SOCIAL SERVICES
GOVERNOR'S RECOMMENDED FY 2005 BUDGET
0824 Child Support Enforcement

MISSION:
To provide services to families to ensure parents bear the primary financial responsibility of supporting their children and to minimize public assistance expenditures by locating noncustodial parents, establishing paternity and child support orders, initiating actions to enforce child support and medical support orders, and collecting and distributing child support payments to families.

  ACTUAL
FY 2002
ACTUAL
FY 2003
BUDGETED
FY 2004
REQUESTED
FY 2005
GOVERNOR'S RECOMMENDED
FY 2005
RECOMMENDED INC/(DEC)
FY 2005
FUNDING SOURCE:
   General Funds $7,254 $84,391 $71,052 $84,577 $84,577 $13,525
   Federal Funds 3,802,091 4,055,202 4,350,604 4,453,996 4,453,996 103,392
   Other Funds 1,994,530 2,100,047 2,318,585 2,373,082 2,373,082 54,497
      Total $5,803,875 $6,239,641 $6,740,241 $6,911,655 $6,911,655 $171,414
 
EXPENDITURE DETAIL:
   Personal Services $3,157,627 $3,453,939 $3,654,865 $3,747,409 $3,747,409 $92,544
   Operating Expenses 2,646,248 2,785,701 3,085,376 3,164,246 3,164,246 78,870
      Total $5,803,875 $6,239,641 $6,740,241 $6,911,655 $6,911,655 $171,414
 
Staffing Level FTE: 91.7 95.3 95.0 98.0 98.0 3.0

  ACTUAL
FY 2002

ACTUAL
FY 2003

ESTIMATED
FY 2004

ESTIMATED
FY 2005

REVENUES:  
   Income Withholding $35,480,263 $38,047,558 $40,700,000 $43,700,000
   Direct from Absent Parents 10,433,405 10,683,973 11,000,000 11,500,000
   Non-OCSE Collections 12,397,030 14,235,234 16,000,000 17,500,000
   IRS Tax Refund Offsets 4,545,030 3,799,615 3,800,000 4,000,000
   Received from Other States 5,148,127 5,461,486 5,800,000 6,000,000
      
Total

$68,003,855

$72,227,866

$77,300,000

$82,700,000
PERFORMANCE INDICATORS:  
   Distribution of Collections:
   OCSE Payment to Families $45,699,270 $47,939,627 $51,700,000 $55,600,000
   Non-OCSE Payments to Families $12,397,030 $14,235,234 $16,000,000 $17,500,000
   OCSE Payments to Other States $5,709,785 $5,930,970 $6,100,000 $6,300,000
   State Share of TANF/IVE Collected $1,439,019 $1,423,613 $1,200,000 $1,100,000
   Federal Share of TANF/IVE $2,865,197 $2,698,423 $2,300,000 $2,200,000
   Federal Incentive Payments $1,986,185 $1,745,125 $1,800,000 $1,800,000
   Total Cases: 36,658 38,411 40,000 42,000
   TANF/IVE Cases 2,832 2,959 3,000 3,000
   Non-TANF Cases 21,991 22,574 23,300 24,300
   TANF/IVE Arrears Only Cases 6,666 6,602 6,500 6,400
   Non-OCSE Cases 5,169 6,276 7,200 8,300
   Total Payments Processed 431,491 451,209 475,000 500,000
   Total Payments Disbursed 389,249 401,475 420,000 445,000
   Payments Disbursed Electronically 124,053 149,285 200,000 400,000
   Payors - OCSE Cases 24,953 25,148 26,000 27,000
   Payors - Non-OCSE Cases 3,074 3,404 4,200 5,000
   Paternities Established 668 930 950 950
   Voluntary Paternity Acknowledgements 2,433 2,516 2,600 2,650
   Support Orders Established 2,438 2,221 2,400 2,500
   Support Order Modifications Processed 2,433 2,607 2,800 3,000
   Successful Enforcement Actions 32,838 33,028 34,000 35,000
   AFDC/TANF Cases Closed With Collections 1,643 1,430 1,500 1,500

generated 12/01/03 10:19:45 AM