LABOR
GOVERNOR'S RECOMMENDED FY 2010 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 2007
ACTUAL
FY 2008
BUDGETED
FY 2009
REQUESTED
FY 2010
GOVERNOR'S RECOMMENDED
FY 2010
RECOMMENDED INC/(DEC)
FY 2010
FUNDING SOURCE:
   General Funds $0 $0 $0 $0 $0 $0
   Federal Funds 3,737,865 3,729,253 4,920,598 4,920,598 5,017,862 97,264
   Other Funds 0 0 0 0 0 0
      Total $3,737,865 $3,729,253 $4,920,598 $4,920,598 $5,017,862 $97,264
 
EXPENDITURE DETAIL:
   Personal Services $3,507,338 $3,559,057 $4,244,874 $4,244,874 $4,342,138 $97,264
   Operating Expenses 230,527 170,196 675,724 675,724 675,724 0
      Total $3,737,865 $3,729,253 $4,920,598 $4,920,598 $5,017,862 $97,264
 
Staffing Level FTE: 85.0 82.9 92.0 92.0 92.0 0.0

  ACTUAL
FY 2007

ACTUAL
FY 2008

ESTIMATED
FY 2009

ESTIMATED
FY 2010

REVENUES:  
      
Total

$0

$0

$0

$0
PERFORMANCE INDICATORS:  
   Applications for Benefits 19,188 17,955 18,500 18,500
   Number of Weekly Payments 89,233 82,479 87,000 87,000
   Average Weekly Payment $225 $232 $240 $248
   Average Number of Weekly Payments 11.2 11.2 11.3 11.3
   Average Total Payment $2,520 $2,598 $2,712 $2,802
   Individuals Receiving Payments 7,985 7,377 7,700 7,700
   % of First Payments Made Within 14 Days 97.4% 97.3% 97.3% 97.3%
   Total Dollars Paid* $20,129,652 $19,512,708 $21,500,000 $22,000,000
   Fed. Claims Reimbursed by Fed. Government $2,404,630 $1,918,646 $2,100,000 $2,150,000
   St. Nonprofit Claims Reimbursed by Employer $1,145,457 $1,016,496 $1,200,000 $1,250,000
   Employers Paying UI Tax 24,873 25,188 25,500 25,900
   UI Taxes Paid $22,222,490 $25,643,973 $26,500,000 $27,500,000
   Trust Fund Balance $20,385,089 $26,162,068 $31,400,000 $37,000,000

generated 11/24/08 10:46:22 AM