Division of Criminal Justice Services

 

The enacted budget makes the following changes to the proposed Executive Budget:

 

The Assembly Budget resolution took the following actions on the Executive Budget (analysis as of 3/24/10):

 

The Senate Resolution recommends the following changes to the Executive Budget (analysis as of 3/22/10):

 

According to the Senate Finance Committee, (analysis as of January 28, 2010):

 

The Executive Budget recommends (analysis as of January 21, 2010):

A SFY 2010-11 workforce of 821 FTEs.  This is an increase of 159 FTEs from the adjusted FTE level for FY 2009-10.  The 159 FTE increase will be achieved through the attrition of 27 FTEs, offset by the merger of 151 FTEs and 35 new fills.  The FTEs that are merging with DCJS are from the following agencies: Crime Victims Board (CVB) 88 FTEs; Office for the Prevention of Domestic Violence (OPDV) 30 FTEs; Division of Probation and Correctional Alternatives (DPCA) 32 FTEs; and Department of Health, 1 FTE.  Two functions are being transferred from DOH, the Rape Crisis Program and support for Medical Examiners. It is unclear which DOH function is associated with the merged position; this should be clarified with management. It appears that 2 additional FTEs are being added to the Prevention of Domestic Violence Program above the number associated with the agency merger.

The following chart identifies adjustments in the current fiscal year’s FTEs along with the recommended differences in FY 2010-11 FTEs by program (if the FTE’s are the same the program is not listed):

 

Program

FY 2009-10 Adjustment

FY 2010-11 Difference

Administration

-9

-9

Assistance to Crime Victims (formerly CVB)

-11

+88

Funding and Program Assistance

-7

0

Indigent Defense (new program)

0

+20

Operations and Systems

-35

-4

Prevention of Domestic Violence (formerly OPDV)

-5

+32

Probation and Correctional Alternatives (formerly DPCA)

-2

+32

Public Safety

-4

0

Total

-73

159

 

 

·         The FTE increase for SFY 2010-11 reflects the movement of CVB, OPDV, and DPCA FTEs, but does not indicate the change in FTEs for these programs when compared to the number of FTEs that existed when the program was a standalone agency (for CVB, OPDV and DPCA the 2009-10 FTEs are based on the Workforce Impact Summary Report).  From SFY 2009-10 to SFY 2010-11 the merged agencies FTEs changed as follows: CVB +1 FTE; OPDV + 4 FTEs; and DPCA -1 FTE.  If these numbers are taken into consideration, the actual increase in FTEs to the state workforce for SFY 2010-11 is 11 FTEs.

 

·         The total appropriation for Personal Service is $46.6 million, a $1.1 million decrease or (-2.4%).  However the Executive Budget Agency Presentation narrative for DCJS shows a net $2.6 million decrease in the personal service appropriation from the adjusted SFY 2009-10 agency appropriation, reflecting deficit reduction actions taken during the current year.

 

 

 

 

 

 

 

 

 

 

Article VII language establishes DCJS as the administering agency for the Rape Crisis Program and removes the DOH from this responsibility.

Division of Criminal Justice Services
Program Details-State Operations 
  Enacted Proposed Enacted Change in Percent
Program 2009-10 Budget 2010-11 Budget 2010-11 Budget Appropriation Change
All Funds $149,028,000 $137,009,000 $120,149,000 ($28,879,000) -19.4%
General Fund $64,964,000 $61,406,000 $59,845,000 ($5,119,000) -7.9%
Special Rev-Federal $49,611,000 $40,886,000 $36,725,000 ($12,886,000) -26.0%
Special Rev-Other $33,563,000 $33,827,000 $23,579,000 ($9,984,000) -29.7%
Internal Service Fund $890,000 $890,000 $0 ($890,000) -100.0%
           
Personal Services $47,742,000 $46,620,000 $37,520,000 ($10,222,000) -21.4%
Contractual Services $43,219,100 $40,042,000 $38,120,000 ($5,099,100) -11.8%
           
