LABOR
GOVERNOR'S RECOMMENDED FY 2007 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 2004
ACTUAL
FY 2005
BUDGETED
FY 2006
REQUESTED
FY 2007
GOVERNOR'S RECOMMENDED
FY 2007
RECOMMENDED INC/(DEC)
FY 2007
FUNDING SOURCE:
   General Funds $0 $0 $0 $0 $0 $0
   Federal Funds 3,819,838 4,150,662 4,513,333 4,513,333 4,674,595 161,262
   Other Funds 0 0 0 0 0 0
      Total $3,819,838 $4,150,662 $4,513,333 $4,513,333 $4,674,595 $161,262
 
EXPENDITURE DETAIL:
   Personal Services $3,169,350 $3,520,860 $3,837,609 $3,837,609 $3,998,871 $161,262
   Operating Expenses 650,488 629,802 675,724 675,724 675,724 0
      Total $3,819,838 $4,150,662 $4,513,333 $4,513,333 $4,674,595 $161,262
 
Staffing Level FTE: 84.6 93.5 94.0 94.0 94.0 0.0

  ACTUAL
FY 2004

ACTUAL
FY 2005

ESTIMATED
FY 2006

ESTIMATED
FY 2007

REVENUES:  
      
Total

$0

$0

$0

$0
PERFORMANCE INDICATORS:  
   Applications for Benefits 23,895 22,425 22,000 22,000
   Number of Weekly Payments 140,034 125,419 120,000 120,000
   Average Weekly Payment $204 $210 $216 $222
   Average Number of Weekly Payments 13.0 12.4 12.3 12.2
   Average Total Payment $2,652 $2,604 $2,657 $2,708
   Individuals Receiving Payments 10,804 10,139 9,800 9,800
   % of First Payments Made Within 14 Days 96.5% 96.8% 97.0% 97.0%
   Total Dollars Paid* $28,631,214 $26,360,850 $26,000,000 $26,600,000
   Federal Claims Reimbursed by Federal Government $4,537,528 $3,183,577 $3,000,000 $3,000,000
   State Nonprofit Claims Reimbursed by Employer $1,576,745 $1,565,713 $1,500,000 $1,500,000
   Employers Paying UI Tax 23,331 23,905 24,500 25,000
   UI Taxes Paid $16,185,138 $16,775,093 $18,900,000 $20,900,000
   Trust Fund Balance $30,260,902 $21,272,313 $13,400,000 $6,400,000

generated 11/29/05 12:44:38 PM