Budget Tracking Tool - Fiscal Year 2008

Budget Tracking Tool FY2008

Trial Court


FISCAL YEAR 2008 ($000)
                     
FY2007
GAA

FY2008
House 1

FY2008
House Final

FY2008
Senate Final

FY2008
GAA
Budgetary Direct Appropriations 560,501 560,501 574,927 577,162 579,894
Direct Appropriations
0330-0101 Trial Court Justices' Salaries 10,671 0 10,671 49,330 10,671
0330-0102 District Court Justices' Salaries 20,048 0 20,568 0 20,568
0330-0103 Probate and Family Court Justices' Salaries 6,464 0 6,645 0 6,645
0330-0104 Land Court Justices' Salaries 761 0 917 0 917
0330-0105 Boston Municipal Court Justices' Salaries 3,744 0 3,911 0 3,911
0330-0106 Housing Court Justices' Salaries 1,278 0 1,307 0 1,307
0330-0107 Juvenile Court Justices' Salaries 5,177 0 5,310 0 5,310
0330-0300 Office of the Chief Justice for Administration and Management 131,912 520,501 134,412 134,412 134,412
0330-0317 Sentencing Commission 234 0 234 237 237
0330-0318 BMC Substance Abuse Initiative 0 0 200 0 0
0330-0410 Alternative Dispute Resolution 967 0 967 963 963
0330-0441 Permanency Mediation Services 540 0 540 540 540
0330-3200 Court Security Program 59,615 0 63,615 63,615 63,615
0330-3335 Salary Increase for Trial Court Personnel 19,007 0 0 0 0
0330-3337 Operation of the Trial Court Additional Expenses 0 0 19,007 20,457 20,457
0331-0100 Superior Court Administration 6,248 0 6,248 23,398 6,248
0331-0300 Medical Malpractice Tribunals 59 0 59 0 59
0331-2100 Barnstable Superior Court 716 0 716 0 716
0331-2200 Berkshire Superior Court 202 0 202 0 202
0331-2300 Bristol Superior Court 859 0 859 0 859
0331-2400 Dukes Superior Court 161 0 161 0 161
0331-2500 Essex Superior Court 1,448 0 1,448 0 1,448
0331-2600 Franklin Superior Court 300 0 300 0 392
0331-2700 Hampden Superior Court 1,288 0 1,288 0 1,458
0331-2800 Hampshire Superior Court 310 0 310 0 310
0331-2900 Middlesex Superior Court 3,232 0 3,232 0 3,232
0331-3000 Nantucket Superior Court 135 0 135 0 135
0331-3100 Norfolk Superior Court 1,187 0 1,187 0 1,187
0331-3200 Plymouth Superior Court 1,088 0 1,088 0 1,088
0331-3300 Suffolk Superior Civil Court 2,974 0 2,974 0 2,974
0331-3400 Suffolk Superior Criminal Court 1,941 0 1,891 0 1,891
0331-3404 Suffolk County Community Outreach Pilot Program 179 0 0 0 0
0331-3500 Worcester Superior Court 1,071 0 1,071 0 1,071
0332-0100 District Court Administration 858 0 858 39,148 916
0332-1100 First District Court of Barnstable 537 0 537 0 573
0332-1200 Second District Court of Barnstable 386 0 386 0 412
0332-1203 Third District Court of Barnstable 385 0 385 0 411
0332-1300 District Court of Northern Berkshire 272 0 272 0 291
0332-1400 District Court of Central Berkshire 420 0 420 0 448
0332-1500 District Court of Southern Berkshire 232 0 232 0 248
0332-1600 First District Court of Bristol 706 0 706 0 754
0332-1700 Second District Court of Bristol 876 0 876 0 935
0332-1800 Third District Court of Bristol 946 0 946 0 1,010
0332-1900 Fourth District Court of Bristol 584 0 584 0 623
0332-2000 District Court of Edgartown 169 0 169 0 180
0332-2100 First District Court of Essex 699 0 699 0 746
0332-2300 Third District Court of Essex 198 0 198 0 211
0332-2400 Central District Court of Northern Essex 595 0 595 0 635
0332-2500 District Court of Eastern Essex 299 0 299 0 319
0332-2600 District Court of Lawrence 1,095 0 1,095 0 1,169
0332-2700 District Court of Southern Essex 807 0 807 0 861
0332-2800 District Court of Newburyport 492 0 492 0 525
0332-2900 District Court of Peabody 502 0 502 0 536
0332-3000 District Court of Greenfield 342 0 342 0 365
0332-3100 District Court of Orange 281 0 281 0 300
0332-3200 District Court of Chicopee 419 0 419 0 447
0332-3300 District Court of Holyoke 438 0 438 0 468
0332-3400 District Court of Eastern Hampden 302 0 302 0 322
0332-3500 District Court of Springfield 1,706 0 1,706 0 1,821
0332-3600 District Court of Western Hampden 288 0 288 0 307
0332-3700 District Court of Hampshire 619 0 619 0 661
0332-3800 District Court of Eastern Hampshire 166 0 166 0 177
0332-3900 District Court of Lowell 1,206 0 1,206 0 1,286
0332-4000 District Court of Somerville 1,129 0 1,129 0 1,205
0332-4100 District Court of Newton 366 0 366 0 391
0332-4200 District Court of Marlborough 297 0 406 0 518
0332-4300 District Court of Natick 419 0 419 0 447
0332-4400 First District Court of Eastern Middlesex 575 0 575 0 613
0332-4500 Second District Court of Eastern Middlesex 488 0 488 0 521
0332-4600 Third District Court of Eastern Middlesex 1,223 0 1,223 0 1,305
0332-4700 Fourth District Court of Eastern Middlesex 675 0 675 0 720
0332-4800 First District Court of Northern Middlesex 369 0 369 0 393
