Office
of Children and Family Services
The enacted budget makes the following changes to the Executive Budget (analysis as of March 30, 2009):
The Executive Budget recommends (analysis as of December 16, 2008):
|
Program |
FY 2008-09 Adjustment |
FY 2009-10 Change from adjusted |
|
Central Administration |
-5 |
-64 |
|
Commission for the Blind & Visually Handicapped |
-1 |
-2 |
|
Family and Children Services |
-1 |
+41 |
|
Systems Support |
-4 |
-8 |
|
Youth Facilities |
+115 |
-255 |
| Office of Children & Family Services | |||||
| Program Details-State Operations | |||||
| Enacted | Proposed | Enacted | Change in | Percent | |
| Program | 2008-09 Budget | 2009-10 Budget | 2009-10 Budget | Appropriation | Change |
| All Funds | $513,149,000 | $513,812,000 | $522,966,000 | $9,817,000 | 1.9% |
| General Fund | $276,602,000 | $276,417,000 | $277,571,000 | $969,000 | 0.4% |
| Special Revenue-Federal | $130,421,000 | $132,162,000 | $140,162,000 | $9,741,000 | 7.5% |
| Special Revenue-Other | $105,551,000 | $104,658,000 | $104,658,000 | ($893,000) | -0.8% |
| Enterprise Funds | $475,000 | $475,000 | $475,000 | $0 | 0.0% |
| Internal Service Funds | $100,000 | $100,000 | $100,000 | $0 | 0.0% |
| Personal Services | $198,275,000 | $195,904,000 | $196,923,000 | ($1,352,000) | -0.7% |
| Contractual services | $157,963,000 | $160,868,000 | $160,950,000 | $2,987,000 | 1.9% |
| Central Administration Program | $46,183,000 | $37,087,000 | $37,087,000 | ($9,096,000) | -19.7% |
| Personal Service | $22,779,000 | $24,281,000 | $24,281,000 | $1,502,000 | 6.6% |
| Regular | $21,325,000 | $23,840,000 | $23,840,000 | $2,515,000 | 11.8% |
| Temporary Service | $1,201,000 | $356,000 | $356,000 | ($845,000) | -70.4% |
| Holiday/overtime compensation | $253,000 | $85,000 | $85,000 | ($168,000) | -66.4% |
| Nonpersonal Service | $9,250,000 | $8,644,000 | $8,644,000 | ($606,000) | -6.6% |
| Supplies and materials | $960,000 | $667,000 | $667,000 | ($293,000) | -30.5% |
| Travel | $380,000 | $264,000 | $264,000 | ($116,000) | -30.5% |
| Contractual services | $6,042,000 | $6,530,000 | $6,530,000 | $488,000 | 8.1% |
| Equipment | $1,868,000 | $1,183,000 | $1,183,000 | ($685,000) | -36.7% |
| Special Revenue-Federal (SRF) | $528,000 | $528,000 | $528,000 | $0 | 0.0% |
| Special Revenue-Other (SRO) | $13,526,000 | $3,534,000 | $3,534,000 | ($9,992,000) | -73.9% |
| Internal Service Funds (ISF) | $100,000 | $100,000 | $100,000 | $0 | 0.0% |
| Head Start Grant Acct - (SRF) | $528,000 | $528,000 | $528,000 | $0 | 0.0% |
| Grants and Bequests Acct. - (SRO) | $301,000 | $309,000 | $309,000 | $8,000 | 2.7% |
| Personal Service | $30,000 | $36,000 | $36,000 | $6,000 | 20.0% |
| Regular | $30,000 | $36,000 | $36,000 | $6,000 | 20.0% |
| Nonpersonal Service | $271,000 | $273,000 | $273,000 | $2,000 | 0.7% |
| Supplies and materials | $222,000 | $222,000 | $222,000 | $0 | 0.0% |
| Travel | $15,000 | $15,000 | $15,000 | $0 | 0.0% |
| Equipment | $19,000 | $19,000 | $19,000 | $0 | 0.0% |
| Fringe Benefits | $15,000 | $17,000 | $17,000 | $2,000 | 13.3% |
