HomeMy WebLinkAbout95-114~~~ ~~ ~SU ~~'''+~
* ~ +~ : ~ ~
~~; ~GAi
~ ~
s ~~ ~'i
• : 'V
'••.~~ovK' ;~.••
BOARD OF SUPERVISORS
COUNTY OF BUTTE, STATE OF CALIFORNIA
Rc~solufion No. 9s-114
RESOLUTION OF THE BUTTE COUNTY BOARD OF SUPERVISORS
WHEREAS, the County of Butte desires to undertake a certain project
designated The Butte County Victim/Witness Program to be funded, in part,
from funds made available through Chapter 1312.1983 Statutes (California
Victim/Witness Assistance Program) administered by the Office of Criminal
Justice Planning (hereinafter referred to as OCJP). Grant award amount
$111,563.00.
NOW, THEREFORE, BE IT RESOLVED that the Chief Probation Officer of the
Butte County Probation Department is authorized, on its behalf, to submit
the attached application for State funds for a Victim/Witness Assistance
Center and is authorized to execute on behalf of the Butte County Probation
the attached contract for Victim/Witness Assistance Center purposes including
any extensions or amendments thereof.
IT IS AGREED that any liability arising out of the performance of this
Grant Award Agreement, including civil court actions for damages, shall be
the responsibility of the grant recipient and the authorizing agency. The
State of California and OCJP disclaim responsibility far any such liability.
BE IT FURTHER RESOLVED that State funds received hereunder shall not
be used to supplant local funds that would, in the absence of the California
Victim/Witness Assistance Program, be made available to support the assistance
of victims and witnesses of crime.
PASSED AND ADOPTED by the Butte County Board of Supervisors
this 29th day of August, 1995, by the following vote:
AYES: Supervisors Meyer, Dolan, Houx, Thomas and Chair McLaughlin
NOES: None
NOT PRESENT: None
NOT VOTING: None
r
~ ~. ~
a.~ ~ d~ ~ ~ rj._ • ~~r;~.
Ed McLaughlin, Chairman
Butte County Board of Supervisors
ATTEST:
John S. Blacklock
Chief Administrative Officer and
Clerk of the Board of Supervisors.
By:
Deputy
OFFIC' OF CRIMINAL JUSTICE PLA ~iING
BUDGET CATEGORY AND LINE-ITEM DETAIL COST
A. Personal Services -Salaries
1.} SUPERVISING PROBATION OFFICER -PROJECT COORDINATOR - 79~~~ TIME
SALARY RANGE - 222 -STEP 5
$ I,496.0(? PER 80 HR. PAY PERIOD X 26 PAY PERIODS =$38,896.(}0 X 79% _ $3(},728.Ot?
2.) PROBATION OFFICER II -STAFF ADVOCATE - I00~~ TIME
SALARY RANGE - I72 -STEP 5
$1,172.(}0 PER 80 HR. PAY PERIOD X 26 PAY PERIODS =$30,472.00 X 100°l> _ ~3(},472.OU
3.) OFFICE ASSISTANT III - 15% TIME
SALARY RANGE - 77 -STEP 5
$738.00 PER 8O HR. PAY PERIOD X 26 =$18,283.00 X 157, _ $2,878.00
TOTAL $64,078.00
OCJP A303a
OFFICF OF CRIMINAL JUSTICE PLANNIN~'~
BUDGET CATEGORY AND LINE-ITEM DETAIL COST
B. Personal Services -Employee Benefits
Retirement - Pers Buyout
l -) $38,896.00
-$ 1,586.00
$37,310.(x) x 7% _ $2,612.00 x 79~: _ $2,063.00 $2,063.00
2.} $30,472.00
- $1,586.00
$28,886.00 x 7°l0 =$2,022.0(} $2,(?22.00
3.) $19,188.(10
-$1,586.00
$17,602.00 x 7°l0 = $1,232.00 x 15°Io = $185.(10 $185.00
PERS:
$64,U78.00 x 8.33 = $5,338.00 $5,338.U(1
FICA:
$64,078.00 x 7.5145 = $4,815.00 $4,815.110
EMPLOYEES GROUP INSURANCE:
1.94 EMPLOYEES
$398.00 X 12 MONTHS X 1.94 = $9,265.00 $9,265.00
WORKMENS COMPENSATION:
1.94 EMPLOYEES
$64,078.00 X .0113 = $768.00 $768.00
TOTAL
$24,462.00
OCJP A303b (2)
r "FILE OF CRIMINAL JUSTICE PI '~1NING
BUDGET CATEGORY AND LINE-ITEM DETAIL COST
E. Operating Expenses
MILAGE AND MAINTENANCE WITHIN BUTTE COUNTY - .3O CENTS
PER MILE (RATE ESTABLISHED BY THE COUNTY AUDITOR) 12,400 MILES
$3,720.00 $3,720.00
COST OF AT LEAST 2 STAFF TO ATTEND REQUIRED OCJP TRAINING
CONFERENCES OR WORKSHOPS = $4,195.00 $4,217.00
CONSULTANT SERVICES -CONSULTANT FOR MICRO-COMPUTER SERVICE
PROFESSIONAL FEE - 20 HRS AT $8L81 PER HR. _ $1,636.00 $1,636.00
(RATE PER HR. SET BY COUNTY AUDITOR.)
MAINTENANCE OF COMPUTER EQUIPMENT -
ROUTINE AND UNSCHEDULED - $1,OOO.t)0 $1,OOO.UU
OFFICE SUPPLIES: BUTTE - $3,000 $3,0(}~~.~}0
OCJP MANDATED SINGLE AUDIT - $1,500.00 $1,500.00
COMMUNICATION -TELEPHONE SERVICE: BUTTE - $3,000.00,
$3,SSO.UO
GENERAL INSURANCE IN BUTTE COUNTY, PRO RATED BASED ON
PROBATION DEPARTMENT ESTABLISHED INSURANCE RATE THROUGH
AUDITOR'S OFFICE. - $400.00 $400.00
ALLOCATED COSTS (INDIRECT) - $2,500.00 $2,500.00
PERSONNEL COSTS -ACTION FORMS
AUDITOR COSTS -COUNTY
BUILDING COSTS IN BUTTE COUNTY
INDIRECT COSTS CHARGED AS PER COUNTY WIDE AUDIT PROCEDURE
BUTTE COUNTY -UTILITIES, PERCENTAGE PRO RATED IN LINE WITH
PROBATION DEPARTMENT BUILDING USAGE. - $1,500.00 $1,500.{}{~
TOTAL $23,{23.00
OCJP A303c C3)
OFFICT 7N CRIMINAL JUSTICE PLANNI'
BUDGET CATEGORY AND LINE-ITEM DETAIL COST
F. Equipment
NIA
CATEGORY TOTAL -O-
PROJECT TOTAL $111563.OU
FUND DISTRIBUTION FEDERAL STATE CASH
MATCH IN-KIND
MATCH
a. Amount of Funds
h. Percentage of Funds 100%
(4)
OFFICr 7F CRIMINAL JUSTICE PLANNIr' t
OTHER FUNDING SOURCES
GRANT OTHER PROGRAM
BUDGET CATEGORY FUNDS FUNDS TOTAL
PERSONAL SERVICES -SALARIES $64,075.00 $64,075.00
PERSONAL SERVICES -BENEFITS $24,462.UO $24,462.00
OPERATING EXPENSES $23,023.00 $23,023.t)U
EQUIPMENT N\A N\A
TOTALS $111,563.00 $] 11,563.00
(~)