Pandemic Darlings The pandemic economy, in original documents
Home Source documents Fiscal Note Summary — 5091 SB, Hydrogen Fuel Cells (Multiple Agency, Final)

Fiscal Note Summary — 5091 SB, Hydrogen Fuel Cells (Multiple Agency, Final)

Summary

Multiple Agency Fiscal Note Summary for bill number 5091 SB, titled Hydrogen fuel cells, followed by individual fiscal notes. The Joint Legislative Audit and Review Committee note estimates 2023-25 operating expenditures of 17,600, and the Department of Revenue note estimates 341,600. The Joint Legislative Audit and Review Committee note states that the bill creates three new B&O tax incentives intended to encourage hydrogen cell research, development, manufacture, and sales in Washington. Its Section 2 sets a 0.2904% preferential B&O tax rate for persons in Washington that manufacture, or make retail or wholesale sales of, hydrogen fuel cells.

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 Summary — 5091 SB, Hydrogen Fuel Cells (Multiple Agency, Final).” Archived at Pandemic Darlings, https://pandemicdarlings.com/source-documents/2023-02-16-a30799-d253692-5091-sb-fn-final-01-19-23-91d53bfa2e/, SHA-256 73488d8fb723023a9f9287b501db0dbfa896b2d4e368e3783ad641b4aa879a02.

Full text

                                       Multiple Agency Fiscal Note Summary
   Bill Number: 5091 SB                                            Title: Hydrogen fuel cells

Estimated Cash Receipts
  Agency Name                                 2023-25                                                       2025-27                                             2027-29
                              GF-State       NGF-Outlook              Total             GF-State        NGF-Outlook          Total        GF-State            NGF-Outlook                 Total
  Department of                 (100,000)        (100,000)             (100,000)          (600,000)          (600,000)       (600,000)      (600,000)             (600,000)                (600,000)
  Revenue

           Total $             (100,000)          (100,000)            (100,000)            (600,000)          (600,000)     (600,000)          (600,000)            (600,000)             (600,000)




Estimated Operating Expenditures
Agency Name                                 2023-25                                                     2025-27                                                          2027-29
                      FTEs       GF-State     NGF-Outlook             Total      FTEs        GF-State       NGF-Outlook     Total        FTEs        GF-State          NGF-Outlook             Total
Joint Legislative       .1          17,600            17,600            17,600         .0               0              0            0      .0                    0                   0                 0
Audit and Review
Committee
Department of           .8         341,600        341,600             341,600          .2          45,200        45,200       45,200       .2               45,200               45,200            45,200
Revenue

         Total $        0.9        359,200        359,200             359,200      0.2             45,200        45,200       45,200       0.2              45,200               45,200            45,200




Estimated Capital Budget Expenditures
 Agency Name                                     2023-25                                                  2025-27                                        2027-29
                                FTEs           Bonds                    Total           FTEs            Bonds              Total         FTEs           Bonds                     Total
 Joint Legislative Audit             .0                     0                      0          .0                   0                0           .0                     0                      0
 and Review Committee
 Department of Revenue               .0                     0                      0          .0                   0                0           .0                     0                      0

                     Total $        0.0                        0                   0         0.0                   0                0       0.0                         0                      0




 Estimated Capital Budget Breakout




  Prepared by:       Cheri Keller, OFM                                                                                      Phone:                      Date Published:
                                                                                                                            (360) 584-2207              Final




        FNPID 65622
             :
  FNS029 Multi Agency rollup
                            Individual State Agency Fiscal Note

Bill Number:      5091 SB                Title:     Hydrogen fuel cells                                       Agency: 014-Joint Legislative Audit
                                                                                                                      and Review Committee

Part I: Estimates
      No Fiscal Impact

Estimated Cash Receipts to:

      NONE


Estimated Operating Expenditures from:
                                                       FY 2024               FY 2025              2023-25              2025-27              2027-29
 FTE Staff Years                                                  0.1                   0.0              0.1                      0.0              0.0
 Account
 General Fund-State            001-1                          17,600                      0             17,600                      0                      0
                                       Total $                17,600                      0             17,600                      0                      0


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:     Kim Cushing                                                       Phone: (360) 786-7421          Date: 01/03/2023
   Agency Preparation:      Dana Lynn                                                         Phone: 360-786-5177            Date: 01/06/2023
   Agency Approval:         Eric Thomas                                                       Phone: 360 786-5182            Date: 01/06/2023
  OFM Review:               Gaius Horton                                                      Phone: (360) 819-3112          Date: 01/12/2023

Form FN (Rev 1/00) 177,526.00                                                                                                           Request # 3-1
FNS063 Individual State Agency Fiscal Note                              1                                                               Bill # 5091 SB
Part II: Narrative Explanation
II. A - Brief Description Of What The Measure Does That Has Fiscal Impact
Significant provisions of the bill and any related workload or policy assumptions that have revenue or expenditure impact on the responding agency by
section number.

