Pandemic Darlings The pandemic economy, in original documents
Home Source documents Fiscal Note - 1170 HB Manufacturing (Multiple Agency Fiscal Note Summary)

Fiscal Note - 1170 HB Manufacturing (Multiple Agency Fiscal Note Summary)

Summary

Multiple Agency Fiscal Note Summary for bill 1170 HB, titled Manufacturing, followed by individual state agency fiscal notes. The Department of Commerce note describes Section 3 as giving the department responsibility for the state's goal of consistently having the highest share of workforce involved in manufacturing and research and development occupations in the United States, and directs the department to report by December 31, 2021, on the feasibility of a state manufacturing and research and development office. Its Part I estimate is 11.4 FTE staff years and $2,242,242 in General Fund-State for FY 2022. The Superintendent of Public Instruction note estimates 0.1 FTE staff years and $13,000 in General Fund-State for FY 2022, and lists the capital budget impact as non-zero but indeterminate.

Summary drafted by a model from the document's text below and checked by script against that text before publication. It is a navigation aid, not a reading of what the document proves. Where AI is used

Cite this document

“Fiscal Note - 1170 HB Manufacturing (Multiple Agency Fiscal Note Summary).” Archived at Pandemic Darlings, https://pandemicdarlings.com/source-documents/2021-02-03-a28444-d226675-fn-1170-final-419879b92c/, SHA-256 ef5a87e1dd1fe93c6e9c2cd8d9029771e113672ce3235609e7880865868832e5.

Full text

                                     Multiple Agency Fiscal Note Summary
   Bill Number: 1170 HB                                          Title: Manufacturing

Estimated Cash Receipts
           NONE



Estimated Operating Expenditures
Agency Name                               2021-23                                                   2023-25                                                     2025-27
                      FTEs     GF-State     NGF-Outlook            Total       FTEs      GF-State       NGF-Outlook     Total       FTEs         GF-State      NGF-Outlook      Total
Department of          11.4     4,427,024      4,427,024           4,427,024    11.4      4,369,564        4,369,564   4,369,564     11.4         4,382,724         4,382,724   4,382,724
Commerce
Superintendent of        .1       26,000            26,000           26,000         .1         26,000        26,000       26,000       .1            26,000           26,000        26,000
Public Instruction
Community and            .1       24,000            24,000           24,000         .1         24,000        24,000       24,000       .1            24,000           24,000        24,000
Technical College
System

          Total $      11.6     4,477,024      4,477,024           4,477,024    11.6      4,419,564        4,419,564    4,419,564    11.6          4,432,724        4,432,724   4,432,724




Estimated Capital Budget Expenditures
 Agency Name                                   2021-23                                                2023-25                                        2025-27
                               FTEs          Bonds                    Total           FTEs          Bonds              Total        FTEs            Bonds               Total
 Department of Commerce      .0               0             0      .0              0             0                                          .0                 0                0
 Superintendent of Public Non-zero but indeterminate cost and/or savings. Please see discussion.
 Instruction
 Community and                     .0                     0                     0        .0                    0                0           .0                 0                0
 Technical College System

                     Total $      0.0                        0                  0        0.0                   0                0       0.0                     0               0




 Estimated Capital Budget Breakout
 Superintendent of Public Non-zero but indeterminate cost and/or savings. Please see discussion.
 Instruction




  Prepared by:       Val Terre, OFM                                                                                     Phone:                      Date Published:
                                                                                                                        (360) 280-3973              Final 2/ 1/2021




        FNPID: 61540

  FNS029 Multi Agency rollup
                           Individual State Agency Fiscal Note

Bill Number:      1170 HB                Title:     Manufacturing                                            Agency:      103-Department of
                                                                                                                          Commerce

Part I: Estimates
      No Fiscal Impact

Estimated Cash Receipts to:

      NONE


Estimated Operating Expenditures from:
                                                       FY 2022               FY 2023              2021-23              2023-25              2025-27
 FTE Staff Years                                              11.4                  11.4                11.4                  11.4                11.4
 Account
 General Fund-State            001-1                       2,242,242             2,184,782           4,427,024             4,369,564           4,382,724
                                       Total $             2,242,242             2,184,782           4,427,024             4,369,564           4,382,724


Estimated Capital Budget Impact:

    NONE




   The cash receipts and expenditure estimates on this page represent the most likely fiscal impact. Factors impacting the precision of these estimates,
   and alternate ranges (if appropriate), are explained in Part II.