| Youth Grants and Bequests Acct. - (SRO) | $3,000,000 | $3,000,000 | $3,000,000 | $0 | 0.0% |
| Nonpersonal Service | $3,000,000 | $3,000,000 | $3,000,000 | $0 | 0.0% |
| Supplies and materials | $60,000 | $60,000 | $60,000 | $0 | 0.0% |
| Contractual services | $2,880,000 | $2,880,000 | $2,880,000 | $0 | 0.0% |
| Equipment | $60,000 | $60,000 | $60,000 | $0 | 0.0% |
| Equipment Loan Fund for the Disabled - (SRO) | $225,000 | $225,000 | $225,000 | $0 | 0.0% |
| Nonpersonal Service | $225,000 | $225,000 | $225,000 | $0 | 0.0% |
| Equipment | $225,000 | $225,000 | $225,000 | $0 | 0.0% |
| OCFS Program Acct - (SRO) | $10,000,000 | $0 | $0 | 0.0% | |
| Personal Service | $5,000,000 | $0 | $0 | 0.0% | |
| Regular | $4,900,000 | $0 | $0 | 0.0% | |
| Holiday/overtime compensation | $100,000 | $0 | $0 | 0.0% | |
| Nonpersonal Service | $5,000,000 | $0 | $0 | 0.0% | |
| Contractual services | $5,000,000 | $0 | $0 | 0.0% | |
| Youth Vocational Ed. Acct. (ISF) | $100,000 | $100,000 | $100,000 | $0 | 0.0% |
| Nonpersonal Service | $100,000 | $100,000 | $100,000 | $0 | 0.0% |
| Supplies and materials | $50,000 | $25,000 | $25,000 | ($25,000) | -50.0% |
| Contractual services | $0 | $25,000 | $25,000 | $25,000 | 100.0% |
| Equipment | $50,000 | $50,000 | $50,000 | $0 | 0.0% |
| Child Care Program | $45,356,000 | $45,356,000 | $45,356,000 | $0 | 0.0% |
| Special Revenue-Federal (SRF) | $45,356,000 | $45,356,000 | $45,356,000 | $0 | 0.0% |
| Federal Day Care Acct - (SRF) | $45,356,000 | $45,356,000 | $45,356,000 | $0 | 0.0% |
| Comm Blnd & Vis Hndcppd | $42,195,000 | $43,710,000 | $51,710,000 | $9,515,000 | 22.6% |
| Personal Service | $1,711,000 | $1,843,000 | $1,843,000 | $132,000 | 7.7% |
| Regular | $1,696,000 | $1,830,000 | $1,830,000 | $134,000 | 7.9% |
| Holiday/overtime compensation | $15,000 | $13,000 | $13,000 | ($2,000) | -13.3% |
| Nonpersonal Service | $6,989,000 | $7,239,000 | $7,239,000 | $250,000 | 3.6% |
| Supplies and materials | $10,000 | $9,000 | $9,000 | ($1,000) | -10.0% |
| Contractual services | $6,979,000 | $7,230,000 | $7,230,000 | $251,000 | 3.6% |
| Special Revenue-Federal (SRF) | $31,590,000 | $32,714,000 | $40,714,000 | $9,124,000 | 28.9% |
| Special Revenue-Other (SRO) | $1,905,000 | $1,914,000 | $1,914,000 | $9,000 | 0.5% |
| Rehab Serv/Basic Support Acct - (SRF) | $31,590,000 | $32,714,000 | $40,714,000 | $9,124,000 | 28.9% |
| CBVH Gifts and Bequests Acct - (SRO) | $27,000 | $27,000 | $27,000 | $0 | 0.0% |
| Nonpersonal Service | $27,000 | $27,000 | $27,000 | $0 | 0.0% |
| Supplies and materials | $5,000 | $5,000 | $5,000 | $0 | 0.0% |
| Contractual services | $20,000 | $20,000 | $20,000 | $0 | 0.0% |
| Equipment | $2,000 | $2,000 | $2,000 | $0 | 0.0% |
| CBVH-Vending Stand Acct - (SRO) | $1,378,000 | $1,387,000 | $1,387,000 | $9,000 | 0.7% |
| Personal Service | $39,000 | $45,000 | $45,000 | $6,000 | 15.4% |
| Regular | $38,000 | $44,000 | $44,000 | $6,000 | 15.8% |
| Holiday/overtime compensation | $1,000 | $1,000 | $1,000 | $0 | 0.0% |
| Nonpersonal Service | $1,339,000 | $1,342,000 | $1,342,000 | $3,000 | 0.2% |
