LLS NO. 97-0272.01D JBC SENATE BILL 97-193
Concerning a supplemental appropriation to the department of regulatory agencies.
Section 2. Appropriation.
|
ITEM &SUBTOTAL
$ |
TOTAL
$ |
GENERAL FUND $ |
GENERAL FUNDEXEMPT$ |
|
CASH FUNDS $ |
CASH FUNDSEXEMPT $ |
FEDERAL FUNDS $ |
PART XVIII
|
DEPARTMENT OF REGULATORY AGENCIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) EXECUTIVE DIRECTOR'S OFFICE
|
|
|
|
|
|
|
|
|
|
|
|
|
(A) Director's Office
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
479,952
|
|
|
|
|
|
|
|
|
479,952
|
(T)a
|
|
|
|
|
|
|
|
|
|
|
|
|
(8.7 FTE)
|
|
|
|
Health, Life, and Dental
|
974,033
|
|
|
52,854
|
|
|
|
803,872
|
b
|
117,307
|
(T)a
|
|
|
Short-term Disability
|
41,426
|
|
|
641
|
|
|
|
36,833
|
b
|
3,952
|
(T)a
|
|
|
Salary Survey and Anniversary Increases
|
1,232,057
|
|
|
81,488
|
|
|
|
1,034,570
|
b
|
115,999
|
(T)a
|
|
|
Workers' Compensation
|
137,583
|
|
|
6,990
|
|
|
|
116,687
|
b
|
12,601
|
(T)a
|
1,305
|
|
Operating Expenses
|
118,159
|
|
|
4,554
|
|
|
|
79,822
|
b
|
33,783
|
(T)a
|
|
|
Legal Services for 67,496 hours
|
3,202,467
|
|
|
68,053
|
|
|
|
2,940,881
|
b
|
115,099
|
(T)a
|
78,434
|
|
Administrative Law Judge Services for 5,734 hours
|
450,853
|
|
|
38,135
|
|
|
|
288,643
|
b
|
124,075
|
(T)a
|
|
|
Purchase of Services from Computer Center
|
130,297
|
|
|
3,090
|
|
|
|
116,586
|
b
|
10,621
|
(T)a
|
|
|
Payment to Risk Management and Property Funds
|
55,291
|
|
|
3,242
|
|
|
|
44,119
|
b
|
7,186
|
(T)a
|
744
|
|
Vehicle Lease Payments
|
207,106
|
|
|
4,260
|
|
|
|
196,414
|
b
|
6,432
|
(T)a
|
|
|
ADP Capital Outlay
|
232,394
|
|
|
2,859
|
|
|
|
209,576
|
b
|
19,959
|
(T)a
|
|
|
Leased Space
|
1,810,862
|
|
|
118,139
|
|
|
|
1,325,273
|
b
|
344,941
|
(T)a
|
22,509
|
|
Capitol Complex Leased Space
|
4,712
|
|
|
3,945
|
|
|
|
767
|
b
|
|
|
|
|
Centralized Data Processing
|
128,467
|
|
|
9,264
|
|
|
|
66,998
|
b
|
52,205
|
(T)a
|
|
|
Colorado Uninsurable Health Insurance Plan144
|
4,548,759
|
|
|
|
|
|
|
|
|
4,548,759
|
c
|
|
|
|
13,754,418
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a Of these amounts, it is estimated that $1,250,115 shall be from indirect cost recoveries, $67,128 shall be from the Department of Health Care Policy and Financing, $67,127 shall be from the Department of Public Health and Environment, $10,500 shall be from other departments for sunset reviews, and $49,242 shall be from transfers from other departments.
|
b These amounts shall be from various cash sources within the Department.
|
c Of this amount, it is estimated that $2,500,000 shall be from the Business Associations Unclaimed Moneys Fund, $1,000,000 shall be from the Insurance Unclaimed Moneys Fund, and $1,048,759 shall be from reserves in the Colorado Uninsurable Health Insurance Plan Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(B) Office of Regulatory Reform145
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
245,001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5.5 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
17,660
|
|
|
|
|
|
|
|
|
|
|
|
|
Small Business Start-up Kit
|
25,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Indirect Cost Assessment
|
10,419
|
|
|
|
|
|
|
|
|
|
|
|
|
|
298,080
|
|
|
|
|
|
|
25,000
|
a
|
273,080
|
(T)b
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from non-state government sources. For the purposes of complying with the limitation on state fiscal year spending imposed by Article X, Section 20 of the State Constitution, these moneys are included for informational purposes as they are continuously appropriated by Section 24-34-905, C.R.S., as amended by S.B. 91-18.
|
b This amount shall be from the Department of Local Affairs, Economic Development Programs.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(C) Office of Certification
|
|
|
|
|
|
|
|
|
|
|
|
|
Program Costs
|
277,110
|
|
|
|
|
|
|
42,075
|
a
|
235,035
|
(T)b
|
|
|
|
(5.5 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from grants from governmental entities.