  Check applicable boxes and follow corresponding instructions:
      If fiscal impact is greater than $50,000 per fiscal year in the current biennium or in subsequent biennia, complete entire fiscal note
  X
      form Parts I-V.
      If fiscal impact is less than $50,000 per fiscal year in the current biennium or in subsequent biennia, complete this page only (Part I).

      Capital budget impact, complete Part IV.

      Requires new rule making, complete Part V.


   Legislative Contact:     Kyle Raymond                                                     Phone: 360-786-7190            Date: 01/14/2021
   Agency Preparation:      Karen McArthur                                                   Phone: 360-725-4027            Date: 01/21/2021
   Agency Approval:         Joyce Miller                                                     Phone: 360-725-2710            Date: 01/21/2021
  OFM Review:               Gwen Stamey                                                      Phone: (360) 902-9810          Date: 01/22/2021

Form FN (Rev 1/00) 162,173.00                                                                                                   Request # 023-700-1
FNS063 Individual State Agency Fiscal Note                             1                                                              Bill # 1170 HB
Part II: Narrative Explanation
II. A - Brief Description Of What The Measure Does That Has Fiscal Impact
Briefly describe by section number, the significant provisions of the bill, and any related workload or policy assumptions, that have revenue or
expenditure impact on the responding agency.

 Section 3 is a new section, (1) provides to the Department of Commerce (department) the responsibility for
 implementing the state’s goal to consistently have the highest share of workforce involved in manufacturing and
 research and development occupations in the United States, also to build capacity statewide to allow all persons
 to learn the skills to enter the manufacturing or research and development field with abundant local employment
 opportunities in those fields;
 (2) directs the department to biennially convene stakeholders in manufacturing and research and development
 and compile a report to the legislature on the performance to date in obtaining the afore mentioned goal and to
 identify public policy obstacles in obtaining the goal with recommendations;
 (3) the department is directed to establish permanent regional offices staffed by lead coordinators and lists the
 responsibilities of those coordinators;
 (4) directs the department to coordinate with the superintendent of public instruction and the state board of
 community and technical colleges to evaluate any inadequacy or gaps in delivering training or retraining for a
 manufacturing workforce and deliver a report with recommendations to the legislature;
 (5) directs the department to report by December 31, 2021, on the feasibility of forming both a state
 manufacturing and research and development office to support the goal of Section 3(1);
 (6) directs the department to employ a general manufacturing and research and development sector lead; and
 (7) allows the department to expend resources to feature and promote innovation, product or industry
 sub-classification.
II. B - Cash receipts Impact
Briefly describe and quantify the cash receipts impact of the legislation on the responding agency, identifying the cash receipts provisions by section
number and when appropriate the detail of the revenue sources. Briefly describe the factual basis of the assumptions and the method by which the
cash receipts impact is derived. Explain how workload assumptions translate into estimates. Distinguish between one time and ongoing functions.

II. C - Expenditures
Briefly describe the agency expenditures necessary to implement this legislation (or savings resulting from this legislation), identifying by section
number the provisions of the legislation that result in the expenditures (or savings). Briefly describe the factual basis of the assumptions and the
method by which the expenditure impact is derived. Explain how workload assumptions translate into cost estimates. Distinguish between one time
and ongoing functions.

 Section 3
 To accomplish this work the department estimates the following will be needed:

 6.0 FTE Program Specialist 5 (12,528 hours FY22-27) created in six regions of the state and to act as a lead
 coordinator to establish regional research and manufacturing industrial councils, identify local skill centers and
 foster expansion or creation of skill centers, and promote and foster skilled training learning programs.

