Colorado Legislative Council Staff

STATE and LOCAL

REVISED FISCAL IMPACT

(replaces fiscal impact dated April 30, 1999)

Drafting Number:

Prime Sponsor(s):

LLS 99-0181

Sen. Anderson

Rep. Morrison

Date:

Bill Status:

Fiscal Analyst:

May 4, 1999

House - Second Reading

Janis Baron (303-866-3523)

 

TITLE:            CONCERNING USE OF MONEYS RECEIVED PURSUANT TO THE TOBACCO LITIGATION SETTLEMENT.


Fiscal Impact Summary

FY 1999-00

FY 2000-01

FY 2001-02

FY 2002-03

State Revenues

General Fund

 

 

 


 

State Expenditures

Tobacco Settlement - CFE

General Fund*

County Funds - CFE

Federal Funds

 

 

 


$90,752,088

16,099,390

309,155

32,965,682

FTE Position Change

 

 

 

 

Other State Impact: None

Effective Date: Upon signature of the Governor — Programs effective FY 2002-03.

Appropriation Summary for FY 1999-2000: None required.

Local Government Impact: The counties' 20 percent share for conducting Medicaid eligibility determinations and providing case management services is estimated at $309,155 in FY 2002-03.


             * See State Expenditures section of fiscal note on Medicaid costs and General Fund impact.

 

NOTE:  As amended by the House Appropriations Committee, May 3, 1999, the bill provides that the programs newly created in SB99-132 shall receive funding beginning in FY 2002-03. SB99-231 requires: (1) that all moneys received in the first tobacco settlement payment be placed in the Tobacco Litigation Settlement Trust Fund; and (2) that 20% of each subsequent payment be placed in the Trust Fund. Thus, the fiscal note assumes that the first three payments, totaling $215,710,665, will be placed in the Tobacco Litigation Settlement Trust Fund. The Trust Fund total, including interest earned, is estimated at $261,346,769 for FY 2002-03.

 

Program expenditures under SB99-132, plus 20% to the Tobacco Litigation Settlement Trust Fund pursuant to SB 99-231, equal $140,126,315 in FY 2002-03.

 

A schedule of payments and distribution of tobacco settlement moneys is provided on page 5 of this fiscal note. It must be noted that payments will be adjusted to reflection inflation and volume of cigarette sales.


Summary of Legislation

  

            The reengrossed bill includes the following provisions:

 

               defines "settlement moneys" to be moneys received pursuant to the master settlement agreement;

               defines "tobacco settlement programs" to be any program that receives appropriations from moneys received by the state pursuant to the master settlement agreement;

               requires that no tobacco settlement moneys shall be used for a tobacco settlement program unless such program is expressly authorized by statute or is within the authority of the department or local government requesting funding;

               provides that a portion of settlement moneys may be dedicated to local governments for tobacco use prevention, cessation and related health programs;

               provides that all moneys received from the master settlement agreement shall be dedicated to improving the health of the citizens of Colorado;

               provides that moneys received by the state under the master settlement agreement are intended to supplement any moneys appropriated to health-related programs established prior to the effective date of the act;

               provides that a portion of the settlement moneys shall be placed in an endowment trust fund with the principle and interest reinvested in the fund for 25 years.


            As amended by the House HEWI Committee (4/29/99) and the House Appropriations Committees (5/3/99), the bill includes the following provisions:

 

               provides that programs created in SB99-132 be implemented in FY 2002-03;

               deletes the Tobacco Prevention, Education, and Cessation Programs in Schools, Grants for Public Programs, and Tobacco-Related Mental Health Treatment Services Programs and consolidates them into a single Tobacco Education, Prevention, and Cessation Program in the Department of Public Health and Environment;

               provides that moneys appropriated to the Fitzsimons Trust Fund begin in FY 2002-03 and continue through FY 2006-07;

               creates the Read to Achieve Grant Program in the Office of the Governor (10%);

               creates the School Violence Prevention Program to receive 3 percent or $3.0 million (whichever is lesser);

               creates the Twenty-First Century School Revolving Loan Fund in the Treasury Department for the purpose of K-12 capital construction — funding received begins at 10 percent and decreasing by 2 percentage points annually to a minimum funding level of 2 percent;

               establishes and changes percentage amounts for programs receiving tobacco settlement moneys:

                   — Nurse Home Visitor Program (starts at 2% grows to maximum of 10%)

                   — see Table 1 for percentage allocations; and

               provides that at least 10 percent of moneys allocated to the Children's Basic Health Plan Trust Fund, not necessary for providing services to enrollees, shall be allocated to the Department of Health Care Policy and Financing to offset Medicaid costs incurred.