 The bill creates three new B&O tax incentives intended to encourage hydrogen cell research, development, manufacture,
 and sales in Washington.

 TAX PERFORMANCE STATEMENT DETAILS

 Section 1 is the tax preference performance statement that categorizes the preferences as intended to:
    • Induce certain designated behavior by taxpayers, as indicated in RCW 82.32.808(2)(a).
    • Improve industry competitiveness, as indicated in RCW 82.32.808(2)(b).
    • Create or retain jobs as indicated in RCW 82.32.808(2)(c).

 The Legislature's specific public policy objective is to encourage hydrogen fuel cell research, development, manufacture,
 and sales in Washington to advance hydrogen fuel cell technology, production, and adoption in the state.

 If a review finds that the number of businesses in Washington focused on hydrogen fuel cell research, development,
 manufacture, or sales has increased as measured by the number of businesses claiming the tax preferences, or that
 Washington businesses forces on hydrogen fuel cell research and development and manufacturing in the state have made
 advancements in hydrogen fuel cell technology, then the Legislature intends to extend the expiration dates of the
 preferences.

 Section 2 adds a new section to chapter 82.04 RCW, establishing a 0.2904% preferential B&O tax rate for persons in
 Washington that manufacture, or make retail or wholesale sales of, hydrogen fuel cells. The preferential rate begins
 October 1, 2023, and expires January 1, 2034.

 Section 3 adds a new section to chapter 82.04 RCW, creating a B&O tax credit for qualified hydrogen fuel cell
 development. Manufacturers or processors for hire of hydrogen fuel cells may begin earning credits for expenditures made
 after July 1, 2023. The credit is equal to the amount of qualified hydrogen fuel cell development expenditures multiplied by
 1.75%.

 Several terms are defined and persons claiming the credit are required to file an annual tax preference performance report
 with the Department of Revenue. The credit expires January 1, 2034.

 Section 4 adds a new section to chapter 82.04 RCW, establishing a B&O tax credit for property and leasehold excise taxes
 paid during the calendar year. The credit is equal to:
    • Property taxes paid on buildings and land on which the buildings are located, or both, or leasehold excise taxes paid for
 buildings constructed after July 1, 2023, the land on which the buildings are located, or both. In any case, the buildings must
 be used exclusively in manufacturing hydrogen fuel cells.
       • Property taxes attributable to an increase in assessed value due to renovation or expansion of a building used
 exclusively in manufacturing hydrogen fuel cells.
    • An amount equal to property taxes paid by manufacturers of hydrogen fuel cells on machinery and equipment exempt
 from sales and use tax under RCW 82.08.02565 or 82.12.02565 and acquired after July 1, 2023.

 A formula for calculating the property tax credit is provided in the section. Several terms are defined and persons claiming
 the credit are required to file an annual tax preference performance report with the Department of Revenue. The credit
 expires January 1, 2034.
II. B - Cash receipts Impact

Hydrogen fuel cells                                                                           014-Joint Legislative Audit and Review Committee
Form FN (Rev 1/00) 177,526.00                                                                                                    Request # 3-1
FNS063 Individual State Agency Fiscal Note                            2                                                           Bill # 5091 SB
Cash receipts impact of the legislation on the responding agency with the cash receipts provisions identified by section number and when appropriate, the
detail of the revenue sources. Description of the factual basis of the assumptions and the method by which the cash receipts impact is derived. Explanation
of how workload assumptions translate into estimates. Distinguished between one time and ongoing functions.

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


 JLARC staff would contact and work with the Department of Revenue and other appropriate agencies immediately after
 passage of the bill to ensure project contacts are established and any other necessary data for JLARC staff’s future
 evaluation needs are identified and collected. JLARC will likely review these preferences in 2031.

