PREPARED BY: Bill Biven, Jr. LB 179 DATE PREPARED: February 04, 2025 PHONE: 402-471-0054 Revision: 00 FISCAL NOTE LEGISLATIVE FISCAL ANALYST ESTIMATE ESTIMATE OF FISCAL IMPACT – STATE AGENCIES (See narrative for political subdivision estimates) FY 2025-26 FY 2026-27 EXPENDITURES REVENUE EXPENDITURES REVENUE GENERAL FUNDS CASH FUNDS FEDERAL FUNDS OTHER FUNDS TOTAL FUNDS Any Fiscal Notes received from state agencies and political subdivisions are attached f ollowing the Legislative Fiscal Analyst Estimate. LB179 amends §16- 1005 to change contribution rates for police officers employed by cities of the first class & to eliminate obsolete provisions. Prior to October 1, 2025, each police officer will contribute to the retirement system a sum equal to seven percent of their salary. Beginning October 1, 2025, each police officer wi ll contribute to the retirement system a sum equal to nine percent of their salary. FISCAL IMPACT: There is no fiscal im pact to the state. The impact will be with the cities of the first class . ADMINISTRATIVE SERVICES STATE BUDGET DIVISION: REVIEW OF AGENCY & POLT. SUB. RESPONSE LB: 179 AM: AGENCY/POLT. SUB: Department of Revenue REVIEWED BY: Ryan Walton DATE: 2/5/2025 PHONE: (402) 471- 4174 COMMENTS: The Department of Revenue’s assessment of no fiscal impact from LB 179, appears reasonable. ADMINISTRATIVE SERVICES STATE BUDGET DIVISION: REVIEW OF AGENCY & POLT. SUB. RESPONSE LB: 179 AM: AGENCY/POLT. SUB: City of Kearney REVIEWED BY: Ryan Walton DATE: 1/21/2025 PHONE: (402) 471-4174 COMMENTS: No basis to disagree with the City of Kearney’s assessment of fiscal impact from LB 179. ADMINISTRATIVE SERVICES STATE BUDGET DIVISION: REVIEW OF AGENCY & POLT. SUB. RESPONSE LB: 179 AM: AGENCY/POLT. SUB: City of Papillion REVIEWED BY: Ryan Walton DATE: 1/16/2025 PHONE: (402) 471-4174 COMMENTS: No basis to disagree with the City of Papillion’s assessment of fiscal impact from LB 179. ADMINISTRATIVE SERVICES STATE BUDGET DIVISION: REVIEW OF AGENCY & POLT. SUB. RESPONSE LB: 179 AM: AGENCY/POLT. SUB: Nebraska Public Employees Retirement System (NPERS) REVIEWED BY: Ryan Walton DATE: 1/21/2025 PHONE: (402) 471-4174 COMMENTS: The NPERS’ assessment of no fiscal impact to the agency from LB 179, appears reasonable. Please complete ALL (5) blanks in the first three lines. 2025 LB (1) 179 FISCAL NOTE State Agency OR Political Subdivision Name: (2) City of Kearney Prepared by: (3) Brad DeMers Date Prepared: (4) 1/21/2025 Phone: (5) 308-233-3210 ESTIMATE PROVIDED BY STATE AGENCY OR POLITICAL SUBDIVISION FY 2025-26 FY 2026-27 EXPENDITURES REVENUE EXPENDITURES REVENUE GENERAL FUNDS $123,497 $129,054 CASH FUNDS FEDERAL FUNDS OTHER FUNDS TOTAL FUNDS $123,497 $129,054 Explanation of Estimate: The enactment of the proposed bill would increase the City’s expenditures by: $123,497 in FY 2026 $129,054 in FY 2027 $134,861 in FY 2028 _____________________________________________________________________________________________________ _ BREAKDOWN BY MAJOR OBJECTS OF EXPENDITURE Personal Services: POSITION TITLE NUMBER OF POSITIONS 25-26 26-27 2025-26 EXPENDITURES 2026-27 EXPENDITURES Benefits………………………………...…… Operating…………………………...………. Travel……………………………………….. Capital outlay…………………...………….. Aid…………………………………………... Capital improvements……………………... TOTAL ………………………………... .. Please complete ALL (5) blanks in the first three lines. 2025 LB (1) 179 FISCAL NOTE State Agency OR Political Subdivision Name: (2) City of Norfolk Prepared by: (3) Randy Gates Date Prepared: (4) 1/14/25 Phone: (5) (402)844-2011 ESTIMATE PROVIDED BY STATE AGENCY OR POLITICAL SUBDIVISION FY 2025-26 FY 2026-27 EXPENDITURES REVENUE EXPENDITURES REVENUE GENERAL FUNDS $77,676 $81,039 CASH FUNDS FEDERAL FUNDS OTHER FUNDS TOTAL FUNDS $77,676 $81,039 Explanation of Estimate: LB 179 amends Section 16- 1005 to increase police officer pension contributions from 7% to 9% of salary effective October 1, 2025. Section 16- 1006 requires cities to contribute 100% of the amounts deducted in accordance with Section 16- 1005, effectively increasing city pension contributions from 7% to 9% of salary. The City of Norfolk budgeted cover ed police payroll of $3,722,606 for FYE September 30 , 2025. Covered payroll budgeted increased 4.33% from FYE 2024 to 2025. I assumed the same 4.33% increase in covered payroll for each of the next two fiscal years. FY 25-26 estimated covered payroll of $3,883,795 x 2%=$77,676 FY 26-27 estimated covered payroll of $4,051,963 x 2%=$81,039 _____________________________________________________________________________________________________ _ BREAKDOWN BY MAJOR OBJECTS OF EXPENDITURE Personal Services: POSITION TITLE NUMBER OF POSITIONS 25-26 26-27 2025-26 EXPENDITURES 2026-27 EXPENDITURES Benefits………………………………...