Crime Victims Board

 

The enacted budget makes the following changes to the Executive Budget’s (analysis as of March 31, 2009):

According to the Assembly Yellow Book, (analysis as of December 31, 2008):

  • The Executive provides an additional $1.7 million in State Operations appropriations to support adjustments for fringe benefits and other indirect costs. This increase is offset by reductions in personal service ($604,000) and non-personal service costs ($199,000), as well as a decrease in Federal appropriations authority ($52,000).
  • According to the Senate White Book, (analysis as of December 31, 2008):

  • The SFY 2009-10 Executive Budget includes adjustments to SFY 2008-09 Enacted Budget of $97,000 in General Fund (GF) appropriations, $499,000 in Special Revenue Funds, and $52,000 in Special Revenue Federal Funds related to personal service costs associated with collective bargaining agreements. In addition, Special Revenue appropriations are adjusted by $4.8 million from the transfer of all General Fund State Operations to the Special Revenue Fund Criminal Justice Improvement Account (CJIA) affecting 62 Full Time Equivalent Positions (FTEs), and $175,000 associated from the shift of three FTE’s and other non personal service costs from the GF to the Special Revenue Restitution Account.
  • The Executive Budget recommends (analysis as of December 29, 2009):

    A SFY 2009-10 workforce of 98.  This maintains the level of FTEs from the adjusted FTE level for FY 2008-09.  The following chart identifies adjustments in the current fiscal year’s FTEs along with the recommended differences in FY 2009-10 FTEs by program (if the FTE’s are the same the program is not listed):

    Program

    FY 2008-09 Adjustment

    FY 2009-10

    Difference

    Administration

    -5

     

     

    Crime Victims Board
    Program Details-State Operations 
      Enacted Proposed Enacted Change in Percent
    Program 2008-09 Budget 2009-10 Budget 2009-10 Budget Appropriation Change
    All Funds $9,024,000 $10,675,000 $10,675,000 $1,651,000 18.3%
    General Fund $4,882,000 $0 $0 -$4,882,000 -100.0%
    Special Revenue Fed $2,955,000 $3,061,000 $3,061,000 $106,000 3.6%
    Special Revenue-Other $1,187,000 $7,614,000 $7,614,000 $6,427,000 541.4%
               
    Personal Services $6,300,000 $6,398,000 $6,398,000 $98,000 1.6%
    Contractual Services $1,351,000 $1,232,000 $1,232,000 -$119,000 -8.8%
               
    Administration $7,734,000 $9,385,000 $9,385,000 $1,651,000 21.3%
    Personal Service $3,686,000 $0 $0 -$3,686,000 -100.0%
    Regular $3,686,000 $0 $0 -$3,686,000 -100.0%
    Nonpersonal service $1,196,000 $0 $0 -$1,196,000 -100.0%
    Supplies and materials $24,000 $0 $0 -$24,000 -100.0%
    Travel $15,000 $0 $0 -$15,000 -100.0%
    Contractual Services $1,152,000 $0 $0 -$1,152,000 -100.0%
    Equipment $5,000 $0 $0 -$5,000 -100.0%
    Special Revenue-Federal (SRF) $1,925,000 $2,031,000 $2,031,000 $106,000 5.5%
    Special Revenue-Other (SRO) $927,000 $7,354,000 $7,354,000 $6,427,000 693.3%
               
    Crime Victims Asstnc (SRF) $1,318,000 $1,424,000 $1,424,000 $106,000 8.0%
    Personal Services $1,050,000 $1,156,000 $1,156,000 $106,000 10.1%
    Nonpersonal Services $268,000 $268,000 $268,000 $0 0.0%
               
    Crime Victims Compensation (SRF) $607,000 $607,000 $607,000 $0 0.0%
    Personal Services $333,000 $333,000 $333,000 $0 0.0%
    Nonpersonal Services $274,000 $274,000 $274,000 $0 0.0%
               
    Criminal Justice Improvement Acct (SRO) $0 $6,252,000 $6,252,000 $6,252,000 100.0%
    Personal Service $0 $3,508,000 $3,508,000 $3,508,000 100.0%
    Regular $0 $3,508,000 $3,508,000 $3,508,000 100.0%
    Nonpersonal service $0 $2,744,000 $2,744,000 $2,744,000 100.0%
    Supplies and materials $0 $24,000 $24,000 $24,000 100.0%
    Travel $0 $15,000 $15,000 $15,000 100.0%
    Contractual Services $0 $1,028,000 $1,028,000 $1,028,000 100.0%
    Equipment $0 $5,000 $5,000 $5,000 100.0%
    Fringe Benefits $0 $1,546,000 $1,546,000 $1,546,000 100.0%
    Indirect Costs $0 $126,000 $126,000 $126,000 100.0%
               
    CVB Conference Fees (SRO) $105,000 $105,000 $105,000 $0 0.0%
    Nonpersonal Service $105,000 $105,000 $105,000 $0 0.0%
    Supplies and materials $15,000 $15,000 $15,000 $0 0.0%
    Travel $10,000 $10,000 $10,000 $0 0.0%
    Contractual Services $80,000 $80,000 $80,000 $0 0.0%
               
    CVB Restitution (SRO) $822,000 $997,000 $997,000 $175,000 21.3%
    Personal Services $448,000 $618,000 $618,000 $170,000 37.9%
    Regular $448,000 $618,000 $618,000 $170,000 37.9%
    Nonpersonal Services $374,000 $379,000 $379,000 $5,000 1.3%
    Supplies and materials $100,000 $100,000 $100,000 $0 0.0%
    Travel $74,000 $74,000 $74,000 $0 0.0%
    Contractual Services $100,000 $105,000 $105,000 $5,000 5.0%
    Equipment $100,000 $100,000 $100,000 $0 0.0%
               
    Victims and Witness Assistance Program $1,290,000 $1,290,000 $1,290,000 $0 0.0%
    Special Revenue-Federal (SRF) $1,030,000 $1,030,000 $1,030,000 $0 0.0%
    Special Revenue-Other (SRO) $260,000 $260,000 $260,000 $0 0.0%
               
    Crime Victims Asstnc (SRF) $1,030,000 $1,030,000 $1,030,000 $0 0.0%
    Personal Services $625,000 $625,000 $625,000 $0 0.0%
    Nonpersonal Services $150,000 $150,000 $150,000 $0 0.0%
    Fringe Benefits $255,000 $255,000 $255,000 $0 0.0%
               
    Criminal Justice Improvement Acct (SRO) $260,000 $260,000 $260,000 $0 0.0%
    Personal Service $158,000 $158,000 $158,000 $0 0.0%
    Regular $158,000 $158,000 $158,000 $0 0.0%
    Nonpersonal service $102,000 $102,000 $102,000 $0 0.0%
    Supplies and materials $10,000 $10,000 $10,000 $0 0.0%
    Travel $10,000 $10,000 $10,000 $0 0.0%
    Contractual Services $19,000 $19,000 $19,000 $0 0.0%
    Fringe Benefits $63,000 $63,000 $63,000 $0 0.0%