0332-4900 First District Court of Southern Middlesex 774 0 774 0 826
0332-5000 District Court of Central Middlesex 389 0 389 0 500
0332-5100 District Court of Nantucket 120 0 120 0 128
0332-5200 District Court of Northern Norfolk 555 0 555 0 592
0332-5300 District Court of Eastern Norfolk 1,566 0 1,566 0 1,671
0332-5400 District Court of Western Norfolk 467 0 467 0 498
0332-5500 District Court of Southern Norfolk 605 0 605 0 645
0332-5600 Municipal Court of Brookline 345 0 345 0 368
0332-5700 District Court of Brockton 1,114 0 1,114 0 1,189
0332-5800 Second District Court of Plymouth 637 0 637 0 680
0332-5900 Third District Court of Plymouth 791 0 791 0 844
0332-6000 Fourth District Court of Plymouth 667 0 667 0 711
0332-6300 District Court of Chelsea 831 0 831 0 887
0332-6900 Central District Court of Worcester 1,534 0 1,534 0 1,637
0332-7000 District Court of Fitchburg 502 0 502 0 536
0332-7100 District Court of Leominster 395 0 395 0 422
0332-7200 District Court of Winchendon 138 0 138 0 147
0332-7300 First District Court of Northern Worcester 352 0 352 0 375
0332-7400 First District Court of Eastern Worcester 399 0 399 0 426
0332-7500 Second District Court of Eastern Worcester 275 0 384 0 495
0332-7600 First District Court of Southern Worcester 475 0 475 0 507
0332-7700 Second District Court of Southern Worcester 316 0 316 0 338
0332-7800 Third District Court of Southern Worcester 303 0 303 0 323
0332-7900 District Court of Western Worcester 316 0 316 0 337
0333-0002 Probate and Family Court Administration 1,308 0 1,308 21,081 1,308
0333-0100 Barnstable Probate Court 982 0 982 0 982
0333-0150 Barnstable Probate Court Child and Parents Program 79 0 79 0 79
0333-0200 Berkshire Probate Court 516 0 516 0 516
0333-0300 Bristol Probate Court 1,620 0 1,620 0 1,620
0333-0400 Dukes Probate Court 122 0 122 0 122
0333-0500 Essex Probate Court 1,305 0 1,305 0 1,305
0333-0600 Franklin Probate Court 520 0 520 0 520
0333-0700 Hampden Probate Court 2,607 0 2,607 0 2,607
0333-0711 Western Massachusetts Family Services Clinic 40 0 40 0 40
0333-0800 Hampshire Probate Court 645 0 645 0 645
0333-0900 Middlesex Probate Court 3,378 0 3,310 0 3,378
0333-0911 Middlesex Probate Court Family Services Clinic 194 0 194 0 194
0333-0913 Middlesex Community Access Program 192 0 192 0 192
0333-1000 Nantucket Probate Court 176 0 176 0 176
0333-1100 Norfolk Probate Court 1,515 0 1,515 0 1,515
0333-1111 Norfolk Probate Court Family Services Clinic 140 0 140 0 140
0333-1200 Plymouth Probate Court 1,359 0 1,359 0 1,359
0333-1300 Suffolk Probate Court 2,240 0 2,240 0 2,240
0333-1313 Suffolk Probate Community Access 250 0 250 0 250
0333-1400 Worcester Probate Court 1,682 0 1,682 0 1,704
0333-1411 Worcester Family Crisis Clinic 189 0 189 0 189
0334-0001 Land Court Department 2,386 0 2,386 2,386 2,386
0335-0001 Boston Municipal Court Department 3,185 0 3,185 7,734 3,185
0335-0100 Brighton Division of the Boston Municipal Court 326 0 326 0 326
0335-0200 Charlestown Division of the Boston Municipal Court 233 0 233 0 233
0335-0300 Dorchester Division of the Boston Municipal Court 1,150 0 1,150 0 1,150
0335-0400 East Boston Division of the Boston Municipal Court 583 0 583 0 583
0335-0500 Roxbury Division of the Boston Municipal Court 1,117 0 1,117 0 1,117
0335-0600 South Boston Division of the Boston Municipal Court 407 0 407 0 407
0335-0700 West Roxbury Division of the Boston Municipal Court 733 0 733 0 733
0336-0002 Housing Court Administration 103 0 103 4,288 103
0336-0100 Boston Housing Court 933 0 933 0 933
0336-0200 Hampden Housing Court 692 0 692 0 692
0336-0300 Worcester Housing Court 695 0 695 0 695
0336-0400 Southeastern Housing Court 1,215 0 1,215 0 1,215
0336-0500 Northeastern Housing Court 651 0 651 0 651
0337-0002 Juvenile Court Administration 895 0 895 11,566 895
0337-0100 Boston Juvenile Court 1,250 0 1,250 0 1,250
0337-0200 Bristol Juvenile Court 1,249 0 1,249 0 1,249
0337-0300 Springfield Juvenile Court 1,298 0 1,298 0 1,298
0337-0400 Worcester Juvenile Court 1,084 0 1,084 0 1,084
0337-0500 Barnstable County Juvenile Court 738 0 738 0 738
0337-0600 Essex Juvenile Court 1,055 0 1,055 0 1,140
0337-0700 Hampshire Juvenile Court 686 0 686 0 686
0337-0800 Plymouth Juvenile Court 791 0 791 0 791
0337-0900 Berkshire Juvenile Court 499 0 499 0 499
0337-1000 Middlesex Juvenile Court 1,104 0 1,104 0 1,189
0337-1100 Norfolk Juvenile Court 917 0 917 0 917
0339-1001 Commissioner of Probation 129,050 0 133,921 131,970 133,921
0339-1003 Office of Community Corrections 5,862 0 6,392 5,984 6,392
0339-1004 Community Corrections Programs 16,200 0 17,115 17,443 17,613
0339-2100 Jury Commissioner 2,310 0 2,610 2,610 2,610
 