Administration $15,429,000 $14,674,000 $14,974,000 ($455,000) -2.9%
Personal Service $6,761,000 $6,449,000 $6,749,000 ($12,000) -0.2%
Regular $6,756,000 $6,444,000 $6,744,000 ($12,000) -0.2%
Temporary service $5,000 $5,000 $5,000 $0 0.0%
Holiday/overtime compensation $0 $0 $0 $0  
Nonpersonal Service $7,668,000 $7,225,000 $7,225,000 ($443,000) -5.8%
Supplies and materials $1,038,000 $978,000 $978,000 ($60,000) -5.8%
Travel $36,000 $34,000 $34,000 ($2,000) -5.6%
Contractual Services $5,850,000 $5,512,000 $5,512,000 ($338,000) -5.8%
Equipment $744,000 $701,000 $701,000 ($43,000) -5.8%
Maintenance Undistributed $1,000,000 $1,000,000 $1,000,000 $0 0.0%
Personal Service $750,000 $750,000 $750,000 $0 0.0%
Regular $750,000 $750,000 $750,000 $0 0.0%
Nonpersonal Service $250,000 $250,000 $250,000 $0 0.0%
Supplies and materials $5,000 $5,000 $5,000 $0 0.0%
Travel $5,000 $5,000 $5,000 $0 0.0%
Contractual Services $235,000 $235,000 $235,000 $0 0.0%
Equipment $5,000 $5,000 $5,000 $0 0.0%
           
Assistance to Crime Victims Program $9,385,000 $10,239,000 $0 -$9,385,000 -100.0%
Special Revenue-Federal (SRF) $2,031,000 $3,061,000 $0 -$2,031,000 -100.0%
Special Revenue-Other (SRO) $7,354,000 $7,178,000 $0 -$7,354,000 -100.0%
           
Crime Victims Asstnc (SRF) $1,424,000 $2,454,000 $0 -$1,424,000 -100.0%
Personal Services $1,156,000 $1,781,000 $0 -$1,156,000 -100.0%
Nonpersonal Services $268,000 $418,000 $0 -$268,000 -100.0%
Fringe Benefits $0 $255,000 $0 $0  
           
Crime Victims Compensation (SRF) $607,000 $607,000 $0 -$607,000 -100.0%
Personal Services $333,000 $333,000 $0 -$333,000 -100.0%
Nonpersonal Services $274,000 $274,000 $0 -$274,000 -100.0%
           
Criminal Justice Improvement Acct (SRO) $6,252,000 $6,076,000 $0 -$6,252,000 -100.0%
Personal Service $3,508,000 $3,267,000 $0 -$3,508,000 -100.0%
Regular $3,508,000 $3,267,000 $0 -$3,508,000 -100.0%
Nonpersonal service $2,744,000 $2,809,000 $0 -$2,744,000 -100.0%
Supplies and materials $24,000 $34,000 $0 -$24,000 -100.0%
Travel $15,000 $25,000 $0 -$15,000 -100.0%
Contractual Services $1,028,000 $919,000 $0 -$1,028,000 -100.0%
Equipment $5,000 $5,000 $0 -$5,000 -100.0%
Fringe Benefits $1,546,000 $1,713,000 $0 -$1,546,000 -100.0%
Indirect Costs $126,000 $113,000 $0 -$126,000 -100.0%
           
CVB Conference Fees (SRO) $105,000 $105,000 $0 -$105,000 -100.0%
Nonpersonal Service $105,000 $105,000 $0 -$105,000 -100.0%
Supplies and materials $15,000 $15,000 $0 -$15,000 -100.0%
Travel $10,000 $10,000 $0 -$10,000 -100.0%
Contractual Services $80,000 $80,000 $0 -$80,000 -100.0%
           
