Page 104 - FY 2024-25 Budget Book - Full Version
P. 104

Operations




                                                  Self-Help Services (M-3002)

         Mission
         Self-Help Services provides self-represented litigants legal procedural information, direction with completing legal documents, and other services in the areas of family law, civil, unlawful
         detainer, probate, and criminal/traffic. Services are provided both in person and remotely to increase understanding, participation, and access to the justice system, including enhancing
         efficiencies and the effectiveness of the Court.







         FY 2024-25 Approved Budget

                                   EXPENDITURES                                          STAFFING
                        $3,478,593           1.24%                             23                             23.4
                        Total Expenditures  Percent of Total Court Budget    Positions                  FTEs

                                                                                                Administration 1.6
                                                                            Attorney 6.8
           Salaries and Benefits 3,470,045
                                                                                       FTEs by Job Type

           Services and Supplies 8,548
                                                                                                    Case processing 15.0


                                                  Cost Center Expenditure History



         Salaries and Benefits of Budgeted Staffing (FTEs)
                             FY 2014-15  FY 2015-16  FY 2016-17  FY 2017-18  FY 2018-19  FY 2019-20  FY 2020-21  FY 2021-22  FY 2022-23  FY 2023-24  FY 2024-25
                     4,000,000                                        31.6                                            3
                     3,500,000                                                                                        3
                     3,000,000                       22.6                     22.6    22.8    22.6     23.4    23.4   2
                     2,500,000               17.7             17.6
                             16.2    17.0                                                                             2
                     2,000,000
                                                                                                                      1
                     1,500,000
                                                                                                                      1
                     1,000,000
                     500,000                                                                                          5
                           1,974,299   2,103,664   2,042,049   2,426,155   1,876,267   3,421,592   2,660,927   2,854,370   2,907,720   3,109,908   3,470,045
                         -                                                                                            -
         Salaries               1,294,070       1,359,816      1,360,096      1,625,272      1,273,780      2,269,392      1,740,684           1,811,730      1,862,915      1,990,368      2,249,229
         Benefits                  680,229         743,848         681,953         800,883         602,487      1,152,200         920,243           1,042,640      1,044,805      1,119,540      1,220,816
         Services and Supplies
                             FY 2014-15  FY 2015-16  FY 2016-17  FY 2017-18  FY 2018-19  FY 2019-20  FY 2020-21  FY 2021-22  FY 2022-23  FY 2023-24  FY 2024-25
                      350,000                                        331,100
                      300,000
                      250,000
                      200,000
                      150,000
                      100,000                                                 55,000   66,284   64,893
                       50,000
                              -       -        -       -       -                                       7,648   8,548
                         -
         Contract Services         -     -         -     -         -   320,000           55,000    55,000           55,000    -  -
         Minor Equipment           -     -         -     -         -    11,100     -       1,000             1,000             1,000             1,000
         Office Expense            -     -         -     -         -     -         -       1,750   500       -    -
         Technology                -     -         -     -         -     -         -       2,550             2,600             3,170             3,170
         Travel/Training           -     -         -     -         -     -         -       5,984             5,793             3,478             4,378





      104
   99   100   101   102   103   104   105   106   107   108   109