|
b This amount shall be from federal funds appropriated in the Department of Transportation.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,329,608
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) ADMINISTRATIVE SERVICES DIVISION
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
1,632,439
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(29.0 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
52,262
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,684,701
|
|
|
|
|
|
51,500
|
a
|
1,633,201
|
(T)b
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from the Division of Insurance Cash Fund.
|
b This amount shall be from indirect cost recoveries.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) DIVISION OF BANKING
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
2,193,785
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(41.0 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
262,861
|
|
|
|
|
|
|
|
|
|
|
|
|
Board Meeting Costs
|
15,055
|
|
|
|
|
|
|
|
|
|
|
|
|
Indirect Cost Assessment
|
284,789
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,756,490
|
|
|
|
|
|
2,756,490
|
a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from the Division of Banking Cash Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) CIVIL RIGHTS DIVISION
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
1,678,649
|
|
|
805,790
|
|
|
|
50,000
|
a
|
483,824
|
(T)b
|
339,035
|
|
|
|
|
|
(16.5 FTE)
|
|
|
|
|
|
(10.0 FTE)
|
|
(8.0 FTE)
|
|
Operating Expenses
|
133,137
|
|
|
58,101
|
|
|
|
|
|
|
|
75,036
|
|
Hearings Pursuant to Complaint
|
9,000
|
|
|
8,000
|
|
|
|
|
|
|
|
1,000
|
|
Commission Meeting Costs
|
13,001
|
|
|
5,053
|
|
|
|
|
|
|
|
7,948
|
|
Indirect Cost Assessment
|
39,324
|
|
|
|
|
|
|
|
|
|
|
39,324
|
|
|
|
1,873,111
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from fees collected for training services.
|
b This amount shall be from indirect cost recoveries.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5) OFFICE OF CONSUMER COUNSEL
|
|
|
|
|
|
|
|
|
|
|
|
Program Costs
|
673,446
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8.0 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Indirect Cost Assessment
|
55,569
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
729,015
|
|
|
|
|
|
729,015
|
a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from the Public Utilities Commission Fixed Utilities Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6) DIVISION OF FINANCIAL SERVICES
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
569,159
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(9.0 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
47,405
|
|
|
|
|
|
|
|
|
|
|
|
|
Indirect Cost Assessment
|
62,515
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
679,079
|
|
|
|
|
|
679,079
|
a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from the Division of Financial Services Cash Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7) DIVISION OF INSURANCE
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
4,192,959
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(87.8 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
448,787
|
|
|
|
|
|
|
|
|
|
|
|
|
Workers' Compensation Studies
|
99,701
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-Term Care Advisory Committee
|
43,669
|
|
|
|
|
|
|
|
|
|
|
|
|
Indirect Cost Assessment
|
603,155
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,388,271
|
|
|
|
|
|
5,117,718
|
a
|
143,370
|
b
|
127,183
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a Of this amount, $5,017,718 shall be from the Division of Insurance Cash Fund, and $100,000 shall be from reimbursements from insurance companies for travel expenses. Of this amount, $100,000 is shown for the purposes of complying with the limitation on state fiscal year spending imposed by Article X, Section 20 of the State Constitution. Such moneys are included for informational purposes as they are continuously appropriated by Section 10-1-204(9), C.R.S.
|
b Of this amount, $99,701 shall be from reserves in the Workers' Compensation Cash Fund, and $43,669 (T) shall be from the Department of Health Care Policy and Financing.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8) PUBLIC UTILITIES COMMISSION
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
5,003,495
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,064,857
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(93.0 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
313,160
|
|
|
|
|
|
|
|
|
|
|
|
|
Expert Testimony
|
30,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Indirect Cost Assessment
|
645,984
|
|
|
|
|
|
|
|
|
|
|
|
|
Highway Crossing Payments
|
284,598
|
|
|
|
|
|
|
|
|
|
|
|
|
Disabled Telephone Users Fund Payments
|
2,713,200
|
|
|
|
|
|
|
|
|
|
|
|
|
Local Exchange Administration Fund
|
300,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
241,394
|
|
|
|
|
|
|
|
|
|
|
|
|
Low Income Telephone Assistance
|
52,235
|
|
|
|
|
|
|
|
|
|
|
|
|
High Cost Fund Payments
|
1,143,600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,486,272
|
|
240,000
|
|
|
|
10,158,388
|
a
|
87,884
|
b
|
|
|
|
|
10,489,028
|
|
|
|
|
|
10,161,144
|
a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a Of this amount, it is estimated that $4,021,955 $4,063,681 shall be from the Public Utilities Commission Fixed Utilities Fund, $1,878,000 $1,897,636 shall be from the Public Utilities Commission Motor Carrier Fund, $52,235 shall be from the Low-Income Telephone Assistance Fund, $1,149,600 shall be from the High Cost Fund, $2,712,000 shall be from the Disabled Telephone Users Cash Fund, $44,598 shall be from interest earned on the Highway Crossing Protection Fund, and $300,000 $241,394 shall be from the Local Exchange Administration Fund. Of this amount, $3,907,835 is shown for the purposes of complying with the limitation on state fiscal year spending imposed by Article X, Section 20 of the State Constitution. Such moneys are included for informational purposes as they are continuously appropriated by Sections 40-17-104 and 40-15-208, C.R.S.