 1.0 FTE WMS Managing Director (2,088 hours FY22-27) to provide leadership, oversight, supervision, and
 decision making over all elements of the program. Staff provide expert policy advice or consultation on a range
 of issues specific to the program and to areas that have agency wide implications.

 1.0 FTE Administrative Assistant 3 (2,088 hours FY22-27) to provide administrative support, and procedural
 guidance to regional offices and the program.

 2.0 FTE EMS 3 Sector Leads (4,176 hours FY22-27) to provide general manufacturing, research and
 development and to work closely with the lead regional coordinators, the governor, industry and government
Manufacturing                                                                                                           103-Department of Commerce
Form FN (Rev 1/00) 162,173.00                                                                                                  Request # 023-700-1
FNS063 Individual State Agency Fiscal Note                              2                                                            Bill # 1170 HB
 leaders to forge and promote public-private partnerships, enhance the workforce for the 21st century in general
 manufacturing and research and development industries, and advance broad stroke strategies that support small
 business growth and expansion statewide.

 Salaries and Benefits
 FY22-FY27: $1,200,887 per fiscal year

 Professional Service Contracts
 FY22-FY27: $250,000 per fiscal year
 To feature and promote a particular innovation, product, or industry sub-classification and report research and
 development.

 Goods and Services, Travel and Equipment
 FY22: $383,054
 FY23-FY25: $325,594 per fiscal year
 FY26: $338,754
 FY27: 325,594
 This includes rent; regional sponsorship, memberships and conferences; annual customer relationship
 management licenses, attorney general costs, travel, and equipment.

 Intra-agency Reimbursements:
 FY22-FY27: $408,301 per fiscal year

 Note: Standard goods and services costs include supplies and materials, employee development and training,
 Attorney General costs, and central services charges.
 Intra-agency Reimbursement-Agency administration costs (e.g., payroll, HR, IT,) are funded under a federally
 approved cost allocation plan.

 =================

 Total Costs:
 FY22: $2,242,242
 FY23-FY25: $2,184,782 per fiscal year
 FY26: $2,197,942
 FY27: $2,184,782

Part III: Expenditure Detail
III. A - Operating Budget Expenditures
Account Account Title          Type          FY 2022            FY 2023        2021-23       2023-25         2025-27
 001-1      General Fund       State            2,242,242          2,184,782     4,427,024     4,369,564       4,382,724
                                 Total $        2,242,242          2,184,782     4,427,024     4,369,564       4,382,724




Manufacturing                                                                                103-Department of Commerce
Form FN (Rev 1/00) 162,173.00                                                                       Request # 023-700-1
FNS063 Individual State Agency Fiscal Note                  3                                             Bill # 1170 HB
 III. B - Expenditures by Object Or Purpose
                                                     FY 2022                FY 2023           2021-23                   2023-25             2025-27
  FTE Staff Years                                              11.4                   11.4                11.4                    11.4                11.4
  A-Salaries and Wages                                      892,008              892,008             1,784,016             1,784,016           1,784,016
  B-Employee Benefits                                       308,879              308,879               617,758               617,758             617,758
  C-Professional Service Contracts                          250,000              250,000               500,000               500,000             500,000
  E-Goods and Other Services                                253,594              253,594               507,188               507,188             507,188
  G-Travel                                                   72,000               72,000               144,000               144,000             144,000
  J-Capital Outlays                                          57,460                                     57,460                                    13,160
  M-Inter Agency/Fund Transfers
  N-Grants, Benefits & Client Services
  P-Debt Service
  S-Interagency Reimbursements
  T-Intra-Agency Reimbursements                             408,301              408,301              816,602               816,602             816,602
  9-
                                 Total $                 2,242,242              2,184,782            4,427,024             4,369,564           4,382,724

 III. C - Operating FTE Detail: List FTEs by classification and corresponding annual compensation. Totals need to agree with total FTEs in
          Part I and Part IIIA