| Supplies and materials | $215,000 | $215,000 | $215,000 | $0 | 0.0% |
| Travel | $4,000 | $4,000 | $4,000 | $0 | 0.0% |
| Contractual services | $598,000 | $598,000 | $598,000 | $0 | 0.0% |
| Fringe Benefits | $467,000 | $470,000 | $470,000 | $3,000 | 0.6% |
| Indirect costs | $55,000 | $55,000 | $55,000 | $0 | 0.0% |
| CBVH Highway Revenue Acct - (SRO) | $500,000 | $500,000 | $500,000 | $0 | 0.0% |
| Nonpersonal Service | $500,000 | $500,000 | $500,000 | $0 | 0.0% |
| Contractual services | $500,000 | $500,000 | $500,000 | $0 | 0.0% |
| Deptl Admn Reimbsmt Pgm | $6,500,000 | $6,500,000 | $6,500,000 | $0 | 0.0% |
| Personal Service | ($19,978,000) | ($27,985,000) | ($27,985,000) | ($8,007,000) | 40.1% |
| Regular | ($19,978,000) | ($27,985,000) | ($27,985,000) | ($8,007,000) | 40.1% |
| Special Revenue-Other (SRO) | $26,478,000 | $34,485,000 | $34,485,000 | $8,007,000 | 30.2% |
| Dept Admin Reimbursement Acct - (SRO) | $26,478,000 | $34,485,000 | $34,485,000 | $8,007,000 | 30.2% |
| Personal Service | $19,978,000 | $27,985,000 | $27,985,000 | $8,007,000 | 40.1% |
| Regular | $19,978,000 | $27,985,000 | $27,985,000 | $8,007,000 | 40.1% |
| Nonpersonal Service | $6,500,000 | $6,500,000 | $6,500,000 | $0 | 0.0% |
| Supplies and materials | $1,300,000 | $1,300,000 | $1,300,000 | $0 | 0.0% |
| Contractual services | $3,900,000 | $3,900,000 | $3,900,000 | $0 | 0.0% |
| Equipment | $1,300,000 | $1,300,000 | $1,300,000 | $0 | 0.0% |
| Family & Childrens Svs | $61,923,000 | $68,743,000 | $68,743,000 | $6,820,000 | 11.0% |
| Personal Service | $27,941,000 | $30,071,000 | $30,071,000 | $2,130,000 | 7.6% |
| Regular | $26,885,000 | $27,547,000 | $27,547,000 | $662,000 | 2.5% |
| Holiday/overtime compensation | $1,056,000 | $2,524,000 | $2,524,000 | $1,468,000 | 139.0% |
| Nonpersonal Service | $10,437,000 | $14,357,000 | $14,357,000 | $3,920,000 | 37.6% |
| Supplies and materials | $738,000 | $399,000 | $399,000 | ($339,000) | -45.9% |
| Travel | $423,000 | $376,000 | $376,000 | ($47,000) | -11.1% |
| Contractual services | $9,085,000 | $13,509,000 | $13,509,000 | $4,424,000 | 48.7% |
| Equipment | $191,000 | $73,000 | $73,000 | ($118,000) | -61.8% |
| Special Revenue-Federal (SRF) | $22,354,000 | $22,971,000 | $22,971,000 | $617,000 | 2.8% |
| Special Revenue-Other (SRO) | $1,191,000 | $1,344,000 | $1,344,000 | $153,000 | 12.8% |
| Discretionary Demonstration Acct - (SRF) | $13,301,000 | $13,547,000 | $13,547,000 | $246,000 | 1.8% |
| Youth Rehabilitation Acct - (SRF) | $3,019,000 | $3,336,000 | $3,336,000 | $317,000 | 10.5% |
| Youth Projects Acct - (SRF) | $6,034,000 | $6,088,000 | $6,088,000 | $54,000 | 0.9% |
| State Central Register Acct - (SRO) | $1,191,000 | $1,344,000 | $1,344,000 | $153,000 | 12.8% |
| Personal Service | $96,000 | $112,000 | $112,000 | $16,000 | 16.7% |
| Regular | $91,000 | $107,000 | $107,000 | $16,000 | 17.6% |
| Holiday/overtime compensation | $5,000 | $5,000 | $5,000 | $0 | 0.0% |
| Nonpersonal Service | $1,095,000 | $1,232,000 | $1,232,000 | $137,000 | 12.5% |