 The expenditure detail reflects work conducted to prepare for the future review of the preferences. Costs associated with
 the review are not included in this fiscal note. This fiscal note reflects only the costs associated with establishing data
 collection.

 This tax preference review may require additional resources. The audit will be conducted and presented to JLARC
 consistent with the processes used for other tax preference reviews. Based on all tax preference legislation that is passed,
 JLARC may subsequently determine that it can absorb the costs for this proposed bill in its base budget, if the workload of
 other enacted tax preference legislation does not exceed current staffing. JLARC will assess all of the tax preference
 reviews mandated in the 2023 legislative session.

 This audit will require an estimated 1 audit month.

 JLARC Audit Months: JLARC calculates its staff resources in "Audit Months" to estimate the time and effort to undertake
 and complete its studies. An "Audit Month" reflects a JLARC analyst’s time for a month, together with related
 administrative, support, and goods/services costs. JLARC’s anticipated 2021-23 costs are calculated at approximately
 $22,100 per audit month.

Part III: Expenditure Detail
III. A - Operating Budget Expenditures
Account Account Title          Type                       FY 2024                FY 2025              2023-25               2025-27              2027-29
 001-1      General Fund       State                           17,600                         0           17,600                         0                    0
                                 Total $                       17,600                         0           17,600                         0                    0

III. B - Expenditures by Object Or Purpose
                                                       FY 2024                FY 2025             2023-25             2025-27             2027-29
  FTE Staff Years                                                0.1                                        0.1
  A-Salaries and Wages                                        11,400                                   11,400
  B-Employee Benefits                                          3,600                                    3,600
  C-Professional Service Contracts
  E-Goods and Other Services                                   2,400                                     2,400
  G-Travel                                                       200                                       200
  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 $                       17,600                    0              17,600                     0                   0




Hydrogen fuel cells                                                                                 014-Joint Legislative Audit and Review Committee
Form FN (Rev 1/00) 177,526.00                                                                                                          Request # 3-1
FNS063 Individual State Agency Fiscal Note                                3                                                             Bill # 5091 SB
 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 2024           FY 2025          2023-25           2025-27   2027-29
  Research Analyst                                       126,694               0.1                                  0.1
  Support staff                                           89,671
                              Total FTEs                                       0.1                                  0.1                       0.0



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
 Acquisition and construction costs not reflected elsewhere on the fiscal note and description of potential financing methods.
       NONE

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


      NONE

Part V: New Rule Making Required
Provisions of the bill that require the agency to adopt new administrative rules or repeal/revise existing rules.




Hydrogen fuel cells                                                                               014-Joint Legislative Audit and Review Committee
Form FN (Rev 1/00) 177,526.00                                                                                                        Request # 3-1
FNS063 Individual State Agency Fiscal Note                               4                                                            Bill # 5091 SB
                                Department of Revenue Fiscal Note

Bill Number:       5091 SB                Title:     Hydrogen fuel cells                                    Agency: 140-Department of Revenue


Part I: Estimates
       No Fiscal Impact

Estimated Cash Receipts to:
   Account                                                     FY 2024              FY 2025             2023-25              2025-27            2027-29
   GF-STATE-State                                                                        (100,000)           (100,000)            (600,000)        (600,000)
    01 - Taxes 05 - Bus and Occup Tax
                                             Total $                                     (100,000)           (100,000)            (600,000)        (600,000)

Estimated Expenditures from:


                                                        FY 2024                FY 2025               2023-25             2025-27              2027-29
  FTE Staff Years                                                  1.2                   0.4                   0.8                 0.2                  0.2
  Account
  GF-STATE-State           001-1                              295,000                 46,600            341,600                45,200              45,200
                                        Total $               295,000                 46,600            341,600                45,200              45,200

 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:      Kim Cushing                                                       Phone:
                                                                                                   (360) 786-7421             Date: 01/03/2023
   Agency Preparation:       Beth Leech                                                        Phone:
                                                                                                   360-534-1513               Date: 01/17/2023
   Agency Approval:          Valerie Torres                                                    Phone:
                                                                                                   360-534-1521               Date: 01/17/2023
   OFM Review:               Cheri Keller                                                      Phone:
                                                                                                   (360) 584-2207             Date: 01/17/2023

                                                                                                                                    Request # 5091-1-1
 Form FN (Rev 1/00) 178,683.00                                           1                                                               Bill # 5091 SB
FNS062 Department of Revenue Fiscal Note
Part II: Narrative Explanation
II. A - Brief Description Of What The Measure Does That Has Fiscal Impact
 Significant provisions of the bill and any related workload or policy assumptions that have revenue or expenditure impact on the responding agency by
 section number.