State Expenditures


            Table 1 on page 5 includes an overview of expenditures under SB 99-132. Please refer to the fiscal notes dated April 9 and April 28, 1999, for a narrative discussion of the programs created in the bill as introduced.


            Medicaid Costs Under SB 99-132. The fiscal note includes an estimate of Medicaid-related costs incurred under the bill. Due to the bill's effective date of July 1, 2002, it is safe to assume the actual caseload impact will be different than the projections used in this fiscal note. Due to the number of factors which affect the Medicaid caseload, assumptions used today may not hold valid four fiscal years out.


            The total cost to modify the asset test for children eligible for Medicaid to that of the asset test for the Colorado Works Program is estimated at $1,480,080 in FY 2002-03. Of this amount, $541,260 is General Fund. The expansion of children into existing Medicaid eligibility categories as a result CBHP expansion is estimated at $31,175,443. Of this amount, $15,558,130 is General Fund. The Department of Health Care Policy and Financing estimates that Medicaid caseload increases resulting from CBHP expansion may range from 13,800 to 22,800; this fiscal note assumes the high range. Because the bill provides tobacco settlement moneys to offset General Fund costs for Medicaid expansion, a minimum of $3.4 million will be available from tobacco settlement moneys to address Medicaid backfill. It is estimated that for FY 2002-03, approximately $13.0 million of the total $34.2 million will be required for CBHP expansion. Thus, adequate tobacco settlement moneys should be available in FY 2002-03 to backfill all General Fund moneys required.

            FTE Under SB99-132. The fiscal note reflects only the moneys required under SB 99-132. No additional FTE are noted for FY 2002-03. It is assumed that any FTE required due to the creation of these new programs will be addressed through the annual budget process.


Local Government Impact


            The counties' 20 percent share for performing Medicaid eligibility determinations and case management services is estimated at $309,155 in FY 2002-03.


State Appropriations


            None required in FY 1999-00.


Departments Contacted

 

Education                   Health Care Policy and Financing                Higher Education

Human Services         Legislature, State Auditor                              Law

                                    Public Health and Environment                     Treasury


TABLE 1

%

FY 2002-03

%

FY 2003-04

Tobacco Settlement Payment

$ 113,963,751

$ 115,042,295

SB 99-231 - Allocation to Tobacco Litigation Settlement Trust Fund


20%


22,792,750


20%


23,008,459

Program Expenditures Under SB99-132 Qualifying for Tobacco Settlement Moneys

Nurse Home Visitor Program Fund

2%

2,279,275

4%

4,601,692

Children's Basic Health Plan Trust Fund (CBHP)

30%

34,189,125

30%

34,512,689

University of Colorado Tobacco-Related Research Fund


8%


9,117,100


8%


9,203,384

Fitzsimons Trust Fund

2%

2,279,275

2%

2,300,846

Tobacco Education, Prevention, and Cessation Grant Program — Tobacco Program Fund


15%


17,094,563


15%


17,256,344

Read to Achieve Grant Program —

Read to Achieve Fund


10%


11,396,375


10%


11,504,230

Twenty-First Century School Revolving Loan Fund

K-12 Capital Construction


10%


11,396,375


8%


9,203,384

School Violence Prevention Program Fund

3%

3,000,000

3%

3,000,000

Total Tobacco Moneys — SB 99-132

80%

$90,752,088

80%

$91,582,567

Total to Trust — SB 99-231

20%

$22,792,750

20%

$23,08,459

TOTAL — Tobacco Settlement Moneys

100%

$113,544,838

100%

$114,591,026

 

Medicaid Expenditures Under SB99-132 Qualifying for Tobacco Settlement Moneys

A minimum of 10% of CBHP Trust Fund allocation is available to offset General Fund expenditures.

Medicaid Asset Test

    General Fund

    Federal Funds

    County Funds

$1,519,916

541,260

938,820

39,836

$2,705,062

969,707

1,657,568

77,787

Medicaid Expansion Due To CBHP Expansion

    General Fund

    Federal Funds

    County Funds

$31,444,761

15,558,130

15,617,313

269,318

$33,749,101

16,479,866

16,539,049

730,186

TOTAL COSTS UNDER BILL

    Tobacco Settlement Moneys

     General Fund

     Federal Funds - Medicaid Match

     Federal Funds Available Due to CBHP

     County Funds

$140,126,315

90,752,088

16,099,390

16,556,133

16,409,549

309,155

$144,794,135

91,582,567

17,449,573

18,196,617

16,757,405

807,973