 $1,244,765 ($9,235) -0.7%
Personal Service $550,000 $541,939 $541,939 ($8,061) -1.5%
Regular $550,000 $541,939 $541,939 ($8,061) -1.5%
Nonpersonal Service $704,000 $702,826 $702,826 ($1,174) -0.2%
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 $181,826 $181,826 ($1,174) -0.6%
Indirect costs $16,000 $16,000 $16,000 $0 0.0%
           
MU - No Fault Auto Insurance $6,500,000 $5,253,413 $5,253,413 ($1,246,587) -19.2%
Personal Service $3,250,000 $2,599,396 $2,599,396 ($650,604) -20.0%
Regular $3,250,000 $2,599,396 $2,599,396 ($650,604) -20.0%
Nonpersonal Service $3,250,000 $2,654,017 $2,654,017 ($595,983) -18.3%
Supplies and materials $400,000 $324,705 $324,705 ($75,295) -18.8%
Travel $400,000 $324,705 $324,705 ($75,295) -18.8%
Contractual Services $400,000 $324,705 $324,705 ($75,295) -18.8%
Equipment $444,000 $360,426 $360,426 ($83,574) -18.8%
Fringe benefits $1,481,000 $1,194,476 $1,194,476 ($286,524) -19.3%
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