…… $77,676 $81,039 Operating…………………………...………. Travel……………………………………….. Capital outlay…………………...………….. Aid…………………………………………... Capital improvements……………………... TOTAL……………………………… ..... $77,676 $81,039 Please complete ALL (5) blanks in the first three lines. 2025 LB (1) 179 FISCAL NOTE State Agency OR Political Subdivision Name: (2) Nebraska Public Employees Retirement Systems (NPERS)- 085 Prepared by: (3) Teresa Zulauf Date Prepared: (4) 1/16/25 Phone: (5) 402-471-7745 ESTIMATE PROVIDED BY STATE AGENCY OR POLITICAL SUBDIVISION FY 2025-26 FY 2026-27 EXPENDITURES REVENUE EXPENDITURES REVENUE GENERAL FUNDS CASH FUNDS 0 0 0 0 FEDERAL FUNDS OTHER FUNDS TOTAL FUNDS 0 0 0 0 Explanation of Estimate: NPERS does not administer the retirement plan for police officers employed by cities of the first class . No fiscal impact to NPERS Agency 085 operations expenditures. _____________________________________________________________________________________________________ _ BREAKDOWN BY MAJOR OBJECTS OF EXPENDITURE Personal Services: POSITION TITLE NUMBER OF POSITIONS 25-26 26-27 2025-26 EXPENDITURES 2026-27 EXPENDITURES Benefits………………………………...…… Operating…………………………...………. Travel……………………………………….. Capital outlay…………………...………….. Aid………… ………………………………... Capital improvements……………………... TOTAL……………………………… ..... LB 0179 Fiscal Note 2025 State Agency Estimate State Agency Name: Department of Revenue Date Due LFO: Approved by: James R. Kamm Date Prepared: 02/04/2025 Phone: 471-5896 FY 2025-2026 FY 2026-2027 FY 2027-2028 Expenditures Revenue Expenditures Revenue Expenditures Revenue General Funds $ 0 $ 0 $ 0 Cash Funds Federal Funds Other Funds Total Funds $ 0 $ 0 $ 0 Major Objects of Expenditure 25-26 26-27 27-28 25-26 26-27 27-28 Class Code Classification Title FTE FTE FTE Expenditures Expenditures Expenditures Benefits…………………………………………………………………………………………………………. Operating Costs…………………………………………………………………………………………………. Travel…………………………………………………………………………………………………………… Capital Outlay…………………………………………………………………………………………………... Capital Improvements…………………………………………………………………………………………... Total……………………………………………………………………………………………………………. LB 179 proposes that beginning October 1, 2025, each police officer employed by the cities of first class must contribute nine percent of their salary to the retirement system. Currently the contribution is seven percent. The operative date for LB 179 is three months after adjournment. It is estimated that LB 179 will have no impact on General Fund revenues. It is estimated that there will be no cost to the Department of Revenue to implement this bill. Please complete ALL (5) blanks in the first three lines. 2025 LB (1) 179 FISCAL NOTE State Agency OR Political Subdivision Name: (2) City of Papillion Prepared by: (3) Carrie Svendsen Date Prepared: (4) 1/15/2025 Phone: (5) 402.827.7065 ESTIMATE PROVIDED BY STATE AGENCY OR POLITICAL SUBDIVISION FY 2025-26 FY 2026-27 EXPENDITURES REVENUE EXPENDITURES REVENUE GENERAL FUNDS $110,145 $114,455 CASH FUNDS FEDERAL FUNDS OTHER FUNDS TOTAL FUNDS Explanation of Estimate: Using pay data from the last year (January 18, 2024, to January 17, 2025), along with projected COLA adjustments and merit increases, the estimated impact of increasing the Police 414 match from 7% to 9% has been calculated for FY 2025-26 and FY 2026-27. This estimate includes potential staffing increases of two officers per fiscal year and accounts for a percentage of officers who are already at the maximum pay step. _____________________________________________________________________________________________________ _ BREAKDOWN BY MAJOR OBJECTS OF EXPENDITURE Personal Services: POSITION TITLE NUMBER OF POSITIONS 25-26 26-27 2025-26 EXPENDITURES 2026-27 EXPENDITURES Sworn Police Officers 5 48 50 Benefits………………………………...…… $110,145 $114,455 Operating…………………………...………. Travel……………………………………….. Capital outlay…………………...………….. Aid…………………………………………... Capital improvements……………………... TOTAL……………………………… ..... $110,145 $114,455