LABOR
GOVERNOR'S RECOMMENDED FY 2005 BUDGET
1004 Unemployment Insurance Service

MISSION:
To maintain and improve performance of the Unemployment Insurance Division by identifying and registering employers subject to the law; by collecting unemployment taxes in a timely manner; and by ensuring the accurate and prompt payment of benefits to eligible claimants.

  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 $0 $0 $0 $0 $0 $0
   Federal Funds 3,606,126 3,913,451 4,222,128 4,222,128 4,222,128 0
   Other Funds 0 0 0 0 0 0
      Total $3,606,126 $3,913,451 $4,222,128 $4,222,128 $4,222,128 $0
 
EXPENDITURE DETAIL:
   Personal Services $3,174,496 $3,364,203 $3,546,404 $3,546,404 $3,546,404 $0
   Operating Expenses 431,630 549,248 675,724 675,724 675,724 0
      Total $3,606,126 $3,913,451 $4,222,128 $4,222,128 $4,222,128 $0
 
Staffing Level FTE: 93.0 92.8 92.0 92.0 92.0 0.0

  ACTUAL
FY 2002

ACTUAL
FY 2003

ESTIMATED
FY 2004

ESTIMATED
FY 2005

REVENUES:  
      
Total

$0

$0

$0

$0
PERFORMANCE INDICATORS:  
   New Claims * 25,552 * 29,299 * 28,000 25,000
   Weekly Claims Received * 193,713 * 211,466 * 202,000 185,000
   Average Total Benefit Payment $2,274 $2,420 $2,346 $2,393
   Average Weekly Benefit Payment $196 $200 $204 $208
   Average Payments 11.6 12.1 11.5 11.5
   Employers Paying UI Tax 22,687 22,895 23,100 23,300
   Eligible for Benefits 14,850 14,951 14,300 13,800
   Eligibles Who Received Benefits 11,461 11,816 11,000 10,600
   % Eligibles Who Received Benefits 77.2% 79.0% 76.9% 76.8%
   % of First Payments Made Within 14 Days 91.7% 95.9% 95.0% 95.0%
   Delinquent UI Tax Dollars $181,612 $198,382 $200,000 $200,000
   Benefits Paid * $31,457,938 * $36,843,948 $35,000,000 $32,200,000
   Reimbursed by Federal Government $2,699,827 $5,487,513 $3,500,000 $2,000,000
   for Federal Programs
   Reimbursed by Nontaxpaying Employers $962,100 $1,284,874 $1,000,000 $1,000,000
   UI Taxes Received $14,212,835 $13,844,059 $14,000,000 $14,000,000
   Investment Fees Received $6,737,000 $6,450,000 $6,500,000 $6,500,000

generated 12/01/03 10:25:02 AM