LLS NO. 97-0263.01D JBC SENATE BILL 97-184
Concerning a supplemental appropriation to the department of labor and employment.
Section 2. Appropriation.
|
ITEM &SUBTOTAL
$ |
TOTAL
$ |
GENERAL FUND $ |
GENERAL FUNDEXEMPT$ |
|
CASH FUNDS $ |
CASH FUNDSEXEMPT $ |
FEDERAL FUNDS $ |
PART IX
|
DEPARTMENT OF LABOR AND EMPLOYMENT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) EXECUTIVE DIRECTOR'S OFFICE
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
7,880,636
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(156.7 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Health, Life and Dental
|
1,976,348
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term Disability
|
92,233
|
|
|
|
|
|
|
|
|
|
|
|
|
Salary Survey, Anniversary Increases and Shift Differential
|
1,715,068
|
|
|
|
|
|
|
|
|
|
|
|
|
Workers' Compensation
|
776,101
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
1,347,036
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,635,951
|
|
|
|
|
|
|
|
|
|
|
|
|
Legal Services for 8,445 9,879 hours
|
400,688
|
|
|
|
|
|
|
|
|
|
|
|
|
|
468,731
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of Services from Computer Center
|
2,010,905
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,757,127
|
|
|
|
|
|
|
|
|
|
|
|
|
Year 2000 Date Change55a
|
194,735
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment to Risk Management and Property Funds
|
50,297
|
|
|
|
|
|
|
|
|
|
|
|
|
Vehicle Lease Payments
|
134,700
|
|
|
|
|
|
|
|
|
|
|
|
|
Leased Space
|
2,609,852
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitol Complex Leased Space
|
32,325
|
|
|
|
|
|
|
|
|
|
|
|
|
Utilities
|
159,782
|
|
|
|
|
|
|
|
|
|
|
|
|
Displaced Homemakers
|
103,065
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.5 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Statewide Indirect Cost Assessment
|
272
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,289,308
|
|
|
|
|
|
4,918,637
|
a
|
796,992
|
b
|
13,573,679
|
|
|
|
19,587,223
|
|
|
|
|
|
5,266,908
|
a
|
799,575
|
b
|
13,520,740
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a Of this amount, $756,034 $1,065,801 shall be from the Employment Support Fund, $116,883 shall be from local government and other payments for services, and $4,045,720 $4,084,224 shall be from other cash fund sources within the Department.
|
b Of this amount, $406,268 shall be from reserves in the Major Medical Insurance Fund and the Subsequent Injury Fund, $346,544(T) shall be from statewide indirect cost recoveries, $20,437(T) $24,778(T) shall be from the Department of Human Services, $18,366 shall be from reserves in the Displaced Homemakers Fund, $4,221 $2,463 shall be from other government agencies, and $1,156 shall be from reserves in the Boiler Inspection Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) DIVISION OF EMPLOYMENT AND TRAINING
|
|
|
|
|
|
|
|
|
|
|
|
(A) Unemployment Insurance Programs
|
|
|
|
|
|
|
|
|
|
|
|
Program Costs
|
22,713,330
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(486.0 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Statewide Indirect Cost Assessment
|
1,542,712
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24,256,042
|
|
|
|
|
|
|
120,000
|
a
|
|
|
24,136,042
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from the sale of transcripts.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(B) Unemployment Insurance Fraud Program
|
|
|
|
|
|
|
|
|
|
|
|
Program Costs
|
450,701
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(9.0 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Statewide Indirect Cost Assessment
|
2,716
|
|
|
|
|
|
|
|
|
|
|
|
|
|
453,417
|
|
|
|
|
|
|
453,417
|
a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from the Unemployment Insurance Revenue Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(C) Employment and Training Programs
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
11,888,795
|
|
|
|
|
|
|
1,754,562
|
a
|
120,859
|
(T)b
|
10,013,374
|
|
|
11,788,646
|
|
|
|
|
|
|
1,660,051
|
a
|
22,256
|
(T)b
|
10,106,339
|
|
|
|
|
|
|
|
|
|
(39.1 FTE)
|
|
(2.3 FTE)
|
|
(215.0 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
(0.3 FTE)
|
|
|
|
Operating Expenses
|
1,447,415
|
|
|
|
|
|
|
178,869
|
a
|
9,428
|
(T)b
|
1,259,118
|
|
|
|
|
|
|
|
|
|
279,539
|
a
|
3,990
|
(T)b
|
1,163,886
|
|
Trade Adjustment Act Assistance
|
1,002,085
|
|
|
|
|
|
|
|
|
|
|
1,002,085
|
|
Statewide Indirect Cost Assessment
|
82,319
|
|
|
|
|
|
|
11,807
|
a
|
695
|
(T)b
|
69,817
|
|
|
|
|
|
|
|
|
|
14,233
|
a
|
249
|
(T)b
|
67,837
|
|
|
14,420,614
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,320,465
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a Of these amounts, $1,918,588 $1,927,173 shall be from the Employment Support Fund, and $26,650 shall be from county contracts.
