Department of Correctional Services

 

The Executive Budget recommends (analysis as of January 31, 2008):

 

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%