 CURRENT LAW:
 These business and occupation (B&O) tax rates apply to the following activities:
 - manufacturing or wholesaling of hydrogen fuel cells, 0.484%.
 - retailing of hydrogen fuel cells, 0.471%.

 Manufacturers and processors for hire of hydrogen fuel cells do not earn B&O tax credits for qualified hydrogen fuel cell
 development expenditures or for property or leasehold excise taxes paid.

 PROPOSAL:
 PREFERENTIAL BUSINESS AND OCCUPATION TAX RATE (Section 2):
 Provides a preferential B&O tax rate for the manufacturing or selling of hydrogen fuel cells:
 - For manufacturers the amount of tax is equal to the value of the product manufactured and the gross proceeds of sales of
 the product manufactured, multiplied by the rate of 0.2904%.
 - For processors for hire the amount of tax is equal to the gross income of the business, multiplied by the rate of 0.2904%.

 Hydrogen fuel cell means a technology that uses an electrochemical reaction to generate electric energy by combining
 atoms of hydrogen and oxygen in the presence of a catalyst.

 This preferential tax rate expires January 1, 2034.

 BUSINESS AND OCCUPATION TAX CREDIT FOR HYDROGEN FUEL CELL RESEARCH AND
 DEVELOPMENT (Section 3):
 Allows a B&O tax credit for qualified hydrogen fuel cell development. Manufacturers or processors for hire of hydrogen
 fuel cells may earn the credit for expenditures occurring after July 1, 2023.

 The credit is equal to the amount of qualified hydrogen fuel cell development expenditures multiplied by 1.75%. Taxpayers
 claim this credit against taxes due for the same calendar year in which the qualified hydrogen fuel cell development
 expenditures occurred. Unused credits may be carried forward.

 Hydrogen fuel cell development is defined as:
 - Research, design, and engineering activities performed in relation to the development of hydrogen fuel cells, hydrogen fuel
 cell technology, or of a product line of a hydrogen fuel cell.
 - The discovery or translation of technological information into new or improved products, processes, techniques, formulas,
 or inventions, and the adaptation of existing products into new products.
 - Tool design and engineering design for the manufacturing process.

 Hydrogen fuel cell development does not include surveys and studies, social science and humanities research, market
 research or testing, quality control, sales promotion and service, computer software development for internal use, research in
 peripheral areas or manufacturing activities.

 Qualified hydrogen fuel cell development means development performed in Washington.

 Qualified hydrogen fuel cell development expenditures include operating expenses, wages, compensation of a proprietor or a
 partner, benefits, supplies, and computer expenses directly incurred in qualified hydrogen fuel cell development.

                                                                                                                                 Request # 5091-1-1
 Form FN (Rev 1/00) 178,683.00                                       2                                                                Bill # 5091 SB
FNS062 Department of Revenue Fiscal Note
 Other than amounts paid to a public educational or research institution, qualified hydrogen fuel cell development expenditures
 do not include amounts paid to conduct qualified hydrogen fuel cell development or capital costs and overhead.

 Taxable amount means the B&O taxable amount less any taxable amount related to the multiple activities tax credit.

 Taxpayers claiming this credit must file a complete annual tax performance report with the Department of Revenue
 (department).

 This credit expires January 1, 2034.

 BUSINESS AND OCCUPATION TAX CREDIT FOR PROPERTY TAXES (Section 4):
 Manufacturers of hydrogen fuel cells qualify for a B&O tax credit equal to the property taxes paid on land and buildings
 constructed after July 1, 2023, used exclusively to manufacture hydrogen fuel cells. The credit is also available for leasehold
 excise tax paid on land and buildings constructed after July 1, 2023, used exclusively for the same purposes.

 Eligible property taxes include taxes paid on:
 - new structures and the land beneath them.
 - increased value due to facility renovation or expansion.
 - manufacturing machinery and equipment.

 This credit expires January 1, 2034.