|
b These amounts shall be from contracts with other government agencies.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(D) Labor Market Information
|
|
|
|
|
|
|
|
|
|
|
|
Program Costs
|
1,394,299
|
|
|
|
|
|
|
11,626
|
a
|
|
|
1,382,673
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(27.6 FTE)
|
|
Statewide Indirect Cost Assessment
|
8,848
|
|
|
|
|
|
|
|
|
|
|
8,848
|
|
|
1,403,147
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from the sale of publications.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40,533,220
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40,433,071
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) DIVISION OF LABOR
|
|
|
|
|
|
|
|
|
|
|
|
|
(A) Administration, Statistics, and Labor Standards
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
566,427
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(13.0 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
67,398
|
|
|
|
|
|
|
|
|
|
|
|
|
Administrative Law Judge Services for 108 hours
|
9,278
|
|
|
|
|
|
|
|
|
|
|
|
|
|
643,103
|
|
|
|
|
|
|
|
|
643,103
|
(T)a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a This amount shall be from statewide indirect cost recoveries.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(B) Public Safety and Inspection Programs
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
2,582,229
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(56.3 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
328,581
|
|
|
|
|
|
|
|
|
|
|
|
|
Database Conversion
|
173,255
|
|
|
|
|
|
|
|
|
|
|
|
|
Statewide Indirect Cost Assessment
|
13,891
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,924,701
|
|
|
|
|
|
|
1,934,167
|
a
|
546,419
|
b
|
444,115
|
|
|
3,097,956
|
|
|
|
|
|
|
2,057,422
|
a
|
|
|
494,115
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a Of this amount, $1,369,315 $1,492,570 shall be from the Petroleum Storage Tank Fund pursuant to Section 8-20.5-103, C.R.S., $493,987 shall be from the Boiler Inspection Fund pursuant to Section 9-4-109, C.R.S., $67,323 shall be from the Public Safety Inspection Fund pursuant to Section 8-1-151, C.R.S., and $3,542 shall be from the Petroleum Storage Tank Licensing Fund pursuant to Section 8-20.5-405, C.R.S.
|
b Of this amount, $476,996(T) shall be from statewide indirect cost recoveries, $44,406 shall be from reserves in the Boiler Inspection Fund pursuant to Section 9-4-109, C.R.S., $14,864(T) shall be from the Automobile Inspection and Readjustment program in the Department of Public Health and Environment, and $10,153 shall be from reserves in the Public Safety Inspection Fund pursuant to Section 8-1-151, C.R.S.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,567,804
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,741,059
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) DIVISION OF WORKERS' COMPENSATION
|
|
|
|
|
|
|
|
|
|
|
|
(A) Workers' Compensation107, 108
|
|
|
|
|
|
|
|
|
|
|
|
|
Personal Services
|
4,342,553
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(109.4 FTE)
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
614,746
|
|
|
|
|
|
|
|
|
|
|
|
|
Administrative Law Judge Services for 17,037 hours
|
1,401,606
|
|
|
|
|
|
|
|
|
|
|
|
|
Medical Treatment Guidelines Study109
|
90,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Medical Data Reporting System
|
125,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Case Tracking System
|
125,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Physicians Accreditation
|
60,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Utilization Review
|
43,750
|
|
|
|
|
|
|
|
|
|
|
|
|
Immediate Payment
|
36,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Statewide Indirect Cost Assessment
|
36,207
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,874,862
|
|
|
|
|
|
|
6,766,894
|
a
|
107,968
|
b
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a Of this amount, $6,354,755 shall be from the Workers' Compensation Cash Fund, $180,719 shall be from the Workers' Compensation Self-Insurance Fund, $91,670 shall be from the Cost Containment Fund, $60,000 shall be from the Physicians Accreditation Program Cash Fund, $43,750 shall be from the Utilization Review Cash Fund, and $36,000 shall be from the Immediate Payment Fund. Of this amount, $139,750 is shown for the purposes of complying with the limitation on state fiscal year spending imposed by Article X, Section 20 of the State Constitution. Such moneys are included for informational purposes as they are continuously appropriated by Sections 8-42-101(3.6)(l), 8-43-501(2), and 8-44-206(3)(b), C.R.S.