CVB Restitution (SRO) $997,000 $997,000 $0 -$997,000 -100.0%
Personal Services $618,000 $618,000 $0 -$618,000 -100.0%
Regular $618,000 $618,000 $0 -$618,000 -100.0%
Nonpersonal Services $379,000 $379,000 $0 -$379,000 -100.0%
Supplies and materials $100,000 $100,000 $0 -$100,000 -100.0%
Travel $74,000 $74,000 $0 -$74,000 -100.0%
Contractual Services $105,000 $105,000 $0 -$105,000 -100.0%
Equipment $100,000 $100,000 $0 -$100,000 -100.0%
           
Victims and Witness Assistance Program $1,290,000 $0 $0 -$1,290,000 -100.0%
Special Revenue-Federal (SRF) $1,030,000 $0 $0 -$1,030,000 -100.0%
Special Revenue-Other (SRO) $260,000 $0 $0 -$260,000 -100.0%
           
Crime Victims Asstnc (SRF) $1,030,000 $0 $0 -$1,030,000 -100.0%
Personal Services $625,000 $0 $0 -$625,000 -100.0%
Nonpersonal Services $150,000 $0 $0 -$150,000 -100.0%
Fringe Benefits $255,000 $0 $0 -$255,000 -100.0%
           
Criminal Justice Improvement Acct (SRO) $260,000 $0 $0 -$260,000 -100.0%
Personal Service $158,000 $0 $0 -$158,000 -100.0%
Regular $158,000 $0 $0 -$158,000 -100.0%
Nonpersonal service $102,000 $0 $0 -$102,000 -100.0%
Supplies and materials $10,000 $0 $0 -$10,000 -100.0%
Travel $10,000 $0 $0 -$10,000 -100.0%
Contractual Services $19,000 $0 $0 -$19,000 -100.0%
Fringe Benefits $63,000 $0 $0 -$63,000 -100.0%
           
Funding/Program Assist. $45,544,000 $38,354,000 $38,354,000 ($7,190,000) -15.8%
Personal Service $3,731,000 $3,533,000 $3,533,000 ($198,000) -5.3%
Regular $3,731,000 $3,533,000 $3,533,000 ($198,000) -5.3%
Holiday/overtime compensation $0 $0 $0 $0  
Nonpersonal Service $284,000 $267,000 $267,000 ($17,000) -6.0%
Supplies and materials $110,000 $104,000 $104,000 ($6,000) -5.5%
Travel $93,000 $87,000 $87,000 ($6,000) -6.5%
Contractual Services $45,000 $42,000 $42,000 ($3,000) -6.7%
Equipment $36,000 $34,000 $34,000 ($2,000) -5.6%
Special Revenue-Federal $40,900,000 $33,725,000 $33,725,000 ($7,175,000) -17.5%
Special Revenue-Other $629,000 $829,000 $829,000 $200,000 31.8%
           
Federal Operating Grants Fund - (SRF) $15,000,000 $12,000,000 $12,000,000 ($3,000,000) -20.0%
Edward Byrne Memorial Grant Account - (SRF) $21,000,000 $17,525,000 $17,525,000 ($3,475,000) -16.5%
Juvenile Accountability Incentive Block Grant Account - (SRF) $700,000 $700,000 $700,000 $0 0.0%
Juvenile Justice Delinquency Prevention Formula Account - (SRF) $1,200,000 $1,500,000 $1,500,000 $300,000 25.0%
Violence Against Women Account - (SRF) $3,000,000 $2,000,000 $2,000,000 ($1,000,000) -33.3%
           
Gifts & Bequests Acct (SRO) $0 $200,000 $200,000 $200,000 100.0%
Nonpersonal Service $0 $200,000 $200,000 $200,000 100.0%
Supplies and materials $0 $100,000 $100,000 $100,000 100.0%
Contractual Services $0 $100,000 $100,000 $100,000 100.0%
           
CJS - Conference & Signs Acct (SRO) $300,000 $300,000 $300,000 $0 0.0%
Nonpersonal Service $300,000 $300,000 $300,000 $0 0.0%
Supplies and materials $100,000 $100,000 $100,000 $0 0.0%
Travel $100,000 $100,000 $100,000 $0 0.0%
Contractual Services $100,000 $100,000 $100,000 $0 0.0%
           
