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%