Department of Correctional Services
The Executive Budget recommends (an
A SFY 2008-09 workforce of 31,603 FTEs by March 31, 2009. This is a decrease of 153 FTEs from the adjusted FTE level for SFY 2007-08. The major decrease occurs in the Correctional Industries program. According to the Senate budget analysis these 117 positions are being transferred to the Supervision of Inmates program. The FTE decrease reflects anticipated closures of four facilities offset by additional hiring of 352 FTE positions for expanded mental health and re-entry programs. The following chart details the changes in DOCS FTEs:
|
Program |
FTE Changes |
Estimated PEF Impact |
Estimated Cost/Savings* |
|
Expansion of Mental Health Programs |
+238 |
+ 120 |
+$6,000,000 |
|
Central Pharmacy |
+10 |
+5 |
+$400,000 |
|
Additional IT Staff for Re-entry Applications |
+45 |
+40 |
+$1,200,000 |
|
Expanded Family Reunion Program |
+6 |
+3 |
+$200,000 |
|
Use of Edgecombe for Parole Violators |
+4 |
+2 |
+$250,000 |
|
Three Additional Re-entry Units |
+9 |
+5 |
+$450,000 |
|
Hudson Closure |
-236 |
-38 |
-$5,000,000 |
|
Camp Pharsalia Closure |
-101 |
-13 |
-$1,800,000 |
|
Camp Mt. McGregor Closure |
-66 |
-4 |
-$2,800,000 |
|
Camp Gabriels Closure |
-138 |
-16 |
-$1,100,000 |
|
Expand Cook Chill to County Jails |
40 |
0 |
+18,500,000 |
|
Camp Reinvestment |
36 |
12 |
+$300,000 |
|
Total Change in FTEs & Cost |
-153 |
+132 |
+17,700,000 |
*Includes cost of adding/reducing positions and associated non-personal services costs
The following chart identifies adjustments in the current fiscal year’s FTEs along with the recommended differences in SFY 2008-09 FTEs by program (if the FTE’s are the same the program is not listed):
|
Program |
FY 2007-08 Adjustment |
FY 2008-09 Difference |
|
Administration |
+ 8 |
+5 |
|
Correctional Industries |
0 |
-117 |
|
Health Services |
0 |
-5 |
|
Program Services |
+ 174 |
-33 |
|
Supervision of Inmates |
+ 60 |
-28 |
|
Support Services |
0 |
+25 |
The 234 FTE positions that were added to the Program Services and Supervision of Inmates programs during SFY 2007-08 were due to appropriations added by the Legislature to the department’s enacted SFY 2007-08 budget. It is unclear where the funding for the 8 additional Administration positions came from.
| Department of Correctional Services | ||||
| Program Details-State Operations | ||||
| Enacted | Proposed | Change in | Percent | |
| Program | 2007-08 Budget | 2008-09 Budget | Appropriation | Change |
| All Funds | $2,619,212,000 | $2,682,756,000 | $63,544,000 | 2.4% |
| General Fund | $2,456,904,000 | $2,505,951,000 | $49,047,000 | 2.0% |
| Special Revenue-Federal | $36,800,000 | $38,300,000 | $1,500,000 | 4.1% |
| Special Revenue-Other | $1,450,000 | $19,950,000 | $18,500,000 | 1275.9% |
| Enterprise Funds | $44,347,000 | $44,347,000 | $0 | 0.0% |
| Internal Service | $79,711,000 | $74,208,000 | ($5,503,000) | -6.9% |
| Personal Services | $1,882,366,000 | $1,899,470,000 | $17,104,000 | 0.9% |
| Contractual Services | $331,676,000 | $351,937,000 | $20,261,000 | 6.1% |
| Administration | $65,046,000 | $67,270,000 | $2,224,000 | 3.4% |
| Personal Service | $15,663,000 | $16,387,000 | $724,000 | 4.6% |
| Regular | $15,549,000 | $16,268,000 | $719,000 | 4.6% |
| Temporary Service | $114,000 | $119,000 | $5,000 | 4.4% |
| Nonpersonal Service | $7,651,000 | $7,651,000 | $0 | 0.0% |
| Supplies and materials | $399,000 | $399,000 | $0 | 0.0% |
