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
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 tot
| 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 | |||