Retained Revenues
0330-3333 Trial Court Retained Revenue 20,000 20,000 20,000 20,000 20,000
0330-3334 Probation Service Fee Retained Revenue 20,000 20,000 20,000 20,000 20,000
 
Federal Grant Spending * 762 762 0 0 0
0330-0335 Statewide Automated Drug Court 126 126 0 0 0
0332-6110 Suffolk County Drug Courts Enhancement at the Brighton District Court 73 73 0 0 0
0332-6415 Dorchester Domestic Violence Grant 259 259 0 0 0
0335-0301 Judicial Oversight Demonstration Project 180 180 0 0 0
0337-0305 Hampden County Juvenile Drug Court 123 123 0 0 0
 
Trust and Other Spending * 0 487 0 0 0
0306-1106 Land Registration Assurance Fund 0 120 0 0 0
0330-0057 Counsel For Indigent Salary Enhancement Trust Fund 0 98 0 0 0
0330-0328 Victims Of Drunk Driving 0 165 0 0 0
0330-2008 Lawrence Law Library Extended Hours 0 60 0 0 0
0330-2413 John and Ethel Goldberg V Fund 0 10 0 0 0
0330-2420 Judicial Institute Domestic Abuse Video 0 4 0 0 0
0337-0205 Bristol County Juvenile Drug Court Case Management 0 31 0 0 0


* The Governor's budget is required to report on all spending by a department: budgetary, federal and trust. Legislative budgets do not report trust spending.