| Travel | $354,000 | $354,000 | $0 | 0.0% |
| Contractual services | $6,218,000 | $6,218,000 | $0 | 0.0% |
| Equipment | $680,000 | $680,000 | $0 | 0.0% |
| Attica State Employees Victims Acct -(GF) | $2,000,000 | $2,000,000 | $0 | 0.0% |
| Special Revenue-Federal | $36,800,000 | $38,300,000 | $1,500,000 | 4.1% |
| Special Revenue-Other | $250,000 | $250,000 | $0 | 0.0% |
| Enterprise Funds | $2,682,000 | $2,682,000 | $0 | 0.0% |
| Correctional Services - NIC Grants (SRF) | $36,800,000 | $38,300,000 | $1,500,000 | 4.1% |
| Correctional Services Asset Forfeiture Acct (SRO) | $250,000 | $250,000 | $0 | 0.0% |
| Employee Mess Correctional Services Acct (ENT) | $2,682,000 | $2,682,000 | $0 | 0.0% |
| Personal Service | $827,000 | $827,000 | $0 | 0.0% |
| Regular | $827,000 | $827,000 | $0 | 0.0% |
| Nonpersonal Service | $1,855,000 | $1,855,000 | $0 | 0.0% |
| Supplies and materials | $600,000 | $600,000 | $0 | 0.0% |
| Travel | $0 | $5,000 | $5,000 | 100.0% |
| Contractual services | $1,062,000 | $1,007,000 | ($55,000) | -5.2% |
| Equipment | $0 | $50,000 | $50,000 | 100.0% |
| Fringe benefits | $167,000 | $167,000 | $0 | 0.0% |
| Indirect Costs | $26,000 | $26,000 | $0 | 0.0% |
| Correctional Industries | $79,711,000 | $74,208,000 | ($5,503,000) | -6.9% |
| Internal Service Fund (ISF) | $79,711,000 | $74,208,000 | ($5,503,000) | -6.9% |
| Corr Indus Revolving Acct (ISF) | $79,711,000 | $74,208,000 | ($5,503,000) | -6.9% |
| Personal Service | $26,108,000 | $21,192,000 | ($4,916,000) | -18.8% |
| Regular | $24,535,000 | $19,703,000 | ($4,832,000) | -19.7% |
| Temporary Service | $0 | $20,000 | $20,000 | 100.0% |
| Holiday/overtime compensation | $1,573,000 | $1,469,000 | ($104,000) | -6.6% |
| Nonpersonal Service | $53,603,000 | $53,016,000 | ($587,000) | -1.1% |
| Supplies and materials | $30,386,000 | $31,737,000 | $1,351,000 | 4.4% |
| Travel | $466,000 | $479,000 | $13,000 | 2.8% |
| Contractual services | $8,542,000 | $8,584,000 | $42,000 | 0.5% |
| Equipment | $882,000 | $1,482,000 | $600,000 | 68.0% |
| Fringe benefits | $12,436,000 | $9,918,000 | ($2,518,000) | -20.2% |
| Indirect Costs | $891,000 | $816,000 | ($75,000) | -8.4% |
| Health Services | $349,078,000 | $355,717,000 | $6,639,000 | 1.9% |
| Personal Service | $126,785,000 | $127,769,000 | $984,000 | 0.8% |
| Regular | $114,022,000 | $114,996,000 | $974,000 | 0.9% |
| Temporary Service | $4,424,000 | $5,184,000 | $760,000 | 17.2% |
| Holiday/overtime compensation | $8,339,000 | $7,589,000 | ($750,000) | -9.0% |
| Nonpersonal Service | $222,293,000 | $227,948,000 | $5,655,000 | 2.5% |
| Supplies and materials | $85,101,000 | $86,481,000 | $1,380,000 | 1.6% |
| Travel | $552,000 | $684,000 | $132,000 | 23.9% |
| Contractual services | $133,719,000 | $137,589,000 | $3,870,000 | 2.9% |
| Equipment | $2,921,000 | $3,194,000 | $273,000 | 9.3% |
| Program Services | $269,841,000 | $277,433,000 | $7,592,000 | 2.8% |
| Personal Service | $182,811,000 | $185,938,000 | $3,127,000 | 1.7% |
| Regular | $166,308,000 | $168,178,000 | $1,870,000 | 1.1% |
| Temporary Service | $12,537,000 | $13,390,000 | $853,000 | 6.8% |
| Holiday/overtime compensation | $3,966,000 | $4,370,000 | $404,000 | 10.2% |
| Nonpersonal Service | $47,030,000 | $51,495,000 | $4,465,000 | 9.5% |
| Supplies and materials | $12,862,000 | $11,894,000 | ($968,000) | -7.5% |
| Travel | $703,000 | $1,034,000 | $331,000 | 47.1% |