| Contractual services | $1,050,000 | $1,179,000 | $1,179,000 | $129,000 | 12.3% |
| Fringe Benefits | $45,000 | $53,000 | $53,000 | $8,000 | 17.8% |
| Systems Support Program | $91,163,000 | $97,680,000 | $97,680,000 | $6,517,000 | 7.1% |
| Personal Service | $9,527,000 | $8,091,000 | $8,091,000 | ($1,436,000) | -15.1% |
| Regular | $9,381,000 | $7,967,000 | $7,967,000 | ($1,414,000) | -15.1% |
| Holiday/overtime compensation | $146,000 | $124,000 | $124,000 | ($22,000) | -15.1% |
| Nonpersonal Service | $13,275,000 | $12,849,000 | $12,849,000 | ($426,000) | -3.2% |
| Supplies and materials | $255,000 | $247,000 | $247,000 | ($8,000) | -3.1% |
| Travel | $59,000 | $57,000 | $57,000 | ($2,000) | -3.4% |
| Contractual services | $12,695,000 | $12,288,000 | $12,288,000 | ($407,000) | -3.2% |
| Equipment | $266,000 | $257,000 | $257,000 | ($9,000) | -3.4% |
| Maintenance Undistributed | $27,768,000 | $36,147,000 | $36,147,000 | $8,379,000 | 30.2% |
| Personal Service | $3,291,000 | $3,356,000 | $3,356,000 | $65,000 | 2.0% |
| Regular | $3,239,000 | $3,303,000 | $3,303,000 | $64,000 | 2.0% |
| Holiday/overtime compensation | $52,000 | $53,000 | $53,000 | $1,000 | 1.9% |
| Nonpersonal Service | $24,477,000 | $32,791,000 | $32,791,000 | $8,314,000 | 34.0% |
| Supplies and materials | $103,000 | $138,000 | $138,000 | $35,000 | 34.0% |
| Travel | $103,000 | $138,000 | $138,000 | $35,000 | 34.0% |
| Contractual services | $23,358,000 | $31,292,000 | $31,292,000 | $7,934,000 | 34.0% |
| Equipment | $913,000 | $1,223,000 | $1,223,000 | $310,000 | 34.0% |
| Special Revenue-Federal (SRF) | $30,593,000 | $30,593,000 | $30,593,000 | $0 | 0.0% |
| Special Revenue-Other (SRO) | $10,000,000 | $10,000,000 | $10,000,000 | $0 | 0.0% |
| Connections Acct - (SRF) | $30,593,000 | $30,593,000 | $30,593,000 | $0 | 0.0% |
| Connections Acct - (SRO) | $10,000,000 | $10,000,000 | $10,000,000 | $0 | 0.0% |
| Nonpersonal Service | $10,000,000 | $10,000,000 | $10,000,000 | $0 | 0.0% |
| Contractual services | $10,000,000 | $10,000,000 | $10,000,000 | $0 | 0.0% |
| Trng & Development Pgm | $60,028,000 | $59,900,000 | $59,900,000 | ($128,000) | -0.2% |
| Maintenance Undistributed | $7,377,000 | $6,319,000 | $6,319,000 | ($1,058,000) | -14.3% |
| Nonpersonal Service | $7,377,000 | $6,319,000 | $6,319,000 | ($1,058,000) | -14.3% |
| Contractual services | $7,377,000 | $6,319,000 | $6,319,000 | ($1,058,000) | -14.3% |
| Special Revenue-Other (SRO) | $52,451,000 | $53,381,000 | $53,381,000 | $930,000 | 1.8% |
| Enterprise Funds (Ent) | $200,000 | $200,000 | $200,000 | $0 | 0.0% |
| Multiagency Training Contract Acct - (SRO) | $40,429,000 | $40,974,000 | $40,974,000 | $545,000 | 1.3% |
| Personal Service | $2,000,000 | $2,418,000 | $2,418,000 | $418,000 | 20.9% |
| Regular | $2,000,000 | $2,418,000 | $2,418,000 | $418,000 | 20.9% |
| Nonpersonal Service | $38,429,000 | $38,556,000 | $38,556,000 | $127,000 | 0.3% |
| Contractual services | $37,514,000 | $37,514,000 | $37,514,000 | $0 | 0.0% |
| Fringe Benefits | $850,000 | $977,000 | $977,000 | $127,000 | 14.9% |
| Indirect costs | $65,000 | $65,000 | $65,000 | $0 | 0.0% |