 EFFECTIVE DATE:
 Section 2 takes effect on October 1, 2023. The remainder of the bill takes effect 90 days after final adjournment of the
 session. However, due to the time it will take to program this bill's changes, the department is unable to implement the bill
 until July 1, 2024.
II. B - Cash receipts Impact
 Cash receipts impact of the legislation on the responding agency with the cash receipts provisions identified by section number and when appropriate,
 the detail of the revenue sources. Description of the factual basis of the assumptions and the method by which the cash receipts impact is derived.
 Explanation of how workload assumptions translate into estimates. Distinguished between one time and ongoing functions.

 ASSUMPTIONS
 - The U.S. Department of Energy choses Washington as a hydrogen hub.
 - Two companies build plants and produce hydrogen fuel cells in Washington within the next 5 years.
 - These companies complete one new facility in fiscal year 2025 and one new facility in fiscal year 2026.
 - Based on data from New York and that Washington's population is 39.6% of New York's population, a new hydrogen fuel
 cell facility's estimated valued is $21.8 million.
 - Approximately 40% of the facility investment qualifies for the B&O tax credit.
 - Construction on the first plant begins July 1, 2023.
 - The B&O credit cannot exceed B&O tax due each fiscal year.
 - Hydrogen fuel cells produced in Washington are sold in Washington.
 - The growth mirrors the annual growth for B&O taxable activity, as reflected in the November 2022 Economic and
 Revenue Forecast Council forecast.

 DATA SOURCES
 - Governor of New York press release, March 2022
 - Hydrogenfuelnews.com, "Biggest Plug Power green hydrogen plant in North America headed to NY state."
 - Geekwire.com, "How Washington state's leaders and tech giants are embracing the 'Swiss Army knife' of clean energy."
 - Crosscut.com, "Washington wants to plug in to the next thing in fuel: hydrogen."

                                                                                                                                 Request # 5091-1-1
 Form FN (Rev 1/00) 178,683.00                                       3                                                                Bill # 5091 SB
FNS062 Department of Revenue Fiscal Note
  - TimesUnion.com, "Plug Power revenue rises as Slingerlands site nears completion."
  - Plug Power revenues, press releases
  - U.S. Census Bureau, population data
  - Economic and Revenue Forecast Council, November 2022 forecast
  - Property Tax State Levy Model, November 2022

  REVENUE ESTIMATES
  This bill decreases state revenues by an estimated $200,000 in fiscal year 2025, and by $400,000 in fiscal year 2026.

  This legislation results in no revenue impact to the state property tax levy. This legislation also results in no revenue impact
  to local property tax levies.

  TOTAL REVENUE IMPACT:

       State Government (cash basis, $000):
          FY 2024 -   $ 0
          FY 2025 - ($ 100)
          FY 2026 - ($ 300)
          FY 2027 - ($ 300)
          FY 2028 - ($ 300)
          FY 2029 - ($ 300)

       Local Government, if applicable (cash basis, $000): None
 II. C - Expenditures
 Agency expenditures necessary to implement this legislation (or savings resulting from this legislation), with the provisions of the legislation that result in
the expenditures (or savings) identified by section number. Description of the factual basis of the assumptions and the method by which the expenditure
impact is derived. Explanation of how workload assumptions translate into cost estimates. Distinguished between one time and ongoing functions.

 ASSUMPTIONS:
 - This legislation will affect two taxpayers that will manufacture and sell hydrogen fuel cells in Washington state.
 - Expenditures assume an effective date of July 1, 2024, providing the department with 12 months to implement the required
 changes. The department will incur additional costs if required to use a different implementation date.
 - A taxpayer claiming these new tax preferences must file an annual tax performance report (RCW 82.32.808). Expenditures
 include the costs to implement the new tax preferences.

 FIRST YEAR COSTS:
 The department will incur total costs of $295,000 in fiscal year 2024. These costs include:

    Labor Costs - Time and effort equate to 1.2 FTEs.
     - Set up, program, and test computer system changes for new preferential B&O tax rates for manufacturing, wholesaling,
 retailing, and processing for hire.
    - Update multiple activities tax credit for the new preferential rates.
    - Create a new hydrogen fuel cell B&O tax credit with worksheet for research and development costs.
    - Create a new hydrogen fuel cell B&O tax credit with worksheet for property tax costs.
    - Create new performance reports for the preferential B&O rates and tax credits.
      - Create a special notice and identify publications and information that the department may need to create or update on
 the department’s website.
    - Respond to tax ruling requests and email inquiries.
    - Issue one new Excise Tax Advisory.