| Contractual services | $30,067,000 | $34,937,000 | $4,870,000 | 16.2% |
| Equipment | $3,398,000 | $3,630,000 | $232,000 | 6.8% |
| Special Revenue-Other | $100,000 | $100,000 | $0 | 0.0% |
| Enterprise Funds (EF) | $39,900,000 | $39,900,000 | $0 | 0.0% |
| Combined Gifts, Grants and Bequests Fund (SRO) | $100,000 | $100,000 | $0 | 0.0% |
| Nonpersonal Service | $100,000 | $100,000 | $0 | 0.0% |
| Contractual services | $100,000 | $100,000 | $0 | 0.0% |
| Corr Svcs Commisary Fund (EF) | $39,900,000 | $39,900,000 | $0 | 0.0% |
| Nonpersonal Service | $0 | $39,900,000 | $39,900,000 | 100.0% |
| Supplies and materials | $0 | $38,000,000 | $38,000,000 | 100.0% |
| Contractual services | $0 | $1,900,000 | $1,900,000 | 100.0% |
| Supervision of Inmates | $1,390,479,000 | $1,398,572,000 | $8,093,000 | 0.6% |
| Personal Service | $1,364,452,000 | $1,372,585,000 | $8,133,000 | 0.6% |
| Regular | $1,284,017,000 | $1,274,317,000 | ($9,700,000) | -0.8% |
| Temporary Service | $15,071,000 | $15,295,000 | $224,000 | 1.5% |
| Holiday/overtime compensation | $65,364,000 | $82,973,000 | $17,609,000 | 26.9% |
| Nonpersonal Service | $26,027,000 | $25,987,000 | ($40,000) | -0.2% |
| Supplies and materials | $12,210,000 | $12,191,000 | ($19,000) | -0.2% |
| Travel | $4,057,000 | $4,051,000 | ($6,000) | -0.1% |
| Contractual services | $8,002,000 | $7,990,000 | ($12,000) | -0.1% |
| Equipment | $1,758,000 | $1,755,000 | ($3,000) | -0.2% |
| Support Services | $465,057,000 | $509,556,000 | $44,499,000 | 9.6% |
| Personal Service | $165,720,000 | $173,072,000 | $7,352,000 | 4.4% |
| Regular | $155,352,000 | $162,320,000 | $6,968,000 | 4.5% |
| Temporary Service | $442,000 | $459,000 | $17,000 | 3.8% |
| Holiday/overtime compensation | $9,926,000 | $10,293,000 | $367,000 | 3.7% |
| Nonpersonal Service | $296,472,000 | $315,119,000 | $18,647,000 | 6.3% |
| Supplies and materials | $133,627,000 | $142,032,000 | $8,405,000 | 6.3% |
| Travel | $613,000 | $651,000 | $38,000 | 6.2% |
| Contractual services | $143,666,000 | $152,702,000 | $9,036,000 | 6.3% |
| Equipment | $18,566,000 | $19,734,000 | $1,168,000 | 6.3% |
| Special Revenue-Other | $1,100,000 | $19,600,000 | $18,500,000 | 1681.8% |
| Enterprise Funds | $1,765,000 | $1,765,000 | $0 | 0.0% |
| Cell Phone Towers Acct - (SRO) | $400,000 | $400,000 | $0 | 0.0% |
| Nonpersonal Service | $400,000 | $400,000 | $0 | 0.0% |
| Supplies and materials | $400,000 | $400,000 | $0 | 0.0% |
| Food Production Center Acct - (SRO) | $700,000 | $19,200,000 | $18,500,000 | 2642.9% |
| Personal Service | $0 | $1,700,000 | $1,700,000 | 100.0% |
| Regular | $0 | $1,700,000 | $1,700,000 | 100.0% |
| Nonpersonal Service | $700,000 | $17,500,000 | $16,800,000 | 2400.0% |
| Supplies and materials | $700,000 | $11,670,000 | $10,970,000 | 1567.1% |
| Travel | $0 | $1,680,000 | $1,680,000 | 100.0% |
| Contractual services | $0 | $610,000 | $610,000 | 100.0% |
| Equipment | $0 | $2,700,000 | $2,700,000 | 100.0% |
| Fringe benefits | $0 | $775,000 | $775,000 | 100.0% |
| Indirect Costs | $0 | $65,000 | $65,000 | 100.0% |
| Corr - Farm and Recycling Fund Acct (EF) | $1,765,000 | $1,765,000 | $0 | 0.0% |
| Nonpersonal Service | $1,765,000 | $1,765,000 | $0 | 0.0% |
| Supplies and materials | $1,365,000 | $1,360,000 | ($5,000) | -0.4% |
| Travel | $0 | $5,000 | $5,000 | 100.0% |
| Contractual services | $300,000 | $300,000 | $0 | 0.0% |
| Equipment | $100,000 | $100,000 | $0 | 0.0% |