| State Match Acct - (SRO) | $5,500,000 | $5,500,000 | $5,500,000 | $0 | 0.0% |
| Nonpersonal Service | $5,500,000 | $5,500,000 | $5,500,000 | $0 | 0.0% |
| Contractual services | $5,500,000 | $5,500,000 | $5,500,000 | $0 | 0.0% |
| Training, Management and Evaluation Acct - (SRO) | $6,522,000 | $6,907,000 | $6,907,000 | $385,000 | 5.9% |
| Personal Service | $3,000,000 | $3,258,000 | $3,258,000 | $258,000 | 8.6% |
| Regular | $3,000,000 | $3,258,000 | $3,258,000 | $258,000 | 8.6% |
| Nonpersonal Service | $3,522,000 | $3,649,000 | $3,649,000 | $127,000 | 3.6% |
| Supplies and Materials | $20,000 | $20,000 | $20,000 | $0 | 0.0% |
| Travel | $12,000 | $12,000 | $12,000 | $0 | 0.0% |
| Contractual services | $1,854,000 | $1,854,000 | $1,854,000 | $0 | 0.0% |
| Equipment | $100,000 | $100,000 | $100,000 | $0 | 0.0% |
| Fringe benefits | $1,434,000 | $1,561,000 | $1,561,000 | $127,000 | 8.9% |
| Indirect costs | $102,000 | $102,000 | $102,000 | $0 | 0.0% |
| Training Materials Acct - (Ent) | $200,000 | $200,000 | $200,000 | $0 | 0.0% |
| Nonpersonal Service | $200,000 | $200,000 | $200,000 | $0 | 0.0% |
| Contractual services | $200,000 | $200,000 | $200,000 | $0 | 0.0% |
| Youth Facilities Program | $159,801,000 | $154,836,000 | $155,990,000 | ($3,811,000) | -2.4% |
| Personal Service | $121,606,000 | $122,393,000 | $123,412,000 | $1,806,000 | 1.5% |
| Regular | $109,221,000 | $108,875,000 | $109,894,000 | $673,000 | 0.6% |
| Temporary Service | $6,248,000 | $3,588,000 | $3,588,000 | ($2,660,000) | -42.6% |
| Holiday/overtime compensation | $6,137,000 | $9,930,000 | $9,930,000 | $3,793,000 | 61.8% |
| Nonpersonal Service | $29,082,000 | $32,168,000 | $32,303,000 | $3,221,000 | 11.1% |
| Supplies and materials | $9,957,000 | $11,638,000 | $11,687,000 | $1,730,000 | 17.4% |
| Travel | $576,000 | $504,000 | $506,000 | ($70,000) | -12.2% |
| Contractual services | $17,733,000 | $19,490,000 | $19,572,000 | $1,839,000 | 10.4% |
| Equipment | $816,000 | $536,000 | $538,000 | ($278,000) | -34.1% |
| Maintenance Undistributed | $8,838,000 | $0 | $0 | 0.0% | |
| SVCS & Exp - Pyramid and Great Valley Restoration | $1,451,000 | $0 | $0 | 0.0% | |
| Recidivism Study | $250,000 | $0 | $0 | 0.0% | |
| Personal Service | $1,255,000 | $0 | $0 | 0.0% | |
| Regular | $1,243,000 | $0 | $0 | 0.0% | |
| Holiday/overtime compensation | $12,000 | $0 | $0 | 0.0% | |
| Nonpersonal Service | $5,882,000 | $0 | $0 | 0.0% | |
| Supplies and materials | $170,000 | $0 | $0 | 0.0% | |
| Travel | $15,000 | $0 | $0 | 0.0% | |
| Contractual services | $5,678,000 | $0 | $0 | 0.0% | |
| Equipment | $19,000 | $0 | $0 | 0.0% | |
| Enterprise Funds (Ent) | $275,000 | $275,000 | $275,000 | $0 | 0.0% |
| DFY Acct - (Ent) | $275,000 | $275,000 | $275,000 | $0 | 0.0% |
| Nonpersonal Service | $275,000 | $275,000 | $275,000 | $0 | 0.0% |
| Supplies and Materials | $193,000 | $155,000 | $155,000 | ($38,000) | -19.7% |
| Contractual services | $0 | $40,000 | $40,000 | $40,000 | 100.0% |
| Equipment | $82,000 | $80,000 | $80,000 | ($2,000) | -2.4% |