|
b This amount shall be from reserves in the Workers' Compensation Cash Fund.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(B) Major Medical Insurance and Subsequent Injury Funds
|
|
|
|
|
|
|
|
|
|
Personal Services
|
1,044,265
|
|
|
|
|
|
|
|
|
1,044,265
|
a
|
|
|
|
|
|
|
|
|
|
|
|
|
(24.5 FTE)
|
|
|
|
Operating Expenses
|
185,934
|
|
|
|
|
|
|
|
|
185,934
|
a
|
|
|
Statewide Indirect Cost Assessment
|
151,311
|
|
|
|
|
|
|
|
|
151,311
|
a
|
|
|
Major Medical Benefits
|
8,600,000
|
|
|
|
|
|
|
|
|
8,600,000
|
b
|
|
|
Major Medical Legal Services for 512 hours
|
24,293
|
|
|
|
|
|
|
|
|
24,293
|
b
|
|
|
Subsequent Injury Benefits
|
16,110,253
|
|
|
|
|
|
|
|
|
16,110,253
|
c
|
|
|
Subsequent Injury Legal Services for 11,388 hours
|
540,323
|
|
|
|
|
|
|
|
|
540,323
|
c
|
|
|
Medical Disaster
|
22,000
|
|
|
|
|
|
|
|
|
22,000
|
b
|
|
|
|
26,678,379
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a Of these amounts, $1,179,534 shall be from reserves in the Major Medical Insurance Fund, and $201,976 shall be from reserves in the Subsequent Injury Fund.
|
b For the purposes of complying with the limitation on state fiscal year spending imposed by Article X, Section 20 of the State Constitution, these moneys from reserves in the Major Medical Insurance Fund are included for informational purposes as they are continuously appropriated by Section 8-46-202(1)(b), C.R.S.
|
c For the purposes of complying with the limitation on state fiscal year spending imposed by Article X, Section 20 of the State Constitution, these moneys from reserves in the Subsequent Injury Fund are included for informational purposes as they are continuously appropriated by Section 8-46-101(1)(b), C.R.S.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33,553,241
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTALS PART IX
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(LABOR AND EMPLOYMENT)2, 3
|
|
$96,943,573
|
|
|
|
|
|
$16,149,979
|
|
$28,903,843
|
a
|
$51,889,751
|
|
|
|
$97,314,594
|
|
|
|
|
|
$16,630,090
|
|
$28,801,939
|
a
|
$51,882,565
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a Of this amount, $1,632,926 $1,532,780 contains a (T) notation.
|
2(Governor lined through this provision. See L. 96, p. 2326.)
3All Departments, Totals -- The General Assembly requests that copies of all reports requested in other footnotes contained in this act be delivered to the Joint Budget Committee and the majority and minority leadership in each house of the General Assembly.
107Department of Labor and Employment, Division of Workers' Compensation, Workers' Compensation -- The Department is requested to include in its annual budget request information regarding the effectiveness of the Employer Compliance unit. Such information should include the number of employers investigated and the amount of annual workers' compensation premium dollars paid by employers who insure as a result of the investigation.
108Department of Labor and Employment, Division of Workers' Compensation, Workers' Compensation -- The Department is requested to provide a report to the Joint Budget Committee on or before January 1, 1997, regarding the workers' compensation self-insurance program. The report should include, by employer: The annual amount of losses incurred; the annual amount of claim expenditures; the total amount of outstanding liabilities; and the amount of security held. The report should also include the number of and grounds for revoked permits and denied applications.