                                                                                                                                         Request # 5091-1-1
  Form FN (Rev 1/00) 178,683.00                                           4                                                                    Bill # 5091 SB
FNS062 Department of Revenue Fiscal Note
   Object Costs - $149,600.
   - Contract computer system programming

SECOND YEAR COSTS:
The department will incur total costs of $46,600 in fiscal year 2025. These costs include:

   Labor Costs - Time and effort equate to 0.4 FTE.
   - Update special notice, web pages, and publications.
   - Respond to tax ruling requests and email inquiries.
      - Process returns, payments and all associated work items, including issuing assessments for return errors and
underpayments.
   - Assist taxpayers with reporting questions and respond to inquiries via email, web message, and paper correspondence.
   - Examine accounts and make corrections as necessary.
   - Develop and maintain annual tax incentive report questions.
   - Review annual tax incentive report submissions, verify submission accuracy, and compile statistics and reports.

ONGOING COSTS:
Ongoing costs for the 2025-27 biennium equal $45,200 and include similar activities described in the second-year costs. Time
and effort equate to 0.2 FTE per year.

Part III: Expenditure Detail
 III. A - Expenditures by Object Or Purpose
                                                       FY 2024            FY 2025                   2023-25                  2025-27             2027-29
     FTE Staff Years                                            1.2                       0.4                  0.8                   0.2                 0.2
     A-Salaries and Wages                                    89,600                   29,800               119,400                30,200              30,200
     B-Employee Benefits                                     29,500                    9,800                39,300                10,000              10,000
     C-Professional Service Contracts                       149,600                                        149,600
     E-Goods and Other Services                              18,100                 5,000                   23,100                 3,800               3,800
     J-Capital Outlays                                        8,200                 2,000                   10,200                 1,200               1,200
                                   Total $                 $295,000               $46,600                 $341,600               $45,200             $45,200

  III. B - Detail: FTEs listed by classification and corresponding annual compensation. Totals agree with total FTEs in Part I and Part IIIA.


     Job Classification                             Salary            FY 2024             FY 2025            2023-25            2025-27          2027-29
     EMS BAND 4                                          126,619                0.0                                    0.0
     EMS BAND 5                                          147,919                0.0                                    0.0
     EXCISE TAX EX 3                                      61,632                0.1                 0.1                0.1
     IT SYS ADM-JOURNEY                                   92,844                0.3                                    0.2
     MGMT ANALYST4                                        73,260                0.4                                    0.2
     TAX INFO SPEC 4                                      66,420                0.3                 0.1                0.2                 0.1             0.1
     TAX POLICY SP 2                                      75,120                0.0                                    0.0
     TAX POLICY SP 3                                      85,020                0.1                 0.2                0.1                 0.1             0.1
     TAX POLICY SP 4                                      91,524                0.0                                    0.0
     WMS BAND 3                                          107,685                0.0                                    0.0
                        Total FTEs                                              1.2                 0.4                0.8                 0.2             0.2



III. C - Expenditures By Program (optional)
       NONE




                                                                                                                                            Request # 5091-1-1
 Form FN (Rev 1/00) 178,683.00                                        5                                                                          Bill # 5091 SB
FNS062 Department of Revenue Fiscal Note
Part IV: Capital Budget Impact
 IV. A - Capital Budget Expenditures
    NONE

 IV. B - Expenditures by Object Or Purpose
      NONE

 IV. C - Capital Budget Breakout

   Acquisition and construction costs not reflected elsewhere on the fiscal note and description of potential financing methods.
    NONE

Part V: New Rule Making Required




                                                                                                                                   Request # 5091-1-1
 Form FN (Rev 1/00) 178,683.00                                         6                                                               Bill # 5091 SB
FNS062 Department of Revenue Fiscal Note


File and source

File
2023-02-16_a30799_d253692_5091-sb-fn-final-01-19-23.pdf
Size
345,291 bytes
SHA-256
73488d8fb723023a9f9287b501db0dbfa896b2d4e368e3783ad641b4aa879a02
Our copy
2023-02-16_a30799_d253692_5091-sb-fn-final-01-19-23.pdf
Original
No public link identified.
Back to top