COMMITTEE ON LEGISLATIVE RESEARCH

OVERSIGHT DIVISION


FISCAL NOTE

 

L.R. No.:         4234-02

Bill No.:          HB 1709

Subject:           Health Care; Health, Public; Tobacco Products; Treasurer, State

Type:              Original

Date:               February 11, 2008




 

Bill Summary:            This legislation creates the Tobacco Use Prevention, Cessation and Enforcement Fund to fund a comprehensive tobacco control program.


FISCAL SUMMARY


ESTIMATED NET EFFECT ON GENERAL REVENUE FUND

FUND AFFECTED

FY 2009

FY 2010

FY 2011

General Revenue

($13,000,000)

($13,000,000)

($13,000,000)

 

 

 

 

Total Estimated

Net Effect on

General Revenue

Fund

($13,000,000)

($13,000,000)

($13,000,000)


ESTIMATED NET EFFECT ON OTHER STATE FUNDS

FUND AFFECTED

FY 2009

FY 2010

FY 2011

Tobacco Use Prevention, Cessation and Enforcement Trust Fund*

$0

$0

$0

Total Estimated

Net Effect on Other

State Funds

$0

$0

$0

*Income and costs of approximately $13 million would net to $0.


Numbers within parentheses: ( ) indicate costs or losses.

This fiscal note contains 8 pages.




ESTIMATED NET EFFECT ON FEDERAL FUNDS

FUND AFFECTED

FY 2009

FY 2010

FY 2011

 

 

 

 

 

 

 

 

Total Estimated

Net Effect on All

Federal Funds

$0

$0

$0



ESTIMATED NET EFFECT ON FULL TIME EQUIVALENT (FTE)

FUND AFFECTED

FY 2009

FY 2010

FY 2011

Tobacco Use Prevention, Cessation and Enforcement Trust Fund

2 FTE

2 FTE

2 FTE

 

 

 

 

Total Estimated

Net Effect on

FTE

2 FTE

2 FTE

2 FTE


Estimated Total Net Effect on All funds expected to exceed $100,000 savings or (cost).


Estimated Net Effect on General Revenue Fund expected to exceed $100,000 (cost).


ESTIMATED NET EFFECT ON LOCAL FUNDS

FUND AFFECTED

FY 2009

FY 2010

FY 2011

Local Government

$10,500,000

$10,500,000

$10,500,000





FISCAL ANALYSIS



ASSUMPTION


Officials from the Office of the Attorney General and the Office of the Missouri State Treasurer each assume the proposal would have no fiscal impact on their respective agencies.


Officials from the Department of Social Services (DSS) assume since the Department of Health and Senior Services is responsible for administration of the fund and implementation of programs under the fund, there is no direct fiscal impact to the DSS.


Officials from the Office of the Secretary of State (SOS) state many bills considered by the General Assembly include provisions allowing or requiring agencies to submit rules and regulations to implement the act. The SOS is provided with core funding to handle a certain amount of normal activity resulting from each year’s legislative session. The fiscal impact for this fiscal note to the SOS for Administrative Rules is less than $2,500. The SOS recognizes that this is a small amount and does not expect that additional funding would be required to meet these costs. However, the SOS also recognizes that many such bills may be passed by the General Assembly in a given year and that collectively the costs may be in excess of what the office can sustain with the core budget. Therefore, the SOS reserves the right to request funding for the cost of supporting administrative rules requirements should the need arise based on a review of the finally approved bills signed by the governor.


Oversight assumes the SOS could absorb the costs of printing and distributing regulations related to this proposal. If multiple bills pass which require the printing and distribution of regulations at substantial costs, the SOS could request funding through the appropriation process. Any decisions to raise fees to defray costs would likely be made in subsequent fiscal years.


Officials from the Office of Budget and Planning (BAP) assume the proposed legislation should not result in additional costs or savings to the BAP.


The proposal directs moneys received from the strategic contribution payments under the Master Settlement Agreement to be deposited into a new fund, the "Tobacco Use Prevention, Cessation, and Enforcement Trust Fund." Moneys in the fund shall be used for a comprehensive tobacco control program. It is estimated that the state will receive $13 million per year from the strategic contribution payments.




ASSUMPTION (continued)


In response to a similar proposal from this year (SB 946), officials from the Department of Health and Senior Services (DHSS) assume this proposal establishes the Tobacco Use Prevention, Cessation, and Enforcement Trust Fund, which shall be funded by moneys received from the strategic contribution payments under the Master Settlement Agreement. According to the Attorney General's Office, this funding should be approximately $13 million per year through Fiscal Year 2017. Moneys in the fund shall be used for a comprehensive tobacco control program including but not limited to prevention, cessation, and enforcement of tobacco control programs. DHSS estimates that two (2) additional FTE will be required for the implementation of this program:

 

          One (1) Program Coordinator ($45,804) responsible for the implementation and oversight of the program, including: contract monitoring, supervision of the HPR III, providing technical assistance to schools and counties, coordinating publicity for the new programs, and evaluation effectiveness.