  Job Classification                               Salary             FY 2022           FY 2023          2021-23           2023-25           2025-27
  Administrative Assistant 3                             48,996                1.0             1.0                1.0                 1.0              1.0
  Administrative Services - Indirect                     69,552                1.4             1.4                1.4                 1.4              1.4
  EMS Band 3                                            125,100                2.0             2.0                2.0                 2.0              2.0
  Program Specialist 5                                   80,292                6.0             6.0                6.0                 6.0              6.0
  WMS Band 2                                            111,060                1.0             1.0                1.0                 1.0              1.0
                          Total FTEs                                          11.4            11.4               11.4                11.4             11.4



III. D - Expenditures By Program (optional)
 NONE


 Part IV: Capital Budget Impact
  IV. A - Capital Budget Expenditures
       NONE

 IV. B - Expenditures by Object Or Purpose
        NONE

IV. C - Capital Budget Breakout
 Identify acquisition and construction costs not reflected elsewhere on the fiscal note and describe potential financing methods
       NONE

 IV. D - Capital FTE Detail: List FTEs by classification and corresponding annual compensation. Totals need to agree with total FTEs in
           Part IVB

      NONE

Part V: New Rule Making Required




Manufacturing                                                                                                               103-Department of Commerce
Form FN (Rev 1/00) 162,173.00                                                                                                      Request # 023-700-1
FNS063 Individual State Agency Fiscal Note                              4                                                                Bill # 1170 HB
                           Individual State Agency Fiscal Note

Bill Number:      1170 HB                 Title:    Manufacturing                                            Agency:      350-Superintendent of
                                                                                                                          Public Instruction

Part I: Estimates
      No Fiscal Impact

Estimated Cash Receipts to:

      NONE


Estimated Operating Expenditures from:
                                                       FY 2022               FY 2023              2021-23              2023-25              2025-27
 FTE Staff Years                                                  0.1                   0.1              0.1                      0.1                 0.1
 Account
 General Fund-State            001-1                          13,000                13,000              26,000                26,000              26,000
                                        Total $               13,000                13,000              26,000                26,000              26,000


Estimated Capital Budget Impact:
                             Non-zero but indeterminate cost and/or savings. Please see discussion.




   The cash receipts and expenditure estimates on this page represent the most likely fiscal impact. Factors impacting the precision of these estimates,
   and alternate ranges (if appropriate), are explained in Part II.

  Check applicable boxes and follow corresponding instructions:
      If fiscal impact is greater than $50,000 per fiscal year in the current biennium or in subsequent biennia, complete entire fiscal note
      form Parts I-V.
  X   If fiscal impact is less than $50,000 per fiscal year in the current biennium or in subsequent biennia, complete this page only (Part I).

  X   Capital budget impact, complete Part IV.

      Requires new rule making, complete Part V.


   Legislative Contact:     Kyle Raymond                                                      Phone: 360-786-7190           Date: 01/14/2021
   Agency Preparation:      Amy Kollar                                                        Phone: 360 725-6420           Date: 02/01/2021
   Agency Approval:         Mike Woods                                                        Phone: 360 725-6283           Date: 02/01/2021
  OFM Review:               Val Terre                                                         Phone: (360) 280-3973         Date: 02/01/2021

Form FN (Rev 1/00) 164,193.00                                                                                                  Request # HB 1170-2
FNS063 Individual State Agency Fiscal Note                              1                                                            Bill # 1170 HB
Part II: Narrative Explanation
II. A - Brief Description Of What The Measure Does That Has Fiscal Impact
Briefly describe by section number, the significant provisions of the bill, and any related workload or policy assumptions, that have revenue or
expenditure impact on the responding agency.

 Summary:
 The State of Washington intends to increase the number of manufacturing and research and development sector
 jobs by 2030. The State plans to accomplish this by expanding and promoting skilled trade learning programs.
II. B - Cash receipts Impact
Briefly describe and quantify the cash receipts impact of the legislation on the responding agency, identifying the cash receipts provisions by section
number and when appropriate the detail of the revenue sources. Briefly describe the factual basis of the assumptions and the method by which the
cash receipts impact is derived. Explain how workload assumptions translate into estimates. Distinguish between one time and ongoing functions.