|
b Of this amount, $14,684 shall be from reserves in the Public Utilities Commission Motor Carrier Fund, and $73,200 shall be from reserves in the Disabled Telephone Users Fund. Of these amounts, $1,200 is shown for the purposes of complying with the limitation on state fiscal year spending imposed by Article X, Section 20 of the State Constitution. Such moneys are included for informational purposes as they are continuously appropriated by Sections 40-17-104 and 40-15-208, C.R.S.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(9) DIVISION OF REAL ESTATE
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
1,778,995
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(39.0 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
195,822
|
|
|
|
|
|
|
|
|
|
|
|
|
Commission Meeting Costs
|
25,752
|
|
|
|
|
|
|
|
|
|
|
|
|
Hearings Pursuant to Complaint
|
4,427
|
|
|
|
|
|
|
|
|
|
|
|
|
Name Check
|
11,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Indirect Cost Assessment
|
270,897
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments from the Real Estate Recovery Fund
|
250,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,536,893
|
|
|
|
|
|
2,451,893
|
a
|
85,000
|
b
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a Of this amount, $2,286,893 shall be from the Division of Real Estate Cash Fund and $165,000 shall be from the Real Estate Recovery Fund. Payments from the Real Estate Recovery Fund are shown for the purposes of complying with the limitation on state fiscal year spending imposed by Article X, Section 20 of the State Constitution. These moneys are included for informational purposes as they are continuously appropriated by Section 12-61-303(5), C.R.S.
B This amount shall be from reserves in the Real Estate Recovery Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10) DIVISION OF REGISTRATIONS146
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
6,226,375
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(141.1 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
849,709
|
|
|
|
|
|
|
|
|
|
|
|
|
|
864,790
|
|
|
|
|
|
|
|
|
|
|
|
|
Board Meeting Costs
|
186,012
|
|
|
|
|
|
|
|
|
|
|
|
|
Examination Costs
|
368,020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
352,939
|
|
|
|
|
|
|
|
|
|
|
|
|
Centralized Licensing System - Annual License
|
175,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Hearings Pursuant to Complaint
|
303,075
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments to Department of Human Services
|
12,844
|
|
|
|
|
|
|
|
|
|
|
|
|
Indirect Cost Assessment
|
2,387,961
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,508,996
|
|
|
|
|
|
8,940,151
|
a
|
1,568,845
|
(T)b
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from the Division of Registrations Cash Fund.
|
b Of this amount, it is estimated that $229,009 shall be from the Department of Health Care Policy and Financing, $229,009 shall be from the Department of Public Health and Environment, and $1,110,827 shall be from indirect cost recoveries.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11) DIVISION OF SECURITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
1,153,813
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(22.0 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
39,239
|
|
|
|
|
|
|
|
|
|
|
|
|
Hearings Pursuant to Complaint
|
19,660
|
|
|
|
|
|
|
|
|
|
|
|
|
Board Meeting Costs
|
3,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities Fraud Prosecution
|
254,197
|
|
|
|
|
|
|
|
|
|
|
|
|
Indirect Cost Assessment
|
152,813
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,622,722
|
|
|
|
|
|
1,622,722
|
a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from the Division of Securities Cash Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTALS PART XVIII
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(REGULATORY AGENCIES)2, 3
|
|
$52,595,158
|
|
$1,514,458
|
|
|
|
$39,885,072
|
|
$10,503,110
|
a
|
$692,518
|
|
|
|
$52,597,914
|
|
|
|
|
|
$39,887,828
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a Of this amount, $5,681,766 contains a (T) notation.
|
2(Governor lined through this provision. See L. 96, p. 2426.)
3All Departments, Totals -- The General Assembly requests that copies of all reports requested in other footnotes contained in this act be delivered to the Joint Budget Committee and the majority and minority leadership in each house of the General Assembly.
145Department of Regulatory Agencies, Executive Director's Office, Office of Regulatory Reform -- It is the intent of the General Assembly that the Department report to the Joint Budget Committee by January 1, 1997, on the effectiveness of the new phone system in reducing the number of abandoned calls. The report should summarize data gathered as a result of the new phone system, including the number of calls received, the city of origin for each call, the number of calls abandoned, and the average length of time calls are placed on hold.