SB0757: SENATE-PASSED (Date Completed: 5-9-24)

[Please see the PDF version of this analysis, if available, to view this image.]

FY 2024-25 JUDICIARY BUDGET

FULL-TIME EQUATED (FTE) CLASSIFIED POSITIONS/FUNDING SOURCE	FY 2023-24 YEAR-TO-DATE*	FY 2024-25 SENATE-PASSED	CHANGES FROM FY 2023-24 YEAR-TO-DATE
	FY 2023-24 YEAR-TO-DATE*	FY 2024-25 SENATE-PASSED	AMOUNT	PERCENT
FTE Positions.............................................................	598.0	654.5	56.5	9.4
GROSS.......................................................................	355,928,200	370,875,400	14,947,200	4.2
Less:
Interdepartmental Grants Received............................	1,902,300	1,902,300	0	0.0
ADJUSTED GROSS....................................................	354,025,900	368,973,100	14,947,200	4.2
Less:
Federal Funds..........................................................	6,751,300	7,132,600	381,300	5.6
Local and Private......................................................	1,903,900	1,905,300	1,400	0.1
TOTAL STATE SPENDING.........................................	345,370,700	359,935,200	14,564,500	4.2
Less:
Other State Restricted Funds....................................	95,152,600	95,887,300	734,700	0.8
GENERAL FUND/GENERAL PURPOSE......................	250,218,100	264,047,900	13,829,800	5.5
PAYMENTS TO LOCALS............................................	150,611,100	151,885,500	1,274,400	0.8

*As of February 7, 2024.

Major Boilerplate Changes from FY 2023-24 Year-to-Date:

1. Contingency Fund Authorization. The Senate added Federal, State Restricted, and Private contingency fund authorization in a new section. (Sec. 210)

2. Prohibition on Local Court Fees to Use the Statewide Case Management System. The Senate retained current year language. (Sec. 312)

3. Deleted Sections. The Senate removed sections that required the following: an online scorecard tracking key metrics (Sec. 211), a section requiring interdepartmental participation with Swift & Sure (Sec. 215), language regarding the oral fluid testing program (Sec. 309), and current year one-time language. (Secs. 401, 402, & 403)

4. Retained Sections. The Senate retained the following sections that were recommended for deletion: an online expenditure report (Sec. 209), a report on restricted fund lapse, revenue, and expenditure (Sec. 210), a prohibition on communication restrictions (Sec. 212), a records retention policy (Sec. 213), and the medication-assisted treatment program. (Sec. 314)

5. Specialty Courts Roll-up. The Senate merged sections 304, 306, and 307 together into a single section for all specialty courts. The new section retains an annual reporting requirement. (Sec. 306)

FY 2023-24 Year-to-Date Appropriation..................................................

$355,928,200

$250,218,100

	CHANGE FROM FY 2023-24 Y-T-D		FY 2024-25 RECOMMENDED APPROPRIATION
	Gross	GF/GP	Gross		GF/GP
Baseline Adjustments
1. Convert Contractors to FTEs. The Senate included ongoing funding to add 9.5 FTEs for duties currently performed by independent contractors.	934,700	934,700	N/A	N/A
2. Collectively Bargained Appellate Defense Pay Increase. The Senate included additional GF/GP to cover negotiated pay increases for State Appellate Defense Office (SADO) employees. Represented employees included attorneys, re-entry specialists, mitigation specialists, investigators, and administrative staff.	856,100	856,100	N/A	N/A
3. Statutory Judicial Increase. The Senate included funding to cover the costs of additional judicial positions required by Acts 310 & 311 of 2023. The acts added one district judge in Kent County and one probate judge in Macomb County.	305,500	171,700	N/A	N/A
4. Federal Grant for Problem Solving Courts. The Senate included a grant to the line for problem solving courts from the National Highway Traffic Safety Administration.	305,000	0	19,735,200	13,864,700
5. SADO Salary Adjustment for Non-Exclusively Represented Employees. The Senate included a salary increase for SADO employees not represented by a union.	205,600	205,600	N/A	N/A
6. State Officers Compensation Commission Recommendation. The Senate included a pay increase for Supreme Court Justices based on the Commission s recommendation.	166,600	166,600	1,359,400	1,359,400
7. Building Security Contract Increase. The Senate included additional security funding in the branchwide appropriations line.	50,400	50,400	10,915,800	10,915,800
8. Remove Current Year One-Time Appropriations. The Senate did not include funding for current year one-time items, including the Statewide Court Data Transparency Project ($4.5 million), the Expungement Initiative ($700,000), and the Judicial Institute ($300,000).	(5,500,000)	(5,500,000)	N/A	N/A
9. Economic Adjustments. Includes $9,623,300 Gross and $8,944,700 GF/GP for total economic adjustments.	9,623,300	8,944,700	N/A	N/A
New Programs/Program Increases
10. Statewide Case Management System Operating Costs. The Senate reduced the executive recommendation that added $4.6 million GF/GP and 19.0 FTEs to the Judicial Information Systems line to support the operational costs of the new statewide system. The Senate included the requested FTEs but reduced the investment to the listed amount.	2,659,000	2,659,000	20,706,000	20,421,800
11. Appellate Defense Workload Standards. The Senate included additional GF/GP and 23.0 FTEs to start phasing in new workload standards developed by the National Center for State Courts.	3,259,000	3,259,000	15,931,900	14,459,900
12. Judicial Security. The Senate added additional GF/GP to the State Court Administrative Office line to support security.	475,000	475,000	15,416,300	9,915,000
13. Administrative & Support Staff. The Senate included GF/GP to fund three positions: a support position for the Commission on Well-Being in Law, a behavioral health administrator, and a legal assistant/paralegal to the administrative offices.	450,000	450,000	N/A	N/A
14. Youth Defense Manager. The Senate included GF/GP to add a youth defense manager to the SADO line item.	157,000	157,000	15,931,900	14,459,900
Eliminations/Reductions - NONE
One-Time Appropriations. The Senate added one-time GF/GP for Juvenile Indigent Defense Grants to address the lack of representation for minors charged with felony offenses.	1,000,000	1,000,000

Total Changes...............................................................................................	$14,947,200	$13,829,800
FY 2024-25 SENATE-PASSED......................................................................	$370,875,400	$264,047,900

Date Completed: 5-9-24 Fiscal Analyst: Michael Siracuse