 No cash receipts impact.
II. C - Expenditures
Briefly describe the agency expenditures necessary to implement this legislation (or savings resulting from this legislation), identifying by section
number the provisions of the legislation that result in the expenditures (or savings). Briefly describe the factual basis of the assumptions and the
method by which the expenditure impact is derived. Explain how workload assumptions translate into cost estimates. Distinguish between one time
and ongoing functions.

 Section 3 requires the Office of Superintendent of Public Instruction (OSPI) to provide expertise to stakeholders
 and assist in the identification of gaps in delivering hands-on, skills-based learning remotely. The projected fiscal
 impact is estimated to be 0.10 FTE of a Program Supervisor’s time to collaborate and provide recommendations.
 OSPI estimates the cost to be $13,000 each year beginning in FY22.

Part III: Expenditure Detail
III. A - Operating Budget Expenditures
Account Account Title          Type                     FY 2022                FY 2023             2021-23               2023-25             2025-27
 001-1      General Fund       State                         13,000                 13,000             26,000                 26,000             26,000
                                 Total $                     13,000                 13,000             26,000                 26,000             26,000

 III. B - Expenditures by Object Or Purpose
                                                     FY 2022                FY 2023           2021-23              2023-25            2025-27
  FTE Staff Years                                               0.1                   0.1               0.1                  0.1                0.1
  A-Salaries and Wages                                       8,400                8,400              16,800              16,800              16,800
  B-Employee Benefits                                        4,600                4,600               9,200               9,200               9,200
  C-Professional Service Contracts
  E-Goods and Other Services
  G-Travel
  J-Capital Outlays
  M-Inter Agency/Fund Transfers
  N-Grants, Benefits & Client Services
  P-Debt Service
  S-Interagency Reimbursements
  T-Intra-Agency Reimbursements
  9-
                                 Total $                    13,000               13,000              26,000              26,000              26,000




Manufacturing                                                                                                 350-Superintendent of Public Instruction
Form FN (Rev 1/00) 164,193.00                                                                                                 Request # HB 1170-2
FNS063 Individual State Agency Fiscal Note                              2                                                             Bill # 1170 HB
 III. C - Operating FTE Detail: List FTEs by classification and corresponding annual compensation. Totals need to agree with total FTEs in
          Part I and Part IIIA

  Job Classification                               Salary           FY 2022          FY 2023         2021-23          2023-25         2025-27
  Program Supervisor                                     83,517               0.1              0.1             0.1              0.1             0.1
                             Total FTEs                                       0.1              0.1             0.1              0.1             0.1



III. D - Expenditures By Program (optional)
 NONE


 Part IV: Capital Budget Impact
 IV. A - Capital Budget Expenditures
                                  Non-zero but indeterminate cost and/or savings. Please see discussion.

 IV. B - Expenditures by Object Or Purpose
                                 Non-zero but indeterminate cost and/or savings. Please see discussion.

IV. C - Capital Budget Breakout
 Identify acquisition and construction costs not reflected elsewhere on the fiscal note and describe potential financing methods
                                  Non-zero but indeterminate cost and/or savings. Please see discussion.
 IV. D - Capital FTE Detail: List FTEs by classification and corresponding annual compensation. Totals need to agree with total FTEs in
           Part IVB

      NONE
The fiscal impact to OSPI’s capital budget is indeterminate because it’s unknown whether the legislature will appropriate
funding for fostering the appropriate expansion of existing skills centers or creation of additional capacity as determined
by the Department of Commerce.

Historically, the legislature has provided full funding for the creation, expansion, and modernization of skills center
facilities. Each school district administrative host of a skills center has provided the land where the skills center is located.

For discussion purposes, the cost per square feet of creating or expanding skills center space will vary depending on the
training/education program offered to students. The square feet needs of each program offered varies. For example,
composite labs and construction trades programs will require more space than computer programming and robotics
programs. In addition, the cost of the equipment to teach their different programs will vary.

