|
GOVERNOR'S RECOMMENDED FY 2005 BUDGET |
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 2002ACTUAL
FY 2003BUDGETED
FY 2004REQUESTED
FY 2005GOVERNOR'S RECOMMENDED
FY 2005RECOMMENDED 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 |