 

          One (1) Health Program Representative III ($36,204) responsible for providing technical assistance, training and other resources to local organizations working to reduce tobacco use, and other duties as directed by the coordinator.


Standard expenses and equipment, fringes, and indirect costs would also be needed for the two staff.


The remaining funds would be used as follows:

          Approximately $2 million will be used for the expansion of the Quitline program. The cost to provide nicotine replacement therapy (NRT) is $62.50 per individual. This additional funding would allow the Department to provide NRT to approximately 32,000 additional callers.

 

          Approximately $7.5 million will be used in the form of grants to community-based groups and school districts for tobacco prevention/cessation efforts. $3.5 million will provide grants to community-based groups and $4 million will provide grants to school districts. These programs are to provide individual and group cessation and/or prevention counseling for youth.

 

          Approximately $3 million will be used in the form of grants to county law enforcement agencies to address illegal sales and usage and/or to expand or initiate other existing youth tobacco programs deemed evidence-based and having merit.



ASSUMPTION (continued)


The exact amount of funding for each program activity are approximate and will depend on the actual amount received from the strategic contribution payments under the Master Settlement Agreement.


It is assumed the increased revenue in the Tobacco Use Prevention, Cessation, and Enforcement Trust Fund will be offset by a reduction in revenue to the General Revenue Fund. Based on the estimates provided by the Attorney General's Office, the lost revenue to the General Revenue fund will be approximately $13 million.


Oversight has, for fiscal note purposes only, changed the starting salary for the DHSS positions to correspond to the first step above minimum for comparable positions in the state’s merit system pay grid. This decision reflects a study of actual starting salaries for new state employees for a six month period and the policy of the Oversight Subcommittee of the Joint Committee on Legislative Research.



FISCAL IMPACT - State Government

FY 2009

(10 Mo.)

FY 2010

FY 2011

 

 

 

 

GENERAL REVENUE FUND

 

 

 

 

 

 

 

Costs - Department of Health and Senior Services

 

 

 

     Loss of Revenue now deposited in the

     Tobacco Use Prevention, Cessation

     and Enforcement Trust Fund



($13,000,000)



($13,000,000)



($13,000,000)

 

 

 

 

ESTIMATED NET EFFECT ON GENERAL REVENUE FUND


($13,000,000)


($13,000,000)


($13,000,000)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOBACCO USE PREVENTION, CESSATION AND ENFORCEMENT TRUST FUND

 

 

 

 

 

 

 

Income - Department of Health and Senior Services

 

 

 

     Revenue from Strategic Contribution

     Payments


$13,000,000


$13,000,000


$13,000,000

 

 

 

 

Costs - Department of Health and Senior Services

 

 

 

     Personal Services

($69,051)

($85,347)

($87,908)

     Fringe Benefits

($30,534)

($37,740)

($38,873)

     Equipment and Expense

($21,141)

($10,918)

($11,246)

     Program Costs

($379,274)

($365,995)

($361,973)

     Quitline Program

($2,000,000)

($2,000,000)

($2,000,000)

     Community-Based Grants

($7,500,000)

($7,500,000)

($7,500,000)

     County Law Enforcement Grants

($3,000,000)

($3,000,000)

($3,000,000)

Total Costs - DHSS

($13,000,000)

($13,000,000)

($13,000,000)

          FTE Change - DHSS

2 FTE

2 FTE

2 FTE

 

 

 

 

ESTIMATED NET EFFECT ON TOBACCO USE PREVENTION, CESSATION AND ENFORCEMENT TRUST FUND




$0




$0




$0

 

 

 

 

Estimated Net FTE Change for Tobacco Use Prevention, Cessation and Enforcement Fund



2 FTE



2 FTE



2 FTE

 

 

 

 












FISCAL IMPACT - Local Government

FY 2009

(10 Mo.)

FY 2010

FY 2011

 

 

 

 

POLITICAL SUBDIVISIONS

 

 

 

 

 

 

 

Income - Community-Based Groups

$3,500,000

$3,500,000

$3,500,000

 

 

 

 

Income - School Districts

$4,000,000

$4,000,000

$4,000,000

 

 

 

 

Income - County Law Enforcement

$3,000,000

$3,000,000

$3,000,000

 

 

 

 

 

 

 

 

ESTIMATED NET EFFECT ON POLITICAL SUBDIVISIONS


$10,500,000


$10,500,000


$10,500,000

 

 

 

 



FISCAL IMPACT - Small Business


No direct fiscal impact to small businesses would be expected as a result of this proposal.



FISCAL DESCRIPTION


The proposed legislation creates the tobacco use prevention, cessation and enforcement fund. Beginning fiscal year 2009, payments received from the strategic contribution fund will be deposited into the newly created fund to be used for a comprehensive tobacco control program.


This legislation is not federally mandated, would not duplicate any other program and would not require additional capital improvements or rental space.












SOURCES OF INFORMATION


Department of Health and Senior Services

Department of Social Services

Office of the Secretary of State

Office of the Missouri State Treasurer

Office of the Attorney General

Office of Budget and Planning






                                                                                                Mickey Wilson, CPA

                                                                                                Director

                                                                                                February 11, 2008