Also, the cost to offer similar programs will vary between existing skills centers depending on the age and condition of
each facility. The cost of a program to be added or expanded at an older facility will cost more due to the age and
condition of its building systems and the associated costs to bring current systems up to current building, health and safety
codes.
Part V: New Rule Making Required




Manufacturing                                                                                               350-Superintendent of Public Instruction
Form FN (Rev 1/00) 164,193.00                                                                                               Request # HB 1170-2
FNS063 Individual State Agency Fiscal Note                             3                                                            Bill # 1170 HB
                           Individual State Agency Fiscal Note

Bill Number:      1170 HB                Title:     Manufacturing                                            Agency:      699-Community and
                                                                                                                          Technical College System

Part I: Estimates
      No Fiscal Impact

Estimated Cash Receipts to:

      NONE


Estimated Operating Expenditures from:
                                                       FY 2022               FY 2023              2021-23              2023-25              2025-27
 FTE Staff Years                                                  0.1                   0.1              0.1                      0.1                 0.1
 Account
 General Fund-State            001-1                          12,000                12,000              24,000                24,000              24,000
                                       Total $                12,000                12,000              24,000                24,000              24,000


Estimated Capital Budget Impact:

    NONE




   The cash receipts and expenditure estimates on this page represent the most likely fiscal impact. Factors impacting the precision of these estimates,
   and alternate ranges (if appropriate), are explained in Part II.

  Check applicable boxes and follow corresponding instructions:
      If fiscal impact is greater than $50,000 per fiscal year in the current biennium or in subsequent biennia, complete entire fiscal note
      form Parts I-V.
  X   If fiscal impact is less than $50,000 per fiscal year in the current biennium or in subsequent biennia, complete this page only (Part I).

      Capital budget impact, complete Part IV.

      Requires new rule making, complete Part V.


   Legislative Contact:     Kyle Raymond                                                      Phone: 360-786-7190           Date: 01/14/2021
   Agency Preparation:      Brian Myhre                                                       Phone: 360-704-4413           Date: 01/25/2021
   Agency Approval:         Cherie Berthon                                                    Phone: 360-704-1023           Date: 01/25/2021
  OFM Review:               Breann Boggs                                                      Phone: (360) 485-5716         Date: 01/26/2021

Form FN (Rev 1/00) 162,491.00                                                                                                           Request # 9-1
FNS063 Individual State Agency Fiscal Note                              1                                                               Bill # 1170 HB
Part II: Narrative Explanation
II. A - Brief Description Of What The Measure Does That Has Fiscal Impact
Briefly describe by section number, the significant provisions of the bill, and any related workload or policy assumptions, that have revenue or
expenditure impact on the responding agency.

 By the year 2030, this bill would set a goal of making Washington State have the greatest per capita share of
 workers involved in the manufacturing and research and development sectors. The Department of Commerce
 (Commerce) would be responsible for implementing the state’s goal and for submitting a biennial report to the
 legislature on performance toward attainment of the goal.

 In coordination with the Office of Superintendent of Public Instruction and the State Board for Community and
 Technical Colleges (State Board), the Department of Commerce is directed to assess any inadequacy or gaps in
 delivering hands-on, skills-based learning remotely to all Washingtonians seeking to enter, or transition within,
 the manufacturing workforce. Commerce is required to report to the legislature with recommendations on how
 Washington can be a world leader in best practices for delivering remote learning opportunities adapted to the
 manufacturing workplace.
II. B - Cash receipts Impact
Briefly describe and quantify the cash receipts impact of the legislation on the responding agency, identifying the cash receipts provisions by section
number and when appropriate the detail of the revenue sources. Briefly describe the factual basis of the assumptions and the method by which the
cash receipts impact is derived. Explain how workload assumptions translate into estimates. Distinguish between one time and ongoing functions.

 No cash receipts impact.
II. C - Expenditures
Briefly describe the agency expenditures necessary to implement this legislation (or savings resulting from this legislation), identifying by section
number the provisions of the legislation that result in the expenditures (or savings). Briefly describe the factual basis of the assumptions and the
method by which the expenditure impact is derived. Explain how workload assumptions translate into cost estimates. Distinguish between one time
and ongoing functions.

