Department of Correctional Services

 

The enacted budget makes the following changes to the Executive Budget (analysis as of 4/2/2007):

 

 

 

 

 

 

 

The Senate recommends (analysis as of March 16, 2007):

 

 

 

The Executive Budget recommends (analysis as of February 6, 2007):

A FY 2007-08 workforce of 31,514 FTEs.  This is a decrease of 53 FTEs from the adjusted FTE level for FY 2006-07, all of the decrease is in the Support Services program.  The following chart identifies adjustments in current fiscal years FTEs along with the recommended differences in FY 2007-08 FTEs by program (if the FTE’s are the same the program is not listed):

 

Program

FY 2006-07 Adjustment

FY 2007-08 Difference

Program Services

+ 12

0

Health Services

+ 22

0

Supervision of Inmates

+ 124

0

Support Services

+ 25

-53

Administration

+ 16

0

 

 

 

 

 

 

 

 

 

 

 

 

 

Department of Correctional Services 
Program Details-State Operations 
  Enacted Proposed Enacted Change in Percent
Program 2006-07 Budget 2007-08 Budget 2007-08 Budget Appropriation Change
All Funds $2,351,564,000 $2,609,712,000 $2,619,212,000 $267,648,000 11.4%
General Fund $2,184,723,000 $2,447,404,000 $2,456,904,000 $272,181,000 12.5%
Special Revenue-Federal $35,700,000 $36,800,000 $36,800,000 $1,100,000 3.1%
Special Revenue-Other $850,000 $1,450,000 $1,450,000 $600,000 70.6%
Enterprise Funds $59,046,000 $44,347,000 $44,347,000 ($14,699,000) -24.9%
Internal Service $71,245,000 $79,711,000 $79,711,000 $8,466,000 11.9%
           
Personal Services $1,644,597,000 $1,871,539,000 $1,881,539,000 $236,942,000 14.4%
Contractual Services unknown $333,302,000 $331,676,000    
           
Administration $65,589,000 $67,046,000 $65,046,000 ($543,000) -0.8%
Personal Service $15,510,000 $15,663,000 $15,663,000 $153,000 1.0%
Regular   $15,549,000 $15,549,000    
Temporary Service   $114,000 $114,000    
Nonpersonal Service $10,047,000 $9,651,000 $7,651,000 ($2,396,000) -23.8%
Supplies and materials   $503,000 $399,000    
Travel   $446,000 $354,000    
Contractual services   $7,844,000 $6,218,000    
Equipment   $858,000 $680,000    
Attica State Employees Victims Acct -(GF) $2,000,000 $2,000,000 $2,000,000 $0 0.0%
Special Revenue-Federal $35,700,000 $36,800,000 $36,800,000 $1,100,000 3.1%
Special Revenue-Other $250,000 $250,000 $250,000 $0 0.0%
Enterprise Funds $2,082,000 $2,682,000 $2,682,000 $600,000 28.8%
           
Correctional Services - NIC Grants (SRF) $35,700,000 $36,800,000 $36,800,000 $1,100,000 3.1%
           
Correctional Services Asset Forfeiture Acct (SRO) $250,000 $250,000 $250,000 $0 0.0%
           
Employee Mess Correctional Services Acct (ENT) $2,082,000 $2,682,000 $2,682,000 $600,000 28.8%
Personal Service   $827,000 $827,000    
Regular   $827,000 $827,000    
Nonpersonal Service   $1,855,000 $1,855,000    
Supplies and materials   $600,000 $600,000    
Contractual services   $1,062,000 $1,062,000    
Fringe benefits   $167,000 $167,000    
Indirect Costs   $26,000 $26,000    
           
Correctional Industries $71,245,000 $79,711,000 $79,711,000 $8,466,000 11.9%
Internal Service Fund (ISF)