| 
       GOVERNOR'S RECOMMENDED FY 2011 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 2008ACTUAL 
      
FY 2009BUDGETED 
      
FY 2010REQUESTED 
      
FY 2011GOVERNOR'S RECOMMENDED 
      
FY 2011RECOMMENDED INC/(DEC) 
   
FY 2011
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $0 
      $0 
      $0 
      $0 
      $0 
      $0
       
   
       
      Federal Funds 
      3,729,253 
      4,750,708 
      4,920,598 
      4,920,598 
      4,952,084 
      31,486
       
   
       
      Other Funds 
      0 
      0 
      0 
      0 
      0 
      0
       
   
       
         Total 
      $3,729,253 
      $4,750,708 
      $4,920,598 
      $4,920,598 
      $4,952,084 
      $31,486
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $3,559,057 
      $4,216,342 
      $4,244,874 
      $4,244,874 
      $4,276,360 
      $31,486
       
   
       
      Operating Expenses 
      170,196 
      534,366 
      675,724 
      675,724 
      675,724 
      0
       
   
       
         Total 
      $3,729,253 
      $4,750,708 
      $4,920,598 
      $4,920,598 
      $4,952,084 
      $31,486
       
   
       
     
   
       
Staffing Level FTE: 
            82.9 
            83.5 
            92.0 
            92.0 
            92.0 
             0.0
       
   
| ACTUAL FY 2008  | 
      ACTUAL FY 2009  | 
      ESTIMATED FY 2010  | 
      ESTIMATED FY 2011  | 
   |
| REVENUES: | ||||
|        Total  | 
      $0  | 
      $0  | 
      $0  | 
      $0  | 
      
   
| PERFORMANCE INDICATORS: | ||||
| Applications for Benefits | 17,955 | 31,156 | 27,000 | 19,000 | 
| Number of Weekly Payments | 82,479 | 178,572 | 175,000 | 125,000 | 
| Average Weekly Payment | $232 | $252 | $272 | $282 | 
| Average Number of Weekly Payments | 11.2 | 11.5 | 12.5 | 12.0 | 
| Average Total Payment | $2,598 | $2,898 | $3,400 | $3,384 | 
| Individuals Receiving Payments | 7,377 | 15,473 | 14,000 | 9,500 | 
| % of First Payments Made Within 14 Days | 97.3% | 96.6% | 97.3% | 97.3% | 
| Total Dollars Paid* | $19,512,708 | $45,870,000 | $50,000,000 | $35,000,000 | 
| Fed. Claims Reimbursed by Fed. Government | $1,918,646 | $9,785,000 | $8,800,000 | $1,800,000 | 
| St. Nonprofit Claims Reimbursed by Employer | $1,016,496 | $1,575,000 | $1,400,000 | $1,200,000 | 
| Employers Paying UI Tax | 25,188 | 25,769 | 26,200 | 26,500 | 
| UI Taxes Paid | $25,643,973 | $26,200,000 | $51,800,000 | $36,200,000 | 
| Trust Fund Balance | $26,162,068 | $8,800,000 | $26,200,000 | $12,700,000 |