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):
According to the Senate White Book, (analysis as of December 31, 2008):
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% |