 Requirements in the bill would result in expenditure impacts.

 SECTION 3(2)
 The Department of Commerce is required to convene stakeholders in manufacturing and research and
 development for the purpose of compiling a biennial report to the legislature. State agencies are directed to
 provide expertise, information and resources as requested from stakeholders.

 It is estimated to take .1 FTE of a State Board Workforce Policy Associate to work with stakeholders and the
 Department of Commerce to provide information needed for the report.

 .1 FTE X $120,000 Policy Associate (Salary & Benefits) = $12,000 on-going costs starting in FY 2022.


 SECTION 3(4)
 The State Board for Community and Technical Colleges is directed to coordinate with the Department of
 Commerce to assess any inadequacy or gaps in delivering hands-on, skills-based learning remotely to all
 Washingtonians seeking to enter, or transition within, the manufacturing workforce.

 The work to assess inadequacy or gaps in remote learning can be done within existing resources.



Manufacturing                                                                                         699-Community and Technical College System
Form FN (Rev 1/00) 162,491.00                                                                                                     Request # 9-1
FNS063 Individual State Agency Fiscal Note                              2                                                         Bill # 1170 HB
Part III: Expenditure Detail
III. A - Operating Budget Expenditures
Account Account Title          Type                     FY 2022                   FY 2023                   2021-23               2023-25               2025-27
 001-1      General Fund       State                         12,000                    12,000                   24,000                 24,000               24,000
                                 Total $                     12,000                    12,000                   24,000                 24,000               24,000

III. B - Expenditures by Object Or Purpose
                                                     FY 2022                  FY 2023             2021-23                    2023-25               2025-27
  FTE Staff Years                                                 0.1                      0.1                 0.1                     0.1                    0.1
  A-Salaries and Wages                                       9,000                       9,000              18,000                18,000                18,000
  B-Employee Benefits                                        3,000                       3,000               6,000                 6,000                 6,000
  C-Professional Service Contracts
  E-Goods and Other Services
  G-Travel
  J-Capital Outlays
  M-Inter Agency/Fund Transfers
  N-Grants, Benefits & Client Services
  P-Debt Service
  S-Interagency Reimbursements
  T-Intra-Agency Reimbursements
  9-
                                 Total $                    12,000                      12,000              24,000                24,000                24,000

 III. C - Operating FTE Detail: List FTEs by classification and corresponding annual compensation. Totals need to agree with total FTEs in
          Part I and Part IIIA

  Job Classification                               Salary               FY 2022             FY 2023          2021-23            2023-25             2025-27
  Policy Associate                                       89,000                   0.1                 0.1              0.1                   0.1              0.1
                             Total FTEs                                           0.1                 0.1              0.1                   0.1              0.1



III. D - Expenditures By Program (optional)
NONE


 Part IV: Capital Budget Impact
 IV. A - Capital Budget Expenditures
      NONE

 IV. B - Expenditures by Object Or Purpose
        NONE

IV. C - Capital Budget Breakout
 Identify acquisition and construction costs not reflected elsewhere on the fiscal note and describe potential financing methods
       NONE

 IV. D - Capital FTE Detail: List FTEs by classification and corresponding annual compensation. Totals need to agree with total FTEs in
           Part IVB

      NONE




Manufacturing                                                                                                699-Community and Technical College System
Form FN (Rev 1/00) 162,491.00                                                                                                            Request # 9-1
FNS063 Individual State Agency Fiscal Note                                3                                                              Bill # 1170 HB
Part V: New Rule Making Required




Manufacturing                                    699-Community and Technical College System
Form FN (Rev 1/00) 162,491.00                                                Request # 9-1
FNS063 Individual State Agency Fiscal Note   4                               Bill # 1170 HB


File and source

File
2021-02-03_a28444_d226675_fn-1170-final.pdf
Size
431,269 bytes
SHA-256
ef5a87e1dd1fe93c6e9c2cd8d9029771e113672ce3235609e7880865868832e5
Our copy
2021-02-03_a28444_d226675_fn-1170-final.pdf
Original
No public link identified.
Back to top