Local Agency Law Enforcement Acct - (SRO) $329,000 $329,000 $329,000 $0 0.0%
Personal Service $200,000 $200,000 $200,000 $0 0.0%
Regular $200,000 $200,000 $200,000 $0 0.0%
Nonpersonal Service $129,000 $129,000 $129,000 $0 0.0%
Supplies and materials $2,000 $2,000 $2,000 $0 0.0%
Travel $32,900 $33,000 $33,000 $100 0.3%
Contractual Services $2,100 $2,000 $2,000 ($100) -4.8%
Equipment $2,000 $2,000 $2,000 $0 0.0%
Fringe benefits $80,000 $80,000 $80,000 $0 0.0%
Indirect costs $10,000 $10,000 $10,000 $0 0.0%
           
Indigent Defense Program $0 $3,000,000 $0 $0  
Special Revenue-Other $0 $3,000,000 $0 $0  
           
Indigent Legal Service Fund - (SRO) $0 $3,000,000 $0 $0  
Personal Service $0 $1,500,000 $0 $0  
Regular $0 $1,500,000 $0 $0  
Nonpersonal Service $0 $1,500,000 $0 $0  
Supplies and materials $0 $110,000 $0 $0  
Travel $0 $36,000 $0 $0  
Contractual Services $0 $508,000 $0 $0  
Equipment $0 $72,000 $0 $0  
Fringe benefits $0 $727,000 $0 $0  
Indirect costs $0 $47,000 $0 $0  
           
Operation and Systems $66,844,000 $59,535,000 $59,285,000 ($7,559,000) -11.3%
Personal Service $21,552,000 $20,003,000 $20,153,000 ($1,399,000) -6.5%
Regular $21,477,000 $19,928,000 $20,078,000 ($1,399,000) -6.5%
Holiday/overtime compensation $75,000 $75,000 $75,000 $0 0.0%
Nonpersonal Service $15,742,000 $14,632,000 $14,632,000 ($1,110,000) -7.1%
Supplies and materials $416,000 $392,000 $392,000 ($24,000) -5.8%
Travel $146,000 $138,000 $138,000 ($8,000) -5.5%
Contractual Services $12,988,000 $12,037,000 $12,037,000 ($951,000) -7.3%
Equipment $2,192,000 $2,065,000 $2,065,000 ($127,000) -5.8%
Maintenance Undistributed $0 $400,000 $0 $0  
Personal Service $0 $50,000 $0 $0  
Regular $0 $50,000 $0 $0  
Nonpersonal Service $0 $350,000 $0 $0  
Supplies and materials $0 $350,000 $0 $0  
Special Revenue-Federal $5,550,000 $3,000,000 $3,000,000 ($2,550,000) -45.9%
Special Revenue-Other $24,000,000 $21,500,000 $21,500,000 ($2,500,000) -10.4%
           
Crime Identification and Technology Acct - (SRF) $5,550,000 $3,000,000 $3,000,000 ($2,550,000) -45.9%
           
Fingerprint Identification and Technology Acct - (SRO) $24,000,000 $21,500,000 $21,500,000 ($2,500,000) -10.4%
Personal Service $400,000 $400,000 $400,000 $0 0.0%
Regular $400,000 $400,000 $400,000 $0 0.0%
Nonpersonal Service $23,600,000 $21,100,000 $21,100,000 ($2,500,000) -10.6%
Contractual Services $21,500,000 $19,200,000 $19,200,000 ($2,300,000) -10.7%
Equipment $2,100,000 $1,900,000 $1,900,000 ($200,000) -9.5%
           
Prevention of Domestic Violence Program $2,718,000 $2,781,000 $0 ($2,718,000) -100.0%
Personal Services $1,267,000 $1,231,000 $0 ($1,267,000) -100.0%
Regular $1,267,000 $1,231,000 $0 ($1,267,000) -100.0%
Nonpersonal Services $391,000 $380,000